Siatech Little Rock Charter School

Similar documents
PORT JEFFERSON SCHOOLS

FY ANNUAL FINANCIAL REPORT

SPECIAL REVENUE (GRANT) FUNDS

Fiscal Year Budget


EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY

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

TOTAL REVENUE, APPROPRIATIONS AND FUND BALANCES as of 09/30/2011 Fund Balance 7/1/2011 AFR 40,130,072.95

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

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

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

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

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

City College of San Francisco Budget Status Report Chancellor January 16

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

City of Caldwell BUDGET FY 2018

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

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

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%

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

EXPENDITURE SAMPLES AND FUNDS REQUEST FORM

Candia School District

Amount Collected YTD 5/31/ /2016 Projected Year End

NOTICE OF SPECIAL MEETING

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

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

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

OTHER COUNTY FUNDS % 0%

OTHER COUNTY FUNDS % 0%

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

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

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

OTHER COUNTY FUNDS % 0%

OTHER COUNTY FUNDS % 0%

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

The School District of Sarasota County, FL. Fund Types Governmental Balance Sheet Account

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

OPERATING FUND BUDGET AMENDMENT

Albany County Public Library Revenues & Expenditures - Budget vs. Actual July 2016 through January 2017

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

Department Mission: Non-Mandated Services: TITLE 33

OPERATING FUND BUDGET AMENDMENT

A G E N D A 5:30 P.M. Offices of the Corporation

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 10,777.07CR 497,760.25CR 918,705.57CR 1% 35%

OPERATING FUND BUDGET AMENDMENT

School Board of Brevard County

LAKE COUNTY SCHOOLS Budget Worksheet FACILITY 9210: ACADEMIC SERVICES

RiseUp Community School Budget with YTD Actuals Through September 30, 2016

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues

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

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

SUMMARY STATEMENT SCHOOL BUDGET

RiseUp Community School Budget with YTD Actuals Through December 31, 2015

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF

Matriculation Fee Detail by Fund and Index

Sheet1. Total Unreserved Net Assets/Retained Earnings

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

Brecksville-Broadview Heights City School District. Forecast Comparison - General Operating Fund - July 2018

CITY OF EAST TAWAS Budget

Department Mission: Mandated Services: Department Overview:

DISTRICT SCHOOL BOARD OF PASCO COUNTY STATEMENT OF REVENUES, EXPENDITURES AND

01 GENERAL FUND 1110 PROPERTY TAXES 10,500, , REPLACEMENT LEVY 120,

01 GENERAL FUND 1110 PROPERTY TAXES 10,500, , REPLACEMENT LEVY 120,

All Souls Unitarian Universalist Church Statement of Financial Position As of July 31, 2015

Part I Restricted Balance

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014

Expenditure Status Report

Part I Restricted Balance

Account Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007

Athol Royalston Regional School District

CENTRALIZED ACCOUNTS As of July 2012 Cyclical Closing

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

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

All Souls Unitarian Universalist Church Statement of Financial Position As of December 31, 2016

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

CENTRALIZED ACCOUNTS As of September 2012 Cyclical Closing

New Mexico Youth Soccer Association Budget September August 2016

FY 2017 City of Caldwell

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

CITY OF ROMAN FOREST Budget

School Board of Brevard County

Statement of Financial Position As of February 28, 2017

Statement of Financial Position As of June 30, 2017

LITCHFIELD SCHOOL DISTRICT School Administrative Unit #27 Office of the Superintendent One Highlander Court Litchfield, NH

Statement of Financial Position As of May 31, 2017

All Souls Unitarian Universalist Church Statement of Financial Position As of October 31, 2016

