Account Numbe Description BCH

Size: px
Start display at page:

Download "Account Numbe Description BCH"

Transcription

1 Revenues FEFP - Hillsborough School District 2,279, FEFP Restricted Capital Outlay 42, Florida Teacher's Lead Program 5, Collection Fee Other Misc Revenue 44, Vending & Commissions 2, Field Trips 38, Cheerleading 3, Agendas 2, Yearbook Sales 8, Booster Fees Music 8, Sports 26, Locker Rents 2, Fundraiser 146, E-Rate 2, I D Revenue Dance 1, Clubs 3, Transfers from Internal Charter School Capital Outlay 73, School Lunch Reimbursement 37, School Lunch Revenue 31, Transfers From General 10, After Care Revenue - Expenditures Total Revenues 2,773, Classroom Teachers 944, Retirement 2, Social Security 61, Group Insurance 36, Workers Compensation 8, Unemployment Compensation 13, Instructional Contracted Services 2, Field Trips 33, Student Insurance 3, Travel / Conferences / Workshop 1, Software Licenses Copy and Printing 9,322 1

2 Instructional Materials 13, Yearbook 8, Sports Expense 25, Agenda 1, Textbooks 37, Non Capital Furniture and Equipment 5, Computer Hardware Non Capital 8, Software Substitute Teachers 44,856 Total Instruction 1,261, ESE Teachers 61, Retirement Social Security 4, Group Insurance 1, Workers Compensation Unemployment Compensation Contracted Services 13, Instructional Materials 1,248 Total Exceptional Instruction 84, Guidance 19, Social Security 1, Group Insurance Workers Compensation Unemployment Compensation 273 Total Pupil Personnel Services 21, Curriculum Development 5, Contracted Services - Coaches 9, Testing and Assessment 3,743 Total Instruction and Curriculum Development 18, Staff Development 5,400 Total Instructional Staff Training Services 5, Technology Support & Service 8, Technology Support - Area 3, Dues & Fees 5 Total Instruction Related Technology 12,841 2

3 Legal and Audit Expense 6, Accreditation Insurance 7, Advertising Dues and Fees 3, Bank Charges 37 Total Board Administration 17, Contracted Consultants 116, District Admin Fees 74,039 Total General Administration 190, Administrators 107, Administrative Assistants 42, Retirement Social Security 11, Group Insurance 4, Workers Compensation 1, Unemployment Compensation 1, Contracted Services Contracted Services-Area Director 7, Travel / Conferences / Workshops 1, Equipment Lease Postage 1, Advertising 1, Office Expense 4, Non Capital Furniture & Equipment Software 6 Total School Administration 186, Facility Lease 344, Facility Lease 73,870 Total Facilities Acquisition 418, Contract Controller Service 63, Payroll Service 52, Collection Fee 3,982 Total Fiscal Services 120,067 3

4 Food Service Clerk 19, Retirement Social Security 1, Group Insurance 1, Workers Compensation Unemployment Compensation Contracted Food Service 52, Food Service Supplies Food USDA Donated Commodities 1, Software Dues and Fees 77 Total Food Services 78, Transportation-Contracted Services - Total Pupil Transportation Services Custodians 42, Retirement Social Security 3, Group Insurance 2, Workers Compensation 2, Unemployment Compensation Contracted Services-Area Facility 3, Insurance - Building 10, Non-Cap Furniture & Equipment 9, Communications 3, Water Sewer Garbage Collection 12, Other Contracted Bldg. Services 19, Electricity 46, Custodial Supplies 7, Non Capital Furniture & Equipment 6 Total Operation of Plant 164, Repairs and Maintenance 15,970 Total Maintenance of Plant 15, Aftercare Worker Retirement Social Security Group Insurance - 4

5 Workers Compensation Unemployment Compensation Aftercare Communications PTSO Supplies Software Aftercare Fees After Care Supplies Fundraiser 2,689 Total Community Services 2, Debt Service Principal 54, Debt Service Interest 2,575 Total Debt Service 56, Transfers to General Fund Transfers to Food Service 10,641 Total Transfers 10,641 Total Expenditures 2,665,570 Excess of Revenues Over Expenditures 107,623 Fund Balance, July 1, 2016 (10,058) Fund Balance, July 1, ,565 5

3200 National School Lunch Act (0.00) (0.00) (0.00) 0.0%) 3233 CSP Grant (0.00) (0.00) (0.00) 0.0%)

3200 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 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

