Mokapu Elem Financial Plan Financial Plan Details (All Rows)
|
|
- Samuel Wilson
- 5 years ago
- Views:
Transcription
1 Create Date: Mokapu inancial Plan inancial Plan Details (All Rows) 0/9/208 3:02 PM Scen Label: Long Desc: Default inancial Plan (on- Default inancial Plan (on- Salaried) Proj Enroll: 904 Scen Ttl: 4,48,086 Successful Systems of Support Difference: 0 Student Success Total: 4,48,086 Staff Success Hide Row Plan Sect Char Obj MS Obj Object Description Hr Categ Prior TE/ Hrs/Days Prior Cost Actual TE/ MS Amt TE/ Hrs/Days Salary/ Rate Total Cost Prog ID Prog Desc und Srce STU A 232 Educational Class 0.00 $ $ 33,04 $ Adjustment STU A 232 Assistant 0- Educational Class 3.00 $ 99, $ 33,04 $ 32, Student STU A 250 Assistant 0- Cert 0.00 $ $ 60,860 $ Adjustment STU A 250 Cert 3.00 $,886, $ 60,860 $ 2,008, Instruction Acad Plan STU A 250 Cert 3.00 $,886, $ 60,860 $ 82, Instruction STU A 250 Cert 7.00 $ 426, $ 60,860 $ 82, Instructional STU A 2522 School Cert.00 $ 60, $ 60,860 $ 60, Support -Instructional STU A 2549 Librarian Cert 0.00 $ $ 73,032 $ 46, Support -Instructional STU A Mo Student Cert.00 $ 73, $ 73,032 $ 73, Support -Student STU A 2525 Coordinator 2- Counselor- Cert 3.00 $ 82, $ 60,860 $ 82, Student STU A 2526 Regular Student Cert.00 $ 60, $ 60,860 $ 60, Student STU A 232 Coordinator 0- Educational Class 0.00 $ $ 33,04 $ 364,44 73 ial Education in Categ STU A 2505 Assistant 0- Reg Ed/Article Cert 0.00 $ $ 60,860 $ 243, ial Education in Categ STU A 259 VI Ed Cert 0.00 $ $ 60,860 $ 243, ial Education in Categ STU A Pre- Sch 0-Mo Ed Cert 0.00 $ $ 60,860 $ 547, ial Education in Categ Character A Totals: $ 4,675, $ 4,428,6 STU A 272 Tutor 0 $ 0 $ 0 6,000 $ 4 $ 83, Instruction STU A 2744 Part Time - 9,945 $ 223,066 $ 50,689 5,440 $ 22 $ 22, Instruction STU A 2769 Substitute 52 $ 8,533 $ 20,89 45 $ 78 $ 8, Instruction STU A 2802 (Daily) Stipends (Daily) 50 $ 8,205 $ 5, $ 72 $ 8, Instruction STU A 2744 Part Time - 0 $ 0 $ $ 22 $ 9, Ell STU A 272 Tutor 8,892 $ 23,42 $ 39 0 $ 4 $ Instructional Support
2 Default inancial Plan (on-salaried) Salaried Plan Approved on: 2/29/207 02:2 PM 4,83,445 20,664,045,74 Suborg 08 Mokapu ial Education Line Item 2 37 total GE K-6 needed, 4 coming from Art VI Music, PE, STEM ELL, RTI, AGT one CC and one TC 4 GE Comment Talked with Bev about exchanging PK for classroom K-6 classroom 6 inclusion teachers, 2 resource teachers, SC 8 PPT for student support 8 RTI teachers ILT- 25 days, PD-0 days, ART- 20 days 50 stipend days for summer book clubs one PTT week for 50 teachers doing summer work
3 STU A 2744 Part Time - 0 $ 0 $ 39,837,360 $ 22 $ 30, Instructional STU A 2744 Part Time - 0 $ 0 $ 2,340 0 $ 22 $ Support Hawaiian Studies Categ STU A 2702 ringe Benefits 0 $ 0 $ 8 0 $ $ Essa Title III ed STU A 2744 Part Time - 0 $ 0 $ 2,834 0 $ 22 $ Language Instruction Essa Title III ed Character A Totals: 8,939 $ 363,225 $ 232,27 3,745 $ 27,500 Language Instruction STU B 3000 Default Other $ 0 ($ 3,990) $ Instruction STU B 3005 Expenditures - B, C, M $ 0 $ 2,329 $ 2, Instruction $ 9,400 $ 9,763 $ 9, Instruction $ 3,600 $ 0 $ 3, Instruction $ 2,800 $ 0 $ 2, Instruction $ 2,000 $ 0 $ 2, Instruction $ 2,000 $ 0 $ 2, Instruction $,200 $ 0 $, Instruction $,200 $ 0 $, Instruction $ 4,000 $ 0 $ 4, Instruction STU B 320 Office $ 0 $ 4,086 $ 5, Instruction STU B 350 Dues $ 300 $ 0 $ Instruction STU B 3502 Subscriptions $ 40,000 $ 5,293 $ 20, Instruction STU B 3602 reight & $ 0 $ 42 $ Instruction STU B 440 Delivery Transportation $ 0 $ 5,240 $ 0, Instruction STU B 450 Out-Of-State (Base) Subsist Out-Of- $ 0 $ 3,335 $ Instruction STU B 5806 State(Base) R & M Office $ 50,000 $ 0 $ Instruction STU B Eq'Pmnt & urn Service for ee- $ 0 $ 5,635 $ Instruction STU B 7203 Misc Registration $ 0 $ 4,798 $ Instruction STU B 7207 ee Other Misc $ 59,000 $ 0 $ Instruction Current $ 0 $,465 $ Hawaiian Studies Categ STU B 3005 $ 0 $ 56 $ 0 73 ial Education in Categ $ 0 $ 22 $ 0 73 ial Education in Categ STU B 3005 $ 0 $ 6,396 $ Impact Aid- ed $ 0 $ 40,8 $ Impact Aid- ed STU B 320 Office $ 0 $ 4,250 $ Impact Aid- ed STU B 3502 Subscriptions $ 0 $ 28,9 $ Impact Aid- ed STU B 3602 reight & $ 0 $ 87 $ Impact Aid- ed STU B 370 Delivery Postage $ 0 $ 73 $ Impact Aid- ed STU B 5499 Refuse $ 0 $ 6 $ Impact Aid- ed STU B 7203 Disposal Registration $ 0 $ 225 $ Impact Aid- ed Character B Totals: ee $ 85,500 $ 37,829 $ 73,829