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

llvn Ulivb:Zc :c1 \_ ~-

PEQUEA VALLEY SCHOOL DISTRICT General Fund Treasurer's Report. September 2012

DISTRICT SCHOOL BOARD OF LAKE COUNTY STATEMENT OF REVENUES, EXPENDITURES AND

GENERAL REVENUE. GENERAL Actual GENERAL Actual 2017

VILLAGE OF JAMAICA BEACH GENERAL FUND BUDGET FY

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

CHARTER SCHOOL BUDGET REPORT - ALTERNATIVE FORM

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018

MARION TOWNSHIP General Fund Amended Budget July June 2011

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

Transcription:

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 HS - RESOURCE ROOM 61110 CERT SALARY 44,180.00 2,036.81 2,036.81 42,143.19 1200241070300000 HS - OFFICE PRINCIPAL SER 61110 CERT SALARY 86,680.00 7,222.98 28,891.92 57,788.08 1281117070301100 NSLA TRANSFER CERT SALARY 61110 CERT SALARY 4,000.00 3,999.16 3,999.16 0.84 2001260070000000 DW - OPER/MAINT PLANT SER 68830 PROPERTY TAX 9,009.25 0.00 9,009.25 0.00 2001513070000000 DW - CURRENT LOANS 68300 INTEREST 6,750.00 0.00 1,125.00 5,625.00 2003114070300000 HS - HIGH SCHOOL 66111 CLASSROOM SUPPLIES 0.00-5,015.00 0.00 0.00 SCHOOL 61120 CLS SALARY 0.00-2,895.46 0.00 0.00 SCHOOL 62210 CERT SOC SEC 10,799.00 1,142.41 3,448.58 7,350.42 SCHOOL 62220 CLS SOC SEC 0.00-291.87 0.00 0.00 SCHOOL 62260 CERT MEDICARE 2,526.00 267.18 806.54 1,719.46 SCHOOL 62270 CLS MEDICARE 0.00-68.25 0.00 0.00 SCHOOL 62310 CERT TCH RET-CONT 24,795.00 4,174.14 7,906.79 16,888.21 SCHOOL 62320 CLS TCH RET - CONT 0.00-2,217.30 0.00 0.00 SCHOOL 62510 SCHOOL 62710 CERT UNEMPLOY COMP 8,709.00 781.62 1,662.08 7,046.92 BENEFITS 15,134.00 2,311.16 4,146.56 10,987.44 SCHOOL 62720 CLS HEALTH BENEFITS 0.00-1,104.31 0.00 0.00 SCHOOL 65250 ACCIDENT INSUR(STUDENTS) 3,907.00 3,906.08 3,906.08 0.92 SCHOOL 66111 CLASSROOM SUPPLIES 10,160.00 5,484.75 8,038.98 2,121.02 SCHOOL 66513 CURRICULUM/ NETWORK SERVIC 106,941.00 28,956.00 28,956.00 77,985.00 2200117070300000 62210 CERT SOC SEC 0.00-124.79 0.00 0.00 2200117070300000 62220 CLS SOC SEC 0.00-117.41 0.00 0.00 2200117070300000 62260 CERT MEDICARE 0.00-29.18 0.00 0.00 2200117070300000 62270 CLS MEDICARE 0.00-27.46 0.00 0.00 2200117070300000 62310 CERT TCH RET-CONT 0.00-361.22 0.00 0.00 Jan 10, 2017 1 10:19:19 AM