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

Kennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget

Kennesaw 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 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

Kennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget

Kennesaw 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 information

Report as of: 6/30/2017 6/30/2017 = 100% of year. Prior Year. Adopted. Budget

Report as of: 6/30/2017 6/30/2017 = 100% of year. Prior Year. Adopted. Budget vs. Actual Detail with Year Report as of: 6/3/217 6/3/217 = 1 of year Revenue Year 1 Mill Levy Override 581,52 66,36 614,51 614,514 (4) 1 1-1 Foundation Revenue 2, 6, (4,) 3 Tuition FACE - $2 CO Dept.

More information

Kennesaw Charter Science & Math Academy Statement of Revenues and Expense Year to Date Actual v. Annual Budget

Kennesaw 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 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

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

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

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

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

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

AGENDA. School Budget Allocation School Budget Planning Non Board Funds Cashless Schools

AGENDA. School Budget Allocation School Budget Planning Non Board Funds Cashless Schools AGENDA School Budget Allocation School Budget Planning Non Board Funds Cashless Schools New Classroom Funding Additional funding of $3,000 is provided to schools that experience growth to help address

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

APPENDIX Budget. Florida Charter Foundation / Franklin Academy Charter Application for Campus C

APPENDIX 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 information

Neighborhood School. RE: Officers Certificate for Kepler Neighborhood School relating to the quarterly report for quarter ending September 30, 2017.

Neighborhood School. RE: Officers Certificate for Kepler Neighborhood School relating to the quarterly report for quarter ending September 30, 2017. Neighborhood School September 30, 2017 RE: Officers Certificate for Neighborhood School relating to the quarterly report for quarter ending September 30, 2017. (i) unaudited financial statements of the

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

HOLLY DRIVE LEADERSHIP ACADEMY CASHFLOW PROJECTIONS FISCAL YEAR

HOLLY DRIVE LEADERSHIP ACADEMY CASHFLOW PROJECTIONS FISCAL YEAR FISCAL YEAR 201920 2020 2020 PRIOR YEAR P2 P1 P2 201920 201920 Jul19 Aug19 Sep19 Oct19 Nov19 Dec19 Jan20 Feb20 Mar20 Apr20 May20 Jun20 Accrual Actuals INCOME 80118096 Local Control Funding Formula Sources

More information

CAvANAUGH & co. LLP Certified Public Accountants

CAvANAUGH & co. LLP Certified Public Accountants CAvANAUGH & co. LLP Certified Public Accountants SARASOTA OFFICE 2381 FRUITVILLE ROAD SARASOTA, FLORIDA 34237 941 366-2983 FAX 941 366-2995 VENICE OFFICE 333 WEST MIAMI A VENUE VENICE FLORIDA 34285 941

More information

Certified Public Accountants

Certified Public Accountants CA v ANAUGH & co. LLP Certified Public Accountants SARASOTA OFFICE 2381 FRUITVILLE ROAD SARASOTA, FLORIDA 34237 941 366-2983 FAX 941 366-2995 VENICE OFFICE 333 WEST MIAMI A VENUE VENICE FLORIDA 34285 941

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 Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens

Budget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens Start Up Before School Opens Budget Worksheet Orion K8 StartUp Budget Before Schools Open Revenue Allocation ** 25,000.00 ** The School will apply for a 25,000 planning and design grant, as provided by

More information

Budget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens

Budget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens Start Up Before School Opens Budget Worksheet Orion K8 StartUp Budget Before Schools Open Revenue Allocation ** 25,000.00 ** The School will apply for a 25,000 planning and design grant, as provided by

More information

Budget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens

Budget Worksheet Orion K-8. Start-Up Budget Before Schools Open. Balance Start Up Funds $ Start Up Before School Opens Start Up Before School Opens Budget Worksheet Orion K8 StartUp Budget Before Schools Open Revenue Allocation ** 25,000.00 ** The School will apply for a 25,000 planning and design grant, as provided by

More information

Charter High School for Architecture & Design

Charter High School for Architecture & Design Financial Operations Report September 30, 2017 1 S ant ii &~2~:~~ euslneu or Education Balance Sheet September 2017 ASSETS Current Assets Checking/Savings Cash Due from Other School Districts Due from

More information

Section 20: Budget. See Attachments A, B, and C for Detailed Startup Budget Worksheet

