Debt Service Funds Summary of Appropriations and Fund Balance 2012-13 ACCT 2012-13 2011-12 Difference NO. Actual DEBT SERVICE/FUNCTION 9200: Redemption of Principal 9271 18,003,156.08 15,238,612.21 2,764,543.87 Interest 9272 14,825,102.38 15,450,991.05 (625,888.67) Dues and Fees 9273 35,692.35 41,840.38 (6,148.03) Total Debt Service Appropriations 32,863,950.81 30,731,443.64 2,132,507.17 OTHER USES: Payment to Refunded Bond Escrow Agent 760 - 1,305,198.75 (1,305,198.75) Transfers Out 9730 2,720,443.00 2,707,852.23 12,590.77 Total Other Financing Uses 2,720,443.00 4,013,050.98 (1,292,607.98) TOTAL APPROPRIATIONS AND OTHER USES 35,584,393.81 34,744,494.62 839,899.19 ESTIMATED REVENUE LESS APPROPRIATIONS (42,765.86) (58,950.57) 16,184.71 FUND BALANCE AT END OF YEAR: Restricted for Debt Sevice 2752 1,725,707.50 1,768,473.36 (42,765.86) Total Ending Fund Balance 1,725,707.50 1,768,473.36 (42,765.86) TOTAL APPROPRIATIONS AND ENDING FUND BAL 37,310,101.31 36,512,967.98 797,133.33 <strong>2013</strong> Educational <strong>Technology</strong> <strong>Plan</strong> 41/91 <strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong> Florida
<strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong>, FL Fund 2XX Budget 2012-13 210 29A 2A1 298 29C 29Y 29Z 2A3 2A9 2A8 Total Grand SBE Bonds Classrooms First 2007 Sales Tax Bd Bellalago EFBD 1999 COP 2004 COP 2005 COP 2007 COP 2009 COP 2010 COP COPs Total N01, N02 Series A & B CURRENT BALANCE 285,075.17 - 602,489.79 - 234.63 492.35 880,181.42 - - - 880,908.40 1,768,473.36 Est Additional Receipts - - - - - - - - - - - - (Est Additional Expenditures - - - - - - - - - - - - BEGINNING FUND BALANCE 285,075.17 - 602,489.79 - 234.63 492.35 880,181.42 - - - 880,908.40 1,768,473.36 ESTIMATED REVENUE: 9505.0000000.. FEDERAL DIRECT QSCBs 0199 2,349,000.00 2,349,000.00 2,349,000.00 CO&DS 0322 1,619,357.40 - 1,619,357.40 LOCAL SALES TAX 0418 9,950,720.50 - 9,950,720.50 LEASE 0425 1,118,502.97 1,118,502.97 1,118,502.97 TRANSFERS IN 0630 3,708,892.00 777,960.00 - 6,250,116.26 3,466,181.26 3,769,450.00 2,531,447.56 16,017,195.08 20,504,047.08 - TOTAL ESTIMATED REVENUE & OTHER SOURCES 1,619,357.40 3,708,892.00 9,950,720.50 777,960.00 - 6,250,116.26 1,118,502.97 3,466,181.26 3,769,450.00 4,880,447.56 19,484,698.05 35,541,627.95 APPROPRIATIONS: 1.2000001.9200 PRINCIPAL 7100 1,165,000.00 2,881,672.97 3,950,000.00 372,525.55 - 3,390,000.00 650,000.00 785,000.00 2,635,000.00 2,173,957.56 9,633,957.56 18,003,156.08 INTEREST 7200 509,983.87 827,219.03 3,279,877.50 405,434.45 - 2,845,116.26 448,050.01 2,678,481.26 1,134,450.00 2,696,490.00 9,802,587.53 14,825,102.38 DUES & FEES 7300 - 15,492.35 7,500.00 2,700.00 10,000.00 35,692.35 35,692.35 TRANSFERS OUT 9300 2,720,443.00 - - 2,720,443.00 TOTAL APPROPRIATIONS & OTHER USES 1,674,983.87 3,708,892.00 9,950,320.50 777,960.00 - 6,250,608.61 1,105,550.01 3,466,181.26 3,769,450.00 4,880,447.56 19,472,237.44 35,584,393.81 ESTIMATED REVENUE LESS APPROPRIATIONS (55,626.47) - 400.00 - - (492.35) 12,952.96 - - - 12,460.61 (42,765.86) FUND BALANCE AT END OF YEAR: RESTRICTED 275200 229,448.70 - 602,889.79 - 234.63 - 893,134.38 - - - 893,369.01 1,725,707.50 ENDING FUND BALANCE 229,448.70 - 602,889.79 - 234.63 - 893,134.38 - - - 893,369.01 1,725,707.50 TOTAL APPROPRIATIONS AND ENDING FUND BAL 1,904,432.57 3,708,892.00 10,553,210.29 777,960.00 234.63 6,250,608.61 1,998,684.39 3,466,181.26 3,769,450.00 4,880,447.56 20,365,606.45 37,310,101.31 <strong>2013</strong> Educational <strong>Technology</strong> <strong>Plan</strong> 42/91 <strong>School</strong> <strong>District</strong> of <strong>Osceola</strong> <strong>County</strong> Florida