Aug 06, 2002 Penn Manor School District Page: 1
Type of Report: SUMMARY YTD SUMMARY OF REVENUES ID: AC0836
For the Period Ending 7/31/2002
GENERAL FUND
Adjusted Current Year-To-Date Unencumbered
Budget Activity Revenues Encumbers Balance % Rem
6000-000 REVENUE FROM LOCAL SOURCES
6100-000 REVENUE FROM LOCAL SOURCES
6110-000 AD VALOREM TAXES 25,060,926.00 2,733,528.63 2,733,528.63 .00 22,327,397.37 89.1
6120-000 CURRENT PER CAP TAXES 679 .00 .00 .00 .00 .00 ***
6140-000 CURRENT LOCAL ENABLING TAXES .00 .00 .00 .00 .00 ***
6150-000 CURRENT LOCAL ENABLING TAXES 3,830,218.00 .00 .00 .00 3,830,218.00 100.0
6170-000 CURRENT TAXES .00 4.72- 4.72- .00 4.72 ***
------------------------------------------------------------------------------------------------------------------------------------
** 6100 TOTAL REVENUE FROM LOCAL SOURCES 28,891,144.00 2,733,523.91 2,733,523.91 .00 26,157,620.09 90.5
------------------------------------------------------------------------------------------------------------------------------------
6200-000 DISCOUNTS TAKEN ON TAXES
6210-000 DISCOUNTS TAKEN ON AD VALOREM TAXE .00 52,309.48- 52,309.48- .00 52,309.48 ***
6220-000 DISCOUNTS TAKEN ON CURRENT P C TAX .00 .00 .00 .00 .00 ***
6240-000 DISCOUNTS TAKEN ON CURRENT FLAT TA .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 6200 TOTAL DISCOUNTS TAKEN ON TAXES .00 52,309.48- 52,309.48- .00 52,309.48 ***
------------------------------------------------------------------------------------------------------------------------------------
6300-000 PENALTIES AND INTEREST COLLECTED
6310-000 PENALTIES AND INTEREST - AD VALORE .00 33.91 33.91 .00 33.91- ***
6320-000 PENALTIES AND INTEREST ON P C TAX .00 .00 .00 .00 .00 ***
6340-000 PENALTIES AND INTEREST - FLAT TAX .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 6300 TOTAL PENALTIES AND INTEREST COLLECTED .00 33.91 33.91 .00 33.91- ***
------------------------------------------------------------------------------------------------------------------------------------
6400-000 DELINQUENCIES ON TAXES LEVIED
6410-000 DELINQUENT AD VALOREM TAXES 410,000.00 .00 .00 .00 410,000.00 100.0
6420-000 DELINQUENT PER CAPITA TAXES, 679 .00 .00 .00 .00 .00 ***
6440-000 DELINQUENT FLAT TAXES .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 6400 TOTAL DELINQUENCIES ON TAXES LEVIED 410,000.00 .00 .00 .00 410,000.00 100.0
------------------------------------------------------------------------------------------------------------------------------------
6500-000 EARNINGS ON INVESTMENTS
6510-000 INTEREST ON INVESTMENTS 492,643.00 2,552.50 2,552.50 .00 490,090.50 99.5
------------------------------------------------------------------------------------------------------------------------------------
** 6500 TOTAL EARNINGS ON INVESTMENTS 492,643.00 2,552.50 2,552.50 .00 490,090.50 99.5
------------------------------------------------------------------------------------------------------------------------------------
6800-000 REVENUES FROM INTERMEDIATE SOURCES
6810-000 REVENUE FROM LOCAL GOVT UNITS .00 .00 .00 .00 .00 ***
6830-000 REVENUE FROM INTERMEDIATE FEDERAL 160,572.00 .00 .00 .00 160,572.00 100.0
------------------------------------------------------------------------------------------------------------------------------------
** 6800 TOTAL REVENUES FROM INTERMEDIATE SOURCES 160,572.00 .00 .00 .00 160,572.00 100.0
------------------------------------------------------------------------------------------------------------------------------------
6900-000 OTHER REVENUE FROM LOCAL SOURCES
6910-000 RENTALS 30,000.00 152.13 152.13 .00 29,847.87 99.5
6920-000 CONTRIBUTIONS AND DONATIONS PRIVAT .00 .00 .00 .00 .00 ***
6940-000 TUITION FROM PATRONS 75,100.00 4,517.50 4,517.50 .00 70,582.50 94.0
6970-000 SERVICES PROVIDED OTHER FUNDS .00 .00 .00 .00 .00 ***
Aug 06, 2002 Penn Manor School District Page: 2
Type of Report: SUMMARY YTD SUMMARY OF REVENUES ID: AC0836
For the Period Ending 7/31/2002
GENERAL FUND
Adjusted Current Year-To-Date Unencumbered
Budget Activity Revenues Encumbers Balance % Rem
6990-000 MISCELLANEOUS REVENUE 66,762.00 3,948.00 3,948.00 2,094.00- 64,908.00 97.2
------------------------------------------------------------------------------------------------------------------------------------
