|
17
<br />Exhibit 7
<br />ORANGE COUNTY, NORTH CAROLINA
<br />SCHOOL CAPITAL IMPROVEMENTS FUND
<br />SCHEDULE OF REVENUES, EXPENDITURES, AND CHANGES
<br />IN FUND BALANCE - BUDGET AND ACTUAL (UNAUDITED)
<br />FROM INCEPTION AND FOR THE QUARTER ENDED SEPTEMBER 30, 2014
<br />Other Financing Sources (Uses):
<br />Bonds issuance
<br />14,170,874
<br />14,170,873
<br />Actual
<br />Installment loan insurance
<br />38,071,676
<br />Budget
<br />Reported in
<br />Current
<br />Total
<br />15,843,584
<br />to Date
<br />Prior Years
<br />Year
<br />to Date
<br />Chapel Hill Carrboro Schools:
<br />Total other financing sources (uses)
<br />65,573,071
<br />67,412,421
<br />- 67,412,421
<br />Elementary #11
<br />23,137,196
<br />22,944,363
<br />150,000
<br />23,094,363
<br />Morris Grove Elementary
<br />40,000
<br />38,911
<br />-
<br />38,911
<br />Transportation Center
<br />309,500
<br />289,540
<br />-
<br />289,540
<br />Carrboro High School
<br />75,000
<br />75,000
<br />-
<br />75,000
<br />Carrboro Arts Wing
<br />4,048,028
<br />4,048,027
<br />-
<br />4,048,027
<br />Abatement projects
<br />435,576
<br />330,942
<br />7,225
<br />338,167
<br />ADA requirements
<br />200,505
<br />154,503
<br />3,700
<br />158,203
<br />Ath. facilities /playgrounds
<br />590,000
<br />809,247
<br />750
<br />809,997
<br />Eneregy efficiency renovations
<br />350,000
<br />84,060
<br />3,167
<br />87,227
<br />Classroom/academic improvements
<br />785,682
<br />1,007,164
<br />-
<br />1,007,164
<br />Doors, hardware, canopies
<br />158,000
<br />103,291
<br />-
<br />103,291
<br />Electrical systems
<br />489,740
<br />572,646
<br />-
<br />572,646
<br />Fire, safety, and security
<br />480,000
<br />549,698
<br />26,529
<br />576,227
<br />Indoor air quality
<br />501,340
<br />482,962
<br />13,018
<br />495,980
<br />Mechanical systems
<br />1,749,570
<br />2,027,672
<br />35,313
<br />2,062,985
<br />Mobile classrooms
<br />497,696
<br />592,943
<br />62,169
<br />655,112
<br />Parking lot improvements
<br />320,000
<br />286,303
<br />-
<br />286,303
<br />Planning for future projects
<br />450,000
<br />450,000
<br />-
<br />450,000
<br />Roofing projects
<br />5,360,009
<br />5,320,245
<br />-
<br />5,320,245
<br />Bathroom renovations
<br />193,406
<br />193,406
<br />-
<br />193,406
<br />Technology
<br />7,168,590
<br />7,168,202
<br />245,986
<br />7,414,188
<br />Window replacements
<br />353,658
<br />327,484
<br />-
<br />327,484
<br />Culbreth Science Wing
<br />5,571,676
<br />2,339,779
<br />415,507
<br />2,755,286
<br />Total Chapel Hill Carrboro Schools
<br />53,265,172
<br />50,196,388
<br />963,364
<br />51,159,752
<br />Other expenditures
<br />60,000
<br />43,215
<br />-
<br />43,215
<br />Total expenditures
<br />68,705,210
<br />64,034,026
<br />1,130,816
<br />65,164,842
<br />Revenues over (under) expenditures
<br />(65,573,071)
<br />(60,322,966)
<br />1,130,816
<br />68,875,902
<br />Other Financing Sources (Uses):
<br />Bonds issuance
<br />14,170,874
<br />14,170,873
<br />- 14,170,873
<br />Installment loan insurance
<br />38,071,676
<br />37,397,964
<br />- 37,397,964
<br />Transfers in
<br />13,282,776
<br />15,843,584
<br />- 15,843,584
<br />Appropriated fund balance
<br />47,745
<br />-
<br />- -
<br />Total other financing sources (uses)
<br />65,573,071
<br />67,412,421
<br />- 67,412,421
<br />Net change in fund balance
<br />$ - $
<br />7,089,455
<br />(1,130,816) $ 5,958,639
<br />Fund Balance:
<br />Beginning of year - July 1 7,089,458
<br />Quarter Ended - September 30, $ 5,958,642
<br />
|