FY08 School Department Budget
|
|
- Frederick Reynolds
- 5 years ago
- Views:
Transcription
1
2 FY08 School Department Budget In accordance with the Town of Uxbridge Charter deadline date of February 22 nd, 2007, the School Committee presented the FY08 School Department Budget Request to the Town Manager on February 14, At the School Committee Meeting held on February 13, 2007, the Committee approved the FY08 School Department Budget Request by formal vote (MSDV 6-0-1) as follows: Account # School Department Total: $ 19,324,460 Account # School Bus Transportation Total: $ 1,282,418 At the School Committee Meeting held on March 20, 2007, the Committee approved a revised FY08 School Department Budget Request by formal vote (MSDV 6-0-1) as follows: Account # School Department Total: $ 18,034,969 Account # School Bus Transportation No Change Note: School Committee Member, Jane Keegan was appointed to the Committee on February 13, 2007, the same day of the initial budget vote and therefore, has abstained from voting on the FY08 Budget Request. School Committee Members: - Ernest Esposito, Chairman - Jane Keegan - James Haynes, Vice-Chair - Mason Seagrave - Peter Baghdasarian - Michelle Taparausky - John Higgins Daniel J. Stefanilo Superintendent of Schools Donald R. Sawyer Business Manager
3 Table of Contents Page 1.. Business Manager s Commentary Page 3.. FY08 School Budget Summary Page 5.. Salaries Budget Page 6.. Taft Elementary Expense Budget Page 7.. Whitin Middle School Expense Budget Page 8.. UHS Expense Budget Page 9.. Early Learning Center Expense Budget Page 10. Special Education Expense Budget Page 10. Technology Budget Page 10.. Plant Operations Budget Page 11.. School Committee Expense Budget Page 11.. District Curriculum & Instruction Expense Budget Page 11.. District Administration Expense Budget
4 Business Manager s FY08 School Budget Commentary Supporting details of the FY08 School Department Budget for Fiscal Year 2008 approved by the School Committee on February 13 th and subsequently amended on March 20 th may be found in this document. I offer the following details and commentary as you review: Compliance with Town Charter requirements dictates the budget process, a process that begins for the School Administration in October and mandating a School Committee approved budget submission to the Town Manager weeks before preliminary Local State Aid figures and Municipal Government financial initiatives are available. The following trend analysis shows the comparison between the original School Committee Budget Request of 2/13/07 (A) with the Budget Request Amended on 3/20/07 (B). ( A ) Initial FY08 Budget Request (2/13/07) FY03 FY04 FY05 FY06 FY07 BUDGET FY08 REQUEST +/-% delta $ SALARIES 11,236,143 11,781,270 12,829,082 13,487,796 14,448,177 15,728, % 1,280,799 EXPENSE 3,048,427 2,255,397 2,589,479 2,404,811 2,667,993 3,595, % 927,491 TOTAL 14,284,570 14,036,667 15,418,561 15,892,607 17,116,170 19,324, % 2,208,290 ( B ) Amended FY08 Budget Request (3/20/07) FY03 FY04 FY05 FY06 FY07 BUDGET FY08 REQUEST +/-% delta $ SALARIES 11,236,143 11,781,270 12,829,082 13,487,796 14,448,177 14,662, % 214,044 EXPENSE 3,048,427 2,255,397 2,589,479 2,404,811 2,667,993 3,372, % 704,755 TOTAL 14,284,570 14,036,667 15,418,561 15,892,607 17,116,170 18,034, % 918,799 The reduction to the initial request resulted from a comprehensive analysis conducted on a five year financial plan taking into consideration the need for sustainable growth, historical financial trends, the district s strategic plan, service delivery, and capital facilities projects. Page 1
5 The District Administration has concluded that to achieve sustainable growth and ensure service delivery and future programming, a six percent (6%) annual rate of growth is necessary. Using this analysis and growth pattern, the following FY08 FY11 School Budget Forecast has been compiled. ( C ) School Budget Forecast FY08 BUDGET delta $ +/-% FY09 Projected delta $ +/-% FY10 Projected delta $ +/-% FY11 Projected delta $ +/-% SALARIES 14,662,221 $214,044 15,002,806 $340,585 15,363,826 $361,020 15,747,922 $384, % 2.3% 2.4% 2.4% ** Salary Step Increases Only on Current Contract Wage Tables EXPENSE 3,372,748 $704,755 3,575,113 $202,365 3,789,620 $214,507 4,016,997 $227, % 6.0% 6.0% 6.0% Contract Settlement / New Programming 539,148 $539,148 1,110,645 $571,497 1,715,018 $604,373 TOTAL 18,034,969 $918,799 19,117,067 $1,082,098 20,264,091 $1,147,024 21,479,936 1,215, % 6.0% 6.0% 6.0% Approximate New School Operational Prop 2 1/2 Override , ,000 The analysis and forecast also led to the $1,289,491 reduction to the 2/13/07 School Budget Request. This reduction was primarily comprised of salary reductions to the operating budget. Salary items totaling $1,066,755 were reduced through a cut of fifteen (15) educational staff positions, reduction of stipend appointments and absorption into grant/revolving funding. The remaining budget reductions came from level funding all accounts at FY07 levels (0%) with the exception of Salaries (+1.5%), SPED Placement & Treatment (+102.5%), and Utilities (+21.2%) as shown in the following document detail. Respectfully submitted, Donald R. Sawyer Business Manager Page 2
