2 9260: PROFESSIONAL6400: INST STAFF TRNG 3310: OUT CNTY TRAVEL 19926: PROFESSIONAL LRNG & LDRSHP

Size: px
Start display at page:

Download "2 9260: PROFESSIONAL6400: INST STAFF TRNG 3310: OUT CNTY TRAVEL 19926: PROFESSIONAL LRNG & LDRSHP"

Transcription

1 LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9260: PROFESSIONAL & LEARNING LEADERSHIP FACILITY FUNCTION OBJECT PROJECT SUB-PROPROGRAMEXP TYPE ADDITIONAL DESCRIPTION AMOUNT Director and Program Specialists in school : PROFESSIONAL6400: INST STAFF TRNG 3300: IN-CNTY TRAVEL 19926: PROFESSIONAL LRNG & LDRSHP support $2, : PROFESSIONAL6400: INST STAFF TRNG 3310: OUT CNTY TRAVEL 19926: PROFESSIONAL LRNG & LDRSHP Director, Program Specialists and Instructional Coaches in school support $ 2, : PROFESSIONAL6400: INST STAFF TRNG 3350: CONF REG 19926: PROFESSIONAL LRNG & LDRSHP FASD, FETC, TNL, Schoology $ 2, : PROFESSIONAL6400: INST STAFF TRNG 3500: REP AND MAINT 19926: PROFESSIONAL LRNG & LDRSHP Poster maker, PD Equipment $ : PROFESSIONAL6400: INST STAFF TRNG 3620: SOFTWR SUBSCRPT 19926: PROFESSIONAL LRNG & LDRSHP District Survey Monkey $ : PROFESSIONAL6400: INST MEDIA SVCS 3650: RENTAL EXP 19926: PROFESSIONAL LRNG & LDRSHP Copier $ 2, : PROFESSIONAL6400: INST STAFF TRNG 3730: POSTAGE 19926: PROFESSIONAL LRNG & LDRSHP $ : PROFESSIONAL6400: INST STAFF TRNG 5100: SUPPLIES 19926: PROFESSIONAL LRNG & LDRSHP General office supplies for LRC, projector bulbs, para pro study guide $ 6, : PROFESSIONAL6400: INST STAFF TRNG 5102: SUPPLIES INK/TONER 19926: PROFESSIONAL LRNG & LDRSHP $ : PROFESSIONAL6400: INST STAFF TRNG 6420: NON-CAP EQUIP 19926: PROFESSIONAL LRNG & LDRSHP District Update training rooms $ 2, : PROFESSIONAL6400: INST STAFF TRNG 6430: CAP COMPTR H/W 19926: PROFESSIONAL LRNG & LDRSHP Updating Computer Equipment- new computers $ 3, : PROFESSIONAL6400: INST STAFF TRNG 6440: NONCAP CMPTRH/W 19926: PROFESSIONAL LRNG & LDRSHP Updating Computer Equipment- Monitors, projectors $ 2, : PROFESSIONAL6400: INST STAFF TRNG 7300: DUES AND FEES 19926: PROFESSIONAL LRNG & LDRSHP ASCD, Learning Forward, FASD $ 1, : PROFESSIONAL7730: STAFF SERVICES 3620: SOFTWR SUBSCRPT 19926: PROFESSIONAL LRNG & LDRSHP District : PROFESSIONAL7730: STAFF SERVICES 3150: CONSULTANT 19926: PROFESSIONAL LRNG & LDRSHP District ASAP Subscription for Administrative Pool assessments and Principal Certification moved from HR Budget $ 12, Targeted Selection Administrative Pool moved from HR budget $ 4, : PROFESSIONAL7730: STAFF SERVICES 3300: IN-CNTY TRAVEL 19926: PROFESSIONAL LRNG & LDRSHP Non-Instructional, Prof/Managerial $ 1, : PROFESSIONAL7730: STAFF SERVICES 3310: OUT CNTY TRAVEL 19926: PROFESSIONAL LRNG & LDRSHP Non-Instructional, Prof/Managerial $ 1, : PROFESSIONAL7730: STAFF SERVICES 3350: CONF REG 19926: PROFESSIONAL LRNG & LDRSHP FASD, FOIL, FETC, Marzano, Learning Forward, TeachLivE $ 2, : PROFESSIONAL7730: STAFF SERVICES 3650: RENTAL EXP 19926: PROFESSIONAL LRNG & LDRSHP $ : PROFESSIONAL7730: STAFF SERVICES 5100: SUPPLIES 19926: PROFESSIONAL LRNG & LDRSHP $ : PROFESSIONAL7900: OPER OF PLANT 3500: REP AND MAINT 19926: PROFESSIONAL LRNG & LDRSHP Otis Elevator/mower $ : PROFESSIONAL7900: OPER OF PLANT 3700: PHONES - LAND L 19926: PROFESSIONAL LRNG & LDRSHP Telephone lines/fax machines $ 2, : PROFESSIONAL7900: OPER OF PLANT 3720: CELL PHONES 19926: PROFESSIONAL LRNG & LDRSHP Director $ : PROFESSIONAL7900: OPER OF PLANT 4500: GASOLINE 19926: PROFESSIONAL LRNG & LDRSHP Vehicle and mower $ : PROFESSIONAL7900: OPER OF PLANT 5100: SUPPLIES 19926: PROFESSIONAL LRNG & LDRSHP Custodial Supplies/LRC. Student Services/Curriculum Services $ 6, : PROFESSIONAL LRNG & LDRSHP : PROFESSIONAL7900: OPER OF PLANT 5500: REPAIR PARTS 19926: PROFESSIONAL LRNG & LDRSHP Lawn mower, sprinklers $ $ 59, : PROFESSIONAL6300: INST&CURR DEV 1930: EXTRA DUTY INSTR 12041: TEACHER TRNG Writing teams to update and facilitate online courses for Marzano, Saturday courses, New Beginnings and PD Day facilitation and set up $ 48, : PROFESSIONAL6300: INST&CURR DEV 2100: RETIREMENT 12041: TEACHER TRNG 7.52% $ 3, : PROFESSIONAL6300: INST&CURR DEV 2200: FICA 12041: TEACHER TRNG 6.20% $ 3, X:\Finance\share\ Budget\Budget Online\Section F - Department & Project Detail\F14-A Budget Worksheet pdf.xlsx9260 Final

