AGENDA Board of Directors Meeting 1086 Alcatraz Ave. Oakland, CA June 22, :00 PM
|
|
- Lesley Waters
- 5 years ago
- Views:
Transcription
1 AGENDA Board of Directors Meeting 1086 Alcatraz Ave. Oakland, CA June 22, :00 PM Dial-in Location: nd St, Oakland CA Dial-in Number: , Access Code: Vision & Mission Yu Ming Charter School will provide a challenging and comprehensive education for Kindergarten through 8 th grade students, preparing them to be inquisitive and analytic lifelong learners in the 21 st Century world. Our mission is: I. Preliminary To provide an academically rigorous college preparatory program To graduate students with bilingual and biliterate skills in Mandarin-Chinese and English To nurture intellectual curiosity, international perspective and diligence in attaining personal goals To develop young people with compassion, sound moral character and a sense of responsibility for the community and the environment A. CALL TO ORDER B. ROLL CALL C. APPROVAL OF AGENDA THE ORDER OF BUSINESS MAY BE CHANGED WITHOUT NOTICE Notice is hereby given that the order of consideration of matters on this agenda may be changed without prior notice. REASONABLE LIMITATIONS MAY BE PLACED ON PUBLIC TESTIMONY Members of the public are welcome to speak on any agenda or non-agenda items so long as the matter pertains to the domain and jurisdiction of the school board. Public testimony on non-agenda items will be heard at the opening of the meeting. Public testimony on agenda items will take place as each item is presented. The Board s presiding officer reserves the right to impose reasonable time limits on public testimony. REASONABLE ACCOMMODATION WILL BE PROVIDED FOR ANY INDIVIDUAL WITH A DISABILITY Pursuant to the Rehabilitation Act of 1973 and the Americans with Disabilities Act of 1990, any individual with a disability who requires reasonable accommodation to attend or participate in this meeting of the Governing Board may request assistance by contacting Yu Ming Charter School during normal business hours at 1086 Alcatraz Ave, Oakland, CA 94608; telephone (510) as far in advance as possible, but no later than 24 hours before the meeting. FOR MORE INFORMATION For more information concerning this agenda or for materials relating to this meeting, please contact: Yu Ming Charter School at 1086 Alcatraz Ave, Oakland, CA 94608; telephone (510)
2 II. III. IV. INVITATION TO THE PUBLIC TO ADDRESS THE BOARD CONSENT AGENDA (5 mins) A. Approve May 2017 minutes B. Review May 2017 Check Register ITEMS OF BUSINESS A. Principal s Report (Principal Park, 25 minutes) 1. Include FSO report (15 min) 2. Yu Ming Youth Suicide Prevention Policy -- VOTE (10 min) B. Finance Committee (EdTec, Principal Park, 80 min) 1. Approval of Local Control Accountability Plan (LCAP) and Annual Update -- VOTE (Principal Park, 15 min) 2. May Financials Review - DISCUSSION (EdTec, 20 min) 3. Protected Prayer Certification - DISCUSSION (EdTec, 5 min) 4. Certification of Assurances - DISCUSSION (EdTec, 5 min) 5. Homeless Education Policy - DISCUSSION (EdTec, 5 min) EPA Resolution & Spending Plan - VOTE (EdTec, 10 min) 7. Approval of Budget - VOTE (EdTec, 20 min) C. CLOSED SESSION: Compensation Committee (Rodrigo Prudencio, 40 min) 1. Pursuant to Section 54957(b)(1) -- Public Employee Performance Evaluation (1. Title: Head of School) - DISCUSSION D. CLOSED SESSION: Facilities Committee (Rodrigo Prudencio, 30 minutes) 1. Pursuant to Section CONFERENCE WITH REAL PROPERTY NEGOTIATORS - DISCUSSION E. Board Governance Committee (40 min) THE ORDER OF BUSINESS MAY BE CHANGED WITHOUT NOTICE Notice is hereby given that the order of consideration of matters on this agenda may be changed without prior notice. REASONABLE LIMITATIONS MAY BE PLACED ON PUBLIC TESTIMONY Members of the public are welcome to speak on any agenda or non-agenda items so long as the matter pertains to the domain and jurisdiction of the school board. Public testimony on non-agenda items will be heard at the opening of the meeting. Public testimony on agenda items will take place as each item is presented. The Board s presiding officer reserves the right to impose reasonable time limits on public testimony. REASONABLE ACCOMMODATION WILL BE PROVIDED FOR ANY INDIVIDUAL WITH A DISABILITY Pursuant to the Rehabilitation Act of 1973 and the Americans with Disabilities Act of 1990, any individual with a disability who requires reasonable accommodation to attend or participate in this meeting of the Governing Board may request assistance by contacting Yu Ming Charter School during normal business hours at 1086 Alcatraz Ave, Oakland, CA 94608; telephone (510) as far in advance as possible, but no later than 24 hours before the meeting. FOR MORE INFORMATION For more information concerning this agenda or for materials relating to this meeting, please contact: Yu Ming Charter School at 1086 Alcatraz Ave, Oakland, CA 94608; telephone (510)
3 1. Appointment of Parent Elected Board Members (Eric Peterson, Lucia Hwang) -- VOTE (Rodrigo Prudencio, 20 min) 2. Approve board meeting calendar for school year - VOTE (10 min) 3. Set board retreat date for August - DISCUSSION (10 min) V. REVIEW OF ACTION ITEMS AND FUTURE AGENDA ITEMS VI. ADJOURNMENT The meeting was adjourned at. THE ORDER OF BUSINESS MAY BE CHANGED WITHOUT NOTICE Notice is hereby given that the order of consideration of matters on this agenda may be changed without prior notice. REASONABLE LIMITATIONS MAY BE PLACED ON PUBLIC TESTIMONY Members of the public are welcome to speak on any agenda or non-agenda items so long as the matter pertains to the domain and jurisdiction of the school board. Public testimony on non-agenda items will be heard at the opening of the meeting. Public testimony on agenda items will take place as each item is presented. The Board s presiding officer reserves the right to impose reasonable time limits on public testimony. REASONABLE ACCOMMODATION WILL BE PROVIDED FOR ANY INDIVIDUAL WITH A DISABILITY Pursuant to the Rehabilitation Act of 1973 and the Americans with Disabilities Act of 1990, any individual with a disability who requires reasonable accommodation to attend or participate in this meeting of the Governing Board may request assistance by contacting Yu Ming Charter School during normal business hours at 1086 Alcatraz Ave, Oakland, CA 94608; telephone (510) as far in advance as possible, but no later than 24 hours before the meeting. FOR MORE INFORMATION For more information concerning this agenda or for materials relating to this meeting, please contact: Yu Ming Charter School at 1086 Alcatraz Ave, Oakland, CA 94608; telephone (510)
4 Charter School Name: Date: Annual Budget 1st Interim 2nd Interim We have developed this checklist to assist you in the submission of your required Budget Reports, consistent with the terms of the MOU, Section 3.4 Financial Reporting. All items are to be submitted in hard copy and electronically through Epicenter. The hard copy to consist of certification page with original signatures and one single-sided copy of entire package printed in a PORTRAIT orientation (unless otherwise pre-setted in template). Please return this completed checklist with your report packet. All items should be addressed to Araceli Varela, ACOE, Room 372. Thank you. x Budget Report Alternative Form (Charter Alt & MYP Form-AB.xls ) (MOU ) r Detail r Summary r Certification with Original Signatures r Multi-Year Projection (current and 2 subsequent years) (MOU ) x Assumptions Worksheet (Budget Checklist-Assumptions-MYP Worksheet.xls ) x x x x x r Checklist r Budget Assumptions r Current Revenue and Expenditure Assumptions (MOU , , ) r Narrative/written summary of any significant changes (MOU 3.4.2) r Personnel FTE r Current and Multi-Year Projection (MOU ) r Narrative/written summary of any significant changes (MOU 3.4.2) r Multi-year Projections r Multi-Year ADA Assumptions (MOU ) r Personnel Cost Assumptions (MOU , , ) r Written summary of any significant changes (MOU 3.4.2) r Assumptions narrative, including, but not limited to: r Enrollment projections and impact of growth on liabilities, facilities, etc. (MOU ) r LCAP Expenditure Worksheet (only if LCAP has been revised) Supplemental financial report (MOU ), including: r Printout of Balance Sheet and Revenue & Expense Reports by Fund-Object Please submit a Balance Sheet by Fund (9000 objects) and a statement of Revenues & Expenses by Fund-Object (Unrestricted/Restricted/Combined Total - 2-digit object level). Current year CALPADS Enrollment Report (formerly CBEDS) Statement of cash flow using ACOE Template (MOU ) Special Education Quarterly Expenditure Report, as reported to your SELPA (MOU ) List of Administrative/Business Services Contracts (i.e., food service vendor, back-office provider) (MOU 3.4.4) Revised LCAP, if changes were made in accordance with the original LCAP development procedure
