08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 1 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE 797,520.68 .00 .00 .00 720,000.00 720,000.00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 598,000.00 140,000.00 18,000.00 .00 255,000.00 .00 598,000.00 140,000.00 18,000.00 .00 255,000.00 .00 .0 .0 .0 .0 .0 .0 .00 .00 .00 .00 1,011,000.00 1,011,000.00 .0 -21,808.46 .00 .00 .00 275,000.00 275,000.00 .0 TOTAL SALES & USE TAXES -21,808.46 .00 .00 .00 275,000.00 275,000.00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 1,991.37 .00 .00 .00 2,488.05 .00 2,488.05 .00 6,000.00 .00 3,511.95 .00 41.5 .0 1,991.37 .00 2,488.05 2,488.05 6,000.00 3,511.95 41.5 RECEIPTS REVENUE FROM LOCAL SOURCES AD VALOREM TAXES 1111 1113 1115 1116 1117 1118 GRP TAX PSCRP TAX DLQ TAX DISTL TAX MV TAX UNMND TAX TOTAL AD VALOREM TAXES SALES & USE TAXES 1121 UTIL TAX INCOME TAXES 1131 OCC LIC TA TOTAL INCOME TAXES PENALTIES & INTEREST ON TAXES 1140 PEN & INT TOTAL PENALTIES & INTEREST ON TAXES .00 OTHER TAXES 1191 OMIT TAX 1192 EXCISE TAX TOTAL OTHER TAXES 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 2 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUE OTHER LOCAL GOVERNMENT UNITS 1280 IN LIEU OF .00 .00 .00 .00 44,000.00 44,000.00 .0 TOTAL REVENUE OTHER LOCAL GOVERNMENT UNITS .00 .00 .00 .00 44,000.00 44,000.00 .0 TUITION 1310 1320 1330 1340 TUIT IND GOV TUI IN GOV TUI OU TUIT OTHR .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .0 .0 .00 .00 .00 .00 .00 .00 .0 61.17 .00 .00 .00 487.02 .00 487.02 .00 7,200.00 .00 6,712.98 .00 6.8 .0 .00 487.02 487.02 7,200.00 6,712.98 6.8 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 297.05 27,804.23 .00 160.10 .00 .00 .00 .00 .00 .00 .00 .00 297.05 27,804.23 .00 160.10 .00 .00 13,800.00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 13,800.00 .00 .00 .00 .00 .00 -297.05 -27,804.23 .00 -160.10 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0 .00 28,261.38 28,261.38 13,800.00 -14,461.38 204.8 TOTAL TUITION TRANSPORTATION 1410 1420 1430 1441 1442 TRNS INDIV TRN GOV IN TRN GOV OU TRN NON-PB TRN FSC CT TOTAL TRANSPORTATION EARNINGS ON INVESTMENTS 1510 INT ON INV 1540 INVST PRPT TOTAL EARNINGS ON INVESTMENTS 61.17 OTHER REVENUE FROM LOCAL SOURCES 1900 1912 1919 1920 1941 1942 1951 1952 1980 1990 1991 1999 OTHER REV BUS RENT OTHER RENT CONTRIBUTE TXT SALES TXT RENTS MSC SCH IN MSC SCH OU PRYR REFND OTHER REV TRANSCRIPT OTHER MIS .00 .00 1,000.00 .00 .00 .00 .00 .00 145.21 .00 .00 .00 TOTAL OTHER REVENUE FROM LOCAL SOURCES 1,145.21 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 3 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ TOTAL REVENUE FROM LOCAL SOURCES -18,610.71 .00 31,236.45 31,236.45 1,357,000.00 1,325,763.55 2.3 281,782.00 .00 280,852.00 280,852.00 3,370,224.00 3,089,372.00 8.3 TOTAL STATE PROGRAM 281,782.00 .00 280,852.00 280,852.00 3,370,224.00 3,089,372.00 8.3 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 24,000.00 .00 .00 .00 1,800.00 24,000.00 .00 .00 .00 1,800.00 .0 .0 .0 .0 .0 TOTAL OTHER STATE FUNDING .00 .00 .00 .00 25,800.00 25,800.00 .0 .00 .00 .00 .00 .00 .00 4,000.00 .00 4,000.00 .00 .0 .0 .00 .00 .00 4,000.00 4,000.00 .0 .00 1,098.08 1,098.08 13,200.00 12,101.92 8.3 .00 1,098.08 1,098.08 13,200.00 12,101.92 8.3 .00 .00 .00 .00 .00 .0 TOTAL REVENUE ON BEHALF PAYMENTS .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM STATE SOURCES 282,880.14 .00 281,950.08 281,950.08 3,413,224.00 3,131,273.92 8.3 REVENUE FROM STATE SOURCES STATE PROGRAM 3111 SEEK OTHER STATE FUNDING 3122 3125 3126 3128 3129 VOC TRANSP DRV TRN RB SUB REIMB AUD REIMB KSB/D TR R EXPENDITURE REIMBURSEMENTS 3130 NAT BD CER 3131 ST MSREIMB .00 .00 TOTAL EXPENDITURE REIMBURSEMENTS .00 REVENUE IN LIEU OF TAXES/STATE 3800 TELE TAX 1,098.14 TOTAL REVENUE IN LIEU OF TAXES/STATE 1,098.14 REVENUE ON BEHALF PAYMENTS 3900 ON-BEHALF REVENUE FROM FEDERAL SOURCES RESTRICTED THROUGH THE STATE .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 4 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 4500 RES FED/ST .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL FEDERAL REIMBURSEMENT .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM FEDERAL SOURCES .