Section 20: Budget. See Attachments A, B, and C for Detailed Startup Budget Worksheet Section 20: Budget A. Provide an operating budget covering each year of the requested charter term that contains revenue, expenses, and anticipated fund balances. The budget should be based on the projected

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

The James Madison Preparatory High School, Inc. Financial Statements June 30, 2016

The James Madison Preparatory High School, Inc. Financial Statements June 30, 2016 The James Madison Preparatory High School, Inc. A Charter School and Component Unit of the District School Board of Madison County, Florida Financial Statements June 30, 2016 Table of Contents Page(s)

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

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

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

The School Board of Sarasota County, Florida Budget Amendment Presented November 21, 2006

The School Board of Sarasota County, Florida Budget Amendment Presented November 21, 2006 2006-2007 Budget Amendment Presented November 21, 2006 General Fund Budget Amendment Number One The General Fund budget amendment has the net impact of decreasing the ending Fund Balance by $8,235,169

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

The James Madison Preparatory High School, Inc. Financial Statements June 30, 2015 (Restated)

The James Madison Preparatory High School, Inc. Financial Statements June 30, 2015 (Restated) The James Madison Preparatory High School, Inc. A Charter School and Component Unit of the District School Board of Madison County, Florida Financial Statements June 30, 2015 (Restated) Table of Contents

More information

BoardDocs Pro https://www.boarddocs.com/fl/okaloosa/board.nsf/private?open&login Page 1 of 2 12/16/2015 Agenda Item Details Meeting Dec 14, 2015 - Regular Meeting Category Subject Access Type Fiscal Impact

More information

SCHOOL DISTRICT OF PALM BEACH COUNTY

SCHOOL DISTRICT OF PALM BEACH COUNTY SCHOOL DISTRICT OF PALM BEACH COUNTY Agenda School Board Meeting November 20, 2012 Category Consent SubCategory Budget Title B1 Budget Amendments September 2012 Description These amendments reflect all

More information

Following is a summary of financial statement position of School Lane Charter School for the period ending September 30, 2017.

Following is a summary of financial statement position of School Lane Charter School for the period ending September 30, 2017. TO: Board of Trustees DATE: October 26, 2017 RE: September 30, 2017 Financial Statements Following is a summary of financial statement position of for the period ending September 30, 2017. Balance Sheet

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

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

CHENANGO VALLEY CENTRAL SCHOOL DISTRICT PROPOSED BUDGET

CHENANGO VALLEY CENTRAL SCHOOL DISTRICT PROPOSED BUDGET Board of Education District Administration Business Office & Finance Central Services Supervision/ Curriculum Development Employee Benefits CHENANGO VALLEY CENTRAL SCHOOL DISTRICT 2010-2011 PROPOSED BUDGET

More information

VALRICO LAKE ADVANTAGE ACADEMY

VALRICO LAKE ADVANTAGE ACADEMY VALRICO LAKE ADVANTAGE ACADEMY (A CHARTER SCHOOL UNDER ADVANTAGE ACADEMY OF HILLSBOROUGH, INC.) A Charter School and Component Unit of the District School Board of Hillsborough County, Florida INDEPENDENT

More information

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

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

More information

THE EQUITY PROJECT CHARTER SCHOOL (A Not-For-Profit Corporation) FINANCIAL STATEMENTS JUNE 30, 2012 AND 2011

THE EQUITY PROJECT CHARTER SCHOOL (A Not-For-Profit Corporation) FINANCIAL STATEMENTS JUNE 30, 2012 AND 2011 FINANCIAL STATEMENTS FINANCIAL STATEMENTS CONTENTS PAGE INDEPENDENT AUDITORS' REPORT 1 FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION: Statements of financial position 2 Statements of activities 3

More information

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

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

More information

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

Robert Russa Moton Charter School New Orleans, Louisiana

Robert Russa Moton Charter School New Orleans, Louisiana Robert Russa Moton Charter School New Orleans, Louisiana Proposed Annual Operating Budget For the Period July 1, 2018 through June 30, 2019 and Annual Operating Budget For the Period July 1, 2017 through

More information

The Code Structure. Expenditure/Expense Object Code Structure

The Code Structure. Expenditure/Expense Object Code Structure 412 Financial Accounting and Reporting Exhibit 37 Expenditure/Expense Object Code Structure The Code Structure Local Program Local Local Option Codes Fiscal Intent Option Option Codes Fund/Group Function

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

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

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

Governing Board Guide to Elementary School Budgets

Governing Board Guide to Elementary School Budgets Governing Board Guide to Elementary School Budgets Governing Board Responsibility Advise the principal on the needs of the school. Section 95 of the Education Act The governing board is responsible for

More information

GENERAL FUND. The General Fund accounts for the vast majority of operational expenditures that support our education system in the District.

