FY17 DCR1 Budget Document

DALLAS COUNTY R-1
SCHOOL DISTRICT
Budget
2016-2017
Executive Summary
Preparation for this years budget document included an analysis of budget trends in both revenues and expenditures. The Revenues for FY 2017 are
projected to be about the same as what was actually received last year at the local/county level. Local and County Revenue is projected to stay at
about the same amount as FY 2016 due to the fact that the District has reached its tax rate ceiling ($3.35) and assessed valuation and this is a nonreassessment year. State revenue will see an increase of approximately $400,000 due to the change in how Weighted ADA can be calculate related to
our free and reduced lunch count. With this WADA change the State Adequacy Target is predicted to remain stable and the funding formula will be
100% funded with no pro-ration factor in place for distribution of state aid to public schools. Although state revenue is projected slightly higher for
next year, the District will remain somewhat cautious about expenditures since it is unknown if the legislature/governor will maintain these amounts
in future years or if the state revenue will continue to increase. If for some reason the state revenues are less than projected next year, DESE has
indicated that a pro-ration factor will again be placed at the bottom of the state aid calculation worksheet. Federal revenue is about the same as last
year.
The Board of Education has worked very hard with the administration and staff to create a balanced budget for the 2016-17 school year. Significant
cuts in staffing were not necessary this year. In total, we received about $300,000 more in revenue than was budgeted and we had a surplus at the
end of the 2015-2016 year due to decreased expenditures from previous cuts. All hourly wage and salary schedules were increased at the base by 4%
and each staff and faculty member will be allowed to move one step on their schedule. These salary and wage increases will be an additional
$500,000 in the budget. The defined contribution rate for staff was also raised by 2.5% at a cost of $29,000 to help offset the employee cost of rising
insurance premiums.
Estimated revenues for FY 2017 are $17,231,711 while estimated expenditures for FY 2017 are $16,856,900. Contingency (fund balances) will
increase to approximately 27% with a projected Funded 4 transfer of $500,000 in FY 2017.
There is still a tremendous need for the District to address several major capital projects including repair/refurbishment of the exterior of the high
school and additional classrooms/buildings to remove elementary students from the annex, trailers, and Ramsey Street building. In order to
accomplish this the District will either have to ask for the community to support a bond issue/levy increase or there will have to be a plan in place to
build fund 4 balances over time in order to have enough capital projects revenue to address the large amount of capital projects improvements
necessary to make the facilities safe/secure for student instruction.
Included in this budget for personnel in the fiscal year 2017 are the following:
An increase in the defined contribution rate for Health Insurance by 2.5% for all certified, 11 and 12 month Classified Employees.
An increase in the defined contribution rate for Health Insurance by 2.5% for 9 month Classified Employees.
Maintain retirement benefits for Certified (14.5%) and Classified (6.86%) Employees.
Summer School Salaries for 20167.
The budget document, which is recommended for the Board of Educations review and acceptance, makes provisions for:
Funds to implement academic programs to meet the fifth cycle MSIP and NCLB waiver requirements.
Capital Projects funds for the following Capital Improvements in the District:
High School Exterior refinish

Technology Improvements
Central Office Renovations
Paving the parking and Mallory Elementary
Continued support for the A+ program.
Continuation of summer school.
The challenges faced by the Dallas Co R-1 School District include the following:
Increasing numbers of at risk students.
Increasing numbers of students with disabilities.
Changes in the family unit which require the District to change the manner in which parents/guardians are involved in the educational
process.
High mobility rates of students.
Increased numbers of families dealing with job loss.
Constant analysis of student data in order to improve the instructional activities so that all students may be successful.
Respectfully Submitted,
Tim Ryan, Ed.D.

Superintendent
DALLAS CO R-1 SCHOOL DISTRICT

BUDGET SYNOPSIS
2016-2017
REVENUES
EXPENDITURES
Budget
Adopted
Local
County
State
Federal
Vo Tech Tuition
TOTAL REVENUE
Elementary
Middle School
High School
High School A+
Summer School
Gifted Education
Special Education
Culturally Different (Title I)
ESOL
DCTC
Student Activity
Student Activity- Salaries
Athletics
Tuition Other Districts
Tuition Special Education
Social Work Services
Guidance
Health
Improvement of Instruction (Title I)
FUND
100
FUND
200
FUND
300
FUND
400
6,059,207
432,000
8,210,917
2,296,587
233,000
17,231,711
5,384,379
350,000
1,229,009
945,782
0
7,909,170
639,828
82,000
6,646,000
1,350,805
233,000
8,951,633
0
0
0
0
0
0
35000
0
335,908
0
0
370,908
1,801,799
1,803,909
1,897,861
6,147
135,823
106,921
1,294,970
425,180
37,553
803,853
313,500
23,830
285,165
27,000
455,000
43,110
309,213
137,679
73,965
172,400
156,775
359,200
0
35,866
150
414,294
140,200
3,300
255,416
313,500
4,800
133,425
0
0
43,110
15,000
137,679
16,500
1,624,399
1,642,134
1,523,661
6,147
99,957
106,771
872,676
284,980
34,253
460,937
19,030
151,740
27,000
455,000
0
294,213
0
57,465
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5000
5000
15000
0
0
0
8,000
0
0
87,500
0
0
0
0
0
0
0
0
0

BUDGET SYNOPSIS
2016-2017
Grants--CW & 21st Century

Professional Development
Library
Board of Education
Executive Administration
Principal Office
HS Graduation Expenses
Operation/Maintenance Plant
Transportation
Contracted Handicapped Trans
Transportation-Handicapped
Transportation ECSE
Food Service
Tech Support
Parents As Teachers
Early Childhood Instruction (Title I)
Parent Involvement (title I)
Architecture Services
Principal Long Term Loan (Buses)
Lease-Purchase Principal (Copiers)
Interest Long Term Loan (Buses)
Interest-Lease Purchase (Copiers)
TOTAL EXPENDITURES
Budget
Adopted
399,943
40,700
174,438
189,800
655,599
722,861
3,000
1,603,518
1,084,162
6,000
96,234
62,000
749,157
828,783
26,367
146,684
8,500
5,000
50,025
14,111
5,628
1,912
16,856,900
FUND
100
232,647
40,700
36,220
189,800
287,752
243,462
3,000
988,518
984,162
6,000
96,234
62,000
739,157
708,783
4,750
41,036
8,500
0
0
0
0
0
6,874,336
FUND
200
167,296
0
138,218
367,847
479,399
0
0
0
0
0
0
0
21617
105,648
0
0
0
0
0
0
8,940,388
FUND
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FUND
400
0
0
0
0
0
0
0
615,000
100,000
0
0
0
10,000
120,000
0
0
0
5,000
50,025
14,111
5,628
1,912
1,042,176
Beginning Fund Balances-July 1, 2015

Revenues
Total Revenues & Balances
Transfers To
Transfers From
Expenditures
Ending Fund Balances-June 30, 2016
Restricted Fund Balances-June 30, 2016
ESTIMATED FUND BALANCE SUMMARY-WORKING BUDGET

2016-2017
GENERAL
SPECIAL
DEBT
CAPITAL
TOTAL
FUND 100
REVENUE
SERVICE
PROJECTS
ALL
3,368,153.41
0
0 1,275,522.69 4,643,676.10
7,792,372.89
8,739,359.63
0 227,286.74 16,759,019.26
11,160,526.30
8,739,359.63
0 1,502,809.43 21,402,695.36
870,374.00
120374
0.00
0 750,000.00
750,000.00
120374
0
0
870,374.00
5,566,576.85
8,618,986.07
0 1,002,154.00 15,187,716.92
4,964,323.45
120,374
0 1,250,655.43 6,335,352.44
521,077.01
0
0
62,604.97
583,681.98
Unrestricted Fund Balance

30%
Total Exp F1 & F2
14,185,562.92
Unr Fund Bal 2016
4,443,246.44
Est. Unrestr Fund Bal %
27%
Beginning Fund Balances-July 1, 2015

Revenues
Total Revenues & Balances
Transfers To
Transfers From
Expenditures
Ending Fund Balances-June 30, 2016
Restricted Fund Balances-June 30, 2016
ESTIMATED FUND BALANCE PROJECTION

2016-2017
SPECIAL
DEBT
CAPITAL
TOTAL
PROJECTS
GENERAL
REVENUE
SERVICE
ALL
FUND 100
FUND 200
FUND 300 FUND 400
FUNDS
0 1,250,655.43 5,693,901.87
4,443,246.44
0
7,909,170.00
8,951,633.00
0 370,908.00 17,231,711.00
12,352,416.44
8,951,633.00
0 1,621,563.43 22,925,612.87
0
0
0
500,000
500,000.00
500,000.00
0
0
0.00
500,000.00
6,875,935.90
8,940,388.00
0 1,042,176.00 16,858,499.90
4,976,480.54
0
0 1,079,387.43 6,055,867.97
521,077.00
0
0
62,605.00
583,682.00
Unrestricted Fund Balance 18%

Total Exp F1 & F2
Unr Fund Bal 2017
Unrestr Fund Bal %
15,816,323.90 *Contingency w/$500,000 Fund 4 Transfer is 19%

4,455,403.54
28%

ESTIMATED REVENUES BY FUND
2016-2017
Account Code
Account Description
001-0000-5111-000-000-000
001-0000-5112-000-000-000
001-0000-5113-000-000-000
001-0000-5141-000-000-000
001-0000-5141-000-000-001
001-0000-5151-000-000-000
001-0000-5161-000-000-000
001-0000-5165-000-000-002
001-0000-5171-000-000-000
001-0000-5171-000-022-000
002-0000-5113-000-000-000
004-0000-5114-000-000-000
004-0000-5115-000-000-000
One-Hundreds 51XX Total
CURRENT TAXES
DELINQUENT TAXES
PROP/C
INTEREST
INTEREST-MONEY MARKET
FS FOOD SALES/PUPILS
FS FOOD SALES/ADULTS
MILK/JUICE NON PROG
SA ACTIVITY BUDGET
SA SCOTT SCHOLARSHIP
PROP/C
FINANCIAL INSTITUTION
SUR TAX (M&M)
001-0000-5221-000-000-000
002-0000-5237-000-000-000
002-0000-5211-000-000-000
RAILROAD/UTILITY TAX
OTHER COUNTY/FINES
COUNTY FINES D L P
001-0000-5381-000-000-000
001-0000-5397-000-000-004
001-0000-5311-000-000-000
001-0000-5312-000-000-000
001-0000-5314-000-100-043
001-0000-5319-000-000-000
001-0000-5324-000-000-000
001-0000-5332-000-000-000
001-0000-5333-000-000-000
002-0000-5311-000-000-000
EXCESS COST HIGH NEED

STATE OTHER/SOC WORKER
BASIC FORMULA
TRANSPORTATION
ECSE STATE
CLASSROOM TRUST
EARLY CHILDHOOD PAT
VOCATIONAL TECH
STATE FOOD SERVICE
BASIC FORMULA
Budget
Adopted
3,450,000
400,000
1,066,379
10,500
37,000
93,000
12,500
1,500
300,000
13,500
639,828
8,000
27,000
6,059,207
350,000
2,000
80,000
432,000
93,000
14,500
269,962
250,000
46,500
464,926
18,621
65,000
6,500
6,444,400
Fund
100
3,450,000
400,000
1,066,379
10,500
37,000
93,000
12,500
1,500
300,000
13,500
5,384,379
350,000
350,000
93,000
14,500
269,962
250,000
46,500
464,926
18,621
65,000
6,500
Fund
200
Fund
300
Fund
400
639,828
8,000
27,000
35000
2,000
80,000
82,000
639,828
6,444,400

ESTIMATED REVENUES BY FUND
2016-2017
Account Code
002-0000-5322-000-000-000
002-0000-5332-000-000-000
004-0000-5319-000-000-000
004-0000-5359-000-000-000
004-0000-5359-000-000-003
Account Description
GOLD AT RISK TEACHER
VOCATIONAL TECH
BASIC FORMULA-Classroom Trus
FV-4 50/50
Voc Enhancement 75/25
001-0000-5412-000-000-000
001-0000-5427-000-000-000
001-0000-5442-000-100-044
001-0000-5445-000-000-000
001-0000-5446-000-000-000
001-0000-5448-000-000-000
001-0000-5451-000-151-000
002-0000-5451-000-151-000
002-0000-5459-000-000-000
002-0000-5465-000-013-000
002-0000-5437-000-100-055
002-0000-5441-000-100-054
MEDICAID
VO TECH CARL PERKINS
ECSE FEDERAL
LUNCH FEDERAL
BREAKFAST FED
FS SNACK PROG
TITLE I
TITLE I
FED GRANT 21ST CENTURY
TITLE IIA CLASSROOM RED
IDEA COLLECTIVE GRANT
IDEA PART B
002-0000-5811-000-000-000
002-0000-5821-000-000-000
TUITION OTHER LEAs

VO TECH TUITION
GRAND TOTAL
Budget
Adopted
30,000
171,600
200,000
51,377
84,531
8,210,917
35,000
112,000
15,500
450,000
150,000
14,000
169,282
478,764
399,000
112,935
22,500
337,606
2,296,587
Fund
100
1,229,009
35,000
112,000
15,500
450,000
150,000
14,000
169,282
945,782
33,000
200,000
233,000
17,231,711
7,909,170
Fund
200
30,000
171,600
Fund
300
6,646,000
478,764
399,000
112,935
22,500
337,606
1,350,805
33,000
200,000
233,000
8,951,633
Fund
400
200,000
51,377
84,531
335,908
370,908

ESTIMATED EXPENDITURES BY FUND
2016-2017
Account Code
Account Description
001-1110-6335-402-000-000
001-1110-6343-402-000-000
001-1110-6361-402-000-000
001-1110-6391-402-000-000
001-1110-6411-402-000-000
001-1110-6431-402-000-000
001-1110-6481-402-000-000
001-1110-6483-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-013-013
002-1110-6111-402-151-000
002-1110-6121-402-000-000
002-1110-6131-402-000-000
002-1110-6141-402-000-000
002-1110-6211-402-000-000
002-1110-6211-402-013-013
002-1110-6211-402-151-000
002-1110-6231-402-000-000
002-1110-6232-402-000-000
002-1110-6232-402-013-013
002-1110-6241-402-000-000
002-1110-6241-402-013-013
002-1110-6241-402-151-000
FUNCTION 1110 TOTAL
EL WATER
EL TRAVEL K-4
EL TELEPHONE
EL PURCHASE SERVICES
EL INSTR SUPPLIES
EL TEXTBOOK
EL ELECTRIC
EL HEATING
EL TEACHERS
TITLE II A SALARY
TITLE I CLSRM RED
EL SUB TEACHERS
EL HOMEBOUND TEA SALARY
EL SICK LEAVE
EL RETIREMENT TEACHER
TITLE ll A TECH RET
Teacher Retirement
OASDI
MEDICARE
TITLE II A Medicare
EMP INSURANCE
Employee Insurance
Employee Insurance
EL Equipment
Elementary
001-1130-6335-300-000-000
001-1130-6343-300-000-000
001-1130-6361-300-000-000
001-1130-6391-300-000-000
001-1130-6391-300-000-001
MS WATER
MS TRAVEL
MS TELEPHONE
MS PURCHASED SERVICES
MS REPAIRS
002-3500-6211-402-000-000
Budget
Adopted
16,000.00
1,100.00
1,300.00
2,000.00
18,500.00
32,000.00
61,500.00
40,000.00
Fund
100
Fund
200
Fund
300
Fund
400
16,000.00
1,100.00
1,300.00
2,000.00
18,500.00
32,000.00
61,500.00
40,000.00
1,078,005
90,168
38,709
31,200
800
10,200
164,749
15,081
401
1,934
14,757
1,307
160,424
13,887
2,777
5,000
1,801,799
1,078,005
90,168
38,709
31,200
800
10,200
164,749
15,081
401
1,934
14,757
1,307
160,424
13,887
2,777
172,400
15,000.00
1,100.00
1,300.00
925.00
1,250.00
15,000.00
1,100.00
1,300.00
925.00
1,250.00
1,624,399
5,000
5,000

2016-2017
Account Code
001-1130-6411-300-000-018
001-1130-6431-300-000-000
001-1130-6481-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-111
002-1130-6121-300-000-000
002-1130-6131-300-000-000
002-1130-6141-300-000-000
002-1130-6211-300-000-000
002-1130-6211-300-000-111
002-1130-6231-300-000-000
002-1130-6232-300-000-000
002-1130-6232-300-000-111
002-1130-6241-300-000-000
Budget
Adopted
Fund
100
FUNCTION 1130 TOTAL
Account Description
MS SUPPLIES
MS TEXTBOOKS
MS ELECTRIC
MS TEACHERS SALARY
MS EXTRA DUTY PAY
MS SUB TEACHERS
MS HOMEBOUND TEA SAL
MS SICK LEAVE
MS RETIREMENT TEACHER
Teacher Retirement
OASDI- SUBS
Medicare
Medicare
EMPLOYEE INSURANCE
MS Equipment
Middle School
001-1150-6332-105-000-000
001-1150-6335-105-000-000
001-1150-6343-105-000-000
001-1150-6361-105-000-000
001-1150-6391-105-000-000
001-1150-6391-105-000-016
001-1150-6391-105-003-000
001-1150-6411-105-000-000
001-1150-6431-105-000-000
001-1150-6481-105-000-000
001-1150-6481-105-000-001
001-1150-6481-105-000-002
001-1150-6483-105-000-000
HS REPAIRS
HS WATER
HS TRAVEL
HS TELEPHONE
HS PURCHASED SERVICES
ON-LINE CREDIT SYSTEM
HS GED TESTING EXP
HS INSTRUCT SUPPLIES
HS TEXTBOOKS
HS ELECTRIC THEATER
HS ELECTRIC
HS ELECTRIC FEMA BLDG
HS HEATING
4,500.00
4,500.00
24,500.00 24,500.00
10,000.00 10,000.00
1,400.00
1,400.00
24,300.00 24,300.00
38,000.00 38,000.00
2,500.00
2,500.00
42,000.00 42,000.00
35,000.00 35,000.00
25,000.00 25,000.00
137,000.00 137,000.00
13,000.00 13,000.00
2,000.00
2,000.00
002-1150-6111-105-000-000
002-1150-6111-105-000-111
HS TEACHER SALARIES
HS EXTRA DUTY PAY
1,070,109
15,000
002-3500-6211-300-000-000
28,800.00
26,000.00
82,500.00
1,225,477
2,000
32,500
800
9,900
189,283
290
2,015
17,193
29
162,647
5,000
1,804,009
Fund
200
Fund
300
Fund
400
28,800.00
26,000.00
82,500.00
1,225,477
2,000
32,500
800
9,900
189,283
290
2,015
17,193
29
162,647
156,875
1,642,134
1,070,109
15,000
5,000
5,000

2016-2017
Account Code
002-1150-6111-105-003-000
002-1150-6121-105-000-000
002-1150-6131-105-000-000
002-1150-6141-105-000-000
002-1150-6211-105-000-000
002-1150-6211-105-000-111
002-1150-6211-105-003-000
002-1150-6231-105-000-000
002-1150-6232-105-000-000
002-1150-6232-105-000-111
002-1150-6232-105-003-000
002-1150-6241-105-000-000
002-1150-6241-105-003-000
Budget
Adopted
47,471
33,800
6,400
9,900
161,603
2,175
7,686
2,096
14,680
218
688
146,280
5,555
15,000
1,897,861
FUNCTION 1150 TOTAL
Account Description
HS ALT SCH TEACH SALA
HS SUB TEACHERS
HS HOMEBOUND TEA SALARY
HS SICK LEAVE
HS RETIREMENT TEACHER
Teacher Retirement
TEACH RET ALT
HS OASDI- SUBS
MEDICARE
Medicare
MEDICARE ALT
EMP INS
EMP INS
HS Equipment
High School
002-1151-6111-801-000-005
002-1151-6211-801-000-005
002-1151-6232-801-000-005
FUNCTION 1151 TOTAL
HS A+ TEACHER SALARY
HS A+ Teacher Retirement
HS A+ Medicare Teach
High School A+
5,301
769
77
6,147
001-1191-6151-000-000-111
001-1191-6411-000-000-009
001-1191-6411-105-000-004
001-1191-6411-300-000-003
001-1191-6411-402-000-001
002-1191-6111-000-000-000
002-1191-6121-000-000-000
002-1191-6211-000-000-000
002-1191-6231-000-000-000
002-1191-6232-000-000-000
SS CLASSIFIED SALARIES
FS SUM SCH SUPPLIES
HS SUM SCH SUPPLIES
MS SUM SCH SUPPLIES
EL SUM SCH SUPPLIES
TEACHER SAL SUM SCH
Certificated Substitutes
SS RETIREMENT TEACHER
OASDI
SS MED
17,000
11,866
1,500
1,500
4,000
85,000
1,300
12,325
81
1,251
002-3500-6211-105-000-000
Fund
100
Fund
200
47,471
33,800
6,400
9,900
161,603
2,175
7,686
2,096
14,680
218
688
146,280
5,555
Fund
300
Fund
400
359,200
1,523,661
15,000
15,000
5,301
769
77
6,147
17,000
11,866
1,500
1,500
4,000
85,000
1,300
12,325
81
1,251

2016-2017
Budget
Adopted
135,823
Fund
100
35,866
Account Code
FUNCTION 1191 TOTAL
Account Description
Summer School
001-1210-6343-000-001-000
002-1210-6111-105-001-016
002-1210-6111-300-001-016
002-1210-6111-402-001-016
002-1210-6111-404-001-016
002-1210-6121-300-001-016
002-1210-6211-105-001-016
002-1210-6211-300-001-016
002-1210-6211-402-001-016
002-1210-6231-300-001-016
002-1210-6232-105-001-016
002-1210-6232-300-001-016
002-1210-6232-402-001-016
002-1210-6241-105-001-016
002-1210-6241-300-001-016
002-1210-6241-402-001-016
FUNCTION 1210 TOTAL
SE GIFTED TRAVEL
SE GIFT TEACH HS
SE GIFT TEACH SAL MS
SE GIFT TEACH SAL EL
SE GIFT TEACH SAL LL
TEACH RET HS
Teacher Retirement MS
Teacher Retirement
OASDI
MEDICARE HS
SE GIFTED MEDICARE MS
Medicare
EMP INS
Employee Insurance
Employee Insurance
Special Education-Gifted
150
32,570
31,076
17,636
2,678
1,300
5,292
5,036
2,862
81
472
469
256
3,944
3,666
2,111
109,599
150
001-1221-6151-000-100-051
001-1221-6151-000-100-052
001-1221-6161-000-100-051
001-1221-6161-000-100-052
001-1221-6211-000-100-052
001-1221-6221-000-100-051
001-1221-6221-000-100-052
001-1221-6231-000-100-051
001-1221-6231-000-100-052
001-1221-6232-000-100-051
001-1221-6232-000-100-052
TS AIDES SALARY
SE AIDES SALARIES
TS Classified Part-Time Salaries
SE SUB AIDE SALARY
Teacher Retirement
TS NON TCHR RETIRE
SE RETIREMENT NON/CER
TS SOCIAL SEC
SE SOC SEC -AIDES
TS MEDICARE
SE MEDICARE
104,966
175,164
6,090
12,180
1,950
7,309
8,179
5,954
7,853
1,392
1,837
104,966
175,164
6,090
12,180
1,950
7,309
8,179
5,954
7,853
1,392
1,837
150
Fund
200
99,957
32,570
31,076
17,636
2,678
1,300
5,292
5,036
2,862
81
472
469
256
3,944
3,666
2,111
109,449
Fund
300
0
Fund
400
0

2016-2017
Account Code
001-1221-6241-000-100-051
001-1221-6241-000-100-052
001-1221-6343-300-100-052
001-1221-6361-000-100-052
001-1221-6391-300-100-051
001-1221-6391-300-100-052
001-1221-6411-000-100-052
001-1221-6411-300-100-052
002-1221-6111-000-100-053
002-1221-6111-105-100-053
002-1221-6111-300-100-053
002-1221-6111-402-100-053
002-1221-6121-105-100-053
002-1221-6121-300-100-053
002-1221-6121-402-100-053
002-1221-6131-300-100-053
002-1221-6211-000-100-053
002-1221-6211-105-100-053
002-1221-6211-300-100-053
002-1221-6211-402-100-053
002-1221-6221-402-100-053
002-1221-6231-105-100-053
002-1221-6231-300-100-053
002-1221-6231-402-100-053
002-1221-6232-000-100-053
002-1221-6232-105-100-053
002-1221-6232-300-100-053
002-1221-6232-402-100-053
002-1221-6241-000-100-053
002-1221-6241-105-100-053
002-1221-6241-300-100-053
002-1221-6241-402-100-053
004-1221-6542-300-100-052
Account Description
SE HEALTH
Employee Insurance
SE TRAVEL
SE PHONE/POSTAGE
SE HOMEBOUND PUR SERV
SE PURCHASED SERVICE
TS SUPPLIES
SE SUPPLIES
SE DIR SALARY
SE TEACH SALARY HS
SE TEACH SALARY MS
SE TEACHER SALARY EL
CERT SUBS
SE HOMEBOUND TEACHERS
TEACH RET
TEACH RET
TEACH RET
TECH RET
Non Teacher Retirement
OASDI
OASDI
OASDI
MC
MC
MC
MC
SE HEALTH
SE HEALTH
SE HEALTH
SE HELATH
SE EQUIPMENT
Budget
Adopted
16,680
25,040
5,000
700
1,000
13,000
0
20,000
99,840
197,236
202,838
185,946
6,500
5,850
4,550
5,000
16,082
21,325
26,571
15,496
2,545
403
363
2,239
1,448
1,932
2,555
1,753
11,110
20,391
12,992
27,711
8,000
Fund
100
16,680
25,040
5,000
700
1,000
13,000
0
20,000
Fund
200
99,840
197,236
202,838
185,946
6,500
5,850
4,550
5,000
16,082
21,325
26,571
15,496
2,545
403
363
2,239
1,448
1,932
2,555
1,753
11,110
20,391
12,992
27,711
Fund
300
Fund
400
8,000

2016-2017
Account Code
FUNCTION 1221 TOTAL
Account Description
Special Education
001-1251-6151-402-151-000
001-1251-6161-402-151-000
001-1251-6221-402-151-000
001-1251-6231-402-151-000
001-1251-6232-402-151-000
001-1251-6241-402-151-000
001-1251-6391-402-151-000
001-1251-6411-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-012
002-1251-6111-402-151-111
002-1251-6121-402-151-000
002-1251-6211-402-151-000
002-1251-6211-402-151-012
002-1251-6211-402-151-111
002-1251-6231-402-151-000
002-1251-6232-402-151-000
002-1251-6232-402-151-012
002-1251-6232-402-151-111
002-1251-6241-402-151-000
FUNCTION 1251 TOTAL
TI AIDES SALARY
TI PARA SUB/TUTORING
TI NON CER RET
TI OASDI N/C
TI MEDICARE N/C
TI INSURANCE
TI PURCHASE SERVICE
TI SUPPLIES
TI TEACHERS SALARY EL
TI ADMIN SALARY
TI TUTORING
TI TEACH RET
TI ADMIN RET
Teacher Retirement
OASDI
TI MEDICARE
TI ADMIN MEDICARE
TI MEDICARE TUTORING
TI INSURANCE
Culturally Different-Title I
001-1271-6343-300-000-000
001-1271-6411-300-000-000
001-1271-6431-300-000-000
002-1271-6111-105-000-000
002-1271-6111-300-000-000
002-1271-6111-402-000-000
002-1271-6121-402-000-000
ESOL TRAVEL
ESOL INST SUPPLY
ESOL TEXTBOOK
ESOL SAL HS
ESOL SAL MS
ESOL SAL EL
ESOL SUB EL
Budget
Adopted
1,294,970
62,590
1,015
4,235
3,118
729
12,513
16,000
40,000
210,728
6,151
8,400
2,600
28,115
0
1,218
161
2,488
0
122
24,997
425,180
2,500
250
550
8,348
8,348
8,348
1,300
Fund
100
414,294
62,590
1,015
4,235
3,118
729
12,513
16,000
40,000
140,200
2,500
250
550
Fund
200
872,676
210,728
6,151
8,400
2,600
28,115
0
1,218
161
2,488
0
122
24,997
284,980
8,348
8,348
8,348
1,300
Fund
300
0
Fund
400
8,000

