BOARD OF SCHOOL DIRECTORS BUDGET WORKSHOP May 21, :00 PM Central Office Board Room

Size: px
Start display at page:

Download "BOARD OF SCHOOL DIRECTORS BUDGET WORKSHOP May 21, :00 PM Central Office Board Room"

Transcription

1 BOARD OF SCHOOL DIRECTORS BUDGET WORKSHOP May 21, :00 PM Central Office Board Room 1. Wissahickon Valley Public Library Budget (Attachment A) o Presentation Anne Frank 2. Extra-Curriculum Document (Attachment B) 3. MS HVAC Discussion (Attachment C) 4. Budget (Discussion) WISSAHICKON SCHOOL DISTRICT Ambler, Pennsylvania

2 Wissahickon Valley Public Library Income Requested Budget Comparison 5/8/ Tax Revenue Budget Projected YE Actual YE Real Estate Tax 1,021, ,030, , State Aid , , Total Tax Revenue 1,134, ,143, ,111, Library Operations Insurance Dividend - - 1, Fines and Fees 35, , , Community Room Use 1, , , Copier/Printer Revenue 5, , , Lost Books 1, , , Rentals Transfer from Endowment 65, Total Library Operations 110, , , Interest Income Earned - 5, , Gifts and Donations 8, , , Whitpain Women's Club - 1, , Friends Gift - 23, , Fund Raising Annual Appeal 35, , , Events 1, , , Matching Gifts , Unknown Source , Newsletter 13, , , Total Fund Raising 50, , , Grant Income EITC Income - 4, Total Income 1,303, ,338, ,291, Expense Salaries and Wages Salaries-Full Time 416, , , Salaries-Part Time 315, , , Total Salaries and Wages 731, , , Employee Benefits and Taxes Pa Unemployment Comp. 9, , , Fica 52, , , Retirement Expense 26, , , Health Insurance 78, , , Attachment A

3 Wissahickon Valley Public Library Requested Budget Comparison 5/8/ Budget Projected YE Actual YE Life/Disability Insurance 7, , , Total Employee Benefits and Taxes 173, , , Total Library Materials 154, , , Library Programs and Public Relations Summer Reading Club 4, , , Classes/Lectures 7, , , Community Outreach Total Programs and Public Relations 12, , , Self-Supporting Programs - 2, , Equipment and Supplies Equipment Purchase Copier Maintenance 2, , , Office Supplies 6, , , Postage 1, , , Library Supplies 5, , , Equipment Maintenance 10, , , Total Equipment and Supplies 26, , , Technology Computer Equipment 4, , , Computer Supplies 3, , , Computer System MCLINC 33, , , Software Licensing 2, , , Internet Access 3, , , Total Technology 46, , , Building and Maintenance Building Repairs 20, , , Janitorial Service 23, , , Fire/Liability Insurance 21, , , Landscaping 6, , , Snow Plowing 6, , , Total Building and Maintenance 77, , , Women's Club Expense - 1, Friends Gift Expense - 24, , Restricted Gift Expense - 19, , Utilities Electric 35, , , Gas 6, , , Water and Sewer 2, , , Telephone 6, , , Total Utilities 49, , , Meetings/Conferences/Dues Attachment A

4 Wissahickon Valley Public Library Requested Budget Comparison 5/8/ Budget Projected YE Actual YE State/National Conference 1, , Continuing Education 1, Dues 1, , , Mileage-Local Total Meetings/Conferences/Dues 5, , , Accounting Payroll Service 3, , , Audit & Accounting 6, , , Total Accounting 9, , , Miscellaneous Expense Staff Meetings/Misc Professional Service 2, , Volunteer Recognition 1, , Total Miscellaneous Expense 4, , , Designated Grant Expense - 5, , Fund Raising Expenses Newsletter Expense 9, , , Annual Giving Appeal 3, , , Event Expense , , Total Fund Raising Expenses 13, , , Total Expense 1,303, ,335, ,309, Attachment A

5 Real Estate Tax Revenue Comparison Actual Received 1,000,000.00* 997, , ,010, , Estimated 1,020, , ,025, ,023, ,000, Turnover Budgeted Amount 1,021, ,021, ,021, ,021, ,000, Total Reported Potential 1,061, ,035, ,030, ,023, ,000, *Note one more payment should be received in fiscal year. Attachment A