GENERAL FUND. The General Fund accounts for the vast majority of operational expenditures that support our education system in the District. The General Fund is used to account for all financial resources except those required to be accounted for in another fund and for certain revenues from the State that are legally restricted to be expended

More information

Agenda. Category Consent. Budget. Title. Description. General Fund for FY CONTACT: Attachments

Agenda. Category Consent. Budget. Title. Description. General Fund for FY CONTACT: Attachments SCHOOL DISTRICT OF PALM BEACH COUNTY Agenda School Board Meeting November 17, 2009 Category Consent SubCategory Budget Title B1 Budget Amendments September 2009 Description These amendments reflect all

More information

Douglas County School District #15

Douglas County School District #15 Douglas County School District #15 Days Creek Charter School ADOPTED BUDGET DOCUMENT FISCAL YEAR 2016-17 2016 2017 ADOPTED Budget Document TABLE OF CONTENTS Page Budget Message... 1 Board of Directors...

More information

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

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

More information

Huntington Union Free School District Board of Education Meeting Monday, February 25, 2019

Huntington Union Free School District Board of Education Meeting Monday, February 25, 2019 Huntington Union Free School District Board of Education Meeting Monday, February 25, 2019 Estimated levy limit for 2019-20 = $110,400,611 (represents 2.58% increase over the 2018-19 levy) Primary factors

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

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

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

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

More information

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

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

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

MOUNT SINAI UNION FREE SCHOOL DISTRICT

MOUNT 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 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

New Foundations Charter School. Financial Operations Report

New Foundations Charter School. Financial Operations Report New Foundations Charter School Financial Operations Report June 30, 2017 Balance Sheet June 2017 ASSETS June 2017 May 2017 Current Assets Checking/Savings Cash 8,024,255 7,624,221 Accounts Receivable 172,150

More information

P.M. Wells Charter Academy Actual vs. Budget vs. Forecast Variance Analysis For the Period Ended 12/31/2017

P.M. Wells Charter Academy Actual vs. Budget vs. Forecast Variance Analysis For the Period Ended 12/31/2017 P.M. Wells Charter Academy Actual vs. vs. Forecast Analysis For the Period Ended 12/31/217 YTD Actual YTD % $ YTD Effect Explanation (15% and $2,) ENROLLMENT (per school's record) 628 78 (8) -11% ENROLLMENT

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

BRONX COMMUNITY CHARTER SCHOOL (A Not-For-Profit Corporation) FINANCIAL STATEMENTS JUNE 30, 2014 AND 2013

BRONX COMMUNITY CHARTER SCHOOL (A Not-For-Profit Corporation) FINANCIAL STATEMENTS JUNE 30, 2014 AND 2013 FINANCIAL STATEMENTS JUNE 30, 2014 AND 2013 FINANCIAL STATEMENTS JUNE 30, 2014 AND 2013 CONTENTS PAGE INDEPENDENT AUDITORS REPORT 1 2 FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION: Statements of financial

More information

ALGOMA CHRISTIAN SCHOOL FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION. Years Ended June 30, 2016 and 2015

ALGOMA CHRISTIAN SCHOOL FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION. Years Ended June 30, 2016 and 2015 ALGOMA CHRISTIAN SCHOOL FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION Years Ended June 30, 2016 and 2015 Culver CPA Group 1419 Coit Ave NE Grand Rapids, MI 49505 To the Board of Directors Algoma Christian

More information

LITERACY, LEADERSHIP, TECHNOLOGY ACADEMY, INC. D/B/A LLT ACADEMY

LITERACY, LEADERSHIP, TECHNOLOGY ACADEMY, INC. D/B/A LLT ACADEMY LITERACY, LEADERSHIP, TECHNOLOGY ACADEMY, INC. A Charter School and Component Unit of the District School Board of Hillsborough County, Florida INDEPENDENT AUDITOR S REPORT for the fiscal year ended JUNE

More information

Milltown Board of Education. Dr. Stephanie Brown, Superintendent/Curriculum Director Norma Tursi, Business Administrator/Board Secretary.

