< Previous | Contents | Next >

For the Fiscal Year Ending

June 30, 2015


June 30, 2016


June 30, 2017


June 30, 2018


June 30, 2019


June 30, 2020


June 30, 2021


$ 623,953,695



$ 631,191,690



$ 680,286,796



$ 675,505,097



$ 643,572,235



$ 716,123,608



$ 766,506,842

141,051,030


140,732,338


102,033,724


126,907,839


187,479,913


164,087,730


147,383,482

(183,605,569)


(183,118,232)


(199,267,302)


(260,385,768)


(280,637,511)


(307,744,762)


(348,564,804)

581,399,156

image


588,805,796

image


583,053,218

image


542,027,168

image


550,414,637

image


572,466,576

image


565,325,520

image


206,739



166,042



133,420



112,367



95,726



114,867



95,325

(751,298)


(131,406)


148,528


(602,458)


119,336


(83,723)


(54,814)

(544,559)

image


34,636

image


281,948

image


(490,091)

image


215,062

image


31,144

image


40,511

image


624,160,434



631,357,732



680,420,216



675,617,464



643,667,961



716,238,475



766,602,167

141,051,030


140,732,338


102,033,724


126,907,839


187,479,913


164,087,730


147,383,482

(184,356,867)


(183,249,638)


(199,118,774)


(260,988,226)


(280,518,175)


(307,828,485)


(348,619,618)

$ 580,854,597

image


$ 588,840,432

image


$ 583,335,166

image


$ 541,537,077

image


$ 550,629,699

image


$ 572,497,720

image


$ 565,366,031

image

District School Board of Pasco County Changes in Net Position - Primary Government Last Ten Fiscal Years

(Unaudited)


Expenses


For the Fiscal Year Ending

   June 30, 2012     June 30, 2013     June 30, 2014     June 30, 2015    June 30, 2016    June 30, 2017    June 30, 2018    June 30, 2019    June 30, 2020    June 30, 2021  


