General Purpose Budget - Expenditures (Board Approved)

Size: px
Start display at page:

Download "General Purpose Budget - Expenditures (Board Approved)"

Transcription

1 Franklin Special School District FY General Purpose Budget - Expenditures (Board Approved) (Improvements/major changes include all applicable step increases, 2% cost of living increase, proposed position changes and health insurance improvements.) DESCRIPTION ACCOUNT NUMBER INSTRUCTION REGULAR EDUCATION PROGRAM ELEMENTARY/SECONDARY TEACHERS $ 15,674, $ 15,909, , , CAREER LADDER PROGRAM , , CAREER LADDER EXTENDED CONTRACT , , HOMEBOUND TEACHERS , , EDUCATIONAL ASSISTANTS ,026, ,043, OTHER SALARIES AND WAGES , , , , , , , , , SUBSTITUTE TEACHERS , , SOCIAL SECURITY ,065, ,081, , , , , STATE RETIREMENT ,525, ,548, , , , , LIFE INSURANCE , , MEDICAL INSURANCE ,244, ,255, DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , /21/2016

2 OTHER FRINGE BENEFITS - VISION INSURANCE , , TOTAL PERSONNEL COST 22,563, ,870, CONTRACTS WITH OTHER AGENCIES MAINTENANCE/REPAIR - EQUIPMENT OTHER CONTRACTED SERVICES , , , , , , , , INSTRUCTIONAL SUPPLIES & MATERIALS , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , TEXTBOOKS , , OTHER SUPPLIES & MATERIALS , , , , , , FEE WAIVERS , , OTHER CHARGES /21/2016

3 , , , , REGULAR INSTRUCTION EQUIPMENT , , , , , , , , , , , , , TOTAL OPERATING EXPENDITURES 926, , TOTAL REG. ED PROG-ELEM & SEC ,490, ,671, INSTRUCTION ALTERNATIVE SCHOOL TEACHERS EDUCATIONAL ASSISTANTS OTHER SALARIES AND WAGES SOCIAL SECURITY STATE RETIREMENT LIFE INSURANCE MEDICAL INSURANCE DENTAL INSURANCE MEDICARE LIABILITY TOTAL PERSONNEL COST - - CONTRACTS W/OTHER SCHOOL SYSTEMS , , TOTAL OPERATING EXPENDITURES 71, , TOTAL ALTERNATIVE SCHOOL , , /21/2016

4 INSTRUCTION SPECIAL EDUCATION PROGRAM TEACHERS ,578, ,420, CAREER LADDER PROGRAM , , CAREER LADDER EXTENDED CONTRACT HOMEBOUND TEACHERS EDUCATIONAL ASSISTANTS , , SPEECH PATHOLIGISTS , , OTHER SALARIES AND WAGES , , SUBSTITUTE TEACHERS , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE , , MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE , , TOTAL PERSONNEL COST 4,949, ,621, CONTRACTS W/OTHER PUBLIC AGENCIES CONTRACTS W/OTHER SCHOOL SYSTEMS CONTRACTS W/PRIVATE AGENCIES , , DUES AND MEMBERSHIPS MAINTENANCE/REPAIR - EQUIPMENT , OTHER CONTRACTED SERVICES INSTRUCTIONAL SUPPLIES & MATERIALS , , TEXTBOOKS OTHER SUPPLIES & MATERIALS , , INSERVICE OTHER CHARGES SPECIAL ED EQUIPMENT , , TOTAL OPERATING EXPENDITURES 302, , TOTAL SPECIAL ED PROGRAM ,252, ,921, TOTAL INSTRUCTIONAL EXPENDITURES ,813, ,667, ATTENDANCE ATTENDANCE SUPERVISOR/DIR CAREER LADDER PROGRAM CAREER LADDER EXTENDED CONTRACTS SOCIAL WORKERS CLERICAL PERSONNEL OTHER SALARIES & WAGES SOCIAL SECURITY STATE RETIREMENT LIFE INSURANCE MEDICAL INSURANCE DENTAL INSURANCE DISABILITY INSURANCE MEDICARE LIABILITY OTHER FRINGE BENEFITS - VISION INSURANCE /21/2016

5 TOTAL PERSONNEL COST - - TRAVEL OTHER CONTRACTED SERVICES , , OTHER SUPPLIES & MATERIALS , , IN-SERVICE/STAFF DEVELOPMENT OTHER CHARGES , , ATTENDANCE EQUIPMENT TOTAL OPERATING EXPENDITURES 8, , TOTAL ATTENDANCE , , HEALTH SERVICES MEDICAL PERSONNEL , , OTHER SALARIES AND WAGES , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 455, , TRAVEL OTHER CONTRACTED SERVICES , , DRUGS & MEDICAL SUPPLIES , , OTHER SUPPLIES & MATERIALS IN-SERVICE/STAFF DEVELOPMENT , , OTHER CHARGES HEALTH EQUIPMENT , , TOTAL OPERATING EXPENDITURES 11, , TOTAL HEALTH SERVICES , , STUDENTS OTHER STUDENT SUPPORT CAREER LADDER PROGRAM , , GUIDANCE PERSONNEL , , ATTENDANTS SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE , TOTAL PERSONNEL COST 908, , /21/2016