Unit Unit Title Title ed 2200117070300000 62320 CLS TCH RET - CONT 0.00-198.66 0.00 0.00 2200117070300000 62710 BENEFITS 0.00-5.22 0.00 0.00 2200117070300000 62720 CLS HEALTH BENEFITS 0.00-7.12 0.00 0.00 ROOM 62210 CERT SOC SEC 2,589.00 119.33 119.33 2,469.67 ROOM 62260 CERT MEDICARE 606.00 27.91 27.91 578.09 ROOM 62310 CERT TCH RET-CONT 6,186.00 285.15 285.15 5,900.85 ROOM 62710 BENEFITS 4,149.00 360.20 360.20 3,788.80 ACCOUNTING 61120 CLS SALARY 44,261.00 16,320.56 16,320.56 27,940.44 ACCOUNTING 62220 CLS SOC SEC 2,712.00 1,001.08 1,001.08 1,710.92 ACCOUNTING 62270 CLS MEDICARE 635.00 234.08 234.08 400.92 ACCOUNTING 62320 CLS TCH RET - CONT 6,197.00 2,284.88 2,284.88 3,912.12 ACCOUNTING 62720 CLS HEALTH BENEFITS 4,945.00 1,596.02 1,596.02 3,348.98 2200221370000000 DW - INSTR STAFF TRAINING 63310 DEVELOPMENT 12,900.00 0.00 0.00 12,900.00 COORDINATOR 61120 CLS SALARY 0.00-7,363.96 0.00 0.00 COORDINATOR 62220 CLS SOC SEC 0.00-449.04 0.00 0.00 COORDINATOR 62270 CLS MEDICARE 0.00-105.03 0.00 0.00 COORDINATOR 62310 CERT TCH RET-CONT 0.00-872.61 0.00 0.00 COORDINATOR 62320 CLS TCH RET - CONT 0.00-158.35 0.00 0.00 COORDINATOR 62720 CLS HEALTH BENEFITS 0.00-1,181.58 0.00 0.00 BOARD OF EDU 63130 BOARD OF DIRECTOR SERVICE 1,804.00 0.00 0.00 1,804.00 BOARD OF EDU 65220 LIABILITY INSURANCE 3,329.00 3,328.20 3,328.20 0.80 BOARD OF EDU 65400 ADVERTISING 1,863.00 229.00 374.80 1,488.20 BOARD OF EDU 68100 DUES & FEES 0.00-75.00 0.00 0.00 BOARD OF EDU 68900 MISC EXPENDITURES 159.00 85.23 2.55 156.45 Jan 10, 2017 2 10:19:19 AM

Unit Unit Title Title ed 2200231770000000 DW - AUDIT SERVICES 63431 AUDIT SERVICES 6,788.00 0.00 1,000.00 5,788.00 PRINCIPAL SER 61120 CLS SALARY 26,222.00-10,338.21 5,950.05 20,271.95 PRINCIPAL SER 62210 CERT SOC SEC 5,241.00 436.74 1,746.95 3,494.05 PRINCIPAL SER 62220 CLS SOC SEC 1,626.00-632.87 368.91 1,257.09 PRINCIPAL SER 62260 CERT MEDICARE 1,226.00 102.14 408.55 817.45 PRINCIPAL SER 62270 CLS MEDICARE 381.00-147.98 86.27 294.73 PRINCIPAL SER 62310 CERT TCH RET-CONT 12,436.00 1,011.22 4,345.77 8,090.23 PRINCIPAL SER 62320 CLS TCH RET - CONT 3,371.00-1,447.35 532.12 2,838.88 PRINCIPAL SER 62710 BENEFITS 5,312.00 441.74 1,766.96 3,545.04 PRINCIPAL SER 62720 CLS HEALTH BENEFITS 3,580.00-1,178.76 0.00 3,580.00 PRINCIPAL SER 63320 PRINCIPAL SER 63510 CLS PROF DEVELOPMENT 300.00 12.80 153.89 146.11 PURCHASED PROF & TECH SRV 4,115.00 0.00 1,982.98 2,132.02 PRINCIPAL SER 65320 POSTAGE 1,509.00 11.42 353.83 1,155.17 PRINCIPAL SER 66100 SUPPLIES & MATERIALS 274.00 0.00 0.00 274.00 2200251070000000 DW - FISCAL SERVICES 68100 DUES & FEES 0.00-3,500.00 0.00 0.00 2200251170000000 DW - SUPV OF FISCAL SERVI 63438 ACCOUNTING SERVICES 3,000.00 3,851.34 3,851.34-851.34 2200260070000000 DW - OPER/MAINT PLANT SER 64240 LAWN CARE 1,925.00 0.00 875.00 1,050.00 2200260070000000 DW - OPER/MAINT PLANT SER 64410 BUILDING RENTAL 61,797.00 0.00 0.00 61,797.00 2200260070000000 DW - OPER/MAINT PLANT SER 66126 BUILDING SUPPLIES 0.00-745.61 0.00 0.00 2200266170000000 DW - RESOURCE OFFICER 63310 DEVELOPMENT 275.00 0.00 0.00 275.00 2200266170000000 DW - RESOURCE OFFICER 64900 SECURITY SERVICES 51,304.00 7,956.34 18,182.50 33,121.50 2200272070000000 DW - VEHICLE OPERATION-ST 65190 2200312070000000 DW - FOOD PREP & DISPENS 63320 STUDENT TRANSPORTATION 4,920.00 767.50 767.50 4,152.50 CLS PROF DEVELOPMENT 385.00 0.00 383.77 1.23 2200312070000000 DW - FOOD PREP 66300 FOOD 53,450.00 0.00 0.00 53,450.00 Jan 10, 2017 3 10:19:19 AM