5 x x Completed FCMAT LCFF Calculator incl. Excel (MOU 3.4.4) Electronic copy of all items, with the following required to be provided in Excel, without links to any external data sources: r Budget Charter Alt MYP Reporting Form r Budget Checklist Assumptions - MYP Worksheet r Statement of cash flow r Completed FCMAT LCFF Calculator I hereby confirm that the enclosed report and attachments are accurate and complete. Signature Print Name Date Title
6 Charter School Name: (name continued) CDS #: Charter Approving Entity: County: Charter #: Fiscal Year: CHARTER SCHOOL BUDGET REPORT - ALTERNATIVE FORM CHARTER SCHOOL CERTIFICATION Yu Ming Charter School ACOE Alameda To the entity that approved the charter school: ( ) CHARTER SCHOOL BUDGET FINANCIAL REPORT -- ALTERNATIVE FORM: This report has been approved, and is hereby filed by the charter school pursuant to Education Code Section Signed: Date: Charter School Official (Original signature required) Print Name: Sue Park Title: Executive Director To the County Superintendent of Schools: ( ) CHARTER SCHOOL BUDGET FINANCIAL REPORT -- ALTERNATIVE FORM: This report is hereby filed with the County Superintendent pursuant to Education Code Section Signed: Date: Authorized Representative of Charter Approving Entity (Original signature required) Print Name: David Patterson Title: Director, Charter Schools For additional information on the BUDGET, please contact: For Approving Entity: David Patterson Name Director, Charter Schools Title Telephone dpatterson@acoe.org address For Charter School: Yoon Chang Name Client Manager Title x348 Telephone yoon@edtec.com address ( ) CHARTER SCHOOL BUDGET FINANCIAL REPORT -- ALTERNATIVE FORM: This report verified for mathematical accuracy by the County Superintendent of Schools pursuant to Education Code Section Signed: Date: ACOE District Advisor C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls Revised 5/27/15
7 CHARTER SCHOOL BUDGET REPORT - ALTERNATIVE FORM Charter School Name: Yu Ming Charter School (name continued) CDS #: Charter Approving Entity: ACOE County: Alameda Charter #: 1296 Budgeting Period: 2017/18 This charter school uses the following basis of accounting: X Accrual Basis (Applicable Capital Assets / Interest on Long-Term Debt / Long-Term Liabilities objects are 6900, 7438, , and ) Modified Accrual Basis (Applicable Capital Outlay / Debt Service objects are , , 7438, and 7439) Est. Actuals Current Budget Year Description Object Code Prior Year Unrest. Rest. Total A. REVENUES 1. LCFF Sources State Aid - Current Year ,155, ,466, ,466, Education Protection Account State Aid - Current Year , , , State Aid - Prior Years Tax Relief Subventions (for rev. limit funded schools) County and District Taxes (for rev. limit funded schools) Miscellaneous Funds (for rev. limit funded schools) Charter Schools Funding in Lieu of Property Taxes , Other LCFF/ Revenue Limit Transfers 8091, Total, LCFF/Revenue Limit Sources 2,604, ,919, ,919, Federal Revenues Every Student Succeeds Act (Titles I - V) Special Education - Federal 8181, , , , Child Nutrition - Federal Other Federal Revenues 8110, Total, Federal Revenues 39, , , Other State Revenues Special Education - State StateRevSE 200, , , All Other State Revenues StateRevAO 283, , , Total, Other State Revenues 483, , , , Other Local Revenues All Other Local Revenues LocalRevAO 1,027, , , Total, Local Revenues 1,027, , , TOTAL REVENUES 4,154, ,227, , ,489, B. EXPENDITURES 1. Certificated Salaries Certificated Teachers' Salaries ,294, ,442, , ,593, Certificated Pupil Support Salaries Certificated Supervisors' and Administrators' Salaries , , , Other Certificated Salaries Total, Certificated Salaries 1,550, ,825, , ,976, Non-certificated Salaries Non-certificated Instructional Aides' Salaries , , , , Non-certificated Support Salaries Non-certificated Supervisors' and Administrators' Sal , , , Clerical and Office Salaries Other Non-certificated Salaries , , , Total, Non-certificated Salaries 557, , , , C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls 2 of 7 Revised 5/27/15
8 CHARTER SCHOOL BUDGET REPORT - ALTERNATIVE FORM Charter School Name: Yu Ming Charter School (name continued) Est. Actuals Current Budget Year Description Object Code Prior Year Unrest. Rest. Total 3. Employee Benefits STRS , , , , PERS OASDI / Medicare / Alternative , , , , Health and Welfare Benefits , , , , Unemployment Insurance , , , , Workers' Compensation Insurance , , , , OPEB, Allocated OPEB, Active Employees Other Employee Benefits Total, Employee Benefits 407, , , , Books and Supplies Approved Textbooks and Core Curricula Materials , , , Books and Other Reference Materials Materials and Supplies , , , Noncapitalized Equipment , , , Food , , , Total, Books and Supplies 391, , , Services and Other Operating Expenditures Subagreements for Services Travel and Conferences , , , Dues and Memberships , , , Insurance , , , Operations and Housekeeping Services , , , Rentals, Leases, Repairs, and Noncap. Improvements , , , Professional/Consulting Services & Operating Expend , , , , Communications , , , Total, Services and Other Operating Expenditures 1,050, ,185, , ,235, Capital Outlay (Objects , modified accrual basis) Land and Improvements of Land Buildings and Improvements of Buildings Books and Media for New School Libraries or Major Expansion of School Libraries Equipment Equipment Replacement Depreciation Expense (for full accrual basis only) Total, Capital Outlay Other Outgo Tuition to Other Schools Transfers of Pass-through Revenues to Other LEAs Transfers of Apportionments to Other LEAs - Spec. Ed SE 0.00 Transfers of Apportionments to Other LEAs - All Other AO 0.00 All Other Transfers Debt Service: Interest Principal Total, Other Outgo TOTAL EXPENDITURES 3,957, ,093, , ,427, C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPEND. BEFORE OTHER FINANCING SOURCES AND USES (A5-B8) 197, , (72,313.13) 61, C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls 3 of 7 Revised 5/27/15
9 CHARTER SCHOOL BUDGET REPORT - ALTERNATIVE FORM Charter School Name: Yu Ming Charter School (name continued) Est. Actuals Current Budget Year Description Object Code Prior Year Unrest. Rest. Total D. OTHER FINANCING SOURCES / USES 1. Other Sources Less: Other Uses Contributions Between Unrestricted and Restricted Accounts (must net to zero) (48,313.13) 48, TOTAL OTHER FINANCING SOURCES / USES 0.00 (48,313.13) 48, E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 197, , (24,000.00) 61, F. FUND BALANCE, RESERVES 1. Beginning Fund Balance a. As of July , , , ,047, b. Adjustments to Beginning Balance 9793, c. Adjusted Beginning Balance 850, , , ,047, Ending Fund Balance, June 30 (E + F.1.c.) 1,047, ,083, , ,109, Components of Ending Fund Balance a. Nonspendable Revolving Cash Stores Prepaid Expenditures All Others b. Restricted c. Committed Stabilization Arrangements Other Commitments d. Assigned Other Assignments e. Unassigned/Unappropriated Reserve for Economic Uncertainties Unassigned / Unappropriated Amount ,047, ,083, , ,109, C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls 4 of 7 Revised 5/27/15
