BA‐24‐004/07.1
CASH BALANCE BALANCE
10/31/2023
RECEIPTS DISBURSEMENTS 11/30/2023
General and Management Funds
10-General Fund 4,628,010.81$ 28,476,316.85$ 29,233,144.63$ 3,871,183.03$
22-Management Fund 1,508,628.79 1,319,893.40 1,714,420.50 1,114,101.69
Total - General and Management Funds 6,136,639.60 29,796,210.25 30,947,565.13 4,985,284.72
Student Activity Fund
21-Student Activity Fund 775,563.98 194,619.69 198,491.40 771,692.27
21-Cash on Hand 3,900.00 - - 3,900.00
Total-Student Activity Fund 779,463.98 194,619.69 198,491.40 775,592.27
Food & Nutrition Fund
61-Food & Nutrition Fund 1,799,436.58 1,103,635.50 1,159,665.04 1,743,407.04
61-Petty Cash 2,870.00 - - 2,870.00
Total - Food & Nutrition Fund 1,802,306.58 1,103,635.50 1,159,665.04 1,746,277.04
Daycare Fund
62-Five Seasons Daycare Fund 8,132.72 - - 8,132.72
Capital Projects Funds
33-Secure Adv. Vision for Educ. (SAVE) Fund 3,350,871.13 22,822,640.59 5,260,610.74 20,912,900.98
36-Physical Plant & Equip (PPEL) Fund 1,081,669.80 994,252.20 322,860.65 1,753,061.35
40-Debt Service Fund 397,857.21 964,149.71 959,537.60 402,469.32
Total - Schoolhouse Funds 4,830,398.14 24,781,042.50 6,543,008.99 23,068,431.65
TOTAL CASH - ALL FUNDS 13,556,941.02$ 55,875,507.94$ 38,848,730.56$ 30,583,718.40$
INVESTMENTS
RESTRICTED INVESTMENT FUNDS
Schoolhouse Fund-Held for Bond Payments
33-SAVE Fund - Sinking Funds/UMB 2,377,526.92$ 1,753,839.63$ -$ 4,131,366.55$
40-Debt Service Fund - Sinking Funds/UMB 17,329,319.23 1,283,444.27 292,586.95 18,320,176.55
TOTAL RESTRICTED INVESTMENTS 19,706,846.15$ 3,037,283.90$ 292,586.95$ 22,451,543.10$
UNRESTRICTED INVESTMENT FUNDS
BALANCE BALANCE
10/31/2023
PURCHASES MATURITIES 11/30/2023
General and Management Funds
10-General Fund 32,500,000.00$ 12,500,000.00$ 11,000,000.00$ 34,000,000.00$
10-General Fund CD's ISJIT 14,216,124.26 59,166.25 - 14,275,290.51
22-Management Fund 11,000,000.00 1,500,000.00 - 12,500,000.00
Total - General and Management Funds 57,716,124.26 14,059,166.25 11,000,000.00 60,775,290.51
Student Activity Fund
21-Student Activity Fund 1,500,919.30 6,631.07 - 1,507,550.37
Food & Nutrition
61-Food & Nutrition Fund 3,500,000.00 - - 3,500,000.00
Daycare Fund
62-Five Seasons Daycare Fund 1,355,328.91 6,011.78 - 1,361,340.69
Capital Projects Funds
33-Secure Adv. Vision for Educ. (SAVE) Fund 18,709,997.63 2,007,220.08 - 20,717,217.71
36-Physical Plant & Equip (PPEL) Fund 10,000,000.00 - - 10,000,000.00
40-Debt Service Fund 1,034,885.46 - - 1,034,885.46
Total - Schoolhouse Funds 29,744,883.09 2,007,220.08 - 31,752,103.17
TOTAL UNRESTRICTED INVESTMENTS 93,817,255.56$ 16,079,029.18$ 11,000,000.00$ 98,896,284.74$
GENERAL STUDENT FOOD & DAYCARE CAPITAL PROJECTS ALL
BALANCES
FUND ACTIVITY FUND NUTRITION FUND FUND FUND FUNDS
Cash 4,985,284.72$ 775,592.27$ 1,746,277.04$ 8,132.72$ 23,068,431.65$ 30,583,718.40$
Restricted Funds - - - - 22,451,543.10 22,451,543.10
Investments 60,775,290.51 1,507,550.37 3,500,000.00 1,361,340.69 31,752,103.17 98,896,284.74
Total 65,760,575.23$ 2,283,142.64$ 5,246,277.04$ 1,369,473.41$ 77,272,077.92$ 151,931,546.24$
CEDAR RAPIDS COMMUNITY SCHOOL DISTRICT
STATEMENT OF RECEIPTS, DISBURSEMENTS, AND CASH BALANCES
MONTH ENDED NOVEMBER 30, 2023
BOARD SECRETARY
Signedthis8thdayofJanuary2024