4 0 Mokapu Kindergarten 03 Mokapu Grade 2 04 Mokapu Grade 3 05 Mokapu Grade 4 06 Mokapu Grade 5 07 Mokapu Grade 6 08 Mokapu ial Education 2 PCC's
5 STU C 7705 Instructional $ 5,000 $ 0 $ Instruction STU C 7708 Computer $ 8,08 $ 4,263 $ 20, Instruction STU C 7709 urniture & $ 0,000 $,406 $ 5, Instruction STU C 77 urnishings Textbooks $ 0 $ 8,665 $ 0, Instruction STU C 780 Computer $ 5,000 $ 0 $ 5, Instruction Character C Totals: Student Success Total Cost: Software $ 38,08 $ 4,334 $ 40,000 $ 4,83,445 STA A 2769 Substitute 88 $ 4,440 $ 0 88 $ 78 $ 5, Enabling STA A 2702 (Daily) ringe Benefits 0 $ 0 $ 5 0 $ $ Activities III Essa Title IIa Ed ed STA A 2802 Stipends (Daily) 0 $ 0 $ $ 72 $ Effectiveness Essa Title IIa Ed ed STA A 2702 ringe Benefits 0 $ 0 $ 29 0 $ $ Effectiveness Essa Title IIa Prof ed STA A 2802 Stipends (Daily) 0 $ 0 $,06 0 $ 72 $ Dev-OCISS Essa Title IIa Prof ed Character A Totals: 88 $ 4,440 $, $ 5,664 Dev-OCISS STA B 3006 $ 0 $ 200 $ Enabling STA B 4804 Other Travel $ 5,000 $ 0 $ 5, Activities III -Enabling Character B Totals: Staff Success Total Cost: $ 5,000 $ 200 $ 5,000 $ 20,664 Activities III SYS A 2306 Sch Adm Class.00 $ 48, $ 48,30 $ 48, School SYS A 2308 Asst Account Clerk Class 0.00 $ $ 38,03 $ 38, School SYS A 2339 User Support Class.00 $ 38, $ 38,505 $ 38, School SYS A 2344 Technician Sch Health Class.00 $ 24, $ 24,479 $ 24, School SYS A 2350 Asst 0-Mo Office Assistant Class 6.50 $ 25, $ 33,088 $ 48, School SYS A 2209 School Class 6.00 $ 238, $ 39,706 $ 238, School acility SYS A 2606 Custodian Vice Principal Cert.00 $ 90, $ 90,06 $ 80, School SYS A Mo Cert.00 $ 26, $ 26,908 $ 26, School SYS A 227 Prin III Cook/Baker Class 0.00 $ $ 0 $ Sch Prgm ood ed SYS A 264 Cafeteria Class 0.00 $ $ 0 $ Cent SYS A 228 Helper Sch ood Svc Class 0.00 $ $ 0 $ General und Cent Character A Totals: Manager 7.50 $ 78, $ 843,469 General und SYS A 2722,620 $ 2,960 $,402,620 $ 0 $ 6, School acility SYS A 275 Cleaner Adult 5,928 $ 47,424 $ 5,385 6,080 $ 0 $ 6, School acility SYS A 2769 Supervisor Substitute 0 $ 0 $ 90 0 $ 78 $ School Cent SYS A 2802 (Daily) Stipends (Daily) 0 $ 0 $ 69 0 $ 72 $ Transformation School Cent SYS A 2704 Substitute - 0 $ 0 $ 0 0 $ $ Transformation Cent SYS A 2755 Classified Meal Count 0 $ 0 $ 0 0 $ $ General und Cent SYS A 2702 Assistant ringe Benefits 0 $ 0 $ 0 0 $ $ General und Character A Totals: 7,548 $ 60,384 $ 63,046 7,700 $ 77,770
6 reduce 2 OA to fund accounting clerk
7 SYS SYS B B Default Other Expenditures - B, C, M Audio Visual SYS B 3005 SYS B 3006 SYS B 300 Computer $ 0 ($ 4,035) $ School $ 0 $ 20,000 $ 789 $ 7,668 $, $ 20, School -School $ 0 $ 25,468 $ 25, School $ 0 $ 842 $, School SYS B 30 R & M $ 0 $ 0 $ School SYS B 320 Office $ 0,000 $ 3,246 $ 0, School SYS B 340 Other Misc $ 0 $,68 $ School SYS B 350 Dues $ 0 $ 425 $ School SYS B 3502 Subscriptions $ 0 $ 2,02 $ School SYS B 3602 reight & $ 0 $ 72 $ School SYS B 380 Delivery Telephone & $ 4,000 $ 3,720 $ 5, School SYS B 450 Telegraph Subsist Out-Of- $ 0 $ 33 $ School SYS B 480 State(Base) Bus $ 0 $ 795 $ School SYS B 5802 R & M Building $ 0 $ 3,25 $ School SYS B 5806 & Structure R & M Office $ 0 $ 27,57 $ School SYS B 5808 Eq'Pmnt & urn Other Repairs $ 0 $ 7,640 $ School SYS B & Maintenance Service for ee- $ 0 $ 3,4 $ School SYS B 7203 Misc Registration $ 0 $ 0 $ School SYS B 7207 ee Other Misc $ 0 $ 3 $ School SYS B 5802 Current R & M Building $ 2,200 $ 0 $ School acility SYS B 3003 & Structure Cafeteria $ 0 $,384 $ SYS B 3005 $ 0 $,220 $ SYS B 320 Office $ 0 $ 24 $ SYS B 3302 Milk $ 0 $ 20,87 $ SYS B 3303 ood Provision $ 0 $ 06,027 $ SYS B 340 Other Misc $ 0 $ 262 $ SYS B 3602 reight & $ 0 $ 563 $ SYS B 380 Delivery Telephone & $ 0 $ 34 $ SYS B 5402 Telegraph Other Utilities $ 0 $ 400 $ SYS B 5806 R & M Office $ 0 $ 606 $ SYS B 5807 Eq'Pmnt & urn R & M Cafeteria $ 0 $,348 $ SYS B 7207 Other Misc $ 0 $ 897 $ SYS B 3005 Current $ 0 $ 6 $ Use of School acilities - School
8