10 CHARTER SCHOOL MULTI-YEAR PROJECTION - ALTERNATIVE FORM Charter School Name: Yu Ming Charter School (name continued) CDS #: Charter Approving Entity: ACOE County: Alameda Charter #: 1296 Fiscal Year: 2017/18 This charter school uses the following basis of accounting: x Accrual Basis (Applicable Capital Assets / Interest on Long-Term Debt / Long-Term Liabilities objects are 6900, 7438, , and ) Modified Accrual Basis (Applicable Capital Outlay / Debt Service objects are , , 7438, and 7439) FY 2017/18 Totals for Totals for Description Object Code Unrestricted Restricted Total 2018/ /20 A. REVENUES 1. LCFF Sources State Aid - Current Year ,466, ,466, ,992, ,406, Education Protection Account State Aid - Current Year , , , , State Aid - Prior Years Tax Relief Subventions (for rev. limit funded schools) County and District Taxes (for rev. limit funded schools) Miscellaneous Funds (for rev. limit funded schools) Charter Schools Funding in Lieu of Property Taxes Other LCFF/ Revenue Limit Transfers 8091, Total, LCFF/Revenue Limit Sources 2,919, ,919, ,493, ,954, Federal Revenues Every Student Succeeds Act (Titles I - V) Special Education - Federal 8181, , , , , Child Nutrition - Federal Other Federal Revenues 8110, Total, Federal Revenues , , , , Other State Revenues Special Education - State StateRevSE , , , , All Other State Revenues StateRevAO 398, , , , Total, Other State Revenues 398, , , , , Other Local Revenues All Other Local Revenues LocalRevAO 909, , , , Total, Local Revenues 909, , , , TOTAL REVENUES 4,227, , ,489, ,183, ,630, B. EXPENDITURES 1. Certificated Salaries Certificated Teachers' Salaries ,442, , ,593, ,695, ,956, Certificated Pupil Support Salaries Certificated Supervisors' and Administrators' Salaries , , , , Other Certificated Salaries Total, Certificated Salaries 1,825, , ,976, ,094, ,371, Non-certificated Salaries Non-certificated Instructional Aides' Salaries , , , , , Non-certificated Support Salaries Non-certificated Supervisors' and Administrators' Sal , , , , Clerical and Office Salaries Other Non-certificated Salaries , , , , Total, Non-certificated Salaries 423, , , , , C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls 5 of 7 Revised 5/27/15
11 CHARTER SCHOOL MULTI-YEAR PROJECTION - ALTERNATIVE FORM Charter School Name: Yu Ming Charter School (name continued) FY 2017/18 Totals for Totals for Description Object Code Unrestricted Restricted Total 2018/ /20 3. Employee Benefits STRS , , , , , PERS OASDI / Medicare / Alternative , , , , , Health and Welfare Benefits , , , , , Unemployment Insurance , , , , , Workers' Compensation Insurance , , , , , OPEB, Allocated OPEB, Active Employees Other Employee Benefits Total, Employee Benefits 456, , , , , Books and Supplies Approved Textbooks and Core Curricula Materials , , , , Books and Other Reference Materials Materials and Supplies , , , , Noncapitalized Equipment , , , , Food , , , , Total, Books and Supplies 202, , , , Services and Other Operating Expenditures Subagreements for Services Travel and Conferences , , , , Dues and Memberships , , , , Insurance , , , , Operations and Housekeeping Services , , , , Rentals, Leases, Repairs, and Noncap. Improvements , , , , Professional/Consulting Services and Operating Expend , , , , , Communications , , , , Total, Services and Other Operating Expenditures 1,185, , ,235, ,379, ,459, Capital Outlay (Objects , for mod. accrual basis) Land and Improvements of Land Buildings and Improvements of Buildings Books and Media for New School Libraries or Major Expansion of School Libraries Equipment Equipment Replacement Depreciation Expense (for full accrual only) Total, Capital Outlay Other Outgo Tuition to Other Schools Transfers of Pass-through Revenues to Other LEAs Transfers of Apportionments to Other LEAs - Spec. Ed SE Transfers of Apportionments to Other LEAs - All Other AO All Other Transfers Debt Service: Interest Principal Total, Other Outgo TOTAL EXPENDITURES 4,093, , ,427, ,960, ,521, C. EXCESS (DEFICIENCY) OF REVENUES OVER EXPEND. BEFORE OTHER FINANCING SOURCES AND USES (A5-B8) 134, (72,313.13) 61, , , C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls 6 of 7 Revised 5/27/15
12 CHARTER SCHOOL MULTI-YEAR PROJECTION - ALTERNATIVE FORM Charter School Name: Yu Ming Charter School (name continued) FY 2017/18 Totals for Totals for Description Object Code Unrestricted Restricted Total 2018/ /20 D. OTHER FINANCING SOURCES / USES 1. Other Sources Less: Other Uses Contributions Between Unrestricted and Restricted Accounts (must net to zero) (48,313.13) 48, TOTAL OTHER FINANCING SOURCES / USES (48,313.13) 48, E. NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) 85, (24,000.00) 61, , , F. FUND BALANCE, RESERVES 1. Beginning Fund Balance a. As of July , , ,047, ,109, ,332, b. Adjustments to Beginning Balance 9793, c. Adjusted Beginning Balance 997, , ,047, ,109, ,332, Ending Fund Balance, June 30 (E + F.1.c.) 1,083, , ,109, ,332, ,441, Components of Ending Fund Balance a. Nonspendable Revolving Cash Stores Prepaid Expenditures All Others b. Restricted c. Committed Stabilization Arrangements Other Commitments d. Assigned Other Assignments e. Unassigned/Unappropriated Reserve for Economic Uncertainties Undesignated / Unappropriated Amount ,083, , ,109, ,332, ,441, C:\Users\yoon\Box Sync\Clients\California Clients\Yu Ming Charter School\Financial Reporting\Interim Reports\ \Budget\d Charter Alt Form.xls 7 of 7 Revised 5/27/15
13 Budget Assumptions Worksheet Yu Ming CHARTER SCHOOL 2017/18 REPORTING PERIOD (please check one): X Annual Budget 1st Interim 2nd Interim CURRENT REPORTING PERIOD RATES K 3 Grades 4 6 Grades 7 8 Grades 9 12 TOTAL A. REVENUES 1. LCFF/Revenue Limit Sources State Aid Current Year $7,798 $ 7,798 $ 15,596 Education Protection Account State Aid 23.70% 23.70% 47.40% State Aid Prior Years Charter School Funding in Lieu of Property Taxes Other Revenue (please provide breakdown): 2. Federal Revenues Title I Title II 0 Title III 0 Special Education Federal $ 125 $ 125 $ 250 Other Federal (please provide breakdown): 0 3. Other State Revenues Facility Grant $ 273,883 Lottery $ Special Education State $ $ 514 Other State (please provide breakdown): $ Other Local Revenues Special Education (from SELPA) Other Local (please provide breakdown): Assumptions should include deficit and proration factors as applicable $ 909,438 $ $ $ , $ $ 909,438 Include a narrative discussion and reason for significant changes between the current and the prior reporting categories. LCFF State per ADA amount is from the latest LCFF calculator v 18.1b This ADA amount has been multiplied by the projected ADA to derive the LCFF State Aid amount EPA was derived by multiplying 23.70% and SPED = $125/ADA before accounting for admin f Facility Grant is based on 75% of the lease amount, not including the additional costs and the district site Lottery = $191.95/ADA SPED = $514/ADA before accounting for set Field trip revenue is assumed at $90 per student Food services sales is assumed at 100% of expense Fundraising/Donation is assumed at $1,000/student Other Sources: Grades 4 6 Grades 7 8 Grades TOTAL ENROLLMENT AVERAGE DAILY ATTENDANCE % Unduplicated pupil count (includes FRM, EL, Foster Students) K 3 21% Page 1
14 Expenditure Assumptions Narrative 2017/18 FISCAL YEAR Yu Ming CHARTER SCHOOL Please include a narrative discussion and reason for significant changes between the current and prior reporting categories, if applicable. Salaries and Benefits Assuming 3% COLA increase Overall increase of 4.29 FTE Adding 1 5th/6th teacher and1 1st 6th grade TA Adding 1 Personalized Learning Specialist and 1 Special Ed Resource teacher Books and Supplies Decreased spending in textbooks and core curricula materials due to recent purchase of core subject materials in 16/17. Decreased spending in classroom furniture, equipment & supplies due to recent purchases made in 16/17. Decreased spending in computers due to recent purchases made in 16/17. All other expenses consistent with 2016/17 expenditures, increasing by COLA of 3%. Services and Other Operating Expenditures Increased rent expenses and related expenses (utilities, janitorial, security, communications) for the growth Decreased spending in professional development due to less requirements. Increased spending for intern program. Decreased spending in instructional consultants due to hiring of TA Consultant fee increased with hiring of Facilities consultant for Prop 51 Oversight remains at 3% Capital Outlay No capital expenditures assumed Other Outgo Other Uses Page 2
