Size: px
Start display at page:

Download ""

Transcription

1

2

3

4

5

6 BUDGET VARIANCE REPORT As of January 2017 Prepared By: Colonial School District Business Office Budget Oversight Committee Review: 7-Mar-17 Board of Education Approval: 14-Mar-17 Portion of Fiscal Year Expired: 58.33%

7 SUMMARY OF REVENUE REVENUE STATE REVENUE Board Approved Receipt Percent Budget to Date Received Variance Division I Salaries 63,357, ,072, % 17,285, Cafeteria Salaries 2,600, ,262, % 1,337, Division II Costs, AOC 2,128, ,117, % 11, Division II Costs, AOC - Voc 157, , % (33,824.00) Division II Costs, Energy 1,833, ,871, % (38,898.00) Division III Equalization 4,842, ,843, % (481.00) State Transportation 5,401, ,800, % 600, Educational Sustainment 2,075, ,120, % (45,799.00) Drivers Ed 32, , % (2,500.00) Unique Alternative 450, , % (127,268.80) Excellence/Admin Option 395, , % 93, Related Services 375, , % 111, Professional Development 116, , % (141.00) Technology Block Grant 165, , % (4,508.00) Other State Revenue 235, , % 178, John G Leach 7,375, ,602, % 1,772, Minor Capital Improvements 696, , % - TOTAL STATE REVENUE 92,235, ,098, % 21,136,

8 SUMMARY OF REVENUE REVENUE LOCAL REVENUE Board Approved Receipt Percent Budget to Date Received Variance Debt Service Tax Receipts 4,542, ,396, % 145, Tuition Revenue & Reserves 6,494, ,448, % 45, John G Leach (tuition revenue) 3,050, ,750, % 300, Current Expense Tax Receipts 34,668, ,592, % 76, Match Tax Receipts 712, , % (95,677.48) Technology Maintenance Match 436, , % 128, Interest 188, , % 26, Athletics 37, , % 21, CSCRP 95, , % 32, Indirect Costs 375, , % 80, Cafeteria 6,455, ,710, % 3,744, Donations 105, , % 33, Building Rental 17, , % 2, Other Local Revenue 540, , % 234, Charter (Reduction) (5,428,860.00) (5,428,859.72) % (0.28) Choice (Reduction) (1,378,714.00) 12, % (1,391,256.41) Debt Service & Other Reserve 6,384, % 6,384, TOTAL LOCAL REVENUE 57,293, ,523, % 9,769,

9 SUMMARY OF REVENUE REVENUE Board Approved Receipt Percent Budget to Date Received Variance OTHER REVENUE IDEA Part B 2,574, ,574, % - IDEA Pre-K 98, , % - Title I 3,625, ,625, % - Title II 758, , % - Title III 98, , % - Perkins 248, , % - Other Federal Funds 100, , % 41, TOTAL OTHER REVENUE 7,504, ,463, % 41, TOTAL REVENUE 157,033, ,086, % 30,947,

10 SUMMARY OF EXPENDITURES Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code SCHOOL BUDGETS A Carrie Downie Library 2, , , % 56.12% A Carrie Downie Elementary 31,039 2, , , % 65.91% A Castle Hills Library 5, , , % 58.47% A Castle Hills Elementary 62, , , % 91.01% A Pleasantville Library 3, , % 0.00% A Pleasantville Elementary 44,032 2, , , % 43.26% A Wilmington Manor Library 3, , % 85.98% A Wilmington Manor Elementary 39, , , % 73.83% A Wilbur Library 9, , % 5.98% A Wilbur Elementary 110,579 2, , , % 70.83% A Southern Library 6, , , % 45.03% A Southern Elementary 78,504 2, , , % 78.10% A New Castle Library 4, , % 0.00% A New Castle Elementary 52, , , % 83.96% A Eisenberg Library 4, , , % 36.98% A Eisenberg Elementary 50,999 1, , , % 74.65% A Gunning Bedford Library 7, , , % 21.07% A Gunning Bedford Middle 90,124 6, , , % 75.92% A George Read Library 5, , % 0.00% A George Read Middle 63,680 1, , , % 30.23% A McCullough Library 5, , % 0.00% A McCullough Middle 62,017 3, , , % 62.76% A Wallin (Regular Ed) 3, , % 0.22% 5

11 SUMMARY OF EXPENDITURES Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code A William Penn - ROTC 6, , , % 58.38% A William Penn - Music Choir 30, , , % 37.97% A William Penn - Library 19, , , % 14.03% A William Penn - Summer School 19, , % % A William Penn - Athletics 130,000 9, , , % 67.88% A William Penn High School 198,793 14, , , % 80.31% SUBTOTAL - OTHER 1,151,180 51, , , % 67.18% TUITION FUNDED BUDGETS Preschool 45, , , % 50.70% PreK Nonprincipal 450, , , % 53.20% A Southern ILC 11, , , % 55.26% A Southern ILC Nonprincipal Items 255, , , % 45.54% A Southern CASL 10, , , % 76.34% A Southern CASL Nonprincipal 22, , % 0.00% A G Bedford ILC Nonprincipal Items 60, , , % 5.73% A Gunning Bedford CASL 8, , , % 29.62% A Gunning Bedford Nonprincipal 60, , , % 6.00% A WPHS CASL 3, , % 76.50% A WPHS CASL Non Principal 35, , % 0.00% A Wallin Nonprincipal 860, , , % 59.55% A Wallin 44,712 21, , , % 47.33% LEP/ESL 365, , , % 47.25% Private Placement 875, , , % 51.07% In State Tuition 4,185, , , ,649, % 8.56% Assistive Technology 35,000 2, , , % 41.70% SUBTOTAL - TUITION 7,325, ,932 1,930,059 5,191, % 26.35% 6