9 SYS SYS B B Other Misc Current Adjustment for Character B Totals: Cash SYS C 770 Audio Visual SYS C 7704 Office SYS C 7708 Computer SYS C 7709 urniture & SYS C 773 urnishings Other SYS C 7702 Cafeteria Character C Totals: Successful Systems of Support Total Cost: $ 0 $ 0 $ 3 $ 0 $ 6, $ 42, School -Enabling Activities Vi $ 36,200 $ 247,209 $ 20,502 $ 0 $ 4,060 $ School $ 3,000 $ 0 $ 3, School $ 0 $ 842 $, School $ 0 $ 2,726 $ School $ 0 $ 8,377 $ School $ 0 $ 205 $ $ 3,000 $ 6,20 $ 4,000 $,045,74
10 2 unds to transfer to KKCA in support of CA I&M Program
Enchanted Lake Elem Financial Plan Financial Plan Details (Rows Hidden) Proj Enrollment: WSF Total: Scenario WSF Total: Difference:
Financial 2018-2019 Financial Details (s Hidden) Default Financial (Non-Salaried) Salaried Approved on: 12/29/2017 02:18 PM Create Date: Scenario Status: Scenario Label: Long : 02/22/2018 10:58 AM Submitted
More informationRoosevelt High Financial Plan Summary
Create Date: 04/05/2018 4:48 PM Proj Enrollment: 1,337 Student Success 6,919,523 Scenario Status: Submitted for Approval (FINAL) WSF : 6,374,713 Staff Success 25,000 Scenario Label: Scenario WSF : 6,374,713
More informationNumber of Classroom Sections: SY Actual SY Actual SY Actual SY Actual SY Projected Grade Grade
)LHOG 6FKRRO Superintendent's Recommended School: Field School Principal: Joseph Russo Grades: Grade 4 and Grade 5 Address: 16 Alphabet Lane Weston MA 02493 PH: 781-786-5500 Fax: 781-786-5509 The Field
More informationGeneral Operating Budget September 30, 2013
20 George R. Martin Elem. School General Operating Budget 2210 School Leadership-Building 12212000 511002 Principal Salary 103,874 23,971 0 79,903 23.1 % 12212000 512000 Clerical Salary 21,145 2,885 0
More informationHS DEPT. HEAD STIPEND $46,069 $46,806 $55,170 $64,365 $64,402 $ %
TREASURER SALARY $23,887 $24,366 $24,853 $25,350 $25,350 $0 0.00% SCH COM CLERICAL SALARY $1,265 $1,781 $3,770 $1,500 $1,300 ($200) -13.33% SCH COM CONT SERVICES $37,437 $37,443 $33,967 $38,447 $38,500
More information% of Total Population
6SHFLDO (GXFDWLRQ Department: Student Services Director: Jennifer Truslow Asst. Director: Anne Zernicke Ages: 3 through 22 Address: 89 Wellesley Street Weston MA 02493 PH: 781-786-5240 Fax: 781-786-5249
More informationFY09 School Department Budget
FY09 School Department Budget In accordance with Massachusetts General Law (MGL) Chapter 71, Section 38N, the Uxbridge School Committee will conduct a public hearing on the proposed Fiscal Year 2009 School
More informationMARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA FAX From: Amanda Maniaci, Business and Finance Administrator
MARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA 01945 781-639-3140 FAX 781-639-3149 Date: Friday December 1, 2017 To: Maryann Perry, Superintendent School Committee From: Amanda Maniaci, Business
More informationEstimated Revenue and transfers In Changes
Attachment A The School Board of Sarasota County, Florida Projected Results of Operations for the 2016-2017 Fiscal Year Based upon Results of Operations through December 31, 2016 Executive Summary The
More informationSchool Expenditures Budget
School Expenditures Budget Fund, Department Number & Name Actual FY16 Actual FY17 FY18 Adopted Budget Superintendent FY19 Recommend Variation FY19 FY18 Adpt School Operating Fund 205 61100 BONUS 351,500
More informationBUDGET - Draft ( ).v5 (1) A B C D E F G H I J Page 1 of 4
05-12-17-BUDGET - Draft (05-12-17).v5 (1) A B C D E F G H I J 1 2 3 Updated: 5/12/17 PROPOSED BUDGET WITH MUST DO INCREASES PROPOSED BUDGET WITH EDUCATIONAL INVESTMENT 4 5 6 7 8 9 10 11 12 13 14 15 16
More informationMcCracken County Public Schools Salary Schedule
Salary Schedule Adopted 2008 For the period of July 1, 2012 through June 30, 2013 McCracken County Public Schools 435 Berger Road Paducah, KY 42003 270-538-4000 Administrative Salary Schedule POSITION
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 20. Operating Budget Proposal from the Administration to the School Committee January 3, 2019
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 20 Operating Budget Proposal from the Administration to the School Committee January 3, 2019 BUDGET PROCESS for FY 2020 School Committee meets in a planning
More informationFY08 School Department Budget
FY08 School Department Budget In accordance with the Town of Uxbridge Charter deadline date of February 22 nd, 2007, the School Committee presented the FY08 School Department Budget Request to the Town