2016-2017
Account Code
002-1271-6211-105-000-000
002-1271-6211-300-000-000
002-1271-6211-402-000-000
002-1271-6231-402-000-000
002-1271-6232-105-000-000
002-1271-6232-300-000-000
002-1271-6232-402-000-000
002-1271-6241-105-000-000
002-1271-6241-300-000-000
002-1271-6241-402-000-000
FUNCTION 1271 TOTAL
Account Description
ESOL RET HS
ESOL RET MS
ESOL RET EL
ESOL OASDI EL
ESOL MEDICARE HS
ESOL MEDICARE MS
ESOL MEDICARE EL
ESOL EMP INS
Employee Insurance
Employee Insurance
Bilingual
001-1300-6151-100-002-000
001-1300-6151-100-002-003
001-1300-6151-100-060-001
001-1300-6151-100-200-000
001-1300-6221-100-002-003
001-1300-6221-100-060-001
001-1300-6221-100-200-000
001-1300-6231-100-002-000
001-1300-6231-100-002-003
001-1300-6231-100-060-001
001-1300-6231-100-200-000
001-1300-6232-100-002-000
001-1300-6232-100-002-003
001-1300-6232-100-060-001
001-1300-6232-100-200-000
001-1300-6241-100-002-003
001-1300-6241-100-060-001
001-1300-6319-100-002-001
001-1300-6335-100-000-000
001-1300-6336-100-000-000
VO CP SALARY AIDE
VO CP RES COORD SAL
VO SALARY CUSTODIAN
DCTC CUST OVERTIME
VO CP NON TEACH RET
NON TEACH RET
DCTC CUST RET OT
OASDI
VO CP OASDI N/C
OASDI
DCTC CUST OASDI OT
Medicare
VO CP N/C Medicare
MEDICARE
DCTC CUST MEDICARE OT
EMP INS
EMP INS
VO CP PDC
VO WATER
DCCC TRASH REMOVAL
Budget
Adopted
1,371
1,371
1,371
81
121
121
140
1,111
1,111
1,111
37,553
Fund
100
3,300
13,359
23,814
22,880
2,400
1,634
1,949
165
404
1,477
1,419
149
194
346
332
35
5,535
5,555
5,000
2,500
5,000
13,359
23,814
22,880
2,400
1,634
1,949
165
404
1,477
1,419
149
194
346
332
35
5,535
5,555
5,000
2,500
5,000
Fund
200
1,371
1,371
1,371
81
121
121
140
1,111
1,111
1,111
34,253
Fund
300
Fund
400

2016-2017
Account Code
001-1300-6343-100-000-000
001-1300-6351-100-152-000
001-1300-6361-100-000-000
001-1300-6391-100-000-000
001-1300-6391-100-000-002
001-1300-6411-100-000-001
001-1300-6411-100-000-005
001-1300-6411-100-002-004
001-1300-6481-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-111
002-1300-6121-100-000-000
002-1300-6211-100-000-000
002-1300-6211-100-000-111
002-1300-6231-100-000-000
002-1300-6232-100-000-000
002-1300-6232-100-000-111
002-1300-6241-100-000-000
004-1300-6542-100-000-002
004-1300-6542-100-000-009
FUNCTION 1300 TOTAL
Account Description
VO TRAVEL
VO PROP INS 8 PERCENT
VO TELE/POSTAGE
VO PURCHASE SERVICES
VO MAINT/REPAIR PU
VO SU TESTING
VO OFFICE SUPPLIES
VO CP IMPROV/EXP SU
VO ELECTRIC
VO TEACHER SALARY
DCTC EXTRA DUTY PAY
VO SUB TEACHERS
VO TEACH RET
Teacher Retirement
VO OASDI F2
VO MEDICARE
Medicare
EMP INS
VO ENHCMY 50/50 CURR.
VO ENHCMT 75/25 EQUIP
DCCC
001-1400-6411-000-000-000
001-1400-6411-000-022-000
FUNCTION 1400 TOTAL
SA ACTIVITY BUDGET
Student Activity
001-1411-6391-105-000-000
002-1411-6111-000-000-000
002-1411-6211-000-000-000
002-1411-6232-000-000-000
FUNCTION 1411 TOTAL
ACTIVITY DRUG TESTING

SA TEACHER SALARIES
TEACH RET
MEDICARE
Budget
Adopted
3,000
8,000
1,900
7,500
3,700
3,000
1,500
61,169
71,500
362,747
2,000
5,200
52,403
290
322
4,838
29
33,108
102,754
112,708
931,815
Fund
100
3,000
8,000
1,900
7,500
3,700
3,000
1,500
61,169
71,500
255,416
460,937
102,754
112,708
215,462
300,000
13,500
313,500
300,000
13,500
313,500
4,800
16,412
2,380
238
23,830
4,800
16,412
2,380
238
19,030
4,800
Fund
200
Fund
300
362,747
2,000
5,200
52,403
290
322
4,838
29
33,108
Fund
400

2016-2017
Account Code
Account Description
001-1420-6131-000-000-000
001-1420-6221-000-000-000
001-1420-6231-000-000-000
001-1420-6232-000-000-000
001-1420-6343-105-000-000
001-1420-6371-105-000-000
001-1420-6391-105-000-000
001-1420-6391-300-000-000
001-1420-6411-105-000-000
001-1420-6411-105-000-001
001-1420-6411-105-000-002
001-1420-6411-105-000-003
001-1420-6411-105-000-004
001-1420-6411-105-000-005
001-1420-6411-105-000-007
001-1420-6411-105-000-008
001-1420-6411-105-000-009
001-1420-6411-105-000-010
001-1420-6411-105-000-011
001-1420-6411-105-000-013
001-1420-6411-105-000-014
001-1420-6411-105-000-015
001-1420-6411-105-000-666
001-1420-6411-300-000-007
002-1420-6111-000-000-000
002-1420-6211-000-000-000
002-1420-6231-000-000-000
002-1420-6232-000-000-000
FUNCTION 1420 TOTAL
ATHLETIC EXTRA DUTY SALARIES

ATH N/C RETIREMENT
ATH N/C SOCIAL SEC
ATH MEDICARE
ATH TRAVEL
ATH DUES-MEMBERSHIPS
ATH PURCHASE SERVICE
ATH MS PURCH SERV
ATH HIGH SCH SUPPLIES
ATH HS SOFTBL SUPPLY
ATH HS VOLLEYB SUPPLY
ATH HS FOOTBL SUPPLY
ATH HS CROSS CNTRY SU
ATH HS B BSKTBL SUPPL
ATH HS WRSTLG SUPPLY
ATH HS BASEBALL SUPPL
ATH HS B TRACK SUPPLY
ATH HS G TRACK SUPPLY
ATH HS B GOLF SUPPLY
ATH HS WEIGHTS SUPPLY
ATH HS CHEERLD SUPPLY
ATH HS G GOLF SUPPLY
ATH HS G BSKTBL SUPPL
ATH MS SUPPLIES
ATH TEACHER STIPEND SALARY
ATH TEACH RET
ATH OASDI F2
ATH MEDICARE
Athletics
Budget
Adopted
11,362.00
779.00
704.00
165.00
5,000.00
5,000.00
45,000.00
13,000.00
12,000.00
1,530.00
1,560.00
12,000.00
800.00
2,620.00
1,530.00
1,530.00
1,530.00
1,530.00
1,000.00
400.00
765.00
1,000.00
2,620.00
10,000.00
133,590
16,259
215
1,676
285,165
Fund
100
Fund
200
Fund
300
Fund
400
11,362.00
779.00
704.00
165.00
5,000.00
5,000.00
45,000.00
13,000.00
12,000.00
1,530.00
1,560.00
12,000.00
800.00
2,620.00
1,530.00
1,530.00
1,530.00
1,530.00
1,000.00
400.00
765.00
1,000.00
2,620.00
10,000.00
133,425
133,590
16,259
215
1,676
151,740

2016-2017
Account Code
002-1911-6311-000-000-000
FUNCTION 1911 TOTAL
Account Description
TU OTHER DISTRICT
TUITION OTHER DIST
Budget
Adopted
27,000
27,000
002-1931-6311-000-100-053
002-1931-6311-000-100-054
FUNCTION 1931 TOTAL
TU SPED OTHER DIST

TU COOP PART B
TU SPED IN STATE
125,000
330,000
455,000
001-2113-6151-000-000-000
001-2113-6221-000-000-000
001-2113-6231-000-000-000
001-2113-6232-000-000-000
001-2113-6241-000-000-000
001-2113-6343-000-000-000
001-2113-6411-000-000-000
FUNCTION 2113 TOTAL
SWS SALARY
SWS NT RET
SWS OASDI
SWS MEDICARE
EMPLOYEE INS
SWS TRAVEL
SWS SUPPLIES
001-2120-6343-000-000-000
001-2120-6391-300-000-000
001-2120-6411-105-000-004
001-2120-6411-300-000-000
001-2120-6411-300-000-003
001-2120-6411-402-000-002
002-2120-6111-105-000-000
002-2120-6111-300-000-000
002-2120-6111-402-000-000
002-2120-6211-105-000-000
002-2120-6211-300-000-000
002-2120-6211-402-000-000
002-2120-6232-105-000-000
002-2120-6232-300-000-000
GU TRAVEL
GU PUR SERV MS
GU SUPPLIES - H S
GU EOC/MAP TESTING
GU SUPPLIES - MS
GU SUPPLIES - ELEM
GU TEACH SALARY HS
GU TEACH SALARY MS
GU TEACHERS EL
TEACH RET
Teacher Retirement
Teacher Retirement
MEDICARE
Medicare
Fund
100
0
Fund
200
27,000
27,000
Fund
300
Fund
400
125,000
330,000
455,000
32,159
2,586
1,994
466
5,555
150
200
43,110
32,159
2,586
1,994
466
5,555
150
200
43,110
2,000
100
3,000
4,000
2,900
3,000
107,546
67,607
55,891
17,199
6,436
8,907
1,559
483
2,000
100
3,000
4,000
2,900
3,000
107,546
67,607
55,891
17,199
6,436
8,907
1,559
483

2016-2017
Account Code
002-2120-6232-402-000-000
002-2120-6241-105-000-000
002-2120-6241-300-000-000
002-2120-6241-402-000-000
FUNCTION 2120 TOTAL
Account Description
Medicare
EMP INS
Employee Insurance
Employee Insurance
Guidance
001-2130-6151-000-000-000
001-2130-6151-000-000-001
001-2130-6221-000-000-000
001-2130-6221-000-000-001
001-2130-6231-000-000-000
001-2130-6231-000-000-001
001-2130-6232-000-000-000
001-2130-6232-000-000-001
001-2130-6241-000-000-000
001-2130-6241-000-000-001
001-2130-6411-000-000-001
FUNCTION 2130 TOTAL
HE SALARIES
HE SECRETARY
HE RET NON CER
NON TEAC RET
HE OASDI N/C
OASDI
HE MEDICARE
HE MEDICARE
EMP INS
EMP INS
HE SUPPLIES
Health
001-2210-6343-402-151-000
002-2210-6111-402-151-000
002-2210-6211-402-151-000
002-2210-6232-402-151-000
002-2210-6241-402-151-000
FUNCTION 2210 TOTAL
IMPRV INST TRAVEL

IMPRV INST SALARY
IMPROV INST RET
IMPROV INST MEDICARE
IMPROV INST HEALTH
ARRA IMPRV INST SERVICES
001-2212-6131-000-026-000
001-2212-6151-105-026-000
001-2212-6151-300-026-000
001-2212-6151-402-026-000
001-2212-6211-300-026-000
21ST PDC
GR 21ST HS NC SALARY
GR 21ST MS SALARY
GR 21ST EL SALARY
Teacher Retirement
Budget
Adopted
810
11,110
11,110
5,555
309,213
Fund
100
15,000
98,599
14,250
3,206
978
2,297
884
537
207
9,721
0
7,000
138,501
97,174
7,524
7,037
887
6,025
466
1,409
109
5,450
5,420
7,000
138,501
16,500
44,077
7,194
639
5,555
73,965
16,500
16,500
0.00
13,920.00
18,000.00
28,880.00
0.00
0.00
13,920.00
18,000.00
28,880.00
0.00
Fund
200
810
11,110
11,110
5,555
294,213
Fund
300
Fund
400
44,077
7,194
639
5,555
57,465

2016-2017
Account Code
Account Description
001-2212-6221-000-026-000
001-2212-6221-105-026-000
001-2212-6221-300-026-000
001-2212-6221-402-026-000
001-2212-6231-000-026-000
001-2212-6231-105-026-000
001-2212-6231-300-026-000
001-2212-6231-402-026-000
001-2212-6232-000-026-000
001-2212-6232-105-026-000
001-2212-6232-300-026-000
001-2212-6232-402-026-000
001-2212-6241-402-026-000
001-2212-6313-402-026-021
001-2212-6313-404-026-021
001-2212-6319-000-026-000
001-2212-6319-402-026-000
001-2212-6343-300-000-040
001-2212-6343-300-107-000
001-2212-6343-402-026-000
001-2212-6361-300-026-000
001-2212-6391-000-020-000
001-2212-6391-000-026-001
001-2212-6391-105-026-000
001-2212-6391-300-026-000
001-2212-6391-300-026-026
001-2212-6391-402-026-000
001-2212-6391-402-026-021
001-2212-6391-402-026-024
001-2212-6391-404-026-000
001-2212-6391-404-026-021
001-2212-6411-000-026-000
001-2212-6411-105-026-000
001-2212-6411-105-107-000
GR 21ST NC RETIREMENT
GR 21ST HS NC RETIREMENT
GR 21ST EL RET
GR 21ST OASDI
GR 21ST HS NC OASDI
GR 21 OASDI MS
GR 21ST EL OASDI
GR 21ST MEDICARE
GR 21ST HS NC MEDICARE
GR 21 MEDICARE MS
GR 21ST EL MEDICARE
GR 21 HEALTH INS EL
GR 21ST YMCA EL PUR SERV
GR 21ST YMCA LL PUR SERV
GR 21ST PROF DEV
GR 21ST PROF DEV EL
CTT TRAVEL
GR COLL WORK TRAVEL
GR 21ST TRAVEL
GR 21ST COMMUNICATION
GR S I G PURC SERVICE
GR 21ST INDIRECT COSTS
GR 21ST PUR SERV HS
GR 21ST MS PURC SERV
21st PQA
GR 21ST PUR SERV EL
GR 21 YMCA BENEFITS
GR 21ST HEALTH PURC SERV
GR 21ST PUR SERV LL
GR 21ST YMCA BENEFITS LL
GR 21ST SUPPLY
GR 21ST HS SUPPLIES
GR COLL WORK SUPPLIES
Budget
Adopted
0.00
1,155.00
1,335.00
2,081.00
0.00
1,014.00
1,116.00
1,828.00
0.00
302.00
361.00
419.00
0.00
78,300.00
0.00
2,570.00
0.00
0.00
1,344.00
2,200.00
1,000.00
0.00
0.00
5,200.00
1,000.00
0.00
26,554.00
0.00
6,300.00
0.00
0.00
0.00
4,418.00
0.00
Fund
100
0.00
1,155.00
1,335.00
2,081.00
0.00
1,014.00
1,116.00
1,828.00
0.00
302.00
361.00
419.00
0.00
78,300.00
0.00
2,570.00
0.00
0.00
1,344.00
2,200.00
1,000.00
0.00
0.00
5,200.00
1,000.00
0.00
26,554.00
0.00
6,300.00
0.00
0.00
0.00
4,418.00
0.00
Fund
200
Fund
300
Fund
400

2016-2017
Budget
Adopted
Account Code
Account Description
001-2212-6411-300-000-040
001-2212-6411-300-026-000
001-2212-6411-300-026-022
001-2212-6411-300-107-000
001-2212-6411-402-026-000
001-2212-6411-402-026-021
001-2212-6411-402-026-024
001-2212-6411-402-107-000
001-2212-6411-404-026-000
001-2212-6411-404-026-021
001-2212-6486-402-026-000
002-2212-6111-105-026-000
002-2212-6111-300-026-000
CTT SUPPLIES
GR 21ST MS SUPPLY
GR 21ST MUEXT SU RH
GR 21ST SUPPLY EL
GR 21ST YMCA SUPPLY
GR 21ST HEALTH SUPPLY
GR 21ST SUPPLY LL
GR 21ST YMCA SU LL
GR 21ST PT FUEL
GR 21st HS Salary
GR 21st MS SALARY
0.00
5,300.00
0.00
0.00
1,850.00
0.00
4,200.00
0.00
0.00
0.00
22,000.00
11,640.00
46,350.00
002-2212-6111-402-026-000
002-2212-6211-105-026-000
002-2212-6211-300-026-000
002-2212-6211-402-026-000
002-2212-6232-105-026-000
002-2212-6232-300-026-000
002-2212-6232-402-026-000
002-2212-6241-402-026-000
FUNCTION 2212 TOTAL
GR 21ST EL SALARY
GR 21st HS retirement
GR 21st MS Retirement
GR 21ST EL RET
GR 21st HS MC
GR 21st MS MC
GR 21ST EL MC
GR 21ST HEALTH EL
Grants
76,486
1,788
6,821
11,191
169
672
1,109
11,070
399,943
001-2214-6319-105-000-000
001-2214-6343-105-000-000
001-2214-6391-105-000-000
001-2214-6411-105-000-000
FUNCTION 2214 TOTAL
PDC REIMBURSEMENT
PDC TRAVEL
PDC PURCH SERVICE
PDC SUPPLIES
001-2220-6391-105-000-001
001-2220-6391-300-000-003
LB HS PURC SERV
LB MS PURC SERV
Fund
100
Fund
200
Fund
300
Fund
400
0.00
5,300.00
0.00
0.00
1,850.00
0.00
4,200.00
0.00
0.00
0.00
22,000.00
11,640.00
46,350.00
232,647
76,486
1,788
6,821
11,191
169
672
1,109
11,070
167,296
16,732
9,203
11,140
3,625
40,700
16,732
9,203
11,140
3,625
40,700
500
500
500
500

2016-2017
Account Code
001-2220-6391-402-000-000
001-2220-6411-105-000-000
001-2220-6411-300-000-003
001-2220-6411-402-000-001
001-2220-6441-105-000-000
001-2220-6445-300-000-000
001-2220-6447-402-000-000
001-2220-6451-105-000-001
001-2220-6451-300-000-000
001-2220-6451-402-000-000
002-2220-6111-105-000-000
002-2220-6111-300-000-000
002-2220-6111-402-000-000
002-2220-6121-300-000-000
002-2220-6211-105-000-000
002-2220-6211-300-000-000
002-2220-6211-402-000-000
002-2220-6231-300-000-000
002-2220-6232-105-000-000
002-2220-6232-300-000-000
002-2220-6232-402-000-000
002-2220-6241-105-000-000
002-2220-6241-300-000-000
002-2220-6241-402-000-000
FUNCTION 2220 TOTAL
Account Description
LB ELEM PURC SERV
LB HS SUPPLIES
LB MS SUPPLIES
LB ELEM SUPPLIES
LB HS BOOKS
LB MS BOOKS
LB EL BOOKS
LB HS PERIODICALS
LB MS PERIODICALS
LB EL PERIODICALS
LB TEACHER SALARY HS
LB TEACHER SALARY MS
LB TEACHER SALARY EL
LB MS SUB TEACH
TEACH RET
Teacher Retirement
Teacher Retirement
OASDI
Medicare
Medicare
Medicare
Employee Insurance
Employee Insurance
Employee Insurance
Library
001-2310-6271-000-000-000
001-2310-6315-000-000-000
001-2310-6317-000-000-000
001-2310-6318-000-000-000
001-2310-6343-000-000-000
001-2310-6352-000-152-000
BE UNEMPLOYMENT COMP
BE AUDIT
BE LEGAL
BE ELECTION
BE TRAVEL/EXPENSES
BE LIABILITY INS
Budget
Adopted
1,850
3,000
4,000
4,500
8,250
7,600
3,000
1,320
1,200
500
38,560
45,774
18,750
2,600
6,394
7,440
3,120
161
559
701
272
5,555
5,555
2,777
174,438
Fund
100
1,850
3,000
4,000
4,500
8,250
7,600
3,000
1,320
1,200
500
36,220
20,000
12,000
14,000
6,000
500
11,200
20,000
12,000
14,000
6,000
500
11,200
Fund
200
38,560
45,774
18,750
2,600
6,394
7,440
3,120
161
559
701
272
5,555
5,555
2,777
138,218
Fund
300
Fund
400

2016-2017
Budget
Adopted
100
18,000
32,000
75,000
1,000
189,800
Fund
100
100
18,000
32,000
75,000
1,000
189,800
Account Code
001-2310-6353-000-152-000
001-2310-6362-000-000-000
001-2310-6391-000-000-000
001-2310-6391-000-158-000
001-2310-6411-000-000-000
FUNCTION 2310 TOTAL
Account Description
BE BONDS SEC AND TREA
BE ADVERTISEMENT
BE OTHER EXPENSES
WELLNESS/INSR ADMN FEE
BE SUPPLIES
Board of Education
001-2320-6151-000-000-000
001-2320-6221-000-000-000
001-2320-6231-000-000-000
001-2320-6232-000-000-000
001-2320-6241-000-000-000
001-2320-6335-000-000-000
001-2320-6343-000-000-000
001-2320-6352-000-152-000
001-2320-6361-000-000-000
001-2320-6371-000-000-000
001-2320-6391-000-000-000
001-2320-6398-000-000-000
001-2320-6411-000-000-000
001-2320-6481-000-000-000
002-2320-6111-000-000-000
002-2320-6211-000-000-000
002-2320-6232-000-000-000
002-2320-6241-000-000-000
FUNCTION 2320 TOTAL
EA SALARIES N/C
EA NON-CERT RETIRE
EA OASDI N/C
EA MEDICARE
EMP INS
EA WATER & SEWER
EA TRAVEL
EA DIST GEN LIABILITY
EA TELEPHONE/POSTAGE
EA Dues - MEMBERSHIPS
EA PUR SERVICE
EA OTHER EXPENSES
EA SUPPLIES
EA ELECTRIC
EA ADMIN/SALARIES
EA RETIREMENT ADM
MEDICARE
EMP INS
154,056
11,707
9,551
2,234
16,704
700
2,500
59,000
12,900
1,500
5,000
300
8,300
3,300
306,280
46,016
4,441
11,110
655,599
287,752
001-2400-6151-000-000-000
001-2400-6161-000-000-000
001-2400-6221-000-000-000
001-2400-6231-000-000-000
PO SECRETARY SALARIES
PO PART TIME SAL
PO NON-CERT RETIRE
PO OASDI N/C
124,726
1,523
9,846
6,949
124,726
1,523
9,846
6,949
154,056
11,707
9,551
2,234
16,704
700
2,500
59,000
12,900
1,500
5,000
300
8,300
3,300
Fund
200
Fund
300
Fund
400
306,280
46,016
4,441
11,110
367,847

2016-2017
Budget
Adopted
1,625
33,093
28,000
3,000
1,200
1,200
13,000
1,000
400
500
7,000
2,400
2,000
146,640
128,041
126,631
10,050
20,171
10,905
844
1,857
930
11,110
11,110
11,110
716,861
HS GRADUATION EXP
OM CUSTODIAL SALARIES
Account Code
001-2400-6232-000-000-000
001-2400-6241-000-000-000
001-2400-6334-000-000-000
001-2400-6343-105-000-004
001-2400-6343-300-000-001
001-2400-6343-402-000-000
001-2400-6361-000-000-000
001-2400-6391-105-000-001
001-2400-6391-300-000-004
001-2400-6391-402-000-002
001-2400-6411-105-000-004
001-2400-6411-300-000-003
001-2400-6411-402-000-001
002-2400-6111-105-000-000
002-2400-6111-300-000-000
002-2400-6111-402-000-000
002-2400-6211-105-000-000
002-2400-6211-300-000-000
002-2400-6211-402-000-000
002-2400-6232-105-000-000
002-2400-6232-300-000-000
002-2400-6232-402-000-000
002-2400-6241-105-000-000
002-2400-6241-300-000-000
002-2400-6241-402-000-000
FUNCTION 2400 TOTAL
Account Description
PO MEDICARE
EMP INS
PO COPY MACH LEASE
PO TRAVEL HS
PO MS TRAVEL
PO EL TRAVEL
PO TELE/POSTAGE
PO HS PURC SERV
PO MS PURC SRV
PO EL PURC SRV
PO SUPPLIES HS
PO SUPPLIES MS
PO SUPPLIES ELEM
PO PRIN/SALARIES HS
PO PRIN SALARY MS
PO PRIN SALARY EL
Teacher Retirement
Teacher Retirement
Teacher Retirement
Medicare
Medicare
Medicare
Employee Insurance
Employee Insurance
Employee Insurance
Principal Office
001-2491-6411-105-000-000
FUNCTION 2491 TOTAL
001-2540-6151-000-000-000
Fund
100
1,625
33,093
28,000
3,000
1,200
1,200
13,000
1,000
400
500
7,000
2,400
2,000
Fund
200
Fund
300
Fund
400
237,462
146,640
128,041
126,631
10,050
20,171
10,905
844
1,857
930
11,110
11,110
11,110
479,399
3,000
3,000
3,000
3,000
458,632
458,632

2016-2017
Account Code
001-2540-6151-000-200-000
001-2540-6161-000-000-000
001-2540-6221-000-000-000
001-2540-6221-000-200-000
001-2540-6231-000-000-000
001-2540-6231-000-200-000
001-2540-6232-000-000-000
001-2540-6232-000-200-000
001-2540-6241-000-000-000
001-2540-6261-000-152-000
001-2540-6312-000-000-011
001-2540-6351-000-152-000
001-2540-6391-000-000-000
001-2540-6411-000-000-000
001-2540-6481-000-000-007
004-2540-6531-000-129-000
004-2540-6541-000-000-000
FUNCTION 2540 TOTAL
Account Description
OM SAL OVERTIME
Classified Part-Time Salaries
OM NON-CERT RETIREMEN
OM RET O/T
OM SOCIAL SEC
OM OASDI O/T
OM MEDICARE
OM MEDICARE O/T
EMP INS
OM WORK/COMP INSURANC
OM PHYSICAL
OM PROPERTY INSURANCE
OM PU PURCHASE SERVIC
OM SU SUPPLIES
OM ELECTRIC GENERAL
OM IMPROV/SPEC PROJ
OM EQUIP
Operation/Maintenance Plant
001-2552-6151-000-000-000
001-2552-6151-000-000-001
001-2552-6151-000-001-003
001-2552-6161-000-000-000
001-2552-6161-000-000-005
001-2552-6171-000-000-000
001-2552-6221-000-000-000
001-2552-6221-000-000-001
001-2552-6221-000-001-003
001-2552-6231-000-000-000
001-2552-6231-000-000-001
001-2552-6231-000-000-005
001-2552-6231-000-001-003
PT SALARY DRIVER/AIDE
PT SALARY ACTIVITY TR
PT SALARY SUMMER SCH
PART TIME SAL
PT SALARY SUB DRIVER
PT DRIVER SICK LEAVE
PT NON CERT RETIRE
PT SUB N/C RETIREMENT
PT SOCIAL SEC
PT SUB OASDI-SS N/C
OASDI
OASDI
Budget
Adopted
12,600
0
36,382
864
26,812
781
6,270
183
98,244
77,000
250
65,000
85,000
115,000
5,500
600,000
15,000
1,603,518
Fund
100
12,600
0
36,382
864
26,812
781
6,270
183
98,244
77,000
250
65,000
85,000
115,000
5,500
988,518
352,463
23,000
11,000
1,540
20,300
10,000
28,743
1,578
755
21,994
1,426
1,259
682
352,463
23,000
11,000
1,540
20,300
10,000
28,743
1,578
755
21,994
1,426
1,259
682
Fund
200
Fund
300
Fund
400
600,000
15,000
615,000