12 SUMMARY OF EXPENDITURES Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code OTHER/LOCAL AND STATE FUNDED Board of Education 25, , , % 89.95% Legal 66,000 17, , % 72.62% Substitutes & Homebound 950, , , , % 30.86% Community & Schools 90, , % 0.31% Teacher of the Year 7, , % 0.00% General District Expenses 719, , , % 66.50% Marketing 65, , , % 38.83% Public Communications 20, , , % 58.56% Copy Center 235,000 39, , , % 74.35% District Administration 47,500 2, , , % 77.38% District Choice 7,500 3, , , % 26.33% Superintendent 9, , , % 52.19% Middle School Redesign 40,000 1, , , % 92.31% Preschool Expansion 175, , , % 20.97% Elementary Wellness 85, , , % 80.02% Assistant Superintendent 1 5,400 3, , % 12.64% Assistant Superintendent 2 5, , % 4.73% Contractual Services 475,000 57, , , % 36.16% Curriculum/Instruction 115, , , % 33.29% Common Core/ Curriculum 250,000 28, , , % 44.04% Music/Art Curriculum 45,000 1, , % 0.19% Discipline Programs/SRO 325, , , , % 63.39% Extra Time 270, , , % 39.42% Professional Development 116,438 7, , , % 23.23% Athletics 42, , , % 40.51% Drivers Education 32,830 69, , (42,109.46) % 17.70% Special/Student Services 24, , , % 47.24% 7

13 SUMMARY OF EXPENDITURES Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code Business Office 12, , , % 8.56% Division I Salaries 63,357, ,644, ,713, % 57.84% Local Salaries* 35,051, , ,963, ,456, % 56.95% Division II Vocational 153,000 1, , , % 16.50% Language Immersion 54, , % 0.00% Competitive Grants- State 80, , , % 64.33% Private Grants/Donations 80,000 1, , , % 21.84% Tech Equipment & Repair 1,410, , ,093, , % 77.58% Network/Wireless 200, , % 0.00% Personnel 71, , , % 66.11% Child Nutrition Operations 9,410, ,796, ,613, % 50.97% Energy/Utilities 2,051, , , , % 41.46% Facilities Maintenance 408,000 60, , , % 44.29% Custodial Services 442,000 25, , , % 66.71% Operations 9, , , % 18.73% Transportation 7,391, , ,062, ,418, % 54.96% School Supervision 94, , , % 42.19% Visiting Teachers 4, , , % 31.67% SUBTOTAL - OTHER 124,529,942 3,207,892 70,004,050 51,313, % 56.21% * Includes local benefits Debt Service 4,915, ,965, , % 80.69% Federal Funds 7,504, , ,536, ,830, % 20.47% Minor Capital 1,160, , , % 0.00% Leach - Special School* 10,442, , ,013, ,326, % 57.59% TOTAL EXPENDITURES 157,029, ,095, ,223, ,710, % 53.64% 8

14 DETAIL COST CENTERS Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code General District Expenses - Summarized on page 6 - Detail of budget Audit 40, , % 0.00% Insurance 175, , % % Data Service Center 404, , , % 75.00% Contingency 100, , % 0.00% TOTAL EXPENDITURES 719, , , % 66.50% Child Nutrition Operations - Summarized on page 7 - Detail of budget Personnel 5,000,000-2,807, ,192, % 56.16% Food 3,300,000-1,449, ,850, % 43.93% Miscellaneous 60,000-34, , % 57.16% Supplies 410, , , % 44.79% Indirect Cost 150, , , % 98.64% Equipment Repair 90,000-50, , % 55.64% Equipment 400, , , % 30.58% TOTAL EXPENDITURES 9,410, ,796, ,613, % 50.97% 9

15 DETAIL COST CENTERS Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code Transportation - Summarized on page 7 - Detail of budget Personnel 4,500,000-2,533, ,966, % 56.30% Professional Development 15,000-1, , % 6.76% Energy 35,000 17, , % 47.49% Contractor Payments 2,800, , ,218, , % 43.51% Bus Maintenance 360,000 64, , , % 75.06% Fuel 350,000 51, , , % 44.08% Miscellaneous 50,000 7, , , % 53.25% Parkway and Kingswood -73, (73,017.00) 0.00% 0.00% Billing to Leach -500, (500,000.00) 0.00% 0.00% Other Local Billable Activity -145,000 - (158,036.74) 13, % % TOTAL EXPENDITURES 7,391, , ,062, ,418, % 54.96% (2) Fuel expense was used to bill for NCLB $154,254 10

16 DETAIL COST CENTERS Board Approved Remaining Percent Percent EXPENDITURES Budget Encumbrance Expenditures Balance Obligated Spent Operating Unit Program Code Leach Special School - * Summarized on page 8 - Detail of budget A Southern Integration Program 20, , , % 65.01% A George Read Integration Program 29, , , % 17.67% A William Penn Integration Program 19, , , % 63.03% A Leach Principal's Budget 70, , , * 24.31% 24.01% A Vocational Expenses 43,250-3, , % 8.03% A Related Services 10,000-10, % % A Assistive Technology 20, , ** 0.00% 0.00% A Summer School 10, , ** 0.00% 0.00% Substitutes 45,000-33, , % 74.12% General 100,000 35, , , % 57.96% Division I Salaries 6,900,000-4,122, ,777, % 59.75% Local Salaries * 3,150,000 55, ,730, ,363, % 54.94% Energy/Utilities 15,000 10, , , % 16.48% Minor Capital 10,072-5, , % 53.44% TOTAL EXPENDITURES 10,442, , ,013, ,326, % 57.59% 11

17 LOCAL TAX RECEIPTS Collections as of January 31 Current Debt Month Expense Service Tuition MCI July 43, , , , August 134, , , , September 4,522, , ,191, , October 16,822, ,604, ,563, , November 12,941, , , , December 127, , , , January 295, , , , February March April May June Transfers to Leach Sr Citizen Prop Relief Total Collected 34,888, ,396, ,198, ,117, Budget 34,668, ,542, ,544, ,149, % Collected % 96.80% 96.38% 97.18% Receipts are recorded in the month in which they are received. 12

18 COMPARISON OF LOCAL FUND PROPERTY TAX RECEIPTS FOR CURRENT OPERATIONS WITH THE PRIOR TWO FISCAL YEARS Month Fiscal Year 2015 Fiscal Year 2016 Fiscal Year 2017 July 430, , , August 3,718, ,070, ,522, September 28,519, ,353, ,822, October 542, , ,941, November 545, , , December 290, , , January 133, , February 169, , March 132, , April 176, , May 101, , June 87, , Senior Citizens' Tax Rebate 1,556, ,589, Year To Date Receipts $36,403, $36,394, $34,844, Annual Receipts $34,759, $34,761, $34,844, Projected Tax Receipts $34,274, $34,167, $34,668, % of Annual Tax Collections % % % Note: This report reflects receipts in the month earned, not as recorded 13