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 -7,944.18 .00 .00 .00 .00 .00 .00 .00 19,000.00 .00 19,000.00 .0 .0 TOTAL INTERFUND TRANSFERS -7,944.18 .00 .00 .00 19,000.00 19,000.00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .0 .0 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL CAPITAL LEASE PROCEEDS .00 .00 .00 .00 .00 .00 .0 TOTAL OTHER RECEIPTS -7,944.18 .00 .00 .00 19,000.00 19,000.00 .0 TOTAL RESTRICTED THROUGH THE STATE .00 FEDERAL REIMBURSEMENT 4810 MED REIMB OTHER RECEIPTS BOND ISSUANCE 5110 BOND PRIN TOTAL BOND ISSUANCE INTERFUND TRANSFERS 5210 FND XFER 5220 INDCST XFE SALE OR COMP FOR LOSS OF ASSETS 5311 5312 5331 5332 5341 5342 SALE LOSS SALE LOSS SALE LOSS LAND LAND BLDG BLDG EQUIP EQUIP .00 .00 .00 .00 .00 .00 TOTAL SALE OR COMP FOR LOSS OF ASSETS .00 CAPITAL LEASE PROCEEDS 5500 CAP LS PR 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 5 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ TOTAL RECEIPTS 256,325.25 .00 313,186.53 313,186.53 4,789,224.00 4,476,037.47 6.5 1,053,845.93 .00 313,186.53 313,186.53 5,509,224.00 5,196,037.47 5.7 TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 6 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 0000 RESTRICT TO REV & BAL SHT ONLY 0200 .00 TOTAL 0000 1000 .00 .00 .00 .00 .00 .0 RESTRICT TO REV & BAL SHT ONLY .00 .00 .00 .00 .00 .00 .0 INSTRUCTION 0100 0200 0300 0400 0500 0600 0700 0800 0840 TOTAL 1000 2100 9,338.20 295.97 11,065.92 187.91 16,068.26 4,962.16 2,888.38 .00 .00 .00 .00 7,690.00 700.00 800.00 14,906.89 5,100.00 .00 .00 11,405.99 480.52 1,823.60 .00 .00 33,017.40 .00 .00 .00 11,405.99 480.52 1,823.60 .00 .00 33,017.40 .00 .00 .00 2,464,611.00 112,500.00 30,439.01 1,600.00 24,451.00 71,600.00 8,500.00 800.00 5,000.00 2,453,205.01 112,019.48 20,925.41 900.00 23,651.00 23,675.71 3,400.00 800.00 5,000.00 .5 .4 31.3 43.8 3.3 66.9 60.0 .0 .0 INSTRUCTION 44,806.80 29,196.89 46,727.51 46,727.51 2,719,501.01 2,643,576.61 2.8 .00 .00 .00 900.00 163.00 2,990.06 104.83 .00 .00 .00 2,990.06 104.83 .00 .00 .00 215,464.00 21,312.00 .00 2,930.00 3,249.27 212,473.94 21,207.17 .00 2,030.00 3,086.27 1.4 .5 .0 30.7 5.0 1,063.00 3,094.89 3,094.89 242,955.27 238,797.38 1.7 .00 .00 .00 .00 535.00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 126,152.00 9,095.00 .00 .00 11,808.00 126,152.00 9,095.00 .00 .00 11,273.00 .0 .0 .0 .0 4.5 INSTRUCTIONAL STAFF SUPP SERV 7,163.14 535.00 .00 .00 147,055.00 146,520.00 .4 13,184.82 76,020.10 10,923.08 .00 58.83 13,184.82 76,020.10 10,923.08 .00 58.83 158,411.00 152,494.00 80,500.00 1,496.00 63,388.00 145,226.18 76,473.90 67,116.06 1,496.00 6,503.19 8.3 49.9 16.6 .0 89.7 STUDENT SUPPORT SERVICES 0100 0200 0300 0500 0600 599.11 16.56 .00 56.83 -28.00 TOTAL 2100 2200 STUDENT SUPPORT SERVICES 644.50 INSTRUCTIONAL STAFF SUPP SERV 0100 0200 0300 0500 0600 4,350.08 118.90 .00 .00 2,694.16 TOTAL 2200 2300 0100 0200 0300 0400 0500 DISTRICT ADMIN SUPPORT 13,013.40 43,803.68 7,633.75 .00 456.14 .00 .00 2,460.86 .00 56,825.98 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 7 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 0600 0700 0800 0840 7.60 .00 .00 .00 TOTAL 2300 2400 3,117.40 1,848.28 100.00 .00 93.98 151.72 300.00 .00 93.98 151.72 300.00 .00 11,300.00 1,800.00 1,950.00 .00 64,352.52 100,732.53 100,732.53 471,339.00 306,253.95 35.0 .00 .00 65.00 .00 660.00 45.00 935.00 .00 .00 18,434.10 644.81 .00 .00 .00 .00 .00 .00 .00 18,434.10 644.81 .00 .00 .00 .00 .00 .00 .00 265,787.00 18,976.00 500.00 .00 1,082.72 1,360.00 1,400.00 800.00 2,000.00 247,352.90 18,331.19 435.00 .00 422.72 1,315.00 465.00 800.00 2,000.00 6.9 3.4 13.0 .0 61.0 3.3 66.8 .0 .0 1,705.00 19,078.91 19,078.91 291,905.72 271,121.81 7.1 .00 .00 .00 3,220.00 360.00 .00 .00 .00 .00 10,198.61 355.28 .00 4,611.00 .00 1,279.20 .00 .00 .00 10,198.61 355.28 .00 4,611.00 .00 1,279.20 .00 .00 .00 119,880.00 3,136.00 2,000.00 35,000.00 2,110.00 5,300.00 5,000.00 .00 .00 109,681.39 2,780.72 2,000.00 27,169.00 1,750.00 4,020.80 5,000.00 .00 .00 8.5 11.3 .0 22.4 17.1 24.1 .0 .0 .0 BUSINESS SUPPORT SERVICES 13,707.75 3,580.00 16,444.09 16,444.09 172,426.00 152,401.91 11.6 .00 .00 8,415.00 25,634.03 1,800.00 15,200.00 .00 .00 .00 13,987.78 3,398.81 5,258.16 50,086.00 60.00 756.24 .00 .00 .00 13,987.78 3,398.81 5,258.16 50,086.00 60.00 756.24 .00 .00 .00 176,551.00 47,119.00 26,000.00 60,500.00 6,560.00 247,600.00 .00 19,212.00 .00 162,563.22 7.9 43,720.19 7.2 12,326.84 52.6 -15,220.03 125.2 4,700.00 28.4 231,643.76 6.4 .00 .0 19,212.00 .0 .00 .0 PLANT OPERATIONS AND MAINTENANCE 24,735.40 51,049.03 73,546.99 73,546.99 583,542.00 458,945.98 DISTRICT ADMIN SUPPORT 64,914.57 8,088.62 28.4 -200.00 111.1 1,550.00 20.5 .00 .0 SCHOOL ADMIN SUPPORT 0100 0200 0300 0400 0500 0600 0700 0800 0840 18,114.95 501.36 .00 .00 -117.10 .00 60.00 .00 .00 TOTAL 2400 2500 SCHOOL ADMIN SUPPORT 18,559.21 BUSINESS SUPPORT SERVICES 0100 0200 0300 0400 0500 0600 0700 0800 0900 9,980.67 270.08 .00 2,209.00 .00 1,248.00 .00 .00 .00 TOTAL 2500 2600 PLANT OPERATIONS AND MAINTENANCE 0100 0200 