2016-2017
Account Code
001-2552-6232-000-000-000
001-2552-6232-000-000-001
001-2552-6232-000-000-005
001-2552-6232-000-001-003
001-2552-6241-000-000-000
001-2552-6261-000-152-000
001-2552-6319-000-000-000
001-2552-6334-000-000-001
001-2552-6335-000-000-000
001-2552-6343-000-000-000
001-2552-6349-000-000-000
001-2552-6351-000-152-000
001-2552-6361-000-000-100
001-2552-6391-000-000-000
001-2552-6411-000-000-001
001-2552-6411-000-000-003
001-2552-6481-000-000-008
001-2552-6483-000-000-008
001-2552-6486-000-000-000
004-2552-6541-000-000-000
004-2552-6552-000-000-000
FUNCTION 2552 TOTAL
Account Description
PT MEDICARE
PT SUB MEDICARE N/C
PT MEDICARE SUB
Medicare
EMP INS
PT WORK/COMP INSURANC
PT PHYSICALS & DRUG T
PT BUS LEASE
PT WATER
PT TRAVEL
PT LICENSE REIM/CDL T
PT BUS INSURANCE LIABILIT
PT TELEPHONE
PT PURCH SERVICE
PT TIRES/BAT/ACCES
PT SUPPLIES
PT ELECTRIC
PT HEATING
PT FUEL
PT EQUIPMENT
PT Buses New
Transportation
001-2553-6341-000-100-052
FUNCTION 2553 TOTAL
CNTRD HD SAL DRIV SE

Contracted Handicapped Trans
001-2554-6151-000-100-052
001-2554-6161-000-100-052
001-2554-6221-000-100-052
001-2554-6231-000-100-052
001-2554-6232-000-100-052
DIST HANDIC DRIV SAL

HD SUB BUS
DIST OPER HD N/C RET
HD OASDI N/C
HD AIDE MEDICARE N/C
Budget
Adopted
5,144
334
294
160
79,180
26,000
4,100
51,110
1,200
2,000
800
18,000
2,600
28,000
70,000
7,500
5,000
8,000
200,000
3,500
100,000
1,087,662
Fund
100
5,144
334
294
160
79,180
26,000
4,100
51,110
1,200
2,000
800
18,000
2,600
28,000
70,000
7,500
5,000
8,000
200,000
Fund
200
Fund
300
Fund
400
984,162
3,500
100,000
103,500
6,000
6,000
6,000
6,000
64,728
3,960
5,579
4,259
996
64,728
3,960
5,579
4,259
996

2016-2017
Account Code
001-2554-6241-000-100-052
FUNCTION 2554 TOTAL
Account Description
HD DIST HEALTH
Transportation-Handicapped
001-2559-6341-000-100-043
001-2559-6341-000-100-044
FUNCTION 2559 TOTAL
ECSE DRIVER SALARY STATE

ECSE DRIVERS SALARY FED
ECSE Driver
001-2561-6151-000-000-000
001-2561-6151-000-200-000
001-2561-6161-000-000-000
001-2561-6221-000-000-000
001-2561-6221-000-200-000
001-2561-6231-000-000-000
001-2561-6231-000-200-000
001-2561-6232-000-000-000
001-2561-6232-000-200-000
001-2561-6241-000-000-000
001-2561-6312-000-000-000
001-2561-6332-000-000-000
001-2561-6343-000-000-000
001-2561-6391-000-000-000
001-2561-6391-402-151-000
001-2561-6411-000-000-000
001-2561-6471-000-000-000
001-2561-6471-000-000-004
001-2561-6483-000-000-000
004-2561-6542-000-000-001
FUNCTION 2561 TOTAL
FS SALARY
FS OVERTIME SALARY
FS PART TIME SAL
FS NON CERT RET
FS SOC SEC
OASDI
FS MEDICARE
Medicare
EMP INS
FS PHYSICALS
FS REPAIR
FS TRAVEL
FS PURCHASE SERVICE
FS TI MILK
FS SUPPLIES
FS FOOD
FS MILK
FS LP GAS-HEATING
FS EQUIPMENT
Food Service Direction
001-2690-6151-801-000-001
TECH N/C SALARY
Budget
Adopted
16,712
96,234
Fund
100
16,712
96,234
46,500
15,500
62,000
46,500
15,500
62,000
239,472
2,500
9,643
20,295
172
14,736
155
3,446
36
68,068
1,500
5,500
500
15,000
2,500
35,000
196,634
120,000
4,000
10,000
749,157
239,472
2,500
9,643
20,295
172
14,736
155
3,446
36
68,068
1,500
5,500
500
15,000
2,500
35,000
196,634
120,000
4,000
739,157
86,743
86,743
Fund
200
Fund
300
Fund
400
10,000
10,000

2016-2017
Account Code
001-2690-6221-801-000-001
001-2690-6231-801-000-001
001-2690-6232-801-000-001
001-2690-6241-801-000-001
001-2690-6343-801-000-000
001-2690-6391-801-000-000
001-2690-6411-801-000-000
004-2690-6542-801-000-000
FUNCTION 2690 TOTAL
Account Description
OASDI
Medicare
Employee Insurance
TECH SUPPORT TRAVEL
TECH SUPPORT PURCH SV
TECH SUPP SUPPLIES
TECH SUPPORT EQUIP
Tech Support
001-3500-6319-402-000-000
001-3500-6343-402-000-000
001-3500-6391-402-000-000
001-3500-6411-402-000-000
002-3500-6111-402-000-000
002-3500-6211-402-000-000
002-3500-6232-402-000-000
PAT PROF DEV/CONF

PAT TRAVEL
PAT PURCH SERV
PAT SUPPLIES/SCREEN
PAT Teacher
Teacher Retirement
Medicare
FUNCTION 3500 TOTAL
001-3512-6151-402-151-000
001-3512-6221-402-151-000
001-3512-6231-402-151-000
001-3512-6232-402-151-000
001-3512-6241-402-151-000
001-3512-6343-402-151-000
001-3512-6411-402-151-000
002-3512-6111-402-151-000
002-3512-6121-402-151-000
002-3512-6211-402-151-000
002-3512-6231-402-151-000
002-3512-6232-402-151-000
Budget
Adopted
6,696
5,378
1,258
10,908
2,800
385,000
210,000
62,626
828,783
Fund
100
6,696
5,378
1,258
10,908
2,800
385,000
210,000
708,783
1,500.00
1,000.00
500.00
1,750.00
18,644.00
2,703.00
270.00
1,500.00
1,000.00
500.00
1,750.00
PAT
26,367
4,750
TI EARLY CHD N/C SALARY

TI EARLY CHD N/C RET
TI EARLY CHD N/C OASDI
TI EARLY CHD N/C MC
TI EARLY CHD N/C HEALTH
TI EARLY CHD TRAVEL
TI EARLY CHD SUPPLIES
TI EARLY CHD SALARY
TI EARLY CHD SUBST
TI EARLY CHD RETIREMENT
TI EARLY CHD OASDI
TI EARLY CHD MEDICARE
30,800
2,398
1,910
447
4,181
500
800
76,194
1,300
12,572
81
1,124
30,800
2,398
1,910
447
4,181
500
800
Fund
200
Fund
300
Fund
400
120,000
120,000
18,644.00
2,703.00
270.00
21,617
79,242
1,300
13,051
81
1,168

2016-2017
Budget
Adopted
10,548
146,684
41,036
TI PARENT INV SUPPLIES

TITLE I PARENT INV
8,500
8,500
8,500
8,500
004-4031-6521-000-000-000
FUNCTION 4031 TOTAL
AR ARCHITECT FEES
5,000
5,000
004-5122-6614-000-000-000
FUNCTION 5122 TOTAL
PRINCIPAL LONG TERM LOAN BU

PRINCIPAL LONG TERM LOAN
50,025
50,025
004-5131-6613-000-000-000
FUNCTION 5131 TOTAL
LEASE PURCH PRINCIPAL COPIER

Lease-Purchase Principal
14,111
14,111
004-5222-6624-000-000-000
FUNCTION 5222 TOTAL
INT LONG TERM LOAN BUS

004-5231-6623-000-000-000
FUNCTION 5231 TOTAL
Interest on Lease Purchase COPI

Interest-Lease Purchase
Account Code
002-3512-6241-402-151-000
FUNCTION 3512 TOTAL
Account Description
Employee Insurance
Early Childhood Instruction
001-3912-6411-402-151-000
FUNCTION 3912 TOTAL
GRAND TOTAL
Fund
100
Fund
200
10,806
105,648
Fund
300
Fund
400
5,000
5,000
50,025
50,025
14,111
14,111
5,628
5,628
5,628
5,628
2,483
2,483
2,483
2,483
16,858,500
6,875,936
8,940,388
0 ########

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Budget Working Budget
Account Code
Account Description
001-0000-5111-000-000-000
OBJECT 5111 TOTAL
CURRENT TAXES
Current Taxes
001-0000-5112-000-000-000
OBJECT 5112 TOTAL
DELINQUENT TAXES
Delinquent Taxes
001-0000-5113-000-000-000
002-0000-5113-000-000-000
OBJECT 5113 TOTAL
PROP/C
PROP/C
Prop C
001-0000-5114-000-000-000
004-0000-5114-000-000-000
OBJECT 5114 TOTAL
FINANICIAL INSTITUTIO
FINANCIAL INSTITUTION
Financial Institutional Tax
004-0000-5115-000-000-000
OBJECT 5115 TOTAL
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
3,450,000
3,450,000
3,300,000
3,300,000
3,300,000.00
3,300,000.00
3,302,130.70
3,302,130.70
3,254,159.79
3,254,159.79
400,000
400,000
400,000
400,000
400,000.00
400,000.00
420,767.14
420,767.14
441,163.27
441,163.27
1,066,379
639,828
1,706,207
1,002,138
601,283
1,603,420
984,169.00
635,785.00
1,619,954.00
222,261.77
1,333,235.66
1,555,497.43
472,479.34
1,032,165.08
1,504,644.42
8,000
8,000
0
8,000
8,000
0.00
7,000.00
7,000.00
0.00
6,230.41
6,230.41
0.00
7,230.52
7,230.52
SUR TAX (M&M)

M & M Surcharge Tax
27,000
27,000
25,000
25,000
20,000.00
20,000.00
23,271.96
23,271.96
21,431.11
21,431.11
002-0000-5121-000-000-000
OBJECT 5121 TOTAL
TUITION F2
Non Resident Tuition
0
0
0
0
0.00
0.00
2,900.00
2,900.00
0.00
0.00
001-0000-5123-000-000-000
002-0000-5123-000-000-000
ADULT TUITION DAY VO

ADULT CONTINUING ED TUITION
0
0
0
0
0.00
0.00
0.00
2,704.00
0.00
62,658.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
OBJECT 5123 TOTAL
Account Description
Adult Continuing Ed Tuition
001-0000-5141-000-000-000
001-0000-5141-000-000-001
001-0000-5141-000-000-003
002-0000-5141-000-000-000
004-0000-5141-000-000-000
004-0000-5141-000-000-003
OBJECT 5141 TOTAL
FY 2015
Actual
0.00
FY 2014
Actual
2,704.00
FY 2013
Actual
62,658.00
INTEREST
INTEREST-MONEY MARKET
FIT INTEREST
INTEREST-COUNTY FINES
INTEREST
INTEREST M&M SURTAX
Interest
10,500
37,000
0
0
0
0
47,500
8,500
30,000
0
0
0
0
38,500
34,000.00
30,000.00
0.00
0.00
0.00
0.00
64,000.00
35,159.86
27,833.02
33.63
434.64
0.00
0.00
63,461.15
57,531.57
114,104.97
0.54
1,392.83
0.00
99.76
173,129.67
001-0000-5151-000-000-000
OBJECT 5151 TOTAL
FS FOOD SALES/PUPILS
Food Service - Students
93,000
93,000
93,000
93,000
105,000.00
105,000.00
94,189.56
94,189.56
103,308.29
103,308.29
001-0000-5161-000-000-000
OBJECT 5161 TOTAL
FS FOOD SALES/ADULTS
Food Service - Adult
12,500
12,500
12,500
12,500
16,000.00
16,000.00
13,242.60
13,242.60
13,192.40
13,192.40
001-0000-5165-000-000-002
OBJECT 5165 TOTAL
MILK/JUICE NON PROG

Food Services - Non Program
1,500
1,500
1,500
1,500
1,000.00
1,000.00
392.28
392.28
738.89
738.89
001-0000-5170-300-011-000
OBJECT 5170 TOTAL
SA MS SPEC ED
Activity Admissions
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
001-0000-5171-000-000-000
SA ACTIVITY BUDGET
300,000
300,000
300,000.00
0.00
0.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
001-0000-5171-000-022-000
001-0000-5171-000-029-000
001-0000-5171-000-035-000
001-0000-5171-000-040-000
001-0000-5171-000-045-000
001-0000-5171-000-060-000
001-0000-5171-000-124-000
001-0000-5171-000-197-000
001-0000-5171-000-334-000
001-0000-5171-000-760-000
001-0000-5171-000-877-000
001-0000-5171-100-025-000
001-0000-5171-100-030-000
001-0000-5171-100-051-000
001-0000-5171-100-082-000
001-0000-5171-100-092-000
001-0000-5171-100-093-000
001-0000-5171-100-096-000
001-0000-5171-100-097-000
001-0000-5171-100-100-000
001-0000-5171-100-118-000
001-0000-5171-100-253-000
001-0000-5171-105-000-000
001-0000-5171-105-006-001
001-0000-5171-105-007-000
001-0000-5171-105-011-000
001-0000-5171-105-016-000
001-0000-5171-105-021-000
001-0000-5171-105-024-000
Account Description
SA BUS BARN
SA CO COMMUNITY FOUNDATION
SA 21ST
SA INDERMUEHLE SCHOL
SA GARRETT SCHOLARSHI
SA FOOD SERVICE
SA JOYCE RAY SCHOLARS
SA BAD CHECK COLLECT
SA PEPSI GIFT
SA PREMIER PLUS
SA AWS DCCC
SA DCTC 21ST
SA PEPSI VOTECH
SA SKILLS
SA CRT AUTO BODY
SA AUTO MECH PROJECTS
SA REFRIGERATION PROJ
SA WELDING
SA BUILDING VO RESALE
SA CC DESKTOP
SA DCCC HOUSE 09-10
SA HS PAST SR ACCOUNTS
SA ACADEMIC TEAM
SA HS CROSS COUNTRY
SA HS GATE KEEPER EXP
SA BASEBALL
SA THEATRE 1
SA HS SENIOR 2015
13,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
13,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
4,325.59
0.00
1,245.00
2,530.00
83.25
89.40
2,024.69
1.24
164.00
469.60
9,552.87
0.00
0.00
0.00
14,171.60
799.34
764.51
9.00
4,165.61
10.00
1,803.50
0.00
0.00
60.00
675.05
9,860.87
3,860.00
495.62
6,497.25
FY 2013
Actual
11,344.76
0.00
500.00
1,479.10
127.25
81.03
1,855.80
1.42
681.55
(17,901.38)
1,209.70
170.00
210.00
4,999.03
12,643.41
693.00
1,092.82
230.00
1,860.60
0.00
935.70
129,931.52
768.25
0.00
648.83
10,646.06
3,568.00
755.50
840.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
001-0000-5171-105-027-000
001-0000-5171-105-032-000
001-0000-5171-105-037-000
001-0000-5171-105-039-000
001-0000-5171-105-043-000
001-0000-5171-105-046-000
001-0000-5171-105-047-000
001-0000-5171-105-050-000
001-0000-5171-105-057-000
001-0000-5171-105-058-000
001-0000-5171-105-065-000
001-0000-5171-105-067-000
001-0000-5171-105-070-000
001-0000-5171-105-072-000
001-0000-5171-105-073-000
001-0000-5171-105-074-000
001-0000-5171-105-077-000
001-0000-5171-105-078-000
001-0000-5171-105-084-000
001-0000-5171-105-088-000
001-0000-5171-105-089-000
001-0000-5171-105-091-000
001-0000-5171-105-095-000
001-0000-5171-105-099-000
001-0000-5171-105-102-000
001-0000-5171-105-116-000
001-0000-5171-105-122-000
001-0000-5171-105-164-000
001-0000-5171-105-166-000
Account Description
SA HS PEPSI
HS SA AUTRY MEMORIAL
SA HS SENIOR 2016
SA HS SUM BASEBALL
SA HS BOYS BASKETBALL
SA HS SOFTBALL
SA TRACK FUNDRAISER
SA HS SUNSHINE COMM
SA ST COUNCIL HS
SA ANNUAL HS
SA BAND
SA H S CHEERLEADERS
SA ART CLUB
SA HS FBLA
SA FFA
SA FCCLA HS
SA LIBRARY CLUB
SA MUSIC CLUB HS
SA DRAMA/SPEECH CLUB
SA INDUSTRIAL ARTS HS
SA HS MATH CLUB
SA AG-RESALE
SA SCOUT
SA FCA
SA HS G BASKETBALL
SA HS VOLLEYBALL
SA HS LOCK/LOCKER FEE
SA HS SENIOR 2017
SA DEBATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
85.59
0.00
743.00
0.00
3,810.00
8,124.37
0.00
0.00
4,934.37
9,147.84
7,292.05
438.40
0.00
4,711.19
23,537.22
706.00
0.00
5,292.50
0.00
833.94
0.00
1,625.00
488.50
0.00
1,050.00
14,259.70
2,445.00
1,013.00
2,888.06
FY 2013
Actual
8,633.43
0.00
628.00
470.00
3,040.50
5,963.57
0.00
102.00
3,825.00
8,350.15
8,574.52
1,320.10
350.00
1,009.70
17,980.25
344.00
118.37
4,027.90
29.00
507.50
100.00
2,815.50
1,231.50
20.00
2,181.25
8,856.50
2,715.70
0.00
2,541.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
001-0000-5171-105-170-000
001-0000-5171-105-175-000
001-0000-5171-105-178-000
001-0000-5171-105-180-000
001-0000-5171-105-188-000
001-0000-5171-105-190-000
001-0000-5171-105-206-000
001-0000-5171-105-250-000
001-0000-5171-105-288-000
001-0000-5171-105-319-000
001-0000-5171-105-777-000
001-0000-5171-105-800-000
001-0000-5171-105-801-000
001-0000-5171-105-802-000
001-0000-5171-105-850-000
001-0000-5171-105-971-000
001-0000-5171-105-972-000
001-0000-5171-105-979-000
001-0000-5171-300-000-000
001-0000-5171-300-000-061
001-0000-5171-300-002-000
001-0000-5171-300-004-000
001-0000-5171-300-005-000
001-0000-5171-300-008-000
001-0000-5171-300-012-000
001-0000-5171-300-020-000
001-0000-5171-300-022-000
001-0000-5171-300-025-000
001-0000-5171-300-031-000
Account Description
SA HONOR SOCIETY
SA F T A
SA HS SENIOR 2014
SA SPANISH CLUB
SA HS SCIENCE CLUB
SA BISON LOGO
SA HS VENDING
SA GATE
SA HS LANYARDS I.D.
SA HS THUNDERING HERD WRST
SA HS PRINCIPAL
SA GOLF
SA HS LIFETIME SPORTS
SA HS SENIOR 2012
SA HS PARKING PASS
SA FOOTBALL
SA WRESTLING
SA HS SENIOR 2013
SA MS NJHS
SA MS WRESTLING
SA MS INCENTIVES
SA MS GATE KEEPER EXP
SA MS PEPSI
SA MS VOCAL MUSIC CLU
SA MS 5TH/6TH STUCO
SA MS VOLLEYBALL
SA MS SPEECH
SA MS LITERATURE CLUB
SA FCCLA MS
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
1,150.00
155.00
1,899.05
912.00
0.00
385.95
800.00
12,305.63
237.10
1,412.50
3,502.00
625.00
0.00
0.00
524.75
1,862.77
2,705.00
0.00
38.50
0.00
11,126.18
6,176.27
0.00
2,277.35
85.00
4,431.76
0.00
904.72
0.00
FY 2013
Actual
827.00
299.00
8,059.00
0.00
110.00
178.34
0.00
11,902.44
455.50
1,632.00
250.00
1,390.95
415.00
0.00
574.50
5,461.00
3,630.00
3,495.64
0.00
29.95
11,997.85
6,805.89
4,906.58
329.69
447.50
1,278.00
180.00
257.16
0.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
001-0000-5171-300-038-000
001-0000-5171-300-055-000
001-0000-5171-300-068-000
001-0000-5171-300-119-000
001-0000-5171-300-160-000
001-0000-5171-300-161-000
001-0000-5171-300-162-000
001-0000-5171-300-203-000
001-0000-5171-300-204-000
001-0000-5171-300-301-000
001-0000-5171-300-333-000
001-0000-5171-300-335-000
001-0000-5171-300-336-000
001-0000-5171-300-811-000
001-0000-5171-300-910-000
001-0000-5171-300-976-000
001-0000-5171-402-004-000
001-0000-5171-402-011-000
001-0000-5171-402-034-000
001-0000-5171-402-054-000
001-0000-5171-402-059-000
001-0000-5171-402-063-000
001-0000-5171-402-143-000
001-0000-5171-402-145-000
001-0000-5171-402-159-000
001-0000-5171-402-540-000
001-0000-5171-402-542-000
001-0000-5171-404-012-000
001-0000-5171-404-062-000
Account Description
SA MS MATH
SA ANNUAL MS
SA MS CHEERLEADERS
SA MS BOYS BASKETBALL
SA MS TRACK
SA MS COFFEE CART
SA MS ACADEMIC BOWL
SA PEPSI MS STU CO
SA MS BUFFALO GALS
SA MS ATHLETICS GATE
SA MS BAND
SA MS FOOTBALL
SA MS SOFTBALL
SA MS BACKPACK
SA MS LIBRARY
SA MS G BASKETBALL
SA EL ART
SA ACTIVITY ELEM
SA EL $ GEN LITERACY
SA PEPSI EL
SA EL SUM FIELDTRIPS
SA ELEMENTARY PENCIL
SA EL T-SHIRTS
SA EL MILK
SA EL CONSERVATION KIDS
SA ANNUAL EL
SA EL BOX TOP
SA ACTIVITY LL
SA LL WALM/$GEN LIBRARY
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
0.00
2,579.50
220.00
890.00
1,822.70
774.09
666.25
1,198.07
0.00
3,412.05
5,600.00
846.00
0.00
0.00
17.00
1,507.02
0.00
21,066.05
1,500.00
0.00
2,883.00
11,159.71
1,221.00
0.00
10,000.00
3,260.95
2,022.70
5,815.63
650.00
FY 2013
Actual
0.00
2,219.00
1,398.20
0.00
0.00
0.00
0.00
437.47
1,691.00
6,860.59
772.00
470.00
1,479.00
300.00
78.23
833.50
(30.00)
22,229.12
2,200.00
4,487.74
2,691.00
6,936.13
0.00
0.00
0.00
3,450.01
1,948.80
8,933.52
350.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
001-0000-5171-801-018-000
004-0000-5171-000-070-000
004-0000-5171-105-021-000
OBJECT 5171 TOTAL
Account Description
SA TECH OFFICE
SA SCRAP METAL
SA THEATRE
Activity Admissions
001-0000-5191-105-000-000
004-0000-5191-000-000-000
OBJECT 5191 TOTAL
FY 2015
Actual
0.00
0.00
0.00
313,500.00
FY 2014
Actual
0.00
550.55
1,022.43
291,284.95
FY 2013
Actual
156.91
1,448.21
795.57
392,156.38
0
0
0
313,500
0
0
0
313,500
FTBL SCOREBOARD RENTAL

LOCAL RENTALS
Local REntals
0
0
0
0
0
0
0.00
0.00
0.00
10,964.00
1,611.00
12,575.00
0.00
1,250.00
1,250.00
001-0000-5192-000-000-000
OBJECT 5192 TOTAL
LOCAL DONATIONS
Gifts
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
001-0000-5195-000-000-000
OBJECT 5195 TOTAL
PRIOR YEAR ADJ

Prior Period Adjustment
0
0
0
0
0.00
0.00
806.93
806.93
001-0000-5198-000-000-000
001-0000-5198-000-000-002
001-0000-5198-000-000-004
001-0000-5198-000-000-005
002-0000-5198-000-000-000
002-0000-5198-000-000-004
002-0000-5198-000-000-006
OBJECT 5198 TOTAL
LOCAL REVENUE
LOCAL ELECTRIC FUND
LOCAL-JURY DUTY
LOCAL FACLITY RENTAL
LOCAL REVENUE
LOCAL-JURY DUTY F2
LOCAL DUAL CREDIT
Miscellaneous Local
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,305.48
230.08
110.00
262.50
1,871.67
234.25
1,604.07
104,618.05
(7,169.38)
(7,169.38)
122,462.14
0.00
0.00
854.26
1,159.78
689.25
1,588.86
126,754.29

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
002-0000-5211-000-000-000
OBJECT 5211 TOTAL
Account Description
COUNTY FINES D L P
Fines - County
001-0000-5221-000-000-000
OBJECT 5221 TOTAL
FY 2015
Actual
0.00
0.00
FY 2014
Actual
89,277.32
89,277.32
FY 2013
Actual
94,613.98
94,613.98
80,000
80,000
80,000
80,000
RAILROAD/UTILITY TAX
RR/Utility - State
350,000
330,000
330,000
280,000.00
280,000.00
312,709.23
312,709.23
281,535.68
281,535.68
002-0000-5237-000-000-000
OBJECT 5237 TOTAL
OTHER COUNTY/FINES
Other County Fines
2,000
2,000
2,000
2,000
80,000.00
80,000.00
0.00
0.00
4,500.00
4,500.00
001-0000-5311-000-000-000
002-0000-5311-000-000-000
OBJECT 5311 TOTAL
BASIC FORMULA
BASIC FORMULA
Basic Formula
269,962
6,444,400
6,714,362
269,962
6,005,773
6,275,734
0.00
6,127,413.00
6,127,413.00
0.00
6,075,163.00
6,075,163.00
0.00
6,224,825.00
6,224,825.00
001-0000-5312-000-000-000
OBJECT 5312 TOTAL
TRANSPORTATION
Transportation
250,000
250,000
250,000
250,000
300,000.00
300,000.00
259,457.00
259,457.00
278,110.00
278,110.00
001-0000-5314-000-100-043
OBJECT 5314 TOTAL
ECSE STATE
Early Childhood Special Education
46,500
46,500
250,000
250,000
81,000.00
81,000.00
74,816.79
74,816.79
58,748.97
58,748.97
001-0000-5319-000-000-000
002-0000-5319-000-000-000
004-0000-5319-000-000-000
OBJECT 5319 TOTAL
CLASSROOM TRUST
CLASSROOM TRUST
CLASSROOM TRUST
Classroom Trust
464,926
0
200,000
664,926
664,180
0
0.00
617,816.00
0.00
678,993.00
0.00
638,304.00
664,180
617,816.00
678,993.00
638,304.00
350,000