2 FACILITY 9260: PROFESSIONAL & LEARNING LEADERSHIP FACILITY FUNCTION OBJECT PROJECT SUB-PROPROGRAMEXP TYPE ADDITIONAL DESCRIPTION AMOUNT : PROFESSIONAL6300: INST&CURR DEV 2400: WORKERS COMP 12041: TEACHER TRNG 0.61% $ New Beginnings, LCS Induction, Mini Conference, Marzano, Classroom : PROFESSIONAL6400: INST STAFF TRNG 1940: WORKSHOP PARTICIPANT 12041: TEACHER TRNG Management, Project CRISS, Jensen $ 127, : PROFESSIONAL6400: INST STAFF TRNG 2100: RETIREMENT 12041: TEACHER TRNG 7.52% $ 9, : PROFESSIONAL6400: INST STAFF TRNG 2200: FICA 12041: TEACHER TRNG 6.20% $ 7, : PROFESSIONAL6400: INST STAFF TRNG 2400: WORKERS COMP 12041: TEACHER TRNG 0.61% $ : PROFESSIONAL6400: INST STAFF TRNG 3300: IN-CNTY TRAVEL 12041: TEACHER TRNG Instructional Coaches (moved from 18004) $ 8, : PROFESSIONAL6400: INST STAFF TRNG 3310: OUT CNTY TRAVEL 12041: TEACHER TRNG Conferences- Marzano, NTC, Learning Forward, TeachLivE $ 3, : PROFESSIONAL6400: INST STAFF TRNG 3620: SOFTWR SUBSCRPT 12041: TEACHER TRNG TeachLivE/Mursion Virtual Classroom (CET, Classroom Management, Targeted Feedback) $ 9, : PROFESSIONAL6400: INST STAFF TRNG 3620: SOFTWR SUBSCRPT 12041: TEACHER TRNG TNL Non-Instructional Licenses $ 10, : PROFESSIONAL6400: INST STAFF TRNG 3650: RENTAL EXP 12041: TEACHER TRNG Large Training Rooms $ 3, : PROFESSIONAL6400: INST STAFF TRNG 3730: POSTAGE 12041: TEACHER TRNG $ : PROFESSIONAL6400: INST STAFF TRNG 3900: OTHER PURCHASED 12041: TEACHER TRNG Printing - Teaching Maps, LCS Teacher Induction Resource Guide $ 2, : PROFESSIONAL6400: INST STAFF TRNG 5100: SUPPLIES 12041: TEACHER TRNG Supplies to Support Training Events (New Beginnings, Marzano, Project Criss, CET, Leadership Development) Some of the book titles are: First Days of School, Classroom Instruction that Works, Becoming a Reflective Teacher, Active Learning and Engagment Strategies, Better Learning Through Structured Teaching: a Framework for the Gradual Release of Respnsisbility, Classroom Instruction that Works, Winning Strategies for Classroom Managment and 50 Ways to Improve Student Behavior $ 35, : PROFESSIONAL6400: INST STAFF TRNG 5102: SUPPLIES-INK TONER 12041: TEACHER TRNG $ : PROFESSIONAL6400: INST STAFF TRNG 7320: WEB ON-LINE TRN 12041: TEACHER TRNG Reading Endorsement/Schultz Center (150 $175) $ 26, : PROFESSIONAL6400: INST STAFF TRNG 7500: OTHER PERSONAL 12041: TEACHER TRNG Substitutes (CET, Project CRISS, Jensen, Peer coaching, Peer Facilitation, Student Engagement, Marzano) $ 7, : TEACHER TRNG : PROFESSIONAL7730: STAFF SERVICES 3150: CONSULTANT 12041: TEACHER TRNG District Athletic Coaching Endorsement Facilitator $ 8, $ 313, PDCP teachers pay $1500 to particpate. We have 23 accepted applicants for the year which will result in $34,500 being submitted for the school year for budget re-payment : PROFESSIONAL6300: INST&CURR DEV 1930: EXTRA DUTY INSTR 12001: ALT CERT GRANT PDCP Handbook Writing Team (2 People x 2 Days x 5 hrs/day x $30/hr) PDCP Coaches $1000) 2 PDCP Support Facilitators Monthly Support meetings (2 facilitators X 3 hours X 6 mtgs X $30) $ 24, X:\Finance\share\ Budget\Budget Online\Section F - Department & Project Detail\F14-A Budget Worksheet pdf.xlsx9260 Final

3 FACILITY 9260: PROFESSIONAL & LEARNING LEADERSHIP FACILITY FUNCTION OBJECT PROJECT SUB-PROPROGRAMEXP TYPE ADDITIONAL DESCRIPTION AMOUNT : PROFESSIONAL6300: INST&CURR DEV 2100: RETIREMENT 12001: ALT CERT GRANT 7.52% $ 1, : PROFESSIONAL6300: INST&CURR DEV 2200: FICA 12001: ALT CERT GRANT 6.20% $ 1, : PROFESSIONAL6300: INST&CURR DEV 2400: WORKERS COMP 12001: ALT CERT GRANT 0.61% $ : PROFESSIONAL6400: INST STAFF TRNG 1940: WORKSHOP PARTICIPANT 12001: ALT CERT GRANT 3 Hour training for Coaches and Assessors $ 2, : PROFESSIONAL6400: INST STAFF TRNG 2100: RETIREMENT 12001: ALT CERT GRANT 7.52% $ : PROFESSIONAL6400: INST STAFF TRNG 2200: FICA 12001: ALT CERT GRANT 6.20% $ : PROFESSIONAL6400: INST STAFF TRNG 2400: WORKERS COMP 12001: ALT CERT GRANT 0.61% $ : PROFESSIONAL6400: INST STAFF TRNG 3300: IN-CNTY TRAVEL 12001: ALT CERT GRANT PDCP Coordinator for site visits $ : PROFESSIONAL6400: INST STAFF TRNG 3310: OUT CNTY TRAVEL 12001: ALT CERT GRANT DOE PDCP Meeting $ : PROFESSIONAL6400: INST STAFF TRNG 3900: OTHER PURCHASED 12001: ALT CERT GRANT Program Manuals, flyers, brochurs and handouts $ : PROFESSIONAL6400: INST STAFF TRNG 5100: SUPPLIES 12001: ALT CERT GRANT Materials and supplies to support PDCP to include Teaching and Engaging with Poverty in Mind, Active Learning and Engagement Strategies $ 3, : PROFESSIONAL6400: INST STAFF TRNG 7500: OTHER PERSONAL 12001: ALT CERT GRANT Substitutes for Evaluator/Coach Observation and Participants shadow/classroom observation $ 2, : PROFESSIONAL6400: INST STAFF TRNG 2200: FICA 12001: ALT CERT GRANT 6.20% $ : PROFESSIONAL6400: INST STAFF TRNG 2400: WORKERS COMP 12001: ALT CERT GRANT 0.61% $ : PROFESSIONAL6400: INST STAFF TRNG 7530: BONUSES 12001: ALT CERT GRANT PDCP Assessor Honorarium (12 X $1000) $ 12, : PROFESSIONAL6400: INST STAFF TRNG 2100: RETIREMENT 12001: ALT CERT GRANT 7.52% $ : PROFESSIONAL6400: INST STAFF TRNG 2200: FICA 12001: ALT CERT GRANT 6.20% $ : ALT CERT GRANT : PROFESSIONAL6400: INST STAFF TRNG 2400: WORKERS COMP 12001: ALT CERT GRANT 0.61% $ $ 51, X:\Finance\share\ Budget\Budget Online\Section F - Department & Project Detail\F14-A Budget Worksheet pdf.xlsx9260 Final