0300 0400 0500 0600 0700 0800 0900 13,187.01 3,383.13 2,294.00 5,641.00 179.10 51.16 .00 .00 .00 TOTAL 2600 21.4 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 8 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 2700 STUDENT TRANSPORTATION 0100 0200 0300 0400 0500 0600 0700 0800 0900 TOTAL 2700 3300 11,019.80 1,517.70 150.00 .00 60.00 250.51 .00 .00 .00 .00 .00 700.00 .00 27,920.00 3,947.03 .00 700.00 .00 8,531.98 1,338.10 129.55 .00 .00 25,280.05 .00 .00 .00 8,531.98 1,338.10 129.55 .00 .00 25,280.05 .00 .00 .00 251,948.00 56,222.00 4,750.00 5,500.00 28,580.00 133,000.00 .00 1,500.00 .00 243,416.02 54,883.90 3,920.45 5,500.00 660.00 103,772.92 .00 800.00 .00 3.4 2.4 17.5 .0 97.7 22.0 .0 46.7 .0 STUDENT TRANSPORTATION 12,998.01 33,267.03 35,279.68 35,279.68 481,500.00 412,953.29 14.2 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .00 .0 4,334.35 .00 .00 .00 87,000.00 87,000.00 .0 DEBT SERVICE 4,334.35 .00 .00 .00 87,000.00 87,000.00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 12,000.00 .00 12,000.00 .0 .0 FUND TRANSFERS .00 .00 .00 .00 12,000.00 12,000.00 .0 .00 .00 .00 .00 300,000.00 300,000.00 .0 .00 .00 .00 .00 300,000.00 300,000.00 .0 COMMUNITY SERVICES 0200 .00 TOTAL 3300 4100 COMMUNITY SERVICES .00 LAND/SITE ACQUISITIONS 0600 0700 .00 .00 TOTAL 4100 5100 LAND/SITE ACQUISITIONS .00 DEBT SERVICE 0800 TOTAL 5100 5200 FUND TRANSFERS 0800 0900 TOTAL 5200 5300 CONTINGENCY 0840 TOTAL 5300 CONTINGENCY TOTAL EXPENDITURES 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 9 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT GENERAL FUND (1) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 191,863.73 184,748.47 294,904.60 294,904.60 5,509,224.00 5,029,570.93 8.7 TOTAL FOR GENERAL FUND (1) 861,982.20 -184,748.47 18,281.93 18,281.93 .00 166,466.54 .0 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 10 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT SPECIAL REVENUE (2) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 12,600.00 12,600.00 .0 .00 .00 .00 .00 12,600.00 12,600.00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 5,270.00 .00 5,750.00 5,750.00 .00 -5,750.00 .0 TOTAL STUDENT ACTIVITIES 5,270.00 .00 5,750.00 5,750.00 .00 -5,750.00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 13,534.08 .00 .00 .00 .00 .00 .00 .00 .00 .00 2,402.16 .00 .00 13,534.08 .00 .00 .00 .00 .00 .00 .00 .00 .00 2,402.16 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 52,504.00 .00 .00 -13,534.08 .00 .00 .00 .00 .00 .00 .00 .00 .00 50,101.84 .00 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0 4.6 .0 .00 15,936.24 15,936.24 52,504.00 36,567.76 30.4 RECEIPTS REVENUE FROM LOCAL SOURCES TUITION 1310 TUIT IND TOTAL TUITION EARNINGS ON INVESTMENTS 1510 INT ON INV TOTAL EARNINGS ON INVESTMENTS .00 STUDENT ACTIVITIES 1740 FEES OTHER REVENUE FROM LOCAL SOURCES 1900 1920 1920 1920 1920 1920 1920 1920 1920 1920 1920 1990 1999 OTHER REV CONTRIBUTE BB-ball CHEER BASEBALL GOLF G B-Ball SOFTBALL SOCCER VOLLEYBALL CCOUNTRY OTHER REV OTHER MIS .00 31,914.26 .00 .00 .00 .00 .00 .00 .00 .00 .00 -31,587.57 .00 TOTAL OTHER REVENUE FROM LOCAL SOURCES 326.69 TOTAL REVENUE FROM LOCAL SOURCES 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 11 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT SPECIAL REVENUE (2) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 5,596.69 .00 21,686.24 21,686.24 65,104.00 43,417.76 33.3 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 57,514.33 .00 32,363.10 32,363.10 334,130.80 301,767.70 9.7 57,514.33 .00 32,363.10 32,363.10 334,130.80 301,767.70 9.7 .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE ON BEHALF PAYMENTS .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM STATE SOURCES 57,514.33 .00 32,363.10 32,363.10 334,130.80 301,767.70 9.7 .00 -108,807.40 -108,807.40 421,865.00 530,672.40 -25.8 .00 -108,807.40 -108,807.40 421,865.00 530,672.40 -25.8 .00 .00 .00 .00 .00 .0 TOTAL THROUGH INTERMEDIATE AGENCIES .