6 CONTRACT W/GOVERNMENT AGENCIES (FRC) CONTRACTS W/OTHER SCHOOL SYSTEMS EVALUATION & TESTING , , TRAVEL OTHER CONTRACTED SERVICES , , OTHER SUPPLIES & MATERIALS , , IN SERVICE/STAFF DEVELOPMENT , , , , OTHER CHARGES OTHER EQUIPMENT TOTAL OPERATING EXPENDITURES 60, , TOTAL OTHER STUDENT SUPPORT , , TOTAL STUDENT SUPPORT ,443, ,413, INSTRUCTIONAL STAFF REGULAR INSTRUCTION PROGRAM SUPERVISOR/DIRECTOR , , CAREER LADDER PROGRAM , , CAREER LADDER EVALUATORS CAREER LADDER EXTENDED CONTRACT , , LIBRARIAN(S) , , EDUCATIONAL MEDIA PERSONNEL , , INSTRUCTIONAL COMPUTER PERSONNEL , , SECRETARY(S) , , CLERICAL PERSONNEL , , EDUCATIONAL ASSISTANTS OTHER SALARIES AND WAGES , , , , , , , , IN-SERVICE TRAINING SOCIAL SECURITY , , , , , , STATE RETIREMENT , , , , /21/2016

7 LIFE INSURANCE , , MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE , , TOTAL PERSONNEL COST 1,880, ,003, COMMUNICATION CONSULTANTS MAINTENANCE AND REPAIR - EQUIPMENT TRAVEL , , , , OTHER CONTRACTED SERVICES , , , , LIBRARY BOOKS , , , , , , , , , , , , , , , , PERIODICALS OTHER SUPPLIES & MATERIALS /21/2016

8 , , , , IN-SERVICE/STAFF DEVELOPMENT , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , OTHER CHARGES , , OTHER EQUIPMENT TOTAL OPERATING EXPENDITURES 138, , TOTAL REG. INSTRUCTION PROG ,018, ,146, INSTRUCTIONAL STAFF SPECIAL EDUCATION PROGRAM SUPERVISOR/DIRECTOR , , CAREER LADDER PROGRAM , , PSYCHOLOGICAL PERSONNEL , , CAREER LADDER EXTENDED CONTRACTS , , ASSESSMENT PERSONNEL , , SECRETARY(S) , , CLERICAL PERSONNEL OTHER SALARIES & WAGES SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 610, , /21/2016

9 CONSULTANTS TRAVEL OTHER CONTRACTED SERVICES , , OTHER SUPPLIES & MATERIALS , , IN-SERVICE/STAFF DEVELOPMENT , , OTHER CHARGES OTHER EQUIPMENT , , TOTAL OPERATING EXPENDITURES 282, , TOTAL SPECIAL EDUCATION PROGRAM , , TOTAL INSTRUCTIONAL STAFF ,911, ,040, GENERAL ADMINISTRATION BOARD OF EDUCATION SERVICES SECRETARY TO BOARD OTHER SALARIES & WAGES BOARD & COMM MEMBER FEES SOCIAL SECURITY STATE RETIREMENT UNEMPLOYMENT COMPENSATION , , MEDICARE LIABILITY OTHER FRINGE BENEFITS-RETIREES' INSUR., , , MAC REIMBURSEMENT AND TUITION REIMBURSEMENT TOTAL PERSONNEL COST 474, , AUDIT SERVICES , , DUES & MEMBERSHIPS , , LEGAL SERVICES , , TRAVEL , , OTHER CONTRACTED SERVICES , , JUDGEMENTS LIABILITY INSURANCE , , SURETY BONDS , , TRUSTEE'S COMMISSION , , WORKMEN'S COMP. INSURANCE , , IN-SERVICE/STAFF DEVELOPMENT , , CRIMINAL INVESTIGATION OF APPLICANTS , , OTHER CHARGES , , TOTAL OPERATING EXPENDITURES 869, , TOTAL BOARD OF EDUCATION SERVICES ,343, ,393, /21/2016

10 GENERAL ADMINISTRATION OFFICE OF THE SUPERINTENDENT COUNTY OFFICIAL , , COUNTY OFFICIAL - CONTINGENT BONUS , , CAREER LADDER PROGRAM , , SECRETARY(S) , , CLERICAL PERSONNEL SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE DISABILITY INSURANCE MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 364, , DUES & MEMBERSHIPS , , POSTAL CHARGES TRAVEL OTHER CONTRACTED SERVICES , , OFFICE SUPPLIES IN-SERVICE/STAFF DEVELOPMENT , , OTHER CHARGES , , ADMINISTRATION EQUIPMENT TOTAL OPERATING EXPENDITURES 35, , TOTAL OFFICE/SUPERINTENDENT , , TOTAL GENERAL ADMINISTRATION ,742, ,814, SCHOOL ADMINISTRATION OFFICE OF THE PRINCIPAL PRINCIPAL(S) , , CAREER LADDER PROGRAM , , ACCOUNTANTS/BOOKKEEPERS , , CAREER LADDER EXTENDED CONTRACT , , ASSISTANT PRINCIPAL , , SECRETARY(S) , , CLERICAL PERSONNEL , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE , , MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE , , TOTAL PERSONNEL COST 2,870, ,123, /21/2016

11 COMMUNICATION , , DUES AND MEMBERSHIPS , , , , MAINTENANCE AND REPAIR SERVICES POSTAL CHARGES TRAVEL OTHER CONTRACTED SERVICES , , , , , , , , , , , , , , , , OFFICE SUPPLIES , , , , , , , , , , , , OTHER SUPPLIES & MATERIALS IN-SERVICE/STAFF DEVELOPMENT , , , OTHER CHARGES , , , , , , , , /21/2016