4 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Staff Dev & Instr Media (Date: 6/2017) 10:45 AM STAFF DEV AND INSTR MEDIA 6200 INSTRUCTIONAL MEDIA SERVICES 6200 INSTRUCTIONAL MEDIA SERVICES 2100 RETIREMENT INSTRUCTIONAL MEDIA SERVICES 2200 FICA INSTRUCTIONAL MEDIA SERVICES 2400 WORKERS' COMPENSATION INSTRUCTIONAL MEDIA SERVICES 3300 IN-COUNTY TRAVEL INSTRUCTIONAL MEDIA SERVICES 3620 SOFTWARE SUBSCRIPTIONS 55, INSTRUCTIONAL MEDIA SERVICES 3650 RENTAL EXPENDITURE 2, , , , INSTRUCTIONAL MEDIA SERVICES 3900 OTHER PURCHASED SERVICES INSTRUCTIONAL MEDIA SERVICES 5100 SUPPLIES 9, , , INSTRUCTIONAL MEDIA SERVICES 5102 SUPPLIES-INK/TONER 1, , INSTRUCTIONAL MEDIA SERVICES 6420 NON-CAPITALIZED EQUIP , INSTRUCTIONAL MEDIA SERVICES 7500 OTHER PERSONAL SERVICES 5, INSTRUCTIONAL MEDIA SERVICES , , , , INSTRUCTIONAL MEDIA SERVICES , , , , INST & CURRICULUM DEV SVCS WT000 WRITING TEAMS WT INST & CURRICULUM DEV SVCS 1930 EXTRA DUTY PAY-INSTRUCTIONAL 5, WT INST & CURRICULUM DEV SVCS 2100 RETIREMENT WT INST & CURRICULUM DEV SVCS 2200 FICA WT INST & CURRICULUM DEV SVCS 2400 WORKERS' COMPENSATION WT INST & CURRICULUM DEV SVCS , INST & CURRICULUM DEV SVCS , F14-B1-1

5 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Staff Dev & Instr Media (Date: 6/2017) 10:45 AM STAFF DEV AND INSTR MEDIA 6400 INST STAFF TRAINING SVCS 6400 INST STAFF TRAINING SVCS 3300 IN-COUNTY TRAVEL , , INST STAFF TRAINING SVCS 3310 OUT OF COUNTY TRAVEL , , INST STAFF TRAINING SVCS 3350 CONFERENCE REGISTRATION 1, , INST STAFF TRAINING SVCS 3500 REPAIRS AND MAINTENANCE INST STAFF TRAINING SVCS 3620 SOFTWARE SUBSCRIPTIONS INST STAFF TRAINING SVCS 3650 RENTAL EXPENDITURE INST STAFF TRAINING SVCS 3730 POSTAGE INST STAFF TRAINING SVCS 5100 SUPPLIES , , INST STAFF TRAINING SVCS 5102 SUPPLIES-INK/TONER INST STAFF TRAINING SVCS 6220 NON-CAPITALIZED AV INST STAFF TRAINING SVCS 6420 NON-CAPITALIZED EQUIP 8, , INST STAFF TRAINING SVCS 6430 CAPITALIZED COMPUTER HARDWARE 6, , , , INST STAFF TRAINING SVCS 6431 CAP COMP HDWE PRINTER/SCAN 2, INST STAFF TRAINING SVCS 6440 NON-CAPITALIZED COMPUTER HARDW 4, , , INST STAFF TRAINING SVCS 7300 DUES AND FEES INST STAFF TRAINING SVCS , , , , INST STAFF TRAINING SVCS , , , , STAFF SERVICES 7730 STAFF SERVICES 2100 RETIREMENT STAFF SERVICES 2200 FICA STAFF SERVICES 2400 WORKERS' COMPENSATION STAFF SERVICES 3300 IN-COUNTY TRAVEL 1, , , , STAFF SERVICES 3310 OUT OF COUNTY TRAVEL , , , STAFF SERVICES 3350 CONFERENCE REGISTRATION , , , STAFF SERVICES 3650 RENTAL EXPENDITURE STAFF SERVICES 5100 SUPPLIES STAFF SERVICES 7300 DUES AND FEES STAFF SERVICES 7590 TEMPORARY STUDENT WORKER 5, F14-B1-2

6 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Staff Dev & Instr Media (Date: 6/2017) 10:45 AM STAFF DEV AND INSTR MEDIA 7730 STAFF SERVICES 7730 STAFF SERVICES , , , , STAFF SERVICES , , , , OPERATION OF PLANT 7900 OPERATION OF PLANT 1980 EXTRA DUTY PAY NON-INSTRUCTION OPERATION OF PLANT 2100 RETIREMENT OPERATION OF PLANT 2200 FICA OPERATION OF PLANT 2400 WORKERS' COMPENSATION OPERATION OF PLANT 3500 REPAIRS AND MAINTENANCE , OPERATION OF PLANT 3700 PHONES - LAND LINES 2, , , , OPERATION OF PLANT 3720 CELL PHONES , OPERATION OF PLANT 4500 GASOLINE OPERATION OF PLANT 5100 SUPPLIES 4, , , , OPERATION OF PLANT 5500 REPAIR PARTS OPERATION OF PLANT , , , , OPERATION OF PLANT , , , , STAFF DEV AND INSTR MEDIA , , , , GENERAL FUND , , , , Number of Accounts: 57 ************************ End of report ************************ F14-B1-3

7 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Altern Cert Grant (Date: 6/2017) 10:46 AM ALTER CERT GRANT 6400 INST STAFF TRAINING SVCS 6400 INST STAFF TRAINING SVCS 1930 EXTRA DUTY PAY-INSTRUCTIONAL , , , INST STAFF TRAINING SVCS 1940 WORKSHOP PARTICIPANT INST STAFF TRAINING SVCS 2100 RETIREMENT , , INST STAFF TRAINING SVCS 2200 FICA , , INST STAFF TRAINING SVCS 2400 WORKERS' COMPENSATION INST STAFF TRAINING SVCS 5100 SUPPLIES 7, , , , INST STAFF TRAINING SVCS 7500 OTHER PERSONAL SERVICES INST STAFF TRAINING SVCS , , , , INST STAFF TRAINING SVCS , , , , ALTER CERT GRANT , , , , GENERAL FUND , , , , Number of Accounts: 54 ************************ End of report ************************ F14-B2-1

8 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Teacher Training (Date: 6/2017) 10:45 AM TEACHER TRAINING 6200 INSTRUCTIONAL MEDIA SERVICES 6200 INSTRUCTIONAL MEDIA SERVICES 2100 RETIREMENT INSTRUCTIONAL MEDIA SERVICES 2200 FICA INSTRUCTIONAL MEDIA SERVICES 2400 WORKERS' COMPENSATION INSTRUCTIONAL MEDIA SERVICES 3350 CONFERENCE REGISTRATION 3, INSTRUCTIONAL MEDIA SERVICES 7500 OTHER PERSONAL SERVICES 5, INSTRUCTIONAL MEDIA SERVICES , INSTRUCTIONAL MEDIA SERVICES , INST & CURRICULUM DEV SVCS 6300 INST & CURRICULUM DEV SVCS 1930 EXTRA DUTY PAY-INSTRUCTIONAL 2, , INST & CURRICULUM DEV SVCS 2100 RETIREMENT INST & CURRICULUM DEV SVCS 2200 FICA INST & CURRICULUM DEV SVCS 2400 WORKERS' COMPENSATION INST & CURRICULUM DEV SVCS , , WT000 WRITING TEAMS WT INST & CURRICULUM DEV SVCS 1930 EXTRA DUTY PAY-INSTRUCTIONAL 23, , WT INST & CURRICULUM DEV SVCS 2100 RETIREMENT 1, WT INST & CURRICULUM DEV SVCS 2200 FICA 1, WT INST & CURRICULUM DEV SVCS 2400 WORKERS' COMPENSATION WT INST & CURRICULUM DEV SVCS , , INST & CURRICULUM DEV SVCS , , F14-B3-1

