Distrito Escolar del - Osceola County School District
Distrito Escolar del - Osceola County School District
Distrito Escolar del - Osceola County School District
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
DISTRICT SCHOOL BOARD OF OSCEOLA COUNTY<br />
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCES<br />
GOVERNMENTAL FUNDS<br />
For the Fiscal Year Ended June 30, 2012<br />
Other Federal ARRA Economic Other ARRA Economic<br />
Federal Economic Stimulus Stimulus Debt Capital Stimulus Capital Other Total<br />
Account General Programs Programs Service Projects Projects Governmental Governmental<br />
Number 100 420 430 299 390 399 Funds Funds<br />
REVENUES<br />
Federal Direct 3100 456,554.11 3,527,772.36 0.00 2,349,000.00 0.00 0.00 0.00 6,333,326.47<br />
Federal Through State and Local 3200 176,379.33 27,742,992.13 4,515,522.50 0.00 0.00 0.00 20,813,979.60 53,248,873.56<br />
State Sources 3300 231,047,637.57 0.00 0.00 0.00 2,241,110.64 0.00 2,516,171.19 235,804,919.40<br />
Local Sources:<br />
Property Taxes Levied for Operational Purposes 3411 103,388,324.04 0.00 0.00 0.00 0.00 0.00 0.00 103,388,324.04<br />
Property Taxes Levied for Debt Service 3412 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Property Taxes Levied for Capital Projects 3413 0.00 0.00 0.00 0.00 0.00 0.00 25,513,349.19 25,513,349.19<br />
Local Sales Taxes 3418 0.00 0.00 0.00 0.00 0.00 0.00 9,925,207.31 9,925,207.31<br />
Charges for Service - Food Service 345X 0.00 0.00 0.00 0.00 0.00 0.00 5,718,629.57 5,718,629.57<br />
Impact Fees 3496 0.00 0.00 0.00 0.00 9,651,481.82 0.00 0.00 9,651,481.82<br />
Other Local Revenue 12,238,259.01 67,018.94 0.00 0.00 275,026.88 6,920.71 4,403,650.94 16,990,876.48<br />
Total Local Sources 3400 115,626,583.05 67,018.94 0.00 0.00 9,926,508.70 6,920.71 45,560,837.01 171,187,868.41<br />
Total Revenues 347,307,154.06 31,337,783.43 4,515,522.50 2,349,000.00 12,167,619.34 6,920.71 68,890,987.80 466,574,987.84<br />
EXPENDITURES<br />
Current:<br />
Instruction 5000 234,732,978.20 17,063,103.67 1,926,436.54 0.00 0.00 0.00 44,963.91 253,767,482.32<br />
Pupil Personnel Services 6100 19,574,080.90 1,911,690.07 114,803.13 0.00 0.00 0.00 0.00 21,600,574.10<br />
Instructional Media Services 6200 4,166,487.42 233.66 4,822.53 0.00 0.00 0.00 0.00 4,171,543.61<br />
Instruction and Curriculum Development Services 6300 6,706,294.34 5,957,889.23 187,774.80 0.00 0.00 0.00 42.58 12,852,000.95<br />
Instructional Staff Training Services 6400 4,774,541.51 2,699,047.20 1,357,549.46 0.00 0.00 0.00 0.00 8,831,138.17<br />
Instructional-Related Technology 6500 3,378,034.85 67,758.12 0.00 0.00 0.00 0.00 0.00 3,445,792.97<br />
Board 7100 1,737,280.51 0.00 0.00 0.00 0.00 0.00 0.00 1,737,280.51<br />
General Administration 7200 1,233,510.74 1,366,902.81 137,067.30 0.00 0.00 0.00 0.00 2,737,480.85<br />
<strong>School</strong> Administration 7300 21,533,943.61 5,881.28 8,689.86 0.00 0.00 0.00 0.00 21,548,514.75<br />
Facilities Acquisition and Construction 7410 1,358,026.14 0.00 0.00 0.00 2,905,686.04 984,239.47 2,247,313.95 7,495,265.60<br />
Fiscal Services 7500 1,763,305.68 0.00 0.00 0.00 0.00 0.00 0.00 1,763,305.68<br />
Food Services 7600 238,343.55 0.00 0.00 0.00 0.00 0.00 22,805,254.60 23,043,598.15<br />
Central Services 7700 6,126,337.68 141,661.24 581,484.75 0.00 0.00 0.00 0.00 6,849,483.67<br />
Pupil Transportation Services 7800 18,174,049.24 422,204.60 3,012.00 0.00 0.00 0.00 0.00 18,599,265.84<br />
Operation of Plant 7900 27,341,210.01 0.00 0.00 0.00 0.00 0.00 604.45 27,341,814.46<br />
Maintenance of Plant 8100 12,010,627.12 0.00 0.00 0.00 0.00 0.00 641.01 12,011,268.13<br />
Administrative Technology Services 8200 3,064,204.56 0.00 130,452.67 0.00 0.00 0.00 0.00 3,194,657.23<br />