12 , , , , ADMINISTRATION EQUIPMENT , , , , , , , TOTAL OPERATING EXPENDITURES 150, , TOTAL OFFICE OF THE PRINCIPAL ,020, ,265, BUSINESS ADMINISTRATION FISCAL SERVICES SUPERVISOR/DIRECTOR , , ACCOUNTANTS/BOOKKEEPERS , , SECRETARY(S) , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 575, , DATA PROCESSING SERVICES DUES AND MEMBERSHIPS MAINTENANCE/REPAIR SERVICES TRAVEL OTHER CONTRACTED SERVICES , , DATA PROCESSING SUPPLIES , , OFFICE SUPPLIES , , IN-SERVICE/STAFF DEVELOPMENT OTHER CHARGES ADMINISTRATION EQUIPMENT , , TOTAL OPERATING EXPENDITURES 14, , TOTAL FISCAL SERVICES , , HUMAN RESOURCES SUPERVISOR/DIRECTOR , , ACCOUNTANTS/BOOKKEEPERS , , SECRETARY(S) OTHER SALARIES & WAGES , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE /21/2016

13 MEDICAL INSURANCE , , DENTAL INSURANCE DISABILITY INSURANCE MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 204, , DATA PROCESSING SERVICES DUES AND MEMBERSHIPS MAINTENANCE/REPAIR SERVICES TRAVEL , OTHER CONTRACTED SERVICES , , DATA PROCESSING SUPPLIES OFFICE SUPPLIES OTHER SUPPLIES & MATERIALS , , IN-SERVICE/STAFF DEVELOPMENT , , OTHER CHARGES , , ADMINISTRATION EQUIPMENT TOTAL OPERATING EXPENDITURES 28, , TOTAL HUMAN RESOURCES , , OPERATION & MAINTENANCE OF PLANT OPERATION OF PLANT SALARY STIPENDS , , CUSTODIAL PERSONNEL ,063, ,090, OTHER SALARIES/WAGES - LANDSCAPING , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE , , MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE , , TOTAL PERSONNEL COST 1,752, ,780, LAUNDRY SERVICE , , MAINTENANCE/REPAIR SVCS - EQUIPMENT , , RENTALS DISPOSAL FEES , , OTHER CONTRACTED SERVICES , , CUSTODIAL SUPPLIES , , ELECTRICITY , , NATURAL GAS , , WATER & SEWER , , STORMWATER FEES , , OTHER SUPPLIES & MATERIALS , , BLDG & CONTENTS INSURANCE , , IN-SERVICE/STAFF DEVELOPMENT OTHER CHARGES , , PLANT OPERATION EQUIPMENT TOTAL OPERATING EXPENDITURES 1,288, ,304, TOTAL OPERATION OF PLANT ,041, ,084, /21/2016

14 OPERATION & MAINTENANCE OF PLANT MAINTENANCE OF PLANT SUPERVISOR/DIRECTOR , , SECRETARY MAINTENANCE PERSONNEL , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 323, , COMMUNICATION , , LAUNDRY SERVICE , , MAINTENANCE & REPAIR - BUILDINGS , , MAINTENANCE & REPAIR - EQUIPMENT , , MAINTENANCE & REPAIR - VEHICLES , , OTHER CONTRACTED SERVICES EQUIPMENT & MACHINERY PARTS , , GASOLINE , , GENERAL CONSTRUCTION , , OTHER SUPPLIES & MATERIALS , , INSURANCE - VEHICLE AND EQUIPMENT , , IN-SERVICE/STAFF DEVELOPMENT OTHER CHARGES MAINTENANCE EQUIPMENT , , TOTAL OPERATING EXPENDITURES 228, , TOTAL MAINTENANCE OF PLANT , , TOTAL OPERATION & MAINTENANCE OF PLANT ,593, ,651, STUDENT TRANSPORTATION TRANSPORTATION SUPERVISOR/DIRECTOR , , BUS DRIVERS , , CLERICAL PERSONNEL , , OTHER SALARIES & WAGES , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE , , MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE , , TOTAL PERSONNEL COST 1,328, ,326, COMMUNICATION , , /21/2016

15 CONTRACTS WITH PARENTS DATA PROCESSING SERVICES MAINTENANCE/REPAIR SVC - VEHICLES , , MEDICAL AND DENTAL SERVICES , , RENTALS TRAVEL OTHER CONTRACTED SERVICES , , DIESEL FUEL , , GASOLINE , , TIRES & TUBES , , VEHICLE PARTS , , OTHER SUPPLIES AND MATERIALS , , VEHICLE & EQUIPMENT INSURANCE , , IN-SERVICE/STAFF DEVELOPMENT , , OTHER CHARGES , , ADMINISTRATION EQUIPMENT TRANSPORTATION EQUIPMENT , , TOTAL OPERATING EXPENDITURES 291, , TOTAL TRANSPORTATION ,620, ,593, OTHER CENTRAL & OTHER SUPERVISOR/DIRECTOR ACCOUNTANT/BOOKKEEPER DATA PROCESSING PERSONNEL , , SECRETARY , , CLERICAL PERSONNEL OTHER SALARIES & WAGES , , SOCIAL SECURITY , , STATE RETIREMENT , , LIFE INSURANCE MEDICAL INSURANCE , , DENTAL INSURANCE , , DISABILITY INSURANCE , , MEDICARE LIABILITY , , OTHER FRINGE BENEFITS - VISION INSURANCE TOTAL PERSONNEL COST 699, , COMMUNICATION , , CONSULTANTS DUES AND MEMBERSHIPS MAINTENANCE/REPAIR SVCS - EQUIPMENT POSTAL CHARGES , , TRAVEL , , OTHER CONTRACTED SERVICES , , , , DATA PROCESSING SUPPLIES /21/2016