6 FY08 Budget Request Summary FY07 Budget $ FY08 Request $: +/- %: +/- $: EXISTING STAFF ROLLOVER: $ 14,448,177 $ 14,662, % $ 214,044 NEW STAFF SALARIES: $ - $ - 0.0% $ - SPED PLACEMENT & TREATMENT $ 592,500 $ 1,200, % $ 607,500 TOTAL UTILITIES: $ 461,829 $ 559, % $ 97,255 TOTAL BUDGET REQUEST +/- $: $ 15,502,506 $ 16,421, % $ 918,799 FY07 Budget $ FY08 Request $: +/- %: +/- $: Remaining Operational ELEM EXPENSES $ 112,382 $ 112, % $ - MS EXPENSES $ 126,381 $ 146, % $ 20,600 HS EXPENSES $ 309,215 $ 309, % $ - ELC EXPENSES $ 42,112 $ 42, % $ - SCHOOL COMMITTEE $ 33,532 $ 33, % $ - DISTRICT ADMIN $ 113,600 $ 93, % $ (20,600) SPECIAL EDUCATION (w/o OOD) $ 113,844 $ 113, % $ - CURRICULUM & INSTRUCTION $ 115,198 $ 115, % $ - PLANT OPERATIONS $ 278,800 $ 278, % $ - TECHNOLOGY $ 368,600 $ 368, % $ - Total $ 1,613,664 $ 1,613, % $ - TOTAL BUDGET REQUEST +/- $: $ 17,116,170 $ 18,034, % $ 918,799 BUDGET SUMMARY FY07 Budget $ FY08 Request $: +/- %: +/- $: SALARIES $ 14,448,177 $ 14,662, % $ 214,044 EXPENSE $ 2,667,993 $ 3,372, % $ 704,755 TOTAL: $ 17,116,170 $ 18,034, % $ 918,799 Page 3
7 FY08 Salary Request FY08 Initial Request FY08 Revised Less Grant/ Revolving Reductions Total +/- Initial Request $: FY07 Budget Unit A - Teachers & Specialists $ 10,201,559 $ 11,201,465 $11,766,235 $ 772,495 $ (542,124) $ 10,451,616 $ (749,849) Unit B - Custodians $ 533,981 $ 601,273 $ 601,273 $ - $ - $ 601,273 $ - Unit C - Secretaries $ 298,206 $ 325,471 $ 354,176 $ 30,665 $ - $ 323,511 $ (1,960) Unit D - Paraprofessionals $ 1,398,178 $ 1,399,591 $1,530,194 $ 114,559 $ (116,119) $ 1,299,516 $ (100,075) Other Salaries $ 361,163 $ 441,939 $ 441,939 $ - $ (140,443) $ 301,496 $ (140,443) Stipends $ 361,198 $ 377,587 $ 370,459 $ - $ (37,300) $ 333,159 $ (44,428) Admin $ 1,293,892 $ 1,381,650 $ 1,559,651 $ 208,001 $ - $ 1,351,650 $ (30,000) TOTAL $ 14,448,177 $ 15,728,976 $16,623,927 $1,125,720 $ (835,986) $ 14,662,221 $(1,066,755) Special Education Out of District Tuition FY03 Actual FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: $ 1,447,336 $ 1,093,717 $ 507,473 $ 696,271 $ 592,500 $ 1,200, % $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $- FY03 Actual FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request Utilities - A 38.6% electric rate increase occurred in FY07 with the signing of a 3 year contract. FY07 Utilities Budget Water/Sewer 4% Electric 39% FY08 YTD Actual Expense Heating 57% Water/Sewer 5% Heating 43% Electric 52% Page 4
8 FY08 Salaries FY07 Budget FY08 Initial Request Unit A - Teachers & Specialists $ 10,201,559 $ 11,201,465 Unit B - Custodians $ 533,981 $ 601,273 Unit C - Secretaries $ 298,206 $ 325,471 Unit D - Paraprofessionals $ 1,398,178 $ 1,399,591 Other Salaries $ 361,163 $ 441,939 Stipends $ 361,198 $ 377,587 Admin $ 1,293,892 $ 1,381,650 TOTAL $ 14,448,177 $ 15,728,976 FY08 Revised Grant/Revolving Reductions Total +/- FY07 $: Unit A - Teachers Unit B - Custodians Unit C - Secretaries Unit D - Paras Other Salaries Stipends Admin $ 11,766,235 $ 772,495 $ (542,124) $10,451,616 $ 250,057 $ 601,273 $ - $ - $ 601,273 $ 67,292 $ 354,176 $ 30,665 $ - $ 323,511 $ 25,305 $ 1,530,194 $ 114,559 $ (116,119) $ 1,299,516 $ (98,662) $ 441,939 $ - $ (140,443) $ 301,496 $ (59,667) $ 370,459 $ - $ (37,300) $ 333,159 $ (28,039) $ 1,559,651 $ 208,001 $ - $ 1,351,650 $ 57,758 TOTAL $ 16,623,927 $ 1,125,720 $ (835,986) $ 14,662,221 $ 214,044 Staff Position Reductions: Unit A Unit D General Ed ELEM $ 61,880 Paraprofessional District Wide $ 13,937 General Ed HS $ 44,374 Paraprofessional District Wide $ 13,937 General Ed HS $ 54,547 Paraprofessional District Wide $ 16,314 TOTAL: $ 160,801 Paraprofessional District Wide $ 16,950 Paraprofessional District Wide $ 17,564 SPED ELEM $ 57,483 Paraprofessional District Wide $ 18,352 SPED HS $ 59,667 Paraprofessional District Wide $ 19,065 SPED MS $ 51,398 $ 116,119 SPED MS $ 61,935 SPED District $ 63,517 TOTAL: $ 294,000 Summer Work 10 Days $ 46,232 Third Night $ 17,331 Portfolio Days $ 23,760 TOTAL: $ 87,323 Page 5
9 Taft Elementary School Non-Salary Expenses FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: Utilities: ELEM ELECTRIC $ 50,305 $ 44,844 $ 50,152 $ 45,033 $ 62, % ELEM HEATING $ 54,009 $ 56,107 $ 62,300 $ 82,691 $ 90, % ELEM WATER/SEWER $ 6,514 $ 7,184 $ 6,760 $ 7,200 $ 7, % Total Utilities: $ 110,828 $ 108,135 $ 119,212 $ 134,924 $ 161, % FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: ELEM PRINCIPAL CONFERENCES $ 658 $ 1,086 $ 1,642 $ 1,300 $ 1, % ELEM PROF DEV CONTRACTED $ 5,879 $ 10,343 $ 16,323 $ 14,000 $ 14, % ELEM SPED - FIELD TRIPS $ 200 $ 400 $ 348 $ 400 $ % ELEM TELEPHONE $ 2,726 $ 3,395 $ 2,896 $ 5,000 $ 5, % ELEM POSTAGE ELEM $ 1,800 $ 2,000 $ 2,200 $ 2,200 $ 2, % ELEM PRINCIPAL ELEM SUPPLIES $ 7,726 $ 3,050 $ 2,053 $ 2,010 $ 2, % ELEM NURSING SUPPLIES $ 3,320 $ 3,296 $ 4,702 $ 3,035 $ 3, % ELEM GENERAL SUPPLIES $ 19,175 $ 13,441 $ 18,400 $ 16,130 $ 16, % ELEM TEXTBOOKS $ - $ - $ 596 $ 942 $ % ELEM SUPPLIES $ 35,299 $ 45,527 $ 44,203 $ 41,586 $ 41, % ELEM RESOURCE SUPPLIES $ 3,648 $ 5,861 $ 4,848 $ 5,238 $ 5, % ELEM COMPUTER SOFTWARE $ 830 $ - $ - $ 3,029 $ 3, % ELEM TESTING $ - $ - $ - $ 1,365 $ 1, % ELEM LIBRARY BOOKS $ 1,517 $ 2,376 $ 4,671 $ 3,300 $ 3, % ELEM LIBRARY SUPPLIES $ 218 $ 362 $ 1,045 $ 914 $ % ELEM TECHNOLOGY EQUIP $ 1,333 $ 2,040 $ 350 $ - $ - 0.0% ELEM PRINCIPAL TRAVEL IN STATE $ - $ 20 $ 18 $ 200 $ % ELEM PRINCIPAL TRAVEL OUT STE $ - $ - $ - $ 200 $ % ELEM PRINCIPAL MEMBERSHIPS $ 969 $ 1,159 $ 889 $ 1,300 $ 1, % ELEM PRINC TECHN SUPP/EQUI $ 438 $ 10,150 $ 4,628 $ 6,140 $ 6, % ELEM EQUIPMENT $ 201 $ 2,954 $ 3,525 $ 4,093 $ 4, % Total $ 85,937 $ 107,460 $ 113,337 $ 112,382 $ 112, % TOTAL ELEM Non-Salary $ 196,765 $ 215,595 $ 232,549 $ 247,306 $ 273, % Page 6