6 WISSAHICKON HIGH SCHOOL Club Informaton and Cost Meetings 2018 Clubs 2018 # First Last 8 new clubs A-Capella Club 12 Brett Hiett 21 Ambassadors 175 Rachel Reavy 4 - maternity leave Amnesty International 0 Becky Chang 15 Art Club 48 Christine Rhodes 5 Asian Studies 50 Meredith Falatek 60 Camerata 34 John Conahan 32 CASA 122 Felicia Glover 9 since Jan Comic Book Club 21 Tim Smyth 13 Computer 44 Bobby Steinberg N/A Connections 0 Cailin Diebolt 15 Culinary Explorations 52 Paula Bywaters 30 Debate/Speech 49 Mariah Klusman 30 Debate/Speech 49 Janie Glatt 40 Drama 29 Charlie McClelland 19 Dungeons & Dragons 27 Matt Heppe 3 new clubs Environmental Protection Club 11 JoAnna Hofstaedter 18 FANS 149 Steve Mogg 14 FBLA 134 Jen Kern 14 FBLA 134 Kelly Mulroy 13 Freshman Class 17 Brian McCabe 23 Future Teachers of America 22 Diana Torresani 16 Gay/Straight Alliance 68 Nicole Perrine-Wilson 25 Health Careers 62 Terri Jarvis 6 Interact 44 Bruce Rothenberger 33 Jazz Bands 42 Mike Hood 28 Jewish Student Union 88 Todd Brodie 54 Junior Class 49 Amy Founds 54 Junior Class 49 Amy Hawe 9 Key Club 93 Jeff Slanina 9 Key Club 93 Linda Bianchi 25 Law Club 15 Lisa Ruff 12 Math Club 17 Lisa Woodland-Smith 14 Model UN 33 Mike Hood 60 Musical 31 John Conahan 10 National Honor Society 239 Linda Bianchi N/A Pit Orchestra O N/A N/A 3 Reading Olympics 15 Lisa Ruff (cvd) 103 Robotics 149 Kirsten Jahn Richardson 16 SADD 39 Jim Shoemaker 21 Science 37 Christine Brandt 11 Senior Class 6 Bill Dorner 11 Senior Class 6 Kevin Brady 6 Sophmore Class 43 Stacey Anderson 6 Sophmore Class 43 Bruce Rothenberger 57 STARS 29 Brian McCabe Attachment B

7 WISSAHICKON HIGH SCHOOL Club Informaton and Cost Meetings 2018 Clubs 2018 # First Last 7 + daily ofcr mtgs-hr Student Council 91 Debbie Moore 7 + daily ofcr mtgs-hr Student Council 91 Sam Crofton 20 Symphony Orchestra 40 Chris Horner 10 Trojan Times 55 Melisa Perlman 10 Trojan Times 55 Ryan Perlman E's WAQT 30 Cindy Pronko E's WISSPALS 144 Kara Lehman 8 World Education Club 26 Evan Dolan 47 WTV 46 Jessica Brasch 8 Yearbook 25 Kathleen McGonigle Attachment B

8 Wissahickon School District 601 Knight Road Ambler, Pennsylvania MEMORANDUM TO: CC: FROM: Wissahickon School District Board of Directors Dr. Crisfield, W. Coleman, C. Rossi, G. Abbamont Gerry Moore DATE: May 17, 2018 SUBJECT: Updated Status: Middle School HVAC Chiller Replacement Current Need: The Facilities Department would like to thank you for the approval of the chiller rental to be installed at the Middle School, tentatively on Tuesday, May 22, Summer Plan: The existing Multistack system is a water-cooled chiller system, comprised of five (5) individual chiller units, relying on a remotely located cooler tower for heat dissipation. The age of the cooler tower and associated piping, both contributed to the failure of the Multistack chillers. The recommended replacement chiller is a standalone, air-cooled system, not requiring the use of a cooler tower. Because of the variable speed components, less energy will be required to meet the cooling needs of the building, meaning more efficient less energy cost. Moving forward with the replacement of the MS cooling system chiller, we are recommending the replacement of the current Multistack chiller with a 430-ton air-cooled variable speed chiller, manufactured by Johnson Controls, pricing offered under COSTARS Contract # , with a budget not to exceed $475,000. Attachment C

Proposed Budget (Revised Draft as of) April 12, Balancing Economic Realities with Maintaining Quality and Excellence

Proposed Budget (Revised Draft as of) April 12, Balancing Economic Realities with Maintaining Quality and Excellence 2012 2013 Proposed Budget (Revised Draft as of) April 12, 2012 Balancing Economic Realities with Maintaining Quality and Excellence www.greenville.k12.ny.us Board of Education Meeting Schedule for Budget

More information

Sunday Plate Sunday Collection 896 2, , , Total Sunday Plate $ $2, , ,000.

Sunday Plate Sunday Collection 896 2, , , Total Sunday Plate $ $2, , ,000. Income 4.10.000 Pledge Income 4.10.001 Current Year Pledges 22,028.94 102,177.49 117,999.00 472,000.00 4.10.002 Prior Year Pledges 0 630 1,251.00 5,000.00 4.10.003 CC Surcharge offset 33.22 147.75 Total

More information

Fiscal Year Tentative Budget. July 14, 2017

Fiscal Year Tentative Budget. July 14, 2017 Fiscal Year 2018 Tentative Budget July 14, 2017 Introductory Section, A1 Quick Facts Highlights and quick facts of this budget are: Revenues Total revenues are projected to increase by 2.2% to $104.8 M.

More information

Mission Statement of the Menands School District

Mission Statement of the Menands School District SPECIAL BUDGET ISSUE MAY 2013 Mission Statement of the Menands School District The Menands School District, in partnership with students, teachers, parents, and the community, is committed to excellence.