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM FEDERAL SOURCES -126,244.20 .00 -108,807.40 -108,807.40 421,865.00 .00 .00 .00 12,000.00 REVENUE FROM STATE SOURCES STATE PROGRAM 3111 SEEK TOTAL STATE PROGRAM RESTRICTED 3200 RES STATE TOTAL RESTRICTED REVENUE ON BEHALF PAYMENTS 3900 ON-BEHALF REVENUE FROM FEDERAL SOURCES RESTRICTED THROUGH THE STATE 4500 RES FED/ST -126,244.20 TOTAL RESTRICTED THROUGH THE STATE -126,244.20 THROUGH INTERMEDIATE AGENCIES 4700 FED INTERM .00 530,672.40 -25.8 OTHER RECEIPTS INTERFUND TRANSFERS 5210 FND XFER .00 12,000.00 .0 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 12 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT SPECIAL REVENUE (2) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 12,000.00 12,000.00 .0 .00 .00 .00 .00 12,000.00 12,000.00 .0 -63,133.18 .00 -54,758.06 -54,758.06 833,099.80 887,857.86 -6.6 -63,133.18 .00 -54,758.06 -54,758.06 833,099.80 887,857.86 -6.6 TOTAL OTHER RECEIPTS TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 13 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT SPECIAL REVENUE (2) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 1000 INSTRUCTION 0100 0200 0300 0400 0500 0600 0700 0800 0900 TOTAL 1000 2100 7,030.50 1,089.27 46,493.00 .00 2,601.69 15,346.26 .00 816.00 .00 .00 .00 .00 .00 2,600.00 1,334.15 .00 .00 .00 3,233.26 628.78 6,200.00 .00 .00 5,282.10 .00 256.00 .00 3,233.26 628.78 6,200.00 .00 .00 5,282.10 .00 256.00 .00 407,287.00 80,484.00 88,218.00 .00 15,263.00 22,827.00 24,000.00 2,250.00 .00 404,053.74 79,855.22 82,018.00 .00 12,663.00 16,210.75 24,000.00 1,994.00 .00 .8 .8 7.0 .0 17.0 29.0 .0 11.4 .0 INSTRUCTION 73,376.72 3,934.15 15,600.14 15,600.14 640,329.00 620,794.71 3.1 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 34,395.00 10,087.00 .00 .00 .00 .00 34,395.00 10,087.00 .00 .00 .00 .00 .0 .0 .0 .0 .0 .0 .00 .00 .00 44,482.00 44,482.00 .0 .00 .00 .00 .00 1,000.00 6,255.77 807.56 .00 .00 .00 6,255.77 807.56 .00 .00 .00 60,965.00 10,346.00 1,003.00 .00 .00 54,709.23 9,538.44 1,003.00 .00 -1,000.00 10.3 7.8 .0 .0 .0 INSTRUCTIONAL STAFF SUPP SERV 7,089.78 1,000.00 7,063.33 7,063.33 72,314.00 64,250.67 11.2 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .0 PLANT OPERATIONS AND MAINTENANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .0 STUDENT SUPPORT SERVICES 0100 0200 0300 0500 0600 0800 .00 .00 .00 .00 .00 .00 TOTAL 2100 2200 STUDENT SUPPORT SERVICES .00 INSTRUCTIONAL STAFF SUPP SERV 0100 0200 0300 0500 0600 6,198.33 749.34 .00 .00 142.11 TOTAL 2200 2600 PLANT OPERATIONS AND MAINTENANCE 0100 0200 0500 0600 .00 .00 .00 .00 TOTAL 2600 2700 0100 STUDENT TRANSPORTATION .00 .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 14 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT SPECIAL REVENUE (2) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 0200 0600 0800 .00 .00 .00 TOTAL 2700 3300 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 350.00 4,100.00 .00 .00 4,199.21 343.62 .00 .00 245.50 .00 .00 .00 4,199.21 343.62 .00 .00 245.50 .00 .00 .00 49,737.00 5,706.00 631.80 .00 2,000.00 16,200.00 .00 1,700.00 45,537.79 5,362.38 631.80 .00 1,404.50 12,100.00 .00 1,700.00 8.4 6.0 .0 .0 29.8 25.3 .0 .0 4,450.00 4,788.33 4,788.33 75,974.80 66,736.47 12.2 .00 .00 .00 .00 .00 .00 .0 FUND TRANSFERS .00 .00 .00 .00 .00 .00 .0 9,384.15 27,451.80 27,451.80 833,099.80 796,263.85 4.4 -9,384.15 -82,209.86 -82,209.86 .00 91,594.01 .0 STUDENT TRANSPORTATION .00 COMMUNITY SERVICES 0100 0200 0300 0400 0500 0600 0700 0800 4,337.40 462.53 .00 .00 249.16 100.00 .00 .00 TOTAL 3300 5200 COMMUNITY SERVICES 5,149.09 FUND TRANSFERS 0900 TOTAL 5200 TOTAL EXPENDITURES 85,615.59 TOTAL FOR SPECIAL REVENUE (2) -148,748.77 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 15 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT DIST ACTIVITY (SPEC REV MY) (2Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES RECEIPTS REVENUE FROM LOCAL SOURCES STUDENT ACTIVITIES 1740 FEES .00 .00 8,712.40 8,712.40 .00 -8,712.40 .0 .00 .00 8,712.40 8,712.40 .00 -8,712.40 .0 .00 .00 .00 .00 27,088.91 25,000.00 27,088.91 25,000.00 -4,667.00 -19,708.62 -31,755.91-580.4 -44,708.62-126.9 TOTAL OTHER REVENUE FROM LOCAL SOURCES .00 .00 52,088.91 52,088.91 -24,375.62 -76,464.53-213.7 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 60,801.31 60,801.31 -24,375.62 -85,176.93-249.4 .00 .00 60,801.31 60,801.31 -24,375.62 -85,176.93-249.4 .00 .00 60,801.31 60,801.31 -24,375.62 -85,176.93-249.4 TOTAL STUDENT ACTIVITIES OTHER REVENUE FROM LOCAL SOURCES 1920 CONTRIBUTE 1999 OTHER MIS TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 16 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT DIST ACTIVITY (SPEC REV MY) (2Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 1000 INSTRUCTION 0600 0700 .00 .00 4,600.00 .00 10,000.00 .00 10,000.00 .00 .00 .00 -14,600.00 .00 .0 .0 .00 4,600.00 10,000.00 10,000.00 .00 -14,600.00 .0 .00 .00 .00 .00 .00 .00 .0 INSTRUCTIONAL STAFF SUPP SERV .00 .00 .00 .00 .00 .00 .0 4,600.00 10,000.00 10,000.00 .00 -14,600.00 .0 TOTAL FOR DIST ACTIVITY (SPEC REV MY) (22) .00 -4,600.00 50,801.31 50,801.31 -24,375.62 TOTAL 1000 2200 INSTRUCTION INSTRUCTIONAL STAFF SUPP SERV 0600 TOTAL 2200 TOTAL EXPENDITURES .00 -70,576.93-189.5 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 17 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT CAPITAL OUTLAY FUND (310) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 TOTAL EARNINGS ON INVESTMENTS .