Home › Reports and Info. › Monthly Budget › 07-08 Reports

November 2007

printable page
             
    FINANCIAL ACCOUNTING MANAGEMENT SYSTEMS  
DATE: 11/30/07 WEST FORK SCHOOL DISTRICT 141    
    DETAILED STATEMENT OF CHANGES IN FUND BALANCES  
    FOR PERIOD 5 OF 08      
             
FUND/SF FUND TITLE BEG BALANCE REVENUE EXPENDITURES END BALANCE  
             
1000 TEACHER SALARY FUND 0.00 360,113.45 360,113.45   0
1223 PROV DEV 0.00 1,335.00 1,335.00   0
1246 PATHWISE 0.00 0.00 0.00   0
1281 NSLA 0.00 9,405.17 9,405.17   0
TOTAL TEACHER SALARY FUND 0.00 370,853.62 370,853.62   0
             
2000 OPERATING FUND 1,051,618.94 964,041.98 653,725.64 1,3 61935.28
2001 AFTER SCHOOL PROGRAM -1,278.26 2,405.00 1,705.17   -578.43
2002 SUMMER YOUTH PROGRAM -690.75 0.00 0.00   -690.75
2003 UNITED WAY/VENTURE GRANT 4,375.80 0.00 0.00   4375.8
2004 NIKE/JORDON FUND. GRANT 33.59 0.00 0.00   33.59
2006 ABSTINENCE STIPEND 12,166.74 0.00 0.00   12166.74
2009 FACS GRANT 25.35 0.00 0.00   25.35
2011 BENEVOLENCE 8,844.57 0.00 1,292.58   7551.99
2012 LOWES-FACS GRANT 0.00 0.00 0.00   0
2013 MULTIMEDIA GRANT -39,581.35 0.00 0.00 - 39581.35
2014 AEP GRANT 0.00 0.00 0.00   0
2100 SP ED INS REIMB 539.58 0.00 0.00   539.58
2217 STUDENT GROWTH FUNDING 0.00 0.00 0.00   0
2218 DECLINING ENROLLMENT 0.00 0.00 0.00   0
2223 PROFESSIONAL DEVELOPMENT 22,117.46 0.00 6,796.92   15320.54
2234 DISTANT LEARNING 1.00 0.00 0.00   1
2240 SP ED SUPERVISION 966.00 0.00 0.00   966
2246 PATHWISE MENTOR/NOVICE 15,233.23 0.00 206.97   15026.26
2250 SP ED NON-DISABLED 4,810.00 0.00 0.00   4810
2255 SP ED HANDICAPPED 4,958.76 0.00 0.00   4958.76
2261 SP ED YOUTH SHELTERS 12,994.55 0.00 0.00   12994.55
2271 AR ADV PLACE INCENT PROG 150.00 0.00 0.00   150
2275 ALTERNATIVE LEARNING ENVI 11,253.44 0.00 1,118.78   10134.66
2276 LIMITED ENG PROF (LEP) 0.00 0.00 0.00   0
2281 NSLA 48,072.69 21,779.00 16,884.71   52966.98
2293 SECONDARY WORKFORCE 6,229.28 0.00 3,780.00   2449.28
2392 GENERAL FACILITIES FUNDS 11,919.00 0.00 0.00   11919
2395 DHS HUMAN SVCS WRKR 95.43 0.00 0.00   95.43
2995 PEPSI 18,606.18 2,704.27 1,358.11   19952.34
TOTAL OPERATING FUND 1,193,461.23 990,930.25 686,868.88 1,4 97522.6
             
3000 BUILDING FUND 0.00 0.00 0.00   0
3001 FAC REPAIR-DIST PORTION 34,184.69 0.00 2,928.42   31256.27
3002 FAC REPAIR-REFUNDING BOND 204,849.07 0.00 0.00 2.00 4849.07
3401 FACILITIES REPAIR 0.00 0.00 0.00   0
3404 FACILITIES PARTNERSHIP 0.00 0.00 0.00   0
TOTAL BUILDING FUND 239,033.76 0.00 2,928.42 2.00 36105.34
             
4000 DEBT SERVICE FUND -58,588.38 0.00 58,202.50 -1.00 16790.88
4394 DEBT SERVICE SUPPLEMENT 76,176.00 0.00 0.00   76176
4395 DEBT SERVICE FD SUPPLE 0.00 0.00 0.00   0
TOTAL DEBT SERVICE FUND 17,587.62 0.00 58,202.50 - 40614.88
             
6466 EMERGENCY IMPACT AID PROG 0.00 0.00 0.00   0
6501 TITLE I -32,489.58 65,910.00 13,862.51   19557.91
6520 TITLE V 59.96 2,034.00 0.00   2093.96
6575 CARL PERKINS -836.34 400.00 38.00   -474.34
6595 TITLE II-D 0.00 0.00 0.00   0
6700 TITLE VIB -7,423.41 0.00 0.00   -7423.41
6702 TITLE VI-B PASSTHROUGH -32,582.27 0.00 14,469.93 - 47052.2
6715 SPECIAL GRANTS 96.34 0.00 0.00   96.34
6750 MEDICARE CA -2,020.97 2,867.36 350.16   496.23
6756 TITLE II-A -7,827.11 16,252.00 4,157.44   4267.45
6781 TITLE IV-A 1,534.69 4,668.00 0.00   6202.69
6790 HUMAN SERVICES WORKER -9,388.03 6,924.40 3,053.60   -5517.23
TOTAL FEDERAL FUNDS GRANT -90,876.72 99,055.76 35,931.64 - 27752.6
             
7000 SUPERINTENDENT OFFICE 5,102.35 -323.85 36.04   4742.46
7010 ATHLETIC ASSOCIATION 2,669.30 5,387.00 3,697.51   4358.79
7020 ELEMENTARY 52,102.37 1,709.55 3,325.53   50486.39
7030 MIDDLE SCHOOL 30,344.72 8,310.29 2,320.65   36334.36
7040 HIGH SCHOOL 74,832.52 5,242.86 7,617.77   72457.61
TOTAL ACTIVITY FUND 165,051.26 20,325.85 16,997.50 1.00 68379.61
             
8000 FOOD SERVICE FUND 844.23 77,899.74 49,245.64   29498.33
TOTAL FOOD SERVICE FUND 844.23 77,899.74 49,245.64   29498.33
             
TOTAL   1,525,101.38 1,559,065.22 1,221,028.20 1,8 63138.4