More information

Account Numbe Description BCH

Account 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 information

TOTAL 2019/2020 TOTAL 2017/2018 TOTAL 2016/2017 TOTAL 2018/2019. Athletic Stipends $671,505 $674,890 $678,264 $681,655

TOTAL 2019/2020 TOTAL 2017/2018 TOTAL 2016/2017 TOTAL 2018/2019. Athletic Stipends $671,505 $674,890 $678,264 $681,655 TOTAL 2016/2017 TOTAL 2017/2018 TOTAL 2018/2019 TOTAL 2019/2020 Athletic Stipends $671,505 $674,890 $678,264 $681,655 District $20,349 $20,451 $20,553 $20,656 LHS $235,413 $236,589 $237,772 $238,961 Heritage

More information

Fayetteville Public Schools Salary Schedules

Fayetteville Public Schools Salary Schedules Fayetteville Public Schools 2016-2017 Salary Schedules 1000 Fayetteville Public Schools Certified Salary Schedule 2016-2017 Policy 4141.1 YEARS EXP. BS BS + 12 BS + 24 BS + 36 Master's MS + 12 MS + 24

More information

Central Virginia Governor s School Governing Board Meeting Minutes Wednesday, May 2, 2018, 1:00 pm

Central Virginia Governor s School Governing Board Meeting Minutes Wednesday, May 2, 2018, 1:00 pm Approved 09/05/18 Central Virginia Governor s School Governing Board Meeting Minutes Wednesday, May 2, 2018, 1:00 pm This meeting of the Governing Board of the Central Virginia Governor s School for Science

More information

WISSAHICKON SCHOOL DISTRICT Work Session Public Board Meeting of the Board of School Directors Order of Business #3-19 January 28, :30 p.m.

WISSAHICKON SCHOOL DISTRICT Work Session Public Board Meeting of the Board of School Directors Order of Business #3-19 January 28, :30 p.m. WISSAHICKON SCHOOL DISTRICT Work Session Public Board Meeting of the Board of School Directors Order of Business #3-19 January 28, 2019 7:30 p.m. Welcome to a Work Session Public Board Meeting of the Wissahickon

More information

District Budget Proposal Final Budget Presentation April 2, 2012

District Budget Proposal Final Budget Presentation April 2, 2012 2012 13 District Budget Proposal Final Budget Presentation April 2, 2012 Budget Update Budget passed Additional $180,688 Increase in Foundation Aid $40,063 GEA Restoration $140,625 Refunding bonds negotiated

More information

JERICHO UNION FREE SCHOOL DISTRICT EXTRACLASSROOM ACTIVITY FUNDS FINANCIAL STATEMENT WITH INDEPENDENT AUDITOR'S REPORT.

JERICHO UNION FREE SCHOOL DISTRICT EXTRACLASSROOM ACTIVITY FUNDS FINANCIAL STATEMENT WITH INDEPENDENT AUDITOR'S REPORT. FINANCIAL STATEMENT WITH INDEPENDENT AUDITOR'S REPORT Table of Contents Independent Auditor's Report 1 Financial Statement Statement of Cash Receipts and Disbursements Note to Financial Statement 3 5 CULLEN

More information

NORTH PENN VALLEY BOYS AND GIRLS CLUB, INC. Financial Report. December 31, 2017 and 2016

NORTH PENN VALLEY BOYS AND GIRLS CLUB, INC. Financial Report. December 31, 2017 and 2016 Financial Report Contents Page Independent Auditor s Report 1-2 Financial Statements Statements of Financial Position 3 Statements of Activities 4-5 Statements of Cash Flows 6 Notes to Financial Statements

More information

CITY OF SACO, MAINE SCHOOL DEPARTMENT. Financial Statements. For the Year Ended June 30, 2018

CITY OF SACO, MAINE SCHOOL DEPARTMENT. Financial Statements. For the Year Ended June 30, 2018 CITY OF SACO, MAINE SCHOOL DEPARTMENT Financial Statements For the Year Ended June 30, 2018 Financial Statements For the Year Ended June 30, 2018 Table of Contents Statements Page Independent Auditor's

More information

Yantis ISD ROBOTICS DONATION , , % N MISC STATE PGRM

Yantis 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 information

Governor Cuomo s Mission Higher Standards in Curriculum and Assessment Common Core State Standards APPR for Principals and Teachers FOCUS District

Governor Cuomo s Mission Higher Standards in Curriculum and Assessment Common Core State Standards APPR for Principals and Teachers FOCUS District Take Care of BCSD! Governor Cuomo s Mission Higher Standards in Curriculum and Assessment Common Core State Standards APPR for Principals and Teachers FOCUS District and FOCUS School status Gap Elimination

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

Wage and Salary Schedules. Stanley-Boyd Area Schools. Approved: September 25, 2017

Wage and Salary Schedules. Stanley-Boyd Area Schools. Approved: September 25, 2017 Wage and Salary Schedules Stanley-Boyd Area Schools 2017 2018 Approved: September 25, 2017 INDEX PAGE DESCRIPTION 3 Teaching Assistant 4 Custodial / Maintenance Pay Scale 5 Secretary Pay Scale 6 Bus Driver

More information

Gretna Public Schools District #37 Gretna, NE 68028

Gretna Public Schools District #37 Gretna, NE 68028 Gretna Public Schools District #37 Gretna, NE 68028 2017-2018 Certified Agreement/Salary Schedule A copy of the Agreement between the Gretna Education Association and the Gretna Board of Education has