Milltown Board of Education. Dr. Stephanie Brown, Superintendent/Curriculum Director Norma Tursi, Business Administrator/Board Secretary. Milltown Board of Education Dr. Stephanie Brown, Superintendent/Curriculum Director Norma Tursi, Business Administrator/Board Secretary May 2, 2016 1 Appropriations General Education Special Education

More information

ALGOMA CHRISTIAN SCHOOL FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION. Years Ended June 30, 2017 and 2016

ALGOMA CHRISTIAN SCHOOL FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION. Years Ended June 30, 2017 and 2016 ALGOMA CHRISTIAN SCHOOL FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION Years Ended June 30, 2017 and 2016 Culver CPA Group 1419 Coit Ave NE Grand Rapids, MI 49505 INDEPENDENT ACCOUNTANTS' REVIEW REPORT

More information

HOPE COMMUNITY PUBLIC CHARTER SCHOOL, INC. d/b/a IMAGINE HOPE COMMUNITY CHARTER SCHOOL

HOPE COMMUNITY PUBLIC CHARTER SCHOOL, INC. d/b/a IMAGINE HOPE COMMUNITY CHARTER SCHOOL HOPE COMMUNITY PUBLIC CHARTER SCHOOL, INC. d/b/a IMAGINE HOPE COMMUNITY CHARTER SCHOOL Financial Statements and Supplemental Schedules Together with Reports of Independent Public Accountants For the Years

More information

Parnassus Preparatory School Long Range Budget Projection Model March 24, 2017

Parnassus Preparatory School Long Range Budget Projection Model March 24, 2017 Enrollment Projections Number Students Grade K (Prima) 119 120 123 123 123 123 Number Students Grade 1 (1 Grammar) 118 120 118 118 118 118 Number Students Grade 2 (2 Grammar) 120 120 118 118 118 118 Number

More information

FINANCIAL PERFORMANCE

FINANCIAL PERFORMANCE Somerset Academy Pompano/5388 FINANCIAL PERFORMANCE Statutory References: 1002.33(7)(a)9; 1002.33(7)(a)10; 1002.33(7)(a)11; 1002.33(9)(g); 1002.33(9)(h) Financial Management: A. Demonstration of Professional

More information

BUDGET PROJECTIONS. Presented to Board of Trustees. April 13, 2015

BUDGET PROJECTIONS. Presented to Board of Trustees. April 13, 2015 2015-16 BUDGET PROJECTIONS Presented to Board of Trustees April 13, 2015 202 This represents the aggregated, detailed budget projections based on appropriate function codes. TOTAL 2015-2016 PROJECTED BUDGET

More information

Rochester Math & Science Academy Detailed Income Statement For the Period Ending March 31, 2018

Rochester Math & Science Academy Detailed Income Statement For the Period Ending March 31, 2018 GENERAL FUND 01 REVENUES State Revenue 01 R 005 000 000 201 000 Endow Fund Apportionment 6,602.58 13,344.36 13,483.56 99% 01 R 005 000 000 211 000 General Education Aid 183,044.96 2,717,217.16 3,498,265.32

More information

Pinecrest Academy of Nevada

Pinecrest Academy of Nevada NOTICE OF PUBLIC MEETING of the Board of Directors of Pinecrest Academy of Nevada Notice is hereby given that the Board of Directors of Pinecrest Academy of Nevada, a public charter school, will conduct

More information

HILLSBOROUGH ACADEMY OF MATH AND SCIENCE

HILLSBOROUGH ACADEMY OF MATH AND SCIENCE HILLSBOROUGH ACADEMY OF MATH AND SCIENCE (A CHARTER SCHOOL UNDER ADVANTAGE ACADEMY OF HILLSBOROUGH, INC.) A Charter School and Component Unit of the District School Board of Hillsborough County, Florida

More information

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

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

More information

Board Members. Compensation paid to persons for serving as members of the governing body; does not include expenses or fringe benefits.