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
Account Code
Account Description
002-0000-5322-000-000-000
OBJECT 5322 TOTAL
GOLD AT RISK TEACHER

Gold at Risk Teacher
30,000
30,000
30,000
30,000
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
001-0000-5324-000-000-000
002-0000-5324-000-000-000
OBJECT 5324 TOTAL
EARLY CHILDHOOD PAT

PAT
ECSE Screening
18,621
0
18,621
18,621
0
18,621
18,621.00
0.00
18,621.00
14,765.00
0.00
14,765.00
14,742.77
5,180.00
19,922.77
001-0000-5332-000-000-000
002-0000-5332-000-000-000
OBJECT 5332 TOTAL
VOCATIONAL TECH
VOCATIONAL TECH
Vocaitonal-Tech Aid
65,000
171,600
236,600
65,000
109,000
174,000
65,000.00
109,000.00
174,000.00
65,000.00
202,603.00
267,603.00
86,278.00
160,200.00
246,478.00
001-0000-5333-000-000-000
OBJECT 5333 TOTAL
STATE FOOD SERVICE

Food Service
6,500
6,500
6,500
6,500
5,000.00
5,000.00
6,534.92
6,534.92
6,822.92
6,822.92
004-0000-5359-000-000-000
004-0000-5359-000-000-003
OBJECT 5359 TOTAL
FV-4 50/50
Vocational Enhancement 75/25
Vocational Enhancement Grant
51,377
84,531
135,908
5,000
19,575
24,575
0.00
45,933.00
45,933.00
0.00
68,208.00
68,208.00
3,443.00
61,271.00
64,714.00
001-0000-5372-000-000-000
OBJECT 5372 TOTAL
SEMA
Object 5372
SEMA
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
001-0000-5381-000-000-000
OBJECT 5381 TOTAL
Account Description
EXCESS COST HIGH NEED STATE
Excess Cost High Need
93,000
93,000
93,000
93,000
FY 2015
Actual
65,000.00
65,000.00
FY 2014
Actual
85,749.08
85,749.08
FY 2013
Actual
99,168.57
99,168.57
001-0000-5397-000-000-000
001-0000-5397-000-000-004
002-0000-5397-000-000-002
OBJECT 5397 TOTAL
OTHER STATE REVENUE

STATE OTHER/SOC WORKER
OTHER STATE
Other State Revenue
0
14,500
0
14,500
0
14,500
0
14,500
0.00
7,500.00
0.00
7,500.00
500.00
6,552.31
5,005.00
12,057.31
0.00
6,703.92
0.00
6,703.92
001-0000-5412-000-000-000
OBJECT 5412 TOTAL
MEDICAID
Medicaid
35,000
35,000
35,000
35,000
35,000.00
35,000.00
43,922.71
43,922.71
23,788.86
23,788.86
002-0000-5422-000-000-000
OBJECT 5422 TOTAL
BASIC FORMULA STABILIZ

BASIC FORMULA STABILIZ
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
002-0000-5426-000-000-000
OBJECT 5426 TOTAL
JOB FUND/CLASSROOM TRUST

JOB FUND/CLASSROOM TRUST
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
001-0000-5427-000-000-000
OBJECT 5427 TOTAL
VO TECH CARL PERKINS

Vocational Aid
112,000
112,000
108,000
108,000
107,764.00
107,764.00
106,517.00
106,517.00
110,006.00
110,006.00
001-0000-5437-000-103-000
002-0000-5437-000-000-000
002-0000-5437-000-107-000
IDEA SPED ASSISTIVE TECH GR

IDEA SPED PART B
IDEA COLLECTIVE GRANT
0
0
22,500
0
0
22,500
4,594.00
7,500.00
22,500.00
8,395.47
0.00
18,429.23
0.00
9,584.76
0.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
OBJECT 5437 TOTAL
Account Description
IDEA SPED PART B
002-0000-5441-000-100-054
OBJECT 5441 TOTAL
FY 2015
Actual
34,594.00
FY 2014
Actual
26,824.70
FY 2013
Actual
9,584.76
22,500
22,500
IDEA PART B
IDEA - Federal
337,606
337,606
337,606
337,606
337,606.00
337,606.00
323,564.00
323,564.00
400,064.70
400,064.70
001-0000-5442-000-100-044
OBJECT 5442 TOTAL
ECSE FEDERAL
ECSE - Federal
15,500
15,500
15,500
15,500
7,000.00
7,000.00
24,938.93
24,938.93
9,387.75
9,387.75
001-0000-5445-000-000-000
001-0000-5445-000-000-011
OBJECT 5445 TOTAL
LUNCH FEDERAL
LUNCH FED
School Lunch
450,000
0
450,000
450,000
0
450,000
442,000.00
0.00
442,000.00
399,216.69
0.00
399,216.69
441,600.72
0.00
441,600.72
001-0000-5446-000-000-000
OBJECT 5446 TOTAL
BREAKFAST FED
School Breakfast Program
150,000
150,000
150,000
150,000
140,000.00
140,000.00
133,211.64
133,211.64
142,485.35
142,485.35
001-0000-5448-000-000-000
OBJECT 5448 TOTAL
FS SNACK PROG
After School Snack
14,000
14,000
14,000
14,000
14,000.00
14,000.00
14,625.60
14,625.60
18,293.24
18,293.24
001-0000-5451-000-015-000
001-0000-5451-000-151-000
002-0000-5451-000-151-000
OBJECT 5451 TOTAL
TI SCH IMPRV ADDITIONAL

TITLE I
TITLE I
School Improvement Title I
0
169,282
478,764
648,046
0
169,282
478,764
648,046
22,481.00
220,800.00
511,119.00
754,400.00
2,363.14
278,914.88
468,473.28
749,751.30
6,419.07
174,826.52
568,072.10
749,317.69

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
Account Code
Account Description
001-0000-5459-000-000-000
002-0000-5459-000-000-000
004-0000-5459-000-000-000
OBJECT 5459 TOTAL

0
399,000
0
399,000
0
399,000
0
399,000
201,764.00
139,135.00
59,200.00
400,099.00
604,719.00
0.00
0.00
604,719.00
469,860.00
0.00
0.00
469,860.00
002-0000-5465-000-013-000
OBJECT 5465 TOTAL
TITLE IIA CLASSROOM REDUCTION

Title II -Classroom Reduction
112,935
112,935
112,935
112,935
118,343.00
118,343.00
114,502.53
114,502.53
133,533.84
133,533.84
001-0000-5466-000-000-000
OBJECT 5466 TOTAL
TITLE II.D
Technology Literacy Grant
0
0
0
0
0.00
0.00
0.00
0.00
118.61
118.61
004-0000-5477-402-000-000
OBJECT 5477 TOTAL
FEMA EL
FEMA
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
001-0000-5497-000-000-000
002-0000-5497-000-000-000
004-0000-5497-000-000-000
004-0000-5497-000-263-000
OBJECT 5497 TOTAL
FEDERAL OTHER
OTHER FEDERAL
OTHER FEDERAL
FED REV SIDEWALK
Other Federal
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
184,587.00
184,587.00
0.00
15,976.00
0.00
16,234.40
32,210.40
20,312.75
0.00
0.00
0.00
20,312.75
004-0000-5641-000-000-000
OBJECT 5641 TOTAL
SALE SCHOOL BUS

Sale of School Bus
0
0
0
0
0.00
0.00
0.00
0.00
3,387.00
3,387.00

REVENUE COMPARISON
2016-2017
FY 2017
FY 2016
Adopted
Account Code
Account Description
001-0000-5651-000-000-000
004-0000-5651-000-000-000
OBJECT 5651 TOTAL
SALE OF SCH PROP

SURPLUS AUCTION
Surplus Property
002-0000-5811-000-000-000
OBJECT 5811 TOTAL
TUITION OTHER LEAs

Tuition from Districts
001-0000-5821-000-000-000
002-0000-5821-000-000-000
OBJECT 5821 TOTAL
VO-TECH TUITION
VO TECH TUITION
Tuition
GRAND TOTAL
0
1,500
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
1500
0
0
0
0.00
0.00
0.00
0.00
680.00
680.00
1,345.00
0.00
1,345.00
33,000
33,000
15,000
15,000
15,000.00
15,000.00
15,763.26
15,763.26
15,581.03
15,581.03
0
200,000
200,000
0
200,000
200,000
0.00
200,000.00
200,000.00
0.00
203,500.00
203,500.00
94,050.00
106,700.00
200,750.00
16,312,617
16,469,130.00
16,663,353.57
16,898,512.76
17,233,211

EXPENDITURES COMPARISON
2016-2017
FY 2017
Adopted
Budget
Account Code
Account Description
001-1110-6335-402-000-000
001-1110-6343-402-000-000
001-1110-6361-402-000-000
001-1110-6391-402-000-000
001-1110-6411-402-000-000
001-1110-6431-402-000-000
001-1110-6481-402-000-000
001-1110-6483-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-013-013
002-1110-6111-402-151-000
002-1110-6121-402-000-000
002-1110-6131-402-000-000
002-1110-6141-402-000-000
002-1110-6211-402-000-000
002-1110-6211-402-013-013
002-1110-6211-402-151-000
002-1110-6231-402-000-000
002-1110-6232-402-000-000
002-1110-6232-402-013-013
002-1110-6241-402-000-000
002-1110-6241-402-013-013
002-1110-6241-402-151-000
EL WATER
EL TRAVEL K-4
EL TELEPHONE
EL PURCHASE SERVICES
EL INSTR SUPPLIES
EL TEXTBOOK
EL ELECTRIC
EL HEATING
EL TEACHERS
TITLE II A SALARY
TITLE I CLSRM RED
EL SUB TEACHERS
EL HOMEBOUND TEA SAL
EL SICK LEAVE
EL RETIREMENT TEACHER
TITLE ll A TECH RET
Teacher Retirement
OASDI
MEDICARE
TITLE II A Medicare
EMP INSURANCE
Employee Insurance
Employee Insurance
EL Equipment
Elementary
002-3500-6211-402-000-000
FUNCTION 1110 TOTAL
16,000.00
1,100.00
1,300.00
2,000.00
18,500.00
32,000.00
61,500.00
40,000.00
1,078,005
90,168
38,709
31,200
800
10,200
164,749
15,081
401
1,934
14,757
1,307
160,424
13,887
2,777
5,000
1,801,799
FY 2016
Working
Budget
16,000
600
1,200
2,000
18,500
32,000
61,500
40,000
1,081,920
86,700
38,709
31,200
800
10,200
179,898
14,138
6,396
1,934
16,300
1,257
158,542
10,840
5,420
0
1,816,615
FY 2015
Actual
16,500.00
600.00
1,400.00
1,200.00
18,000.00
30,000.00
61,500.00
38,480.00
1,044,020.00
90,752.00
62,554.00
29,900.00
800.00
10,200.00
170,505.00
14,694.00
10,391.00
1,854.00
15,730.00
1,316.00
141,263.00
10,626.00
9,144.00
0
1,783,968.03
FY 2014
Actual
FY 2013
Actual
15,068.51
963.30
778.00
1,139.45
35,713.46
29,558.69
59,478.33
27,691.39
1,185,232.65
90,633.06
32,209.08
24,566.50
0.00
17,581.25
186,455.55
14,676.40
5,277.12
1,249.72
17,288.52
1,260.18
149,505.58
38.28
4,937.82
13,268.66
210.00
944.10
1,189.75
35,872.84
0.00
54,512.08
22,054.94
1,090,508.96
110,134.56
20,374.44
34,053.80
120.00
13,151.25
177,535.90
17,607.40
3,293.79
1,733.77
16,135.07
1,516.65
136,539.99
656.86
4,075.62
1,985,007.32
1,846,343.26

2016-2017
FY 2017
Adopted
Budget
Account Code
Account Description
001-1115-6336-404-000-000
001-1115-6343-404-000-000
001-1115-6361-404-000-000
001-1115-6391-404-000-000
001-1115-6411-404-011-000
001-1115-6431-404-000-000
001-1115-6481-404-000-000
001-1115-6483-404-000-000
002-1115-6111-404-000-000
002-1115-6112-404-112-002
002-1115-6121-404-000-000
002-1115-6141-404-000-000
002-1115-6211-404-000-000
002-1115-6211-404-112-002
002-1115-6221-404-000-000
002-1115-6231-404-000-000
002-1115-6232-404-000-000
002-1115-6232-404-112-002
002-1115-6241-404-000-000
FUNCTION 1115 TOTAL
LL Trash Removal
LL TRAVEL
LL TELEPHONE
LL PURCHASED SERVICES
LL INSTR SUPPLIES
LL TEXTBOOKS
LL ELECTRIC
LL HEATING
LL TEACH SALARY
LL CAREER LADDER
LL SUB TEACHERS
LL SICK/VAC LEAVE
LL RETIREMENT TEACHER
LL TEAC RET CL
OASDI
Medicare
LL MEDICARE CL
Employee Insurance
Long Lane
001-1130-6335-300-000-000
001-1130-6343-300-000-000
MS WATER
MS TRAVEL
FY 2016
Working
Budget
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,400.00
350.00
1,800.00
800.00
3,000.00
5,000.00
11,000.00
12,000.00
195,426.00
0.00
5,200.00
0.00
32,531.00
0.00
0.00
322.00
2,834.00
0.00
28,923.00
304,586.00
4,670.29
1,090.80
1,001.37
262.49
4,795.32
3,724.04
7,566.85
11,023.44
236,304.98
10,500.00
9,509.95
367.50
38,529.66
1,522.50
0.00
589.63
3,390.18
152.25
29,522.67
364,523.92
5,476.76
329.34
1,467.10
480.00
2,981.26
0.00
8,235.07
7,863.87
189,571.63
6,500.00
15,309.03
70.00
31,051.28
942.50
2.40
947.38
2,838.66
94.26
24,704.88
298,865.42
15,000.00
1,100.00
15,000
1,100
12,500.00
1,100.00
11,411.60
361.46
9,048.69
1,207.20

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1130-6361-300-000-000
001-1130-6391-300-000-000
001-1130-6391-300-000-001
001-1130-6411-300-000-018
001-1130-6431-300-000-000
001-1130-6481-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-111
002-1130-6121-300-000-000
002-1130-6131-300-000-000
002-1130-6141-300-000-000
002-1130-6211-300-000-000
002-1130-6211-300-000-111
002-1130-6231-300-000-000
002-1130-6232-300-000-000
002-1130-6232-300-000-111
002-1130-6241-300-000-000
FUNCTION 1130 TOTAL
Account Description
MS TELEPHONE
MS PURCHASED SERVICES
MS REPAIRS
MS SUPPLIES
MS TEXTBOOKS
MS ELECTRIC
MS TEACHERS SALARY
MS EXTRA DUTY PAY
MS SUB TEACHERS
MS HOMEBOUND TEA SAL
MS SICK LEAVE
MS RETIREMENT TEACHER
Teacher Retirement
OASDI- SUBS
Medicare
Medicare
EMPLOYEE INSURANCE
MS Equipment
Middle School
001-1150-6332-105-000-000
001-1150-6335-105-000-000
001-1150-6343-105-000-000
001-1150-6343-105-003-000
001-1150-6361-105-000-000
HS REPAIRS
HS WATER
HS TRAVEL
HS TR ALT SCH
HS TELEPHONE
002-3500-6211-300-000-000
1,300.00
925.00
1,250.00
28,800.00
26,000.00
82,500.00
FY 2016
Working
Budget
1,200
925
1,250
28,800
26,000
82,500
1,106,334
2,000
32,500
800
9,900
184,184
290
2,015
16,668
29
163,701
FY 2015
Actual
1,500.00
925.00
1,250.00
28,800.00
26,000.00
82,500.00
1,109,988.00
2,000.00
32,500.00
800.00
9,900.00
180,619.00
290.00
2,447.00
16,721.00
29.00
145,755.00
FY 2014
Actual
740.34
510.00
1,250.00
29,694.74
25,959.42
77,211.83
1,196,169.26
0.00
32,656.15
245.00
7,017.50
195,926.02
0.00
1,869.47
17,560.35
0.00
155,353.28
FY 2013
Actual
944.10
656.54
601.50
31,781.61
0.00
71,788.73
1,217,939.88
0.00
28,134.55
531.40
4,287.50
196,841.21
0.00
1,596.32
17,651.43
0.00
139,558.37
1,225,477
2,000
32,500
800
9,900
189,283
290
2,015
17,193
29
162,647
5,000
1,804,009
1,675,196
1,655,624.00
1,800,329.20
1,783,769.46
4,500.00
24,500.00
0.00
10,000.00
1,400.00
4,500
24,500
5,000
150
1,300
4,500.00
24,606.00
5,000.00
150.00
1,300.00
4,094.93
23,150.01
3,868.25
0.00
871.55
4,428.57
23,991.90
4,493.69
0.00
1,102.06
5,000

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1150-6391-105-000-000
001-1150-6391-105-000-016
001-1150-6391-105-003-000
001-1150-6411-105-000-000
001-1150-6431-105-000-000
001-1150-6481-105-000-000
001-1150-6481-105-000-001
001-1150-6481-105-000-002
001-1150-6483-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-111
002-1150-6111-105-003-000
002-1150-6121-105-000-000
002-1150-6131-105-000-000
002-1150-6141-105-000-000
002-1150-6211-105-000-000
002-1150-6211-105-000-111
002-1150-6211-105-003-000
002-1150-6231-105-000-000
002-1150-6232-105-000-000
002-1150-6232-105-000-111
002-1150-6232-105-003-000
002-1150-6241-105-000-000
002-1150-6241-105-003-000
002-3500-6211-105-000-000
FUNCTION 1150 TOTAL
Account Description
HS PURCHASED SERVICES
PLATO
HS GED TESTING EXP
HS INSTRUCT SUPPLIES
HS TEXTBOOKS
HS ELECTRIC THEATER
HS ELECTRIC
HS ELECTRIC FEMA BLDG
HS HEATING
HS TEACHER SALARIES
HS EXTRA DUTY PAY
HS SUB TEACHERS
HS HOMEBOUND TEA SALARY
HS SICK LEAVE
HS RETIREMENT TEACHER
Teacher Retirement
TEACH RET ALT
HS OASDI- SUBS
MEDICARE
Medicare
MEDICARE ALT
EMP INS
EMP INS
HS Equipment
High School
24,300.00
38,000.00
2,500.00
42,000.00
35,000.00
25,000.00
137,000.00
13,000.00
2,000.00
1,070,109
15,000
47,471
33,800
6,400
9,900
161,603
2,175
7,686
2,096
14,680
218
688
146,280
5,555
15,000
1,897,861
FY 2016
Working
Budget
24,300
21,000
2,500
42,000
35,000
25,000
137,000
13,000
2,000
1,032,649
15,000
45,645
33,800
6,400
9,900
171,098
2,175
7,402
2,096
15,700
218
662
142,652
5,420
0
1,828,067
FY 2015
Actual
24,300.00
22,600.00
2,500.00
42,000.00
33,000.00
24,200.00
137,500.00
13,200.00
3,000.00
1,090,139.00
15,000.00
44,829.00
29,900.00
6,400.00
7,650.00
178,449.00
2,175.00
7,214.00
1,854.00
15,807.00
218.00
650.00
140,538.00
4,942.00
0
1,883,621.00
FY 2014
Actual
27,837.40
22,600.00
0.00
45,760.60
28,412.11
24,944.02
128,990.53
11,548.53
1,428.03
1,173,678.84
0.00
37,893.00
24,122.00
7,220.00
2,852.50
192,698.63
0.00
6,208.32
1,497.27
17,309.88
0.00
566.70
149,369.34
4,940.46
FY 2013
Actual
27,260.86
12,600.00
0.00
78,663.98
0.00
19,457.66
119,928.74
9,846.61
1,774.68
1,195,387.85
0.00
37,485.00
27,138.22
8,435.20
5,705.00
194,897.68
0.00
6,114.33
1,723.23
16,832.21
0.00
551.60
145,559.40
4,699.59
1,993,906.58
2,015,626.28

2016-2017
FY 2017
Adopted
Budget
Account Code
Account Description
002-1151-6111-801-000-005
002-1151-6211-801-000-005
002-1151-6232-801-000-005
FUNCTION 1151 TOTAL
HS A+ Teacher Retirement
HS A+ Medicare Teach
High School A+
001-1191-6151-000-000-111
001-1191-6411-000-000-009
001-1191-6411-105-000-004
001-1191-6411-300-000-003
001-1191-6411-402-000-001
002-1191-6111-000-000-000
002-1191-6121-000-000-000
002-1191-6211-000-000-000
002-1191-6231-000-000-000
002-1191-6232-000-000-000
FUNCTION 1191 TOTAL
FS SUM SCH SUPPLIES
HS SUM SCH SUPPLIES
MS SUM SCH SUPPLIES
EL SUM SCH SUPPLIES
TEACHER SAL SUM SCH
SS RETIREMENT TEACHER
OASDI
SS MED
Summer School
001-1210-6343-000-001-000
002-1210-6111-105-001-016
002-1210-6111-300-001-016
002-1210-6111-402-001-016
002-1210-6111-404-001-016
SE GIFTED TRAVEL
SE GIFT TEACH HS
SE GIFT TEACH SAL LL
FY 2016
Working
Budget
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
5,301
769
77
6,147
5,097
739
74
5,910
17,768.00
2,854.00
258.00
22,803.00
17,768.40
2,860.02
257.64
22,886.81
17,605.20
2,824.38
257.26
22,715.33
17,000
11,866
1,500
1,500
4,000
85,000
1,300
12,325
81
1,251
135,823
17,000
8,500
1,500
1,500
3,000
85,000
1,300
12,325
81
1,251
131,457
17,000.00
8,500.00
1,500.00
1,500.00
3,000.00
85,000.00
1,300.00
12,325.00
81.00
1,251.00
131,457.00
9,510.65
8,602.06
1,000.00
1,306.03
2,621.14
100,135.46
875.00
14,636.34
4.34
1,464.70
151,863.94
3,489.43
5,944.09
1,499.94
534.44
197.12
84,049.44
770.00
12,258.20
17.36
1,229.92
120,117.58
150
32,570
31,076
17,636
2,678
150
31,317
29,881
14,280
2,678
300.00
30,737.00
29,342.00
14,019.00
2,629.00
0.00
30,737.16
29,342.28
14,018.88
2,628.60
0.00
30,447.48
36,011.52
13,888.32
2,604.12

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
002-1210-6121-300-001-016
002-1210-6211-105-001-016
002-1210-6211-300-001-016
002-1210-6211-402-001-016
002-1210-6211-404-001-016
002-1210-6231-300-001-016
002-1210-6232-105-001-016
002-1210-6232-300-001-016
002-1210-6232-402-001-016
002-1210-6232-404-001-016
002-1210-6241-105-001-016
002-1210-6241-300-001-016
002-1210-6241-402-001-016
002-1210-6241-404-001-016
FUNCTION 1210 TOTAL
Account Description
TEACH RET HS
Teacher Retirement MS
Teacher Retirement
Teacher Retirement
OASDI
MEDICARE HS
SE GIFTED MEDICARE MS
Medicare
Medicare
EMP INS
Employee Insurance
Employee Insurance
Employee Insurance
Special Education-Gifted
1,300
5,292
5,036
2,862
0
81
472
469
256
0
3,944
3,666
2,111
0
109,599
1,300
5,097
4,850
2,321
435
81
454
452
207
39
3,848
3,577
1,734
325
103,026
1,300.00
4,964.00
4,726.00
2,261.00
424.00
81.00
446.00
444.00
203.00
38.00
3,509.00
3,262.00
1,582.00
297.00
102,564.00
FY 2014
Actual
52.50
4,963.68
4,725.72
2,261.16
423.96
1.95
452.68
426.13
203.28
38.16
3,507.69
3,260.61
1,580.97
296.46
103,836.09
001-1221-6151-000-100-051
001-1221-6151-000-100-052
001-1221-6161-000-100-051
001-1221-6161-000-100-052
001-1221-6211-000-100-052
001-1221-6221-000-100-051
001-1221-6221-000-100-052
001-1221-6231-000-100-051
001-1221-6231-000-100-052
TS AIDES SALARY
SE AIDES SALARIES
TS Classified Part-Time Salaries
SE SUB AIDE SALARY
Teacher Retirement
TS NON TCHR RETIRE
SE RETIREMENT NON/CER
TS SOCIAL SEC
SE SOC SEC -AIDES
104,966
175,164
6,090
12,180
1,950
7,309
8,179
5,954
7,853
110,507
170,055
6,090
12,180
1,918
8,692
12,250
7,229
11,299
107,494.00
177,189.00
5,090.00
12,180.00
1,859.00
8,387.00
12,356.00
7,042.00
10,986.00
103,881.18
156,305.04
7,340.95
12,340.28
1,859.28
8,076.04
11,033.38
6,605.05
9,630.69
FY 2013
Actual
178.50
4,896.93
5,771.58
2,231.04
418.41
7.15
445.74
524.22
201.36
37.80
3,335.34
3,800.13
1,499.76
281.19
111,501.74
95,117.74
176,740.14
5,005.00
14,816.25
2,499.90
7,427.92
12,508.45
5,710.50
10,746.15

2016-2017
Account Code
001-1221-6232-000-100-051
001-1221-6232-000-100-052
001-1221-6241-000-100-051
001-1221-6241-000-100-052
001-1221-6343-000-100-052
001-1221-6343-300-100-052
001-1221-6361-000-100-052
001-1221-6391-300-100-051
001-1221-6391-300-100-052
001-1221-6411-000-100-052
001-1221-6411-300-100-052
002-1221-6111-000-100-053
002-1221-6111-105-100-053
002-1221-6111-300-100-053
002-1221-6111-402-100-053
002-1221-6121-105-100-053
002-1221-6121-300-100-053
002-1221-6121-402-100-053
002-1221-6131-300-100-053
002-1221-6211-000-100-053
002-1221-6211-105-100-053
002-1221-6211-300-100-053
002-1221-6211-402-100-053
002-1221-6221-402-100-000
002-1221-6231-105-100-053
002-1221-6231-300-100-053
Account Description
TS MEDICARE
SE MEDICARE
SE HEALTH
Employee Insurance
TS TRAVEL
SE TRAVEL
SE PHONE/POSTAGE
SE HOMEBOUND PUR SERV
SE PURCHASED SERVICE
TS SUPPLIES
SE SUPPLIES
SE DIR SALARY
SE TEACH SALARY HS
SE TEACH SALARY MS
CERT SUBS
SE HOMEBOUND TEACHERS
TEACH RET
TEACH RET
TEACH RET
TECH RET
OASDI
OASDI
FY 2017
Adopted
Budget
FY 2016
Working
Budget
1,392
1,837
16,680
25,040
0
5,000
700
1,000
13,000
0
20,000
99,840
197,236
202,838
185,946
6,500
5,850
4,550
5,000
16,082
21,325
26,571
15,496
2,545
403
363
1,691
2,642
16,289
28,514
500
7,000
600
1,000
13,000
2,500
15,000
96,000
190,523
179,393
149,264
6,500
5,850
4,550
5,000
15,486
31,537
28,303
24,757
0
403
363
FY 2015
Actual
1,647.00
2,344.00
22,289.00
0.00
500.00
7,000.00
500.00
1,000.00
10,060.00
1,000.00
8,536.00
106,856.00
151,842.00
165,219.00
173,383.00
5,200.00
5,850.00
3,900.00
5,000.00
16,922.00
24,240.00
28,190.00
27,487.00
0.00
322.00
363.00
FY 2014
Actual
1,556.78
2,253.83
23,823.83
0.00
0.00
6,773.99
536.54
745.00
17,944.69
7,047.72
15,104.25
136,033.66
172,268.57
202,189.56
191,804.08
4,098.04
7,567.90
4,025.00
1,495.00
21,507.64
28,292.17
32,026.80
31,724.82
0.00
241.29
362.39
FY 2013
Actual
1,338.10
2,554.17
28,212.45
0.00
200.00
7,211.92
245.60
100.00
19,255.44
266.26
13,905.33
150,212.00
184,679.02
205,361.08
204,064.60
4,760.00
7,070.00
3,867.50
16,021.20
23,813.03
30,169.74
33,961.56
33,253.89
1.58
282.10
856.22