16 OFFICE SUPPLIES , , , , OTHER SUPPLIES & MATERIALS , , IN-SERVICE/STAFF DEVELOPMENT , , OTHER CHARGES DATA PROCESSING EQUIPMENT OTHER EQUIPMENT TOTAL OPERATING EXPENDITURES 371, , TOTAL CENTRAL & OTHER ,070, ,211, TOTAL ,226, ,833, COMMUNITY SERVICES OTHER SALARIES & WAGES , , SOCIAL SECURITY , , STATE RETIREMENT , , MEDICARE LIABILITY , , TOTAL PERSONNEL COST 103, , MAINTENANCE AND REPAIR SERVICES OTHER CONTRACTED SERVICES , , INSTRUCTIONAL SUPPLIES & MATERIALS , , IN-SERVICE/STAFF DEVELOPMENT OTHER CHARGES , , OTHER EQUIPMENT , , TOTAL OPERATING EXPENDITURES 135, , TOTAL COMMUNITY SERVICES , , CAPITAL OUTLAY-REGULAR CAPITAL OUTLAY ENGINEERING SERVICES BUILDING CONSTRUCTION BUILDING IMPROVEMENT OTHER CAPITAL OUTLAY TOTAL REGULAR CAPITAL OUTLAY TRANSFERS TO OTHER FUNDS PRINCIPAL ON NOTES INTEREST ON NOTES , , GRAND TOTAL EXPENDITURES $ 45,287, $ 45,749, /21/2016

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

MAURY COUNTY BOARD OF EDUCATION GENERAL PURPOSE FUND BUDGET

MAURY COUNTY BOARD OF EDUCATION GENERAL PURPOSE FUND BUDGET MAURY COUNTY BOARD OF EDUCATION GENERAL PURPOSE FUND BUDGET 2015-2016 REVENUES TAX RATE LOCAL TAXES -40000 40110 CURRENT PROPERTY TAX 19,368,302.52 19,757,800.15 20,317,589.34 20,515,308.00 20,215,308.00

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

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

BUDGET 2015 Wednesday, July 02, 2014

BUDGET 2015 Wednesday, July 02, 2014 BUDGET 2015 Wednesday, July 02, 2014 FY 2013 Actual REVISED BUDGET 2014 BUDGET FOR FY 2015 REVENUES LOCAL SOURCES Ad Valorem Taxes 79,151,644 79,903,240 80,403,240 Sales Tax 177,354,593 177,534,413 178,550,000

More information

School Nutrition Budget FY FY FY

School Nutrition Budget FY FY FY 2017-2018 School Nutrition Budget FY 2015-16 FY 2016-17 FY 2017-18 ESTIMATED REVENUES AND OTHER SOURCES EXPENDITURES AND OTHER USES ESTIMATED REVENUES AND OTHER SOURCES 40000 Local Taxes 0 0 0 41000 Licenses

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

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

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

CARROLL COUNTY BOARD OF EDUCATION APPROVED BUDGET FOR FISCAL YEAR 2017/18

CARROLL COUNTY BOARD OF EDUCATION APPROVED BUDGET FOR FISCAL YEAR 2017/18 REVENUES Local Revenues 1110 Ad Valorem Taxes $ 32,516,184.30 $ 32,871,184.30 $ 355,000.00 1190 Other Taxes & TAVT $ 2,500,000.00 $ 3,000,000.00 $ 500,000.00 1310 Tuition from Individuals $ 25,000.00 $

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

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

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

COMMUNITY COLLEGE OF RHODE ISLAND FY 2014 Mid-Year Review UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL

COMMUNITY COLLEGE OF RHODE ISLAND FY 2014 Mid-Year Review UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL FY FY FY FY 2014 Mid-Year 2014 Mid-Year 2012 2013 2014 2014 vs. 2013 Actual vs. 2014 Allocation Actual Actual Allocation Mid-Year $ % $ % FTE ENROLLMENT

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

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

Budget for SY Sumner County Schools

Budget for SY Sumner County Schools Budget for SY 2011-12 Sumner County Schools September 6, 2011 Our Mission Preparing Graduates, Engaging Minds, Developing Character Budget Goals 1. Protect the classroom Budget Goals 1. Protect the classroom

More 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

TOTAL Special Education Instruction Salaries of Teachers ,816 Salaries of Other Professional Staff

TOTAL Special Education Instruction Salaries of Teachers ,816 Salaries of Other Professional Staff ABC SCHOOL FOR STUDENTS WITH DISABILITIES STATEMENT OF EXPENDITURES BY LINE ITEM FOR THE FISCAL YEAR ENDING JUNE 30, 20 Date Issued: 6/2008 CURRENT EXPENSES: TOTAL Special Education Instruction of Teachers

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

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

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

NEWPORT PUBLIC SCHOOLS REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, 2016

NEWPORT PUBLIC SCHOOLS REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, 2016 REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, BUDGET BUDGET 201-201- FEDERAL REVENUES: PL-4 IMPACT AID $ 2,23 $ 2,23 JROTC REIMBURSEMENT,000,000 MEDICAID 00,000 00,000 TOTAL FEDERAL

More information

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES 61110 INSTRUCTION 1113 Comp. of Asst. Superintendent $ 72,220 1114 Comp. of Administrative Personnel 165,500 1120 Homebound Instruction 14,000 1121 Comp. of Teachers 8,276,190 1130 Comp. of Driver's Ed

More information

HS DEPT. HEAD STIPEND $46,069 $46,806 $55,170 $64,365 $64,402 $ %

HS DEPT. HEAD STIPEND $46,069 $46,806 $55,170 $64,365 $64,402 $ % TREASURER SALARY $23,887 $24,366 $24,853 $25,350 $25,350 $0 0.00% SCH COM CLERICAL SALARY $1,265 $1,781 $3,770 $1,500 $1,300 ($200) -13.33% SCH COM CONT SERVICES $37,437 $37,443 $33,967 $38,447 $38,500

More information

Estimated Revenue and transfers In Changes

Estimated Revenue and transfers In Changes Attachment A The School Board of Sarasota County, Florida Projected Results of Operations for the 2016-2017 Fiscal Year Based upon Results of Operations through December 31, 2016 Executive Summary The

More information

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES AND and FUND TRANSFERS OUT

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES AND and FUND TRANSFERS OUT 61110 INSTRUCTION 1113 Comp. of Asst. Superintendent $ 69,760 1114 Comp. of Administrative Personnel 159,870 1120 Homebound Instruction 12,500 1121 Comp. of Teachers 8,307,820 1130 Comp. of Driver's Ed

More information

Enclosed you will find the spending plan reports for the month of December The differences, where significant, will be explained below.

