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

Size: px
Start display at page:

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

Transcription

1 REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, BUDGET BUDGET FEDERAL REVENUES: PL-4 IMPACT AID $ 2,23 $ 2,23 JROTC REIMBURSEMENT,000,000 MEDICAID 00,000 00,000 TOTAL FEDERAL REVENUES $ 1,102,23 $ 1,102,23 STATE REVENUES Unrestricted OPERATIONS AID $ 10,,21 $ 10,,21 LOCAL REVENUES TUITIONS: NACTC $ 0,00 $ 0,00 SPECIAL EDUCATION 40,000 40,000 PRESCHOOL 21,00 21,00 RENTAL INCOME,12,12 SUBLEASE INCOME & CUSTODIAN FEE,20,20 TRUST FUND INCOME 2,000 2,000 REFUND OF PRIOR YEAR'S EXPENDITURES: E-RATE REFUND 3,000 3,000 MISCELLANEOUS - - TOTAL LOCAL REVENUES $ 20,212 $ 20,212 TRANSFER FROM RESTRICTED FUNDS CITY TAXES APPROPRIATION $ 24,312,243 $ 24,312,243 TOTAL REVENUES $ 3,31,3 $ 3,31,3 TOTAL EXPENDITURES $ 3,31,3 $ 3,31,3 Projected excess (deficiency) $ - $ -

2 FISCAL YEAR ENDED JUNE 30, 1110 Regular Salaries 1,214,42 1,12, 111 Substitutes 3, 3, 1200 Regular Overtime 0,000 0, Vacation 42,2 42, Additional Compensation & Stipends 1,30 11, Severance 3,31 3, Stipends - Extra Curr. (non pension) 110, ,00 Total Salaries 20,03,4 20,00, 2101 Health and Medical Premiums 2,3,04 2,3, Life 11,2 11, Dental 20,22 20, Medical Buyback Payments 22,00 22,00 2xxx Retiree Benefits 2,1,1 2,1, Pension (all current employees) 3,4,1 3,4, FICA/Medicare,41,3 201 Unemployment Compensation,23, Worker s Compensation Premium 13,4 13,4 210 Auto Allowance 12,00 12,00 21 Tuition Reimbursement 13,000 13,000 Total Benefits 10,41,0 10,41, Clerical support preschool,000, Speech Therapists 3203 Occupational Therapy 2, Psychologists - Contracted 20,000 0, Audiologist 3,000 3, Interpreters 1,000 1, Orientation & Mobility services 1,000 1, Bus Assistants/Monitors 211,00 211, Performance fees 4,20 4, Physical Therapy 2, Evaluation Services Tutoring Services,000,00 Page 2

3 FISCAL YEAR ENDED JUNE 30, 321 Student assistance 102,00 104, Professional Ed. Services 2,0 2, Virtual Classrooms,000, Web Based Supplemental Instruction 22, 22, Contracted Summer School 1,2 1, Personal-Care Attendant 3,000 3, Professional Development and Training 3,000 3, Conference / Workshop,0, Audit & Actuary 4,00 4, Legal 33,000 33, Health Service Providers 340 Other Professional Services,000, Negotiation/Arbitration 3,000 3, Police & Fire details 2,40 3, School Physician 3,000 3, School Dentist 1,00 1, Medicaid Claims Provider 2,000 2, Officials/Referees 42,400 42, Contracted Nursing Services 1,000 31, Other Technical Services 13,04 1, Testing 30,34 30, 301 Other charges 1, Accreditation 3,00 3,32 30 Postage 1,00 1,1 30 Catering 0 10 Total Prof and Tech Services 3,21 24, Rubbish Disposal Services 34,200 34, Goundskeeping Services 1,200 1, Pest Control 3,00 3, Cleaning services (uniforms) Non-Tech Repairs and Maintenance,44, Maintenance - Furniture & Equipment,00, Maintenance - Buildings & Grounds 13,00 13, Maintenance - Vehicles 2,000 3,000 Page 3