2016-2017
FY 2017
Adopted
Budget
Account Code
002-1221-6231-402-100-053
002-1221-6232-000-100-053
002-1221-6232-105-100-053
002-1221-6232-300-100-053
002-1221-6232-402-100-053
002-1221-6241-000-100-053
002-1221-6241-105-100-053
002-1221-6241-300-100-053
002-1221-6241-402-100-053
004-1221-6542-300-100-052
FUNCTION 1221 TOTAL
Account Description
OASDI
MC
MC
MC
MC
SE HEALTH
SE HEALTH
SE HEALTH
SE HELATH
SE EQUIPMENT
Special Education
001-1224-6391-300-100-054
FUNCTION 1224 TOTAL
SPED PROP SHARE SERV

Sped Prop Share Services
001-1251-6151-402-151-000
001-1251-6161-402-151-000
001-1251-6221-402-151-000
001-1251-6231-402-151-000
001-1251-6232-402-151-000
001-1251-6241-402-151-000
001-1251-6391-402-151-000
001-1251-6411-402-151-000
002-1251-6111-402-151-000
TI AIDES SALARY
TI NON CER RET
TI OASDI N/C
TI MEDICARE N/C
TI INSURANCE
TI PURCHASE SERVICE
TI SUPPLIES
FY 2016
Working
Budget
FY 2015
Actual
FY 2014
Actual
188.79
1,822.43
2,500.38
3,016.68
2,726.30
12,338.84
22,725.06
17,287.26
27,085.44
7,380.00
1,410,106.79
FY 2013
Actual
169.70
2,036.08
2,633.04
3,161.61
2,964.82
14,066.20
23,473.55
20,682.27
25,364.70
0.00
1,460,400.39
2,239
1,448
1,932
2,555
1,753
11,110
20,391
12,992
27,711
8,000
1,294,970
282
1,392
2,857
2,759
2,230
10,840
27,075
10,889
21,559
8,000
1,254,768
242.00
1,549.00
2,202.00
2,704.00
2,515.00
9,885.00
21,266.00
13,891.00
22,096.00
8,328.00
1,240,916.00
0
0
0
0
7,629.90
7,629.90
0.00
0.00
0.00
0.00
62,590
1,015
4,235
3,118
729
12,513
16,000
40,000
210,728
34,558
1,015
2,648
2,206
516
4,080
16,000
40,000
193,316
49,098.00
1,777.00
3,638.00
3,144.00
735.00
11,121.00
15,000.00
40,000.00
127,299.00
64,175.36
1,225.00
5,288.92
3,876.24
907.58
12,968.46
15,937.13
75,685.41
138,683.90
48,457.13
3,471.75
2,094.73
3,270.50
746.09
4,346.71
16,960.08
65,348.46
149,986.61

2016-2017
Account Code
002-1251-6111-402-151-012
002-1251-6111-402-151-111
002-1251-6121-402-151-000
002-1251-6211-402-151-000
002-1251-6211-402-151-012
002-1251-6211-402-151-111
002-1251-6231-402-151-000
002-1251-6232-402-151-000
002-1251-6232-402-151-012
002-1251-6232-402-151-111
002-1251-6241-402-151-000
FUNCTION 1251 TOTAL
Account Description
TI ADMIN SALARY
TI TUTORING
TI TEACH RET
TI ADMIN RET
Teacher Retirement
OASDI
TI MEDICARE
TI ADMIN MEDICARE
TI MEDICARE TUTORING
TI INSURANCE
Culturally Different-Title I
001-1254-6411-402-151-000
FUNCTION 1254 TOTAL
TI HOMELESS SUPPLY
Neglected-Title I
001-1271-6343-300-000-000
001-1271-6411-300-000-000
001-1271-6431-300-000-000
002-1271-6111-105-000-000
002-1271-6111-300-000-000
002-1271-6111-402-000-000
002-1271-6121-402-000-000
002-1271-6211-105-000-000
ESOL TRAVEL
ESOL INST SUPPLY
ESOL TEXTBOOK
ESOL SAL HS
ESOL SAL MS
ESOL SAL EL
ESOL SUB EL
ESOL RET HS
FY 2017
Adopted
Budget
FY 2016
Working
Budget
6,151
8,400
2,600
28,115
0
1,218
161
2,488
0
122
24,997
425,180
5,100
8,400
2,600
31,554
740
1,218
161
2,841
74
122
24,389
371,538
5,100.00
8,400.00
2,600.00
21,794.00
740.00
1,218.00
161.00
1,883.00
74.00
122.00
15,658.00
415,647.00
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
2,500
250
550
8,348
8,348
8,348
1,300
1,371
2,500
250
550
8,027
8,027
8,027
1,300
1,321
2,597.00
300.00
503.00
4,325.00
10,617.00
24,379.00
1,300.00
706.00
1,747.09
226.65
1,310.93
4,325.28
10,616.64
24,379.08
217.00
705.72
1,595.75
0.00
1,858.89
4,280.40
10,506.48
24,126.12
108.50
695.34
FY 2015
Actual
FY 2014
Actual
5,100.00
0.00
140.00
22,607.58
739.56
0.00
8.68
1,823.39
73.92
0.00
17,291.64
477,307.12
FY 2013
Actual
5,100.00
0.00
875.00
24,348.85
739.56
0.00
54.25
2,113.78
73.92
0.00
15,692.20
450,771.89

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
002-1271-6211-300-000-000
002-1271-6211-402-000-000
002-1271-6231-402-000-000
002-1271-6232-105-000-000
002-1271-6232-300-000-000
002-1271-6232-402-000-000
002-1271-6241-105-000-000
002-1271-6241-300-000-000
002-1271-6241-402-000-000
FUNCTION 1271 TOTAL
Account Description
ESOL RET MS
ESOL RET EL
ESOL OASDI EL
ESOL MEDICARE HS
ESOL MEDICARE MS
ESOL MEDICARE EL
ESOL EMP INS
Employee Insurance
Employee Insurance
Bilingual
1,371
1,371
81
121
121
140
1,111
1,111
1,111
37,553
1,321
1,321
81
116
116
135
1,084
1,084
1,084
36,344
1,732.00
3,978.00
81.00
63.00
154.00
372.00
544.00
1,334.00
3,064.00
56,049.00
FY 2014
Actual
1,732.08
3,977.52
13.45
63.20
154.93
356.01
543.42
1,333.89
3,063.15
54,907.29
001-1300-6151-100-002-000
001-1300-6151-100-002-003
001-1300-6151-100-060-001
001-1300-6151-100-200-000
001-1300-6221-100-002-000
001-1300-6221-100-002-003
001-1300-6221-100-060-001
001-1300-6221-100-200-000
001-1300-6231-100-002-000
001-1300-6231-100-002-003
001-1300-6231-100-060-001
001-1300-6231-100-200-000
001-1300-6232-100-002-000
001-1300-6232-100-002-003
VO CP SALARY AIDE
VO CP RES COORD SAL
VO SALARY CUSTODIAN
DCTC CUST OVERTIME
VO CP NON TEACH RET
NON TEACH RET
DCTC CUST RET OT
OASDI
VO CP OASDI N/C
OASDI
DCTC CUST OASDI OT
Medicare
VO CP N/C Medicare
13,359
23,814
22,880
2,400
1,634
1,949
165
404
1,477
1,419
1,317
149
194
346
12,795
22,743
21,237
2,400
430
1,931
1,827
165
388
1,410
1,317
149
186
330
11,982.00
22,428.00
20,904.00
2,400.00
376.00
1,876.00
1,772.00
165.00
340.00
1,390.00
1,297.00
149.00
174.00
325.00
0.00
0.00
21,114.24
2,000.97
0.00
0.00
1,786.03
137.28
0.00
0.00
1,309.05
124.07
0.00
0.00
FY 2013
Actual
1,706.79
3,919.20
6.73
62.32
153.10
351.37
516.99
1,268.79
2,913.81
54,141.20
0.00
0.00
24,671.23
2,243.94
0.00
0.00
2,062.59
153.93
0.00
0.00
1,529.62
139.13
0.00
0.00

2016-2017
Account Code
001-1300-6232-100-060-001
001-1300-6232-100-200-000
001-1300-6241-100-002-003
001-1300-6241-100-060-001
001-1300-6319-100-002-001
001-1300-6335-100-000-000
001-1300-6336-100-000-000
001-1300-6343-100-000-000
001-1300-6351-100-152-000
001-1300-6361-100-000-000
001-1300-6391-100-000-000
001-1300-6391-100-000-002
001-1300-6411-100-000-001
001-1300-6411-100-000-005
001-1300-6411-100-002-004
001-1300-6481-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-003
002-1300-6111-100-000-111
002-1300-6121-100-000-000
002-1300-6211-100-000-000
002-1300-6211-100-000-111
002-1300-6231-100-000-000
002-1300-6232-100-000-000
002-1300-6232-100-000-111
002-1300-6241-100-000-000
Account Description
MEDICARE
DCTC CUST MEDICARE OT
EMP INS
EMP INS
VO CP PDC
VO WATER
DCCC TRASH REMOVAL
VO TRAVEL
VO PROP INS 8 PERCENT
VO TELE/POSTAGE
VO PURCHASE SERVICES
VO MAINT/REPAIR PU
VO SU TESTING
VO OFFICE SUPPLIES
VO CP IMPROV/EXP SU
VO ELECTRIC
VO TEACHER SALARY
VO DIRECTOR SALARY
DCTC EXTRA DUTY PAY
VO SUB TEACHERS
VO TEACH RET
Teacher Retirement
VO OASDI F2
VO MEDICARE
Medicare
EMP INS
FY 2017
Adopted
Budget
FY 2016
Working
Budget
332
35
5,535
5,555
5,000
2,500
5,000
3,000
8,000
1,900
7,500
3,700
3,000
1,500
61,169
71,500
362,747
0
2,000
5,200
52,403
290
322
4,838
29
33,108
308
35
5,420
5,420
3,000
2,500
5,000
3,000
8,000
1,900
3,800
3,700
3,000
1,500
54,691
71,500
274,023
0
2,000
5,200
45,181
290
322
4,049
29
37,709
FY 2015
Actual
304.00
35.00
4,923.00
4,932.00
3,000.00
3,000.00
5,145.00
3,000.00
5,595.00
1,455.00
4,300.00
3,700.00
2,500.00
1,500.00
60,943.00
71,500.00
317,220.00
67,820.00
2,000.00
5,200.00
51,707.00
290.00
322.00
4,675.00
29.00
39,540.00
FY 2014
Actual
306.15
29.02
0.00
4,939.19
0.00
1,928.24
4,827.70
2,884.40
8,700.00
1,274.30
10,587.66
2,363.12
1,725.00
2,143.56
58,545.79
67,569.46
497,728.39
67,820.00
0.00
8,400.00
80,617.58
0.00
520.79
6,416.62
0.00
58,456.12
FY 2013
Actual
357.72
32.54
0.00
5,416.13
0.00
2,460.47
4,732.80
4,688.59
5,223.00
1,518.04
12,172.91
3,727.76
2,530.00
1,477.81
57,109.94
64,428.06
506,097.95
67,320.00
0.00
9,985.15
81,532.23
0.00
610.40
6,561.57
0.00
56,391.58

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
004-1300-6542-100-000-002
004-1300-6542-100-000-009
FUNCTION 1300 TOTAL
Account Description
VO ENHCMY 50/50 CURR.
VO ENHCMT 75/25 EQUIP
DCTC
102,754
112,708
931,815
10,000
26,100
644,985
0.00
61,244.00
807,929.00
001-1400-6151-105-105-000
001-1400-6151-300-300-000
001-1400-6161-300-300-000
001-1400-6221-105-105-000
001-1400-6221-300-300-000
001-1400-6231-105-105-000
001-1400-6231-300-300-000
001-1400-6232-105-105-000
001-1400-6232-300-300-000
001-1400-6411-000-000-000
001-1400-6411-000-022-000
001-1400-6411-000-029-000
001-1400-6411-000-035-000
001-1400-6411-000-040-000
001-1400-6411-000-045-000
001-1400-6411-000-056-000
001-1400-6411-000-060-000
001-1400-6411-000-124-000
001-1400-6411-000-199-000
001-1400-6411-000-334-000
001-1400-6411-000-760-000
SA HS GATE KEEP N/C PAY

SA MS GATE KEEP N/C PAY
Classified Part-Time Sal
SA HS GATE KEEP RET N/C
SA MS GATE KEEP RET N/C
SA HS GATE KEEP OASDI N/C
SA MS GATE KEEP OASDI N/C
SA HS GATE KEEP MEDIC N/C
SA MS GATE KEEP MEDIC N/C
SA ACTIVITY BUDGET
SA BUS BARN
SA CO COMM FOUND
SA 21ST
SA INDERMUEHLE SCHOLAR
SA PEPSI CENTRAL OFF
SA GARRETT SCHOLAR
SA FOOD SERVICE
SA JOYCE RAY SCHOLAR
SA BAD CHECK COLLECTION
SA PEPSI GIFT
0
0
0
0
0
0
0
0
0
300,000
13,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300,000
13,500
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
300,000.00
13,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
7,309.19
86,359.85
1,091,411.27
4,146.15
2,310.00
0.00
232.63
153.67
257.06
143.22
60.14
33.54
0.00
15,000.00
0.00
1,745.00
5,229.25
300.00
128.02
300.00
3,521.18
0.00
300.00
31,706.11
FY 2013
Actual
14,942.08
67,071.48
1,087,507.97
3,290.00
3,250.00
0.00
159.51
222.96
203.98
201.50
47.72
47.11
0.00
12,000.00
0.00
0.00
81.60
300.00
143.06
300.00
2,687.40
100.00
255.00
150.00

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1400-6411-000-877-000
001-1400-6411-100-000-000
001-1400-6411-100-025-000
001-1400-6411-100-030-000
001-1400-6411-100-051-000
001-1400-6411-100-082-000
001-1400-6411-100-092-000
001-1400-6411-100-093-000
001-1400-6411-100-096-000
001-1400-6411-100-097-000
001-1400-6411-100-115-000
001-1400-6411-100-157-000
001-1400-6411-100-163-000
001-1400-6411-100-253-000
001-1400-6411-105-001-000
001-1400-6411-105-007-000
001-1400-6411-105-016-000
001-1400-6411-105-024-000
001-1400-6411-105-027-000
001-1400-6411-105-037-000
001-1400-6411-105-039-000
001-1400-6411-105-043-000
001-1400-6411-105-046-000
001-1400-6411-105-047-000
001-1400-6411-105-050-000
001-1400-6411-105-057-000
Account Description
SA PREMIER PLUS
SA BUILDING VO RESALE
SA AWS DCCC
SA DCTC 21ST
SA PEPSI VOTECH
SA SKILLS
SA CRT AUTO BODY
SA AUTO MECH PROJECT
SA REFRIGERATION PROJ
SA WELDING
SA CC DESKTOP
SA DCTC PELL REIMB
SA DCTC HOUSE 13-14
SA DCCC HOUSE 09-10
SA HS PAST SR ACCOUNTS
SA HS CROSS COUNTRY
SA BASEBALL
SA HS SENIOR 2015
SA HS PEPSI
SA HS SENIOR 2016
SA HS SUM BASEBALL
SA HS BOYS BASKETBALL
SA SOFTBALL
SA TRACK FUND RAISER
SA HS SUNSHINE COMM
SA HS STUDENT COUNCIL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2016
Working
Budget
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
12,354.92
254.45
211.83
830.00
784.56
14,388.93
449.26
1,079.79
18.00
3,501.30
1,544.91
5,656.00
42,844.09
0.00
1,900.00
413.16
3,690.79
5,307.70
188.99
383.80
55.00
4,395.82
7,385.80
0.00
173.94
5,449.33
FY 2013
Actual
293.30
171.93
800.00
240.00
3,838.08
13,686.96
89.76
985.57
571.69
2,138.76
844.95
0.00
0.00
9,638.29
1,656.34
384.20
3,699.01
401.10
8,623.01
268.70
237.48
4,279.96
4,099.10
860.00
0.00
3,735.29

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1400-6411-105-058-000
001-1400-6411-105-065-000
001-1400-6411-105-067-000
001-1400-6411-105-070-000
001-1400-6411-105-072-000
001-1400-6411-105-073-000
001-1400-6411-105-074-000
001-1400-6411-105-077-000
001-1400-6411-105-078-000
001-1400-6411-105-084-000
001-1400-6411-105-088-000
001-1400-6411-105-089-000
001-1400-6411-105-091-000
001-1400-6411-105-095-000
001-1400-6411-105-099-000
001-1400-6411-105-101-000
001-1400-6411-105-102-000
001-1400-6411-105-116-000
001-1400-6411-105-122-000
001-1400-6411-105-164-000
001-1400-6411-105-166-000
001-1400-6411-105-170-000
001-1400-6411-105-175-000
001-1400-6411-105-178-000
001-1400-6411-105-180-000
001-1400-6411-105-190-000
Account Description
SA ANNUAL HS
SA BAND
SA HS CHEERLEADERS
SA ART CLUB
SA FBLA
SA FFA
SA FCCLA HS
SA LIBRARY CLUB
SA MUSIC CLUB HS
SA DRAMA/SPEECH CLUB
SA INDUSTRAIL ARTS HS
SA HS MATH CLUB
SA AG RESALE
SA SCOUT
SA FCA
SA WEIGHT LIFTING
SA HS GIRLS BASKETBALL
SA HS VOLLEYBALL
SA HS LOCK/LOCKER FEE
SA HS SENIOR 2017
SA DEBATE
SA HONORS SOCIETY
SA FTA
SA HS SENIOR 2014
SA SPANISH CLUB
SA BISON LOGO
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2016
Working
Budget
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
7,552.06
6,779.12
146.75
0.00
3,673.61
24,772.16
728.00
50.00
5,745.50
0.00
920.89
0.00
2,615.17
736.00
0.00
0.00
877.50
12,843.03
2,365.00
476.96
1,461.16
1,893.00
85.00
3,623.30
1,087.30
794.68
FY 2013
Actual
9,945.95
6,186.65
1,574.29
42.30
958.56
25,872.73
544.50
248.92
3,056.14
0.00
516.47
250.00
4,956.20
1,248.76
272.54
364.05
2,104.50
9,011.91
2,432.98
0.00
1,757.09
85.00
305.08
5,712.96
0.00
377.70

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1400-6411-105-250-000
001-1400-6411-105-288-000
001-1400-6411-105-302-000
001-1400-6411-105-319-000
001-1400-6411-105-777-000
001-1400-6411-105-800-000
001-1400-6411-105-801-000
001-1400-6411-105-802-000
001-1400-6411-105-850-000
001-1400-6411-105-971-000
001-1400-6411-105-972-000
001-1400-6411-105-979-000
001-1400-6411-300-002-000
001-1400-6411-300-005-000
001-1400-6411-300-008-000
001-1400-6411-300-011-000
001-1400-6411-300-012-000
001-1400-6411-300-022-000
001-1400-6411-300-025-000
001-1400-6411-300-029-000
001-1400-6411-300-031-000
001-1400-6411-300-033-000
001-1400-6411-300-038-000
001-1400-6411-300-068-000
001-1400-6411-300-119-000
001-1400-6411-300-160-000
Account Description
SA GATE
SA HS LANYARDS I.D.
SA THEATER 1
SA HS THUND HERD WRST
SA HS PRINCIPAL
SA GOLF
SA HS LIFETIME SPORTS
SA SENIOR 2012
SA HS PARKING PASS
SA FOOTBALL
SA WRESTLING
SA HS SENIOR 2013
SA MS INCENTIVES
SA MS PEPSI
SA MS VOCAL MUSIC CLU
SA MS SPEC ED
SA MS 5TH/6TH STUCO
SA MS SPEECH
SA MS LITERATURE CLUB
SA MS ANNUAL
SA MS FCCLA
SA MS NJHS
SA MS MATH
SA MS CHEERLEADERS
SA MS BOYS BASKETBALL
SA MS TRACK
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2016
Working
Budget
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
14,643.61
986.09
433.22
1,178.74
2,398.71
848.76
0.00
0.00
1,708.48
3,405.70
1,733.18
0.00
12,887.16
3,478.00
1,738.48
736.65
442.50
0.00
935.85
3,002.50
139.10
0.00
0.00
249.40
889.00
1,677.29
FY 2013
Actual
20,093.14
924.90
547.50
1,488.00
326.14
1,141.65
570.00
0.00
379.99
6,497.72
3,407.99
5,160.96
12,692.89
1,522.00
772.95
11,788.50
516.09
332.25
124.00
3,150.21
261.45
0.00
0.00
1,346.22
0.00
0.00

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1400-6411-300-161-000
001-1400-6411-300-162-000
001-1400-6411-300-203-000
001-1400-6411-300-204-000
001-1400-6411-300-301-000
001-1400-6411-300-333-000
001-1400-6411-300-335-000
001-1400-6411-300-336-000
001-1400-6411-300-778-000
001-1400-6411-300-910-000
001-1400-6411-300-976-000
001-1400-6411-402-004-000
001-1400-6411-402-011-000
001-1400-6411-402-034-000
001-1400-6411-402-054-000
001-1400-6411-402-059-000
001-1400-6411-402-063-000
001-1400-6411-402-145-000
001-1400-6411-402-540-000
001-1400-6411-402-542-000
001-1400-6411-402-543-000
001-1400-6411-402-888-000
001-1400-6411-404-012-000
001-1400-6411-404-055-000
001-1400-6411-404-062-000
001-1400-6411-404-182-000
Account Description
SA MS COFFEE CART
SA MS ACADEMIC BOWL
SA PEPSI MS STU CO
SA MS BUFFALO GALS
SA MS ATHLETICS GATE
SA MS BAND
SA MS FOOTBALL
SA MS SOFTBALL
SA MS VOLLEYBALL
SA MS LIBRARY
SA MS GIRLS BASKETBALL
SA EL ART
SA ACTIVITY ELEM
SA EL $ GEN LITERACY
SA PEPSI ELEMENTARY
SA EL SUM FIELDTRIPS
SA ELEMENTARY PENCIL
SA EL MILK
SA ANNUAL EL
SA EL BOX TOP
SA EL HICKS READING
SA EL FIELD TRIPS
SA LL ACTIVITY
SA LL PEPSI
SA LL WALM/$ GEN LIBRARY
SA LL PLAYGROUND
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2016
Working
Budget
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2014
Actual
265.27
450.00
1,502.69
0.00
1,895.67
3,160.80
324.75
0.00
4,581.70
35.22
1,621.85
140.00
21,919.05
1,086.41
1,737.88
70.00
8,870.68
492.79
2,268.31
2,272.16
200.00
0.00
4,091.97
573.24
599.95
0.00
FY 2013
Actual
0.00
0.00
440.85
2,365.14
6,420.98
1,029.56
246.80
1,274.90
1,224.48
1,498.00
673.55
2,438.00
28,897.91
1,942.35
2,716.60
917.00
7,150.05
525.00
2,902.00
98.90
338.14
60.00
9,062.66
80.00
453.06
0.00

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
0
0
0
0
0
0
0
0
0
0
0
0
0
0
313,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
313,500
FY 2015
Actual
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
313,500.00
FY 2014
Actual
4,460.00
230.00
3,100.00
640.20
33.36
390.83
0.00
0.00
2.79
25.11
64.69
3.34
45.01
0.00
378,722.67
FY 2013
Actual
6,055.00
70.00
2,660.00
801.96
10.15
385.73
30.18
0.00
32.55
0.00
87.89
1.02
38.59
0.00
318,782.15
Account Code
002-1400-6131-105-105-000
002-1400-6131-105-105-777
002-1400-6131-300-300-000
002-1400-6211-105-105-000
002-1400-6211-105-105-777
002-1400-6211-300-300-000
002-1400-6221-105-105-000
002-1400-6221-300-300-000
002-1400-6231-105-105-000
002-1400-6231-300-300-000
002-1400-6232-105-105-000
002-1400-6232-105-105-777
002-1400-6232-300-300-000
004-1400-6521-105-021-000
FUNCTION 1400 TOTAL
Account Description
SA HS GATE KEEPER SALARY
SA HS SUPERVISORY PAY
SA MS GATE KEEPER SALARY
HS SA GATE KEEPER RET
SA HS SUPV RETIREMENT
SA MS GATE KEEPER RET
NON TEACH RET
OASDI
OASDI
SA HS GATE KEEPER MEDIC
SA HS SUPV MEDICARE
SA MS GATE KEEPER MEDIC
SA THEATRE 4
Student Activity
001-1411-6391-105-000-000
002-1411-6111-000-000-000
002-1411-6211-000-000-000
002-1411-6231-000-000-000
002-1411-6232-000-000-000
FUNCTION 1411 TOTAL
ACTIVITY DRUG TESTING

SA TEACHER SALARIES
TEACH RET
OASDI
MEDICARE
4,800
16,412
2,380
0
229
20,899
2,600
15,782
2,288
0
229
20,899
6,000.00
19,576.00
2,619.00
94.00
284.00
28,573.00
5,233.00
16,076.68
2,330.95
0.00
233.60
23,874.23
5,156.00
31,248.60
4,530.96
0.00
453.52
41,389.08
001-1420-6131-000-000-000
ATH EXTRA DUTY SAL
11,362
15,781
27,920.00
18,177.41
9,088.25