Community Services 9100 429,506.12 1,331,131.15 0.00 0.00 0.00 0.00 2,648,421.21 4,409,058.48<br />
Debt Service: (Function 9200)<br />
Retirement of Principal 710 326,055.90 0.00 0.00 0.00 0.00 0.00 15,238,612.21 15,564,668.11<br />
Interest 720 26,948.64 0.00 0.00 2,696,490.00 0.00 0.00 12,754,501.05 15,477,939.69<br />
Dues, Fees and Issuance Costs 730 0.00 0.00 0.00 3,187.50 0.00 0.00 39,580.80 42,768.30<br />
Miscellaneous Expenditures 790 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Capital Outlay:<br />
Facilities Acquisition and Construction 7420 13,821.09 101,347.97 0.00 0.00 17,358,082.71 12,712,591.01 6,458,790.18 36,644,632.96<br />
Other Capital Outlay 9300 672,054.63 268,932.43 63,429.46 0.00 1,310,895.16 203,788.61 1,591,970.01 4,111,070.30<br />
Total Expenditures 369,381,642.44 31,337,783.43 4,515,522.50 2,699,677.50 21,574,663.91 13,900,619.09 63,830,695.96 507,240,604.83<br />
Excess (Deficiency) of Revenues Over (Under) Expenditures (22,074,488.38) 0.00 0.00 (350,677.50) (9,407,044.57) (13,893,698.38) 5,060,291.84 (40,665,616.99)<br />
OTHER FINANCING SOURCES (USES)<br />
Long-Term Bonds Issued 3710 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Premium on Sale of Bonds 3791 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Discount on Sale of Bonds (Function 9299) 891 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Refunding Bonds Issued 3715 0.00 0.00 0.00 0.00 0.00 0.00 1,135,000.00 1,135,000.00<br />
Premium on Refunding Bonds 3792 0.00 0.00 0.00 0.00 0.00 0.00 173,572.20 173,572.20<br />
Discount on Refunding Bonds (Function 9299) 892 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Certificates of Participation Issued 3750 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Premium on Certificates of Participation 3793 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Discount on Certificates of Participation (Function 9299) 893 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Loans Incurred 3720 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Proceeds from the Sale of Capital Assets 3730 0.00 0.00 0.00 0.00 47,489.27 0.00 0.00 47,489.27<br />
Loss Recoveries 3740 194,801.99 0.00 0.00 0.00 0.00 0.00 0.00 194,801.99<br />
Proceeds of Forward Supply Contract 3760 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Special Facilities Construction Advances 3770 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Payments to Refunded Bond Escrow Agent (Function 9299) 760 0.00 0.00 0.00 0.00 0.00 0.00 (1,305,198.75) (1,305,198.75)<br />
Transfers In 3600 14,595,122.19 0.00 0.00 340,520.66 2,707,852.23 0.00 17,994,110.66 35,637,605.74<br />
Transfers Out 9700 0.00 0.00 0.00 0.00 (11,823,999.13) 0.00 (23,813,606.61) (35,637,605.74)<br />
Total Other Financing Sources (Uses) 14,789,924.18 0.00 0.00 340,520.66 (9,068,657.63) 0.00 (5,816,122.50) 245,664.71<br />
SPECIAL ITEMS<br />
__________________________________________ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
EXTRAORDINARY ITEMS<br />
__________________________________________ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Net Change in Fund Balances (7,284,564.20) 0.00 0.00 (10,156.84) (18,475,702.20) (13,893,698.38) (755,830.66) (40,419,952.28)<br />
Fund Balances, July 1, 2011 2800 91,601,580.14 0.00 0.00 10,156.84 56,516,561.73 18,231,564.42 33,503,882.65 199,863,745.78<br />
Adjustment to Fund Balances 2891 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00<br />
Fund Balances, June 30, 2012 2700 84,317,015.94 0.00 0.00 (0.00) 38,040,859.53 4,337,866.04 32,748,051.99 159,443,793.50<br />
The accompanying notes to financial statements are an integral part of this statement.<br />
ESE 145<br />
202