10 Whitin Middle School Non-Salary Expenses FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: Utilities: MS ELECTRIC $ 57,567 $ 51,271 $ 59,970 $ 63,149 $ 87, % MS HEATING $ 42,279 $ 48,652 $ 49,304 $ 74,365 $ 81, % MS WATER/SEWER $ 3,237 $ 3,697 $ 5,209 $ 4,500 $ 4, % Total Utilities: $ 103,083 $ 103,620 $ 114,483 $ 142,014 $ 174, % FY04 Actual FY05 Actual FY06 Actual FY07 Request FY08 Request +/- %: MS GAME MANAGEMENT $ - $ - $ - $ - $ 4, % MS PRINCIPAL CONFERENCES $ 1,019 $ 957 $ - $ 2,000 $ 2, % MS PROF DEV CONTRACTED $ 7,448 $ 5,972 $ 10,963 $ 10,875 $ 10, % MS SPED FIELD TRIPS $ 3,733 $ 1,344 $ 1,062 $ 2,500 $ 2, % MS ATHLETIC TRANSPORTATION $ - $ - $ - $ - $ 1, % MS TELEPHONE $ 2,762 $ 2,374 $ 2,861 $ 5,000 $ 5, % MS POSTAGE $ 2,756 $ 2,232 $ 2,939 $ 3,300 $ 3, % MS OFFICE SUPPLIES $ 2,457 $ 4,594 $ 6,326 $ 7,359 $ 7, % MS NURSING SUPPLIES $ 1,395 $ 768 $ 1,051 $ 5,000 $ 5, % MS GENERAL SUPPLIES $ 7,997 $ 11,491 $ 13,495 $ 15,000 $ 15, % MS TEXTBOOK $ 6,607 $ 16,427 $ 14,583 $ 25,000 $ 25, % MS SUPPLIES $ 12,066 $ 15,134 $ 32,104 $ 25,000 $ 25, % MS RESOURCE SUPPLIES $ 2,618 $ 1,990 $ 1,513 $ 3,800 $ 3, % MS COMPUTER SOFTWARE $ 2,905 $ 370 $ - $ 3,500 $ 3, % MS LIBRARY BOOKS $ 2,688 $ 2,465 $ 178 $ 6,500 $ 6, % MS LIBRARY SUPPLIES $ 401 $ 66 $ - $ 600 $ % MS ATHLETIC SUPPLIES $ - $ - $ - $ - $ 5, % MS TECHNOLOGY EQUIP $ 83 $ 76 $ 365 $ - $ - 0.0% MS PRINC IN STATE TRAVEL $ - $ - $ - $ - $ % MS PRINC OUT OF STATE TRAVEL $ - $ - $ - $ - $ % MS PRINCIPAL MEMBERSHIPS/DUES $ 2,215 $ 1,108 $ 1,812 $ 3,000 $ 3, % MS PRINC TECHN SUPPLIES/EQUIPMENT $ - $ 4,438 $ 4,132 $ 5,000 $ 6, % MS EQUIPMENT $ - $ 422 $ 2,074 $ 2,947 $ 15, % Total $ 59,150 $ 72,227 $ 95,458 $ 126,381 $ 146, % TOTAL Whitin Non-Salary $ 162,233 $ 175,847 $ 209,941 $ 268,395 $ 321, % Page 7
11 Uxbridge High School Non-Salary Expense Budget Utilities: HS ELECTRIC 66,722 $ 67,418 $ 71,675 $ 70,389 $ 97, % HS HEATING 48,506 $ 64,928 $ 85,829 $ 108,122 $ 118, % HS WATER/SEWER 5,822 $ 4,079 $ 4,079 $ 6,380 $ 7, % Total Utilities: 121,050 $ 136,425 $ 161,583 $ 184,891 $ 223, % Y04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: HS ATHLETICS REPAIRS AND MAINTENANCE - $ - $ 6,352 $ 6,025 $ 6, % HS ATHLETICS RENTALS - $ - $ - $ - $ - 0.0% HS BOOK REBINDING - $ 1,530 $ - $ 500 $ % HS GAME MANAGEMENT 33,221 $ 38,243 $ 37,945 $ 53,653 $ 53, % HS TRAINING AND EDUCATION - $ - $ - $ - $ - 0.0% HS PRINC CONFERENCES 1,950 $ 5,216 $ 1,649 $ 3,200 $ 3, % HS PROF DEV CONTRACTED 6,087 $ 7,066 $ 10,370 $ 9,590 $ 9, % HS FIELD TRIPS 6,660 $ 6,472 $ 7,018 $ 9,595 $ 9, % HS SPED FIELD TRIPS - $ - $ - $ 200 $ % HS ATHLETIC TRANSPORTATION 6,764 $ 10,724 $ 7,510 $ 7,600 $ 7, % HS TELEPHONE 4,491 $ 4,435 $ 4,289 $ 7,000 $ 7, % HS POSTAGE 2,500 $ 2,400 $ 2,600 $ 4,000 $ 4, % HS NURSING SUPPLIES 945 $ 520 $ 595 $ 850 $ % HS GENERAL SUPPLIES 18,399 $ 13,681 $ 13,974 $ 17,450 $ 17, % HS STUDENT ACTIVITIES 12,990 $ 6,369 $ 14,727 $ 12,185 $ 12, % HS TEXTBOOKS 16,442 $ 19,231 $ 38,895 $ 34,691 $ 34, % HS SUPPLIES - $ 151 $ 1,098 $ - $ - 0.0% HS SUPPLIES & MTLS - AUDIO VISUAL 132 $ 216 $ 735 $ 2,240 $ 2, % HS SUPPLIES & MTLS - ENGLISH 467 $ 414 $ 402 $ 1,200 $ 1, % HS SUPPLIES & MTLS - SOCIAL STUDIES 1,288 $ 1,429 $ 1,314 $ 2,217 $ 2, % HS SUPPLIES & MTLS - MATH 83 $ 195 $ 88 $ 570 $ % HS SUPPLIES & MTLS - SCIENCE 8,718 $ 3,121 $ 3,168 $ 4,600 $ 4, % HS SUPPLIES & MTLS - W LANGUAGE 4,203 $ 4,375 $ 2,749 $ 3,515 $ 3, % HS SUPPLIES & MTLS - F&CS 8,017 $ 9,298 $ 9,753 $ 11,475 $ 11, % HS SUPPLIES & MTLS - ARTS 3,957 $ 5,070 $ 3,352 $ 4,560 $ 4, % HS SUPPLIES & MTLS - PHYS ED & HEALTH 1,694 $ 4,803 $ 2,736 $ 3,192 $ 3, % HS SUPPLIES & MTLS - TECH ED 9,525 $ 5,332 $ 7,486 $ 14,770 $ 14, % HS RESOURCE SUPPLIES 927 $ 2,015 $ 1,212 $ 1,470 $ 1, % HS COMPUTER SOFTWARE 949 $ 807 $ 2,171 $ - $ - 0.0% HS GUIDANCE SUPPLIES 3,598 $ 5,782 $ 2,751 $ 4,500 $ 4, % HS GUIDANCE TESTING SUPPLIES - $ 104 $ - $ - $ - 0.0% HS PRINCIPAL SUPPLIES - $ 5,565 $ 6,487 $ 9,000 $ 9, % HS LIBRARY BOOKS 14,598 $ 10,003 $ 11,167 $ 13,376 $ 13, % HS GUID/CAREER CTR SUPPLIES 4,237 $ 3,676 $ 5,896 $ 6,100 $ 6, % HS ATHLETIC SUPPLIES 27,273 $ 28,971 $ 28,637 $ 21,384 $ 21, % HS LIBRARY SUPPLIES 861 $ 231 $ 551 $ 705 $ % HS TECHNOLOGY EQUIP H.S. 1,516 $ 867 $ 2,455 $ - $ - 0.0% HS PRINC IN STATE TRAVEL 560 $ - $ - $ - $ - 0.0%
12 Uxbridge High School Non-Salary Expense Budget (continued) FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: HS GUIDANCE TRAVEL IN STATE $ - $ 144 $ - $ 400 $ % HS PRINC OUT OF STATE TRAVEL $ - $ - $ - $ - $ - 0.0% HS GUID TRAVEL OUT OF STATE $ - $ - $ - $ - $ - 0.0% HS PRINC MEMBERSHIPS & PUBL $ 5,542 $ 3,856 $ 4,201 $ 8,010 $ 8, % HS GUIDANCE MEMBERSHIPS $ 580 $ 415 $ 930 $ 620 $ % HS ATHLETICS MEMBERSHIPS $ - $ - $ 225 $ 4,095 $ 4, % HS ATHLETIC INSURANCE $ - $ 4,643 $ 3,960 $ 4,000 $ 4, % HS PRINC TECH SUPP/EQUI $ - $ - $ 1,537 $ - $ - 0.0% HS EQUIPMENT $ 2,743 $ 2,601 $ 37,601 $ 20,677 $ 20, % Total $ 211,917 $ 219,971 $ 288,586 $ 309,215 $ 309, % TOTAL UHS Non-Salary $ 332,967 $ 356,396 $ 450,169 $ 494,106 $ 532, % Early Learning Center Non-Salary Expense Budget FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: ELC PROF DEVELOPMENT $ - $ 835 $ 3,560 $ 6,400 $ 6, % ELC POSTAGE $ - $ 800 $ 1,139 $ 1,500 $ 1, % ELC CONFERENCE $ - $ - $ 100 $ 650 $ % ELC PRINC OFFICE SUPP $ 2,653 $ 2,215 $ 2,425 $ 4,671 $ 4, % ELC HEALTH SUPPLIES $ - $ 31 $ 501 $ 2,007 $ 2, % ELC INSTRUCTIONAL SUPPLIES $ 546 $ 8,216 $ 8,987 $ 11,530 $ 11, % ELC RESOURCE SUPPLIES $ - $ - $ 1,894 $ 3,623 $ 3, % ELC INSTRUCTIONAL EQUIP $ - $ 1,431 $ 1,719 $ 3,902 $ 3, % ELC GENERAL SUPPLIES $ - $ - $ - $ 6,879 $ 6, % ELC TEXTBOOKS $ - $ - $ - $ - $ - 0.0% ELC TECHNOLOGY EQUIPMENT $ - $ 302 $ 302 $ 950 $ % TOTAL ELC Non-Salary $ 3,199 $ 13,830 $ 20,627 $ 42,112 $ 42, % Page 9