2016-2017
FY 2017
Adopted
Budget
Account Code
001-1420-6211-000-000-000
001-1420-6221-000-000-000
001-1420-6231-000-000-000
001-1420-6232-000-000-000
001-1420-6343-105-000-000
001-1420-6371-105-000-000
001-1420-6391-105-000-000
001-1420-6391-300-000-000
001-1420-6411-105-000-000
001-1420-6411-105-000-001
001-1420-6411-105-000-002
001-1420-6411-105-000-003
001-1420-6411-105-000-004
001-1420-6411-105-000-005
001-1420-6411-105-000-007
001-1420-6411-105-000-008
001-1420-6411-105-000-009
001-1420-6411-105-000-010
001-1420-6411-105-000-011
001-1420-6411-105-000-013
001-1420-6411-105-000-014
001-1420-6411-105-000-015
001-1420-6411-105-000-666
001-1420-6411-300-000-007
002-1420-6111-000-000-000
002-1420-6211-000-000-000
Account Description
Teacher Retirement
ATH N/C RETIREMENT
ATH N/C SOCIAL SEC
ATH MEDICARE
ATH TRAVEL
ATH DUES-MEMBERSHIPS
ATH PURCHASE SERVICE
ATH MS PURCH SERV
ATH HIGH SCH SUPPLIES
ATH HS SOFTBL SUPPLY
ATH HS VOLLEYB SUPPLY
ATH HS FOOTBL SUPPLY
ATH HS CROSS CNTRY SU
ATH HS B BSKTBL SUPPL
ATH HS WRSTLG SUPPLY
ATH HS BASEBALL SUPPL
ATH HS B TRACK SUPPLY
ATH HS G TRACK SUPPLY
ATH HS B GOLF SUPPLY
ATH HS WEIGHTS SUPPLY
ATH HS CHEERLD SUPPLY
ATH HS G GOLF SUPPLY
ATH HS G BSKTBL SUPPL
ATH MS SUPPLIES
ATH TEACHER STIPEND SAL
ATH TEACH RET
0
779.00
704.00
165.00
5,000.00
5,000.00
45,000.00
13,000.00
12,000.00
1,530.00
1,560.00
12,000.00
800.00
2,620.00
1,530.00
1,530.00
1,530.00
1,530.00
1,000.00
400.00
765.00
1,000.00
2,620.00
10,000.00
133,590
16,259
FY 2016
Working
Budget
1,100
437
508
229
3,000
3,500
38,620
11,500
10,000
1,530
1,560
12,000
800
2,620
1,530
1,530
1,530
1,530
1,000
400
765
1,000
2,620
8,000
119,161
17,014
FY 2015
Actual
1,320.00
750.00
1,054.00
379.00
3,000.00
3,500.00
38,620.00
11,500.00
10,000.00
1,530.00
1,560.00
12,000.00
800.00
2,620.00
1,530.00
1,530.00
1,530.00
1,530.00
1,530.00
400.00
765.00
1,530.00
2,620.00
8,000.00
119,562.00
16,105.00
FY 2014
Actual
0.00
372.43
923.11
215.85
2,543.53
3,393.28
38,239.91
11,069.60
10,637.27
1,511.04
1,558.55
19,557.19
800.00
2,413.09
1,480.80
1,524.17
1,529.91
1,527.70
1,523.69
288.00
764.70
1,529.18
2,584.80
12,699.60
140,121.45
20,178.14
FY 2013
Actual
0.00
165.41
563.49
131.75
2,465.53
2,563.04
34,241.49
12,069.70
8,362.87
1,528.29
1,467.24
12,143.65
766.15
2,425.97
1,530.00
1,524.02
1,590.34
1,439.00
1,529.00
390.80
380.50
1,529.10
1,339.64
12,435.33
141,163.44
20,027.77

2016-2017
Account Code
002-1420-6231-000-000-000
002-1420-6232-000-000-000
FUNCTION 1420 TOTAL
Account Description
ATH OASDI F2
ATH MEDICARE
Athletics
002-1911-6311-000-000-000
002-1911-6311-000-000-001
002-1911-6311-000-100-053
FUNCTION 1911 TOTAL
TU OTHER DISTRICT
TUITION COOP PART B
TU OTHER DIST SPED
Tuition Other District
002-1931-6311-000-100-053
002-1931-6311-000-100-054
FUNCTION 1931 TOTAL
TU SPED OTHER DIST

TU COOP PART B
Tu Sped In State
001-2113-6151-000-000-000
001-2113-6221-000-000-000
001-2113-6231-000-000-000
001-2113-6232-000-000-000
001-2113-6241-000-000-000
001-2113-6343-000-000-000
001-2113-6391-000-151-000
001-2113-6411-000-000-000
001-2113-6411-000-151-000
FUNCTION 2113 TOTAL
SWS SALARY
SWS NT RET
SWS OASDI
SWS MEDICARE
EMPLOYEE INS
SWS TRAVEL
SWS HOMELESS PUR SRV
SWS SUPPLIES
SWS HOMELESS SUPP
FY 2017
Adopted
Budget
FY 2016
Working
Budget
215
1,676
285,165
113
1,728
261,106
27,000
0
0
27,000
FY 2015
Actual
113.00
1,637.00
274,935.00
FY 2014
Actual
263.41
2,079.33
299,507.14
FY 2013
Actual
188.18
2,046.74
275,096.69
20,000
0
7,000
27,000
21,000.00
0.00
6,827.00
27,827.00
20,231.67
0.00
0.00
20,231.67
20,830.99
365,161.00
71,375.79
457,367.78
125,000
330,000
455,000
125,000
330,000
455,000
68,173.00
337,606.00
405,779.00
124,022.22
323,564.00
447,586.22
0.00
0.00
0.00
32,159
2,586
1,994
466
5,555
150
0
200
0
43,110
30,922
2,492
1,917
448
5,420
150
2,500
200
2,500
46,549
30,514.00
2,431.00
1,892.00
442.00
4,942.00
150.00
2,500.00
200.00
2,500.00
45,571.00
57,093.63
4,507.61
3,508.92
820.65
8,645.31
66.00
0.00
91.59
0.00
74,733.71
59,803.92
4,744.98
3,634.95
850.11
9,399.18
75.10
0.00
0.00
0.00
78,508.24

2016-2017
Account Code
Account Description
001-2120-6343-000-000-000
001-2120-6391-300-000-000
001-2120-6411-105-000-004
001-2120-6411-300-000-000
001-2120-6411-300-000-003
001-2120-6411-402-000-002
002-2120-6111-105-000-000
002-2120-6111-300-000-000
002-2120-6111-402-000-000
002-2120-6211-105-000-000
002-2120-6211-300-000-000
002-2120-6211-402-000-000
002-2120-6232-105-000-000
002-2120-6232-300-000-000
002-2120-6232-402-000-000
002-2120-6241-105-000-000
002-2120-6241-300-000-000
002-2120-6241-402-000-000
FUNCTION 2120 TOTAL
GU TRAVEL
GU PUR SERV MS
GU SUPPLIES - H S
GU EOC/MAP TESTING
GU SUPPLIES - MS
GU SUPPLIES - ELEM
GU TEACH SALARY HS
GU TEACH SALARY MS
GU TEACHERS EL
TEACH RET
Teacher Retirement
Teacher Retirement
MEDICARE
Medicare
Medicare
EMP INS
Employee Insurance
Employee Insurance
Guidance
001-2130-6151-000-000-000
001-2130-6151-000-000-001
001-2130-6161-000-000-000
HE SALARIES
HE SECRETARY
CLASSIFIED PART TIME SAL
FY 2017
Adopted
Budget
FY 2016
Working
Budget
2,000
100
3,000
4,000
2,900
3,000
107,546
67,607
55,891
17,199
6,436
8,907
1,559
483
810
11,110
11,110
5,555
309,213
2,000
100
3,000
4,000
2,900
3,000
103,409
73,207
53,741
16,560
12,181
8,575
1,499
1,062
779
10,840
10,840
5,420
313,113
2,000.00
100.00
3,000.00
4,000.00
2,900.00
3,000.00
101,483.00
104,510.00
52,721.00
15,429.00
16,439.00
8,358.00
1,472.00
1,515.00
764.00
9,885.00
8,896.00
4,942.00
353,129.00
990.00
0.00
2,694.72
2,293.47
2,105.23
4,334.93
104,167.50
104,509.50
52,721.25
16,529.11
16,438.67
8,358.36
1,383.48
1,421.45
747.20
9,860.88
8,892.44
4,940.24
369,450.49
1,530.40
0.00
3,338.29
55.60
3,124.88
4,008.91
103,147.50
103,470.57
52,211.25
16,306.10
16,218.31
8,245.73
1,328.40
1,444.74
751.43
9,341.88
8,411.14
4,672.90
360,727.57
98,599
14,250
0
97,174
7,524
0
95,950.00
14,749.00
4,100.00
95,949.96
22,672.79
3,745.00
95,337.96
22,126.02
4,060.00
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
001-2130-6161-000-000-001
001-2130-6221-000-000-000
001-2130-6221-000-000-001
001-2130-6231-000-000-000
001-2130-6231-000-000-001
001-2130-6232-000-000-000
001-2130-6232-000-000-001
001-2130-6241-000-000-000
001-2130-6241-000-000-001
001-2130-6343-000-000-000
001-2130-6391-000-000-001
001-2130-6411-000-000-001
FUNCTION 2130 TOTAL
Account Description
HE RET NON CER
NON TEAC RET
HE OASDI N/C
OASDI
HE MEDICARE
HE MEDICARE
EMP INS
EMP INS
HE TRAVEL
HE PURS SERV
HE SUPPLIES
Health
0
3,206
978
2,297
884
537
207
9,721
0
0
0
7,000
138,501
0
7,037
887
6,025
466
1,409
109
5,450
5,420
150
400
7,000
139,051
0.00
6,920.00
1,349.00
6,203.00
914.00
1,451.00
214.00
4,972.00
4,942.00
150.00
400.00
7,600.00
149,914.00
FY 2014
Actual
0.00
6,919.92
1,892.98
5,635.04
1,402.68
1,317.82
328.03
4,967.34
4,936.74
0.00
0.00
6,189.03
155,957.33
001-2210-6151-404-015-000
001-2210-6221-404-015-000
001-2210-6231-404-015-000
001-2210-6232-404-015-000
001-2210-6343-402-151-000
001-2210-6343-404-151-000
001-2210-6391-402-151-000
001-2210-6391-404-015-000
001-2210-6391-404-151-000
001-2210-6411-402-151-000
001-2210-6411-404-015-000
TI SCH IMPR N/C SALARY

TI SCH IMPR N/C RET
TI SCH IMPR N/C OASDI
TI SCH IMPRV N/C MC
IMPRV INST TRAVEL
IMPRV INST TRAVEL LL
IMPROV INST PUR SRV
TI SCH IMPRV PUR SERV
IMPRV INST PUR SERV LL
IMPRV Instructional Supply
TI SCH IMPRV SUPPLIES
0
0
0
0
16,500
0
0
0
0
0
0
0
0
0
0
8,000
0
0
0
0
0
0
530.00
36.00
33.00
8.00
8,000.00
1,300.00
0.00
16,886.00
0.00
0.00
200.00
125.00
8.58
7.75
1.81
10,279.64
1,409.10
0.00
639.00
0.00
0.00
0.00
FY 2013
Actual
210.00
6,861.33
1,785.41
5,654.90
1,384.88
1,322.54
323.89
4,715.79
4,668.70
73.20
400.00
6,594.97
155,519.59
100.00
6.86
6.20
1.45
10,565.96
2,379.50
0.00
4,500.00
0.00
0.00
1,224.40

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
002-2210-6111-402-151-000
002-2210-6111-404-015-000
002-2210-6111-404-151-000
002-2210-6121-402-151-000
002-2210-6121-404-151-000
002-2210-6211-402-151-000
002-2210-6211-404-015-000
002-2210-6211-404-151-000
002-2210-6231-402-151-000
002-2210-6231-404-151-000
002-2210-6232-402-151-000
002-2210-6232-404-015-000
002-2210-6232-404-151-000
002-2210-6241-402-151-000
002-2210-6241-404-151-000
FUNCTION 2210 TOTAL
Account Description
IMPRV INST SALARY
TI SCH IMPR SALARY
IMPROV INST SALARY
IMPROV INST RET
TI SCH IMPR RETIREMENT
IMPROV INST RET
OASDI
OASDI
Medicare
IMPROV INST HEALTH
IMPROV INST HEALTH
IMPRV INST SERVICES
44,077
0
0
0
0
7,194
0
0
0
0
639
0
0
5,555
0
73,965
42,381
0
0
0
0
6,928
0
0
0
0
615
0
0
5,420
0
63,344
45,153.00
4,090.00
4,116.00
591.50
73.50
7,637.00
593.00
668.00
35.00
5.00
654.00
105.00
60.00
5,278.00
494.00
96,546.00
FY 2014
Actual
59,195.22
1,250.00
4,115.76
0.00
0.00
9,201.71
181.30
668.16
0.00
0.00
721.85
18.15
51.62
6,916.65
494.01
95,285.31
001-2212-6131-000-026-000
001-2212-6151-000-026-000
001-2212-6151-105-026-000
001-2212-6151-105-026-111
001-2212-6151-300-026-000
001-2212-6151-402-026-000
001-2212-6151-404-026-000
001-2212-6211-105-026-111
21ST PDC
GR 21ST NC SALARY
GR 21ST HS NC SALARY
GR 21ST PDC SALARY
GR 21ST MS SALARY
GR 21ST EL SALARY
GR 21ST LL NC SALARY
Teacher Retirement
0
0
13,920
0
18,000
28,880
0
0
0
0
0
0
0
15,126
0
0
0.00
0.00
3,240.00
0.00
3,600.00
25,000.00
0.00
0.00
300.00
0.00
9,345.15
0.00
0.00
29,100.62
0.00
0.00
FY 2013
Actual
69,084.60
700.00
8,231.35
567.00
63.00
11,239.38
101.58
1,329.39
35.16
3.90
896.18
10.13
106.69
8,459.19
939.78
120,551.70
0.00
0.00
14,823.95
306.00
56.10
32,122.11
961.12
0.00

2016-2017
Account Code
001-2212-6221-000-026-000
001-2212-6221-105-026-000
001-2212-6221-105-026-111
001-2212-6221-300-026-000
001-2212-6221-402-026-000
001-2212-6221-404-026-000
001-2212-6231-000-026-000
001-2212-6231-105-026-000
001-2212-6231-105-026-111
001-2212-6231-300-026-000
001-2212-6231-402-026-000
001-2212-6231-404-026-000
001-2212-6232-000-026-000
001-2212-6232-105-026-000
001-2212-6232-105-026-111
001-2212-6232-300-026-000
001-2212-6232-402-026-000
001-2212-6232-404-026-000
001-2212-6241-402-026-000
001-2212-6313-402-026-021
001-2212-6313-404-026-021
001-2212-6319-000-026-000
001-2212-6319-000-222-000
001-2212-6319-402-026-000
001-2212-6319-402-026-021
001-2212-6343-105-107-000
Account Description
GR 21ST NC RETIREMENT
GR 21ST HS NC RETIREMENT
GR 21ST EL RET
GR 21ST LL RET
GR 21ST OASDI
GR 21ST HS NC OASDI
OASDI
GR 21 OASDI MS
GR 21ST EL OASDI
GR 21ST LL OASDI
GR 21ST MEDICARE
GR 21ST HS NC MEDICARE
Medicare
GR 21 MEDICARE MS
GR 21ST EL MEDICARE
GR 21ST LL MC
GR 21 HEALTH INS EL
GR 21ST YMCA EL PUR SERV
GR 21ST YMCA LL PUR SERV
GR 21ST PROF DEV
TIID EMINTS PROF DEV
GR 21ST PROF DEV EL
GR 21ST YMCA PROF DEV
GR COLL WORK TRAVEL
FY 2017
Adopted
Budget
FY 2016
Working
Budget
0
1,155
0
1,335
2,081
0
0
1,014
0
1,116
1,828
0
0
302
0
361
419
0
0
78,300
0
2,570
0
0
0
0
0
0
0
0
1,038
0
0
0
0
0
938
0
0
0
0
0
219
0
0
278,882
0
0
0
0
0
7,500
FY 2015
Actual
0.00
295.00
0.00
247.00
1,563.00
0.00
0.00
270.00
0.00
223.00
1,377.00
0.00
0.00
65.00
0.00
53.00
312.00
0.00
0.00
62,400.00
12,000.00
6,045.00
0.00
0.00
0.00
1,500.00
FY 2014
Actual
20.58
502.57
0.00
0.00
2,110.21
0.00
18.60
579.37
0.00
0.00
1,773.03
0.00
4.36
135.51
0.00
0.00
414.66
0.00
3,396.25
70,579.00
0.00
0.00
0.00
0.00
0.00
0.00
FY 2013
Actual
0.00
1,016.94
20.99
0.00
2,098.40
65.93
0.00
919.10
18.98
3.48
1,923.34
59.58
0.00
214.95
4.44
0.81
449.84
13.93
3,484.78
99,315.83
0.00
0.00
0.00
0.00
0.00
0.00

2016-2017
FY 2017
Adopted
Budget
Account Code
001-2212-6343-300-000-040
001-2212-6343-300-107-000
001-2212-6343-402-026-000
001-2212-6361-300-026-000
001-2212-6391-000-020-000
001-2212-6391-000-026-001
001-2212-6391-000-222-000
001-2212-6391-105-026-000
001-2212-6391-105-026-001
001-2212-6391-300-026-000
001-2212-6391-300-026-001
001-2212-6391-300-026-026
001-2212-6391-402-026-000
001-2212-6391-402-026-021
001-2212-6391-402-026-023
001-2212-6391-402-026-024
001-2212-6391-404-026-000
001-2212-6391-404-026-021
001-2212-6411-000-020-010
001-2212-6411-000-222-000
001-2212-6411-105-026-000
001-2212-6411-105-107-000
001-2212-6411-300-000-040
001-2212-6411-300-026-000
001-2212-6411-300-026-022
001-2212-6411-300-107-000
Account Description
CTT TRAVEL
GR COLL WORK TRAVEL
GR 21ST TRAVEL
GR 21ST COMMUNICATION
GR S I G PURC SERVICE
GR 21ST INDIRECT COSTS
TIID EMINTS PUR SRV
GR 21ST PUR SERV HS
GR 21 INDIRECT COST HS
GR 21ST MS PURC SERV
GR 21ST INDIRECT MS
21st PQA
GR 21ST PUR SERV EL
GR 21 YMCA BENEFITS
GR 21ST BPD PURC SERV
GR 21ST HEALTH PURC SERV
GR 21ST PUR SERV LL
GR 21ST YMCA BENEFITS LL
GR S I G SUPPLY
TIID EMINTS SUPPLIES
GR 21ST HS SUPPLIES
CTT SUPPLIES
GR 21ST MS SUPPLY
GR 21ST MUEXT SU RH
0
1,344
2,200
1,000
0
0
0
5,200
0
1,000
0
0
26,554
0
0
0
0
0
0
0
4,418
0
0
5,300
0
0
FY 2016
Working
Budget
0
7,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
307.00
611.00
2,448.00
1,000.00
0.00
4,250.00
0.00
7,930.00
0.00
3,849.00
0.00
0.00
23,229.00
0.00
0.00
5,180.00
1,700.00
0.00
0.00
0.00
8,000.00
1,623.00
0.00
7,680.00
0.00
717.00
FY 2014
Actual
219.60
0.00
5,525.41
345.80
0.00
0.00
0.00
458.20
0.00
47,112.91
0.00
4,600.00
0.00
6,030.97
0.00
4,858.50
0.00
1,467.90
0.00
0.00
4,519.37
3,586.20
88.81
5,977.81
844.02
4,154.54
FY 2013
Actual
1,469.05
0.00
2,120.62
248.32
0.00
0.00
0.00
3,007.05
0.00
60,157.86
132.00
0.00
0.00
10,030.89
1,213.86
4,685.90
0.00
0.00
0.00
119.27
3,637.52
0.00
104.80
9,463.46
1,857.07
0.00

2016-2017
Account Code
001-2212-6411-402-026-000
001-2212-6411-402-026-021
001-2212-6411-402-026-023
001-2212-6411-402-026-024
001-2212-6411-402-107-000
001-2212-6411-404-026-000
001-2212-6411-404-026-021
001-2212-6486-402-026-000
002-2212-6111-000-004-004
002-2212-6111-000-020-000
002-2212-6111-000-222-000
002-2212-6111-105-026-000
002-2212-6111-105-107-000
002-2212-6111-300-000-040
002-2212-6111-300-026-000
002-2212-6111-300-107-000
002-2212-6111-402-026-000
002-2212-6111-402-107-000
002-2212-6111-404-026-000
002-2212-6121-105-107-000
002-2212-6121-300-107-000
002-2212-6121-402-107-000
002-2212-6131-000-026-000
002-2212-6131-105-026-000
002-2212-6131-300-026-000
002-2212-6211-000-004-004
Account Description
GR 21ST SUPPLY EL
GR 21ST YMCA SUPPLY
GR 21ST BPD SUPPLY
GR 21ST HEALTH SUPPLY
GR 21ST SUPPLY LL
GR 21ST YMCA SU LL
GR 21ST PT FUEL
GR MAXIMUS TCHR SAL
GR S I G TEACH SALARY
TIID EMINTS SAL
GR 21ST HS SALARY
GR COLL WORK SALARY
CTT SALARY
GR 21ST MS SALARY
GR COLL WORK SALARY
GR 21ST EL SALARY
GR COLL WORK SALARY
GR 21ST SALARY LL
GR COLL WORK SUB SALARY
21ST PDC
GR 21ST PDC SAL HS
GR 21ST PDC MS
GR TEACH RET MAXIMUS
FY 2017
Adopted
Budget
FY 2016
Working
Budget
1,850
0
0
4,200
0
0
0
22,000
0
0
0
11,640
0
0
46,350
0
76,486
0
0
0
0
0
0
0
0
0
0
0
0
0
7,500
0
0
0
0
0
0
0
0
0
0
0
83,307
0
0
0
0
0
0
0
0
0
FY 2015
Actual
13,700.00
0.00
0.00
3,400.00
79.00
0.00
0.00
27,600.00
3,035.00
0.00
0.00
4,300.00
2,140.00
0.00
33,000.00
4,320.00
67,600.00
5,337.00
0.00
1,680.00
1,085.00
980.00
0.00
0.00
0.00
440.00
FY 2014
Actual
2,087.23
14,033.00
0.00
3,444.65
898.88
1,378.30
3,532.31
21,894.40
3,060.00
0.00
0.00
4,460.23
0.00
2,250.00
37,912.77
0.00
56,836.20
4,173.00
0.00
2,722.30
2,037.70
1,260.00
3,100.00
0.00
0.00
443.76
FY 2013
Actual
8,781.21
7,874.48
0.00
2,259.77
1,919.50
0.00
0.00
26,593.00
3,060.00
0.00
0.00
5,159.75
0.00
0.00
57,012.65
0.00
84,718.41
0.00
1,812.11
0.00
0.00
1,960.00
0.00
912.00
0.00
443.76

2016-2017
Account Code
002-2212-6211-000-020-000
002-2212-6211-000-026-000
002-2212-6211-000-222-000
002-2212-6211-105-026-000
002-2212-6211-105-107-000
002-2212-6211-300-000-040
002-2212-6211-300-026-000
002-2212-6211-300-107-000
002-2212-6211-402-026-000
002-2212-6211-402-107-000
002-2212-6211-404-026-000
002-2212-6231-105-026-000
002-2212-6231-105-107-000
002-2212-6231-300-026-000
002-2212-6231-300-107-000
002-2212-6231-402-026-000
002-2212-6231-402-107-000
002-2212-6232-000-004-004
002-2212-6232-000-020-000
002-2212-6232-000-026-000
002-2212-6232-000-222-000
002-2212-6232-105-026-000
002-2212-6232-105-107-000
002-2212-6232-300-000-040
002-2212-6232-300-026-000
002-2212-6232-300-107-000
Account Description
GR SIG TEACH RET
GR 21ST RETIREMENT
TIID EMINTS RET
GR 21ST HS RETIREMENT
GR COLL WORK TEACH RET
CTT RETIREMENT
GR 21ST MS RETIREMENT
GR COLL WORK TEAC RET
GR 21ST EL RET
GR COLL WORK RET
GR 21ST RET LL
OASDI
GR COLL WORK OASDI
OASDI
GR COLL WORK SUB OASDI
OASDI
GR COLL WORK SUB OASDI
GR MEDICARE MAXIMUS
GR SIG Medicare
GR 21ST MEDICARE
TIID EMINTS MC
GR 21ST HS MEDICARE
GR COLL WORK MEDICARE
CTT MEDICARE
GR 21ST MS MEDICARE
FY 2017
Adopted
Budget
FY 2016
Working
Budget
0
0
0
1,788
0
0
6,821
0
11,191
0
0
0
0
0
0
0
0
0
0
0
0
169
0
0
672
0
0
0
0
0
0
0
0
0
12,862
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
FY 2015
Actual
0.00
0.00
0.00
1,380.00
311.00
0.00
5,560.00
627.00
11,000.00
928.00
0.00
0.00
174.00
0.00
63.00
0.00
83.00
44.00
0.00
0.00
0.00
140.00
72.00
0.00
535.00
77.00
FY 2014
Actual
0.00
449.50
0.00
389.59
0.00
326.25
4,635.39
0.00
8,776.65
986.00
0.00
109.94
168.78
1,106.39
117.63
0.00
65.10
44.40
0.00
45.12
0.00
64.67
39.38
32.65
549.73
29.55
FY 2013
Actual
0.00
0.00
0.00
880.42
0.00
0.00
7,175.06
0.00
11,736.95
0.00
262.76
0.00
0.00
1,187.47
0.00
674.34
121.52
44.40
0.00
0.00
0.00
88.06
0.00
0.00
826.73
0.00

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
002-2212-6232-402-026-000
002-2212-6232-402-107-000
002-2212-6232-404-026-000
002-2212-6241-402-026-000
004-2212-6542-105-026-000
004-2212-6542-300-026-000
004-2212-6542-402-026-000
FUNCTION 2212 TOTAL
Account Description
GR 21ST EL MC
GR 21ST MEDICARE LL
GR 21ST HEALTH EL
GR 21ST HS EQUIP
GR 21 EQUIP MS
GR 21ST EQUIP EL
Grants
1,109
0
0
11,070
0
0
0
399,943
1,208
0
0
5,420
0
0
0
421,500
1,070.00
93.00
0.00
6,000.00
10,820.00
22,989.00
8,949.00
426,325.00
FY 2014
Actual
816.93
116.89
0.00
3,704.85
0.00
1,801.70
0.00
397,971.77
001-2214-6151-105-000-000
001-2214-6221-105-000-000
001-2214-6231-105-000-000
001-2214-6232-105-000-000
001-2214-6319-105-000-000
001-2214-6343-105-000-000
001-2214-6391-105-000-000
001-2214-6411-105-000-000
002-2214-6121-105-000-000
002-2214-6131-105-000-000
002-2214-6211-105-000-000
002-2214-6221-105-000-000
002-2214-6231-105-000-000
002-2214-6231-300-000-000
002-2214-6232-105-000-000
FUNCTION 2214 TOTAL
PDC SALARY N/C

OASDI
PDC MEDICARE
PDC REIMBURSEMENT
PDC TRAVEL
PDC PURCH SERVICE
PDC SUPPLIES
PDC SALARY SUBS
PDC SALARY
PDC RETIREMENT
OASDI
OASDI
PDC MEDICARE
0
0
0
0
16,732
9,203
11,140
3,625
0
0
0
0
0
0
0
40,700
0
0
0
0
0
1,000
450
61,550
0
0
0
0
0
0
0
63,000
478.00
55.00
50.00
12.00
11,349.00
8,363.00
16,141.00
3,807.00
1,645.00
24,840.00
3,573.00
20.00
248.00
0.00
414.00
70,995.00
360.00
24.70
22.32
5.22
11,578.52
1,456.04
12,253.24
2,681.25
0.00
18,420.00
2,670.90
0.00
0.00
0.00
266.82
49,739.01
FY 2013
Actual
1,212.58
28.56
26.27
4,699.59
0.00
3,944.04
0.00
491,543.66
600.00
41.15
37.20
8.70
11,358.41
5,641.30
7,200.00
2,609.98
0.00
14,770.00
2,106.85
0.00
14.88
0.00
211.16
44,599.63