9 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Teacher Training (Date: 6/2017) 10:45 AM TEACHER TRAINING 6400 INST STAFF TRAINING SVCS 6400 INST STAFF TRAINING SVCS 1930 EXTRA DUTY PAY-INSTRUCTIONAL 8, , , , INST STAFF TRAINING SVCS 1940 WORKSHOP PARTICIPANT 90, , , , INST STAFF TRAINING SVCS 2100 RETIREMENT , , , INST STAFF TRAINING SVCS 2200 FICA 7, , , , INST STAFF TRAINING SVCS 2400 WORKERS' COMPENSATION INST STAFF TRAINING SVCS 3150 CONSULTANT 2, , , , INST STAFF TRAINING SVCS 3300 IN-COUNTY TRAVEL 7, INST STAFF TRAINING SVCS 3310 OUT OF COUNTY TRAVEL 2, INST STAFF TRAINING SVCS 3320 OUT OF STATE TRAVEL , INST STAFF TRAINING SVCS 3350 CONFERENCE REGISTRATION 3, , INST STAFF TRAINING SVCS 3620 SOFTWARE SUBSCRIPTIONS 18, , , , INST STAFF TRAINING SVCS 3650 RENTAL EXPENDITURE 3, INST STAFF TRAINING SVCS 3730 POSTAGE INST STAFF TRAINING SVCS 3900 OTHER PURCHASED SERVICES 1, INST STAFF TRAINING SVCS 5100 SUPPLIES 33, , , , INST STAFF TRAINING SVCS 5102 SUPPLIES-INK/TONER 4, INST STAFF TRAINING SVCS 6430 CAPITALIZED COMPUTER HARDWARE , , INST STAFF TRAINING SVCS 6440 NON-CAPITALIZED COMPUTER HARDW INST STAFF TRAINING SVCS 6920 NON-CAPITALIZED SOFTWARE INST STAFF TRAINING SVCS 7300 DUES AND FEES INST STAFF TRAINING SVCS 7320 WEBINARS & ON-LINE TRAINING 14, , , , INST STAFF TRAINING SVCS 7500 OTHER PERSONAL SERVICES 12, , , , INST STAFF TRAINING SVCS , , , , COPY CENTER INST STAFF TRAINING SVCS 3900 OTHER PURCHASED SERVICES INST STAFF TRAINING SVCS 3901 PRINTING SERVICES INST STAFF TRAINING SVCS INST STAFF TRAINING SVCS , , , , F14-B3-2

10 3frbud12.p 67-4 Lake County, FL 07/13/17 Page: BDGT Teacher Training (Date: 6/2017) 10:45 AM TEACHER TRAINING 6400 INST STAFF TRAINING SVCS 7730 STAFF SERVICES 7730 STAFF SERVICES 3150 CONSULTANT 1, STAFF SERVICES 3310 OUT OF COUNTY TRAVEL STAFF SERVICES 3350 CONFERENCE REGISTRATION STAFF SERVICES , , STAFF SERVICES , , TEACHER TRAINING , , , , GENERAL FUND , , , , Number of Accounts: 323 ************************ End of report ************************ F14-B3-3

F14-1. Florida Assoc of Dist. Instructional Materials Admin, FL Assoc of Educators, National Assoc of Staff Development $

F14-1. Florida Assoc of Dist. Instructional Materials Admin, FL Assoc of Educators, National Assoc of Staff Development $ LAKE COUNTY SCHOOLS 2014-15 Budget Worksheet FACILITY : PROFESSIONAL DEVELOPMENT FACILITY FUNCTION OBJECT PROJECT SUB-PROJEPROGRAM EXP TYPE ADDITIONAL DESCRIPTION AMOUNT 1 : PROFESSIONAL DEVELOPMENT 6200:

More information

LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9210: ACADEMIC SERVICES

LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9210: ACADEMIC SERVICES LAKE COUNTY SCHOOLS 2015 16 Budget Worksheet FACILITY : ACADEMIC SERVICES FACILITY FUNCTION OBJECT PROJECT SUB PROJECT PROGRAM EXP TYADDITIONAL DESCRIPTION AMOUNT 1 : ACADEMIC SERVICES 5100: BASIC FEFP

More information

LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9500: CHIEF OF ADMINISTRATION

LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9500: CHIEF OF ADMINISTRATION LAKE COUNTY SCHOOLS 2015 16 Budget Worksheet FACILITY : FACILITY FUNCTION OBJECT PROJECT SUB PROJECT PROGRAM EXP TYP ADDITIONAL DESCRIPTION AMOUNT 1 : 7200: GENERAL ADMIN 3100: PROF&TECH SVCS 19950: CHIEF

More information

F23-1. LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9450: EXEC DIR INFO/INSTRUC TECH SER

F23-1. LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9450: EXEC DIR INFO/INSTRUC TECH SER LAKE COUNTY SCHOOLS 2015 16 Budget Worksheet FACILITY : EXEC DIR INFO/INSTRUC TECH SER Department FACILITY FUNCTION OBJECT PROJECT SUB PRO PROGRAM EXP TYPE ADDITIONAL DESCRIPTION AMOUNT 1 : EXEC DI5100:

More information

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 19, 2017

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 19, 2017 10 Revenue 200 Local Revenues 1211 Property taxes 76,521,402.00 1213 Mobile home taxes 180,000.00 1262 Resale revenues 147,000.00 1278 Athletic gate receipts 140,000.00 1280 Interest income 2,000.00 1281

More information

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 13, 2018

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 13, 2018 Fiscal Year 2018 2019 10 REVENUE 100 Oper Trans In 120 1125 Fund 25 Transfer In 44,900.00 1127 Fund 27 Transfer In 91,269.00 100 Oper Trans In Total 136,169.00 200 Local Revenues 210 1211 Property taxes

More information

Candia School District

Candia School District Function Account Number Description 17-18 Actuals 17-18 18-19 Board 1100 21110010200 5112 REG ED TEACHER SALARIES 1,388,367.13 1,416,166.68 1,408,143.80 1,416,290.00 1,416,290.00 1,416,290.00 8,146.20

More information

Siatech Little Rock Charter School

Siatech Little Rock Charter School Unit Unit Title Title ed 1200114070300000 HS - HIGH SCHOOL 61110 CERT SALARY 177,110.00 16,873.00 56,477.14 120,632.86 1200117070300000 SUMMER 61110 CERT SALARY 0.00-3,999.16 0.00 0.00 1200122070320000

More information

OPERATING FUND BUDGET AMENDMENT

OPERATING FUND BUDGET AMENDMENT 2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE AMENDED AMENDED REVENUE #9 REVENUE #10 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794 478,352 (216,442)

More information

OPERATING FUND BUDGET AMENDMENT

OPERATING FUND BUDGET AMENDMENT 2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF SEPTEMBER 30, 2017 PROJECTED REVENUE SEPTEMBER 30, 2017 REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT

More information

City of Caldwell BUDGET FY 2018

City of Caldwell BUDGET FY 2018 City of Caldwell BUDGET FY 2018 City of Caldwell FY 2018 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council 01-1-01-100 Mayor 01-1-02-110