More informationGRAYSON COUNTY BOARD OF EDUCATION SALARY SCHEDULE
GRAYSON COUNTY BOARD OF EDUCATION 2017-2018 SALARY SCHEDULE CERTIFIED PERSONNEL APPROVED 5/11/2017 Yrs Exp Rank III Rank III Rank II Rank II Rank I Rank I Doctorate +15 hrs +15 hrs +15 hrs 0 36734 36900
More informationMahopac Central School District
Mahopac Central School District 179 East Lake Blvd. Mahopac, NY 10541 Tel.: 845-628-3415 Fax: 845-628-0261 District website: www.mahopac.k12.ny.us 2017-2018 BUDGET CATEGORIES 2017-2018 2016-2017 Difference
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18. Operating Budget Proposal from the Administration to the School Committee January 5, 2017
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18 Operating Budget Proposal from the Administration to the School Committee January 5, 2017 BUDGET PROCESS for FY 2018 School Committee meets in a planning
More informationWaynesboro Public Schools Waynesboro, Virginia School Board Meeting
Waynesboro Public Schools Waynesboro, Virginia School Board Meeting Tuesday, March 17, 2015 Central Office 301 Pine Avenue Waynesboro, Virginia 22980 Regular Meeting 7:00 p.m. 1. Call to Order 2. Closed
More information95 $ Instructional Materials (textbooks, workbooks, etc.) 750 Substitute Teachers Total Instruction Instructional Support Services (6000)
i Account Budget Worksheet Renaissance Learning Center Fiscal Year 2011-2012 Draft 1 Rev 1 5/6/2011 100 General Funds Number of Students Grade Levels Estimated Revenue: FEFP Basic Gross - 3310 Instructional
More informationYantis ISD ROBOTICS DONATION , , % N MISC STATE PGRM
Page: 1 of 21 00-5711-000-300000 TAXES-CURRENT YEAR 2,659,534.57 2,190,039 2,690,039 2,653,062.52 2,548,167 % N 00-5712-000-300000 TAXES - PRIOR YEARS 48,099.95 34,174 79,174 73,815.04 66,300 % N 00-5719-000-300000
More informationGeneral Fund. Budget
General Fund Budget June 2018 HALIFAX REGIONAL CENTRE FOR EDUCATION GENERAL FUND BUDGET SUMMARY Proposed Actual Budget Projected Budget 2016-2017 2017-2018 2017-2018 REVENUE Province of Nova Scotia 301,528,579
More informationFY19 Submitted School Department Budget
ACTUAL ORIG BUD REVISED BUD ENCUMB TO PROPOSED CHANGE 11 DEWING 13071110 600050 DEW PRIN/ASST PRIN SALARY ($ 206,800.86) ($ 216,837.00) ($ 216,837.00) ($ 216,837.00) ($ 216,837.00) 0.00% 13161110 600084
More informationBOARD OF EDUCATION COMMUNITY CONSOLIDATED SCHOOL DISTRICT 64 COMMITTEE-OF-THE-WHOLE ON FINANCE. Monday, September 21, :30 p.m.
BOARD OF EDUCATION COMMUNITY CONSOLIDATED SCHOOL DISTRICT 64 COMMITTEE-OF-THE-WHOLE ON FINANCE Monday, September 21, 2015 7:30 p.m. Jefferson School Multipurpose Room 8200 Greendale Avenue Niles, IL 60714
More informationRegional School Unit Budget Presentation
Regional School Unit 40 2017-18 Budget Presentation Proposed Budget Summary by Cost Categories Supplies & Books 3% Other 3% Energy 2% Debt 5% Purchased Services 12% Salaries & Benefits 75% Fast Fact: 218
More informationMBUSD Budget Update. February 2, 2011
MBUSD Budget Update February 2, 2011 Assumptions and Outcomes of the Governor s Budget The Governor s Budget assumes that the temporary taxes are extended by the voters for five more years The Budget also
More informationInternational Community School, Inc. Budget FY 2019 July June 2018
International Community School, Inc. Budget FY 2019 July 2017 - June 2018 Income 4000 Educ. Program Revenue (DCSD) 2019 Budget 2018 Budget Mar'17-Feb'18 Assumes 435 Students 4025 Gov't Funding from DCSD
More informationAdoption July 23rd, 2014 SOUTH WHIDBEY SCHOOL DISTRICT NO. 206 BUDGET [F-195] Sept. 1, 2014 Aug. 31, 2015
Adoption July 23rd, 2014 SOUTH WHIDBEY SCHOOL DISTRICT NO. 206 BUDGET [F-195] Sept. 1, 2014 Aug. 31, 2015 1 BUDGET TIMELINE Major Dates July 10, 2014 July 23, 2014 Budget available for public/esd review
More informationO r g a n i z a t i o n s
Board of Education APPROVED FY 2018 Annual Operating Budget 179 Supporting Services Associate Superintendent for Supporting Services Building Services Environment & Safety Office Capital Programs Food
More informationAPPENDIX Budget. Florida Charter Foundation / Franklin Academy Charter Application for Campus C
