Distrito Escolar del - Osceola County School District

DISTRICT SCHOOL BOARD OF OSCEOLA COUNTY
COMBINING STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCES - DEBT SERVICE FUNDS Exhibit K-6
For the Fiscal Year Ended June 30, 2012 DOE Page 15
SBE/COBI
Special Act Section 1011.14/1011.15 Motor Vehicle
District
Other Debt ARRA Economic Stimulus
Account
Bonds
Bonds
F.S. Loans
Revenue Bonds
Bonds
Service
Debt Service
Number 210 220 230 240 250 290 299 Totals
REVENUES
Federal:
Miscellaneous Federal Direct 3199 2,349,000.00 2,349,000.00
Miscellaneous Federal Through State 3299 0.00
State:
CO & DS Distributed 3321 0.00
CO & DS Withheld for SBE/COBI Bonds 3322 1,664,138.17 1,664,138.17
Cost of Issuing SBE/COBI Bonds 3324 0.00
Interest on Undistributed CO&DS 3325 0.00
SBE/COBI Bond Interest 3326 0.00
Racing Commission Funds 3341 0.00
Other Miscellaneous State Revenue 3399 0.00
Total State Sources 3300 1,664,138.17 0.00 0.00 0.00 0.00 0.00 0.00 1,664,138.17
Local:
District Debt Service Taxes 3412 0.00
Local Sales Tax 3418 9,925,207.31 9,925,207.31
Tax Redemptions 3421 0.00
Payment in Lieu of Taxes 3422 0.00
Excess Fees 3423 0.00
Interest on Investments 3431 13,483.46 13,483.46
Gain on Sale of Investments 3432 356.29 356.29
Net Increase (Decrease) in Fair Value of Investments 3433 (950.43) (950.43)
Gifts, Grants, and Bequests 3440 0.00
Miscellaneous Local Revenues 3495 1,090,355.73 1,090,355.73
Impact Fees 3496 0.00
Refunds of Prior Year Expenditures 3497 750.00 750.00
Total Local Sources 3400 0.00 0.00 0.00 0.00 0.00 11,029,202.36 0.00 11,029,202.36
Total Revenues 3000 1,664,138.17 0.00 0.00 0.00 0.00 11,029,202.36 2,349,000.00 15,042,340.53
EXPENDITURES (Function 9200)
Redemption of Principal 710 1,125,000.00 14,113,612.21 15,238,612.21
Interest 720 563,807.50 12,190,693.55 2,696,490.00 15,450,991.05
Dues and Fees 730 4,342.87 34,310.01 3,187.50 41,840.38
Miscellaneous Expense 790 0.00
Total Expenditures 1,693,150.37 0.00 0.00 0.00 0.00 26,338,615.77 2,699,677.50 30,731,443.64
Excess (Deficiency) of Revenues Over Expenditures (29,012.20) 0.00 0.00 0.00 0.00 (15,309,413.41) (350,677.50) (15,689,103.11)
OTHER FINANCING SOURCES (USES)
Issuance of Bonds 3710 0.00
Premium on Sale of Bonds 3791 0.00
Face Value of Refunding Bonds 3715 1,135,000.00 1,135,000.00
Premium on Refunding Bonds 3792 173,572.20 173,572.20
Loans 3720 0.00
Proceeds of Certificates of Participation 3750 0.00
Premium on Certificates of Participation 3793 0.00
Proceeds of Forward Supply Contract 3760 0.00
Payments to Refunded Bond Escrow Agent (Function 9299) 760 (1,305,198.75) (1,305,198.75)
Discount on Sale of Bonds (Function 9299) 891 0.00
Discount on Refunding Bonds (Function 9299) 892 0.00
Discount on Certificates of Participation (Function 9299) 893 0.00
Transfers In:
From General Fund 3610 0.00
From Capital Projects Funds 3630 17,994,110.66 340,520.66 18,334,631.32
From Special Revenue Funds 3640 0.00
Interfund 3650 0.00
From Permanent Funds 3660 0.00
From Internal Service Funds 3670 0.00
From Enterprise Funds 3690 0.00
Total Transfers In 3600 0.00 0.00 0.00 0.00 0.00 17,994,110.66 340,520.66 18,334,631.32
Transfers Out: (Function 9700)
To General Fund 910 0.00
To Capital Projects Funds 930 (2,707,852.23) (2,707,852.23)
To Special Revenue Funds 940 0.00
Interfund 950 0.00
To Permanent Funds 960 0.00
To Internal Service Funds 970 0.00
To Enterprise Funds 990 0.00
Total Transfers Out 9700 0.00 0.00 0.00 0.00 0.00 (2,707,852.23) 0.00 (2,707,852.23)
Total Other Financing Sources (Uses) 3,373.45 0.00 0.00 0.00 0.00 15,286,258.43 340,520.66 15,630,152.54
Net Change in Fund Balances (25,638.75) 0.00 0.00 0.00 0.00 (23,154.98) (10,156.84) (58,950.57)
Fund Balances, July 1, 2011 2800 310,713.92 1,506,553.17 10,156.84 1,827,423.93
Adjustments to Fund Balances 2891 0.00
Ending Fund Balance:
Nonspendable Fund Balance 2710 0.00
Restricted Fund Balance 2720 0.00
Committed Fund Balance 2730 0.00
Assigned Fund Balance 2740 285,075.17 1,483,398.19 1,768,473.36
Unassigned Fund Balance 2750 0.00
Total Fund Balances, June 30, 2012 2700 285,075.17 0.00 0.00 0.00 0.00 1,483,398.19 0.00 1,768,473.36
ESE 348
314