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

PENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2010 AND 2009

PENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2010 AND 2009 FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2010 AND 2009 Table of Contents Page INDEPENDENT AUDITORS REPORT... 1-2 FINANCIAL STATEMENTS Statements of Financial Position... 3 Statements

More information

Proposed Education Budget

Proposed Education Budget Guilford Public Schools 2017-2018 Proposed Education Budget January 3, 2017 Our vision is a professional learning community where instruction invites effort and supports academic rigor for all students

More information

VHFA INSTRUCTIONS TO THE OPERATING BUDGET PROJECTION (Rev. 8/13)

VHFA INSTRUCTIONS TO THE OPERATING BUDGET PROJECTION (Rev. 8/13) VHFA INSTRUCTIONS TO THE OPERATING BUDGET PROJECTION (Rev. 8/13) Please read these instructions in their entirety before starting to prepare your budget. The VHFA Operating Budget Projection Form 805 (Rev.

More information

DRAFT: Version 2/11/19

DRAFT: Version 2/11/19 Monday, February 18, 2019 Norwin Board Agenda Norwin Administration Building 7:00 p.m. A. MEETING OPENING 1. Roll Call Feb 18, 2019 - Norwin Board Agenda A. MEETING OPENING Procedural 2. Pledge of Allegiance

More information

District Budget Proposal Budget Update & Proposed Cuts February 27, 2012

District Budget Proposal Budget Update & Proposed Cuts February 27, 2012 2012 13 District Budget Proposal Budget Update & Proposed Cuts February 27, 2012 Budget Summary Updated 2011-12 2012-13 $ % Description Adopted Proposed Incr(Decr) Incr(Decr) Budgeted Expenditures General

More information

Catholic Diocese of Columbus

Catholic Diocese of Columbus School accounting is performed on a modified cash basis of accounting. Certain income and expense items will be recognized in the Statement of Activity in the period they are applicable to, even if the

More information

PENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2009 AND 2008

PENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2009 AND 2008 FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2009 AND 2008 Table of Contents Page INDEPENDENT AUDITORS REPORT... 1-2 FINANCIAL STATEMENTS Statements of Financial Position... 3 Statements

More information

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Two Months Ended August 31, 2016

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Two Months Ended August 31, 2016 INCOME Grant Income 5016 Mendocino Transit Authority $ 25,668 $ 25,668 $ 0 5017 MCDSS Outreach 11,506 11,296 210 5019 Senior Peer Counseling 5,833 5,834 (1) 5020 Area Agency on Aging 27,940 27,940 0 5050

More information

Henderson District Public Libraries Fiscal Year July 1, 2017 June 30, 2018 INDEX. Description. Introduction Transmittal Letter 1 Index 2

Henderson District Public Libraries Fiscal Year July 1, 2017 June 30, 2018 INDEX. Description. Introduction Transmittal Letter 1 Index 2 Henderson District Public Libraries Fiscal Year July 1, 2017 June 30, 2018 Schedule Number INDEX Description Page Number Introduction Transmittal Letter 1 Index 2 Summary Schedules S 2 Statistical Data

More information

BUDGET COMMITTEE MEETING AGENDA

BUDGET COMMITTEE MEETING AGENDA BUDGET COMMITTEE MEETING AGENDA Wednesday, May 10, 2017 5:45 PM Christiansen Board Room, Boyle Education Center Exh. Action Presenter I. Call to Order Freidman II. Introduction of Guests Freidman III.

More information

Tentative Education Budget July 18, 2016

Tentative Education Budget July 18, 2016 201617 Tentative Education 201617 ELEMENTARY EDUCATION 10E 1110 1 *Salaries $ 11,110,653 $ 10,929,171 $ 11,170,378 10E 1110 2 *Employee Benefits $ 1,182,351 $ 1,725,017 $ 1,268,302 10E 1110 3 *Purchased

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures Holcomb USD 363 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xls)

More information

USD 340 JEFFERSON WEST

USD 340 JEFFERSON WEST USD 34 JEFFERSON WEST Budget Hearing 8-1-9 Document Index 1 Budget Facts 2-4 Budget Profile 5-1 USD 34 Form 15 General Fund 11-14 USD 34 Form 155 Supplemental Fund 14-16 Public Notice 17 Summary Material

More information

USD 505 Chetopa St. Paul

USD 505 Chetopa St. Paul USD 55 Chetopa St. Paul Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures

More information

7th Draft Projected Adopted Proposed. Summary

7th Draft Projected Adopted Proposed. Summary Summary Central High School $ 15,700 $ 523,000 $ 363,000 $ 513,000 $ 13,000 $ 13,000 Holgate Middle School $ 44,600 $ 12 $ 10 $ $ $ Simmons Middle School $ 22,600 $ 46 $ 10 $ $ $ C.C. Lee Elementary $