Unit Unit Title Title ed & DISPENS 2217114070300000 HS - HIGH SCHOOL 66513 2217221270000000 DW - INSTR/ CURRICULUM DEV 63230 BOARD OF EDU 65250 CURRICULUM/ NETWORK SERVIC 0.00-28,956.00 0.00 0.00 CURRICULUM DEVELOPMENT 0.00 0.00 3,851.34-3,851.34 ACCIDENT INSUR(STUDENTS) 0.00-950.00 0.00 0.00 BOARD OF EDU 65400 ADVERTISING 823.00-229.00 0.00 823.00 BOARD OF EDU 65870 TRAVEL 4,682.77 121.66 476.59 4,206.18 BOARD OF EDU 68100 DUES & FEES 7,190.35 3,856.50 3,932.50 3,257.85 BOARD OF EDU 68900 MISC EXPENDITURES 0.00-54.00 0.00 0.00 2217241070300000 HS - OFFICE PRINCIPAL SER 65310 TELECOMMUNICATIONS 6,973.11 503.86 3,519.97 3,453.14 2217241070300000 HS - OFFICE PRINCIPAL SER 66124 OFFICE SUPPLIES 8,013.41 434.02 1,396.15 6,617.26 2217251170000000 DW - SUPV OF FISCAL SERVI 63438 2217257170000000 DW - SUPV OF PERSONNEL SE 63110 ACCOUNTING SERVICES 0.00-3,851.34 0.00 0.00 CENTRAL ADMINISTRATION 0.00 0.00 3,851.32-3,851.32 PLANT SER 64110 WATER/SEWER 2,162.31 209.25 540.71 1,621.60 PLANT SER 64210 DISPOSAL/SANATATION 2,334.94 178.06 721.18 1,613.76 PLANT SER 64230 CUSTODIAL 19,620.00 3,924.00 5,886.00 13,734.00 PLANT SER 64310 REPAIR & MAINTENANCE 2,394.92 0.00 431.91 1,963.01 PLANT SER 64410 BUILDING RENTAL 8,655.23 5,871.00 23,484.00-14,828.77 PLANT SER 64430 COPIER MACHINE 6,787.77 438.93 3,116.30 3,671.47 PLANT SER 64900 SECURITY SERVICES 1,372.89 224.33 391.16 981.73 PLANT SER 65210 PROPERTY INSURANCE 5,245.73 5,245.73 5,245.73 0.00 PLANT SER 66126 BUILDING SUPPLIES 2,160.30 902.93 1,152.93 1,007.37 PLANT SER 66210 NAT.GAS 928.70 16.35 62.53 866.17 PLANT SER 66220 ELECTRICITY 11,927.45 1,359.82 3,856.25 8,071.20 67330 FURNITURE & 1,924.12 0.00 1,924.12 0.00 Jan 10, 2017 4 10:19:19 AM