4 FISCAL YEAR ENDED JUNE 30, 4320 Technology Repairs and Maintenance,4, 4402 Water/Sewage 2,200 2, Telephone 0,000 0, Energy Management Services 23,4 23,4 440 Wireless 10,00 10, Internet Conductivity 2,30 2, Classroom rentals 3,00 3, Equipment Rentals 0,12,0 402 Alarm & Fire Safety Services 31,00 31,00 Total Purchased Property Services 40,00, Transportation Contractors 1,1, 1,1, Property/Liability Insurance 1,24 1, Advertising Costs,000, Printing 4,10,3 00 Tuition 2,0,04 2,03, Travel 10,02,43 Total Other Purchased Services 3,444,4 3,412, General Supplies, Materials 1,44 11, Graduation Supplies 1,0 1,0 11 Medical Supplies,200,0 11 Athletic Supplies 1,000 1, Honors/Awards Supplies 4,00 4, Natural Gas 23,2 23,2 202 Gasoline,000, Diesel Fuel,000,00 21 Electricity 321,1 321,1 21 Custodial Supplies 123, , Textbooks,0 3, Library Books,020,2 403 Reference Books 1,44 2, Subscriptions and Periodicals 4,000 2, 40 Nonpublic Textbooks 2, 2, Page 4

5 FISCAL YEAR ENDED JUNE 30, 40 Library web based software 12,3 12,30 01 Technology-Related Supplies 23,10 14,4 Total Supplies 1,01, 1,0, 30 Other Equipment 2,1 13,30 30 Technology-Related Hardware 23,200 32, Technology Software 10,4,433 Total Property 3,34 4, Professional and Other Fees 1,10 4,2 20 Claims & Settlements 23,000 23, Other Miscellaneous Expenses 1,000 1, Loan repayment to City 200, , Minor Capital expenditures (<$2,000) 2,000 2,000 Total Miscellaneous 300,10 2,2 Grand Total Newport Public School 3,31,3 3,31,3 TOTAL SALARIES & BENEFITS $ 30,4,04 $ 30,42,12 TOTAL ALL OTHER EXPENSES,3,,404,11 GRAND TOTAL $ 3,31,3 $ 3,31,3 Page

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

BUDGET - Draft ( ).v5 (1) A B C D E F G H I J Page 1 of 4 05-12-17-BUDGET - Draft (05-12-17).v5 (1) A B C D E F G H I J 1 2 3 Updated: 5/12/17 PROPOSED BUDGET WITH MUST DO INCREASES PROPOSED BUDGET WITH EDUCATIONAL INVESTMENT 4 5 6 7 8 9 10 11 12 13 14 15 16

More information

Barrington Public Schools. Proposed FY19 Operating Budget Presentation. March 1, 2018

Barrington 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 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

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

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

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

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

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

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

BURLINGTON Advertised Enrollments BURLINGTON CITY

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

More information

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

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

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

Passaic Advertised Enrollments Passaic City

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

More information

MIDDLESEX Advertised Enrollments HIGHLAND PARK BORO

MIDDLESEX Advertised Enrollments HIGHLAND PARK BORO MIDDLESEX Advertised Enrollments HIGHLAND PARK BORO ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 1,431.0 1,450.0 1,462.0 Pupils On Roll

More information

ATLANTIC Advertised Enrollments GALLOWAY TWP

ATLANTIC Advertised Enrollments GALLOWAY TWP ATLANTIC Advertised Enrollments GALLOWAY TWP ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 2,802.0 2,783.0 2,712.0 Pupils On Roll Special

More information

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

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

More information

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

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

More information

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

BURLINGTON Advertised Enrollments MEDFORD TWP

BURLINGTON Advertised Enrollments MEDFORD TWP BURLINGTON Advertised Enrollments MEDFORD TWP ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 2,369.0 2,317.0 2,220.0 Pupils On Roll Special

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

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

ESSEX Advertised Enrollments BELLEVILLE TOWN

ESSEX Advertised Enrollments BELLEVILLE TOWN ESSEX Advertised Enrollments BELLEVILLE TOWN ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 3,870.0 3,854.0 3,881.0 Pupils On Roll Special

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

East Hampton Public Schools - Operating Budget Overview Fiscal Year

East Hampton Public Schools - Operating Budget Overview Fiscal Year Number Description and Budget Assumptions 2015-16 Actual 2016-17 Budget 5111 Certified Salaries: This account represents the cost of salaries for 162 FTE certified teachers with 158 FTE in the general

More information

PRELIMINARY REVENUE BUDGET

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

More information

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

St. Tammany Parish School Board. BUDGET General Fund. Fiscal Year July 1, 2018 June 30, 2019 BUDGET General Fund Fiscal Year July 1, 2018 June 30, 2019 September 13, 2018 General Fund Budget - Summary FY 2018-2019 Actual Original Budget Projected Actual Result at Year End Original Budget 2016-2017

