Description | General Fund | Special Education | Community Service | Bookstore Fund | School Lunch Fund | Vocational Education Fund | Private Purpose Trust Fund | Debt Service Funds | Capital Projects Funds | Agency Funds | Totals |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | |||||||||||
Local Sources | 2,140,434 | 19,324 | 23,957 | 267,911 | 336,066 | 3,720,354 | 1,510,408 | 8,018,454 | |||
State Sources | 22,442,283 | 548,943 | 62,879 | 39,293 | 23,093,398 | ||||||
Federal Sources | 1,940,295 | 82,000 | 593,986 | 294,229 | 2,910,510 | ||||||
Incoming Transfers and Other Transactions | 2,222,363 | 1,314,781 | 444,996 | 231,178 | 4,213,318 | ||||||
Fund Modification | 297,351 | 297,351 | |||||||||
Other Financing Sources | 106,460 | 106,460 | |||||||||
Total Revenues | 29,042,726 | 1,945,724 | 19,324 | 23,957 | 924,776 | 444,996 | 567,244 | 4,160,336 | 1,510,408 | 38,639,491 | |
Expenditures | |||||||||||
Instruction - Basic Programs | 13,942,210 | 13,942,210 | |||||||||
Instruction - Added Needs, Adult/Continuing Education | 3,973,974 | 1,228,024 | 5,201,998 | ||||||||
Pupil Services | 1,644,821 | 226,549 | 23,241 | 1,894,611 | |||||||
Instruction Staff | 1,073,532 | 92,880 | 360,659 | 1,527,071 | |||||||
General Administration | 393,148 | 393,148 | |||||||||
School Administration | 1,281,675 | 1,281,675 | |||||||||
Business, Interest & Abatements | 433,558 | 33 | 34,798 | 468,389 | |||||||
Operations & Maintenance | 2,289,923 | 5,846 | 2,295,769 | ||||||||
Transportation | 1,484,781 | 1,484,781 | |||||||||
Central Support Services | 533,671 | 533,671 | |||||||||
Athletics & Other Support Services | 566,029 | 18,061 | 804,760 | 300,333 | 1,689,183 | ||||||
Community Services | 52,617 | 12,555 | 65,172 | ||||||||
Payments to Other Schools | 861,765 | 861,765 | |||||||||
Debt Service - Long-term | 4,149,813 | 4,149,813 | |||||||||
Capital Projects | 3,849,881 | 3,849,881 | |||||||||
Fund Modifications (Transfers Out) | 0 | 195,945 | 18,747 | 82,659 | 297,351 | ||||||
Total Expenditures | 28,531,704 | 1,743,398 | 12,555 | 18,061 | 846,748 | 443,318 | 300,333 | 4,149,846 | 3,890,525 | 39,936,488 | |
Non Spendable Fund Balance | 352,653 | 11,992 | 23,618 | 5,847 | 394,110 | ||||||
Restricted Fund Balance | 886,023 | 132,674 | 159,712 | 354,015 | 46,637,551 | 48,169,975 | |||||
Committed Fund Balance | 41,311 | 49,653 | 266,911 | 298,884 | 656,759 | ||||||
Unassigned Fund Balance | 3,577,329 | 3,577,329 | |||||||||
Ending Fund Balance | 3,929,982 | 886,023 | 41,311 | 61,645 | 156,292 | 159,712 | 266,911 | 354,015 | 46,942,282 | 52,798,173 |