15 Personnel Full Time Equivalents (FTE) FISCAL YEAR Yu Ming CHARTER SCHOOL Certificated Non Management Unrestricted: Restricted: Total: Classified Non Management Unrestricted: Restricted: Total: Certificated Management/Supervisor Unrestricted: Restricted: Total: Classified Management/Supervisor Unrestricted: Restricted: Total: FTE TOTALS Estimated Adopted Budget Budget Actuals Budget Projections Projections 16/17 17/18 18/19 19/ Include a narrative discussion and reason for significant changes between the current and the prior or future reporting categories. Increased staffing to match addition of 2 new K classes every year beginning in Gradual increase in SPED personnel to match increased enrollment Adding instructional aides and SPED paraprofessionals Adding music teacher and Chinese TA Adding Coordinator for Student Support Decreased Family Liaison Coordinator FTE by 50% Increased Operations Coordinator FTE by 30% Page 3
16 Multi Year Projections 2017/18 FISCAL YEAR Yu Ming CHARTER SCHOOL TOTAL ENROLLMENT: Average Daily Attendance (use prior year P 2) K Grades Grades Grades Certificated Salary COLA Increase: % and Total $ (if % varies, include total $ only) Unrestricted: Restricted: Total: Classified Salary COLA Increase: % and Total $ (if % varies, include total $ only) Unrestricted: Restricted: Total: Other Certificated Salary Adjustments: total $ (provide explanation) Unrestricted: Restricted: Total: Other Classified Salary Adjustments: total $ (provide explanation) Unrestricted: Restricted: Total: Estimated Adopted Budget Actuals Budget Projections 16/17 17/18 18/19 Budget Projections 19/20 3.0% 3.0% 4.0% 4.0% 3.0% 3.0% 4.0% 4.0% 6.0% 6.0% 8.0% 8.0% 3.0% 3.0% 4.0% 4.0% 3.0% 3.0% 4.0% 4.0% 6.0% 6.0% 8.0% 8.0% 3.0% 3.0% 4.0% 4.0% 3.0% 3.0% 4.0% 4.0% 6.0% 6.0% 8.0% 8.0% 3.0% 3.0% 4.0% 4.0% 3.0% 3.0% 4.0% 4.0% 6.0% 6.0% 8.0% 8.0% Health and Welfare Benefits Increase: % and total $ (provide explanation if approximate annual is employee/employer Unrestricted: Restricted: Total: 8.0% 8.0% 16.0% 8.0% 8.0% 16.0% 8.0% 8.0% 16.0% 8.0% 8.0% 16.0% Include a narrative discussion and reason for significant changes between the current and prior and/or future reporting categories. Assumes 96% attendance rate in FY 17/18, 18/19, 19/20 Are salary and benefit negotiations finalized? Y/N Are Health Benefits included in salary schedule? Y/N Y N N N Y Y Y Y Page 4
17 Multi Year Projections 2017/18 FISCAL YEAR Yu Ming CHARTER SCHOOL Include a narrative discussion of assumptions used in the current and two subsequent fiscal years including: 1. Source of Data: (Example: FCMAT LCFF Calculator, SSC dartboard, etc.) 2. Change and Cause: (Example: health benefit costs increased from an estimated 15% at budget adoption to 18% at first interim based on actual renewal rates from ABC group.) 3. Effect. (Example: resulting in a health benefit cost increase of $3,000) Provide projected growth in average daily attendance, including details regarding the impact to cash flow, facilities, assets/liabilities, etc. The school anticipates expanding its facilites thus increasing enrollment by adding three classes of 26 per year resulting in increasing ADA driven revenues. Provide detail of state, federal and local revenues by source for current and two subsequent fiscal years. The source of state, federal and local revenues in FY16/17 and two subsequent fiscal years are: State revenues: LCFF state aid, EPA entitlement, State apportionments, Special Ed entitlement, School facilities apportionment, Mandated Cost reimbursement and State Lottery Federal revenues: Special Ed entitlement Local revenues: Food service sales, After school programs, Enrichment revenue, field trips aned fundraising & donations Identify current staffing levels/positions and provide projected growth for two subsequent fiscal years. Include justification for significant changes in staff and/or salaries that are not aligned with associated changes in ADA. Increased staffing with teachers and instructional aides, in addition to SPED staffing will increase due to school wide expansion beginning in 2017/18 and beyond. In FY 17/18, 4 additional teachers to meet expansion needs In FY 18/19, 1 additional teacher, 1 additional administrative staff, 1 additional SPED teacher and.5 SPED paraprofessional Identify all multiyear fiscal obligations, excluding salaries and benefits, for the next three years and identify the resources used to service those commitments. The school does not have any fiscal obligations and does have a line of credit with First Republic Bank. Identify any potential or contingent liabilities that may affect the budget. N/A If a significant percentage of ongoing expenditures are funded with one time resources, explain how the one time resources will be replaced to continue funding the ongoing expenditures in the following years. N/A Page 5
18 ESP-CA EdTec Network : Yu Ming Charter School (YMCS) Balance Sheet As of May 31, 2017 Financial Row Amount ASSETS Current Assets Bank 9120-YMCS - Cash in Bank - YMCS Cash in Bank - YMCS: First Republic (Main) $903, Total YMCS - Cash in Bank - YMCS $903, Total Bank $903, Accounts Receivable Accounts Receivable AR - Gen Purpose prior yr adjustment (Due from District) $2, AR - Gen Purpose/Categ/SHI PY Adj (Due from Co) $3, AR - Misc $ Total Accounts Receivable $5, Total Accounts Receivable $5, Total Current Assets $909, Fixed Assets Equipment $10, Accumulated Depreciation-Equipment ($10,800.00) Fixed Asset - Leasehold Improvements $14, Accumulated Depreciation - Leaseholds ($14,420.00) Total Fixed Assets $0.00 Other Assets Other Asset - Deposits $30, Total Other Assets $30, Total ASSETS $939, LIABILITIES & EQUITY Current Liabilities Accounts Payable Accounts Payable AP - Payable to County (prior yr adj) $1, Total Accounts Payable $1, Total Accounts Payable $1, Credit Card 9515-YMCS - Credit Card Summary - YMCS 9515-YMCS - Credit Card Summary - YMCS ($21.75) Credit Card - YMCS : Chase #9238 (formerly 7627) $11, Total YMCS - Credit Card Summary - YMCS $11, Total Credit Card $11, Other Current Liability Accrued Accounts Payable $8, Payroll Liability - Federal $ Retirement Liability - STRS ($1,077.57) Wages Payable ($6,803.87) Total Other Current Liability $ Total Current Liabilities $13, Equity Equity Temporarily Restricted $50, Total - Equity $50, Retained Earnings $800, Net Income $74, Total Equity $925, Total LIABILITIES & EQUITY $939,072.45
19 EdTec Network : Yu Ming Charter School (YMCS) Income Statement July 1, May 31, 2017 Financial Row Total Amount Amount Amount Amount Amount Amount Amount Ordinary Income/Expense Income Revenue Principal Apportionment Charter Schools General Purpose Entitlement - State Aid $1,800, $0.00 $0.00 $0.00 $0.00 $0.00 $1,800, Education Protection Account Entitlement $0.00 $341, $0.00 $0.00 $0.00 $0.00 $341, Total Principal Apportionment $1,800, $341, $0.00 $0.00 $0.00 $0.00 $2,142, Other State Revenues Other State Apportionments - Prior Years $32, $0.00 $0.00 $0.00 $0.00 $0.00 $32, Special Ed Special Education - Entitlement (State) $0.00 $0.00 $0.00 $0.00 $151, $0.00 $151, Special Education Reimbursement (State) $0.00 $0.00 $0.00 $0.00 $0.00 $14, $14, Total Special Ed $0.00 $0.00 $0.00 $0.00 $151, $14, $165, School Facilities Apportionments $58, $0.00 $0.00 $29, $0.00 $0.00 $88, Mandated Cost Reimbursements $68, $0.00 $0.00 $0.00 $0.00 $0.00 $68, State Lottery Revenue $29, $0.00 $0.00 $0.00 $0.00 $0.00 $29, Total Other State Revenues $189, $0.00 $0.00 $29, $151, $14, $384, Other Local Revenue Sales Food Service Sales $78, $0.00 $0.00 $0.00 $0.00 $0.00 $78, Total Sales $78, $0.00 $0.00 $0.00 $0.00 $0.00 $78, Fees and Contracts After School Program Revenue $182, $0.00 $0.00 $0.00 $0.00 $0.00 $182, Parking Fees $57, $0.00 $0.00 $0.00 $0.00 $0.00 $57, Total Fees and Contracts $240, $0.00 $0.00 $0.00 $0.00 $0.00 $240, Other Local Revenue Field Trips $18, $0.00 $0.00 $0.00 $0.00 $0.00 $18, All Other Local Revenue $19, $0.00 $0.00 $0.00 $0.00 $0.00 $28, Total Other Local Revenue $38, $0.00 $0.00 $0.00 $0.00 $0.00 $46, Total Other Local Revenue $357, $0.00 $0.00 $0.00 $0.00 $0.00 $365, Donations/Fundraising Donations - Parents $94, $0.00 $0.00 $0.00 $0.00 $0.00 $94, Donations - Private $47, $0.00 $0.00 $0.00 $0.00 $0.00 $47, Fundraising $404, $0.00 $0.00 $0.00 $0.00 $0.00 $412, School Defined Revenue 1 $100, $0.00 $0.00 $0.00 $0.00 $0.00 $100, Total Donations/Fundraising $646, $0.00 $0.00 $0.00 $0.00 $0.00 $654, Uncategorized Revenue $ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Revenue $2,994, $341, $0.00 $29, $151, $14, $3,546, Total - Income $2,994, $341, $0.00 $29, $151, $14, $3,546, Gross Profit $2,994, $341, $0.00 $29, $151, $14, $3,546, Expense Certificated Salaries Teachers Salaries Teachers Salaries $1,029, $0.00 $0.00 $0.00 $0.00 $0.00 $1,029, Teacher - Substitute Pay $2, $0.00 $0.00 $0.00 $0.00 $0.00 $2, Teacher - Special Ed $0.00 $0.00 $18, $0.00 $100, $0.00 $118, Total Teachers Salaries $1,031, $0.00 $18, $0.00 $100, $0.00 $1,150, Certificated Supervisor & Administrator Salaries $246, $0.00 $0.00 $0.00 $0.00 $0.00 $246, Total Certificated Salaries $1,278, $0.00 $18, $0.00 $100, $0.00 $1,396, Classified Salaries Classified Instructional Aide Salaries Classified Instructional Aide Salaries $78, $0.00 $0.00 $0.00 $0.00 $0.00 $78, Classified - Electives $47, $0.00 $0.00 $0.00 $0.00 $0.00 $47, Classified - Custom 1 $4, $0.00 $25, $0.00 $87, $0.00 $117, Total Classified Instructional Aide Salaries $130, $0.00 $25, $0.00 $87, $0.00 $243, Classified Supervisor & Administrator Salaries $120, $0.00 $0.00 $0.00 $0.00 $0.00 $120, Classified Other Salaries Other Classified - After School $88, $0.00 $3, $0.00 $0.00 $0.00 $92, Other Classified - Food $23, $0.00 $0.00 $0.00 $0.00 $0.00 $23, Other Classified - Maintenance/grounds $30, $0.00 $0.00 $0.00 $0.00 $0.00 $30, Total Classified Other Salaries $142, $0.00 $3, $0.00 $0.00 $0.00 $146, Total Classified Salaries $393, $0.00 $29, $0.00 $87, $0.00 $509, Payroll Temporary Holding Account $ $0.00 $0.00 $0.00 $0.00 $0.00 $ Employee Benefits STRS State Teachers Retirement System, certificated positions $151, $0.00 $0.00 $0.00 $13, $0.00 $164, Total STRS $151, $0.00 $0.00 $0.00 $13, $0.00 $164, OASDI-Medicare-Alternative
20 EdTec Network : Yu Ming Charter School (YMCS) Income Statement July 1, May 31, 2017 Financial Row Total Amount Amount Amount Amount Amount Amount Amount Medicare, certificated positions $42, $0.00 $ $0.00 $2, $0.00 $45, Medicare, classified positions $13, $0.00 $ $0.00 $2, $0.00 $16, Total OASDI-Medicare-Alternative $55, $0.00 $1, $0.00 $5, $0.00 $62, Health & Welfare Benefits Health & Welfare Benefits - Certificated Positions $93, $0.00 $2, $0.00 $5, $0.00 $102, Total Health & Welfare Benefits $93, $0.00 $2, $0.00 $5, $0.00 $102, Unemployment Insurance State Unemploy. Insurance - Certificated Positions $11, $0.00 $0.00 $0.00 $ $0.00 $12, State Unemploy. Insurance - Classified Positions $3, $0.00 $ $0.00 $ $0.00 $4, Total Unemployment Insurance $14, $0.00 $ $0.00 $1, $0.00 $16, Workers Comp Insurance Worker's Comp Insurance - Certificated Positions $13, $0.00 $0.00 $0.00 $2, $0.00 $15, Total Workers Comp Insurance $13, $0.00 $0.00 $0.00 $2, $0.00 $15, Total Employee Benefits $329, $0.00 $4, $0.00 $28, $0.00 $361, Books & Supplies Approved Textbooks & Core Curricula Materials $98, $0.00 $0.00 $0.00 $0.00 $0.00 $98, Materials & Supplies Custodial Supplies $9.82 $0.00 $0.00 $0.00 $0.00 $0.00 $ Educational Software $12, $0.00 $0.00 $0.00 $0.00 $0.00 $12, Instructional Materials & Supplies $12, $0.00 $0.00 $0.00 $0.00 $0.00 $13, Art & Music Supplies $12, $0.00 $0.00 $0.00 $0.00 $0.00 $12, Office Supplies $9, $0.00 $0.00 $0.00 $0.00 $0.00 $9, PE Supplies $ $0.00 $0.00 $0.00 $0.00 $0.00 $ Non Instructional Student Materials & Supplies $ $0.00 $0.00 $0.00 $0.00 $0.00 $ Teacher Supplies $4, $0.00 $0.00 $0.00 $0.00 $0.00 $4, Total Materials & Supplies $51, $0.00 $0.00 $0.00 $0.00 $0.00 $52, Noncapitalized Equipment Classroom Furniture, Equipment & Supplies $17, $0.00 $0.00 $0.00 $0.00 $0.00 $17, Computers (individual items less than $5k) $12, $0.00 $0.00 $0.00 $0.00 $0.00 $12, Non Classroom Related Furniture, Equipment & Supplies $5, $0.00 $0.00 $0.00 $0.00 $0.00 $7, Non Classroom Noncapitalized items 2 $ $0.00 $0.00 $0.00 $0.00 $0.00 $ Total Noncapitalized Equipment $36, $0.00 $0.00 $0.00 $0.00 $0.00 $37, Food Student Food Services $65, $0.00 $0.00 $0.00 $0.00 $0.00 $65, Other Food $1, $0.00 $0.00 $0.00 $0.00 $0.00 $6, Total Food $67, $0.00 $0.00 $0.00 $0.00 $0.00 $71, Total Books & Supplies $252, $0.00 $0.00 $0.00 $0.00 $0.00 $260, Services & Other Operating Expenses Subagreements for Services Subagreements 10 $4, $0.00 $0.00 $0.00 $0.00 $0.00 $4, Total Subagreements for Services $4, $0.00 $0.00 $0.00 $0.00 $0.00 $4, Travel & Conferences Travel & Conferences $13, $0.00 $0.00 $0.00 $0.00 $0.00 $13, Travel - Mileage, Parking, Tolls $16.05 $0.00 $0.00 $0.00 $0.00 $0.00 $16.05 Total Travel & Conferences $13, $0.00 $0.00 $0.00 $0.00 $0.00 $13, Dues & Memberships $3, $0.00 $0.00 $0.00 $0.00 $0.00 $3, Insurance Insurance - Other $19, $0.00 $0.00 $0.00 $0.00 $0.00 $19, Total Insurance $19, $0.00 $0.00 $0.00 $0.00 $0.00 $19, Operations & Housekeeping Utilities - Gas and Electric $10, $0.00 $0.00 $0.00 $0.00 $0.00 $10, Janitorial, Gardening Services & Supplies $35, $0.00 $0.00 $0.00 $0.00 $0.00 $35, Security $3, $0.00 $0.00 $0.00 $0.00 $0.00 $3, Utilities - Waste $10, $0.00 $0.00 $0.00 $0.00 $0.00 $10, Utilities - Water $5, $0.00 $0.00 $0.00 $0.00 $0.00 $5, Total Operations & Housekeeping $65, $0.00 $0.00 $0.00 $0.00 $0.00 $65, Rentals, Leases, & Repairs Equipment Leases $23, $0.00 $0.00 $0.00 $0.00 $0.00 $23, Rent $197, $0.00 $0.00 $0.00 $0.00 $0.00 $197, Prop 39 Related Costs $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11, Repairs and Maintenance - Building $5, $0.00 $0.00 $0.00 $0.00 $0.00 $5, Other Rentals, Leases and Repairs 1 $2, $0.00 $0.00 $0.00 $0.00 $0.00 $2, Total Rentals, Leases, & Repairs $228, $0.00 $0.00 $0.00 $0.00 $0.00 $239, Other Services & Operating Expenses Accounting Fees $8, $0.00 $0.00 $0.00 $0.00 $0.00 $8, Banking Fees $17.50 $0.00 $0.00 $0.00 $0.00 $0.00 $ Business Services $101, $0.00 $0.00 $0.00 $0.00 $0.00 $101, Consultants - Instructional $41, $0.00 $0.00 $0.00 $0.00 $0.00 $41, Consultants - Non Instructional - Custom 1 $14, $0.00 $0.00 $0.00 $0.00 $0.00 $14,257.50
21 EdTec Network : Yu Ming Charter School (YMCS) Income Statement July 1, May 31, 2017 Financial Row Total Amount Amount Amount Amount Amount Amount Amount Consultants - Non Instructional - Custom 2 $9, $0.00 $0.00 $0.00 $0.00 $0.00 $9, Consultants - Non Instructional - Custom 3 $19, $0.00 $0.00 $0.00 $0.00 $0.00 $19, District Oversight Fees $55, $0.00 $0.00 $0.00 $0.00 $0.00 $55, Field Trips Expenses $17, $0.00 $0.00 $0.00 $0.00 $0.00 $17, Fines and Penalties $1, $0.00 $0.00 $0.00 $0.00 $0.00 $1, Service 11 $21, $0.00 $0.00 $0.00 $0.00 $0.00 $21, Fingerprinting $2, $0.00 $0.00 $0.00 $0.00 $0.00 $2, Fundraising Expenses $2, $0.00 $0.00 $0.00 $0.00 $0.00 $2, Legal Fees $33, $0.00 $0.00 $0.00 $ $0.00 $33, Licenses and Other Fees $ $0.00 $0.00 $0.00 $0.00 $0.00 $ Consultants - Other 1 $51, $0.00 $0.00 $0.00 $0.00 $0.00 $51, Payroll Fees $4, $0.00 $0.00 $0.00 $0.00 $0.00 $4, Printing and Reproduction $7, $0.00 $0.00 $0.00 $0.00 $0.00 $7, Prior Yr Exp (not accrued) $3, $0.00 $0.00 $0.00 $0.00 $0.00 $3, Professional Development $19, $0.00 $0.00 $0.00 $80.00 $0.00 $21, Professional Development - Other $40.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ Special Education Contract Instructors $0.00 $0.00 $0.00 $0.00 $23, $0.00 $23, Staff Recruiting $1, $0.00 $0.00 $0.00 $0.00 $0.00 $1, Student Assessment $20, $0.00 $0.00 $0.00 $0.00 $0.00 $20, Student Information System $10, $0.00 $0.00 $0.00 $0.00 $0.00 $10, Substitutes $21, $0.00 $0.00 $0.00 $0.00 $0.00 $22, Technology Services $7, $0.00 $0.00 $0.00 $0.00 $0.00 $7, Miscellaneous Operating Expenses $22, $0.00 $0.00 $0.00 $0.00 $0.00 $23, Total Other Services & Operating Expenses $500, $0.00 $0.00 $0.00 $24, $0.00 $528, Communications Communications - Internet / Website Fees $4, $0.00 $0.00 $0.00 $0.00 $0.00 $4, Postage and Delivery $ $0.00 $0.00 $0.00 $0.00 $0.00 $ Communications - Telephone & Fax $9, $0.00 $0.00 $0.00 $0.00 $0.00 $9, Total Communications $14, $0.00 $0.00 $0.00 $0.00 $0.00 $14, Total Services & Other Operating Expenses $849, $0.00 $0.00 $0.00 $24, $0.00 $887, Other Outflows Uncategorized Expense $54, $0.00 $0.00 $0.00 $0.00 $0.00 $54, Total Other Outflows $54, $0.00 $0.00 $0.00 $0.00 $0.00 $54, Total - Expense $3,158, $0.00 $51, $0.00 $239, $0.00 $3,471, Net Ordinary Income ($164,241.51) $341, ($51,590.73) $29, ($88,630.76) $14, $74, Net Income ($164,241.51) $341, ($51,590.73) $29, ($88,630.76) $14, $74,959.55