More information

NATCHITOCHES CENTRAL HIGH SCHOOL SCHOOL ACTIVITY FUNDS FINANCIAL REPORT FOR THE TEN MONTHS ENDED APRIL 30, 2014

NATCHITOCHES CENTRAL HIGH SCHOOL SCHOOL ACTIVITY FUNDS FINANCIAL REPORT FOR THE TEN MONTHS ENDED APRIL 30, 2014 FINANCIAL REPORT FOR THE TEN MONTHS ENDED APRIL 3, 214 Natchitoches Central High School School Activity Funds TABLE OF CONTENTS Page Independent Auditor's Report on the Financial Statements 1-2 Exhibit

More information

A S S E T S. LIABILITIES and FUND BALANCE

A S S E T S. LIABILITIES and FUND BALANCE NAPA VALLEY COLLEGE BALANCE SHEET For the Period Ending December 31, 2017 CURRENT ASSETS A S S E T S 30-Jun-17 31-Dec-17 Cash - Schedule 1 $ 697,628.11 $ 560,068.21 Accounts Receivable 162,741.06 136,064.90

More information

USD# 497 Lawrence Public Schools

USD# 497 Lawrence Public Schools Lawrence Public Schools Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures

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

Budget Development for Budget Forums May 23 and 24, 2011

Budget Development for Budget Forums May 23 and 24, 2011 Budget Development for 2011-2012 Budget Forums May 23 and 24, 2011 as of May 23, 2011 Agenda Welcome and introductions Meeting format Budget presentation Input Context for Budget Development Unprecedented

More information

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Ten Months Ended April 30, 2018

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Ten Months Ended April 30, 2018 INCOME Grant Income 5016 Mendocino Transit Authority $ 128,342 $ 129,170 $ (828) 5017 MCDSS Outreach 64,488 62,500 1,988 5019 Senior Peer Counseling 32,499 32,500 (1) 5030 Area Agency on Aging 137,100

More information

Presentation of the Annual School District Budget for

Presentation of the Annual School District Budget for Presentation of the Annual School District Budget for 2017-2018 Annual District Enrollment 2012/13 to 2016/17 School Year Total Students Change in Enrollment % Change 2012/13 3777 - - 2013/14 3591-186

More information

USD340-Jefferson West

USD340-Jefferson West USD34-Jefferson West 211-212 Budget General Information USD # 34 Jefferson West 61 E Wyandotte, PO Box 267 Meriden, KS 66512 (785)484-3444 Mission Statement Each Student Will Be Prepared to Meet Life s

More information

REGIONAL SCHOOL DISTRICT NO. 16 Special Board of Education Meeting April 2, 2012

REGIONAL SCHOOL DISTRICT NO. 16 Special Board of Education Meeting April 2, 2012 REGIONAL SCHOOL DISTRICT NO. 16 Special Board of Education Meeting April 2, 2012 BOARD MEMBERS PRESENT: Beacon Falls Prospect STAFF MEMBERS PRESENT: Priscilla Cretella Sheryl Feducia (6:45 p.m.) Wendy

More information

Ketchikan Gateway Borough School District (A Component Unit of the Ketchikan Gateway Borough, Alaska)

Ketchikan Gateway Borough School District (A Component Unit of the Ketchikan Gateway Borough, Alaska) Ketchikan Gateway Borough School District (A Component Unit of the Ketchikan Gateway Borough, Alaska) Ketchikan High School Student Club Accounts With Independent Auditor s Report June 30, 2014 This report

More information

FINAL BUDGET FY 2017/18 8/15/2017

FINAL BUDGET FY 2017/18 8/15/2017 FINAL BUDGET FY 2017/18 8/15/2017 FY 20172018 OPERATING BUDGET FY201718 FY201718 FY201617 FY201718 GENERAL FUND REVENUES Appropriation Operating Budget operating budget Levy estimated CASH ON HAND (7/1/2017)

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures USD 428, Great Bend Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xls)

More information

Creative Montessori Academy Balance Sheet July 2018 (Unaudited)

Creative Montessori Academy Balance Sheet July 2018 (Unaudited) Balance Sheet (Unaudited) Fund: General Fund Assets Cash-Fifth Third 996,564.13 Cash-Athletic 3,258.25 Due From State 556,563.67 Due From Federal 117,804.55 Due From ISD 68,260.00 Prepaid Expenses-Payroll

More information

BOARD OF TRUSTEES SPECIAL MEETING WORK SESSION JUNE 1, 2017

BOARD OF TRUSTEES SPECIAL MEETING WORK SESSION JUNE 1, 2017 BOARD OF TRUSTEES SPECIAL MEETING WORK SESSION JUNE 1, 2017 The Board of Trustees held a special meeting and work session on the above date at 11:00 a.m., at the Emergency Services Building, 1 Cedar Street,

More information

PENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2011 AND 2010

PENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2011 AND 2010 FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2011 AND 2010 Table of Contents Page INDEPENDENT AUDITORS REPORT... 1-2 FINANCIAL STATEMENTS Statements of Financial Position... 3 Statements

More information

THE DA VINCI DISCOVERY CENTER OF SCIENCE AND TECHNOLOGY, INC FINANCIAL REPORT

THE DA VINCI DISCOVERY CENTER OF SCIENCE AND TECHNOLOGY, INC FINANCIAL REPORT THE DA VINCI DISCOVERY CENTER OF SCIENCE AND TECHNOLOGY, INC FINANCIAL REPORT June 30, 2017 Table of Contents Page INDEPENDENT AUDITORS' REPORT ON THE FINANCIAL STATEMENTS 1-2 FINANCIAL STATEMENTS Statements