** 6900 TOTAL OTHER REVENUE FROM LOCAL SOURCES 171,862.00 8,617.63 8,617.63 2,094.00- 165,338.37 96.2
------------------------------------------------------------------------------------------------------------------------------------
*** 6000 TOTAL REVENUE FROM LOCAL SOURCES 30,126,221.00 2,692,418.47 2,692,418.47 2,094.00- 27,435,896.53 91.1
------------------------------------------------------------------------------------------------------------------------------------
7000-000 REVENUE FROM STATE SOURCES
7100-000 BASIC INSTRUCTIONAL & OPER SUBSIDY
7110-000 BASIC INSTURCTIONAL & OPERATING SU 8,627,819.00 .00 .00 .00 8,627,819.00 100.0
7140-000 43,877.00 .00 .00 .00 43,877.00 100.0
7150-000 SCHOOL PERFORMANCE INCENTIVES .00 .00 .00 .00 .00 ***
7160-000 TUITION FOR ORPHANS & CHILDREN 48,000.00 .00 .00 .00 48,000.00 100.0
7170-000 INSTRUCTIONAL SUPPORT TEAM SUBSIDY .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 7100 TOTAL BASIC INSTRUCTIONAL & OPER SUBSIDY 8,719,696.00 .00 .00 .00 8,719,696.00 100.0
------------------------------------------------------------------------------------------------------------------------------------
7200-000 SUBSIDIES FOR SPECIFIC PROGRAMS
7210-000 HOMEBOUND INSTRUCTION 1,000.00 .00 .00 .00 1,000.00 100.0
7220-000 VOCATIONAL EDUCATION 56,625.00 .00 .00 .00 56,625.00 100.0
7230-000 29,440.00 .00 .00 .00 29,440.00 100.0
7240-000 DRIVER EDUCATION - STUDENT .00 .00 .00 .00 .00 ***
7250-000 MIGRATORY CHILDREN .00 .00 .00 .00 .00 ***
7270-000 VOCATIONAL EDUCATION 2,191,612.00 328,809.00 328,809.00 .00 1,862,803.00 85.0
------------------------------------------------------------------------------------------------------------------------------------
** 7200 TOTAL SUBSIDIES FOR SPECIFIC PROGRAMS 2,278,677.00 328,809.00 328,809.00 .00 1,949,868.00 85.6
------------------------------------------------------------------------------------------------------------------------------------
7300-000 SUBSIDIES FOR NONED PROGRAMS
7310-000 TRANSPORTATION 1,591,148.00 .00 .00 .00 1,591,148.00 100.0
7320-000 RENTAL AND SINKING FUND PAYMENTS 1,380,187.00 .00 .00 .00 1,380,187.00 100.0
7330-000 MEDICAL AND DENTAL SERVICES 107,965.00 .00 .00 .00 107,965.00 100.0
7340-000 NURSE SERVICES .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 7300 TOTAL SUBSIDIES FOR NONED PROGRAMS 3,079,300.00 .00 .00 .00 3,079,300.00 100.0
------------------------------------------------------------------------------------------------------------------------------------
7400-000 VOCATIONAL TRAINING - UNEMPLOYED
7400-000 VOCATIONAL TRAINING - UNEMPLOYED .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 7400 TOTAL VOCATIONAL TRAINING - UNEMPLOYED .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
7500-000 EXTRA GRANTS
7500-000 EXTRA GRANTS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 7500 TOTAL EXTRA GRANTS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
7800-000 REVENUE FOR SOCIAL SECURITY PAYMENT
7800-000 REVENUE FOR SOCIAL SECURITY PAYMEN .00 .00 .00 .00 .00 ***
7810-000 STATE SHARE - SOC SEC AND MEDICARE 902,504.00 14,091.90 14,091.90 .00 888,412.10 98.4
Aug 06, 2002 Penn Manor School District Page: 3
Type of Report: SUMMARY YTD SUMMARY OF REVENUES ID: AC0836
For the Period Ending 7/31/2002
GENERAL FUND
Adjusted Current Year-To-Date Unencumbered
Budget Activity Revenues Encumbers Balance % Rem
7820-000 STATE SHARE - RETIREMENT 132,871.00 8,140.23- 8,140.23- .00 141,011.23 106.1
------------------------------------------------------------------------------------------------------------------------------------
** 7800 TOTAL REVENUE FOR SOCIAL SECURITY PAYMEN 1,035,375.00 5,951.67 5,951.67 .00 1,029,423.33 99.4
------------------------------------------------------------------------------------------------------------------------------------
7900-000 TECHNOLOGY FUNDING
7910-000 TECHNOLOGY FOR EDUCATION .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 7900 TOTAL TECHNOLOGY FUNDING .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
*** 7000 TOTAL REVENUE FROM STATE SOURCES 15,113,048.00 334,760.67 334,760.67 .00 14,778,287.33 97.8
------------------------------------------------------------------------------------------------------------------------------------
8000-000 REVENUE FROM FEDERAL SOURCES
8500-000 RESTRICTED GRANTS
8510-000 ELEMENTARY AND SECONDARY 311,526.00 14,873.90 14,873.90 .00 296,652.10 95.2
8520-000 VOCATIONAL EDUCATION .00 .00 .00 .00 .00 ***