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 35,500.00 .00 35,274.00 35,274.00 70,548.00 35,274.00 50.0 35,500.00 .00 35,274.00 35,274.00 70,548.00 35,274.00 50.0 .00 35,274.00 35,274.00 70,548.00 35,274.00 50.0 .00 .00 .00 .00 .00 .00 .0 TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 35,500.00 .00 35,274.00 35,274.00 70,548.00 35,274.00 50.0 35,500.00 .00 35,274.00 35,274.00 70,548.00 35,274.00 50.0 RECEIPTS REVENUE FROM LOCAL SOURCES EARNINGS ON INVESTMENTS 1510 INT ON INV .00 REVENUE FROM STATE SOURCES RESTRICTED 3200 RES STATE TOTAL RESTRICTED TOTAL REVENUE FROM STATE SOURCES 35,500.00 OTHER RECEIPTS INTERFUND TRANSFERS 5210 FND XFER TOTAL OTHER RECEIPTS TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 18 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT CAPITAL OUTLAY FUND (310) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 4100 LAND/SITE ACQUISITIONS 0300 0400 0500 0700 0900 .00 .00 .00 .00 .00 TOTAL 4100 4400 LAND/SITE ACQUISITIONS .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .28 .00 .00 .00 .00 .28 .00 .00 .00 .00 .0 .0 .0 .0 .0 .00 .00 .00 .28 .28 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 64,370.00 .00 .00 6,177.72 .00 .00 .00 64,370.00 .00 .00 6,177.72 .00 .00 .00 .0 .0 .0 .0 .0 .0 .0 .00 .00 .00 70,547.72 70,547.72 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .0 EDUCATIONAL SPECIFIC 0200 0300 0400 0500 0700 0840 0900 .00 .00 .00 .00 .00 .00 .00 TOTAL 4400 4500 EDUCATIONAL SPECIFIC .00 BUILDING ACQUISTIONS & CONSTRUCTION 0300 .00 TOTAL 4500 5100 BUILDING ACQUISTIONS & CONSTRUCTION .00 .00 DEBT SERVICE 0800 TOTAL 5100 5200 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 FUND TRANSFERS .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 70,548.00 70,548.00 .0 .00 35,274.00 35,274.00 .00 -35,274.00 .0 DEBT SERVICE FUND TRANSFERS 0900 TOTAL 5200 TOTAL EXPENDITURES .00 TOTAL FOR CAPITAL OUTLAY FUND (310) 35,500.00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 19 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT BUILDING FUND (5 CENT LEVY) (3Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 239,052.00 .00 .00 .00 .00 .00 239,052.00 .00 .00 .00 .00 .00 .0 .0 .0 .0 .0 .0 .00 .00 .00 .00 239,052.00 239,052.00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL EARNINGS ON INVESTMENTS .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 239,052.00 239,052.00 .0 RECEIPTS REVENUE FROM LOCAL SOURCES AD VALOREM TAXES 1111 1113 1115 1116 1117 1118 GRP TAX PSCRP TAX DLQ TAX DISTL TAX MV TAX UNMND TAX TOTAL AD VALOREM TAXES PENALTIES & INTEREST ON TAXES 1140 PEN & INT TOTAL PENALTIES & INTEREST ON TAXES .00 OTHER TAXES 1191 OMIT TAX 1192 EXCISE TAX TOTAL OTHER TAXES EARNINGS ON INVESTMENTS 1510 INT ON INV REVENUE FROM STATE SOURCES RESTRICTED 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 20 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT BUILDING FUND (5 CENT LEVY) (3Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 3200 RES STATE 139,292.00 .00 144,678.00 144,678.00 289,356.00 144,678.00 50.0 139,292.00 .00 144,678.00 144,678.00 289,356.00 144,678.00 50.0 .00 144,678.00 144,678.00 289,356.00 144,678.00 50.0 .00 .00 .00 .00 .00 .00 .0 TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .0 .0 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 139,292.00 .00 144,678.00 144,678.00 528,408.00 383,730.00 27.4 139,292.00 .00 144,678.00 144,678.00 528,408.00 383,730.00 27.4 TOTAL RESTRICTED TOTAL REVENUE FROM STATE SOURCES 139,292.00 OTHER RECEIPTS INTERFUND TRANSFERS 5210 FND XFER SALE OR COMP FOR LOSS OF ASSETS 5311 5312 5331 5332 5341 5342 SALE LOSS SALE LOSS SALE LOSS LAND LAND BLDG BLDG EQUIP EQUIP .00 .00 .00 .00 .00 .00 TOTAL SALE OR COMP FOR LOSS OF ASSETS .00 TOTAL OTHER RECEIPTS TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 21 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT BUILDING FUND (5 CENT LEVY) (3Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 4200 LAND IMPROVEMENTS 0300 0500 0840 0900 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 142,992.04 .00 .00 .00 142,992.04 .00 .00 .0 .0 .0 .0 .00 .00 .00 142,992.04 142,992.04 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 385,415.96 385,415.96 .0 FUND TRANSFERS .00 .00 .00 .00 385,415.96 385,415.96 .0 .00 .00 .00 528,408.00 528,408.00 .0 TOTAL FOR BUILDING FUND (5 CENT LEVY) (320) 139,292.00 .00 144,678.00 144,678.00 .00 -144,678.00 .0 TOTAL 4200 4500 LAND IMPROVEMENTS .00 BUILDING ACQUISTIONS & CONSTRUCTION 0400 0840 .00 .00 TOTAL 4500 4700 BUILDING ACQUISTIONS & CONSTRUCTION .00 .00 BUILDING IMPROVEMENTS 0400 0700 0900 .00 .00 .00 TOTAL 4700 5100 BUILDING IMPROVEMENTS .00 DEBT SERVICE 0800 0900 TOTAL 5100 5200 DEBT SERVICE FUND TRANSFERS 0900 TOTAL 5200 TOTAL EXPENDITURES .