13 Special Education Non-Salary Budget FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: VISION CONSULTANT $ 28,568 $ 27,134 $ 23,400 $ 35,000 $ 35, % DOCTOR $ 938 $ 1,250 $ 12,000 $ 12, % MEDICAL EVALUATIONS $ 1,575 $ 3,121 $ 12,233 $ 4,000 $ 4, % PSYCHOLOGICAL EVAL $ 15,394 $ 5,950 $ 9,154 $ 6,000 $ 6, % SPED MED SERVICES HOME TUTORS $ - $ 22,513 $ 43,138 $ 30,000 $ 30, % SPED CONFERENCES $ 550 $ 1,735 $ 1,298 $ 5,000 $ 5, % PLACEMENT & TREATMENT $ 993,717 $ 507,473 $ 696,271 $ 592,500 $ 1,200, % SPED SUPPLIES $ 12,181 $ 8,053 $ 14,150 $ 11,000 $ 11, % PSYCHOLOGICAL SUPPLIES $ 1,382 $ 2,197 $ 1,256 $ 4,000 $ 4, % SPED TRAVEL IN STATE $ 710 $ 1,043 $ 337 $ 800 $ % SPED TRAVEL OUT OF STATE $ - $ 98 $ 215 $ 300 $ % SPED MEMBERSHIPS $ - $ - $ 165 $ 1,744 $ 1, % SPED EQUIPMENT $ - $ 1,709 $ 10,514 $ 4,000 $ 4, % TOTAL SPED Non-Salary $ 1,054,077 $ 581,964 $ 813,381 $ 706,344 $ 1,313, % Technology Non-Salary Budget FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: COMPUTER/TECH SVCS $ 20,892 $ 33,546 $ 73,248 $ 94,000 $ 94, % TECHNOLOGY SOFTWARE $ - $ - $ 14,200 $ 12,000 $ 12, % TECH SUPPLIES/EQUIP $ 85,568 $ 46,172 $ 158,059 $ 262,600 $ 262, % TOTAL Technology $ 106,460 $ 79,718 $ 245,507 $ 368,600 $ 368, % Plant Operations Non-Salary Budget FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Reques +/- %: BLDG/EQUIP MAINT 183,045 $ 190,357 $ 138,150 $ 150,000 $ 150, % TRUCK REPAIRS/PARTS 570 $ 1,903 $ 1,423 $ 1,700 $ 1, % REFUSE REMOVAL 20,440 $ 23,054 $ 22,054 $ 27,500 $ 27, % BLDG MAINTENANCE SUPPLIES 24,402 $ 59,614 $ 24,570 $ 38,500 $ 38, % GRNDS MAINTENANCE SUPPLIES - $ - $ 14,532 $ 10,000 $ 10, % EXTRAORDINARY BUILDING MAINT - $ - $ 727 $ - $ - 0.0% CUSTODIAL SUPPLIES 42,020 $ 38,765 $ 40,892 $ 45,000 $ 45, % CUSTODIAL UNIFORMS 5,542 $ 864 $ 4,090 $ 5,800 $ 5, % CUSTODIAN TRAVEL/TRAINING 191 $ 251 $ 336 $ 300 $ % TOTAL Plant Operations 276,210 $ 314,808 $ 246,774 $ 278,800 $ 278, % Page 10
14 School Committee Expense Budget FY04 Actual FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: S C SECRETARY $ - $ 452 $ 522 $ 1,332 $ 1, % S C FEES $ 11,195 $ 50 $ 210 $ 500 $ % S C LEGAL $ 5,348 $ 11,147 $ 66,784 $ 7,200 $ 7, % S C ADVERTISING $ 10,892 $ 11,004 $ 13,230 $ 8,000 $ 8, % S C PRINTING DISTRICT $ 906 $ 4,257 $ 903 $ 2,000 $ 2, % S C EMPLOYEE RECOGNITION $ 676 $ 177 $ 218 $ 500 $ % S C BOOKS & PUBLICATIONS $ 2,562 $ 2,163 $ 615 $ 2,000 $ 2, % S C MEMBERSHIPS $ 14,847 $ 11,813 $ 10,257 $ 12,000 $ 12, % SCHL BOARD LIABILITY INSUR $ - $ 205 $ - $ - $ - 0.0% ATHLETIC INSURANCE $ - $ - $ - $ - $ - 0.0% TOTAL School Committee: $ 46,426 $ 41,268 $ 92,739 $ 33,532 $ 33, % District Wide Curriculum & Instruction Non-Salary Budget FY06 Actual FY07 Budget FY08 Request +/- %: PROF DEVELOP DW EXP $ 22,344 $ 19,599 $ 19, % TUITION REIMBURSEMENT-DW $ 42,271 $ 17,500 $ 17, % TEXTBOOKS DISTR WIDE $ 34,979 $ 60,000 $ 60, % DW ENGLISH SECOND LANGUAGE $ - $ 12,200 $ 12, % PROF DEVELOP SUPPLY & MTLS $ - $ 5,899 $ 5, % TOTAL CURRICULUM & INSTRUCTION $ 99,594 $ 115,198 $ 115, % District Wide Administration Expense Budget FY05 Actual FY06 Actual FY07 Budget FY08 Request +/- %: ADM SPT STAFF WORKSHOPS $ 609 $ 718 $ 800 $ % CO POSTAGE $ 4,125 $ 5,953 $ 6,600 $ 6, % CO OFFICE SUPPLIES $ 6,203 $ 8,705 $ 10,000 $ 10, % ADM IN STATE TVL $ 1,699 $ 382 $ - $ - 0.0% ADM TVL OUT OF STATE $ 815 $ - $ - $ - 0.0% CO MEMBERSHIPS $ 13,334 $ 4,836 $ 4,200 $ 4, % CO ELECTRIC $ - $ 4,192 $ 8,000 $ 8, % CO HEATING $ - $ 2,604 $ 4,800 $ 4, % CO WATER/SEWER $ - $ - $ 2,200 $ 2, % CO RENTAL / LEASE BLDGS $ - $ 27,000 $ 21,600 $ % YOUTH CENTER PROGRAMS $ 25,133 $ 25,118 $ 35,000 $ 35, % ADM WORKSHOPS $ 2,713 $ 2,062 $ 6,000 $ 6, % AUDITOR $ - $ - $ 5,000 $ 5, % CO TELEPHONE $ 2,235 $ 3,506 $ 7,200 $ 7, % PAGERS & CELL PHONES $ 1,353 $ 1,730 $ 2,200 $ 2, % TOTAL District Wide $ 58,219 $ 86,806 $ 113,600 $ 93, % Page 11
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 informationUxbridge School Department School Administration Recommended Budget
Uxbridge School Department School Administration Recommended Budget FY2010 School Budget - Public Hearing Detail Proposed FY2008 FY2009 FY2010 Total School Dept. Budget $: $ 18,034,969 $17,712,677 $17,594,215
More informationMARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA FAX From: Amanda Maniaci, Business and Finance Administrator
MARBLEHEAD PUBLIC SCHOOLS 9 WIDGER ROAD, MARBLEHEAD, MA 01945 781-639-3140 FAX 781-639-3149 Date: Friday December 1, 2017 To: Maryann Perry, Superintendent School Committee From: Amanda Maniaci, Business
More informationGeneral Operating Budget September 30, 2013
20 George R. Martin Elem. School General Operating Budget 2210 School Leadership-Building 12212000 511002 Principal Salary 103,874 23,971 0 79,903 23.1 % 12212000 512000 Clerical Salary 21,145 2,885 0
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18. Operating Budget Proposal from the Administration to the School Committee January 5, 2017
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18 Operating Budget Proposal from the Administration to the School Committee January 5, 2017 BUDGET PROCESS for FY 2018 School Committee meets in a planning
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 20. Operating Budget Proposal from the Administration to the School Committee January 3, 2019
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 20 Operating Budget Proposal from the Administration to the School Committee January 3, 2019 BUDGET PROCESS for FY 2020 School Committee meets in a planning
More informationHS DEPT. HEAD STIPEND $46,069 $46,806 $55,170 $64,365 $64,402 $ %