22
23 Yu Ming Charter School List of Administrative/Business Services Contracts FY Revolution Foods 2. PlayWorks 3. EdTec
24 A-8 Cash Flow Budget Submission Projected Cashflow Worksheet Charter Name: Yu Ming Charter School Beginning Object Balances July Aug Sept Oct Nov Dec Jan Feb Mar Apr May June Sub-total Accruals Total Budget Estimates through Month of: A Beginning Cash , , , , , , , , , , , ,561 6,368,234 6,368,234 B Receipts LCFF/Revenue Limit Sources State Aid - Current Year , , , , , , , , , , ,576 2,235, ,576 2,466,247 Education Protection Account , , , , , ,336 State Aid - Prior Year Tax Relief Subventions County and District Taxes In Lieu of Property Taxes Federal Revenue , ,181 18,194 44,375 Other State Revenue ,671 13,946 20, ,825 20,883 20,883 37,045 24,687 93,157 55,599 24, , , ,939 Other Local Revenue ,944 90,944 90,944 90,944 90,944 90,944 90,944 90,944 90,944 90, , ,438 Interfund Transfers In All Other Financing Sources Other Receipts/Non-Revenue TRANS 0 0 Total Receipts 0 119, , , , , , , , , , ,206 3,989, ,777 4,489,335 0 C Disbursements Certificated Salaries , , , , , , , , , , , ,859 1,976, ,976,630 Classified Salaries ,521 43,494 44,994 44,994 44,994 44,994 44,994 44,994 44,994 44,994 44,994 44, , ,952 Employee Benefits ,383 43,454 50,025 43,599 42,528 42,528 51,096 43,599 43,599 39,526 39,526 28, , ,365 Books & Supplies ,848 16,848 16,848 16,848 16,848 16,848 16,848 16,848 16,848 16,848 16,848 16, , ,175 Services ,596 48, , , , , , , , , , ,200 1,229,336 6,131 1,235,468 Capital Outlay Other Outgo Interfund Transfers Out All Other Financing Uses Other Disbursements/Non-Exp. 0 0 Total Disbursements 144, , , , , , , , , , , ,405 4,421,458 6,131 4,427,589 0 D Balance Sheet Items Assets and Deferred Outflows Accounts Receivable , , ,789 39, , ,422 Stores Prepaid Expenses Other Current Assets Deferred Outflows of Resources Liabilities and Deferred Inflows 0 Accounts Payable , ,470 5,470 Current Loans Unearned Revenues Deferred Inflows of ResourcesUne Total Balance Sheet Items 174, , ,789 39, , ,952 E Net Increase/Decrease (B-C+D) 30,669 (33,806) (189,239) 143,164 93,697 (82,360) 49,639 (67,269) (54,425) 142,308 12,873 (33,199) 12, ,645 0 F Ending Cash (A+E) 584, , , , , , , , , , , ,362 6,380,286 G Ending Cash plus Accruals 0
25 LCFF Calculator Universal Assumptions Yu Ming Charter (124172) Summary of Funding Target Components: Base Grant 1,437,882 1,748,040 2,126,752 2,437,375 2,714,338 3,205,056 3,582,170 Grade Span Adjustment 149, , , , , , ,743 Supplemental Grant 63,219 79,703 93, , , , ,092 Concentration Grant Add-ons Total Target 1,650,846 1,976,495 2,371,232 2,696,353 3,006,827 3,543,532 4,003,005 Transition Components: Target $ 1,650,846 $ 1,976,495 $ 2,371,232 $ 2,696,353 $ 3,006,827 $ 3,543,532 $ 4,003,005 Floor 1,179,577 1,486,137 1,963,846 2,492,862 2,851,117 3,368,750 3,819,856 Applied Formula: Target or Floor FLOOR FLOOR FLOOR FLOOR FLOOR FLOOR FLOOR Remaining Need after Gap (informational only) 414, , ,274 91,510 87,244 49,760 48,516 Current Year Gap Funding 56, , , ,981 68, , ,633 Miscellaneous Adjustments Economic Recovery Target Additional State Aid Total Phase-In Entitlement $ 1,236,137 $ 1,634,030 $ 2,177,958 $ 2,604,843 $ 2,919,583 $ 3,493,772 $ 3,954,489 TRUE TRUE TRUE TRUE Components of LCFF By Object Code State Aid $ 621,041 $ 1,009,089 $ 1,289,362 $ 1,776,635 $ 2,155,992 $ 2,466,247 $ 2,992,762 $ 3,406, Fair Share 8311 & Categoricals 92,404 EPA (for LCFF Calculation purposes) 170, , , , , , , ,770 Local Revenue Sources: 8021 to Property Taxes In-Lieu of Property Taxes 2,591 3,843 4,620 5,553 4,965 Property Taxes net of in-lieu TOTAL FUNDING $ 887,007 $ 1,236,137 $ 1,634,030 $ 2,177,958 $ 2,604,843 $ 2,919,583 $ 3,493,772 $ 3,954,489 Basid Aid Status $ $ $ $ $ $ $ Less: Excess Taxes $ $ $ $ $ $ $ $ Less: EPA in Excess to LCFF Funding $ $ $ $ $ $ $ $ Total Phase-In Entitlement $ 1,236,137 $ 1,634,030 $ 2,177,958 $ 2,604,843 $ 2,919,583 $ 3,493,772 $ 3,954, EPA Receipts (for budget & cashflow) $ 169,958 $ 223,264 $ 339,691 $ 393,973 $ 446,996 $ 453,336 $ 501,009 $ 547,770 6/21/20171:15 PM Summary LCFF Calculator v18.1b released May 22, 2017
26 LCFF Calculator Universal Assumptions Yu Ming Charter (124172) Summary of Student Population Unduplicated Pupil Population Agency Unduplicated Pupil Count COE Unduplicated Pupil Count Total Unduplicated pupil Count Rolling %, Supplemental Grant % % % % % % % Rolling %, Concentration Grant % % % % % % % FUNDED ADA Adjusted Base Grant ADA Current Year Current Year Current Year Current Year Current Year Current Year Current Year Grades TK Grades Grades Grades 9-12 Total Adjusted Base Grant ADA Necessary Small School ADA Current year Current year Current year Current year Current year Current year Current year Grades TK-3 Grades 4-6 Grades 7-8 Grades 9-12 Total Necessary Small School ADA Total Funded ADA ACTUAL ADA (Current Year Only) Grades TK Grades Grades Grades 9-12 Total Actual ADA Funded Difference (Funded ADA less Actual ADA) LCAP Percentage to Increase or Improve Services Current year estimated supplemental and concentration grant funding in the LCAP year $ 79,703 $ 93,741 $ 108,136 $ 122,304 $ 147,782 $ 167,092 Current year Percentage to Increase or Improve Services 5.13% 4.50% 4.33% 4.37% 4.42% 4.41% 6/21/20171:15 PM Summary LCFF Calculator v18.1b released May 22, 2017
27 Yu Ming Charter Schools Education Protection Account (EPA) Spending Det Estimated Expenditures July 1, June 30, 2017 Education Protection Account (Object Code 8012, Resource Code ) Yu Ming Charter Object Codes School Amount Available for this Fiscal Year Education Protection Account 8012 $443,887 Expenditures Certificated Salaries 1000s Teacher Salaries 1100 $443,887 Administrator Salaries 1300 $0 Classified Salaries 2000s $0 Employee Benefits 3000s $0 Books and Supplies 4000s $0 Services and Other Operating Expenses 5000s $0 Capital Outlay 6000s $0 Total Expenditures $443,887 *Estimated EPA Spending based on CDE's Estimated EPA Entitlement based on the Governor's May revise Actual amount and expenses may be different than stated. Per Proposition 30, EPA funds may not be used for salaries or benefits of administrators or any other administrative costs.
28 Board of Directors June 22, 2017 AGENDA ITEM INFORMATION Agenda Item Time Allotted Background Summary Board meetings 10 minutes Proposed schedule for Regular Board meetings, should be approved prior to the start of the school year. In previous school years, board meetings have been held monthly at 6 pm on the 3rd Wednesday or Thursday of each month, except for conflicts with school holidays. For the school year, the Board is considering reducing the frequency of meetings. The proposed school year meeting dates are: August 5, 12, 13 or 19 (retreat) October 19 December 14 (third Thursday is a school holiday) (vote on 1 st interim budget) January 18 March 1 (vote on 2 nd interim budget) May 17 June 21 (vote on LCAP and budget) Type Key Questions Vote 1) Which of the proposed dates for the board retreat can all board members attend? 2) Does the board want to decrease the frequency of Regular Board meetings?