Enclosed you will find the spending plan reports for the month of December The differences, where significant, will be explained below. EXPLANATIONS OF THE SPENDING PLAN REPORT GENERAL FUND ONLY Enclosed you will find the spending plan reports for the month of December 216. The differences, where significant, will be explained below. REVE

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

MARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA FAX From: Amanda Maniaci, Business and Finance Administrator

MARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA FAX From: Amanda Maniaci, Business and Finance Administrator MARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA 01945 781-639-3140 FAX 781-639-3149 Date: Friday December 1, 2017 To: Maryann Perry, Superintendent School Committee From: Amanda Maniaci, Business

More 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

School Expenditures Budget

School Expenditures Budget School Expenditures Budget Fund, Department Number & Name Actual FY16 Actual FY17 FY18 Adopted Budget Superintendent FY19 Recommend Variation FY19 FY18 Adpt School Operating Fund 205 61100 BONUS 351,500

More information

2019 Budget September 18, 2018

2019 Budget September 18, 2018 2019 Budget September 18, 2018 NOTICE The amounts reported herein for prior year actual and beginning fund balance are unaudited and unofficial. Table of Contents Description Section Page Introductory

More information

EXPENDITURES

EXPENDITURES SPED Transportation 1% Support services - Pupil transportation 4% Support Services - Maintenance/operation of bldg 11% Support services - Business Services 2% Support services - Office of Principal 4%

More information

Burgettstown Area School District General Fund Expenditures and Other Financing Uses BUDGET SUMMARY

Burgettstown Area School District General Fund Expenditures and Other Financing Uses BUDGET SUMMARY BUDGET SUMMARY Total Salaries: 8,141,190 Total Benefits: 4,851,750 12,992,940 69.17% (122) (128) 6000 REVENUES - LOCAL SOURCES 8,265,265 8,258,736 8,258,736 7000 REVENUES - STATE SOURCES 9,587,523 10,134,442

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

Total Expenditures $1,936,078 $78,119. Average Cost Per Pupil 29, ,119. Total Public School Placement Expenditures 1,787,149 78,119

Total Expenditures $1,936,078 $78,119. Average Cost Per Pupil 29, ,119. Total Public School Placement Expenditures 1,787,149 78,119 STATEMENT OF TUITION RATE COMPUTATION-PART I Page No. NP - 31 TOTAL SCHOOL YEAR EXTRAORDINARY SERVICES Total Expenditures $1,936,078 $78,119 Divided by: Total School Year ADE 65.0000 Average Cost Per Pupil

More information

Annual Financial Report

Annual Financial Report FUND LIABILITIES ASSETS Annual Financial Report (30) Tooele District 10 General Fund Balance Sheet 8111 Cash in Banks 8120 Investments 8131 Local 8132 Local Property Taxes 8133 State 8134 Federal 8135

More information

Botetourt County Public Schools Proposed School Board Budget FY

Botetourt County Public Schools Proposed School Board Budget FY Proposed School Board FY 2017-2018 Summary and Line-Item Detail March 16, 2017 For Fiscal Year Beginning July 1, 2017 and Ending June 30, 2018 FY 2016-2017 Operating Botetourt County Public Schools FY

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

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

5995 Other Sources $ 220, $ 390, $ 170, Total Local Revenues $ 34,321, $ 34,541, $ 220, %

5995 Other Sources $ 220, $ 390, $ 170, Total Local Revenues $ 34,321, $ 34,541, $ 220, % CARROLL COUNTY BOARD OF EDUCATION DRAFT SUMMARY OF PROPOSED BUDGET FOR FISCAL YEAR 2016/17 REVENUES Local Revenues 2015/16 2016/17 Dollar Budget Budget Change Notes 1110 Ad Valorem Taxes $ 31,621,000.00

More information

SOUTHERN COLUMBIA AREA SCHOOL DISTRICT BUDGET GENERAL FUND ATHLETIC FUND CAPITAL RESERVE FUND

SOUTHERN COLUMBIA AREA SCHOOL DISTRICT BUDGET GENERAL FUND ATHLETIC FUND CAPITAL RESERVE FUND SOUTHERN COLUMBIA AREA SCHOOL DISTRICT BUDGET GENERAL FUND ATHLETIC FUND CAPITAL RESERVE FUND May 20, 2002 1 SOUTHERN COLUMBIA AREA SCHOOL DISTRICT STRATEGIC PLAN MISSION STATEMENT The mission of the members

More information

SCHOOL DISTRICT OF OKALOOSA COUNTY CHART OF ACCOUNTS - EXPENDITURES - OBJECT CODES FISCAL YEAR UPDATED 02/27/2004.