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures Burlington USD 244 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xls)

More information

Garden City USD #457

Garden City USD #457 Garden City USD #457 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xls)

More information

PROFILE INFORMATION. USD 402 Augusta Public Schools

PROFILE INFORMATION. USD 402 Augusta Public Schools PROFILE INFORMATION 215-16 USD 42 Augusta Public Schools School Finance Kansas State Department of Education Landon State Office Building 9 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org

More information

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Month Ended July 31, 2017

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Month Ended July 31, 2017 INCOME Grant Income 5016 Mendocino Transit Authority $ 12,834 $ 12,917 $ (83) 5017 MCDSS Outreach 7,297 8,333 (1,036) 5019 Senior Peer Counseling 2,917 3,250 (333) 5030 Area Agency on Aging 13,632 13,632

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures Paola USD #368 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xlsx)

More information

Marion-Polk Food Share. Board Packet. July 13, Financial Reports. Report 2: Statement of Financial Position Projected 7-Year Trend Report...

Marion-Polk Food Share. Board Packet. July 13, Financial Reports. Report 2: Statement of Financial Position Projected 7-Year Trend Report... Marion-Polk Food Share Board Packet July 13, 2017 Financial Reports Documents Page FY2018 Proposed Revised Budget; FY19 & FY20 s FY Proposed Revised Budget Memo... 1 Report 1: Proposed Revised Budget to

More information

BUDGET - Draft ( ).v5 (1) A B C D E F G H I J Page 1 of 4

BUDGET - 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 information

Budget Workshop. Rocky Point Union Free School District. March 17, 2014

Budget Workshop. Rocky Point Union Free School District. March 17, 2014 2014-2015 Budget Workshop March 17, 2014 1 Topics To Be Presented INSTRUCTIONAL SUPPORT OTHER INSTRUCTIONAL PROGRAMS & SERVICES SPECIAL EDUCATION ATHLETICS Dr. Deborah DeLuca Budget Summary Dr. Michael

More information

Preliminary Budget Presentation

Preliminary Budget Presentation 2017-2018 Preliminary Budget Presentation Board of Education Meeting March 1, 2017 Brian D. Russ, Superintendent Paul Blowers, School Business Manager 1 Agenda Budget Challenges Strategies for Balancing

More information

American University of Armenia 2018 Freshman Student Exit Survey. Prepared by Office of Institutional Research and Assessment

American University of Armenia 2018 Freshman Student Exit Survey. Prepared by Office of Institutional Research and Assessment American University of Armenia 2018 Freshman Student Exit Survey Prepared by Office of Institutional Research and Assessment Email: iro@aua.am May, 2018 Contents Methodology and Background... 3 Instrument

More information

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Quarter Ended September 30, 2017

REDWOOD COAST SENIORS, INC. Profit & Loss Statement Budget Versus Actual Variance Report For the Quarter Ended September 30, 2017 INCOME Grant Income 5016 Mendocino Transit Authority $ 38,503 $ 38,751 $ (248) 5017 MCDSS Outreach 20,468 24,999 (4,531) 5018 United Way 0 0 0 5019 Senior Peer Counseling 8,750 9,750 (1,000) 5030 Area

More information

Catholic Diocese of Columbus

Catholic Diocese of Columbus School accounting is performed on a modified cash basis of accounting. Certain income and expense items will be recognized in the Statement of Activity in the period they are applicable to, even if the

More information

Community Budget Workshop Broad Street School April 4, Preliminary School Budget

Community 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 information

Qualifications of Voters

Qualifications of Voters Developing the Brasher Falls Central School District s budget is a process that covers months of analysis and organization. Developing the 2016-17 proposed school budget began last December with the analysis

More information

11:03 AM Saint Bernard's Church, Saranac Lake. 01/18/19 Profit & Loss Cash Basis July 2017 through June 2018

11:03 AM Saint Bernard's Church, Saranac Lake. 01/18/19 Profit & Loss Cash Basis July 2017 through June 2018 Income Ordinary Receipts Parish Income 202 Envelopes 202.1 Envelopes 359,691.26 202.2 Children 172.90 202.3 Holy Days 4,050.00 202.4 Easter 3,280.00 Total 202 Envelopes 367,194.16 204 Plate Offerings 34,668.50

More information

ST. MARY S-IN-THE-HILLS EPISCOPAL CHURCH 2011 TREASURER'S REPORT

ST. MARY S-IN-THE-HILLS EPISCOPAL CHURCH 2011 TREASURER'S REPORT ST. MARY S-IN-THE-HILLS EPISCOPAL CHURCH 2011 TREASURER'S REPORT January, 2012 To : St. Mary s-in-the-hills Congregation Subject: : 2011 Treasurer s Report and 2012 Proposed Budget From : Marty Tretheway

More information

Attached please find the FY 2018 Proposed Operating Budget. Included are the following attachments:

Attached please find the FY 2018 Proposed Operating Budget. Included are the following attachments: DATE: August 30, 2017 TO: Dr. Metke FROM: Sarah Van Cleef SUBJECT: Proposed Operating Budget Attached please find the Proposed Operating Budget. Included are the following attachments: 2018 Proposed Budget