KIPP Valiant Community Prep Ravenswood City Elementary San Mateo
Charter School Name: CDS #: Charter Approving Entity: County: Charter #: Fiscal Year: CERTIFICATION KIPP Valiant Community Prep 41 68999 0135608 Ravenswood City Elementary San Mateo 2017-18 To the entity
More informationCHARTER SCHOOL BUDGET REPORT - ALTERNATIVE FORM
BUDGET REPORT - ALTERNATIVE FORM CDS #: 41 68999 0135608 Charter Approving Entity: Ravenswood City Elementary County: San Mateo Charter #: 1868 Budgeting Period: 2018/19 This charter school uses the following
More informationASPIRE PUBLIC SCHOOLS Unaudited Actuals
ASPIRE PUBLIC SCHOOLS 2009-10 Unaudited Actuals Reported Using Non-Profit Basis of Accounting (Full Accrual) BHCPA ROCS UPS TOTAL Total Revenues $ 3,945,046 $ 2,787,131 $ 2,434,644 $ 9,166,821 Total Expenses
More informationUnaudited Actuals FINANCIAL REPORTS Unaudited Actuals School District Certification
FINANCIAL REPORTS School District Certification Form CA UNAUDITED ACTUAL FINANCIAL REPORT: To the County Superintendent of Schools: UNAUDITED ACTUAL FINANCIAL REPORT. This report was prepared in accordance
More informationUnaudited Actuals FINANCIAL REPORTS Unaudited Actuals Summary of Unaudited Actual Data Submission
FINANCIAL REPORTS Summary of Unaudited Actual Data Submission Form CA Following is a summary of the critical data elements contained in your unaudited actual data. Since these data may have fiscal implications
More informationFirst Interim DISTRICT CERTIFICATION OF INTERIM REPORT For the Fiscal Year
First Interim DISTRICT CERTIFICATION OF INTERIM REPORT For the Fiscal Year 2016-17 Form CI CRITERIA AND STANDARDS (continued) 2 Enrollment Projected enrollment for any of the current or two subsequent
More informationUnaudited Actuals FINANCIAL REPORTS Unaudited Actuals Summary of Unaudited Actual Data Submission
FINANCIAL REPORTS Summary of Unaudited Actual Data Submission Form CA Following is a summary of the critical data elements contained in your unaudited actual data. Since these data may have fiscal implications
More informationUnaudited Actuals FINANCIAL REPORTS Unaudited Actuals School District Certification
FINANCIAL REPORTS School District Certification Form CA UNAUDITED ACTUAL FINANCIAL REPORT: To the County Superintendent of Schools: UNAUDITED ACTUAL FINANCIAL REPORT. This report was prepared in accordance
More informationFY UNAUDITED ACTUALS FINANCIAL REPORT
LA HABRA CITY SCHOOL DISTRICT 500 NORTH WALNUT, LA HABRA, CA 90631 FY UNAUDITED ACTUALS FINANCIAL REPORT SEPTEMBER 1, 2016 1 of 147 La Habra City School District Interoffice Memorandum Date: September
More informationFirst Interim Fiscal Year Charter School Certification
West Covina Unified Los Angeles County First Interim Fiscal Year 2014-15 Charter School Certification 19 65094 6023527 Form CI Charter Number: 142 To the chartering authority and the county superintendent
More informationUnaudited Actuals Financial Report
2014-2015 Financial Report TABLE OF CONTENTS OVERVIEW FORM CA UNAUDITED ACTUALS CERTIFICATION 1 EPA EXPENDITURE REPORT 3 FUNDS FUND 01 GENERAL 7 FUND 13 CAFETERIA 26 FUND 17 SPECIAL RESERVE 36 FUND 21
More informationAdopted Budget Presented for Board Approval June 21, 2017
2017-2018 Adopted Presented for Board Approval June 21, 2017 Prepared by Candace Reines, Assistant Superintendent Business Services Christopher Rabing, Director of Fiscal Services FINANCIAL REPORTS School
More informationUnaudited Actuals FINANCIAL REPORTS Unaudited Actuals School District Certification
FINANCIAL REPORTS School District Certification Form CA UNAUDITED ACTUAL FINANCIAL REPORT: To the County Superintendent of Schools: UNAUDITED ACTUAL FINANCIAL REPORT. This report was prepared in accordance
More informationCriteria and Standards Review Summary
First Interim DISTRICT CERTIFICATION OF INTERIM REPORT For the Fiscal Year 2014-15 Form CI NOTICE OF CRITERIA AND STANDARDS REVIEW. This interim report was based upon and reviewed using the state-adopted
More informationLa Habra City School District Interoffice Memorandum
La Habra City School District Interoffice Memorandum Date: September 5, 2014 To: From: Subject: Board of Education Susan Belenardo, Superintendent Karen Kinney Director of Fiscal Services 2013-2014 UNAUDITED
More informationCriteria and Standards Review Summary
First Interim DISTRICT CERTIFICATION OF INTERIM REPORT For the Fiscal Year 2016-17 Form CI NOTICE OF CRITERIA AND STANDARDS REVIEW. This interim report was based upon and reviewed using the state-adopted
More informationJuly 1 Budget (Single Adoption) Fiscal Year Charter School Certification
West Covina Unified Los Angeles County Charter Number: 142 July 1 Budget (Single Adoption) Fiscal Year 2014-15 Charter School Certification 19 65094 6023527 Form CB To the chartering authority and the
More informationUnaudited Actuals FINANCIAL REPORTS Unaudited Actuals School District Certification
FINANCIAL REPORTS School District Certification Form CA UNAUDITED ACTUAL FINANCIAL REPORT: To the County Superintendent of Schools: UNAUDITED ACTUAL FINANCIAL REPORT. This report was prepared in accordance
More informationRiverside Unified School District
School District Board Meeting Agenda June 22, 2015 3380 14 th Street Riverside, CA 92501 Topic: Presented by: Adoption of the 2015-2016 District Sandra L. Meekins, Director, Business Services Responsible
More informationKERN HIGH SCHOOL DISTRICT. County of Kern. Bakersfield, California
KERN HIGH SCHOOL DISTRICT County of Kern Bakersfield, California SINGLE BUDGET ADOPTION July 1, 2015 Fiscal Year 2015 2016 2014-2015 2015-2016 06/2015 FINANCIAL REPORTS School District Certification Form
More informationAdopted Budget Presented for Board Approval June 15, 2016
2016-2017 Adopted Presented for Board Approval June 15, 2016 Prepared by Candace Reines, Assistant Superintendent Business Services Christopher Rabing, Director of Fiscal Services FINANCIAL REPORTS School
More informationGASB 34. Basic Financial Statements M D & A
GASB 34 Basic Financial Statements M D & A In June 1999, the Governmental Accounting Standards Board issued Statement No. 34 (GASB 34) which fundamentally changed the financial reporting model for state
More informationATHENIAN 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 informationLUTHER BURBANK SCHOOL DISTRICT UNAUDITED ACTUALS REPORT FOR FISCAL YEAR
LUTHER BURBANK SCHOOL DISTRICT UNAUDITED ACTUALS REPORT FOR FISCAL YEAR 2013 2014 GOVERNING BOARD Lorraine Garza, President Ramiro Sandoval, Clerk Guadalupe Reyes Adriana Rios Christopher Tringali RECOMMENDED
More informationRINCON VALLEY UNION SCHOOL DISTRICT MEMORANDUM
RINCON VALLEY UNION SCHOOL DISTRICT MEMORANDUM TO: Tony Roehrick, Ed. D. FROM SUBJECT: Joseph Pandolfo, Ed.D. 2016-17 Report of Financial Data DATE: September 12, 2017 Education Code 42100 requires that
More informationEL SEGUNDO UNIFIED SCHOOL DISTRICT
EL SEGUNDO UNIFIED SCHOOL DISTRICT UNAUDITED ACTUALS Submitted by Melissa S. Moore, Ed.D. Superintendent To The BOARD OF EDUCATION For Approval On September 13, 2016 Board of Trustees Dr. James C. Garza,
More informationFY 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 information9, 2014 BOARD OF EDUCATION SANDRA LEE FEWER, PRESIDENT
Office of the Chief Financial Officer Budget Division 135 Van Ness Avenue San Francisco, CA 94102 Board of Education Office of the Superintendent 555 Franklin Street San Francisco, CA 94102 San Francisco
More informationFirst Interim Budget For Fiscal year 2016~17
Office of the Chief Financial Officer Budget Services 135 Van Ness Avenue San Francisco, CA 94102 Board of Education Office of the Superintendent 555 Franklin Street San Francisco, CA 94102 San Francisco
More informationAltadena Library District Final Budget Worksheet July 2018 through June 2019
Ordinary Income/Expense Income DONATIONS AND GRANTS 4710 Friends of the Library 21,000.00 12,000.00 12,000.00 24,000.00 24,000.00 0.00 20,000.00 (4) 4711 Library Foundation 0.00 0.00 0.00 0.00 0.00 0.00
More informationMt. Diablo Unified School District. Second Interim Report
School District Second Interim Report 2011-12 Presented to the Board of Education March 12, 2012 School District Board Of Education Sherry Whitmarsh, President Linda Mayo, Vice President Lynne Dennler,
More informationSeptember 19, Board of Education and Richard M. Sheehan, Ed.D.