TREASURER SALARY $23,887 $24,366 $24,853 $25,350 $25,350 $0 0.00% SCH COM CLERICAL SALARY $1,265 $1,781 $3,770 $1,500 $1,300 ($200) -13.33% SCH COM CONT SERVICES $37,437 $37,443 $33,967 $38,447 $38,500
More informationFY14 BUDGET PROPOSAL Public Hearing February 25, 2013
FY14 BUDGET PROPOSAL Public Hearing February 25, 2013 Fiscal Year 14 Budget Schedule 2 November 01, 2013 Manager of Financial Operations distributes FY14 budget information to meet with Budget Leaders
More informationDoes the Ag-Science program cost the taxpayers of Bethlehem and Woodbury?
Does the Ag-Science program cost the taxpayers of Bethlehem and Woodbury? History of State Funding for Ag-Science 1980s Tuition charge Average cost of high school student s education paid by sending districts
More informationMahopac Central School District
Mahopac Central School District 179 East Lake Blvd. Mahopac, NY 10541 Tel.: 845-628-3415 Fax: 845-628-0261 District website: www.mahopac.k12.ny.us 2017-2018 BUDGET CATEGORIES 2017-2018 2016-2017 Difference
More informationBarrington Public Schools. Proposed FY19 Operating Budget Presentation. March 1, 2018
Proposed FY19 Operating Budget Presentation To Achieve our Goal of attaining Excellence in Learning and Teaching we plan to incorporate the following: District Strategic Plan Supporting Curriculum and
More informationProposed 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 informationPark City School District
The General Fund Current as of: June 15, 2012 Summary Statement of,, and Changes in Fund Balances : Local Sources $ 37,553,731 $ 36,808,640 $ 39,264,755 $ 43,637,528 $ 4,372,773 11% State Sources 2,829,958
More informationFY19 Submitted School Department Budget
ACTUAL ORIG BUD REVISED BUD ENCUMB TO PROPOSED CHANGE 11 DEWING 13071110 600050 DEW PRIN/ASST PRIN SALARY ($ 206,800.86) ($ 216,837.00) ($ 216,837.00) ($ 216,837.00) ($ 216,837.00) 0.00% 13161110 600084
More informationA PROFESSIONAL DUES & PUBLICATIONS $ 10, $ 10, A TRAVEL, CONFERENCE & MEETING $ 1, $ 1,000.00
Haldane Central School District 20192020 Rollover Budget Screen Tips!! If the cell has a red flag (example J12) in the corner, hover over the cell and the comment will appear 20182019 20192020 Board of
More informationFY 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 informationPreliminary FY 15 CPS Operating Budget
Preliminary FY 15 CPS Operating Budget 1/16/2014 vote of SC FY 14 Operating Budget $33,320,505 Increase in Budget Supplement $26,975 Increase in Salaries $25,180 Decrease in unused lane changes ($51,906)
More informationFY20 Budget Process Overview. Reading School Committee December 20, 2018
FY20 Budget Process Overview Reading School Committee December 20, 2018 Agenda Update on Override Review of School Budget Structure FY20 Budget Process Communication Calendar of Events Questions 2 Update
More informationIredell-Statesville Schools Local Current Expense Funding Request Local Current Expense funding $ 36,145,170
2018-19 Local Current Expense Funding Request 2017-18 Local Current Expense funding $ 36,145,170 Mandated Local Expense Increases: 1 Raises (2) and benefit cost increases $ 758,990 2 Charter School growth
More informationPark City School District
The General Fund Current as of: May 30, 2012 Summary Statement of,, and Changes in Fund Balances : Local Sources $ 37,553,731 $ 36,808,640 $ 37,988,643 $ 1,180,003 3% State Sources 2,829,958 2,723,896
More informationEstimated Revenue and transfers In Changes
Attachment A The School Board of Sarasota County, Florida Projected Results of Operations for the 2016-2017 Fiscal Year Based upon Results of Operations through December 31, 2016 Executive Summary The
More informationWrentham Public Schools
Wrentham Public Schools Recommended Budget for 2015-2016 Edward Goddard, Esq., Chair Tracey Murphy, Ph.D., Vice Chair Eric Greenberg Danielle Schmitz Kristi Mollica Allan Cameron, Ph.D., Superintendent
More informationREGIONAL SCHOOL DISTRICT ONE
REGIONAL SCHOOL DISTRICT ONE HOUSATONIC VALLEY REGIONAL HIGH SCHOOL PUPIL SERVICES CENTER REGIONAL SCHOOL SERVICES CENTER APPROVED BUDGET 2015-2016 BOARD OF EDUCATION Andrea Downs, Chairman Jennifer Weigel,
More informationADOPTED BUDGET
A 1010.400-20 CONSULTING $117,000 $117,000 A 1010.410-20 MEMBERSHIPS $21,500 $21,500 A 1010.475-20 CONFERENCES $23,000 $23,000 A 1010.503-20 SUPPLIES $3,150 $3,150 A 1010.524-20 SUBSCRIPTIONS $250 $250
More information% of Total Population
6SHFLDO (GXFDWLRQ Department: Student Services Director: Jennifer Truslow Asst. Director: Anne Zernicke Ages: 3 through 22 Address: 89 Wellesley Street Weston MA 02493 PH: 781-786-5240 Fax: 781-786-5249
More informationFY 17 School Budget Update Finance Committee Meeting April 13, 2016
FY17 Budget Drivers for Preliminary Modified Level Services Budget as of April 13, 2016 Modified Level Services Budget % FY17 Preliminary Revised Budget 28,665,689 FY16 Final Budget 27,495,074 Increase
More informationPRELIMINARY REVENUE BUDGET
PRELIMINARY 2015-2016 REVENUE BUDGET Unrestricted Funds (State and local) Campus Community Board Approved 5/27/15 Charter School Anticipated % Receipts Bd Approved FY 2016 Budget Receipt To Date Received
More informationSupplemental Budget C D G H I Preliminary Budget
1 2 Revenues Supplemental Budget Budget Supplemental Budget 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52
More informationJERICHO SCHOOL DISTRICT BUDGET
JERICHO SCHOOL DISTRICT BUDGET 2014-15 WORKSHOP # 1 Codes: 1000, 2010, 2020, 2070, 7000, 8000 JERICHO SCHOOL DISTRICT QR Code for smart devices. Scan code below to keep up to date throughout the budget