More information

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97%

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 06-2015 06/30/15 PAGE 1 R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET BALANCE 95,254.98CR 0.00 0.00 95,254.98CR 0% 0% 100-411100-000-000-0

More information

OPERATING FUND BUDGET AMENDMENT

OPERATING FUND BUDGET AMENDMENT 2018-19 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794.00 694,794 0 0.00 3202

More information

OTHER COUNTY FUNDS % 0%

OTHER COUNTY FUNDS % 0% *** BUDGET REPORT *** PAYETTE JT SCHOOL DISTRICT #371 MO-YR: 11-2018 11/30/18 PAGE 1 (Rprt: 01-Report: 01; Dates: 00/00/00-11/30/18; PRINT: 12/05/18 4:39:17 PM) G E N E R A L F U N D 100-320000-000-000-0

More information

OTHER COUNTY FUNDS % 0%

OTHER COUNTY FUNDS % 0% *** BUDGET REPORT *** PAYETTE JT SCHOOL DISTRICT #371 MO-YR: 04-2018 04/30/18 PAGE 1 (Rprt: 01-Report: 01Bdgt Prep: 23/Prop Budget; Dates: 00/00/00-04/30/18; PRINT: 05/09/18 5:20:51 PM) G E N E R A L F

More information

SUMMARY STATEMENT SCHOOL BUDGET

SUMMARY STATEMENT SCHOOL BUDGET SUMMARY STATEMENT - 2014-2015 SCHOOL BUDGET Highland Joint School District #305 GENERAL M&O FUND ALL OTHER FUNDS Prior Year Prior Year Current Proposed Prior Year Prior Year Current Proposed REVENUES Actual

More information

Department Mission: Non-Mandated Services: TITLE 33

Department Mission: Non-Mandated Services: TITLE 33 Department: Veterans FY 2019 Proposed Budget Department Mission: To give aid and assistance to any veteran, the spouse or dependents of the veteran or the survivors of the veteran in applying for all benefits

More information

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008 CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Information Technology FY 2019 Proposed Budget Department Mission: Klamath County Information Technology delivers business services that empower, support and serve all county departments in

More information

Fiscal Year Budget

Fiscal Year Budget Skagit Transit Burlington, Skagit County, Washington Fiscal Year 2015 Budget 2015 Budget Highlights Revenue Projections Sales Tax The tax rate which was passed in November 2008 to increase the rate to

More information

EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY

EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY BUDGET SUMMARY FY 20122013 BUDGET DEFAULT DEFAULT PROPOSED PROPOSED + / 20112012 INCR/DECR 20122013 INCR/DECR 20122013 % TEACHERS SALARIES $ 1,095,341 $ (18,740) $ 1,076,601 $ $ 1,076,601 1.71% Certified

More information

City College of San Francisco Budget Status Report Chancellor January 16

City College of San Francisco Budget Status Report Chancellor January 16 Department/Organization Account Account Description Working Budget Year to Date Expenditures Encumbrances Available Balances Academic Senate 1220 Nonteaching Sch1 18,004.17 10,802.52 0.00 7,201.65 3109

More information

2018 DELIBERATIVE SESSION SCHOOL DISTRICT OF CANDIA FEBRUARY 8, 2018

2018 DELIBERATIVE SESSION SCHOOL DISTRICT OF CANDIA FEBRUARY 8, 2018 2018 DELIBERATIVE SESSION SCHOOL DISTRICT OF CANDIA FEBRUARY 8, 2018 CANDIA SCHOOL DISTRICT WARRANT STATE OF NEW HAMPSHIRE TO THE INHABITANTS OF THE SCHOOL DISTRICT, IN THE TOWN OF CANDIA, NEW HAMPSHIRE,

More information

OTHER COUNTY FUNDS % 0%

OTHER COUNTY FUNDS % 0% *** BUDGET REPORT *** PAYETTE JT SCHOOL DISTRICT #371 MO-YR: 07-2018 07/31/18 PAGE 1 (Rprt: 01-Report: 01; Dates: 00/00/00-07/31/18; PRINT: 08/12/18 2:04:24 PM) G E N E R A L F U N D 100-320000-000-000-0

More information

OTHER COUNTY FUNDS % 0%

OTHER COUNTY FUNDS % 0% *** BUDGET REPORT *** PAYETTE JT SCHOOL DISTRICT #371 MO-YR: 08-2018 08/31/18 PAGE 1 (Rprt: 01-Report: 01; Dates: 00/00/00-08/31/18; PRINT: 09/08/18 4:06:51 PM) G E N E R A L F U N D 100-320000-000-000-0

More information

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008 CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits

More information

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 263,415.04CR 491,162.82CR 925,303.00CR 19% 35%

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 263,415.04CR 491,162.82CR 925,303.00CR 19% 35% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 01-2017 01/31/17 PAGE 1 (Rprt: 01-BUDGET; Dates: 00/00/00-01/31/17; PRINT: 02/01/17 12:17:00 PM) R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET

More information

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 10,777.07CR 497,760.25CR 918,705.57CR 1% 35%

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 10,777.07CR 497,760.25CR 918,705.57CR 1% 35% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 02-2017 02/28/17 PAGE 1 (Rprt: 01-BUDGET; Dates: 00/00/00-02/29/17; PRINT: 03/02/17 2:05:08 PM) R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET

More information

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:13PM 2019 2016 2017 2018 2018 1000 General Fund 1030 Tax Collector R20 Licenses, Fees and Permits 0.00 0.00 0.00 0.00 1031-1000-41010Fees

More information

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018 ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS Monday July 30th, 2018 1) INDEX 2) BOARD MINUTES 3) BOARD MEMBERS SIGN IN SHEET 4) VISITORS SIGN IN SHEET 5) AGENDA 6) SCHOOL LEADER REPORT 7) PRESIDENT/MANAGERS

More information

FY20 - ASSESSMENTS A B C D E F G H I J K

FY20 - ASSESSMENTS A B C D E F G H I J K FY20 - ASSESSMENTS 1 2 3 4 6 7 8 9 10 11 12 13 14 1 16 17 18 19 20 21 22 23 24 2 26 27 28 29 30 31 32 33 34 3 36 37 38 A B C D E F G H I J K FY19 FY20 MGRS LES WES MGRSD MGRS LES WES MGRSD FY19 TO FY20

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Law Library FY 2018 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community

More information

City College of San Francisco Budget Status Report Chancellor December 31, Working Budget. Year to Date Expenditures Encumbrances

City College of San Francisco Budget Status Report Chancellor December 31, Working Budget. Year to Date Expenditures Encumbrances Status Report Chancellor Academic Senate 1220 Nonteaching Sch1 18,004.17 9,002.10 0.00 9,002.07 3109 STRS Certificated 1,931.85 965.94 0.00 965.91 3309 OASDI Certificated 0.00 548.15 0.00 (548.15) 3329

More information

Systems. Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Systems. Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Geographic Information Systems FY 2018 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and

More information

Strategic Budget Planning

Strategic Budget Planning Strategic Budget Planning School Name: LYON Location: 939 School Year: 2017-2018 Plan Type: Tentative Plan Created Date: 01/18/2017 Plan Update Date: 03/01/2017 Submit Update Date: 02/26/2017 Strategic

More information

Stoughton Area School District Finance Committee. Financial Update Report November 2018

Stoughton Area School District Finance Committee. Financial Update Report November 2018 Stoughton Area School District Finance Committee Financial Update Report November 2018 Table of Contents General and Special Ed Fund Revenue and Expense Update 1 Fund 10 & 27 Revenue & Expense Summary

More information

PORT JEFFERSON SCHOOLS

PORT JEFFERSON SCHOOLS Administrative Components A 1010.400 BOARD OF EDUCATION - OTHER EXPENSE A 1010.415-0 BOARD OF EDUCATION- TRAINNING 6,000.00 500.00 6,000.00 0.00 500.00 0.00 A 1010.449-2 BOE-MEMBERSHIP DUES 21,410.00 20,800.00

More information

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:03PM 2019 2016 2017 2018 2018 2510 Klamath Cty Library Serv Dist 5010 Library Service District R10 Property Taxes 2,400,758.62

More information

Checking private survey maps for compliance with Oregon statutes and file them in the Surveyor s Office as public records.