More information

International Community School, Inc. Budget FY 2019 July June 2018

International 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 information

Financial Report May 2017

Financial Report May 2017 Financial Report May 2017 Dr. Lisa Remy, Paul Bobek, and Donna Beerman Attached are the monthly financial reports for the 10 months ending May 31, 2017. Please note the budgeted expenditures include horizontal

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures Riverside USD 114 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xlsx)

More information

Oakland Public Schools

Oakland Public Schools Oakland Public Schools 2018 2019 Budget Presentation Celebrate Our Students Celebrate Our Schools Education That Works! March 26, 2018 WELCOME / AGENDA Carita Shelkin BOE President Welcome and Introductions

More information

First Assembly of God, Inc. Griffin, Georgia Statement of Assets, Liabilites and Net Assets - Cash Basis December 31, 2017

First Assembly of God, Inc. Griffin, Georgia Statement of Assets, Liabilites and Net Assets - Cash Basis December 31, 2017 Statement of Assets, Liabilites and Net Assets - Cash Basis December 31, Assets Current Assets Petty Cash $ 100 Cash in Checking & Savings 439,929 Cash in Checking & Savings (Restricted) 409,756 Total

More information

Third Draft Budget March 6, 2018

Third Draft Budget March 6, 2018 2018-2019 Third Draft Budget March 6, 2018 2018-2019 Third Draft Budget 2017-2018 Adopted Budget $88,548,072 2018-2019 Third Draft Budget $92,295,592 Budget to Budget Increase 4.23% Revenue $91,850,507

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures USD 469 - Lansing Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xlsx)

More information

Moscow Public Schools

Moscow Public Schools Moscow Public Schools Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures

More information

District Budget Proposal Final Budget Presentation April 18, 2012

District Budget Proposal Final Budget Presentation April 18, 2012 2012 13 District Budget Proposal Final Budget Presentation April 18, 2012 Final Budget Proposal Total Budget: 2012 13 $19,391,774 2011 12 $18,594,400 Overall budget increase year to year: $797,374 4.29%

More information

PROFILE INFORMATION. Abilene Public Schools USD #

PROFILE INFORMATION. Abilene Public Schools USD # PROFILE INFORMATION 216-17 Abilene Public Schools USD #435 School Finance Kansas State Department of Education Landon State Office Building 9 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org

More information

Page Item 174 Overview 175 Revenue 177 Expenditures 178 Elementary School Allocation 180 Middle School Allocation 181 High School Allocation 182

Page Item 174 Overview 175 Revenue 177 Expenditures 178 Elementary School Allocation 180 Middle School Allocation 181 High School Allocation 182 Page Item 174 Overview 175 Revenue 177 Expenditures 178 Elementary School Allocation 180 Middle School Allocation 181 High School Allocation 182 Operational Services/Central Services/Axtell Park School

More information

FRIENDS CONGREGATIONAL CHURCH 2015 BUDGET OVERVIEW

FRIENDS CONGREGATIONAL CHURCH 2015 BUDGET OVERVIEW Income 2000 Donation Income 2010 Pledges $ 170,444.00 $ 196,856.79 $ 208,000.00 22.03% 2020 Offerings $ 44,274.00 $ 5,670.43 $ 10,000.00-77.41% 2030 Non-Pledges Regular Giving $ 0.00 $ 26,000.00 $ 22,000.00

More information

BV-SHRM NEWSLETTER MONTHLY PROGRAM & LUNCHEON 11:30 AM-1:00 PM. Philips Event Center 1929 Country Club Drive Bryan, Texas 77802

BV-SHRM NEWSLETTER MONTHLY PROGRAM & LUNCHEON 11:30 AM-1:00 PM. Philips Event Center 1929 Country Club Drive Bryan, Texas 77802 BV-SHRM NEWSLETTER CHAPTER NO. 0330 JANUARY/FEBRUARY 2018 YOUR BUSINESS COULD BE HERE. MONTHLY PROGRAM & LUNCHEON TOPIC: Work-Leisure Balance WHEN: February 1, 2018 To refer a sponsor please contact Gari

More information

1:51 PM 2013 Orcas Island Library District 04/04/16 Profit & Loss Budget Overview Cash Basis January through December 2013

1:51 PM 2013 Orcas Island Library District 04/04/16 Profit & Loss Budget Overview Cash Basis January through December 2013 Ordinary Income/Expense Income Local-State-Federal Revenue Leasehold Tax 950.00 Payment in Lieu of Taxes 800.00 Property Tax Revenue 568,222.00 Timber Tax 30.00 TLA Grant 5,000.00 Total Local-State-Federal

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures Seaman USD #345 i Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xlsx)

More information

Final Budget. South Squaw Creek Road Improvement and Service District

Final Budget. South Squaw Creek Road Improvement and Service District FY 7/1/17-6/30/18 South Squaw Creek Road Improvement and Service District PO Box 12732 Jackson, WY, 83001 (307) 4133508 Teton County Budget Hearing Information Location: 6808 Squaw Creek Rd Date: 07/19/17