19 CREDIT CARD PURCHASES Jan-17 Credit Card Holder Vendor Date Amount Purpose D Dolan Blakey Delta 1/4/ Airfare TOTAL A Paula Angelucci Shoprite 1/4/ Kitchen supplies Best Buy 1/5/ Office supplies Amazon 1/11/ Kitchen supplies BJ's 1/13/ Kitchen supplies Amazon 1/26/ Kitchen supplies Paypal 1/26/2017 1, Kitchen supplies TOTAL 1, Leslie Papanicolas (District Travel) Summit Prof. Ed. 1/7/ Professional development National Science Teacher 1/7/ Professional development Paypal 1/11/ Professional development Kagan 1/11/ Professional development MSU Payments 1/17/2017 2, Professional development Hilton 1/20/ Hotel NSBA 1/23/2017 1, Professional development Mark Bakos & Assoc. 1/24/ Professional development TOTAL 5, Cindy Miller (District wide Expenses) BLU*colonialschooldistrict 12/29/ Web domain registration EMA*EMMA 1/2/ Newsletter Facebook 1/3/ Advertising AccuWeather 1/6/ Weather forecasting Notary Stamp 1/12/ Notary supplies EZ-Pass 1/19/ Tolls Amazon 1/23/ School operating supplies Theatre Direct 1/26/ School trip TOTAL 1, Philip Smallwood Deepspacesparkle.com 1/12/ Online art teaching tool TOTAL TOTAL ALL CARDHOLDERS 9,

20 GRANTS/DONATIONS through January 31, 2017 Amount Encumbered & Grantor/Donor School Date Received Received Spent to Date Received in Fiscal 2017 Colonial Education Foundation District-wide Jan-17 11, , Grants and Donations are budgeted under The funds are received and expended according to the grantor or donor guidelines. There is no impact to the district budget or district funds. Total 11, ,

21 CARRY OVER BUDGET ITEMS BUDGET Major Cap FY BALANCE ON JULY 1, 2016 Encumbered Expended Remaining Balance Percent Carryover Obligated Current Budget (FY17) YTD Spend Renovate William Penn , , , % N/A N/A N/A Renovate John G. Leach , , , ,511 41% N/A N/A N/A TOTAL 1,172, , , ,511 60% - Minor Cap - MCI- Local ,725 11,939 60, % N/A N/A N/A MCI- Local ,556 28, , % N/A N/A N/A MCI- Local , , ,710 80,281 82% N/A N/A N/A MCI- State ,183 80, , % N/A N/A N/A MCI- State , , , ,522 70% N/A N/A N/A TOTAL 2,157, ,218 1,194, ,803 87% YTD Percent spend State Funds Division II AOC , ,084 33,866 72% 2,117,059 1,397,362 66% World Language Immersion ,635 1,781 20,442 2,412 90% 54,300 16,462 30% Energy ,102 40, , % 1,871, ,638 29% Standards & Assessment % % Transportation ,949-27, % 4,800,944 2,973,834 62% Division II Vocational , ,453 1,684 95% 190,824 24,020 13% Drivers Education ,575-15, % 35,330 5,812 16% Professional Development ,564 1,322 16, % 26,291 23,976 91% School Improvement (Focus Sc) ,000 1,960 35,588 30,452 55% - - 0% School Improvement (Focus Sc) ,861-4,381 10,480 29% - - 0% TOTAL 615,449 46, ,596 78,894 87%

22 CARRY OVER BUDGET ITEMS BUDGET Federal Funds FY BALANCE ON JULY 1, 2016 Encumbered Expended Remaining Balance Percent Carryover Obligated Current Budget (FY17) YTD Spend YTD Percent spend Title II ,189-10, % 758,654 86,321 11% Title II ,729 10, ,546 21,958 93% Farm to School , ,400 0% N/A N/A N/A Title I ,825-22, % 553, ,084 65% Title I ,635,125 51,408 1,510,822 72,895 96% Title III (ELL) ,579-2, % 98,783 26,099 26% Title III (ELL) ,282 1,000 68,650 9,632 88% IDEA B ,349-57, % 725, ,298 73% IDEA B , ,506 32,509 96% IDEA Preschool ,601-1,203 2,398 33% 98,035 26,556 27% IDEA Preschool ,594-9,066 7,528 55% Career Tech (Perkins) ,143-2, % 248, ,843 47% Career Tech (Perkins) ,371 2,169 32,904 8,298 81% TOTAL 3,095,202 64,802 2,848, ,442 94% John G. Leach (State Funds) Energy , ,179 0% 94,454-0% Division II AOC ,668 15,485 67,640 41,543 67% 85,296 71,019 83% Division II Voc ,548-5,842 35,706 14% 28,164 3,474 12% Minor Cap ,454-9, % 10,072 5,068 50% TOTAL 178,849 15,485 82,936 80,428 55% GRAND TOTAL 7,220,162 1,157,295 4,956,789 1,106,078 85%

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of June 2017

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of June 2017 BUDGET VARIANCE REPORT As of June 2017 Prepared By: Colonial School District Business Office Budget Oversight Committee Review: 1-Aug-17 Board of Education Approval: 8-Aug-17 Portion of Fiscal Year Expired:

More information

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of December 2016

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of December 2016 BUDGET VARIANCE REPORT As of December 2016 Prepared By: Colonial School District Business Office Budget Oversight Committee Review: 7-Feb-17 of Education Approval: 14-Feb-17 Portion of Fiscal Year Expired:

More information

Budget Variance Report. Month Ending January 31, 2018

Budget Variance Report. Month Ending January 31, 2018 Budget Variance Report Month Ending January 31, 2018 Overview Reviewed by CFOC on March 6 th. 58.33% of the Fiscal Year has transpired. We have received 93.98% of our expected annual revenue. Overall expenditures

More information

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of June 2016

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of June 2016 BUDGET VARIANCE REPORT As of June 2016 Prepared By: Colonial School District Business Office Budget Oversight Committee Review: 2-Aug-16 of Education Approval: 9-Aug-16 Portion of Fiscal Year Expired:

More information

Budget Variance Report. Month Ending November 30, 2018

Budget Variance Report. Month Ending November 30, 2018 Budget Variance Report Month Ending November 30, 2018 Overview Reviewed by CFOC on January 2nd. 41.67% of the Fiscal Year has transpired. We have received 92.73% of our expected annual revenue. Year to