Checking private survey maps for compliance with Oregon statutes and file them in the Surveyor s Office as public records. Department: Surveyor FY 2019 Proposed Budget Department Mission: To provide the citizens an organized facility to research the surveying records and to provide for the safe keeping of the public records

More information

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015 70001.000 COUNCIL GENERAL GOVERNMENT.101 Salaries (5) 10,455.62 11,300.00 11,300.00 11,300.00 11,300.00.302 Fees & Supplies 632.78 1,500.00 1,500.00 1,500.00 1,500.00.305 Advertising 0.00 2,500.00 2,500.00

More information

Department Mission: Mandated Services: Department Overview:

Department Mission: Mandated Services: Department Overview: Department: Treasurer FY 2019 Proposed Budget Department Mission: Our mission is to provide financial stewardship for Klamath County by safeguarding financial resources while maximizing investment return

More information

EXPENDITURE SAMPLES AND FUNDS REQUEST FORM

EXPENDITURE SAMPLES AND FUNDS REQUEST FORM Appendix E EXPENDITURE SAMPLES AND FUNDS REQUEST FORM Allowable Expenditures There are several restrictions on the use of SBAP funds: They must be used within the special education program; They may not

More information

Matriculation Fee Detail by Fund and Index

Matriculation Fee Detail by Fund and Index Report: Matriculation Fee By Index 1 of 8 Run Date: Dec 12, 2018 Index Code: DSSMF1 - Disabled Stu Srv: Matr. Fee Support Account Account Title Period Net s 10103 Staff-Unclassified Salaries- Non-Fac 0.00

More information

IPSWICH PUBLIC SCHOOLS FY18 SCHOOL COMMITTEE BUDGET MARCH 22, 2017

IPSWICH PUBLIC SCHOOLS FY18 SCHOOL COMMITTEE BUDGET MARCH 22, 2017 IPSWICH PUBLIC SCHOOLS FY18 SCHOOL COMMITTEE BUDGET MARCH 22, 2017 FY18 FY18 FY18 FY17 FY17 FY17 FTE INCREASE 2018 SCHOOL COMM REV/GIFT GRANTS 2017 SCH COMM REV/GIFT GRANTS 2016 FY16 ORG PGM DESE OBJ ACCOUNT

More information

Strategic Budget Planning

Strategic Budget Planning Strategic Budget Planning School Name: SOUTHWEST CAREER & TECHNICAL ACADEMY Location: 448 School Year: 2017-2018 Plan Type: Tentative Plan Created Date: 01/26/2017 Plan Update Date: 03/24/2017 Submit Update

More information

NYS AHPERD, Inc. Income Statement As of January 24, 2013

NYS AHPERD, Inc. Income Statement As of January 24, 2013 Income Budget Received Balance Total Member Income 191,283.00 131,450.00 60,570.00 Total Conference Income 177,398.00 179,417.00 (2,019.00) Total Publications Income 600.00 700.00 (100.00) Total Other

More information

Strategic Budget Planning

Strategic Budget Planning Strategic Budget Planning School Name: HYDE PARK Location: 531 School Year: 2017-2018 Plan Type: Tentative Plan Created Date: 01/30/2017 Plan Update Date: 04/18/2017 Submit Update Date: 04/18/2017 Strategic

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Law Library FY 2016 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community

More information

SPECIAL REVENUE (GRANT) FUNDS

SPECIAL REVENUE (GRANT) FUNDS SPECIAL REVENUE (GRANT) FUNDS Special Revenue (Grant) Funds are comprised of grants and awards from various State, Federal and Local agencies or organizations. These funds are awarded by grantor and subject

More information

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018 Ordinary Income/Expense Income 40000 FRANCHISE FEES 40140 Other Franchise Fees 6,000.00 3,300.00 3,546.87 4,509.57 3,904.82 40100 Bowie Cass Electric 29,400.00 33,360.00 14,694.20 31,090.05 35,560.33 40110

More information

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records.

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records. Department: Geographic Information Systems FY 2017 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and

More information

Annual Report of the Monroe School Board for Monroe School District, SAU 77 Fiscal Year July 1, 2016-2017 Table of Contents 2017 2018 District Warrant 01 2017 2018 Budget Form (MS-26) 04 Comparative Budget

More information

SAN BERNARDINO COMMUNITY COLLEGE DISTRICT. Charlie Ng, Vice Chancellor, Fiscal Services

SAN BERNARDINO COMMUNITY COLLEGE DISTRICT. Charlie Ng, Vice Chancellor, Fiscal Services SAN BERNARDINO COMMUNITY COLLEGE DISTRICT TO: FROM: REVIEWED BY: PREPARED BY: Board of Trustees Bruce Baron, Chancellor Charlie Ng, Vice Chancellor, Fiscal Services Crispina Ongoco, Director of Fiscal

More information

GENERAL CONFERENCE. Financial Statement Overview 2017/18 Fiscal Year Nov 2018

GENERAL CONFERENCE. Financial Statement Overview 2017/18 Fiscal Year Nov 2018 GENERAL CONFERENCE Financial Statement Overview 2017/18 Fiscal Year Nov 2018 Current YTD General Conference $ 56,241.46 $ 546,505.51 Bible Advocate Press $ 42,404.55 $ 358,090.93 Missions Ministries $

More information

FY 2017 City of Caldwell

FY 2017 City of Caldwell FY 2017 City of Caldwell BUDGET City of Caldwell FY 2017 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council Mayor Mayor's Office Human Resources

More information

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017 Budget vs. Actuals: Budget 16-17 FY - FY16 P&L July 2016 - June 2017 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Total 16-17 Actual Budget Actual Budget Actual Budget

More information

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, 2018 9:00 AM 600 S. Commerce Ave. Sebring, FL 33870 AGENDA 1 MEETING CALLED TO ORDER: Invitation to fill out "Citizens not on the agenda"

More information

NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE

NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE I. MISSION STATEMENT Members of the North Slope Borough Assembly are elected by residents of the North Slope Borough and serve their constituents during

More information

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET 5-23-2018 09:55 AM CITY OF LUCAS PAGE: 1 11 -GENERAL FUND FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33 BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET REVENUE SUMMARY PROPERTY TAXES 2,216,687 19,518.40

More information

GENERAL FUND ALLOCATIONS SUPERINTENDENT'S BUDGET

GENERAL FUND ALLOCATIONS SUPERINTENDENT'S BUDGET Amount FTE Amount FTE Amount FTE School Budgets: Student-based allocation Student Based Allocation Dollars 234,483.91 245,302.39 10,818.48 Less Federal Pool 0.00 (17,844.82) (17,844.82) Programmatic Needs

More information

Department: Emergency Management FY 2018/19 Proposed Budget

Department: Emergency Management FY 2018/19 Proposed Budget Department: Emergency Management FY 2018/19 Proposed Budget Department Mission: The mission of Klamath County Emergency Management (EM) is to create an EM program that meets the requirements of ORS 401

More information

The assessor s office has two main components, that of front office, (tech/support staff) and secondly the appraisal/sales data staff.