APPENDIX Budget Florida Charter Foundation / Franklin Academy 2013 Charter Application for Campus C 420 Budget Worksheet Planning, Program Design & Implementation Grant 3290 Total Revenue Allocation $
More informationCommunity Budget Workshop Broad Street School April 4, Preliminary School Budget
Community Budget Workshop Broad Street School April 4, 2012 Preliminary 2012-13 School Budget Horseheads Central School District 1 Where have we been since 2008? We are in the fourth year of the economic
More informationAGENDA. School Budget Allocation School Budget Planning Non Board Funds Cashless Schools
AGENDA School Budget Allocation School Budget Planning Non Board Funds Cashless Schools New Classroom Funding Additional funding of $3,000 is provided to schools that experience growth to help address
More informationKennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget
% Revenues Local Source Revenue 1210 - Concession Sales $ 0.00 $ 954.60 $ 954.60 100.00 % 1215 - Student Fees - Clubs and Teams 4,376.26 4,500.00 123.74 2.75 % 1216 - Student Fees - Activities and Supplies
More informationDivision of Human Resources
B o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t Division of Human Resources Chief Administrator for Human Resources Employee & Labor Relations ADA Compliance Labor
More informationClayton County Public Schools Fiscal Year Recommended Budget Table of Contents
Clayton County Public Schools Fiscal Year 2017-2018 Recommended Budget Table of Contents INTRODUCTION SPECIAL REVENUE FUND Executive Summary 1 Federal and State Grants 58 Mission Statement and Guiding
More informationUxbridge School Department School Administration Recommended Budget
Uxbridge School Department School Administration Recommended Budget FY2010 School Budget - Public Hearing Detail Proposed FY2008 FY2009 FY2010 Total School Dept. Budget $: $ 18,034,969 $17,712,677 $17,594,215
More informationADOPTED BUDGET
A 1010.400-20 CONSULTING $117,000 $117,000 A 1010.410-20 MEMBERSHIPS $21,500 $21,500 A 1010.475-20 CONFERENCES $23,000 $23,000 A 1010.503-20 SUPPLIES $3,150 $3,150 A 1010.524-20 SUBSCRIPTIONS $250 $250
More informationPreliminary FY 15 CPS Operating Budget
Preliminary FY 15 CPS Operating Budget 1/16/2014 vote of SC FY 14 Operating Budget $33,320,505 Increase in Budget Supplement $26,975 Increase in Salaries $25,180 Decrease in unused lane changes ($51,906)
More informationNEW LONDON PUBLIC SCHOOLS. Superintendent s Recommended Budget. Fiscal Year
NEW LONDON PUBLIC SCHOOLS Superintendent s Recommended Budget Fiscal Year 2017-18 THIS PAGE LEFT BLANK INTENTIONALLY Table of Contents Introduction PAGES SUPERINTENDENT'S TRANSMITTAL LETTER 5 Executive
More informationSt. Tammany Parish School Board. BUDGET General Fund. Fiscal Year July 1, 2018 June 30, 2019
BUDGET General Fund Fiscal Year July 1, 2018 June 30, 2019 September 13, 2018 General Fund Budget - Summary FY 2018-2019 Actual Original Budget Projected Actual Result at Year End Original Budget 2016-2017
More informationPark City School District
The General Fund Current as of: June 15, 2012 Summary Statement of,, and Changes in Fund Balances : Local Sources $ 37,553,731 $ 36,808,640 $ 39,264,755 $ 43,637,528 $ 4,372,773 11% State Sources 2,829,958
More informationPark City School District
The General Fund Current as of: May 30, 2012 Summary Statement of,, and Changes in Fund Balances : Local Sources $ 37,553,731 $ 36,808,640 $ 37,988,643 $ 1,180,003 3% State Sources 2,829,958 2,723,896
More informationStafford County Public Schools School Board Adopted Budget Summary Fiscal Year 2019
ITEM SB Compliance / "Must Do" Median Teacher Pay Scale Enhancement $ 1,840,650 $ $ 1,840,650 $ Service Scale Enhancement (Paras, Drivers, Monitors) 2,140,601 2,140,601 2.5% COLA Adjustment 5,203,210 5,203,210
More informationKennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget
% Revenues Local Source Revenue 1210 - Concession Sales $ 0.00 $ 954.60 $ 954.60 100.00 % 1215 - Student Fees - Clubs and Teams 5,208.88 4,500.00 (708.88) (15.75) % 1216 - Student Fees - Activities and
More informationAlleghany County Public Schools
Alleghany County Public Schools Proposed 2012-2013 Operating Budget Presented By Sarah T. Campbell, Ph.D., Superintendent March 2012 1 Budget Rationale Protect the integrity of the instructional program.