More information

Budget Variance Report. Month Ending August 31, 2018

Budget Variance Report. Month Ending August 31, 2018 Budget Variance Report Month Ending August 31, 2018 Overview Reviewed by CFOC on October 2nd. 16.67% of the Fiscal Year has transpired. We have received 48.79% of our expected annual revenue. Year to date

More information

Budget Variance Report. Month Ending October 31, 2018

Budget Variance Report. Month Ending October 31, 2018 Budget Variance Report Month Ending October 31, 2018 Overview Reviewed by CFOC on December 4th. 33.3% of the Fiscal Year has transpired. We have received 90.16% of our expected annual revenue. Year to

More information

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of June 30, 2014

COLONIAL SCHOOL DISTRICT BUDGET VARIANCE REPORT As of June 30, 2014 BUDGET VARIANCE REPORT As of June 30, 2014 Prepared By: Colonial School District Business Office Budget Oversight Committee Review: 5-Aug-14 of Education Approval: 12-Aug-14 Portion of Fiscal Year Expired:

More information

Fiscal Year 2018 Final Budget For the period July 1, 2017 through June 30, Colonial School District

Fiscal Year 2018 Final Budget For the period July 1, 2017 through June 30, Colonial School District Fiscal Year 2018 Final Budget For the period July 1, 2017 through June 30, 2018 Colonial School District Presented to the Board of Education on January 9, 2018 D. Dusty Blakey, Ed.D., Superintendent Emily

More information

FINAL OPERATING BUDGET FISCAL YEAR 2018

FINAL OPERATING BUDGET FISCAL YEAR 2018 FINAL OPERATING BUDGET FISCAL YEAR 2018 DECEMBER 18, 2017 TABLE OF CONTENTS Executive Summary......... 1 Budget Explanation 2-7 Financial Summary.. 8 Projected Revenues. 9-10 County & District Tax Assessments.

More information

California Standardized Account Code Structure (SACS) Comprehensive Chart of Accounts

California Standardized Account Code Structure (SACS) Comprehensive Chart of Accounts California Standardized Account Code Structure (SACS) Comprehensive Chart of Accounts Table of Contents PAGE OVERVIEW OF STANDARDIZED ACCOUNT CODE STRUCTURE (SACS)....2 FUND ACCOUNT COMPONENTS.. 3 RESOURCE

More information

Positive Outcomes Charter School Renewal Application. Appendix 13A. 100% Enrollment Five-Year Fiscal Projections

Positive Outcomes Charter School Renewal Application. Appendix 13A. 100% Enrollment Five-Year Fiscal Projections Positive Outcomes Charter School 2019-2024 Renewal Application Appendix 13A 100% Enrollment Five-Year Fiscal Projections Positive Outcomes Charter School State & Local Funds Narrative 100% Enrollment State

More information

Positive Outcomes Charter School Renewal Application. Appendix 13B. 80% Enrollment Five-Year Fiscal Projections

Positive Outcomes Charter School Renewal Application. Appendix 13B. 80% Enrollment Five-Year Fiscal Projections Positive Outcomes Charter School 2019-2024 Renewal Application Appendix 13B 80% Enrollment Five-Year Fiscal Projections Positive Outcomes Charter School State & Local Funds Narrative 80% Enrollment State

More information

Board of Education Agenda Abstract Meeting Date: 12/17/15 Agenda Type: Consent Agenda Agenda Item #: 5a

Board of Education Agenda Abstract Meeting Date: 12/17/15 Agenda Type: Consent Agenda Agenda Item #: 5a Board of Education Agenda Abstract Meeting Date: 12/17/15 Agenda Type: Consent Agenda Agenda Item #: 5a Subject: Approval of Financial Reports for September 2015 Division: Support Services, Todd LoFrese

More information

Park City School District

Park 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 information

Federal Projects Budgets

Federal Projects Budgets 2017-2018 Federal Projects Budgets ESTIMATED REVENUES AND OTHER SOURCES SUMMARY* IDEA- CARL TITLE I TITLE II TITLE III IDEA Preschool PERKINS 142.101 142.201 142.301 142.901 142.911 142.801 Proposed Budget

More information

Park City School District

Park 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 information

DeKalb County School District FY Proposed Budget SUPERINTENDENT S PROPOSED BUDGET

DeKalb County School District FY Proposed Budget SUPERINTENDENT S PROPOSED BUDGET DeKalb County School District FY 2012-2013 Proposed Budget SUPERINTENDENT S PROPOSED FISCAL YEAR 2012 2013 DeKalb County School District FY 2012-2013 Proposed Budget DEKALB COUNTY SCHOOL DISTRICT FISCAL

More information

Ferndale School District #502 Business and Support Services Budget Summary Citizens' Budget General Fund

Ferndale School District #502 Business and Support Services Budget Summary Citizens' Budget General Fund Ferndale School District #502 Business and Support Services 2018-19 Budget Summary Citizens' Budget General Fund 7/31/2018 Prepared by: Mark Deebach, Assistant Superintendent for Business & Support Services

More information

FY20 School District Budget EXECUTIVE SUMMARY

FY20 School District Budget EXECUTIVE SUMMARY FY20 School District Budget EXECUTIVE SUMMARY Purpose: To hold a public hearing and receive tentative approval of the FY20 Budget. The School Board began its budget process in November 2018 at which time

More information

Appendix 13 Newark Charter School Renewal Application 5 Year Budget Projections

Appendix 13 Newark Charter School Renewal Application 5 Year Budget Projections Appendix 13 Newark Charter School Renewal Application 5 Year Budget Projections Year 0 Year 0 data represents the existing Board Approved FY 19 Preliminary Budget which was approved in the May 2018 Board

More information

In this chart we have summarized the GF Budget by the first 2 digits of the function. 1100: Regular Instruction Increased from $52,253,323 to $53,751,496 ($1,498,173) 100: Increased from $29,686,394 to

More information

Does the Ag-Science program cost the taxpayers of Bethlehem and Woodbury?