Board Members. Compensation paid to persons for serving as members of the governing body; does not include expenses or fringe benefits. Personal Services-Salaries. Amounts paid to both permanent and temporary school corporation employees, including personnel substituting for those in permanent positions. This includes gross salary for

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

Object Codes for K-12 School Corporations

Object Codes for K-12 School Corporations Personal Services-Salaries. Amounts paid to both permanent and temporary school corporation employees, including personnel substituting for those in permanent positions. This includes gross salary for

More information

L. Todd Fisher, CPA. Accountant s Report. January 18, Humble Christian School Attn: Board of Directors Old Humble Road Humble, TX 77396

L. Todd Fisher, CPA. Accountant s Report. January 18, Humble Christian School Attn: Board of Directors Old Humble Road Humble, TX 77396 L. Todd Fisher, CPA Accountant s Report January 18, 2007 18302 Wild Lilac Trail Humble, TX 77346 office: 281-852-1119 fax: 281-812-4789 todd@toddfishercpa.com Attn: Board of Directors 16202 Old Humble

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

ASSETS Cash 223, ,515 Accounts Receivable 15, ,650 Total Assets 239, ,165

ASSETS Cash 223, ,515 Accounts Receivable 15, ,650 Total Assets 239, ,165 Balance Sheet As of September 30, 2016 General General Fixed School Services Total Fund Assets Acct Group Fund (Memorandum Only) ASSETS Cash 223,515 - - 223,515 Accounts Receivable 15,650 - - 15,650 Total

More information

DISTRICT SCHOOL BOARD OF GULF COUNTY BUDGET Select District: GULF DISTRICT SUMMARY BUDGET Select Year Ended June 30: 2018 Fiscal Year

DISTRICT SCHOOL BOARD OF GULF COUNTY BUDGET Select District: GULF DISTRICT SUMMARY BUDGET Select Year Ended June 30: 2018 Fiscal Year BUDGET Select District: GULF Select Year Ended June 30: 2018 Fiscal Year 2017-18 SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1 A. Certified Taxable Value of Property in County by Property Appraiser 1,823,834,953.00

More information

LEADERSHIP PUBLIC SCHOOLS FY 2019 BUDGET SUMMARY June 25, 2018

LEADERSHIP PUBLIC SCHOOLS FY 2019 BUDGET SUMMARY June 25, 2018 ENROLLMENT AND DEMOGRAPHICS Enrollment 9th Grade 150 125 150 425 431-1.4% 445-4.5% 10th Grade 150 125 150 425 414 2.7% 430-1.2% 11th Grade 150 125 148 423 408 3.7% 404 4.7% 12th Grade 145 110 148 403 334

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

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. A. Certified Taxable Value of Property in County by Property Appraiser 205,307,398,982.

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. A. Certified Taxable Value of Property in County by Property Appraiser 205,307,398,982. Fiscal Year 2018-19 SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1 A. Certified Taxable Value of Property in County by Property Appraiser 205,307,398,982.00 B. Millage Levies on Nonexempt Property: DISTRICT

More information

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. A. Certified Taxable Value of Property in County by Property Appraiser 305,125,757,799.

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. A. Certified Taxable Value of Property in County by Property Appraiser 305,125,757,799. Fiscal Year 2017-18 SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1 A. Certified Taxable Value of Property in County by Property Appraiser 305,125,757,799.00 B. Millage Levies on Nonexempt Property: DISTRICT

More information

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. B. Millage Levies on Nonexempt Property: DISTRICT MILLAGE LEVIES

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. B. Millage Levies on Nonexempt Property: DISTRICT MILLAGE LEVIES Fiscal Year SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1 A. Certified Taxable Value of Property in County by Property Appraiser B. Millage Levies on Nonexempt Property: DISTRICT MILLAGE LEVIES Nonvoted

More information

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

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

More information

Canoe Creek Charter Academy Actual vs. Budget vs. Forecast Variance Analysis For the Period Ended 12/31/2017

Canoe Creek Charter Academy Actual vs. Budget vs. Forecast Variance Analysis For the Period Ended 12/31/2017 Actual vs. vs. Forecast Analysis For the Period Ended /3/7 YTD Actual YTD % $ YTD Effect Explanation (5% and $,) ENROLLMENT (per school's record) 59 555 (6) -5% ENROLLMENT (per funding source) 53 555 (5)

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

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

International Community School, Inc. Budget FY 2019 July June 2018 International Community School, Inc. Budget FY 2019 July 2017 - June 2018 Income 4000 Educ. Program Revenue (DCSD) 2019 Budget 2018 Budget Mar'17-Feb'18 Assumes 435 Students 4025 Gov't Funding from DCSD

More information