More informationGeneral 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 informationREGIONAL SCHOOL DISTRICT ONE
HOUSATONIC VALLEY REGIONAL HIGH SCHOOL PUPIL SERVICES CENTER REGIONAL SCHOOL SERVICES CENTER APPROVED BUDGET 2014-2015 BOARD OF EDUCATION Andrea Downs, Chairman Jennifer Weigel, Vice-Chairman Edwin Gow,
More informationPINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED BUDGET SUMMARY
PINE PLAINS CENTRAL SCHOOL DISTRICT PROPOSED 2018-2019 BUDGET SUMMARY 2017-2018 BUDGET 2018-2019 PROPOSED BUDGET INCREASE / (DECREASE) ADMINISTRATIVE BUDGET General Support 1,143,658 1,247,750 104,092
More informationMilton Public Schools Budget FY Warrant Committee Presentation December 17, 2015
Milton Public Schools Budget FY2016-2017 Warrant Committee Presentation December 17, 2015 1 Vision of Milton Public Schools The Vision of the Milton Public School system is to build and strengthen a dynamic
More information95 $ Instructional Materials (textbooks, workbooks, etc.) 750 Substitute Teachers Total Instruction Instructional Support Services (6000)
i Account Budget Worksheet Renaissance Learning Center Fiscal Year 2011-2012 Draft 1 Rev 1 5/6/2011 100 General Funds Number of Students Grade Levels Estimated Revenue: FEFP Basic Gross - 3310 Instructional
More informationKennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget
% Revenues Local Source Revenue 1210 - Concession Sales $ 0.00 $ 954.60 $ 954.60 100.00 % 1215 - Student Fees - Clubs and Teams 4,376.26 4,500.00 123.74 2.75 % 1216 - Student Fees - Activities and Supplies
More informationADMINISTRATION S RECOMMENDED FY14 OPERATING BUDGET. Presented to the Wellesley School Committee December 18, 2012
ADMINISTRATION S RECOMMENDED FY14 OPERATING BUDGET Presented to the Wellesley School Committee December 18, 2012 GOALS 12/18/2012 - FY14 Budget Request 2 GOALS Aligned to Areas of District Need Math/Science
More informationAlleghany County Public Schools
Alleghany County Public Schools 2012-2013 Operating Budget Presented By Sarah T. Campbell, Ph.D., Superintendent Approved by the Alleghany County School Board March 19, 2012 1 Budget Rationale Protect
More informationSUMMARY OF REVENUE & EXPENDITURES ADM 4180 COMPOSITE INDEX.3272
SUMMARY OF REVENUE & EXPENDITURES ADM 4180 COMPOSITE INDEX.3272 201415 201516 INCREASE / % INCREASE / Appropriation Budget (DECREASE) (DECREASE) REVENUES Local Funds 28,000 13,000 (15,000) 54% State Funds
More information3200 National School Lunch Act (0.00) (0.00) (0.00) 0.0%) 3233 CSP Grant (0.00) (0.00) (0.00) 0.0%)
Jan 18 Budget $ Over Budget % of Budget Ordinary Income/Expense Income 3200 National School Lunch Act (0.00) (0.00) (0.00) 0.0%) 3233 CSP Grant (0.00) (0.00) (0.00) 0.0%) 3240 Elem & Sec Ed Act, Title
More informationFY 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 informationNEWPORT 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 informationBoard of Education Meeting
Board of Education Meeting 2015-16 Budget Draft 2 nd Part Instructional Technology Staffing 2015-16 Budget Draft 3 nd Part Transportation Bus purchase Benefits, Debt Service Transfers Budget Savings 2015-2016
More informationM E M O R A N D U M. FY 2017 Approved
Dorothy H. Galo, Ph.D. Superintendent of Schools Item 7.3 HINGHAM PUBLIC SCHOOLS 220 Central Street Hingham, Massachusetts 02043 781-741-1500 VOICE 781-749-7457 FAX dgalo@hinghamschools.org www.hinghamschools.com
More informationIn 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 informationKennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget
% Revenues Local Source Revenue 1210 - Concession Sales $ 0.00 $ 954.60 $ 954.60 100.00 % 1215 - Student Fees - Clubs and Teams 5,208.88 4,500.00 (708.88) (15.75) % 1216 - Student Fees - Activities and
More informationCARROLL 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 informationMOUNT SINAI UNION FREE SCHOOL DISTRICT
MOUNT SINAI UNION FREE SCHOOL DISTRICT 2013-2014 PROPOSED BUDGET Budget Vote/Board Member Election Tuesday, May 21-6:00 a.m. to 9:00 p.m. - Elementary School PROPOSED BUDGET DOES NOT EXCEED TAX CAP BUDGET
More information5995 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 informationBentonville School District Budget to Actual - Summary of All Funds Two Months Ended August 31, 2016
Budget to Actual - Summary of All Funds Budget August 31, 2016 % of Budget August 31, 2015 Local property taxes - 3,923,144 4,022,834 Investment income - 4,086 11,786 Other local revenues - 23,843,967
More informationPROPOSED BUDGET DOCUMENT
PROPOSED BUDGET DOCUMENT 2011-2012 Ashland Oregon BOARD OF DIRECTORS RUTH ALEXANDER CAROL DAVIS KEITH MASSIE HEIDI PARKER EVA SKURATOWICZ May 5, 2010 ASHLAND PUBLIC SCHOOLS Inspiring Learning for Life
More informationBUDGET - Draft ( ).v5 (1) A B C D E F G H I J Page 1 of 4
05-12-17-BUDGET - Draft (05-12-17).v5 (1) A B C D E F G H I J 1 2 3 Updated: 5/12/17 PROPOSED BUDGET WITH MUST DO INCREASES PROPOSED BUDGET WITH EDUCATIONAL INVESTMENT 4 5 6 7 8 9 10 11 12 13 14 15 16
More informationKennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget
% Revenues Local Source Revenue 1210 - Concession Sales $ 0.00 $ 954.60 $ 954.60 100.00 % 1215 - Student Fees - Clubs and Teams 5,804.23 4,500.00 (1,304.23) (28.98) % 1216 - Student Fees - Activities and
More informationNEWTON PUBLIC SCHOOLS
NEWTON PUBLIC SCHOOLS Office of Business, Finance and Planning 100 Walnut Street Newtonville, MA 02460 617-559-9025 TO: FROM: David Fleishman, Superintendent Sandra Guryan, Deputy Superintendent/Chief
More informationLondonderry School District. Fiscal Year 2018