Does 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 information

FY 2017 APPROVED BUDGET. School Operating Budget

FY 2017 APPROVED BUDGET. School Operating Budget FY 2017 APPROVED BUDGET School Operating Budget Proposed by Superintendent February 17, 2016 Approved by the School Board March 15, 2016 Approved by the Board of Supervisors May 10, 2016 Approved by the

More information

Isle of Wight County Schools Teacher Pay Scale (Ten-Month Teachers) Effective July 1, 2017

Isle of Wight County Schools Teacher Pay Scale (Ten-Month Teachers) Effective July 1, 2017 Teacher Pay Scale (Ten-Month Teachers) Bachelors Bachelors Step Months 7/1/2007 Degree - July Degree - 1, 2017 - Jan Feb 1, 2018-31, 2018 Jun 30, 2018 * 0 10 $ 40,500 $ 41,310 1 10 $ 41,160 $ 41,310 2

More information

HOOSICK FALLS CENTRAL SCHOOL DISTRICT PROPOSED BUDGET

HOOSICK FALLS CENTRAL SCHOOL DISTRICT PROPOSED BUDGET HOOSICK FALLS CENTRAL SCHOOL DISTRICT 2019-2020 PROPOSED BUDGET March 21, 2019 TABLE OF CONTENTS 2019-2020 BUDGET OVERVIEW B. DETAILS CHART C. EXPLANATION OF CHANGES D. STAFFING & PROGRAM CHANGES E. END-OF

More information

PRELIMINARY REVENUE BUDGET

PRELIMINARY REVENUE BUDGET PRELIMINARY 2015-2016 REVENUE BUDGET Unrestricted Funds (State and local) Campus Community Board Approved 5/27/15 Charter School Anticipated % Receipts Bd Approved FY 2016 Budget Receipt To Date Received

More information

Maine School Administrative District No. 1 Castle Hill * Chapman * Mapleton * Presque Isle * Westfield BUDGET PROPOSAL OF THE BOARD OF DIRECTORS

Maine School Administrative District No. 1 Castle Hill * Chapman * Mapleton * Presque Isle * Westfield BUDGET PROPOSAL OF THE BOARD OF DIRECTORS Maine School Administrative District No. 1 Castle Hill * Chapman * Mapleton * Presque Isle * Westfield BUDGET PROPOSAL OF THE BOARD OF DIRECTORS July 1, 2018 to June 30, 2019 5/16/2018 REVENUE SUMMARY

More information

St. Tammany Parish School Board. BUDGET General Fund. Fiscal Year July 1, 2018 June 30, 2019

St. 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 information

Fiscal Year 2017 Budget

Fiscal Year 2017 Budget Charleston, South Carolina Fiscal Year 2017 Budget www.ccsdschools.com Presented By: Glenn A. Stiegman, Jr. Chief Financial Officer For Fiscal Year Beginning July 1, 2016 (THIS PAGE INTENTIONALLY LEFT

More information

A PROFESSIONAL DUES & PUBLICATIONS $ 10, $ 10, A TRAVEL, CONFERENCE & MEETING $ 1, $ 1,000.00

A 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 information

General Fund Expenditures. Budget Summary vs Major Items Affecting the Budget. Budget Summary and Review Budget Timeline

General Fund Expenditures. Budget Summary vs Major Items Affecting the Budget. Budget Summary and Review Budget Timeline 01 03 General Fund Expenditures Budget Summary 18-19 vs 17-18 Major Items Affecting the Budget Major Impact Budget Summary and Review 2018-19 Budget Timeline Comparison by Function 2018-19 Budget 2017-18

More information

ADOPTED OPERATING BUDGET FISCAL YEAR 2018

ADOPTED OPERATING BUDGET FISCAL YEAR 2018 ADOPTED OPERATING BUDGET FISCAL YEAR 2018 BOARD OF EDUCATION OF GARRETT COUNTY Monica L. Rinker, President Matthew A. Paugh, Vice President Charlotte A. Sebold, Associate Member Nathan M. Sorber, Associate

More information

General Operating Budget September 30, 2013

General 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 information

Uxbridge School Department School Administration Recommended Budget

Uxbridge 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 information

Draft. Annual Budget Fiscal Year: July 1, 2015 to June 30, 2016

Draft. Annual Budget Fiscal Year: July 1, 2015 to June 30, 2016 Draft Annual Fiscal Year: July 1, 2015 to June 30, 2016 DRAFT BUDGET Fiscal Year : July 1, 2015 June 30, 2016 Prepared by: Albuquerque Public Schools Finance Department Office of and Strategic Planning

More information

PRELIMINARY OPERATING BUDGET FISCAL YEAR 2019

PRELIMINARY OPERATING BUDGET FISCAL YEAR 2019 PRELIMINARY OPERATING BUDGET FISCAL YEAR 2019 JUNE 18, 2018 TABLE OF CONTENTS Executive Summary....... 1 Budget Explanation 2-7 Projected Revenues. 8-9 County & District Tax Assessments. 10 Budget Summary

More information

Tioga Central Budget Goals

Tioga Central Budget Goals 2016-2017 Tioga Central Budget Goals Build a fiscally sound budget that meets the needs of our students so they will be college and career ready Address the long-term fiscal health of the district, taking

More information

Final 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 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 information

Batavia Public Schools Budget Workshop. Tuesday, August 13, 2013

Batavia Public Schools Budget Workshop. Tuesday, August 13, 2013 Batavia Public Schools 2013-14 Budget Workshop Tuesday, August 13, 2013 Overview of Workshop I. Understanding the Accounting Structure I. Funds II. III. Dimensions of Accounts Site Based Management II.

More information

Shenandoah County Public Schools Budget April 23, 2015

Shenandoah County Public Schools Budget April 23, 2015 Shenandoah County Public Schools 2015-16 Budget April 23, 2015 Summary of Request Student Opportunity and Achievement: Instructional Personnel $ 888,476 Instructional Needs 185,000 Instructional Programming

More information

FY08 School Department Budget

FY08 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 information

Caddo Parish School Board

Caddo Parish School Board Consolidated Annual Budget Fiscal Year 2012-13 Proposed June 5, 2012 Table of Contents Budget Summary.... 1 General Fund... 3 Special Revenue Funds... 19 Capital Projects Funds. 59 Debt Service Fund...