Governmental Activities

Instruction


334,933,329



343,554,241



358,768,503



362,962,619



386,321,690



408,448,107



422,570,775



$ 427,482,164



$ 450,397,266



$ 487,459,888

Student Support Services

25,200,500


25,331,587


25,618,232


26,801,838


27,878,254


30,820,513


33,010,405


37,041,624


39,897,302


42,179,541

Instructional Media Services

7,354,703


6,917,067


1,906,905


2,343,060


2,395,795


2,271,748


2,018,167


2,352,551


2,256,517


2,633,235

Instruction and Curriculum Development Services

13,400,395


11,764,667


14,558,446


15,800,130


16,807,274


19,238,370


19,647,149


20,216,195


22,753,810


25,725,149

Instructional Staff Training

10,971,329


11,073,276


9,426,682


7,324,613


7,168,371


9,608,442


9,237,951


12,289,500


12,057,016


12,206,153

Instruction-Related Technology

4,847,994


4,892,506


8,425,406


6,888,825


7,181,975


7,983,137


7,900,006


7,842,257


9,207,600


9,191,265

Board

668,918


610,730


620,416


530,109


593,665


932,028


799,596


613,403


636,315


719,888

General Administration

1,259,433


1,632,018


2,556,141


2,407,270


3,366,050


3,709,541


4,012,766


4,159,251


3,612,169


4,725,740

School Administration

34,008,721


34,289,049


36,456,573


37,661,405


39,320,749


43,055,596


44,770,488


44,305,575


46,926,692


50,334,400

Facilities Acquisition and Construction

12,736,731


14,195,220


14,491,329


17,381,716


22,312,816


25,737,667


27,557,051


35,004,632


29,669,498


50,967,100

Fiscal Services

2,199,577


2,281,430


2,708,890


2,792,302


2,789,717


3,092,802


3,293,417


3,195,621


3,087,789


3,543,034

Food Services

30,476,104


31,884,356


32,787,091


35,477,047


39,016,954


40,699,866


39,594,503


41,600,111


38,923,162


37,792,149

Central Services

1,734,199


4,024,807


6,030,792


8,227,505


12,010,763


2,817,157


5,183,668


8,291,206


5,140,854


20,142,242

Student Transportation Services

27,912,093


27,623,111


29,162,574


29,695,863


29,927,606


32,940,721


34,350,249


34,943,605


34,187,902


32,432,664

Operation of Plant

46,432,259


42,208,748


45,192,330


42,537,525


45,765,410


44,284,504


45,156,061


47,571,171


48,522,885


52,400,185

Maintenance of Plant

11,012,852


10,903,885


11,583,005


10,565,620


11,374,941


12,375,243


12,300,170


12,465,228


12,839,023


13,400,570

Administrative Technology Services

3,084,540


3,146,509


3,692,101


6,047,282


9,929,967


9,795,116


10,156,901


10,490,704


10,800,963


11,375,970

Community Services

618,337


688,852


510,674


867,512


475,657


410,564


2,314,173


595,641


546,304


951,780

Interest on Long-term Liabilities

17,827,097


16,680,024


24,315,270


15,059,988


15,510,778


16,115,585


15,572,907


17,408,405


19,720,118


36,593,349

Total Government Activities Expenses

$ 586,679,111


$ 593,702,083


$ 628,811,360


$ 631,372,229


$ 680,148,432


$ 714,336,707


$ 739,446,403


$ 767,868,844


$ 791,183,185


$ 894,774,302


Business-Type Activities:




















PLACE Program

7,753,564


7,941,510


9,155,859


9,363,111


9,850,333


9,853,988


9,943,439


9,743,079


9,971,006


7,471,517

Vending Program

-


-


-


552,755


506,375


591,061


588,319


710,488


526,956


512,126

Total Business-Type Activities Expenses

7,753,564


7,941,510


9,155,859


9,915,866


10,356,708


10,445,049


10,531,758


10,453,567


10,497,962


7,983,643

Total Primary Government Expenses

$ 594,432,675


$ 601,643,593


$ 637,967,219


$ 641,288,095


$ 690,505,140


$ 724,781,756


$ 749,978,161


$ 778,322,411


$ 801,681,147


$ 902,757,945


Program Revenues




















Governmental Activities




















Charges for Services Instruction


1,511,101



522,095



586,263



407,780



524,903



508,294



641,551



647,104



543,901



424,552

Food Services

11,697,038


11,441,922


11,086,807


11,033,632


11,312,259


11,419,572


10,385,274


12,124,095


9,433,667


4,106,809

Student Transportation

1,148,279


992,215


1,060,679


1,209,902


1,142,417


1,210,992


1,193,069


604,478


491,037


172,328

Operating Grants and Contributions

21,417,728


37,633,087


38,821,862


40,056,713


42,499,928


44,065,787


44,743,319


45,657,187


45,792,654


55,312,307

Capital Grants and Contributions

8,198,949


9,128,908


12,418,525


12,852,412


14,539,299


21,752,287


21,082,658


31,232,910


38,374,100


53,091,058

Total Government Activities Program Revenue

$ 43,973,095


$ 59,718,227


$ 63,974,136


$ 65,560,439


$ 70,018,806


$ 78,956,932


$ 78,045,871


$ 90,265,774


$ 94,635,359


$ 113,107,054


image

image

image

167

(continued)

For the Fiscal Year Ending

Business-Type Activities


Charge for Services Provided

8,495,164

8,562,722

9,360,814

9,435,575

10,454,332

10,510,012

9,699,751

10,392,895

9,700,015

7,473,431

   June 30, 2012     June 30, 2013     June 30, 2014     June 30, 2015    June 30, 2016    June 30, 2017    June 30, 2018    June 30, 2019    June 30, 2020    June 30, 2021  


Charge for Sales

                           -                            -                            -                554,602         527,256         567,712         592,853         713,341         542,867         514,993