Londonderry School District Fiscal Year 2018 Deliberative Session February 10, 2017 Please remember to March 14, 2017 Londonderry High School Gym 7:00AM 8:00PM Thank You! TABLE OF CONTENTS Financial Summary
More informationBelmont Public Schools Amendment to FY18 Budget S C H O O L C O M M I T T E E M AY 2 3,
Belmont Public Schools Amendment to FY18 Budget 1 S C H O O L C O M M I T T E E M AY 2 3, 2 0 1 7 FY18 Draft 2 Budget Voted at April 25 School Committee Meeting 2 FY18 GENERAL FUND BUDGET A B C D E FY17
More informationBoard of Education FY Proposed Budget
Board of Education FY 2019 2020 Proposed Budget Fairfield Student Demographics Enrolled in Fairfield Public Schools Pre K 186 Elementary 4,156 Middle School 2,402 High School (111 enrolled in AquaCulture)
More informationYantis ISD ROBOTICS DONATION , , % N MISC STATE PGRM
Page: 1 of 21 00-5711-000-300000 TAXES-CURRENT YEAR 2,659,534.57 2,190,039 2,690,039 2,653,062.52 2,548,167 % N 00-5712-000-300000 TAXES - PRIOR YEARS 48,099.95 34,174 79,174 73,815.04 66,300 % N 00-5719-000-300000
More informationEast Hartford Public Schools
East Hartford Public Schools Budget Overview BOE Session II November 29, 2018 Expectations Matter Effort Matters Competence Matters Solutions Matter Relationships Matter VISION: Schools that are the Pride
More informationTAB INSERT OTHER BUDGETS
TAB INSERT OTHER BUDGETS 185 186 WESTPORT PUBLIC SCHOOLS PRIVATE SCHOOL BUDGET 2014-2015 2015-2016 2016-2017 2017-2018 2018-2019 Object Year-End Year-End Year-End ADOPTED PROPOSED Code Description Expenditures
More informationFiscal 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 informationSt. Tammany Parish School Board. BUDGET General Fund. Fiscal Year July 1, 2018 June 30, 2019
BUDGET General Fund Fiscal Year July 1, 2018 June 30, 2019 September 13, 2018 General Fund Budget - Summary FY 2018-2019 Actual Original Budget Projected Actual Result at Year End Original Budget 2016-2017
More informationADOPTED BUDGET
2012- ADOPTED BUDGET Recommendation Budget by Budget Unit Budget Unit Descriptions Prepared by the District 191 Business Office 100 River Ridge Court Burnsville MN 55337 (952) 707-2051 INDEPENDENT SCHOOL
More informationAPPENDIX Budget. Florida Charter Foundation / Franklin Academy Charter Application for Campus C
APPENDIX Budget Florida Charter Foundation / Franklin Academy 2013 Charter Application for Campus C 420 Budget Worksheet Planning, Program Design & Implementation Grant 3290 Total Revenue Allocation $
More informationKING 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 informationBudget 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 informationWaynesboro Public Schools Waynesboro, Virginia School Board Meeting
Waynesboro Public Schools Waynesboro, Virginia School Board Meeting Tuesday, March 17, 2015 Central Office 301 Pine Avenue Waynesboro, Virginia 22980 Regular Meeting 7:00 p.m. 1. Call to Order 2. Closed
More informationREGIONAL SCHOOL DISTRICT ONE
REGIONAL SCHOOL DISTRICT ONE HOUSATONIC VALLEY REGIONAL HIGH SCHOOL PUPIL SERVICES CENTER REGIONAL SCHOOL SERVICES CENTER APPROVED BUDGET 2016-2017 BOARD OF EDUCATION ADMINISTRATION Andrea Downs, Chairman
More informationGeneral Fund. Budget
General Fund Budget June 2018 HALIFAX REGIONAL CENTRE FOR EDUCATION GENERAL FUND BUDGET SUMMARY Proposed Actual Budget Projected Budget 2016-2017 2017-2018 2017-2018 REVENUE Province of Nova Scotia 301,528,579
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18. Operating Budget Proposal from the Administration to the School Committee February 2, 2017
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18 Operating Budget Proposal from the Administration to the School Committee February 2, 2017 FY 18 BUDGET COMMENTS AND CHALLENGES Special Education Budget
More informationLondonderry School District. Fiscal Year 2019
Londonderry School District Fiscal Year 2019 Deliberative Session February 9, 2018 Please remember to March 13, 2018 Londonderry High School Gym 7:00AM 8:00PM Thank You! TABLE OF CONTENTS Financial Summary
More informationTHE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS PHONE FAX Memorandum
THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS 02445 PHONE 617-730-2425 FAX 617-730-2108 WILLIAM H. LUPINI, Ed.D. SUPERINTENDENT OF SCHOOLS Memorandum PETER C. ROWE DEPUTY SUPERINTENDENT FOR
More informationMonarch Montessori of Denver Charter 161 Job Prog Proj Code Obj
BEGINNING FUND BALANCE 49,078 REVENUES Tuition 0000 0000 0 1300 38,900 Investments 0000 0000 0 1500 200 Food services 0000 0000 0 1600 - Food sales-student lunch 0000 4555 0 1611 - Food sales-student breakfast
More informationExecutive Budget Summary
Executive Budget Summary 2018 2019 Operating Budgets The ACES staff have been working diligently on the 2018-2019 Operating budgets since the fall of 2017. Our Strategic Priorities are comprised of three
More informationLITCHFIELD 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 informationKING 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 informationFFT Exh Page A S S E T S ---
8/10 12:40pm REPORT OF THE SECRETARY General Fund - Fund 10 (including subfunds 16, 17 & 18) Interim Balance Sheet For 1 Month Period Ending 07/31/2012 ====================== ASSETS AND RESOURCES ======================
More informationCherry Creek School District Profile of Student-Based Budgeting for Schools FY
Cherry Creek School District Profile of Student-Based Budgeting for Schools FY2011-12 TABLE OF CONTENTS Foreword... 1 Introduction... 2 The Annual Budget... 2 The Budget Process... 3 FY2011-12 General