SCHOOL DISTRICT OF OKALOOSA COUNTY CHART OF ACCOUNTS - EXPENDITURES - OBJECT CODES FISCAL YEAR UPDATED 02/27/2004. 4 0100 SALARY - NON-INSTRUCTIONAL 4 0102 SALARY - OTHER COMPENSATION 4 0103 SALARY - SUPPLEMENTS 4 0104 SALARY - PERFORMANCE PAY 4 0105 SALARY - BONUS 4 0107 SALARY - EXTENDED SUBSTITUTES 4 0111 SALARY

More information

Mahopac Central School District

Mahopac Central School District Mahopac Central School District 179 East Lake Blvd. Mahopac, NY 10541 Tel.: 845-628-3415 Fax: 845-628-0261 District website: www.mahopac.k12.ny.us 2017-2018 BUDGET CATEGORIES 2017-2018 2016-2017 Difference

More information

SOUTHERN COLUMBIA AREA SCHOOL DISTRICT BUDGET GENERAL FUND ATHLETIC FUND CAPITAL RESERVE FUND

SOUTHERN COLUMBIA AREA SCHOOL DISTRICT BUDGET GENERAL FUND ATHLETIC FUND CAPITAL RESERVE FUND SOUTHERN COLUMBIA AREA SCHOOL DISTRICT BUDGET GENERAL FUND ATHLETIC FUND CAPITAL RESERVE FUND 1 2 SOUTHERN COLUMBIA AREA SCHOOL DISTRICT GENERAL FUND BUDGET TABLE OF CONTENTS EXECUTIVE SUMMARY 5 REAL ESTATE

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

Independent School District 622 Proposed Budget General Fund Fund 01

Independent School District 622 Proposed Budget General Fund Fund 01 Proposed Budget General Fund Fund 01 Fiscal Year 2015 2016 Covering the period from July 1, 2015 to June 30, 2016 Prepared by Randy Anderson Director of Business Services Ed McCarthy Accounting Supervisor

More information

ABC SCHOOL FOR STUDENTS WITH DISABILITIES BALANCE SHEET JUNE 30, 20

ABC SCHOOL FOR STUDENTS WITH DISABILITIES BALANCE SHEET JUNE 30, 20 PROFIT Page No. P - 7 BALANCE SHEET JUNE 30, 20 ASSETS CURRENT ASSETS Cash 140,000 Investments 150,000 Accounts Receivable - Other 10,107 Accounts Receivable - Tuition 147,550 Prepaid Expenses 21,112 Total

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

BRONTE ISD This Yr Orig Budget. Fnc-Obj.So-Org-Prog Description

BRONTE ISD This Yr Orig Budget. Fnc-Obj.So-Org-Prog Description Page: 1 of 16 00-5711-000-600000 TAXES-CURRENT YEAR 889,044.19 1,204,281 1,204,281 885,082.11 1,073,019-10.90% N 00-5712.01-000-600000 CURRENT TAX/PAST DUE 340,272.28 200,000 200,000 293,505.51 220,000

More information

Alaska Department of Education and Early Development Unifonn Chart of Accounts and Account Code Descriptions 2012 Edition

Alaska Department of Education and Early Development Unifonn Chart of Accounts and Account Code Descriptions 2012 Edition 0 557 R 600 R 700 R 760 R 761 R 762 R 770 0 771 R 780 R 790 R 850 R 860 R 880 0 881 0 882 0 883 0 884 0 885 0 886 R 900 R 000 INDIRECT COST POOL OPERATIONS AND MAINTENANCE OF PLANT STUDENT ACTIVITIES STUDENT

More information

PINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED BUDGET SUMMARY

PINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED BUDGET SUMMARY PINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED 2018-2019 BUDGET SUMMARY 2017-2018 BUDGET 2018-2019 PROPOSED BUDGET INCREASE / (DECREASE) ADMINISTRATIVE BUDGET General Support 1,143,658 1,247,750 104,092

More information

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015 REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324

More information

200 - Greeley County

200 - Greeley County 200 - Greeley County Table of Contents Summary of Total Expenditures by Function (All Funds).... 2 Total Expenditures by Function (All Funds).... 3 Total Expenditures Amount per Pupil by Function (All

More information

Sussex Advertised Enrollments Hamburg Boro

Sussex Advertised Enrollments Hamburg Boro Sussex Advertised Enrollments Hamburg Boro Pupil Enrollment Categories 10-14-2016 10-13-2017 10-15-2018 Estimate On Roll Regular Full-Time 231.0 222.0 206.0 On Roll Special Ed Full-Time 44.0 47.0 47.0

More information

CHARTER SCHOOL INTERIM FINANCIAL REPORT - ALTERNATIVE FORM Second Interim Report

CHARTER SCHOOL INTERIM FINANCIAL REPORT - ALTERNATIVE FORM Second Interim Report A. REVENUES 1. LCFF/Revenue Limit Sources State Aid - Current Year 8011 3,448,924.77-3,448,924.77 Education Protection Account State Aid - Current Year 8012-1,025,313.61 1,025,313.61 State Aid - Prior

More information

Alee ACER Budget Students

Alee ACER Budget Students (1) (2) (3) (4) (1) (4) Alee ACER Account or Account or Name of Budget Name of Budget Func. No. Object No. Account Amount Account Amount 5100 120 Classroom Teacher $ 407,036.00 5100 120 Part Time Teacher

More information

Monmouth Revenues and Appropriations Brielle Boro

Monmouth Revenues and Appropriations Brielle Boro Monmouth Revenues and Appropriations Brielle Boro Line Num Line Description Account Actual Audited 2016-17 Revised Budget 2017-18 Proposed Budget 2018-19 Proposed - Revised Amount Diff Proposed - Revised

More information

Fiscal Year Budget Presentation

Fiscal Year Budget Presentation Fiscal Year 2014-2015 Budget Presentation September 2014 1 Fiscal Year 2014-2015 General Fund Revenue and Expenditure Budget Presentation September 8, 2014 2 General Fund Revenue Budget 3 General Fund

More information

ADOPTED BUDGET

ADOPTED BUDGET A 1010.400-20 CONSULTING $117,000 $117,000 A 1010.410-20 MEMBERSHIPS $21,500 $21,500 A 1010.475-20 CONFERENCES $23,000 $23,000 A 1010.503-20 SUPPLIES $3,150 $3,150 A 1010.524-20 SUBSCRIPTIONS $250 $250