More information

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

Burlington Advertised Enrollments Mount Holly Twp

Burlington Advertised Enrollments Mount Holly Twp Burlington Advertised Enrollments Mount Holly Twp Pupil Enrollment Categories 10-14-2016 10-13-2017 10-15-2018 Estimate On Roll Regular Full-Time 829.0 866.0 890.0 On Roll Special Ed Full-Time 173.0 174.0

More information

ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated. Pupils on Roll Regular Full-Time

ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated. Pupils on Roll Regular Full-Time 04/01/2011 Advertised Enrollments ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated Pupils on Roll Regular Full-Time 3906 3829 4155 Pupils on Roll Regular Shared-Time

More information

BURLINGTON Advertised Enrollments MEDFORD TWP

BURLINGTON Advertised Enrollments MEDFORD TWP BURLINGTON Advertised Enrollments MEDFORD TWP ENROLLMENT CATEGORIES October 14, 2011 Actual October 15, 2012 Actual October 15, 2013 Estimated Pupils On Roll Regular Full-Time 2,627 2,578 2,528 Pupils

More information

BURLINGTON Advertised Enrollments EVESHAM TWP

BURLINGTON Advertised Enrollments EVESHAM TWP BURLINGTON Advertised Enrollments EVESHAM TWP ENROLLMENT CATEGORIES October 14, 211 Actual October 15, 212 Actual October 15, 213 Estimated Pupils On Roll Regular Full-Time 3,938 3,898 3,879 Pupils On

More information

MONMOUTH Advertised Enrollments FREEHOLD BORO

MONMOUTH Advertised Enrollments FREEHOLD BORO MONMOUTH Advertised Enrollments FREEHOLD BORO ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 1,389.0 1,449.0 1,504.0 Pupils On Roll Special

More information

WINNISQUAM REGIONAL SCHOOL DISTRICT PROPOSED BUDGET BY FUNCTION

WINNISQUAM 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 information

Camden Advertised Enrollments Sterling High School Dist

Camden Advertised Enrollments Sterling High School Dist Camden Advertised Enrollments Sterling High School Dist Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 783.0 798.0 798.0 On Roll Special Ed

More information

MONMOUTH Advertised Enrollments RED BANK BORO

MONMOUTH Advertised Enrollments RED BANK BORO MONMOUTH Advertised Enrollments RED BANK BORO ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 1,237.0 1,268.0 1,314.0 Pupils On Roll Special

More information

UNION Advertised Enrollments SCOTCH PLAINS-FANWOOD REG

UNION Advertised Enrollments SCOTCH PLAINS-FANWOOD REG UNION Advertised Enrollments SCOTCH PLAINS-FANWOOD REG ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 4,777.0 4,795.0 4,817.0 Pupils On Roll

More information

Ocean Advertised Enrollments Berkeley Twp

Ocean Advertised Enrollments Berkeley Twp Ocean Advertised Enrollments Berkeley Twp Pupil Enrollment Categories 10-14-2016 10-13-2017 10-15-2018 Estimate On Roll Regular Full-Time 1,732.0 1,754.0 1,684.0 On Roll Special Ed Full-Time 400.0 398.0

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

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

GLOUCESTER Advertised Enrollments WOODBURY CITY

GLOUCESTER Advertised Enrollments WOODBURY CITY GLOUCESTER Advertised Enrollments WOODBURY CITY ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 1,306.0 1,295.0 1,275.0 Pupils On Roll Special

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

Salem Advertised Enrollments Pennsville

Salem Advertised Enrollments Pennsville Salem Advertised Enrollments Pennsville Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 1,407.0 1,418.0 1,393.0 On Roll Regular Shared-Time

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

FY19 Submitted School Department Budget

FY19 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 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

ESSEX Advertised Enrollments WEST ORANGE TOWN

ESSEX Advertised Enrollments WEST ORANGE TOWN ESSEX Advertised Enrollments WEST ORANGE TOWN ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 5,761.0 5,683.0 5,707.0 Pupils On Roll Regular

More information

Bergen Advertised Enrollments Fairview Boro

Bergen Advertised Enrollments Fairview Boro Bergen Advertised Enrollments Fairview Boro Pupil Enrollment Categories 10-14-2016 10-13-2017 10-15-2018 Estimate On Roll Regular Full-Time 1,186.0 1,232.0 1,191.0 On Roll Special Ed Full-Time 208.0 218.0