More information

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING NOVEMBER 30, 2016

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING NOVEMBER 30, 2016 FINANCIAL STATEMENTS FOR THE PERIOD ENDING NOVEMBER 30, 2016 TABLE OF CONTENTS PAGE ALL GOVERNMENTAL FUND TYPES Combined Balance Sheet 1-2 ALL PROPRIETARY FUND TYPES Combined Balance Sheet 3-4 GENERAL

More information

North Allegheny School District

North Allegheny School District The Process The budget development process the District has historically utilized is a unique one immensely different from the model used by corporate/for-profit entities. North Allegheny utilizes Zero-Based

More information

FY School Board Adopted Budget Financial Highlights

FY School Board Adopted Budget Financial Highlights FY 2018 School Board Adopted Budget Financial Highlights Adopted: May 1, 2017 Published: May 15, 2017 1 Major Budget Highlights 2 Agenda Item Details Meeting- May 01, 2017 - Regular Meeting, 5:30 p.m.

More information

Alleghany County Public Schools

Alleghany County Public Schools Alleghany County Public Schools 2012-2013 Operating Budget Presented By Sarah T. Campbell, Ph.D., Superintendent Approved by the Alleghany County School Board March 19, 2012 1 Budget Rationale Protect

More information

Hoboken Public Schools. Budget Hearing

Hoboken Public Schools. Budget Hearing Hoboken Public Schools Budget Hearing 2017-2018 Adoption of the Budget 2 The final district budget was submitted to and approved by the New Jersey Department of Education Hudson County Office. The Hudson

More information

TABLE 1 SUMMARY OF RESOURCES BY OBJECT OF EXPENDITURE

TABLE 1 SUMMARY OF RESOURCES BY OBJECT OF EXPENDITURE TABLE 1 SUMMARY OF RESOURCES BY OBJECT OF EXPENDITURE OBJECT OF EXPENDITURE FY2009 FY2010 FY 2010 ACTUAL BUDGET CURRENT FY 2011 FY 2011 BUDGET CHANGE POSITIONS Administrative Business/Operations Admin.

More information

DRAFT. LEE COUNTY PUBLIC SCHOOLS Page 1 of Categorical Budget. Total State Funds 24,889, ,213, ,324,309.

DRAFT. LEE COUNTY PUBLIC SCHOOLS Page 1 of Categorical Budget. Total State Funds 24,889, ,213, ,324,309. LEE COUNTY PUBLIC SCHOOLS Page 1 of 6 Categorical Budget STATE FUNDS 2015.2016 2016.2017 Based on an Average Daily Membership Estimated Estimated of 3.030 and Composite Index of.1701 State Revenues State

More information

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING FEBRUARY 28, 2017

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING FEBRUARY 28, 2017 FINANCIAL STATEMENTS FOR THE PERIOD ENDING FEBRUARY 28, 2017 TABLE OF CONTENTS PAGE ALL GOVERNMENTAL FUND TYPES Combined Balance Sheet 1-2 ALL PROPRIETARY FUND TYPES Combined Balance Sheet 3-4 GENERAL

More information

HINGHAM 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 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 information

Dr. Abrego Superintendent. Director of Finance. DATE: May 2, SUBJECT: 3 rd Quarter Fiscal year All Funds Financial Reports March 31, 2018

Dr. Abrego Superintendent. Director of Finance. DATE: May 2, SUBJECT: 3 rd Quarter Fiscal year All Funds Financial Reports March 31, 2018 Division of Financial Services Educational Support Services 5291 E. 60 th Avenue Commerce City, CO 80022 P: 303-853-3209 F: 303-853-3334 www.adams14.org TO: FROM: Dr. Abrego Superintendent Eduard Storz

More information

THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS PHONE FAX Memorandum

THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS PHONE FAX Memorandum THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS 02445 PHONE 617-730-2425 FAX 617-730-2108 WILLIAM H. LUPINI, Ed.D. SUPERINTENDENT OF SCHOOLS Memorandum PETER C. ROWE DEPUTY SUPERINTENDENT FOR

More information

FOR SCHOOL DISTRICT (NAME) ARCHULETA SCHOOL DISTRICT 50 JT HEADQUARTERED IN (COUNTY) ARCHULETA COUNTY

FOR SCHOOL DISTRICT (NAME) ARCHULETA SCHOOL DISTRICT 50 JT HEADQUARTERED IN (COUNTY) ARCHULETA COUNTY FISCAL YEAR 2015-2016 COLORADO SCHOOL DISTRICT/BOCES OPTIONAL REPORT OF ADOPTED BUDGET - FORM CDE-18 FOR SCHOOL DISTRICT (NAME) ARCHULETA SCHOOL DISTRICT 50 JT HEADQUARTERED IN (COUNTY) ARCHULETA COUNTY

More information

Passaic Advertised Enrollments Passaic City

Passaic Advertised Enrollments Passaic City Passaic Advertised Enrollments Passaic City Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 13,318.0 13,364.0 13,549.0 On Roll Special Ed Full-Time

More information

Subject: Financial Update for the Period Ending January 31, 2019

Subject: Financial Update for the Period Ending January 31, 2019 To: From: Board of Education Dr. Laurie Heinz, Superintendent Valerie Varhalla, Director of Business Services Date: February 25, 2019 Subject: Financial Update for the Period Ending January 31, 2019 Attached

More information

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING APRIL 30, 2017

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING APRIL 30, 2017 FINANCIAL STATEMENTS FOR THE PERIOD ENDING APRIL 30, 2017 TABLE OF CONTENTS PAGE ALL GOVERNMENTAL FUND TYPES Combined Balance Sheet 1-2 ALL PROPRIETARY FUND TYPES Combined Balance Sheet 3-4 GENERAL OPERATING

More information

Summary of Significant Forecast Assumptions and Accounting Policies For the Fiscal Years Ending June 30, 2013 through 2017

Summary of Significant Forecast Assumptions and Accounting Policies For the Fiscal Years Ending June 30, 2013 through 2017 ONTARIO LOCAL SCHOOL DISTRICT RICHLAND COUNTY 1 Summary of Significant Forecast Assumptions and Accounting Policies For the Fiscal Years Ending June 30, 2013 through 2017 Note 1 - Nature and Limitations

More information

LEE COUNTY PUBLIC SCHOOLS BUDGET

LEE 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 information

Fiscal Year 2016 Final Budget January 2016

Fiscal Year 2016 Final Budget January 2016 Fiscal Year 2016 Final Budget January 2016 Robert A. Silber, Chief Financial Officer Robert J. Andrzejewski, Ed.D., Acting Superintendent Freeman L. Williams, Ed.D., Superintendent Members of the Christina