More information

Bentonville School District Budget to Actual - Summary of All Funds Two Months Ended August 31, 2016

Bentonville School District Budget to Actual - Summary of All Funds Two Months Ended August 31, 2016 Budget to Actual - Summary of All Funds Budget August 31, 2016 % of Budget August 31, 2015 Local property taxes - 3,923,144 4,022,834 Investment income - 4,086 11,786 Other local revenues - 23,843,967

More information

Account Hierarchy Report

Account Hierarchy Report Account Hierarchy Report TYPE 70 ACCOUNT DESCRIPTION Expenses 71 Operational Expenses 710 7100 712 7120 71209 7121 71211 71214 71215 71216 71217 71217C 71217S 7122 71221 71222 71222B 71222S 71224 71225

More information

ANNUAL SCHOOL BUDGET

ANNUAL SCHOOL BUDGET FORM SBM-1 The University of the State of New York THE STATE EDUCATION DEPARTMENT Room 876 Education Building Annex Albany, New York 12234 - - SCHOOL DISTRICT CODE: (FOR DEPT. USE) ANNUAL SCHOOL BUDGET

More information

Budget Worksheet Connection Education Center Fiscal Year Rev 8 Amendment 1

Budget Worksheet Connection Education Center Fiscal Year Rev 8 Amendment 1 Worksheet Account Estimated Revenue FEFP Basic Gross 3310 $ 941,657 Less amount to be restricted to capital outlay from the adm. Fees Instructional Materials 3336 $ Discretionary Lottery Funds 3344 $ Class

More information

TAZEWELL COUNTY PUBLIC SCHOOLS Budget Overview

TAZEWELL COUNTY PUBLIC SCHOOLS Budget Overview TAZEWELL COUNTY PUBLIC SCHOOLS 2014 2015 Budget Overview Budget Management The budget is a policy document and it sets forth both general and specific plans that must be executed or formally changed. Budget

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

ANNUAL SCHOOL BUDGET

ANNUAL SCHOOL BUDGET FORM SBM-1 The University of the State of New York THE STATE EDUCATION DEPARTMENT Room 876 Education Building Annex Albany, New York 12234 - - SCHOOL DISTRICT CODE: (FOR DEPT. USE) ANNUAL SCHOOL BUDGET

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

PRE-OPERATIONAL BUDGET

PRE-OPERATIONAL BUDGET PRE-OPERATIONAL BUDGET A charter school is likely to incur considerable costs before it receives its first distribution. A pre-operational budget must be submitted with the Letter of Intent and with the

More information

Licking Heights Local School District 5 Year Forecast Assumptions (FY 2013 FY 2017) Board Approved: October 24, Revenue:

Licking Heights Local School District 5 Year Forecast Assumptions (FY 2013 FY 2017) Board Approved: October 24, Revenue: Licking Heights Local School District 5 Year Forecast Assumptions (FY 2013 FY 2017) Board Approved: October 24, 2012 Revenue: General Property Tax (Real Estate) Property values dropped 7.04% in aggregate

More information

ADOPTED BUDGET

ADOPTED BUDGET ADOPTED BUDGET 2018-2019 ADOPTED BUDGET Submitted on September 10, 2018 by Raúl Rodríguez, Ph.D., Chancellor to the BOARD OF TRUSTEES Nelida Mendoza, President Phillip E. Yarbrough, Vice President Claudia

More information

SCHOOL BUDGETS 101. Mesa County Valley School District 51

SCHOOL BUDGETS 101. Mesa County Valley School District 51 SCHOOL BUDGETS 101 Mesa County Valley School District 51 Budget Process Districts fiscal year is July 1 through June 30 Annual budget is adopted each year by June 30 th Budget can be re-adopted each year

More information

Balance Sheet As of December 31, 2017

Balance Sheet As of December 31, 2017 ESP-CA EdTec Network : Neighborhood School Balance Sheet As of December 31, 2017 Financial Row Amount ASSETS Assets Bank 9120-KEPLER - Cash in Bank - Neighborhood School 9110- - Cash in County account

More information

o $ - $ Yr1 Budget Worksheet Hope Learning Community/Noah's Ark Int'l Number of Students 48 Fiscal Year

o $ - $ Yr1 Budget Worksheet Hope Learning Community/Noah's Ark Int'l Number of Students 48 Fiscal Year Hope Learning Community/Noah's Ark Int'l Number of Students 48 Fiscal Year 211 212 Grade Levels K5 Account Estimated Revenue FEFP Basic Gross 331 198,549. Instructional Materials 3336 3,3. Discretionary

More information

ROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET

ROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET ROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET 2016-2017 ROCKINGHAM COUNTY SCHOOLS PROPOSED BUDGET SUMMARY 2016-2017 Proposed Without Reductions 2016-2017 State Public School Fund $ 77,840,515.00 Local Current

More information

Kenton County Fiscal Court. Summary. Summary

Kenton County Fiscal Court. Summary. Summary Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43

More information

251 - North Lyon Co.

251 - North Lyon Co. 251 - North Lyon Co. Table of Contents Summary of Total Expenditures by Function (All Funds).... 2 Total Expenditures by Function (All Funds).... 3 Total Expenditures Amount per Pupil by Function (All

More information

Table of Contents. Summary of Total Expenditures by Function (All Funds) Total Expenditures by Function (All Funds)... 3

Table of Contents. Summary of Total Expenditures by Function (All Funds) Total Expenditures by Function (All Funds)... 3 373 - Newton Table of Contents Summary of Total Expenditures by Function (All Funds).... 2 Total Expenditures by Function (All Funds).... 3 Total Expenditures Amount per Pupil by Function (All Funds).