The assessor s office has two main components, that of front office, (tech/support staff) and secondly the appraisal/sales data staff. Department: Assessor FY 2017 Proposed Budget Department Mission: The Klamath County Assessor s Office provides efficient, courteous and professional service and information to the public while effectively

More information

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative for the Six Months ending June 30, 2017 PROFIT & LOSS BUDGET VS. ACTUAL GENERAL FUND Net Income for the First Half of 2017 exceeded Budget by

More information

GENERAL FUND ALLOCATIONS SUPERINTENDENT'S PRELIMINARY BUDGET

GENERAL FUND ALLOCATIONS SUPERINTENDENT'S PRELIMINARY BUDGET Amount FTE Amount FTE Amount FTE School Budgets: Student Based Allocation Dollars 245,302,390 243,243,878 (2,058,512) Less Federal Pool (17,844,820) (16,824,000) 1,020,820 Programmatic Needs 5,013,530

More information

MSSAA Balance Sheet Current Year vs Prior Year As of March 31, 2017

MSSAA Balance Sheet Current Year vs Prior Year As of March 31, 2017 Balance Sheet Current Year vs Prior Year As of March 31, 2017 Current Year Prior Year Current Assets Wells Fargo 949,453.03 996,219.40 Citizens Checking 7,293.00 98,797.25 Rockland Trust 529,612.93 459,047.83

More information

INDIANAPOLIS PUBLIC SCHOOLS 2015 PROPOSED BUDGET REPORT 0100 GENERAL FUND 2015 BUDGET 809 FMD ADMINISTRATION FTE BUDGET

INDIANAPOLIS PUBLIC SCHOOLS 2015 PROPOSED BUDGET REPORT 0100 GENERAL FUND 2015 BUDGET 809 FMD ADMINISTRATION FTE BUDGET 809 FMD ADMINISTRATION FTE BUDGET 11100 ELEMENTARY 80900004 430005 REPAIRS & MAINTENANCE SERVICES 0.00 6,500 TOTAL 11100 ELEMENTARY 0.00 6,500 26100 SERVICE AREA DIRECTION 80900308 120005 ASST TO THE SUPERINTENDENT

More information

$1.0600/$100 (proposed rate for maintenance and operations) School Debt Service Tax Approved by Local Voters

$1.0600/$100 (proposed rate for maintenance and operations) School Debt Service Tax Approved by Local Voters NOTICE OF PUBLIC MEETING TO DISCUSS BUDGET AND PROPOSED TAX RATE The Fort Bend Independent School District will hold a public meeting at 5:30 PM, June 11, 2018 in the Board Room of the Administration Building,

More information

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget Summary of All Units Customer Billings 4001 Customer Billings $19,603,438.00 $6,675,236.00 $6,812,439.85 $137,203.85 4004 Dark Fiber Billings 122,480.00 40,828.00 21,720.00 (19,108.00) 4005 Capital Billings

More information

,000, ,000, ,000, , , , Property Taxes - Prior

,000, ,000, ,000, , , , Property Taxes - Prior General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/25/2018-10:34AM 2019 2016 2017 2018 2018 1000 General Fund 1000 Non-Departmental R10 Property Taxes 8,297,574.70 8,477,866.18 8,354,000.00

More information

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET 7-20-2017 02:36 PM CITY OF LUCAS PAGE: 1 11 -GENERAL FUND FINANCIAL SUMMARY BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET REVENUE SUMMARY PROPERTY TAXES 2,281,538 15,922.53 2,278,339.23 0.00 3,198.77

More information

date printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls

date printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls Income Taxes-Town Poughkeepsie 0 0 16,694,400 16,694,400 0 0 0 16,778,925 0 15,849,700 0 15,572,869 0 15,333,040 0 2,401 Interest 3,539 8,000 4,461 9,000 8,000 8,000 0 8,630 8,000 8,087 10,000 7,724 20,000

More information

El Camino College/ Compton Center. Dr. Jane Harmon, Dean. Geology Department. Program Review. Spring Prepared by Leonard Clark

El Camino College/ Compton Center. Dr. Jane Harmon, Dean. Geology Department. Program Review. Spring Prepared by Leonard Clark El Camino College/ Compton Center Dr. Jane Harmon, Dean Geology Department Program Review Spring 2009 Prepared by Leonard Clark Overview of Department The geology department at the El Camino College (ECC)

More information

Louisiana Academy of Family Physicians 2018 Draft Budget

Louisiana Academy of Family Physicians 2018 Draft Budget Ordinary Income/Expense Income 802-000 Spring Conference Income 802-005 Advertising 1,000.00 802-004 Exhibits 3,500.00 802-003 Grants 11,500.00 802-002 Registrations 9,000.00 802-001 Sponsorships 16,500.00

More information

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018 IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018 411101 ADV TAX - GNRL ALIMONY -1,707,975.00 0.00-1,707,975.00-1,630,243.52 0.00-77,731.48 95.40% 414101 ALCOHOLIC BEVERAGES -14,800.00 0.00-14,800.00-14,226.59

More information

Jan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00

Jan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00 Jan - Dec 16 Budget $ Over Budget Income 300 TAXES 301.000 Real Estate Taxes 0.00 182,500.00-182,500.00 302.000 Fire Tax 0.00 30,000.00-30,000.00 310.000 Per Capita Taxes 0.00 0.00 0.00 310.100 Real Estate

More information

Summary of Main Checking Account

Summary of Main Checking Account December 31, 2014 Summary of Main Checking Account Cash In Cash Out Net Change Prior Month Current Pre-Paid Sub Total Current Pre-Paid Sub Total Current Pre-Paid Total Year October 34,667.52 20,265.00

More information

FY ANNUAL FINANCIAL REPORT

FY ANNUAL FINANCIAL REPORT Charter Schools FY 2015-2016 ANNUAL FINANCIAL REPORT Page 1 TOTAL CHARTER FEDERAL ACCOUNT ALL SCHOOLS PROJECTS NO. FUNDS FUND CHS FUND 142 FUND CONDENSED BALANCE SHEET - ALL FUNDS ASSETS 11120 Cash on

More information

CENTRALIZED ACCOUNTS As of July 2012 Cyclical Closing

CENTRALIZED ACCOUNTS As of July 2012 Cyclical Closing A. OPERATING S ACADEMIC SENATE - PRINTING ACADEMIC SENATE - INSTRUCTION, N-TEACH, REG ACADEMIC SENATE - INSTRUCTION, N-TEACH HR ACADEMIC SENATE - OFF/CLERK, REG ACADEMIC SENATE - UNCLASSFIED, NON-INSTR