2016-2017
Account Code
Account Description
001-2220-6391-105-000-001
001-2220-6391-300-000-003
001-2220-6391-402-000-000
001-2220-6411-105-000-000
001-2220-6411-300-000-003
001-2220-6411-402-000-001
001-2220-6441-105-000-000
001-2220-6445-300-000-000
001-2220-6447-402-000-000
001-2220-6451-105-000-001
001-2220-6451-300-000-000
001-2220-6451-402-000-000
002-2220-6111-105-000-000
002-2220-6111-300-000-000
002-2220-6111-402-000-000
002-2220-6121-300-000-000
002-2220-6121-402-000-000
002-2220-6141-000-000-001
002-2220-6211-000-000-002
002-2220-6211-000-112-000
002-2220-6211-105-000-000
002-2220-6211-300-000-000
002-2220-6211-402-000-000
002-2220-6231-105-000-000
LB HS PURC SERV
LB MS PURC SERV
LB ELEM PURC SERV
LB HS SUPPLIES
LB MS SUPPLIES
LB ELEM SUPPLIES
LB HS BOOKS
LB MS BOOKS
LB EL BOOKS
LB HS PERIODICALS
LB MS PERIODICALS
LB EL PERIODICALS
LB MS SUB TEACH
LB EL SUB TEACH
LB SICK LEAVE
Teacher Retirement
LB CL RET
TEACH RET
Teacher Retirement
Teacher Retirement
OASDI
FY 2017
Adopted
Budget
FY 2016
Working
Budget
500
500
1,850
3,000
4,000
4,500
8,250
7,600
3,000
1,320
1,200
500
38,560
45,774
18,750
2,600
0
0
0
0
6,394
7,440
3,120
0
500
500
1,850
3,000
4,000
3,000
8,250
7,600
4,000
1,320
1,200
1,000
37,077
44,013
22,160
2,600
0
0
0
0
6,150
7,165
3,605
0
FY 2015
Actual
500.00
452.00
850.00
3,000.00
3,081.00
4,000.00
8,250.00
8,557.00
4,000.00
1,320.00
1,200.00
1,000.00
36,261.00
43,197.00
43,503.00
2,600.00
0.00
0.00
0.00
0.00
5,972.00
6,977.00
7,022.00
0.00
FY 2014
Actual
500.00
0.00
812.42
4,388.07
6,347.37
6,760.03
16,500.00
14,573.75
5,603.82
1,318.10
1,180.05
0.00
36,261.00
43,197.00
43,503.00
700.00
315.00
332.50
0.00
833.75
5,971.68
6,977.40
7,021.68
47.74
FY 2013
Actual
400.00
0.00
812.42
4,400.00
9,635.69
1,044.72
16,664.23
13,742.59
2,741.56
1,253.23
1,185.00
0.00
35,853.00
42,789.00
43,095.00
3,816.10
245.00
385.00
833.75
0.00
5,877.69
6,883.41
6,927.69
45.57

2016-2017
Account Code
002-2220-6231-300-000-000
002-2220-6231-402-000-000
002-2220-6232-000-000-001
002-2220-6232-000-000-002
002-2220-6232-000-112-000
002-2220-6232-105-000-000
002-2220-6232-300-000-000
002-2220-6232-402-000-000
002-2220-6241-105-000-000
002-2220-6241-300-000-000
002-2220-6241-402-000-000
FUNCTION 2220 TOTAL
Account Description
OASDI
OASDI
Medicare
Medicare
LB CL MC
Medicare
Medicare
Medicare
Employee Insurance
Employee Insurance
Employee Insurance
Library
001-2310-6271-000-000-000
001-2310-6315-000-000-000
001-2310-6316-000-000-000
001-2310-6317-000-000-000
001-2310-6318-000-000-000
001-2310-6343-000-000-000
001-2310-6352-000-152-000
001-2310-6353-000-152-000
001-2310-6362-000-000-000
001-2310-6391-000-000-000
001-2310-6391-000-158-000
001-2310-6411-000-000-000
BE UNEMPLOYMENT COMP
BE AUDIT
BE COMPUTER SOFTWARE
BE LEGAL
BE ELECTION
BE TRAVEL/EXPENSES
BE LIABILITY INS
BE BONDS SEC AND TREA
BE ADVERTISEMENT
BE OTHER EXPENSES
BE WELLNESS + EMPLOYEE HEA
BE SUPPLIES
FY 2017
Adopted
Budget
FY 2016
Working
Budget
161
0
0
0
0
559
701
272
5,555
5,555
2,777
174,438
161
0
0
0
0
538
676
321
5,357
5,420
2,710
174,173
20,000
12,000
0
14,000
6,000
500
11,200
100
18,000
32,000
75,000
1,000
20,000
12,000
0
14,000
6,000
500
11,200
100
18,000
32,000
75,000
1,000
FY 2015
Actual
161.00
0.00
0.00
0.00
0.00
526.00
664.00
631.00
4,942.00
4,942.00
4,942.00
218,026.00
FY 2014
Actual
34.72
0.00
4.82
0.00
83.38
535.97
634.98
640.57
4,940.46
4,940.46
4,940.46
246,911.53
FY 2013
Actual
17.36
4.34
5.58
83.38
0.00
530.51
673.26
545.61
4,699.59
4,699.59
4,699.59
241,126.89
20,000.00
12,500.00
0.00
13,921.00
6,000.00
500.00
11,188.00
100.00
18,000.00
32,000.00
64,000.00
1,000.00
5,370.85
15,500.00
0.00
10,616.10
4,137.08
485.00
9,457.00
80.00
7,725.81
35,878.27
0.00
1,337.65
12,488.35
14,700.00
0.00
18,908.96
5,861.40
35.00
11,885.00
100.00
7,994.75
27,116.61
0.00
956.17

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
002-2310-6111-000-000-000
002-2310-6211-000-000-000
002-2310-6232-000-000-000
FUNCTION 2310 TOTAL
Account Description
BE BD MIN TEACH SAL
TEACHER RETIREMENT
MEDICARE
Board of Education
0
0
0
189,800
1,000
0
0
190,800
1,000.00
0.00
0.00
180,209.00
FY 2014
Actual
900.00
130.55
13.07
91,631.38
001-2320-6151-000-000-000
001-2320-6151-000-002-000
001-2320-6161-000-000-000
001-2320-6171-000-000-000
001-2320-6221-000-000-000
001-2320-6221-000-002-000
001-2320-6231-000-000-000
001-2320-6231-000-002-000
001-2320-6232-000-000-000
001-2320-6232-000-002-000
001-2320-6241-000-000-000
001-2320-6334-000-000-000
001-2320-6335-000-000-000
001-2320-6343-000-000-000
001-2320-6352-000-152-000
001-2320-6361-000-000-000
001-2320-6371-000-000-000
001-2320-6391-000-000-000
001-2320-6398-000-000-000
001-2320-6411-000-000-000
EA SALARIES N/C
MISC CLASSIFIED SALARY
EA SICK LEAVE/VAC
EA NON-CERT RETIREMEN
MISC CLASSIFIED RET
EA OASDI N/C
MISC CLASSIFED OASDI
EA MEDICARE
MISC CLASSIFIED MEDICARE
EMP INS
EA COPIER LEASE
EA WATER & SEWER
EA TRAVEL
EA DIST GEN LIABILITY
EA TELEPHONE/POSTAGE
EA Dues - MEMBERSHIPS
EA PUR SERVICE
EA OTHER EXPENSES
EA SUPPLIES
154,056
0
0
0
11,707
0
9,551
0
2,234
0
16,704
0
700
2,500
59,000
12,700
1,500
5,000
300
8,300
149,862
0
0
0
12,094
0
9,291
0
2,173
0
27,092
0
700
2,500
59,000
12,700
1,500
5,000
300
8,300
158,053.00
0.00
0.00
3,500.00
12,792.00
0.00
9,946.00
0.00
2,327.00
0.00
29,655.00
0.00
594.00
2,500.00
58,738.00
12,700.00
1,325.00
5,225.00
300.00
8,300.00
152,658.00
(1,388.14)
245.00
806.33
12,132.65
7.24
9,250.76
6.55
2,163.64
1.53
24,288.67
0.00
458.72
931.18
45,299.00
8,927.49
720.00
828.61
247.76
10,247.93
FY 2013
Actual
600.00
87.04
8.72
100,742.00
151,079.06
(2,678.65)
105.00
0.00
11,953.64
4.80
8,953.86
6.51
2,095.07
1.53
23,257.74
(1.00)
449.28
734.87
0.00
5,776.76
718.00
5,903.19
296.74
6,745.54

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
001-2320-6430-402-000-000
001-2320-6431-402-000-000
001-2320-6481-000-000-000
002-2320-6111-000-000-000
002-2320-6141-000-000-000
002-2320-6211-000-000-000
002-2320-6232-000-000-000
002-2320-6241-000-000-000
FUNCTION 2320 TOTAL
Account Description
EA TEXTBOOKS
EA TEXTBOOKS
EA ELECTRIC
EA ADMIN/SALARIES
EA SICK LEAVE
EA RETIREMENT ADM
MEDICARE
EMP INS
0
0
3,300
306,280
0
46,016
4,441
11,110
655,599
0
0
3,300
191,530
0
29,338
2,777
10,840
528,297
0.00
0.00
3,300.00
191,030.00
0.00
29,127.00
2,770.00
15,097.00
547,279.00
FY 2014
Actual
0.00
(18.40)
2,863.18
195,310.00
350.00
29,688.03
2,755.49
22,306.48
521,087.70
001-2400-6151-000-000-000
001-2400-6161-000-000-000
001-2400-6171-000-000-000
001-2400-6221-000-000-000
001-2400-6231-000-000-000
001-2400-6232-000-000-000
001-2400-6241-000-000-000
001-2400-6334-000-000-000
001-2400-6343-105-000-004
001-2400-6343-300-000-001
001-2400-6343-402-000-000
001-2400-6361-000-000-000
001-2400-6391-105-000-000
001-2400-6391-105-000-001
001-2400-6391-300-000-004
PO SECRETARY SALARIES
PO PART TIME SAL
PO SECRETARY SICK LEAVE
PO NON-CERT RETIREMEN
PO OASDI N/C
PO MEDICARE
EMP INS
PO COPY MACH LEASE
PO TRAVEL HS
PO MS TRAVEL
PO EL TRAVEL
PO TELE/POSTAGE
PO PURCH SERV HS
PO HS PURC SERV
PO MS PURC SRV
124,726
1,523
0
9,846
6,949
1,625
33,093
28,000
3,000
1,200
1,200
13,000
0
1,000
400
122,843
1,523
0
10,648
7,711
1,803
32,499
28,000
2,500
1,200
1,200
13,000
0
500
400
151,127.00
3,523.00
450.00
12,722.00
9,464.00
2,213.00
34,492.00
28,000.00
2,500.00
850.00
1,200.00
13,000.00
0.00
500.00
750.00
159,796.05
3,593.87
45.00
13,412.18
9,934.02
2,323.26
34,487.96
23,844.70
1,491.16
728.28
1,035.58
7,777.85
0.00
13.15
400.00
FY 2013
Actual
0.00
99,008.86
2,375.78
194,310.00
0.00
29,517.42
2,754.24
22,017.13
565,385.37
159,530.29
3,797.28
0.00
13,252.39
9,905.41
2,318.02
32,305.47
30,627.87
1,623.93
1,029.60
1,168.12
9,494.59
0.00
130.99
229.00

2016-2017
Account Code
001-2400-6391-402-000-002
001-2400-6411-105-000-004
001-2400-6411-300-000-003
001-2400-6411-402-000-001
002-2400-6111-105-000-000
002-2400-6111-300-000-000
002-2400-6111-402-000-000
002-2400-6141-000-000-000
002-2400-6211-105-000-000
002-2400-6211-300-000-000
002-2400-6211-402-000-000
002-2400-6211-404-000-000
002-2400-6232-000-000-000
002-2400-6232-105-000-000
002-2400-6232-300-000-000
002-2400-6232-402-000-000
002-2400-6241-105-000-000
002-2400-6241-300-000-000
002-2400-6241-402-000-000
FUNCTION 2400 TOTAL
Account Description
PO EL PURC SRV
PO SUPPLIES HS
PO SUPPLIES MS
PO SUPPLIES ELEM
PO PRIN/SALARIES HS
PO PRIN SALARY MS
PO PRIN SALARY EL
PO SICK/VAC LEAVE
Teacher Retirement
Teacher Retirement
Teacher Retirement
Teacher Retirement
Medicare
Medicare
Medicare
Medicare
Employee Insurance
Employee Insurance
Employee Insurance
Principal Office
001-2491-6391-105-000-000
001-2491-6411-105-000-000
FUNCTION 2491 TOTAL
HS GRADUATION PURC SRV

HS GRADUATION EXP
FY 2017
Adopted
Budget
FY 2016
Working
Budget
500
7,000
2,400
2,000
146,640
128,041
126,631
0
10,050
20,171
10,905
0
0
844
1,857
930
11,110
11,110
11,110
716,861
500
7,000
2,400
3,000
126,500
123,116
104,800
0
19,909
19,418
16,762
0
0
1,834
1,785
1,520
10,840
10,840
10,840
684,891
500.00
7,000.00
2,400.00
3,000.00
129,160.00
122,116.00
77,850.00
0.00
20,156.00
19,134.00
11,824.00
3,941.00
0.00
1,873.00
1,771.00
1,129.00
9,846.00
9,885.00
3,707.00
714,245.00
0
3,000
3,000
0
3,000
3,000
0.00
3,000.00
3,000.00
FY 2015
Actual
FY 2014
Actual
571.12
7,885.22
995.41
4,348.58
132,850.00
122,116.00
81,419.27
420.00
20,690.78
19,134.35
12,787.30
4,262.37
6.09
1,814.95
1,731.60
1,090.17
9,880.48
9,880.48
6,792.55
727,994.35
35.00
2,185.86
2,220.86
FY 2013
Actual
0.00
8,605.37
2,336.43
3,294.11
130,050.00
124,542.00
81,269.28
25.00
20,207.40
19,406.24
12,796.64
4,236.52
0.36
1,770.36
1,799.84
1,081.46
9,345.80
9,328.16
7,009.34
732,943.18
0.00
2,777.91
2,777.91

2016-2017
FY 2017
Adopted
Budget
Account Code
Account Description
001-2540-6151-000-000-000
001-2540-6151-000-200-000
001-2540-6171-000-000-000
001-2540-6221-000-000-000
001-2540-6221-000-200-000
001-2540-6231-000-000-000
001-2540-6231-000-200-000
001-2540-6232-000-000-000
001-2540-6232-000-200-000
001-2540-6241-000-000-000
001-2540-6261-000-152-000
001-2540-6312-000-000-011
001-2540-6333-000-000-001
001-2540-6351-000-152-000
001-2540-6391-000-000-000
001-2540-6410-000-000-000
001-2540-6411-000-000-000
001-2540-6411-000-009-000
001-2540-6481-000-000-007
004-2540-6521-402-000-000
004-2540-6531-000-036-000
004-2540-6531-000-036-110
004-2540-6531-000-129-000
004-2540-6541-000-000-000
FUNCTION 2540 TOTAL
OM CUSTODIAL SALARIES
OM SAL OVERTIME
OM CUSTODIAN SICK LEAVE
OM NON-CERT RETIREMEN
OM RET O/T
OM SOCIAL SEC
OM OASDI O/T
OM MEDICARE
OM MEDICARE O/T
EMP INS
OM WORK/COMP INSUR
OM PHYSICAL
OM CLASSROOM LEASE
OM PROPERTY INSURANCE
OM PU PURCHASE SERVIC
OM SU SUPPLIES
OM SU SUPPLIES
OM FEMA BLDG SU
OM ELECTRIC GENERAL
OM FEMA BLDG EL
OM SIDEWALK FED EXP
OM SIDEWALK LOCAL EXP
OM IMPROV/SPEC PROJ
OM EQUIP
Op/Maintenance Plant
458,632
12,600
0
36,382
864
268,112
781
6,270
183
98,244
77,000
250
0
65,000
85,000
0
115,000
0
5,500
0
0
0
600,000
15,000
1,603,518
FY 2016
Working
Budget
440,267
12,600
0
36,769
864
27,297
781
6,384
183
96,065
77,000
250
0
65,000
85,000
0
115,000
0
5,500
0
0
0
500,000
15,000
1,487,460
FY 2015
Actual
482,645.00
12,600.00
1,800.00
39,480.00
864.00
29,924.00
781.00
6,999.00
183.00
98,163.00
50,517.00
250.00
35,050.00
64,333.00
85,000.00
0.00
115,000.00
0.00
5,500.00
0.00
184,717.00
115,672.00
372,229.00
15,000.00
1,720,207.00
FY 2014
Actual
507,227.63
5,675.89
2,456.18
41,814.03
389.37
31,463.67
351.92
7,358.44
82.27
102,028.73
61,323.00
100.00
35,050.00
54,756.00
75,345.13
0.00
74,094.05
0.00
5,011.04
0.00
16,884.60
4,276.29
335,119.29
11,400.00
1,376,010.88
FY 2013
Actual
494,474.29
9,005.33
3,182.12
40,294.43
617.81
31,290.30
558.34
7,317.68
130.56
93,234.05
66,727.00
119.80
44,900.00
82,781.00
55,344.32
(1.20)
117,180.20
0.00
3,066.54
0.00
0.00
0.00
287,402.02
0.00
1,350,234.34

2016-2017
Account Code
Account Description
001-2552-6151-000-000-000
001-2552-6151-000-000-001
001-2552-6151-000-000-005
001-2552-6151-000-001-003
001-2552-6151-404-151-000
001-2552-6161-000-000-000
001-2552-6161-000-000-005
001-2552-6171-000-000-000
001-2552-6221-000-000-000
001-2552-6221-000-000-001
001-2552-6221-000-000-005
001-2552-6221-000-001-003
001-2552-6221-404-151-000
001-2552-6231-000-000-000
001-2552-6231-000-000-001
001-2552-6231-000-000-005
001-2552-6231-000-001-003
001-2552-6231-404-151-000
001-2552-6232-000-000-000
001-2552-6232-000-000-001
001-2552-6232-000-000-005
001-2552-6232-000-001-003
001-2552-6232-404-151-000
001-2552-6241-000-000-000
PT SALARY DRIVER/AIDE
PT SALARY SUMMER SCH
PT SALARY TITLE 1
PART TIME SAL
PT NON CERT RETIRE
PT SUB N/C RETIREMENT
NON TEAC RET
PT SOCIAL SEC
PT SUB OASDI-SS N/C
OASDI
OASDI
OASDI
PT MEDICARE
PT SUB MEDICARE N/C
PT MEDICARE SUB
Medicare
Medicare
EMP INS
FY 2017
Adopted
Budget
FY 2016
Working
Budget
352,463
23,000
0
11,000
0
1,540
20,300
10,000
28,743
1,578
0
755
0
21,994
1,426
1,259
682
0
5,144
334
294
160
0
79,180
343,987
23,000
0
11,000
0
1,540
20,300
10,000
29,504
1,578
0
755
0
22,043
1,426
1,259
682
0
5,155
334
294
160
0
89,506
FY 2015
Actual
353,003.00
23,000.00
0.00
11,000.00
200.00
1,540.00
20,300.00
6,103.00
29,076.00
1,578.00
0.00
755.00
14.00
21,794.00
1,426.00
1,259.00
682.00
13.00
5,098.00
334.00
294.00
160.00
3.00
74,256.00
FY 2014
Actual
397,721.79
21,210.48
0.00
8,482.47
238.50
595.00
17,453.62
1,509.86
32,841.47
1,384.43
234.77
509.19
14.51
23,374.94
1,429.17
1,082.12
525.90
14.79
5,466.90
334.19
253.13
123.00
3.45
84,386.05
FY 2013
Actual
425,999.24
22,790.97
0.00
6,268.74
426.75
700.00
19,462.32
553.34
34,219.05
1,605.90
572.43
430.05
0.00
25,081.15
1,462.09
1,206.68
388.66
0.00
5,866.55
341.99
282.26
90.90
0.00
75,580.07

2016-2017
FY 2017
Adopted
Budget
Account Code
001-2552-6261-000-152-000
001-2552-6319-000-000-000
001-2552-6334-000-000-001
001-2552-6335-000-000-000
001-2552-6343-000-000-000
001-2552-6349-000-000-000
001-2552-6351-000-152-000
001-2552-6361-000-000-100
001-2552-6391-000-000-000
001-2552-6411-000-000-001
001-2552-6411-000-000-003
001-2552-6481-000-000-008
001-2552-6483-000-000-008
001-2552-6486-000-000-000
001-2552-6486-404-151-000
002-2552-6111-000-000-002
002-2552-6211-000-000-002
002-2552-6232-000-000-002
004-2552-6541-000-000-000
004-2552-6551-000-000-000
004-2552-6552-000-000-000
FUNCTION 2552 TOTAL
Account Description
PT WORK/COMP INSURANC
PT PHYSICALS & DRUG T
PT BUS LEASE
PT WATER
PT TRAVEL
PT LICENSE REIM/CDL T
PT BUS INSURANCE LIAB
PT TELEPHONE
PT PURCH SERVICE
PT TIRES/BAT/ACCES
PT SUPPLIES
PT ELECTRIC
PT HEATING
PT FUEL
PT FUEL TITLE 1
PT SALARY
PT Teacher Retirement
Medicare
PT EQUIPMENT
PT VEHICLES NON BUS
PT BUSES NEW
Transportation
001-2553-6341-000-100-052
FUNCTION 2553 TOTAL
CNTRD HD SAL DRIV SE

Contracted Hand Transp
FY 2016
Working
Budget
FY 2015
Actual
26,000
4,100
51,110
1,200
2,000
800
18,000
2,600
28,000
70,000
7,500
5,000
8,000
200,000
0
0
0
0
3,500
0
100,000
1,087,662
26,000
4,100
51,110
1,200
2,000
600
18,000
2,500
28,000
70,000
7,500
5,000
8,000
200,000
0
0
0
0
3,500
0
0
990,033
25,874.00
4,100.00
51,110.00
1,200.00
2,000.00
600.00
17,439.00
2,500.00
25,000.00
70,000.00
8,500.00
5,000.00
8,000.00
179,624.00
0.00
0.00
0.00
0.00
3,900.00
23,800.00
0.00
980,535.00
6,000
6,000
5,885
5,885
5,885.00
5,885.00
FY 2014
Actual
21,282.00
5,000.60
0.00
805.65
1,888.75
291.00
16,001.00
2,170.41
28,386.36
72,588.42
2,959.04
4,560.60
7,706.60
163,073.20
0.00
101.16
14.67
1.47
0.00
0.00
248,000.00
1,174,020.66
0.00
0.00
FY 2013
Actual
22,817.00
4,106.00
0.00
901.28
983.59
576.42
17,952.00
1,727.47
31,697.56
70,581.26
8,985.79
4,165.62
2,336.90
148,826.68
0.00
1,227.00
177.93
17.81
0.00
0.00
113,751.00
1,054,160.45
0.00
0.00

2016-2017
Account Code
Account Description
001-2554-6151-000-100-052
001-2554-6161-000-100-052
001-2554-6221-000-100-052
001-2554-6231-000-100-052
001-2554-6232-000-100-052
001-2554-6241-000-100-052
001-2554-6391-000-100-052
001-2554-6411-000-100-052
001-2554-6486-000-100-052
FUNCTION 2554 TOTAL

HD SUB BUS
DIST OPER HD N/C RET
HD OASDI N/C
HD AIDE MEDICARE N/C
HD DIST HEALTH
HD TRANS PUR SERV
HD GAS/TBA
HD FUEL
Transportation-Hand
004-2558-6551-000-000-000
FUNCTION 2558 TOTAL
VEHICLES NON BUS

Non Allowable Transp
001-2559-6341-000-100-043
001-2559-6341-000-100-044
FUNCTION 2559 TOTAL
ECSE DRIVER SALARY STATE

ECSE DRIVERS SALARY FED
ECSE Driver
001-2561-6151-000-000-000
001-2561-6151-000-200-000
001-2561-6161-000-000-000
FS SALARY
FS OVERTIME SALARY
FS PART TIME SAL
FY 2017
Adopted
Budget
FY 2016
Working
Budget
64,728
3,960
5,579
4,259
996
16,712
0
0
0
96,234
62,257
3,960
5,330
4,105
960
15,549
0
0
0
92,161
68,493.00
3,960.00
5,205.00
4,492.00
1,051.00
7,509.00
3,000.00
0.00
20,376.00
114,086.00
70,006.95
8,624.92
5,331.26
4,739.08
1,108.20
7,800.86
0.00
0.00
52,506.75
150,118.02
65,288.49
3,617.54
4,931.58
4,125.41
964.84
7,113.42
0.00
0.00
63,890.47
149,931.75
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
46,500
15,500
62,000
46,500
15,500
62,000
60,750.00
20,250.00
81,000.00
77,188.10
0.00
77,188.10
99,755.72
0.00
99,755.72
239,472
2,500
9,643
241,171
2,500
9,643
249,359.00
2,136.00
9,643.00
255,287.37
0.00
8,333.64
255,139.24
0.00
12,852.24
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
Account Code
001-2561-6171-000-000-000
001-2561-6221-000-000-000
001-2561-6221-000-200-000
001-2561-6231-000-000-000
001-2561-6231-000-200-000
001-2561-6232-000-000-000
001-2561-6232-000-200-000
001-2561-6241-000-000-000
001-2561-6312-000-000-000
001-2561-6332-000-000-000
001-2561-6343-000-000-000
001-2561-6391-000-000-000
001-2561-6391-402-151-000
001-2561-6411-000-000-000
001-2561-6471-000-000-000
001-2561-6471-000-000-004
001-2561-6483-000-000-000
004-2561-6542-000-000-001
FUNCTION 2561 TOTAL
Account Description
FS COOK SICK LEAVE
FS NON CERT RET
FS SOC SEC
OASDI
FS MEDICARE
Medicare
EMP INS
FS PHYSICALS
FS REPAIR
FS TRAVEL
FS PURCHASE SERVICE
FS TI MILK
FS SUPPLIES
FS FOOD
FS MILK
FS LP GAS-HEATING
FS EQUIPMENT
Food Service Direction
0
20,295
172
14,736
155
3,446
36
68,068
1,500
5,500
500
15,000
2,500
35,000
196,634
120,000
4,000
10,000
749,157
0
21,058
172
15,550
155
3,637
36
66,073
1,500
5,500
500
15,000
2,500
35,000
200,000
120,000
4,000
10,000
753,995
0.00
21,749.00
172.00
16,058.00
155.00
3,756.00
37.00
67,983.00
1,500.00
5,500.00
500.00
15,000.00
2,500.00
32,000.00
180,000.00
115,000.00
4,520.00
5,000.00
732,568.00
FY 2014
Actual
20.00
21,863.10
0.00
15,131.67
0.00
3,538.96
0.00
62,743.13
220.00
999.40
0.00
4,218.11
1,994.50
27,670.51
183,063.27
103,424.89
2,249.25
0.00
690,757.80
001-2690-6111-801-000-001
001-2690-6151-801-000-001
001-2690-6171-801-000-000
001-2690-6221-801-000-001
001-2690-6231-801-000-000
TECH SUPP N/C SALARY

TECH N/C SALARY
TECH SICK LEAVE
OASDI
0
86,743
0
6,696
0
0
28,387
0
1,947
0
0.00
27,979.00
0.00
1,919.00
0.00
0.00
27,978.96
0.00
1,919.40
0.00
FY 2013
Actual
1,179.11
21,281.46
0.00
15,652.52
0.00
3,660.70
0.00
54,026.09
165.00
671.30
0.00
29,733.72
2,070.41
30,943.50
157,261.54
95,993.60
1,938.13
4,135.36
686,703.92
188.85
58,990.57
1,801.23
4,257.27
111.68