More information

Table of Contents. Summary of Total Expenditures by Function (All Funds) Total Expenditures by Function (All Funds)... 3

Table of Contents. Summary of Total Expenditures by Function (All Funds) Total Expenditures by Function (All Funds)... 3 249 - Frontenac Table of Contents Summary of Total Expenditures by Function (All Funds).... 2 Total Expenditures by Function (All Funds).... 3 Total Expenditures Amount per Pupil by Function (All Funds).

More information

ACTION Office of the Superintendent of Schools MONTGOMERY COUNTY PUBLIC SCHOOLS Rockville, Maryland. July 27, 2009

ACTION Office of the Superintendent of Schools MONTGOMERY COUNTY PUBLIC SCHOOLS Rockville, Maryland. July 27, 2009 Office of the Superintendent of Schools MONTGOMERY COUNTY PUBLIC SCHOOLS Rockville, Maryland ACTION 3.3.1 July 27, 2009 MEMORANDUM To: From: Subject: Members of the Board of Education Jerry D. Weast, Superintendent

More information

Budget Update Budget Amendments Fiscal 2019

Budget Update Budget Amendments Fiscal 2019 Budget Update Budget Fiscal 2019 The following budget adjustments were recorded for the period 9/1/18 to 9/30/18: Restricted Other Revenue Description FY19 Cecil County VLT grant partial funding of Emergency

More information

Kenton County Fiscal Court Summary FY 2019

Kenton County Fiscal Court Summary FY 2019 Summary Fund FY 2016 FY 2017 FY 2018 YTD FY 2018 Original Budget Adjustments Current Budget July August RESERVE BALANCE JULY 1st General Fund - 01 17,813,647 19,406,290 13,733,376 13,733,376 34,191,046-34,191,046

More information

111 - Doniphan West Schools

111 - Doniphan West Schools 111 - Doniphan West Schools Table of Contents Summary of Total Expenditures by Function (All Funds).... 2 Total Expenditures by Function (All Funds).... 3 Total Expenditures Amount per Pupil by Function

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

Budget at a Glance

Budget at a Glance Budget at a Glance 217-18 USD 29 - Moscow School Finance Kansas State Department of Education Landon State Office Building 9 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org Table of

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

Budget at a Glance

Budget at a Glance Budget at a Glance 2017-18 USD 259 - Wichita School Finance Kansas State Department of Education Landon State Office Building 900 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org Table

More information

Budget at a Glance

Budget at a Glance Budget at a Glance 2017-18 USD 265 - Goddard School Finance Kansas State Department of Education Landon State Office Building 900 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org Table

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

Budget at a Glance

Budget at a Glance Budget at a Glance 2017-18 USD 233 - Olathe School Finance Kansas State Department of Education Landon State Office Building 900 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org Table

More information

Budget at a Glance

Budget at a Glance Budget at a Glance 2017-18 USD 352 - Goodland School Finance Kansas State Department of Education Landon State Office Building 900 SW Jackson Street, Suite 356 Topeka, Kansas 66612-1212 www.ksde.org Table

More information

CHAPTER 11 Object of Expenditure Codes

CHAPTER 11 Object of Expenditure Codes CHAPTER 11 Object of Expenditure Codes Table of Contents Page INTRODUCTION... 1 OBJECT OF EXPENDITURE CODES... 1 NCES OBJECT CODES... 2 Object of Expenditure Code Description... 3 Object 0000 Debit Transfer...

More information

LITCHFIELD COMMUNITY SCHOOLS REVENUE & EXPENDITURES - GENERAL FUND PROJECTED ANNUAL BUDGET

LITCHFIELD COMMUNITY SCHOOLS REVENUE & EXPENDITURES - GENERAL FUND PROJECTED ANNUAL BUDGET ANNUAL REVENUE 01150 LITCHFIELD TOWNSHIP $ 90,494 01160 PULASKI TOWNSHIP $ 13,940 01170 SCIPIO TOWNSHIP $ 11,640 01180 DELINQUENT TAXES $ (1,692) 01110 ALLEN TOWNSHIP $ 5,139 01120 BUTLER TOWNSHIP $ 28,207

More information

STATE PUBLIC SCHOOL FUND ACCOUNT CODE DESCRIPTION BUDGET BUDGET COMMENTS

STATE PUBLIC SCHOOL FUND ACCOUNT CODE DESCRIPTION BUDGET BUDGET COMMENTS ACCOUNT CODE DESCRIPTION BUDGET BUDGET REVENUE 1.3100.000.000 Allocation for SPSF 75,790,824 75,057,066 1.3100.015.000 Allocation for SPSF Technology 325,691 248,901 1.3100.025.000 Indian Gaming - 10,334

More information

Object Code Numbers / Descriptions: EXPENDITURE / EXPENSE FUNCTION AND OBJECT CODES

Object Code Numbers / Descriptions: EXPENDITURE / EXPENSE FUNCTION AND OBJECT CODES SECTION M EXPENDITURE / EXPENSE FUNCTION AND OBJECT CODES Personal Services - Salaries 111 Teachers and Professional Personnel 112 Teachers Aids 113 Clerical 114-119 Other Employees 121 Substitute Teachers

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

SCHOOL DISTRICT OF OKALOOSA COUNTY TECHNICAL ASSISTANCE MEMORANDUM FINANCE

SCHOOL DISTRICT OF OKALOOSA COUNTY TECHNICAL ASSISTANCE MEMORANDUM FINANCE TECHNICAL ASSISTANCE MEMORANDUM FINANCE FINANCE TAM: 2018-010 CONTACT: Julie Perry, Director Budgeting & Financial Services TELEPHONE: 833-5850 TO: FROM: DATE: SUBJECT: Principals/Department Heads Rita

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

Fund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD

Fund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828

More information