Budget 2015-2016 Approved
Budget 2015-2016 Approved
Budget 2015-2016 Approved
2015-2016 Budget
FUNCTIO
N
REVENUES
OBJECT
3300
State
Sources
AMOUNT
1,048,342
TOTAL REVENUES
EXPENDIT
URES
$995,925
5100
Basic
Instruction
120 Salaries,
Teachers
140 Salaries,
Substitutes
210 FRS
410,500
8,000
28,530
220 FICA/Medicare
31,403
230 Health
Insurance
240 Workers Comp.
Ins.
510 Supplies
35,000
692 Computer
Software
6,896
20,000
5,000
5500
Other
Instruction
390 Field
Trips/Rewards
10,000
6200
Instr. Media
510 Supplies
1,000
2,000
310 Professional
Training
2,000
6400
Instr.
Training
7100
General Board
510 Supplies
7300
School
Admin
600
67,000
77,800
220 FICA/Medicare
11,077
230 Health
Insurance
240 Workers Comp.
Ins.
372 Postage
10,500
390
Printing/Duplication
510 Supplies
10,000
310
Accounting/Audit
15,000
390 Professional
Services
45,000
310 Custodial
Services
320 Insurance
12,000
350 Repairs
25,000
360 Mortgage
49,200
10,064
2,433
1,000
5,000
7500
Fiscal
Services
7800
Transportati
on
7900
Operations
370 Telephone/WIFI
8,000
5,000
10,000
510 Supplies
10,000
390 Professional
Services
20,922
40,000
8100
Maintenance