8560-000 FEDERAL BLOCK GRANTS, TITLE VI .00 .00 .00 .00 .00 ***
8570-000 EESA TITLE II .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 8500 TOTAL RESTRICTED GRANTS 311,526.00 14,873.90 14,873.90 .00 296,652.10 95.2
------------------------------------------------------------------------------------------------------------------------------------
8600-000 RESTRICTED GRANTS IN AID
8670-000 DRUG FREE SCHOOLS 10,000.00 1,488.80 1,488.80 .00 8,511.20 85.1
8680-000 GOALS 2000 EDUCATE AMERICA .00 .00 .00 .00 .00 ***
8690-000 OTHER RESTRICTED FEDERAL GRANTS 72,890.00 5,629.29 5,629.29 .00 67,260.71 92.3
------------------------------------------------------------------------------------------------------------------------------------
** 8600 TOTAL RESTRICTED GRANTS IN AID 82,890.00 7,118.09 7,118.09 .00 75,771.91 91.4
------------------------------------------------------------------------------------------------------------------------------------
8700-000 COMMONWEALTH REVENUE SHARING FUNDS
8710-000 REVENUE SHARING - TRANSPORTATION .00 .00 .00 .00 .00 ***
8720-000 REVENUE SHARING - TRANSPORTATION .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 8700 TOTAL COMMONWEALTH REVENUE SHARING FUNDS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
8800-000 MEDICAL ASSISTANCE REIMBURSEMENTS
8820-000 HEALTH RELATED TRANSPORTATION .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 8800 TOTAL MEDICAL ASSISTANCE REIMBURSEMENTS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
*** 8000 TOTAL REVENUE FROM FEDERAL SOURCES 394,416.00 21,991.99 21,991.99 .00 372,424.01 94.4
------------------------------------------------------------------------------------------------------------------------------------
9000-000 OTHER FINANCING SOURCES
9100-000 SALE OF BONDS
9120-000 PROCEEDS OF REFUNDING BONDS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 9100 TOTAL SALE OF BONDS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
9200-000 PROCEEDS FROM EXT. TERM FINANCING
Aug 06, 2002 Penn Manor School District Page: 4
Type of Report: SUMMARY YTD SUMMARY OF REVENUES ID: AC0836
For the Period Ending 7/31/2002
GENERAL FUND
Adjusted Current Year-To-Date Unencumbered
Budget Activity Revenues Encumbers Balance % Rem
9200-000 PROCEEDS FROM EXT. TERM FINANCING .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 9200 TOTAL PROCEEDS FROM EXT. TERM FINANCING .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
9300-000 INTERFUND TRANSFERS
9320-000 4,150,000.00 27,235.96 27,235.96 .00 4,122,764.04 99.3
9330-000 CAPITAL PROJECTS FUND TRANSFERS 33,733.00 .00 .00 .00 33,733.00 100.0
9360-000 .00 .00 .00 .00 .00 ***
9380-000 ACTIVITY FUND TRANSFERS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 9300 TOTAL INTERFUND TRANSFERS 4,183,733.00 27,235.96 27,235.96 .00 4,156,497.04 99.3
------------------------------------------------------------------------------------------------------------------------------------
9400-000 SALE OF OR COMPENSATION FOR LOSSES
9400-000 SALE OF OR COMPENSATION FOR LOSSES .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 9400 TOTAL SALE OF OR COMPENSATION FOR LOSSES .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
9500-000 REFUNDS OF PRIOR YEARS EXPENDITURES
9500-000 REFUNDS OF PRIOR YEARS EXPENDITURE .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 9500 TOTAL REFUNDS OF PRIOR YEARS EXPENDITURE .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
9600-000 INCOMING TRANSFERS
9610-000 RECEIPTS FROM OTHER LEAS IN PA .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
** 9600 TOTAL INCOMING TRANSFERS .00 .00 .00 .00 .00 ***
------------------------------------------------------------------------------------------------------------------------------------
*** 9000 TOTAL OTHER FINANCING SOURCES 4,183,733.00 27,235.96 27,235.96 .00 4,156,497.04 99.3
------------------------------------------------------------------------------------------------------------------------------------
**** GENERAL FUND 49,817,418.00 3,076,407.09 3,076,407.09 2,094.00- 46,743,104.91 93.8
Aug 06, 2002 Penn Manor School District Page: 5
Type of Report: SUMMARY YTD SUMMARY OF REVENUES ID: AC0836
For the Period Ending 7/31/2002
GENERAL FUND
Adjusted Current Year-To-Date Unencumbered
Budget Activity Revenues Encumbers Balance % Rem
***** GRAND TOTAL 49,817,418.00 3,076,407.09 3,076,407.09 2,094.00- 46,743,104.91 93.8
End of Report - 14.23.01
|