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 22 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT CONSTRUCTION FUND (360) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 129,266.00 .00 .00 .00 129,266.00 .00 .00 .00 .0 .0 .0 .0 TOTAL OTHER REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 129,266.00 129,266.00 .0 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 129,266.00 129,266.00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 1,065,293.71 .00 1,065,293.71 .00 1,105,000.00 .00 39,706.29 .00 96.4 .0 .00 .00 1,065,293.71 1,065,293.71 1,105,000.00 39,706.29 96.4 RECEIPTS REVENUE FROM LOCAL SOURCES EARNINGS ON INVESTMENTS 1510 INT ON INV .00 TOTAL EARNINGS ON INVESTMENTS .00 OTHER REVENUE FROM LOCAL SOURCES 1900 1920 1990 1990 OTHER REV CONTRIBUTE MISC REV OTHER REV .00 .00 .00 .00 REVENUE FROM STATE SOURCES RESTRICTED 3200 RES STATE TOTAL RESTRICTED TOTAL REVENUE FROM STATE SOURCES .00 OTHER RECEIPTS BOND ISSUANCE 5110 BOND PRIN 5110 QZAB PROCE TOTAL BOND ISSUANCE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 23 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT CONSTRUCTION FUND (360) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ INTERFUND TRANSFERS 5210 FND XFER .00 .00 .00 .00 -.78 -.78 .0 TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 -.78 -.78 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL CAPITAL CONTRIBUTIONS .00 .00 .00 .00 .00 .00 .0 .00 .00 1,065,293.71 1,065,293.71 1,104,999.22 39,705.51 96.4 .00 .00 1,065,293.71 1,065,293.71 1,234,265.22 168,971.51 86.3 .00 .00 1,065,293.71 1,065,293.71 1,234,265.22 168,971.51 86.3 CAPITAL CONTRIBUTIONS 5610 CAP CONTR TOTAL OTHER RECEIPTS TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 24 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT CONSTRUCTION FUND (360) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 4500 BUILDING ACQUISTIONS & CONSTRUCTION 0300 0400 0500 0700 0800 0840 .00 .00 .00 .00 .00 .00 TOTAL 4500 4600 5,838.00 217,070.68 .00 .00 .00 .00 BUILDING ACQUISTIONS & CONSTRUCTION .00 222,908.68 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 34,236.00 1,159,700.00 .00 .00 42,690.00 58,972.00 28,398.00 942,629.32 .00 .00 42,690.00 58,972.00 17.1 18.7 .0 .0 .0 .0 .00 .00 1,295,598.00 1,072,689.32 17.2 SITE IMPROVEMENT 0300 0400 0500 0600 0700 0800 0840 TOTAL 4600 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .0 .0 .0 .0 .0 SITE IMPROVEMENT .00 .00 .00 .00 .00 .00 .0 222,908.68 .00 .00 1,295,598.00 1,072,689.32 17.2 -222,908.68 1,065,293.71 1,065,293.71 -61,332.78 TOTAL EXPENDITURES .00 TOTAL FOR CONSTRUCTION FUND (360) .00 -903,717.81****** 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 25 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT DEBT SERVICE FUND (400) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 TOTAL OTHER REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 238,046.98 238,046.98 .0 TOTAL REVENUE ON BEHALF PAYMENTS .00 .00 .00 .00 238,046.98 238,046.98 .0 TOTAL REVENUE FROM STATE SOURCES .00 .00 .00 .00 238,046.98 238,046.98 .0 .00 .00 .00 184,460.00 184,460.00 .0 RECEIPTS REVENUE FROM LOCAL SOURCES EARNINGS ON INVESTMENTS 1510 INT ON INV .00 TOTAL EARNINGS ON INVESTMENTS .00 OTHER REVENUE FROM LOCAL SOURCES 1990 MISC REV .00 REVENUE FROM STATE SOURCES RESTRICTED 3200 RES STATE TOTAL RESTRICTED REVENUE ON BEHALF PAYMENTS 3900 ON-BEHALF REVENUE FROM FEDERAL SOURCES FEDERAL REIMBURSEMENT 4800 FED REIM .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 26 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT DEBT SERVICE FUND (400) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ TOTAL FEDERAL REIMBURSEMENT .00 .00 .00 .00 184,460.00 184,460.00 .0 TOTAL REVENUE FROM FEDERAL SOURCES .00 .00 .00 .00 184,460.00 184,460.00 .0 .00 .00 .00 .00 385,415.96 385,415.96 .0 TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 385,415.96 385,415.96 .0 .00 .00 .00 .00 385,415.96 385,415.96 .0 .00 .00 .00 .00 807,922.94 807,922.94 .0 .00 .00 .00 .00 807,922.94 807,922.94 .0 OTHER RECEIPTS INTERFUND TRANSFERS 5210 FND XFER TOTAL OTHER RECEIPTS TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 27 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT DEBT SERVICE FUND (400) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 5100 DEBT SERVICE 0800 TOTAL 5100 .00 .00 .00 .00 807,922.94 807,922.94 .0 .00 .00 .00 .00 807,922.94 807,922.94 .0 .00 .00 .00 .00 807,922.94 807,922.94 .0 .00 .00 .00 .00 .00 .0 DEBT SERVICE TOTAL EXPENDITURES TOTAL FOR DEBT SERVICE FUND (400) .