More informationIredell-Statesville Schools Local Current Expense Funding Request Local Current Expense funding $ 36,145,170
2018-19 Local Current Expense Funding Request 2017-18 Local Current Expense funding $ 36,145,170 Mandated Local Expense Increases: 1 Raises (2) and benefit cost increases $ 758,990 2 Charter School growth
More informationFinal Legal Budget for the fiscal year ended June 30, 2018 Proposed Annual Budget for the fiscal year ended June 30, 2019
Final Legal Budget for the fiscal year ended June 30, 2018 Proposed Annual Budget for the fiscal year ended June 30, 2019 45 E State Street, Farmington, UT 84025-0588 Phone: (801) 402-5261 June 19, 2018
More informationCreighton Education Association Summary Document Spring 2006
Creighton Education Association Summary Document Spring 2006 1. Budget Information (Restructuring/Reduction of Positions) a. Administration i. Reduction of 1 Director in Educational Services ii. Reduction
More informationSUMMARY OF REVENUE & EXPENDITURES ADM 4180 COMPOSITE INDEX.3272
SUMMARY OF REVENUE & EXPENDITURES ADM 4180 COMPOSITE INDEX.3272 201415 201516 INCREASE / % INCREASE / Appropriation Budget (DECREASE) (DECREASE) REVENUES Local Funds 28,000 13,000 (15,000) 54% State Funds
More informationSt. Tammany Parish School Board REVISED BUDGETS. General Fund. Special Revenue Funds. Capital Project Funds. Fiscal Year July 1, June 30, 2008
REVISED BUDGETS General Fund Special Revenue Funds Capital Project Funds Fiscal Year July 1, 2007 - June 30, 2008 May 8, 2008 Fiscal Year 2007 2008 Revised Budgets Table of Contents Page Table of Contents...I
More informationKennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget
% Revenues Local Source Revenue 1210 - Concession Sales $ 0.00 $ 954.60 $ 954.60 100.00 % 1215 - Student Fees - Clubs and Teams 5,804.23 4,500.00 (1,304.23) (28.98) % 1216 - Student Fees - Activities and
More informationSOUTH TEXAS INDEPENDENT SCHOOL DISTRICT
2012-2013 PAY SCHEDULE FOR CENTRAL OFFICE ADMINISTRATORS 2011-2012 2012-2013 Deputy Superintendent $98,100 $104,000 Assistant Superintendent for Finance $97,200 $99,200 Administrator for Support Services
More informationWENATCHEE SCHOOL DISTRICT No. 246 RUN OCT 29, 14:04 F-195 BUDGET FOR FISCAL YEAR
F-195 BUDGET FOR FISCAL YEAR 1998-99 CERTIFICATION As Secretary to the Board of Directors of WENATCHEE School District No. 246 of CHELAN County, I do hereby certify that the Board of Directors, at a public
More informationMart ISD Salary, Wage, & Retention Schedules
Mart ISD 2016-2017 Salary, Wage, & Retention Schedules Table of Contents 1). Overview of Compensation Plan 2). Professional Salary & Stipends Schedules 3). Paraprofessional Salary & Wage Schedules 4).
More informationBudget Study Session A Fiscal Profile of CVUSD. Business Services Division September 12, 2012
Budget Study Session A Fiscal Profile of CVUSD Business Services Division September 12, 2012 Budget Study Session #1 Common School Financial Terms Concurrent Budget Cycles State of California Budget CVUSD
More informationLEE COUNTY PUBLIC SCHOOLS BUDGET
2013-2014 BUDGET Presented for Approval 07/15/2013 4apng ieopoalvo VI O Z-CIOZ I. SOQ Programs: STATE FUNDS Based on an Average Daily Membership of 3,150 and Composite Index of.1826 2013-14 Estimated State
More informationLEE COUNTY PUBLIC SCHOOLS Page 1 of Categorical Budget
LEE COUNTY PUBLIC SCHOOLS Page 1 of 6 STATE FUNDS Based on an Average Daily Membership of 3,067 and Composite Index of.1885 State Revenues Local Match I. 500 Programs: Basic Aid 12,056,469.00 $ 2,802,379.00
More informationA PROFESSIONAL DUES & PUBLICATIONS $ 10, $ 10, A TRAVEL, CONFERENCE & MEETING $ 1, $ 1,000.00
Haldane Central School District 20192020 Rollover Budget Screen Tips!! If the cell has a red flag (example J12) in the corner, hover over the cell and the comment will appear 20182019 20192020 Board of
More informationFY18 Budget Scenario Planning Special Board of Education Meeting April 4, 2017
Albuquerque Public Schools FY18 Budget Scenario Planning Special Board of Education Meeting April 4, 2017 Albuquerque SEG Funding $700 APS' SEG Funding ($M's) $650 $600 $608.0 $621.3 $610.6 $601.3
More informationSALARY SCHEDULE SCOTTSBORO CITY SCHOOLS
2017-2018 SCOTTSBORO CITY SCHOOLS Dr. Sandra Spivey Superintendent The purpose of the Scottsboro City Schools is to maximize the learning of all students. Approved: June 12, 2017 Revised: August 3, 2017
More informationAUBURN SCHOOL DISTRICT No. 408 RUN OCT 17, 15:15 F-195 BUDGET FOR FISCAL YEAR CERTIFICATION
F-195 BUDGET FOR FISCAL YEAR 2001-2002 CERTIFICATION As Secretary to the Board of Directors of AUBURN School District No. 408 of KING County, I do hereby certify that the Board of Directors, at a public
More informationHUNTINGTON UNION FREE SCHOOL DISTRICT Huntington, New York Adopted Budget. April 15, 2019 HUNTINGTON U.F.S.D. BOARD OF EDUCATION
HUNTINGTON UNION FREE SCHOOL DISTRICT Huntington, New York 2019-2020 Adopted Budget April 15, 2019 HUNTINGTON U.F.S.D. BOARD OF EDUCATION Jennifer Hebert Bari Fehrs Christine Biernacki Tom DiGiacomo William
More informationBudget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens
Start Up Before School Opens Budget Worksheet Orion K8 StartUp Budget Before Schools Open Revenue Allocation ** 25,000.00 ** The School will apply for a 25,000 planning and design grant, as provided by