More information

SUMMARY OF REVENUE & EXPENDITURES ADM 4180 COMPOSITE INDEX.3272

SUMMARY 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 information

FINANCIAL STATEMENTS

FINANCIAL STATEMENTS FINANCIAL STATEMENTS Prepared by: Business Services Division Leslie Stafford, Chief Operating Officer 1 FINANCIAL STATEMENTS Table of Contents GENERAL FUND.. 3 Notes to the Combined General Fund Financials

More information

Berea City School District

Berea City School District Financial Report Five Year Forecast May, 2018 Public Finance Resources, 2015 1 Table of Contents Table of Contents 2 Executive Summary 3 PAGE # Revenue Overview 4 1.010 General Property Tax (Real Estate)

More information

BUDGET ADVISORY MEETING #2 March 6, 2018 HIGH SCHOOL LIBRARY 7:30 PM 8:00 PM

BUDGET ADVISORY MEETING #2 March 6, 2018 HIGH SCHOOL LIBRARY 7:30 PM 8:00 PM BUDGET ADVISORY MEETING #2 HIGH SCHOOL LIBRARY 7:30 PM 8:00 PM Overview Budget Priorities Elementary Secondary Rollover Budget Budget Components 1000 General Support, Operations & Maintenance, Utilities

More information

ADOPTED BUDGET

ADOPTED 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 information

CLEMENTON SCHOOL DISTRICT PUBLIC HEARING BUDGET

CLEMENTON SCHOOL DISTRICT PUBLIC HEARING BUDGET CLEMENTON SCHOOL DISTRICT PUBLIC HEARING 2018-2019 BUDGET PROGRAMS Maintain all current instructional, extra-curricular activities, athletic programs, student activities, and staffing. Class Trips for

More information

Pat Sánchez Superintendent. Sandy Rotella CPA SFO Chief Financial Operations Officer. DATE: May 10, 2016

Pat Sánchez Superintendent. Sandy Rotella CPA SFO Chief Financial Operations Officer. DATE: May 10, 2016 Division of Financial Services Educational Support Services 5291 E. 60 th Avenue Commerce City, CO 80022 P: 303-853-3252 F: 303-853-3334 www.adams14.org TO: FROM: Pat Sánchez Superintendent Sandy Rotella

More information

Arizona School Finance Manual

Arizona School Finance Manual Arizona School Finance Manual 345 East Palm Lane Phoenix, AZ 85004 www.arizonaea.org Arizona School Finance Index Arizona School Finance Acronyms 3 Budget Calendar 4 Budget Documents 5 Section 1 Calculating

More information

Waynesboro Public Schools Waynesboro, Virginia School Board Meeting

Waynesboro 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 information

Cherry Creek School District Profile of Student-Based Budgeting for Schools FY

Cherry Creek School District Profile of Student-Based Budgeting for Schools FY Cherry Creek School District Profile of Student-Based Budgeting for Schools FY2014-15 Profile of Student-Based Budgeting for Schools TABLE OF CONTENTS Foreword... 1 Introduction... 2 The Annual Budget...

More information

BUDGET CALENDAR AND GUIDE TABLE OF CONTENTS

BUDGET CALENDAR AND GUIDE TABLE OF CONTENTS 2017-18 BUDGET CALENDAR AND GUIDE TABLE OF CONTENTS 2017-18 BUDGET CALENDAR... 1 2017-18 BUDGET ASSUMPTIONS... 4 2017-18 BUDGET GUIDE... 5 I. BASIC GUIDELINES... 5 II. PREPARING BUDGET REQUESTS... 5 FRINGE

More information

Agency 771 1/30/2013

Agency 771 1/30/2013 Section 1 Summary of Recommendations - House Page: III-22 William Daugherty, Superintendent Method of Financing 2012-13 Base 20-15 Jody Wright, LBB Analyst Biennial % General Revenue Funds $29,350,608

More information

LEE COUNTY PUBLIC SCHOOLS Page 1 of Categorical Budget

LEE 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 information

Actual Revenues & Expenditures As Of 3/18 DRAFT

Actual Revenues & Expenditures As Of 3/18 DRAFT ESTIMATED REVENUES WORKING COPY 40000 2 40100 County Property Taxes 40110 Current Property Tax 3,756,297 3,756,297 3,567,107 3,756,297 3,756,840 2014-15-57.30 x 62,964.14 =3,607,845 2015-16 -57.26 X 65,560.00=3,753,966.00

More information

Adams 14. Preliminary Budget. Adams County School District East 60 th Avenue Commerce City, CO 80022

Adams 14. Preliminary Budget. Adams County School District East 60 th Avenue Commerce City, CO 80022 Adams 14 Preliminary Budget Adams County School District 14 5291 East 60 th Avenue Commerce City, CO 80022 1 RESOLUTION NUMBER 18-005 BOARD OF EDUCATION ADAMS COUNTY SCHOOL DISTRICT 14 APPRORIATION RESOLUTION

More information

Wrentham Public Schools

Wrentham Public Schools Wrentham Public Schools Recommended Budget for 2015-2016 Edward Goddard, Esq., Chair Tracey Murphy, Ph.D., Vice Chair Eric Greenberg Danielle Schmitz Kristi Mollica Allan Cameron, Ph.D., Superintendent

More information

FY18 Budget Development Update

FY18 Budget Development Update FY18 Budget Development Update January 11, 2017 Reflects budget proposal adopted by Board We Believe: Board Core Beliefs Every child can succeed Diversity and inclusion promote strong schools and communities

More information

CAMDEN Advertised Enrollments PINE HILL BORO

CAMDEN Advertised Enrollments PINE HILL BORO CAMDEN Advertised Enrollments PINE HILL BORO ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 1,618.0 1,604.0 1,632.0 Pupils On Roll Regular

More information

FY09 School Department Budget

FY09 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 information

Cherry Creek School District Profile of Student-Based Budgeting for Schools FY

Cherry Creek School District Profile of Student-Based Budgeting for Schools FY Cherry Creek School District Profile of Student-Based Budgeting for Schools FY2011-12 TABLE OF CONTENTS Foreword... 1 Introduction... 2 The Annual Budget... 2 The Budget Process... 3 FY2011-12 General