More information

BERGEN - DUMONT BORO Advertised Enrollments

BERGEN - DUMONT BORO Advertised Enrollments Advertised Enrollments ENROLLMENT CATEGORIES October 14, 2011 Actual October 15, 2012 Actual October 15, 2013 Estimated Pupils On Roll Regular Full-Time 2,473 2,443 2,370 Pupils On Roll Regular Shared-Time

More information

MONMOUTH Advertised Enrollments FREEHOLD BORO

MONMOUTH Advertised Enrollments FREEHOLD BORO MONMOUTH Advertised Enrollments FREEHOLD BORO ENROLLMENT CATEGORIES October 14, 2012 October 15, 2013 October 15, 2014 Estimated Pupils On Roll Regular Full-Time 1,291.0 1,329.0 1,348.0 Pupils On Roll

More information

Federal Projects Budgets

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

More information

MONMOUTH Advertised Enrollments MARLBORO TWP

MONMOUTH Advertised Enrollments MARLBORO TWP MONMOUTH Advertised Enrollments MARLBORO TWP ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 4,332.0 4,225.0 4,263.0 Pupils On Roll Special

More information

GLOUCESTER Advertised Enrollments GLASSBORO

GLOUCESTER Advertised Enrollments GLASSBORO GLOUCESTER Advertised Enrollments GLASSBORO ENROLLMENT CATEGORIES October 14, 2012 October 15, 2013 October 15, 2014 Estimated Pupils On Roll Regular Full-Time 1,887.0 1,863.0 1,889.0 Pupils On Roll -

More information

BURLINGTON Advertised Enrollments EVESHAM TWP

BURLINGTON Advertised Enrollments EVESHAM TWP BURLINGTON Advertised Enrollments EVESHAM TWP ENROLLMENT CATEGORIES October 14, 212 Actual October 15, 213 Actual October 15, 214 Estimated Pupils On Roll Regular Full-Time 3,898 3,897 3,846 Pupils On

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

Sussex Advertised Enrollments Franklin Boro

Sussex Advertised Enrollments Franklin Boro Sussex Advertised Enrollments Franklin Boro Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 366.0 347.0 340.0 On Roll Special Ed Full-Time

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

BERGEN Advertised Enrollments FORT LEE BORO

BERGEN Advertised Enrollments FORT LEE BORO BERGEN Advertised Enrollments FORT LEE BORO ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 3,315.0 3,380.0 3,412.0 Pupils On Roll Regular

More information

SALEM Advertised Enrollments PENNSVILLE

SALEM Advertised Enrollments PENNSVILLE SALEM Advertised Enrollments PENNSVILLE ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 1,456.0 1,437.0 1,383.0 Pupils On Roll Regular Shared-Time

More information

BURLINGTON Advertised Enrollments WESTAMPTON

BURLINGTON Advertised Enrollments WESTAMPTON BURLINGTON Advertised Enrollments WESTAMPTON ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 854.0 856.0 867.0 Pupils On Roll Special Ed Full-Time

More information

UNION Advertised Enrollments SCOTCH PLAINS-FANWOOD REG

UNION Advertised Enrollments SCOTCH PLAINS-FANWOOD REG UNION Advertised Enrollments SCOTCH PLAINS-FANWOOD REG ENROLLMENT CATEGORIES October 14, 2012 Actual October 15, 2013 Actual October 15, 2014 Estimated Pupils On Roll Regular Full-Time 4,818.0 4,816.0

More information

Ocean Advertised Enrollments Lacey Twp

Ocean Advertised Enrollments Lacey Twp Ocean Advertised Enrollments Lacey Twp Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 3,156.0 3,090.0 3,433.0 On Roll Regular Shared-Time

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

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

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

BURLINGTON Advertised Enrollments MEDFORD TWP

BURLINGTON Advertised Enrollments MEDFORD TWP BURLINGTON Advertised Enrollments MEDFORD TWP ENROLLMENT CATEGORIES October 14, 2012 Actual October 15, 2013 Actual October 15, 2014 Estimated Pupils On Roll Regular Full-Time 2,578 2,459 2,436 Pupils