Unit Unit Title Title ed PLANT SER FIXTURES 2223221370000000 DW - INSTR STAFF TRAINING 63310 2223221370000000 DW - INSTR STAFF TRAINING 63320 2223221370020000 DW - INSTR STAFF TRAINING 63310 DEVELOPMENT 2,473.00 972.88 4,412.03-1,939.03 CLS PROF DEVELOPMENT 0.00 115.48 115.48-115.48 DEVELOPMENT 956.00 55.09 55.09 900.91 SCHOOL 61120 CLS SALARY 29,630.00 9,784.96 9,784.96 19,845.04 SCHOOL 62220 CLS SOC SEC 1,806.00 596.49 596.49 1,209.51 SCHOOL 62270 CLS MEDICARE 423.00 139.51 139.51 283.49 SCHOOL 62320 CLS TCH RET - CONT 4,149.00 1,369.90 1,369.90 2,779.10 SCHOOL 62720 CLS HEALTH BENEFITS 4,530.00 1,575.44 1,575.44 2,954.56 2281117070301100 NSLA TRANSFER 62210 CERT SOC SEC 125.00 124.79 124.79 0.21 2281117070301100 NSLA TRANSFER 62220 CLS SOC SEC 118.00 117.41 117.41 0.59 2281117070301100 NSLA TRANSFER 62260 CERT MEDICARE 30.00 29.18 29.18 0.82 2281117070301100 NSLA TRANSFER 62270 CLS MEDICARE 28.00 27.46 27.46 0.54 2281117070301100 NSLA TRANSFER 62310 CERT TCH RET-CONT 362.00 361.22 361.22 0.78 2281117070301100 NSLA TRANSFER 62320 CLS TCH RET - CONT 199.00 198.66 198.66 0.34 2281117070301100 NSLA TRANSFER 62710 BENEFITS 6.00 5.22 5.22 0.78 2281117070301100 NSLA TRANSFER 62720 CLS HEALTH BENEFITS 8.00 7.12 7.12 0.88 ROOM 61110 CERT SALARY 19,034.79 3,231.09 19,034.79 0.00 ROOM 62210 CERT SOC SEC 1,116.24 189.29 1,116.24 0.00 ROOM 62260 CERT MEDICARE 261.06 44.27 261.06 0.00 ROOM 62310 CERT TCH RET-CONT 2,664.86 452.35 2,664.86 0.00 ROOM 62710 BENEFITS 365.62 15.34 1,141.96-776.34 6752213470300000 ARMAC 61120 CLS SALARY 9,244.49 797.27 2,334.86 6,909.63 6752213470300000 ARMAC 62220 CLS SOC SEC 573.16 49.43 144.76 428.40 6752213470300000 ARMAC 62270 CLS MEDICARE 134.05 11.56 33.86 100.19 6752213470300000 ARMAC 62320 CLS TCH RET - CONT 1,294.24 111.62 326.88 967.36 6752213470300000 ARMAC 66121 NURSE SUPPLIES 8,110.30 0.00 0.00 8,110.30 6752216070320000 HS - PHYSICAL/ OCCUPATIONA 63450 PS PROF MEDICAL 400.00 0.00 0.00 400.00 Jan 10, 2017 5 10:19:19 AM

Unit Unit Title Title ed 8200312070000000 DW - FOOD PREP & DISPENS 66300 FOOD 4,275.11 5,736.40 9,934.35-5,659.24 & DISPENS 61120 CLS SALARY 10,040.00 836.42 3,345.68 6,694.32 & DISPENS 62220 CLS SOC SEC 623.00 51.86 207.44 415.56 & DISPENS 62270 CLS MEDICARE 146.00 12.12 48.48 97.52 & DISPENS 62320 CLS TCH RET - CONT 1,406.00 117.10 468.40 937.60 & DISPENS 62720 CLS HEALTH BENEFITS 101.00 8.40 33.60 67.40 Total 1,050,302.17 89,350.84 352,959.91 697,342.26 Jan 10, 2017 6 10:19:19 AM