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

Vernonia School District 47J Adopted Budget

Vernonia School District 47J Adopted Budget Vernonia School District 47J 2017-2018 Adopted Budget 1000 Missouri Avenue, Vernonia OR 97064 www.vernonia.k12.or.us 503 429 5891 VERNONIA SCHOOL DISTRICT 47J VERNONIA, OREGON ADOPTED BUDGET 2017 2018

More information

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 GENERAL FUND BUDGET HIGHLIGHTS The General Fund finances the day-to-day provision of library services for Charleston County. The Library

More information

FINANCIAL LITERACY AT NK

FINANCIAL LITERACY AT NK FINANCIAL LITERACY AT NK Rich Garland Teacher, Business/Careers Curriculum Coordinator, Academy of Business and Finance North Kingstown Senior High School DEMOGRAPHICS AND ORGANIZATION Student Population

More information

Budget Presentation T.R. PAUL ACADEMY OF ARTS & KNOWLEDGE Version A. Provide by Tatonka Education Services, Inc PBC

Budget Presentation T.R. PAUL ACADEMY OF ARTS & KNOWLEDGE Version A. Provide by Tatonka Education Services, Inc PBC Budget Presentation 2017-2018 T.R. PAUL ACADEMY OF ARTS & KNOWLEDGE Version A Provide by Tatonka Education Services, Inc PBC Version E T.R. PAUL ACADEMY OF ARTS & KNOWLEDGE Assumptions Revenue Assumptions

More information

Minutes Committee of the Whole September 17, The Penn Manor School Board met in a Five Year Budget Plan Workshop beginning at 5:00.

Minutes Committee of the Whole September 17, The Penn Manor School Board met in a Five Year Budget Plan Workshop beginning at 5:00. Minutes Committee of the Whole September 17, 2012 1306 The Penn Manor School Board met in a Five Year Budget Plan Workshop beginning at 5:00. The Penn Manor School Board met in an Executive Session at

More information

Tentative Agreement PACKET for ONEA

Tentative Agreement PACKET for ONEA Tentative Agreement 2017-18 PACKET for ONEA Tentative Agreement Summary for Licensed/Certified Bargaining Unit Staff: The following outlines the 2017-18 Tentative Agreement. This tentative agreement comes

More information

St. John Hudson USD 350

St. John Hudson USD 350 St. John Hudson USD 35 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures

More information

Arkansas City Public Schools USD 470

Arkansas City Public Schools USD 470 Arkansas City Public Schools USD 47 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of

More information

Garden City USD #457

Garden City USD #457 Garden City USD #457 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xlsx)

More information

Albany County Public Library Profit & Loss July 2017 through June 2018

Albany County Public Library Profit & Loss July 2017 through June 2018 Summary Total RESTRICTED INCOME 147,927.06 Total UNRESTRICTED INCOME 815,501.43 Total INCOME 963,428.49 Total RESTRICTED EXPENSES 158,638.12 Total UNRESTRICTED EXPENSES 758,611.24 Total Expense 917,249.36

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

PUTNAM CENTRAL SCHOOL DISTRICT PUTNAM STATION, NEW YORK Proposed Budget. Budget Hearing: May 6, 2014 at 7:00 P.M.

PUTNAM CENTRAL SCHOOL DISTRICT PUTNAM STATION, NEW YORK Proposed Budget. Budget Hearing: May 6, 2014 at 7:00 P.M. PUTNAM CENTRAL SCHOOL DISTRICT PUTNAM STATION, NEW YORK 2014-2015 Proposed Budget Budget Hearing: May 6, 2014 at 7:00 P.M. VOTING ON: 1. PROPOSED BUDGET 2. ONE SEAT ON THE BOARD OF EDUCATION 3. PROPOSITON

More information

SNO-ISLE LIBRARIES 2017 PROPOSED BUDGET NOVEMBER

SNO-ISLE LIBRARIES 2017 PROPOSED BUDGET NOVEMBER Revenue 1 Sno-Isle Libraries 2017 Operating Revenue Introduction The total revenue proposed for 2017 including estimated beginning cash forward and transfers from reserves is $53,252,350. This is a $2,005,450

More information

CAMPBELL, RAPPOLD & YURASITS LLP Certified Public Accountants 1033 South Cedar Crest Boulevard Allentown, PA 18103

CAMPBELL, RAPPOLD & YURASITS LLP Certified Public Accountants 1033 South Cedar Crest Boulevard Allentown, PA 18103 Financial Statements and Independent Auditor's Report For the Years Ended CAMPBELL, RAPPOLD & YURASITS LLP Certified Public Accountants 1033 South Cedar Crest Boulevard Allentown, PA 18103 TABLE OF CONTENTS

More information

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures

Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures Seaman USD #345 Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures (Sumexpen.xls)

More information

INSTRUCTIONS FOR COMPLETING THE ANNUAL FINANCIAL REPORT

INSTRUCTIONS FOR COMPLETING THE ANNUAL FINANCIAL REPORT INSTRUCTIONS FOR COMPLETING THE ANNUAL FINANCIAL REPORT Account descriptions and ACS account numbers provided for assistance in completing the annual financial report online via the survey format. This

More information