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 28 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FOOD SERVICE FUND (51) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE 76,876.97 .00 .00 .00 76,000.00 76,000.00 .0 .00 4.01 4.01 350.00 345.99 1.2 .00 4.01 4.01 350.00 345.99 1.2 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 95.00 .00 .00 275.00 .00 .00 .00 .00 .00 .00 .00 95.00 .00 .00 275.00 .00 .00 .00 .00 .00 .00 .00 118,000.00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 117,905.00 .00 .00 -275.00 .0 .0 .0 .0 .0 .0 .0 .1 .0 .0 .0 .00 .00 370.00 370.00 118,000.00 117,630.00 .3 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 TOTAL OTHER REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES -19.98 .00 374.01 374.01 118,350.00 117,975.99 .3 .00 .00 .00 4,000.00 4,000.00 .0 RECEIPTS REVENUE FROM LOCAL SOURCES EARNINGS ON INVESTMENTS 1510 INT ON INV -19.98 TOTAL EARNINGS ON INVESTMENTS -19.98 FOOD SERVICE 1611 1612 1621 1622 1624 1625 1626 1629 1630 1631 1690 REIMB LNCH REIMB BRKF NO-RMB LNH NO-RMB BKF NO-RMB ALA NO-RM A-BF NO-RM A-LN NO-RM OTHR SPEC FUNC CATERING FD SVC REB TOTAL FOOD SERVICE OTHER REVENUE FROM LOCAL SOURCES 1980 PRYR REFND 1990 MISC REV REVENUE FROM STATE SOURCES RESTRICTED 3200 RES STATE .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 29 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FOOD SERVICE FUND (51) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ TOTAL RESTRICTED .00 .00 .00 .00 4,000.00 4,000.00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE ON BEHALF PAYMENTS .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM STATE SOURCES .00 .00 .00 .00 4,000.00 4,000.00 .0 .00 .00 .00 265,000.00 265,000.00 .0 .00 .00 .00 265,000.00 265,000.00 .0 .00 .00 .00 .00 .00 .0 TOTAL CHILD NUTRITION PROGRAM DONATED COMMODIT .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM FEDERAL SOURCES .00 .00 .00 .00 265,000.00 265,000.00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 REVENUE ON BEHALF PAYMENTS 3900 ON-BEHALF REVENUE FROM FEDERAL SOURCES RESTRICTED THROUGH THE STATE 4500 RES FED/ST .00 TOTAL RESTRICTED THROUGH THE STATE .00 CHILD NUTRITION PROGRAM DONATED COMMODIT 4950 CHD NT DC .00 OTHER RECEIPTS INTERFUND TRANSFERS 5210 FND XFER SALE OR COMP FOR LOSS OF ASSETS 5341 SALE EQUIP 5342 LOSS EQUIP .00 .00 TOTAL SALE OR COMP FOR LOSS OF ASSETS .00 TOTAL OTHER RECEIPTS .00 TOTAL RECEIPTS 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 30 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FOOD SERVICE FUND (51) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ -19.98 .00 374.01 374.01 387,350.00 386,975.99 .1 76,856.99 .00 374.01 374.01 463,350.00 462,975.99 .1 TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 31 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FOOD SERVICE FUND (51) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 3100 FOOD SERVICE OPERATION 0100 0200 0300 0400 0500 0600 0700 0840 2,739.20 711.70 .00 250.00 .00 503.10 .00 .00 TOTAL 3100 5200 .00 .00 1,000.00 12,026.00 2,000.00 365,650.00 .00 .00 2,766.59 683.80 .00 .00 .00 1,085.34 .00 .00 2,766.59 683.80 .00 .00 .00 1,085.34 .00 .00 147,000.00 38,475.00 1,500.00 3,375.00 3,500.00 245,000.00 5,500.00 .00 380,676.00 4,535.73 4,535.73 444,350.00 59,138.27 86.7 -7,944.18 .00 .00 .00 19,000.00 19,000.00 .0 FUND TRANSFERS -7,944.18 .00 .00 .00 19,000.00 19,000.00 .0 380,676.00 4,535.73 4,535.73 463,350.00 78,138.27 83.1 -380,676.00 -4,161.72 -4,161.72 .00 384,837.72 .0 FOOD SERVICE OPERATION 4,204.00 144,233.41 1.9 37,791.20 1.8 500.00 66.7 -8,651.00 356.3 1,500.00 57.1 -121,735.34 149.7 5,500.00 .0 .00 .0 FUND TRANSFERS 0900 TOTAL 5200 TOTAL EXPENDITURES -3,740.18 TOTAL FOR FOOD SERVICE FUND (51) 80,597.17 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 32 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FISCAL AGENT (60) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES RECEIPTS REVENUE FROM LOCAL SOURCES COMMUNITY SERVICE ACTIVITIES 1819 COMMSVC .