More information

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57)

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57) 100 - GENERAL GOVERNMENT 100 - CITY ADMINISTRATION Title YTD Actual Original 00 REVENUES REV 40000 INTEREST & SINKING 176,609.87 0.00 176,609.87 REV 41000 PROPERTY TAXES-CURR... 742,535.43 775,000.00 (32,464.57)

More information

MARION TOWNSHIP General Fund Amended Budget July June 2011

MARION TOWNSHIP General Fund Amended Budget July June 2011 Income 44020 PROPERTY TAX 311,229.66 310,000.00 1,229.66 310,000.00 44021 TAX CHARGE BACKS -792.74-1,250.00 457.26-1,250.00 44025 ADMIN FEES 91,390.22 90,000.00 1,390.22 90,000.00 44100 BOARD OF REVIEW

More information

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018. Attachment 5.1 To: From: Date: RE: IHLS Board of Directors Adrienne L. Elam August 28, 2018 IHLS Financial Reports as of July 31, 2018 FY2017-18 System Area & Per Capita Grant (SAPG) Status As of July

More information

CENTRALIZED ACCOUNTS As of September 2012 Cyclical Closing

CENTRALIZED ACCOUNTS As of September 2012 Cyclical Closing A. OPERATING S ACADEMIC SENATE - PRINTING ACADEMIC SENATE - INSTRUCTION, N-TEACH, REG ACADEMIC SENATE - INSTRUCTION, N-TEACH HR ACADEMIC SENATE - OFF/CLERK, REG ACADEMIC SENATE - DISTRIBUTED EMP BEN ACADEMIC

More information

New Mexico Youth Soccer Association Budget September August 2016

New Mexico Youth Soccer Association Budget September August 2016 New Mexico Youth Soccer Association 2015-2016 Budget September 2015 - August 2016 Total Budget Income INC 100 AGM 0.00 101 AGM Sponsor Fees 0.00 102 AGM Luncheon 0.00 Total 100 AGM $ 0.00 200 COACHING

More information

City of Eagleville Budget Presentation Fiscal Year 2018

City of Eagleville Budget Presentation Fiscal Year 2018 City of Eagleville Budget Presentation Fiscal Year 2018 Work Sessions: March 9, 2017: March 23, 2017: April 13, 2017: General Fund Revenue Estimates Parks & Recreation State Street Aid Revenue and Expenses

More information

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019) Fund #10 - General Fund Attachment 5.1 - IHLS Percentage b State Grants 549,978.11 1,209,700.32 2,550,525.21 (1,340,824.89) 3,400,700.32 (2,191,000.00) (64.43)% 3,400,700.32 Fees for Services and Materials

More information

GENERAL REVENUE. GENERAL Actual GENERAL Actual 2017

GENERAL REVENUE. GENERAL Actual GENERAL Actual 2017 1/18/ 01.301.100 REVENUE Gen. Fund - Property Taxes REVENUE Real/Prop Tax- Current 415,000.00 0.00 415,819.63 414,857.37 415,789.45 401,469.92 411,311.69 01.301.120 01.301.200 Real/Prop Tax-Disc Earned

More information

Expenditure Status Report

Expenditure Status Report 1 101 VETERANS' RELIEF.508.10.00.00 RESERVED ENDING CASH & INVEST 38,493.00 00 0.00 0.00 00 0.00 38,493.00 0.00 010.565.20.11.01 VETERAN RELIEF ASSISTANT 39,497.00 00 0.00 3,147.00 00 9,217.50 30,279.50

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

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 100% of Fiscal Year Account Description Total FY17 Budget Total FY16 Projection Total FY16 Budget

More information

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330. Balance Sheet ASSETS Chase Bank Operations - Chase I & I Program Capital Expenditures Construction $ 175,688.99 5,845.66 7,006.03 85,790.09 Total Chase Bank 274,330.77 Texpool Operations - Texpool I &I

More information

CENTRALIZED ACCOUNTS As of September 2016 Closing

CENTRALIZED ACCOUNTS As of September 2016 Closing A. OPERATING S ACADEMIC SENATE-PRINTING ACADEMIC SENATE - OTHER EXPENSE ACADEMIC SENATE - LOW VAL EQUIP ACADEMIC SENATE-INSTRUCTOR, N-TEACH,RE ACADEMIC SENATE-INSTRUCTION,N-TEACH H ACADEMIC SENATE-INSTRUCTIONAL,

More information

CENTRALIZED ACCOUNTS As of August 2016 Closing

CENTRALIZED ACCOUNTS As of August 2016 Closing A. OPERATING S ACADEMIC SENATE-PRINTING ACADEMIC SENATE - OTHER EXPENSE ACADEMIC SENATE - LOW VAL EQUIP ACADEMIC SENATE-INSTRUCTOR, N-TEACH,RE ACADEMIC SENATE-INSTRUCTION,N-TEACH H ACADEMIC SENATE-INSTRUCTIONAL,

More information

CITY OF ROMAN FOREST Budget

CITY OF ROMAN FOREST Budget CITY OF ROMAN FOREST Budget October 2011 through September 2012 Oct '11 - Sep 12 Ordinary Income/Expense Income 51000 CARRYOVER FROM PREVIOUS BUDGET 51100 CARRYOVER - BUDGET 11,117.00 51200 UNDESIGNATED

More information

This page is intentionally blank.

This page is intentionally blank. SCHOOL PROGRAMS Contents School Programs Summary... 3 Regular Education... 4 Special Education... 9 School Counseling... 10 Elementary Art, Music and P.E.... 12 Vocational Education... 13 Library Media...

More information

Fiscal Year Budget

Fiscal Year Budget 2017-18 Fiscal Year September 2017 Florida High School Athletic Association, Inc. 2017-18 Fiscal Year 2017-18 Estimated Revenue $5,620,630 Officials Fees 8% $450,600 Dues & Fees, 4% Service Fees $246,100

More information

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO JUNE 2018

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO JUNE 2018 IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO JUNE 2018 411101 ADV TAX - GNRL ALIMONY -1,707,975.00 0.00-1,707,975.00 0.00 0.00-1,707,975.00 0.00% 414101 ALCOHOLIC BEVERAGES -14,800.00 0.00-14,800.00-2,867.37

More information

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68)

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68) 100 - GENERAL GOVERNMENT 100 - CITY ADMINISTRATION Title YTD Actual Original 00 REVENUES REV 40000 INTEREST & SINKING 157,760.58 0.00 157,760.58 REV 41000 PROPERTY TAXES-CURR... 683,532.32 775,000.00 (91,467.68)

More information

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017 City of Dana Point, CA FY18 by Fund Group Summary For Fiscal: 2017-2018 Period Ending: 11/30/2017 Fund: 01 - GENERAL Revenue RevenueType: 10 - Taxes & Franchises 6101 - Sec & Unsec Property Taxes 6103

More information

Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.

Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards. Department: Tax Collector FY 2016 Proposed Budget Department Mission: Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview: Department: Animal Control FY 2016 Proposed Budget Department Mission: To protect the safety and welfare of the community of Klamath County, both citizens and animals. To educate the public in safe and

More information