More informationBudget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens
Start Up Before School Opens Budget Worksheet Orion K8 StartUp Budget Before Schools Open Revenue Allocation ** 25,000.00 ** The School will apply for a 25,000 planning and design grant, as provided by
More informationBudget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens
Start Up Before School Opens Budget Worksheet Orion K8 StartUp Budget Before Schools Open Revenue Allocation ** 25,000.00 ** The School will apply for a 25,000 planning and design grant, as provided by
More informationAdoption July 23rd, 2014 SOUTH WHIDBEY SCHOOL DISTRICT NO. 206 BUDGET [F-195] Sept. 1, 2014 Aug. 31, 2015
Adoption July 23rd, 2014 SOUTH WHIDBEY SCHOOL DISTRICT NO. 206 BUDGET [F-195] Sept. 1, 2014 Aug. 31, 2015 1 BUDGET TIMELINE Major Dates July 10, 2014 July 23, 2014 Budget available for public/esd review
More informationLoveland Classical Schools. FY18 - FY19 5 Year Adopted Budget th St. SW Boos Financial Services, Inc
FY18 - FY19 5 Year Last Updated: 4/19/17 Prepared By: 3835 14th St. SW Boos Financial Services, Inc. Loveland, CO 80537 Rick Boos, CEO 970-541-1507 303-722-5634 5 Year Head Count 760 862 862 902 40.0 949
More informationADOPTED BUDGET
2012- ADOPTED BUDGET Recommendation Budget by Budget Unit Budget Unit Descriptions Prepared by the District 191 Business Office 100 River Ridge Court Burnsville MN 55337 (952) 707-2051 INDEPENDENT SCHOOL
More informationAccount Numbe Description BCH
Revenues 110 3300000 FEFP - Hillsborough School District 2,279,808 110 3305360 FEFP Restricted Capital Outlay 42,054 110 3334000 Florida Teacher's Lead Program 5,107 110 3450000 Collection Fee 478 110
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18. Operating Budget Proposal from the Administration to the School Committee February 2, 2017
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18 Operating Budget Proposal from the Administration to the School Committee February 2, 2017 FY 18 BUDGET COMMENTS AND CHALLENGES Special Education Budget
More informationShaping our Future Together. Northfield Sanbornton Tilton
Shaping our Future Together Northfield Sanbornton Tilton WRSD General Fund Budget 2016/17 Overview Budget Committee s 2016-17 proposal is 1.44% above the current 2015-16 year budget The dollar increase
More informationBelmont Public Schools Amendment to FY18 Budget S C H O O L C O M M I T T E E M AY 2 3,
Belmont Public Schools Amendment to FY18 Budget 1 S C H O O L C O M M I T T E E M AY 2 3, 2 0 1 7 FY18 Draft 2 Budget Voted at April 25 School Committee Meeting 2 FY18 GENERAL FUND BUDGET A B C D E FY17
More informationAnnual Financial Report
FUND LIABILITIES ASSETS Annual Financial Report (30) Tooele District 10 General Fund Balance Sheet 8111 Cash in Banks 8120 Investments 8131 Local 8132 Local Property Taxes 8133 State 8134 Federal 8135
More informationSalary Scales
Frederick County Public Schools Salary Scales 2017-2018 1415 Amherst Street 540-662-3888 Winchester, Virginia 22601 www.frederick.k12.va.us Approved by the School Board April 20, 2017 2017-2018 Salary
More informationMONTGOMERY COUNTY PUBLIC SCHOOLS PAY PLAN FISCAL YEAR 2018
Pay Plan and Pay Scales 2017 2018 Contents Board Policy... 1 Teacher 10 Month Pay Scale... 2 Teacher 10½ Month Pay Scale... 3 Teacher 11 Month Pay Scale... 4 Teacher 12 Month Pay Scale... 5 Classified
More informationPRESENTING THE PROPOSED BUDGET REGIONAL SCHOOL DISTRICT #16 PROSPECT / BEACON FALLS MAY 5, 2008
PRESENTING THE PROPOSED BUDGET 2008-2009 REGIONAL SCHOOL DISTRICT #16 PROSPECT / BEACON FALLS MAY 5, 2008 TABLE OF CONTENTS Members of the Board of Education.... 1 Call for Public Meeting 2 Superintendent's
More informationHampton City Schools Job Classification Listing SY 16/17
G4010 21st Century Tutor N 12 249 NA NA NA NA G2067 ABE/GED Assessor N 12 249 NA NA NA NA G2055 ABE/GED Staff N 12 249 NA NA NA NA G1113 Academic Coordinator E 12 249 7.5 G-219 $ 57,100 $ 95,440 G2315
More informationM E M O R A N D U M. FY 2017 Approved
Dorothy H. Galo, Ph.D. Superintendent of Schools Item 7.3 HINGHAM PUBLIC SCHOOLS 220 Central Street Hingham, Massachusetts 02043 781-741-1500 VOICE 781-749-7457 FAX dgalo@hinghamschools.org www.hinghamschools.com
More informationManassas City Public Schools Administrative Salary Schedule FY
Manassas City Public Schools Administrative Salary Schedule FY 2016-2017 Job Title Calendar Grade Contract Work Daily FLSA Annual Salary Days Hours Minimum Mid Max Administrator, OHS Career and Technical
More informationBUDGET UPDATE PART II. Board of Education Meeting March 26, 2018
2018 2019 BUDGET UPDATE PART II Board of Education Meeting March 26, 2018 BUILDING A RESPONSIBLE SCHOOL DISTRICT BUDGET What Guides Budget Development? Respect Hard Work Integrity Diversity Communication
More information*** BUDGET PREPARATION - 13 Proposed Budget12-13 *** MELBA JT SCHOOL DISTRICT #136 07/12/13 11:42:20 AM PAGE 1
*** BUDGET PREPARATION - 13 Proposed Budget12-13 *** MELBA JT SCHOOL DISTRICT #136 07/12/13 11:42:20 AM PAGE 1 000050 H00-000000-100-000-0 G E N E R A L F U N D Y 2 N Y 000100 100-320000-000-000-0 GENERAL
More informationDoes the Ag-Science program cost the taxpayers of Bethlehem and Woodbury?