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 TOTAL OTHER REVENUE FROM LOCAL SOURCES 3,025.00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES 3,025.00 .00 .00 .00 .00 .00 .0 3,025.00 .00 .00 .00 .00 .00 .0 3,025.00 .00 .00 .00 .00 .00 .0 TOTAL COMMUNITY SERVICE ACTIVITIES .00 OTHER REVENUE FROM LOCAL SOURCES 1925 REIMBURSE 1990 OTHER REV .00 3,025.00 TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 33 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FISCAL AGENT (60) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 1000 INSTRUCTION 0100 0200 0300 0500 0600 .00 .00 -42,826.19 .00 .00 .00 .00 .00 .00 .00 .00 .00 -28,701.85 .00 .00 .00 .00 -28,701.85 .00 .00 .00 .00 .00 .00 .00 .00 .00 28,701.85 .00 .00 .0 .0 .0 .0 .0 INSTRUCTION -42,826.19 .00 -28,701.85 -28,701.85 .00 28,701.85 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 .00 .00 .00 .00 .00 .0 TOTAL EXPENDITURES -42,826.19 .00 -28,701.85 -28,701.85 .00 28,701.85 .0 TOTAL FOR FISCAL AGENT (60) 45,851.19 .00 28,701.85 28,701.85 .00 -28,701.85 .0 TOTAL 1000 2300 DISTRICT ADMIN SUPPORT 0300 0700 .00 .00 TOTAL 2300 3300 DISTRICT ADMIN SUPPORT .00 COMMUNITY SERVICES 0300 0600 .00 .00 TOTAL 3300 COMMUNITY SERVICES .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 34 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT TRUST & AGENCY FUNDS/INVESTMNTPeriod TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES 0999 BEGINNING BALANCE TOTAL 0999 BEGINNING BALANCE .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .00 .00 .00 .00 .0 .0 TOTAL OTHER REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL INTERFUND TRANSFERS .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .0 RECEIPTS REVENUE FROM LOCAL SOURCES EARNINGS ON INVESTMENTS 1510 INT ON INV .00 TOTAL EARNINGS ON INVESTMENTS .00 OTHER REVENUE FROM LOCAL SOURCES 1980 PRYR REFND 1990 MISC REV .00 .00 OTHER RECEIPTS INTERFUND TRANSFERS 5210 FND XFER TOTAL OTHER RECEIPTS TOTAL RECEIPTS TOTAL REVENUE TOTAL FOR TRUST & AGENCY FUNDS/INVESTMNT (7000) .00 .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 35 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FIXED ASSETS - GOV ASSETS (8) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ REVENUES RECEIPTS REVENUE FROM LOCAL SOURCES OTHER REVENUE FROM LOCAL SOURCES 1930 GAIN/LOSS .00 .00 .00 .00 .00 .00 .0 TOTAL OTHER REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 TOTAL REVENUE FROM LOCAL SOURCES .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 TOTAL RECEIPTS TOTAL REVENUE 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 36 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FIXED ASSETS - GOV ASSETS (8) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 1000 INSTRUCTION 0700 TOTAL 1000 2100 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .00 .0 INSTRUCTIONAL STAFF SUPP SERV .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 PLANT OPERATIONS AND MAINTENANCE .00 .00 .00 .00 .00 .00 .0 INSTRUCTION STUDENT SUPPORT SERVICES 0700 TOTAL 2100 2200 STUDENT SUPPORT SERVICES .00 INSTRUCTIONAL STAFF SUPP SERV 0700 TOTAL 2200 2300 DISTRICT ADMIN SUPPORT 0700 .00 TOTAL 2300 2400 DISTRICT ADMIN SUPPORT .00 SCHOOL ADMIN SUPPORT 0700 .00 TOTAL 2400 2500 SCHOOL ADMIN SUPPORT .00 BUSINESS SUPPORT SERVICES 0700 .00 TOTAL 2500 2600 BUSINESS SUPPORT SERVICES .00 PLANT OPERATIONS AND MAINTENANCE 0700 .00 TOTAL 2600 2700 STUDENT TRANSPORTATION 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 37 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FIXED ASSETS - GOV ASSETS (8) Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ 0700 .00 TOTAL 2700 3300 STUDENT TRANSPORTATION .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 COMMUNITY SERVICES 0700 .00 TOTAL 3300 COMMUNITY SERVICES .00 TOTAL EXPENDITURES .00 TOTAL FOR FIXED ASSETS - GOV ASSETS (8) .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 |P 38 |glkymnth LASTFY ENCUMBRANCES MONTH YEAR BUDGET AVAILABLE PCT FIXED ASSETS - FOOD SERVICE (8Period TO DATE TO DATE APPROP BUDGET USED ________________________________________________________________ _________________ __________________ ______________ _______________ EXPENDITURES 3100 FOOD SERVICE OPERATION 0700 .00 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 .00 .00 .00 .00 .00 .0 TOTAL FOR FIXED ASSETS - FOOD SERVICE (81) .00 .00 .00 .00 .00 .00 .0 TOTAL 3100 FOOD SERVICE OPERATION .00 TOTAL EXPENDITURES .00 08/14/2014 09:42 9095rbow |CARLISLE COUNTY BOARD OF EDUCATION |MONTHLY REPORT - FY 2015 Period 1 REPORT OPTIONS |P 39 |glkymnth ____________________________________________________________________________________________________________________________________ Fiscal Year/Period for reports 2015 Include page break between funds? Y Include expenditure detail? N Include Percent Used? Y Include Last FY Actuals? Thru (P)eriod or (T)otal for Year 1 Y P Include Prior FY 2 Actuals? N Include Encumbrances? Y ** END OF REPORT - Generated by R BOWLES **