More information

THE SCHOOL DISTRICT OF MANATEE COUNTY YEAR TO DATE FINANCIAL REPORT PERIOD ENDING MAY 31, 2017 (UNAUDITED) THROUGH THE

THE SCHOOL DISTRICT OF MANATEE COUNTY YEAR TO DATE FINANCIAL REPORT PERIOD ENDING MAY 31, 2017 (UNAUDITED) THROUGH THE THE SCHOOL DISTRICT OF MANATEE COUNTY YEAR TO DATE FINANCIAL REPORT THROUGH THE PERIOD ENDING MAY 31, 2017 (UNAUDITED) School Board of Manatee County Combined Balance Sheet Other Special Debt Service Capital

More information

NORTH KITSAP SCHOOL DISTRICT BUDGET SUMMARY FY A Great Place to Live & Learn

NORTH KITSAP SCHOOL DISTRICT BUDGET SUMMARY FY A Great Place to Live & Learn BUDGET SUMMARY FY 2013-14 A Great Place to Live & Learn TABLE OF CONTENTS Contents Introduction to Funds & Budget Review 1 Financial Summary 4 Summary of Funds Enrollment Summary Levy Summary Staffing

More information

BUDGET SUMMARY FISCAL YEAR Working Together, Achieving Excellence

BUDGET SUMMARY FISCAL YEAR Working Together, Achieving Excellence BUDGET SUMMARY FISCAL YEAR 2009-2010 Working Together, Achieving Excellence This page left blank intentionally MISSION The mission of the Sultan School District is to work together to achieve excellence

More information

THE SCHOOL DISTRICT OF MANATEE COUNTY YEAR TO DATE FINANCIAL REPORT PERIOD ENDING APRIL 30, 2018 (UNAUDITED) THROUGH THE

THE SCHOOL DISTRICT OF MANATEE COUNTY YEAR TO DATE FINANCIAL REPORT PERIOD ENDING APRIL 30, 2018 (UNAUDITED) THROUGH THE THE SCHOOL DISTRICT OF MANATEE COUNTY YEAR TO DATE FINANCIAL REPORT THROUGH THE PERIOD ENDING APRIL 30, 2018 (UNAUDITED) School Board of Manatee County Combined Balance Sheet Other Special Debt Service

More information

An Independent Public School

An Independent Public School TO: Governing Board DATE: June 13, 2008 FROM: SUBJECT: Walter Wallace, Chief Business Officer 2008-09 Adopted Budget We have had several discussions this spring about the sorry outlook for school funding

More information

Iredell-Statesville Schools Local Current Expense Funding Request Local Current Expense funding $ 36,145,170

Iredell-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 information

FINANCIAL STATMENT SCHEDULES POSTED ONLINE

FINANCIAL STATMENT SCHEDULES POSTED ONLINE FINANCIAL STATMENT SCHEDULES POSTED ONLINE FINANCIAL SUMMARY STATEMENT OF FINANCIAL POSITION AS OF JANUARY 31, 2018 STATEMENT OF ACTIVITIES BY SCHOOL AND CONSOLIDATED FOR THE SEVEN MONTHS ENDED JANUARY

More information

Arlington Public School,s 869 Massachusetts Al!ellue Arlington, Massachuselts Tekph.one

Arlington Public School,s 869 Massachusetts Al!ellue Arlington, Massachuselts Tekph.one Arlington Public School,s 869 Massachusetts Al!ellue Arlington, Massachuselts 01476 Tekph.one 781-316-.3511 John Dtmizio Chief Financial Officer To: Arlington School Committee From: John Danizio, CFO Re:

More information

CAMDEN Advertised Enrollments PINE HILL BORO

CAMDEN Advertised Enrollments PINE HILL BORO CAMDEN Advertised Enrollments PINE HILL BORO ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 1,593.0 1,618.0 1,682.0 Pupils On Roll Regular

More information

Alleghany County Public Schools

Alleghany 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 information

BURLINGTON Advertised Enrollments BURLINGTON CITY

BURLINGTON Advertised Enrollments BURLINGTON CITY BURLINGTON Advertised Enrollments BURLINGTON CITY ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 1,422.0 1,404.0 1,426.0 Pupils On Roll Special

More information

FY20 Budget Process Overview. Reading School Committee December 20, 2018

FY20 Budget Process Overview. Reading School Committee December 20, 2018 FY20 Budget Process Overview Reading School Committee December 20, 2018 Agenda Update on Override Review of School Budget Structure FY20 Budget Process Communication Calendar of Events Questions 2 Update

More information

Financial FINANCIAL SECTION. Frederick County Public Schools FY 2016 Operating Budget

Financial FINANCIAL SECTION. Frederick County Public Schools FY 2016 Operating Budget FINANCIAL SECTION 49 Frederick County Public Schools Operating Revenue Summary Frederick County Government Unrestricted Fund $221,654,363 $221,884,100 $223,054,977 $228,289,126 $247,066,477 Restricted

More information

NORTHSHORE SCHOOL DISTRICT BUDGET SUMMARY

NORTHSHORE SCHOOL DISTRICT BUDGET SUMMARY THE BUDGET CONSISTS OF FIVE SEPARATE FUNDS GENERAL FUND The general fund is used to account for all financial resources except those required to be accounted for in another fund. Revenues for the general

More information

Atlantic Advertised Enrollments Brigantine City

Atlantic Advertised Enrollments Brigantine City Atlantic Advertised Enrollments Brigantine City Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 560.0 533.0 540.0 On Roll Special Ed Full-Time

More information

THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS PHONE FAX Memorandum

THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS PHONE FAX Memorandum THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS 02445 PHONE 617-730-2425 FAX 617-730-2108 ANDREW BOTT SUPERINTENDENT OF SCHOOLS Memorandum MARY ELLEN DUNN DEPUTY SUPERINTENDENT FOR ADMINISTRATION

More information

HUNTINGTON 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 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 information

Financial FINANCIAL SECTION. Frederick County Public Schools FY 2018 Operating Budget

Financial FINANCIAL SECTION. Frederick County Public Schools FY 2018 Operating Budget FINANCIAL SECTION 49 Frederick County Public Schools Operating Revenue Summary Frederick County Government Unrestricted Fund $221,884,100 $223,054,977 $228,289,126 $247,066,477 $260,826,623 Restricted

More information

NEWTON PUBLIC SCHOOLS

NEWTON PUBLIC SCHOOLS NEWTON PUBLIC SCHOOLS Office of Business, Finance and Planning 100 Walnut Street Newtonville, MA 02460 617-559-9025 TO: FROM: David Fleishman, Superintendent Sandra Guryan, Deputy Superintendent/Chief

More information