More informationPlainedge Public Schools Budget Presentation
Plainedge Public Schools 2016-2017 Budget Presentation Budget Overview Final Draft Presentation to the Board of Education Peter Porrazzo, Assistant Superintendent for Business April 5 th, 2016 BUDGET PLANNING
More informationThe Public Schools of Brookline Town Hall 333 Washington Street, 5 th Floor Brookline, Massachusetts
Andrew J. Bott Superintendent The Public Schools of Brookline Town Hall 333 Washington Street, 5 th Floor Brookline, Massachusetts 02445 617.730.2401 TO: FROM: Brookline School Committee Andrew J. Bott
More informationFiscal Year Budget Presentation
Fiscal Year 2012-2013 Budget Presentation September 2012 1 Fiscal Year 2012-2013 General Fund Revenue and Expenditure Budget Presentation September 10, 2012 2 General Fund Revenue Budget 3 General Fund
More informationAlleghany County Public Schools
Alleghany County Public Schools Proposed 2012-2013 Operating Budget Presented By Sarah T. Campbell, Ph.D., Superintendent March 2012 1 Budget Rationale Protect the integrity of the instructional program.
More informationVernonia 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 informationTHE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS PHONE FAX Memorandum
THE PUBLIC SCHOOLS OF BROOKLINE BROOKLINE, MASSACHUSETTS 02445 PHONE 617-730-2425 FAX 617-730-2108 ANDREW BOTT SUPERINTENDENT OF SCHOOLS Memorandum MARY ELLEN DUNN DEPUTY SUPERINTENDENT FOR ADMINISTRATION
More informationShaping our Future Together. Northfield Sanbornton Tilton
Shaping our Future Together Northfield Sanbornton Tilton WRSD General Fund Budget 2016/17 Overview Budget Committee s 2016-17 proposal is 1.44% above the current 2015-16 year budget The dollar increase
More informationCherry Creek School District Profile of Student-Based Budgeting for Schools FY
Cherry Creek School District Profile of Student-Based Budgeting for Schools FY2014-15 Profile of Student-Based Budgeting for Schools TABLE OF CONTENTS Foreword... 1 Introduction... 2 The Annual Budget...
More informationFOR SCHOOL DISTRICT (NAME) ARCHULETA SCHOOL DISTRICT 50 JT HEADQUARTERED IN (COUNTY) ARCHULETA COUNTY
FISCAL YEAR 2015-2016 COLORADO SCHOOL DISTRICT/BOCES OPTIONAL REPORT OF ADOPTED BUDGET - FORM CDE-18 FOR SCHOOL DISTRICT (NAME) ARCHULETA SCHOOL DISTRICT 50 JT HEADQUARTERED IN (COUNTY) ARCHULETA COUNTY
More informationSchool District Budget Proposal Fiscal Year
Hopkinton, Massachusetts School District Budget Proposal Fiscal Year 2015 2014-2015 PUBLIC HEARING THURSDAY, JANUARY 30, 2014 7:30 PM Middle School Library TOWN MEETING MONDAY, MAY 5, 2014 7:00 PM Middle
More informationWINNISQUAM REGIONAL SCHOOL DISTRICT PROPOSED BUDGET BY FUNCTION
PROPOSED 20142015 1100 REGULAR EDUCATION Salaries $ 4,982,309 $ 4,994,513 $ 4,914,404 $ 4,857,674 Benefits $ 1,933,994 $ 2,187,682 $ 2,250,455 $ 2,238,082 Purchased Services $ 9,131 $ 11,383 $ 9,655 $
More informationFiscal 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 informationLower Merion Board of School Directors
Lower Merion Board of School Directors INITIAL 2018-19 BUDGET PRESENTATION January 22, 2018 Some important highlights This presentation is an initial budget update not a Preliminary Budget. A Preliminary
More informationADOPTED OPERATING BUDGET FISCAL YEAR 2018
ADOPTED OPERATING BUDGET FISCAL YEAR 2018 BOARD OF EDUCATION OF GARRETT COUNTY Monica L. Rinker, President Matthew A. Paugh, Vice President Charlotte A. Sebold, Associate Member Nathan M. Sorber, Associate
More informationMart ISD Salary, Wage, & Retention Schedules
Mart ISD 2016-2017 Salary, Wage, & Retention Schedules Table of Contents 1). Overview of Compensation Plan 2). Professional Salary & Stipends Schedules 3). Paraprofessional Salary & Wage Schedules 4).
More informationCOMMUNITY LEADERSHIP ACADEMY ADOPTED BUDGET FISCAL YEAR
BUDGET FISCAL YEAR 201819 BY THE BOARD ON MAY 8, 2018 Community Leadership Academy BUDGET NOTES OF KEY CHANGES FOR 201819 201718 201819 FUNDED PUPIL COUNT 919 959 40 PER PUPIL FUNDING $ 7,897 $ 8,350 $
More informationGeneral Purpose Budget - Expenditures (Board Approved)
Franklin Special School District FY 2016-2017 General Purpose Budget - Expenditures (Board Approved) (Improvements/major changes include all applicable step increases, 2% cost of living increase, proposed
More information2011 Referendum Fund Assumptions September 20, 2010
Referendum Fund Assumptions September 20, 2010 Revenue Assumptions: The expected levy is $3,160,000. Other miscellaneous taxes will result in total revenue of about $3,350,000. Expenditure Assumptions:
More informationBatavia 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 informationDistrict 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 informationFiscal Year 2018 Final Budget For the period July 1, 2017 through June 30, Colonial School District
Fiscal Year 2018 Final Budget For the period July 1, 2017 through June 30, 2018 Colonial School District Presented to the Board of Education on January 9, 2018 D. Dusty Blakey, Ed.D., Superintendent Emily
More informationProposed Budget FY
Exeter Region Cooperative School District Proposed Budget FY 2011-12 Presented to Exeter Region Cooperative School Board and Exeter Region Cooperative Budget Advisory Committee December 2010 / January
More informationPresentation to the Board of Trustees March 29th, 2017 Lehman High School
Presentation to the Board of Trustees March 29th, 2017 Lehman High School 1 Budget Update -- Topics Budget Goals Demographics & Revenue Budget Summary Staffing & Compensation Budget Worksheets Three Year
More information