More information

UNION Advertised Enrollments RAHWAY CITY

UNION Advertised Enrollments RAHWAY CITY UNION Advertised Enrollments RAHWAY CITY ENROLLMENT CATEGORIES October 14, 2012 Actual October 15, 2013 Actual October 15, 2014 Estimated Pupils On Roll Regular Full-Time 3,131 3,154 3,151 Pupils On Roll

More information

Bergen Advertised Enrollments Rutherford Boro

Bergen Advertised Enrollments Rutherford Boro Bergen Advertised Enrollments Rutherford Boro Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 2,327.0 2,323.0 2,383.0 On Roll Regular Shared-Time

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

MONMOUTH Advertised Enrollments RED BANK BORO

MONMOUTH Advertised Enrollments RED BANK BORO MONMOUTH Advertised Enrollments RED BANK BORO ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 1,268.0 1,268.0 1,180.0 Pupils On Roll Special

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

ATLANTIC Advertised Enrollments NORTHFIELD CITY

ATLANTIC Advertised Enrollments NORTHFIELD CITY ATLANTIC Advertised Enrollments NORTHFIELD CITY ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 777.0 789.0 788.0 Pupils On Roll Special Ed

More information

BURLINGTON Advertised Enrollments MOUNT HOLLY TWP

BURLINGTON Advertised Enrollments MOUNT HOLLY TWP BURLINGTON Advertised Enrollments MOUNT HOLLY TWP ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 798.0 829.0 897.0 Pupils On Roll Special

More information

HUNTERDON Advertised Enrollments EAST AMWELL TWP

HUNTERDON Advertised Enrollments EAST AMWELL TWP HUNTERDON Advertised Enrollments EAST AMWELL TWP ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 311.0 305.0 314.0 Pupils On Roll Special

More information

Londonderry School District. Fiscal Year 2018

Londonderry 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 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

MONMOUTH Advertised Enrollments RED BANK REGIONAL

MONMOUTH Advertised Enrollments RED BANK REGIONAL MONMOUTH Advertised Enrollments RED BANK REGIONAL ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 1,037.0 1,056.0 1,102.0 Pupils On Roll Regular

More information

Passaic Advertised Enrollments Lakeland Regional

Passaic Advertised Enrollments Lakeland Regional Passaic Advertised Enrollments Lakeland Regional Pupil Enrollment Categories 10-14-2016 10-13-2017 10-15-2018 Estimate On Roll Regular Full-Time 778.0 744.0 733.0 On Roll Regular Shared-Time 2.0 3.0 3.0

More information

SUSSEX Advertised Enrollments NEWTON TOWN

SUSSEX Advertised Enrollments NEWTON TOWN SUSSEX Advertised Enrollments NEWTON TOWN ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 1,278.0 1,314.0 1,333.0 Pupils On Roll Regular Shared-Time

More information

Monmouth Advertised Enrollments West Long Branch Boro

Monmouth Advertised Enrollments West Long Branch Boro Monmouth Advertised Enrollments West Long Branch Boro Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 463.0 473.0 473.0 On Roll Special Ed

More information

SALEM Advertised Enrollments UPPER PITTSGROVE TWP

SALEM Advertised Enrollments UPPER PITTSGROVE TWP SALEM Advertised Enrollments UPPER PITTSGROVE TWP ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 288.0 284.0 265.0 Pupils On Roll Special

More information

BERGEN Advertised Enrollments RIDGEFIELD BORO

BERGEN Advertised Enrollments RIDGEFIELD BORO BERGEN Advertised Enrollments RIDGEFIELD BORO ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 1,269.0 1,240.0 1,279.0 Pupils On Roll Regular

More information

95 $ Instructional Materials (textbooks, workbooks, etc.) 750 Substitute Teachers Total Instruction Instructional Support Services (6000)

95 $ 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 information

Ocean Advertised Enrollments Toms River Regional

Ocean Advertised Enrollments Toms River Regional Ocean Advertised Enrollments Toms River Regional Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 13,297.0 12,997.0 13,000.0 On Roll Regular

More information

SALEM Advertised Enrollments WOODSTOWN-PILESGROVE REG

SALEM Advertised Enrollments WOODSTOWN-PILESGROVE REG SALEM Advertised Enrollments WOODSTOWN-PILESGROVE REG ENROLLMENT CATEGORIES 10-15-2015 ACTUAL 10-15-2016 ACTUAL 10-15-2017 ESTIMATE Pupils On Roll Regular Full-Time 1,284.0 1,241.0 1,246.0 Pupils On Roll