Does the Ag-Science program cost the taxpayers of Bethlehem and Woodbury? History of State Funding for Ag-Science 1980s Tuition charge Average cost of high school student s education paid by sending districts
More informationBarrington Public Schools. Proposed FY19 Operating Budget Presentation. March 1, 2018
Proposed FY19 Operating Budget Presentation To Achieve our Goal of attaining Excellence in Learning and Teaching we plan to incorporate the following: District Strategic Plan Supporting Curriculum and
More informationBentonville School District Budget to Actual - Summary of All Funds Two Months Ended August 31, 2016
Budget to Actual - Summary of All Funds Budget August 31, 2016 % of Budget August 31, 2015 Local property taxes - 3,923,144 4,022,834 Investment income - 4,086 11,786 Other local revenues - 23,843,967
More informationBudget for SY Sumner County Schools
Budget for SY 2011-12 Sumner County Schools September 6, 2011 Our Mission Preparing Graduates, Engaging Minds, Developing Character Budget Goals 1. Protect the classroom Budget Goals 1. Protect the classroom
More information001 - GENERAL FUND ASSISTANT SUPERINTENDENT
001 - GENERAL FUND 01401 - ASSISTANT SUPERINTENDENT YTD Adopted Budget 5-001-01401-000-0000-0000-711104-00000-9 ASST. SUPT. SALARY-ASSISTANT 76,990.64 114,451.00 1,035.00 115,486.00 115,486.00 1 5-001-01401-000-0000-0000-711518-00000-9
More informationB o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t FY 2017 CHIEF EXECUTIVE OFFICER
B o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t CHIEF EXECUTIVE OFFICER Monitoring, Accountability & Compliance Diversity Officer Interpreting & Translations Services
More informationCOMMUNITY LEADERSHIP ACADEMY ADOPTED BUDGET FISCAL YEAR
BUDGET FISCAL YEAR 201819 BY THE BOARD ON MAY 8, 2018 Community Leadership Academy BUDGET NOTES OF KEY CHANGES FOR 201819 201718 201819 FUNDED PUPIL COUNT 919 959 40 PER PUPIL FUNDING $ 7,897 $ 8,350 $
More informationStriving to Maintain Quality and Excellence. MARCH 21, 2012 Budget Presentation (with corrections) Presentation by M. Rice & R.
Striving to Maintain Quality and Excellence MARCH 21, 2012 Budget Presentation (with corrections) Presentation by M. Rice & R. Linden Getting Started WHAT IS NEW FOR 2012-2013? TAX LEVY LIMIT There is
More informationCommunity Budget Workshop Erin Town Hall March 8, Preliminary School Budget
Community Budget Workshop Erin Town Hall March 8, 2012 Preliminary 2012-13 School Budget Horseheads Central School District 1 Where have we been since 2008? We are in the fourth year of the economic downturn
More informationREGIONAL SCHOOL DISTRICT ONE
REGIONAL SCHOOL DISTRICT ONE HOUSATONIC VALLEY REGIONAL HIGH SCHOOL PUPIL SERVICES CENTER REGIONAL SCHOOL SERVICES CENTER APPROVED BUDGET 2015-2016 BOARD OF EDUCATION Andrea Downs, Chairman Jennifer Weigel,
More informationSALARY SCHEDULE SCOTTSBORO CITY SCHOOLS
2014 2015 SCOTTSBORO CITY SCHOOLS Dr. Judith Berry Superintendent The purpose of the Scottsboro City Schools is to maximize the learning of all students. Approved July 10, 2014 2014 2015 Directors Child
More informationHighland School District Licensed Salary Schedule
YRS EXP 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 Highland School District 2017-18 Licensed Salary Schedule BSE BSE + 15 MSE $32,750 $33,750 $36,775 $33,250 $34,250 $37,275 $33,750 $34,750 $37,775
More informationPINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED BUDGET SUMMARY
PINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED 2018-2019 BUDGET SUMMARY 2017-2018 BUDGET 2018-2019 PROPOSED BUDGET INCREASE / (DECREASE) ADMINISTRATIVE BUDGET General Support 1,143,658 1,247,750 104,092
More informationFY 2009 STAFFING ALLOCATION AND FORMULAS
Savannah-Chatham County Public Schools FY 29 Adopted Budget FY 29 STAFFING ALLOCATION AND FORMULAS 489 Staffing Allocations Elementary Schools FY 9 A D D I T I O N S Food Service Staff Academies Staff
More informationTECUMSEH LOCAL SCHOOL DISTRICT IRN # FIVE-YEAR FORECAST ASSUMPTIONS OCTOBER
TECUMSEH LOCAL SCHOOL DISTRICT IRN #046243 2018 FIVE-YEAR FORECAST ASSUMPTIONS OCTOBER As stated on the Ohio Department of Education Five-Year Forecast Webpage: The reader should remember that a forecast
More informationROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET
ROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET 2016-2017 ROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET SUMMARY 2016-2017 Proposed Without Reductions 2016-2017 State Public School Fund $ 77,840,515.00 Local Current
More informationTotal Expenditures $1,936,078 $78,119. Average Cost Per Pupil 29, ,119. Total Public School Placement Expenditures 1,787,149 78,119
STATEMENT OF TUITION RATE COMPUTATION-PART I Page No. NP - 31 TOTAL SCHOOL YEAR EXTRAORDINARY SERVICES Total Expenditures $1,936,078 $78,119 Divided by: Total School Year ADE 65.0000 Average Cost Per Pupil
More informationGuidance Charter School th Street East Palmdale, CA (661) Budget FY
Guidance Charter School 37230 37th Street East Palmdale, CA. 93550 (661)285-1600 Budget FY2015-16 May 20, 2015 Presented by School Business Services The Guidance Charter School Page 1 of 20 Table of Content
More informationPlease note that this preliminary Chart of Accounts is under development
50000 500000 PERSONAL SERVICES 51110 521110 MONTHLY PAYROLL 51111 521111 MONTHLY PAY TIME/EFFORT 51112 511112 ACADEMIC PAYROLL 51113 511113 ACADEMIC PAY TIME/EFFORT 51114 511114 SEMESTER PAYROLL 51115
More informationPresentation to the Board of Trustees March 29th, 2017 Lehman High School
Presentation to the Board of Trustees March 29th, 2017 Lehman High School 1 Budget Update -- Topics Budget Goals Demographics & Revenue Budget Summary Staffing & Compensation Budget Worksheets Three Year
More information