District Superintendent Richard M. Sheehan, Ed.D. Board of Education Sonia Frasquillo Charles M. Kemp Sue L. Maulucci Darrell A. Myrick Richard M. White September 19, 2016 To: From: Subject: Board of Education
More informationCriteria and Standards Review Summary
FINANCIAL REPORTS School District Certification 33 67207 Form CB ANNUAL BUDGET REPORT: July 1, 2008 Single Adoption This budget was developed using the state-adopted Criteria and Standards. It was filed
More informationFONTANA UNIFIED SCHOOL DISTRICT JULY 1 BUDGET FINANCIAL REPORTS
FONTANA UNIFIED SCHOOL DISTRICT JULY 1 BUDGET FINANCIAL REPORTS 2011-2012 9680 Citrus Avenue Fontana, CA 92335 TABLE OF CONTENTS Form CB Certification 2 Form CC Workers Compensation Certification 5 Form
More informationA G E N D A 5:30 P.M. Offices of the Corporation
816 Pacific Avenue Santa Cruz, CA 95060 BOARD OF DIRECTORS Finance Committee Meeting July 17, 2014 A G E N D A 5:30 P.M. Offices of the Corporation 1. Roll Call (Chair) Joe Hall, Tess Fitzgerald, Keith
More informationSummary 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 information12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014
12:45 PM Phoenix Bioinformatics Corporation 03/27/15 Statement of Financial Income and Expense Jan - Dec 14 Ordinary Income/Expense Income 43400 Direct Public Support 980.00 45000 Investments 1.12 46400
More information(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz
325 Soquel Avenue Santa Cruz, CA 95062 AGENDA BOARD OF DIRECTORS Finance Committee Meeting November 20, 2018 10:30 A.M. Offices of the Corporation 1. Attendance (Chair) Joe Hall, Keith Gudger, Tom Manheim,
More informationThe 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 informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3
2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUNDS... 6
More informationNOTICE OF SPECIAL MEETING
CARDIFF SCHOOL DISTRICT 1888 Montgomery Avenue Cardiff-by-the-Sea, NOTICE OF SPECIAL MEETING Written notice is hereby given in accordance with Education Code Section 35144, Government Code 54956, and other
More informationRESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT:
RESOLUTION 2017-08 A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT APPROVING PROPOSED BUDGET(S) FOR FISCAL YEAR 2017/2018 AND SETTING A PUBLIC HEARING THEREON
More informationIllinois 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 informationAgenda Item B /20 Strategic Budget Development Phase I Preliminary Recommendations
Agenda Item B-24 2019/20 Strategic Budget Development Phase I Preliminary Recommendations Board of Education February 13, 2019 2 Outline Preliminary Recommendations and Discussions School Staffing School
More informationWe Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007
211 Student Ed 221 Teacher Ed 511 Management 521 Governance 531 Membership de... 100 Research (200 ED) (200 ED) Total 200 ED (500 M&G) (500 M&G) (500 M&G) Ordinary Income/Expense Income 4 Contributed support
More informationManatee 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 informationKenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242
April 17, 2009 Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242 Dear Assistant Superintendent Shelton: The purpose
More informationCandia 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 informationKenosha 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 informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4
2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4 IV. GENERAL FUND 001 DESCRIPTIONS... 6 V. DEBT SERVICE FUNDS... 9
More informationStoughton 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 informationOPERATING 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 informationSchool Board of Brevard County
School Board of Brevard County Annual Financial Report For the Year End June 30, 2014 DISTRICT SCHOOL BOARD OF BREVARD COUNTY STATEMENT OF REVENUES, EXPENDITURES AND Exhibit K-1 CHANGES IN FUND BALANCE
More information$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 informationDepartment 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 informationDepartment 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 informationCSU 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 information2018 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 informationOPERATING 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 informationOPERATING 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 informationDepartment 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 informationFlorida Alliance for Assistive Services and Tec
Florida Alliance for Assistive Services and Tec 5:09 PM Balance Sheet 08/09/2016 As of June 30, 2016 Accrual Basis ASSETS Current Assets Checking/Savings 1000 Cash - Unrestricted Jun 30, 16 1011 Regions
More information0.00 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 informationJuly 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017
Attachment 7.1 Date: July 12, 2017 To: IHLS Finance Committee IHLS Board of Directors From: Adrienne L. Elam Subject: IHLS Financial Reports as of June 30, 2017 The financial reports included represent
More informationThe School District of Sarasota County, FL. Fund Types Governmental Balance Sheet Account
Fund Types Governmental Balance Sheet Account Memorandum Only July 31, 2017 Number General Debt Service Capital Projects Special Revenue Food Service Internal Service 2017-2018 2016-2017 ASSETS Cash and
More informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3
2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 Background Information The Four
More informationFiscal 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 informationKenosha 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 informationNEWARK UNIFIED SCHOOL DISTRICT
NEWARK UNIFIED SCHOOL DISTRICT 2013/2014 SECOND INTERIM FINANCIAL REPORT (Activity through January 31, 2014) March 18, 2014 BOARD OF EDUCATION Nancy Thomas, President Charles Mensinger, Vice-President
More information$1,111,343 (1) $216,295 Fringe benefits $245,434 $0 $28,138
Sample Indirect Cost Proposal Format for Nonprofit Organizations Total Expenditures for the year ended June 30, 200X Schedule C ---------------------------------DIRECT PROGRAMS and ACTIVITIES------------------------------------
More informationCSU 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 informationCity 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 informationDate: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017
Attachment 5.1 Date: June 14, 2017 To: From: IHLS Finance Committee IHLS Board of Directors Adrienne L. Elam Subject: IHLS Financial Reports as of May 31, 2017 The financial reports included represent
More informationRiseUp Community School Budget with YTD Actuals Through September 30, 2016
2016-2017 Budget with YTD Actuals Through September 30, 2016 1801 Federal Boulevard Denver, Colorado 80204 303-365-1696 CPA October 10, 2016 Revenue and Expense Summary 2015-2017 FY 2016-2017 FY 2015-2016
More information2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018
2:40 PM Park County Animal Shelter 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018 Jun 30, 18 ASSETS Current Assets Checking/Savings 1010 First Bank of Wyoming-Operating Spay/Neuter Acct. 5,369.81
More informationEAST 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 informationPORTLAND 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 informationNEWARK UNIFIED SCHOOL DISTRICT
NEWARK UNIFIED SCHOOL DISTRICT 2012-13 FIRST INTERIM FINANCIAL REPORT (Activity through October 31, 2012) APPROVED December 4, 2012 BOARD OF EDUCATION Ray Rodriguez, President Jan Crocker, Vice-President
More informationIllinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017)
Fund #10 - General Fund Attachment 6.1 State Grants 0.00 280,369.12 (280,369.12) 3,364,429.41 (100.00)% 1,989,670.98 Fees for Services and Materials 0.00 0.00 0.00 0.00 0.00% 2,674.45 Investment Income
More informationGENERAL 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 informationDepartment: County Counsel FY Proposed Budget
Department: County Counsel FY 2018-2019 Proposed Budget Department Mission: The mission of the Klamath County Counsel s office is to provide Klamath County with the best legal support possible to achieve
More informationDISTRICT SCHOOL BOARD OF PASCO COUNTY STATEMENT OF REVENUES, EXPENDITURES AND
DISTRICT SCHOOL BOARD OF PASCO COUNTY STATEMENT OF REVENUES, EXPENDITURES AND Exhibit K-1 CHANGES IN FUND BALANCE - GENERAL FUND FDOE Page 1 For the Fiscal Year Ended June 30, 2015 Fund 100 REVENUES Federal
More informationWilliam S. Hart Union High School District Personnel Commission
William S. Hart Union High School District AGENDA OF REGULAR MEETING Thursday, February 9, 2017 5:00 PM Closed Session; 6:30 p.m. Public Session Location: Administrative Center Board Room 21380 Centre
More informationDepartment 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 informationOrange County Public Schools Orlando, Florida
Orange County Public Schools Orlando, Florida Annual Financial Report 2013-2014 ORANGE COUNTY PUBLIC SCHOOLS MANAGEMENT S DISCUSSION AND ANALYSIS June 30, 2014 Exhibit A-1 Page 1a As management of the
More informationR 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 informationFort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year
Balance Sheet As of 1/31/2018 Assets Cash Petty Cash 1,550.00 Religious fund account 405,191.94 IAB Saving Account 1,623.95 Treasure House Cash Checking 25,873.27 Well Fargo Saving 500.31 Cash Capital
More informationPart I Restricted Balance
012-109 POPLAR BLUFF R-I Version Open State of Missouri Department of Elementary and Secondary Education School Finance Section ANNUAL SECRETARY OF THE BOARD REPORT (ASBR) Fiscal 2014-2015 SECTION 162.821,
More informationSAN 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 informationOrange County Public Schools Orlando, Florida
Orange County Public Schools Orlando, Florida Annual Financial Report 2015-2016 ORANGE COUNTY PUBLIC SCHOOLS MANAGEMENT S DISCUSSION AND ANALYSIS Exhibit A-1 Page 1a As management of the District School
More informationChecking 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 informationCity 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 informationLITCHFIELD SCHOOL DISTRICT School Administrative Unit #27 Office of the Superintendent One Highlander Court Litchfield, NH
LITCHFIELD SCHOOL DISTRICT School Administrative Unit #27 Office of the Superintendent One Highlander Court Litchfield, NH 03052 Phone: (603) 578-3570 Fax: (603) 578-1267 Equal Opportunity Employer Memorandum
More informationPEQUEA VALLEY SCHOOL DISTRICT General Fund Treasurer's Report. September 2012
PEQUEA VALLEY SCHOOL DISTRICT General Fund Treasurer's Report (Includes GF Checking & Investment Accounts) September 2012 Beginning : September 1, 2012 $20,437,280.00 Receipts for September 2012: Local:
More informationRiseUp Community School Budget with YTD Actuals Through December 31, 2015
2015-2016 Budget with YTD Actuals Through December 31, 2015 RiseUp Community School 1801 Federal Boulevard Denver, Colorado 80204 303-365-1696 CPA January 8, 2016 Revenue and Expense Summary 2014-2016
More informationDISTRICT SCHOOL BOARD OF LAKE COUNTY STATEMENT OF REVENUES, EXPENDITURES AND
DISTRICT SCHOOL BOARD OF LAKE COUNTY STATEMENT OF REVENUES, EXPENDITURES AND Exhibit K-1 CHANGES IN FUND BALANCE - GENERAL FUND FDOE Page 1 For the Fiscal Year Ended June 30, 2017 Fund 100 REVENUES Federal
More informationMSSAA 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 informationFY20 - 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 informationEXPENDITURE 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 informationSchool Board of Brevard County
School Board of Brevard County Annual Financial Report For the Year End June 30, 2017 DISTRICT SCHOOL BOARD OF BREVARD COUNTY STATEMENT OF REVENUES, EXPENDITURES AND Exhibit K-1 CHANGES IN FUND BALANCE
More information