More information

mhtml:file://c:\documents and Settings\cummingdan\Desktop\User Friendly budget.mht

mhtml:file://c:\documents and Settings\cummingdan\Desktop\User Friendly budget.mht Page 1 of 6 03/17/2011 Advertised Enrollments ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated Pupils on Roll Regular Full-Time 2128 2120 2126 Pupils on Roll

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

Atlantic Advertised Enrollments Brigantine City

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

More information

Passaic Advertised Enrollments Ringwood Boro

Passaic Advertised Enrollments Ringwood Boro Passaic Advertised Enrollments Ringwood Boro Pupil Enrollment Categories 10-14-2016 10-13-2017 10-15-2018 Estimate On Roll Regular Full-Time 1,015.0 978.0 999.0 On Roll Special Ed Full-Time 201.0 192.0

More information

HUNTERDON Advertised Enrollments CLINTON TWP

HUNTERDON Advertised Enrollments CLINTON TWP HUNTERDON Advertised Enrollments CLINTON TWP ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 1,325.0 1,248.0 1,204.0 Pupils On Roll Special

More information

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

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

More information

Salem Advertised Enrollments Woodstown-Pilesgrove Reg

Salem Advertised Enrollments Woodstown-Pilesgrove Reg Salem Advertised Enrollments Woodstown-Pilesgrove Reg Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 1,241.0 1,251.0 1,291.0 On Roll Special

More information

BERGEN Advertised Enrollments WALDWICK BORO

BERGEN Advertised Enrollments WALDWICK BORO BERGEN Advertised Enrollments WALDWICK BORO ENROLLMENT CATEGORIES October 14, 2012 October 15, 2013 October 15, 2014 Estimated Pupils On Roll Regular Full-Time 1,383.0 1,363.0 1,380.0 Pupils On Roll Regular

More information

GLOUCESTER Advertised Enrollments GLOUCESTER CO VOCATIONAL

GLOUCESTER Advertised Enrollments GLOUCESTER CO VOCATIONAL GLOUCESTER Advertised Enrollments GLOUCESTER CO VOCATIONAL ENROLLMENT CATEGORIES 10-15-2014 ACTUAL 10-15-2015 ACTUAL 10-15-2016 ESTIMATE Pupils On Roll Regular Full-Time 1,163.0 1,171.0 1,327.0 Pupils

More information

Kenilworth Board of Education. ANNUAL SCHOOL BUDGET USER FRIENDLY BUDGET Fiscal Year 2018 School Year

Kenilworth Board of Education. ANNUAL SCHOOL BUDGET USER FRIENDLY BUDGET Fiscal Year 2018 School Year Kenilworth Board of Education ANNUAL SCHOOL BUDGET USER FRIENDLY BUDGET Fiscal Year 2018 School Year 2017 2018 April 26, 2017 Adopted April 26, 2017 (Final) UNION Advertised Enrollments KENILWORTH BORO

More information

Gloucester Advertised Enrollments Gloucester Co Vocational

Gloucester Advertised Enrollments Gloucester Co Vocational Gloucester Advertised Enrollments Gloucester Co Vocational Pupil Enrollment Categories 10-14-2016 Actual 10-13-2017 Actual 10-15-2018 Estimate On Roll Regular Full-Time 1,169.0 1,235.0 1,487.0 On Roll

More information

MERCER Advertised Enrollments EWING TWP

MERCER Advertised Enrollments EWING TWP MERCER Advertised Enrollments EWING TWP ENROLLMENT CATEGORIES 10-15-2013 ACTUAL 10-15-2014 ACTUAL 10-15-2015 ESTIMATE Pupils On Roll Regular Full-Time 3,013.0 2,995.0 2,950.0 Pupils On Roll Regular Shared-Time

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

General Purpose Budget - Expenditures (Board Approved)

General 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 information

Kenilworth Board of Education. ANNUAL SCHOOL BUDGET USER FRIENDLY BUDGET Fiscal Year 2019 School Year

Kenilworth Board of Education. ANNUAL SCHOOL BUDGET USER FRIENDLY BUDGET Fiscal Year 2019 School Year Kenilworth Board of Education ANNUAL SCHOOL BUDGET USER FRIENDLY BUDGET Fiscal Year 2019 School Year 2018 2019 April 25, 2018 Adopted April 25, 2018 (Final) Union Advertised Enrollments Kenilworth Boro

More information