Total Business-Type Activities Revenues

           8,495,164       8,562,722       9,360,814       9,990,177      10,981,588      11,077,724      10,292,604      11,106,236      10,242,882       7,988,424

Total Primary Government Program Revenues

 $     52,468,259  $     68,280,949  $     73,334,950  $     75,550,616  $     81,000,394  $     90,034,656  $     88,338,475  $  101,372,010   $  104,878,241   $ 121,095,478


image


Net (Expense) Revenues


Government Activities

(542,706,016)

(533,983,856)

(564,837,224)

(565,811,790)

(610,129,626)

(635,379,775)

(661,400,532)

(677,603,070)

(696,547,826)

(781,667,248)

Business-Type Activities                741,600         621,212         204,955          74,311         624,880         632,675        (239,154)        652,669        (255,080)          4,781

Total Primary Government Net (Expenses) Revenues

General Revenues and Other Changes in Net Position Governmental Activities

Property Taxes

 $ (541,964,416)   $ (533,362,644)   $ (564,632,269)   $ (565,737,479)   $ (609,504,746)   $ (634,747,100)   $ (661,639,686)   $ (676,950,401)   $ (696,802,906)   $ (781,662,467)

image

Levied for General Purposes

133,136,587

120,318,952

121,552,684

123,010,141

128,319,631

129,369,699

133,771,102

139,108,018

145,183,329

149,612,844

Levied for Debt Services

-

-

-

-

-





-

Levied for Capital Purposes

32,505,792

30,896,444

31,131,186

32,660,786

34,313,082

36,291,600

39,599,116

43,655,059

47,325,942

50,742,874

Sales Taxes

25,321,574

27,490,903

28,784,359

26,680,307

25,738,211

26,942,544

28,398,773

31,013,628

32,123,910

36,736,646

Grants and Contributions not Restricted to Specific Programs

326,929,740

338,910,337

369,957,624

386,425,843

404,584,134

420,677,690

434,081,243

447,677,693

465,026,804

506,138,938

Transfers

-

3,000,000

1,000,000

-

56,634

405,273

610

55,093

44,065

-

Miscellaneous

9,702,528

8,129,246

12,125,787

14,454,399

22,699,580

14,408,081

16,385,561

15,994,974

22,383,211

30,930,131


image


Transfers

                           -           (3,000,000)      (1,000,000)              -                (56,634)        (405,273)           (610)         (55,093)         (44,065)              -

Total Business-Type Activities

                19,130       (2,966,323)        (999,490)         20,887         (45,685)        (385,363)         41,213          52,484          71,162           4,586  

Total Primary Government

 $  528,162,725   $  527,106,207   $  564,132,162   $  584,068,616   $  617,490,581   $  629,241,834   $  654,764,521   $  685,708,625   $  719,005,325   $ 774,530,778


image


168

Unrestricted Investment Earnings

              547,374       1,326,648         580,012         816,253       1,824,994       1,532,310       2,486,903       8,151,676       6,846,902         364,759

Total Governmental Activities

       528,143,595     530,072,530     565,131,652     584,047,729     617,536,266     629,627,197     654,723,308     685,656,141     718,934,163     774,526,192  

Business-Type Activities


Interest

13,223

33,677

121

20,578

10,665

19,651

40,525

109,370

114,994

2,831

Miscellaneous

5,907

-

389

309

284

259

1,298

(1,793)

233

1,755

Changes in Net Position

Governmental Activities (14,562,421) (3,911,326) 294,428 18,235,939 7,406,640 (5,752,578) (6,677,224) 8,053,071 22,386,337 (7,141,056)

Business-Type Activities                760,730       (2,345,111)        (794,535)         95,198         579,195         247,312        (197,941)        705,153        (183,918)         9,367  

Total Primary Government



image

Source: District records - ACFR Exhibit B

 $  (13,801,691)   $      (6,256,437)  $         (500,107)  $     18,331,137  $       7,985,835  $      (5,505,266)  $      (6,875,165)  $      8,758,224  $     22,202,419  $      (7,131,689)

image