2016-2017
Account Code
001-2690-6231-801-000-001
001-2690-6232-801-000-000
001-2690-6232-801-000-001
001-2690-6241-801-000-001
001-2690-6343-801-000-000
001-2690-6361-801-000-000
001-2690-6391-801-000-000
001-2690-6411-801-000-000
001-2690-6411-801-000-007
002-2690-6111-000-000-000
002-2690-6211-000-000-000
002-2690-6231-000-000-000
002-2690-6232-000-000-000
004-2690-6542-801-000-000
FUNCTION 2690 TOTAL
Account Description
OASDI
Medicare
Medicare
Employee Insurance
TECH SUPPORT TRAVEL
TECH Communication
TECH SUPPORT PURCH SV
TECH SUPP SUPPLIES
TECH SUPP HS ENHANC SUP
TECH SUPPORT SALARY
TEACH RET
OASDI
MEDICARE
TECH SUPPORT EQUIP
Tech Support
001-3500-6151-402-000-000
001-3500-6211-402-000-000
001-3500-6231-402-000-000
001-3500-6232-402-000-000
001-3500-6319-402-000-000
001-3500-6343-402-000-000
001-3500-6411-402-000-000
002-3500-6111-402-000-000
002-3500-6211-402-000-000
PAT SALARY
Teacher Retirement
PAT OASDI
PAT MEDICARE
PAT PROF DEV/CONF
PAT TRAVEL
PAT SUPPLIES/SCREEN
PAT TEACHER
Teacher Retirement
FY 2017
Adopted
Budget
FY 2016
Working
Budget
5,378
0
1,258
10,908
2,800
0
385,000
210,000
0
0
0
0
0
62,626
828,783
1,760
0
412
20
2,800
0
380,632
244,709
0
20,000
2,900
0
0
62,626
746,193
1,735.00
0.00
406.00
20.00
2,800.00
0.00
360,352.00
171,986.00
0.00
20,000.00
2,900.00
0.00
0.00
87,912.00
678,009.00
0
0
0
270
1,500
1,000
1,750
18,644
2,703
12,000
1,740
0
174
0
0
4,750
0
0
12,721.00
995.00
899.00
210.00
0.00
2,500.00
1,017.00
240.00
35.00
FY 2015
Actual
FY 2014
Actual
1,725.48
0.00
403.52
17.60
321.60
0.00
243,613.82
107,678.80
0.00
19,301.40
0.00
1,196.70
279.87
22,224.94
426,662.09
8,085.00
0.00
501.27
117.24
0.00
797.20
931.46
0.00
0.00
FY 2013
Actual
3,583.52
26.12
838.16
3,096.84
1,257.26
0.00
163,622.92
71,139.63
10,278.35
19,054.93
0.00
1,181.39
276.30
5,012.00
344,717.02
13,725.00
0.00
850.95
199.02
(21.87)
2,015.26
288.48
240.00
34.80

2016-2017
Account Code
002-3500-6221-402-000-000
002-3500-6231-402-000-000
002-3500-6232-402-000-000
FUNCTION 3500 TOTAL
Account Description
OASDI
Medicare
PAT
001-3512-6151-402-151-000
001-3512-6161-402-151-000
001-3512-6171-402-151-000
001-3512-6211-402-151-000
001-3512-6221-402-151-000
001-3512-6231-402-151-000
001-3512-6232-402-151-000
001-3512-6241-402-151-000
001-3512-6343-402-151-000
001-3512-6411-402-151-000
002-3512-6111-402-151-000
002-3512-6121-402-151-000
002-3512-6211-402-151-000
002-3512-6231-402-151-000
002-3512-6232-402-151-000
002-3512-6241-402-151-000
FUNCTION 3512 TOTAL
TI EARLY CHD N/C SALARY

TI EARLY CHD SICK LEAVE
Teacher Retirement
TI EARLY CHD N/C RET
TI EARLY CHD N/C OASDI
TI EARLY CHD N/C MC
TI EARLY CHD N/C HEALTH
TI EARLY CHD TRAVEL
TI EARLY CHD SUPPLIES
TI EARLY CHD SALARY
TI EARLY CHD SUBST
TI EARLY CHD RETIREMENT
TI EARLY CHD OASDI
TI EARLY CHD MEDICARE
Employee Insurance
Early Child Instr-Title I
001-3912-6411-402-151-000
TI PARENT INV SUPPLIES
FY 2017
Adopted
Budget
FY 2016
Working
Budget
0
0
0
26,367
0
0
0
18,664
0.00
0.00
4.00
18,621.00
30,800
0
0
0
2,398
1,910
477
4,181
500
800
76,194
1,300
12,572
81
1,124
10,548
146,684
29,630
0
0
0
2,588
1,837
430
8,130
500
500
76,194
1,300
12,572
81
1,124
10,548
145,434
30,320.00
455.00
0.00
1,859.00
1,014.00
1,880.00
440.00
6,824.00
500.00
500.00
74,562.00
1,300.00
12,219.00
81.00
1,100.00
9,750.00
142,804.00
29,610.50
665.00
300.00
1,859.28
1,028.84
1,775.74
415.27
4,641.93
174.30
180.07
66,810.00
595.00
11,100.63
36.88
977.38
9,781.14
129,951.96
29,741.16
840.00
0.00
0.00
2,217.87
1,790.87
420.33
2,611.53
0.00
0.00
74,970.00
1,400.00
12,050.19
86.80
1,040.90
8,164.23
135,333.88
8,500
7,000
7,000.00
6,606.93
7,112.43
FY 2015
Actual
FY 2014
Actual
0.00
0.00
0.00
10,432.17
FY 2013
Actual
0.00
0.00
3.48
17,335.12

2016-2017
FY 2017
Adopted
Budget
FY 2016
Working
Budget
FY 2015
Actual
FY 2014
Actual
7,553.89
FY 2013
Actual
7,112.43
Account Code
FUNCTION 3912 TOTAL
Account Description
Parent Involvement-Title I
8,500
7,000
8,000.00
004-4031-6521-000-000-000
FUNCTION 4031 TOTAL
AR ARCHITECT FEES
5,000
5,000
5,000
5,000
20,000.00
20,000.00
33,120.23
33,120.23
36,904.68
36,904.68
004-4051-6521-000-000-000
FUNCTION 4051 TOTAL
Bldg Purch/ Impr

Bldg Acq/Constr Svcs
0
0
0
0
0.00
0.00
36,048.10
36,048.10
0.00
0.00
004-5100-6612-000-000-000
FUNCTION 5100 TOTAL
DNR LOAN PRINCIPAL

Principal (loans) Paid
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
004-5121-6612-000-000-000
FUNCTION 5121 TOTAL
SHORT TERM LOAN BLDG

Short Term Loans Princpal
0
0
0
0
45,000.00
45,000.00
20,000.00
20,000.00
20,000.00
20,000.00
004-5122-6614-000-000-000
FUNCTION 5122 TOTAL
PRIN LONG TERM LOAN BUS

Prin Long Term Loan Bus
50,025
50,025
50,025
50,025
0.00
0.00
0.00
0.00
0.00
0.00
004-5131-6613-000-000-000
FUNCTION 5131 TOTAL
LEASE PURCH PRIN COPIER

Lease-Purchase Principal
14,111
14,111
14,111
14,111
14,111.00
14,111.00
11,627.56
11,627.56
5,608.17
5,608.17

2016-2017
FY 2017
Adopted
Budget
Account Code
Account Description
004-5200-6621-000-000-002
FUNCTION 5200 TOTAL
DNR INTEREST
Interest (loans) Paid
004-5222-6624-000-000-000
FUNCTION 5222 TOTAL
004-5231-6623-000-000-000
FUNCTION 5231 TOTAL
GRAND TOTAL
FY 2016
Working
Budget
FY 2015
Actual
FY 2014
Actual
FY 2013
Actual
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00

Int Long Term Loan Bus
5,628
5,628
5,628
5,628
0.00
0.00
0.00
0.00
0.00
0.00
Int on Lease Pur COPIER

Interest-Lease Purchase
2,483
2,483
2,483
2,483
2,483.00
2,483.00
2,482.88
2,482.88
1,447.05
1,447.05
16,858,500
15,959,201
16,831,955.93
17,504,966.04
17,148,066.49
Certified Salary Schedule

2016-17
Step
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
BS
31559
31983
32407
32832
33256
33680
34105
34529
34953
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
35378
BS+4
31877
32301
32726
33150
33574
33999
34423
34847
35272
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
35696
BS+8
32195
32620
33044
33468
33893
34317
34741
35166
35590
36014
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
36438
BS+12
32514
32938
33362
33786
34211
34635
35059
35484
35908
36332
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
36757
BS+16
32832
33256
33680
34105
34529
34953
35378
35802
36226
36651
37075
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
37499
BS+20
33150
33574
33999
34423
34847
35272
35696
36120
36545
36969
37393
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
37818
BS+24
33468
33893
34317
34741
35166
35590
36014
36438
36863
37287
37711
38136
38560
38984
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
39409
BS+28
33786
34211
34635
35059
35484
35908
36332
36757
37181
37605
38030
38454
38878
39303
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
39727
MS
35166
35590
36014
36438
36863
37287
37711
38136
38560
38984
39409
39833
40257
40682
41106
41530
41955
42379
42803
43228
43652
44076
44501
44925
45349
45774
46198
46622
47046
47471
47895
48319
48744
49168
49592
50017
50441
MS+8
35802
36226
36651
37075
37499
37924
38348
38772
39197
39621
40045
40470
40894
41318
41742
42167
42591
43015
43440
43864
44288
44713
45137
45561
45986
46410
46834
47259
47683
48107
48532
48956
49380
49805
MS+16
36438
36863
37287
37711
38136
38560
38984
39409
39833
40257
40682
41106
41530
41955
42379
42803
43228
43652
44076
44501
44925
45349
45774
46198
46622
47046
47471
47895
48319
48744
49168
49592
50017
50441
MS+24
37075
37499
37924
38348
38772
39197
39621
40045
40470
40894
41318
41742
42167
42591
43015
43440
43864
44288
44713
45137
45561
45986
46410
46834
47259
47683
48107
48532
48956
49380
49805
50229
50653
51078
SPEC
37711
38136
38560
38984
39409
39833
40257
40682
41106
41530
41955
42379
42803
43228
43652
44076
44501
44925
45349
45774
46198
46622
47046
47471
47895
48319
48744
49168
49592
50017
50441
50865
51290
51714
GF Certified Salary Schedule

2016-17
Step
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
BS GF BS+4 GF
31,559
31,877
31,983
32,301
32,407
32,726
32,832
33,150
33,256
33,574
33,680
33,999
34,105
34,423
34,529
34,847
34,953
35,272
35,378
35,696
35,802
36,120
36,226
36,545
36,651
36,969
37,075
37,393
37,499
37,818
37,924
38,242
38,348
38,666
38,772
39,090
39,197
39,515
39,621
39,939
40,045
40,363
40,470
40,788
40,894
41,212
41,318
41,636
41,742
42,061
42,167
42,485
42,591
42,909
43,015
43,334
43,440
43,758
43,864
44,182
44,288
44,607
44,713
45,031
45,137
45,455
45,561
45,880
BS+8 GF BS+12 GF BS+16 GF BS+20 GF BS+24 GF BS+28 GF

32,195
32,514
32,832
33,150
33,468
33,786
32,620
32,938
33,256
33,574
33,893
34,211
33,044
33,362
33,680
33,999
34,317
34,635
33,468
33,786
34,105
34,423
34,741
35,059
33,893
34,211
34,529
34,847
35,166
35,484
34,317
34,635
34,953
35,272
35,590
35,908
34,741
35,059
35,378
35,696
36,014
36,332
35,166
35,484
35,802
36,120
36,438
36,757
35,590
35,908
36,226
36,545
36,863
37,181
36,014
36,332
36,651
36,969
37,287
37,605
36,438
36,757
37,075
37,393
37,711
38,030
36,863
37,181
37,499
37,818
38,136
38,454
37,287
37,605
37,924
38,242
38,560
38,878
37,711
38,030
38,348
38,666
38,984
39,303
38,136
38,454
38,772
39,090
39,409
39,727
38,560
38,878
39,197
39,515
39,833
40,151
38,984
39,303
39,621
39,939
40,257
40,576
39,409
39,727
40,045
40,363
40,682
41,000
39,833
40,151
40,470
40,788
41,106
41,424
40,257
40,576
40,894
41,212
41,530
41,849
40,682
41,000
41,318
41,636
41,955
42,273
41,106
41,424
41,742
42,061
42,379
42,697
41,530
41,849
42,167
42,485
42,803
43,122
41,955
42,273
42,591
42,909
43,228
43,546
42,379
42,697
43,015
43,334
43,652
43,970
42,803
43,122
43,440
43,758
44,076
44,394
43,228
43,546
43,864
44,182
44,501
44,819
43,652
43,970
44,288
44,607
44,925
45,243
44,076
44,394
44,713
45,031
45,349
45,667
44,501
44,819
45,137
45,455
45,774
46,092
44,925
45,243
45,561
45,880
46,198
46,516
45,349
45,667
45,986
46,304
46,622
46,940
45,774
46,410
46,410
46,728
47,046
47,365
46,198
46,834
46,834
47,153
47,471
47,789
MS GF
35,166
35,590
36,014
36,438
36,863
37,287
37,711
38,136
38,560
38,984
39,409
39,833
40,257
40,682
41,106
41,530
41,955
42,379
42,803
43,228
43,652
44,076
44,501
44,925
45,349
45,774
46,198
46,622
47,046
47,471
47,895
48,319
48,744
49,168
MS+8 GF MS+16 GF MS+24 GF MS SP GF

35,802
36,438
37,075
37,711
36,226
36,863
37,499
38,136
36,651
37,287
37,924
38,560
37,075
37,711
38,348
38,984
37,499
38,136
38,772
39,409
37,924
38,560
39,197
39,833
38,348
38,984
39,621
40,257
38,772
39,409
40,045
40,682
39,197
39,833
40,470
41,106
39,621
40,257
40,894
41,530
40,045
40,682
41,318
41,955
40,470
41,106
41,742
42,379
40,894
41,530
42,167
42,803
41,318
41,955
42,591
43,228
41,742
42,379
43,015
43,652
42,167
42,803
43,440
44,076
42,591
43,228
43,864
44,501
43,015
43,652
44,288
44,925
43,440
44,076
44,713
45,349
43,864
44,501
45,137
45,774
44,288
44,925
45,561
46,198
44,713
45,349
45,986
46,622
45,137
45,774
46,410
47,046
45,561
46,198
46,834
47,471
45,986
46,622
47,259
47,895
46,410
47,046
47,683
48,319
46,834
47,471
48,107
48,744
47,259
47,895
48,532
49,168
47,683
48,319
48,956
49,592
48,107
48,744
49,380
50,017
48,532
49,168
49,380
50,441
48,956
49,592
49,805
50,865
49,380
50,017
50,229
51,290
49,805
50,441
50,653
51,714

CERTIFIED STAFF DETAILS
Teacher
2016-2017 Retirement
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1191-6111-000-000-000
Total 002-1191-6111-000-000-000
Employee Name
Vacant Job #891
TEACHER SAL SUM SCH
85,000.00 12,325.00
85,000.00 12,325.00
0.00
0.00
0.00
0.00
1,232.50
1,232.50
0.00
0.00
0.00
0.00
98,557.50
98,557.50
002-1191-6121-000-000-000
Total 002-1191-6121-000-000-000
Vacant Job #744

1,300.00
1,300.00
0.00
0.00
80.60
80.60
0.00
0.00
18.85
18.85
0.00
0.00
1,399.45
1,399.45
002-1221-6111-000-100-053
002-1221-6111-000-100-053
002-1221-6111-000-100-053
Total 002-1221-6111-000-100-053
JACKSON, KIM
JACKSON, KIM
SHARP, BRENT
SE DIR SALARY
39,833.00 6,578.36
2,214.71 321.13
58,240.00 9,247.38
100,287.71 16,146.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
577.58
32.11
844.48
1,454.17
0.00
0.00
0.00
0.00
5,554.80
0.00
5,554.80
11,109.60
52,543.74
2,567.95
73,886.66
128,998.35
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
002-1411-6111-000-000-000
Total 002-1411-6111-000-000-000
CANOLE, KIMBERLY
COPELAND, LAURA L
COPELAND, LAURA L
DISSMORE, GAYLE D
GRABEEL, JOY A
INGRAM, SHAUNDRA
JACKSON, KIM
LOGES, DOROTHY R
MADDUX, JILL C.
MADDUX, JILL C.
REEVES, LISA L
RICE, JACQUE R
RICE, JACQUE R
SCHNEIDER, AMY J
TALLANT, RACHEL HAVIN
WIMBERLY, COLBY
SA TEACHER SALARIES
1,263.00
158.00
1,894.00
631.00
158.00
631.00
1,578.00
4,103.00
631.00
158.00
946.00
946.00
1,263.00
158.00
631.00
1,263.00
16,412.00
183.14
22.91
274.63
91.50
22.91
91.50
228.81
594.94
91.50
22.91
137.17
137.17
183.14
22.91
91.50
183.14
2,379.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.31
2.29
27.46
9.15
2.29
9.15
22.88
59.49
9.15
2.29
13.72
13.72
18.31
2.29
9.15
18.31
237.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,464.45
183.20
2,196.09
731.65
183.20
731.65
1,829.69
4,757.43
731.65
183.20
1,096.89
1,096.89
1,464.45
183.20
731.65
1,464.45
19,029.74
002-1420-6131-000-000-000
002-1420-6131-000-000-000
ABRAHAM, JUSTIN B
ABRAHAM, JUSTIN B
1,894.00
1,894.00
274.63
274.63
0.00
0.00
0.00
0.00
27.46
27.46
0.00
0.00
0.00
0.00
2,196.09
2,196.09
0.00
0.00

Account Code
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
Teacher
Salary
6211
Employee Name
ABRAHAM, JUSTIN B
3,787.00
ABRAHAM, TWYLA J
1,894.00
CAMPBELL, RYAN P
2,840.00
COLE, STEVEN M
1,894.00
COLE, STEVEN M
3,156.00
FRYE-KANTAO, CARLIE LYNN1,578.00
GILPIN, SANDRA L
1,894.00
HARMON, JOHN D
3,156.00
HENRY, TYLER
2,840.00
HENRY, TYLER
5,049.00
INGRAM, ERIC
6,627.00
INGRAM, ERIC
4,103.00
INGRAM, ERIC
2,525.00
INGRAM, SHAUNDRA
1,894.00
INGRAM, SHAUNDRA
1,578.00
JACKSON, KIM
1,578.00
JACKSON, MARK ALLEN
6,627.00
JACKSON, MARK ALLEN
1,894.00
JOHNSON, AARON L
3,787.00
JOHNSON, AARON L
2,525.00
JOHNSON, AARON L
1,894.00
MCCORKILL, JENNIFER
631.00
MILLER, SCOTT M
2,947.00
MILLER, SCOTT M
2,840.00
MORRIS, MICHAEL STANTO 1,894.00
NOLAN, ERIC
3,156.00
NOLAN, ERIC
4,418.00
POTTER, BENJAMIN
1,894.00
POTTER, BENJAMIN
2,840.00
SMITH, ANGELA
3,787.00
549.12
274.63
411.80
274.63
457.62
228.81
549.12
0.00
457.62
0.00
0.00
960.92
594.94
366.13
274.63
228.81
228.81
960.92
274.63
549.12
366.13
274.63
0.00
427.32
411.80
274.63
0.00
0.00
274.63
411.80
549.12
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54.91
27.46
41.18
27.46
45.76
22.88
54.91
0.00
45.76
0.00
0.00
96.09
59.49
36.61
27.46
22.88
22.88
96.09
27.46
54.91
36.61
27.46
0.00
42.73
41.18
27.46
0.00
0.00
27.46
41.18
54.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,391.03
2,196.09
3,292.98
2,196.09
3,659.38
1,829.69
4,391.03
1,894.00
3,659.38
2,840.00
5,049.00
7,684.01
4,757.43
2,927.74
2,196.09
1,829.69
1,829.69
7,684.01
2,196.09
4,391.03
2,927.74
2,196.09
631.00
3,417.05
3,292.98
2,196.09
3,156.00
4,418.00
2,196.09
3,292.98
4,391.03

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
002-1420-6131-000-000-000
Total 002-1420-6131-000-000-000
Employee Name
SMITH, CARMEN M
4,418.00 640.61
SMITH, JENNIFER MICHELLE2,947.00 427.32
SMITH, JENNIFER MICHELLE2,840.00 411.80
STOKES, THOMAS
6,627.00 960.92
Vacant Job #1010
1,894.00 0.00
Vacant Job #1087
631.00
91.50
Vacant Job #1118
0.00
0.00
Vacant Job #1154
1,578.00 228.81
Vacant Job #1161
2,840.00 411.80
Vacant Job #1190
0.00
0.00
Vacant Job #1202
1,578.00 228.81
Vacant Job #1229
1,578.00 0.00
Vacant Job #394
0.00
0.00
Vacant Job #55
0.00
0.00
Vacant Job #944
0.00
0.00
VIETS, ANNA
1,894.00 0.00
WIMBERLY, COLBY
631.00
91.50
WIMBERLY, COLBY
2,525.00 366.13
ZANZIE, MICHAEL
1,894.00 274.63
ZANZIE, MICHAEL
3,156.00 457.62
ZANZIE, MICHAEL
3,156.00 457.62
ATH TEACHER STIPEND SAL135,289.00 16,230.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
117.43
0.00
0.00
0.00
0.00
0.00
0.00
97.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
215.27
64.06
42.73
41.18
96.09
0.00
9.15
0.00
22.88
41.18
0.00
22.88
0.00
0.00
0.00
0.00
0.00
9.15
36.61
27.46
45.76
45.76
1,622.99
0.00
0.00
0.00
0.00
27.46
0.00
0.00
0.00
0.00
0.00
0.00
22.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,122.67
3,417.05
3,292.98
7,684.01
2,038.89
731.65
0.00
1,829.69
3,292.98
0.00
1,829.69
1,698.72
0.00
0.00
0.00
1,894.00
731.65
2,927.74
2,196.09
3,659.38
3,659.38
153,408.25
002-2310-6111-000-000-000
Total 002-2310-6111-000-000-000
JACKSON, KIM
BE BD MIN TEACH SAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
002-2320-6111-000-000-000
002-2320-6111-000-000-000
002-2320-6111-000-000-000
Total 002-2320-6111-000-000-000
Total Central Office
DRYER, DEBORAH S.
MABARY, TERESA
RYAN, TIMOTHY W
EA ADMIN/SALARIES
91,000.00 13,997.58
90,480.00 13,119.60
124,800.00 18,898.58
306,280.00 46,015.76
644,568.71 93,098.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
295.87
1,319.50
1,311.96
1,809.60
4,441.06
8,988.68
0.00
0.00
0.00
0.00
69.19
5,554.80
0.00
5,554.80
11,109.60
22,219.20
111,871.88
104,911.56
151,062.98
367,846.42
769,239.71
0.00
0.00

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
Employee Name
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
002-1300-6111-100-000-000
Total 002-1300-6111-100-000-000
BLISS, KARI JO
35,378.00 5,129.81
CARTER, CHRISTINE J
0.00
0.00
CASTRODALE, MICHAEL DEA35,378.00 5,932.39
KRAMER, BRIAN T
43,228.00 7,070.64
LOGES, DOROTHY R
41,955.00 6,886.05
MANKEY, BRANDON L
0.00
0.00
MASHBURN, MATTHEW D 46,198.00 7,467.15
MCMILLAN, JEREMY DALLA 40,470.00 6,670.73
NEWMAN, DARIN E
44,501.00 7,255.22
RYAN, MELANIE DAWN
43,864.00 6,360.28
330,972.00 52,772.27
VO TEACHER SALARY
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
512.98
0.00
512.98
626.81
608.35
0.00
669.87
586.82
645.26
636.03
4,799.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.88
0.00
5,554.80
5,554.80
5,554.80
0.00
5,319.36
5,554.80
5,554.80
0.00
33,108.24
41,035.67
002-1300-6111-100-000-111
Total 002-1300-6111-100-000-111
Vacant Job #1111

DCTC EXTRA DUTY PAY
2,000.00
2,000.00
0.00
0.00
0.00
0.00
29.00
29.00
0.00
0.00
0.00
0.00
2,319.00
2,319.00
002-1300-6121-100-000-000
Total 002-1300-6121-100-000-000
Total DCCC
Vacant Job #744

VO SUB TEACHERS
5,200.00 0.00
5,200.00 0.00
338,172.00 53,062.27
0.00
0.00
0.00
322.40
322.40
322.40
0.00
0.00
4,828.10
75.40
75.40
75.40
0.00
5,597.80
0.00
5,597.80
33,108.24 429,568.41
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
BEHRLE, GAIL A
BEHRLE, GAIL A
BILLS, JAIME E
BORO, MARYANN NADINE
BROWNFIELD, KYLIE
BUXTON, GINA L
BUXTON, GINA L
CAMPBELL, RYAN P
COPELAND, LAURA L
37,818.00
2,840.00
38,560.00
36,863.00
12,290.12
4,103.00
38,136.00
18,245.41
3,472.00
38,560.00
41,530.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
548.36
41.18
559.12
534.51
178.21
59.49
552.97
264.56
50.34
559.12
602.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
0.00
5,554.80
5,554.80
0.00
0.00
5,554.80
2,277.47
0.00
5,554.80
5,554.80
290.00
290.00
6,286.19
411.80
6,393.78
6,147.71
1,782.07
594.94
6,332.30
2,974.64
503.44
6,393.78
6,824.43
47,378.17
56,480.25
55,004.20
59,654.38
53,282.35
57,956.28
50,860.31
421,651.61
50,207.35
3,292.98
51,067.70
49,100.02
14,250.40
4,757.43
50,576.07
23,762.08
4,025.78
51,067.70
54,511.42

Account Code
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
Employee Name
DISSMORE, GAYLE D
DRYER, DANIEL
DRYER, DANIEL
DRYER, DANIEL
GRABEEL, JOY A
GRABEEL, JOY A
GRICE, KEVIN
GRICE, KEVIN
HAYES, STEPHANIE
HENRY, TYLER
INGRAM, ERIC
INGRAM, SHAUNDRA
INGRAM, SHAUNDRA
JACKSON, MARK ALLEN
JOHNSON, LARA
KILBURN, MELISSA
LEWIS, ASHLEY
MADDUX, JILL C.
MADDUX, JILL C.
MCCORKENDALE, DANIEL
MILLER, SCOTT M
NOLAN, ERIC
PARO, M LORI
PHILLIPS, CODY D
PHILLIPS, CODY D
PHILLIPS, CODY D
SCHNEIDER, AMY J
SCHNEIDER, AMY J
SMITH, ANGELA
SMITH, ANGELA
SMITH, CARMEN M
Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
39,727.00
4,103.00
22,375.10
6,781.69
45,986.00
2,209.00
3,472.00
37,287.00
32,832.00
36,261.00
39,409.00
34,741.00
2,840.00
41,955.00
38,984.00
32,832.00
35,484.00
1,263.00
18,479.20
34,017.00
37,711.00
37,485.00
36,757.00
0.00
0.00
0.00
35,378.00
631.00
35,378.00
3,472.00
38,984.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
576.04
59.49
324.44
98.33
666.80
32.03
50.34
540.66
476.06
0.00
571.43
503.74
41.18
608.35
565.27
476.06
514.52
18.31
267.95
0.00
546.81
0.00
532.98
0.00
0.00
0.00
512.98
9.15
512.98
50.34
565.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
0.00
3,055.14
0.00
5,486.64
0.00
0.00
5,478.84
5,554.80
0.00
5,554.80
5,554.80
0.00
5,554.80
5,554.80
5,554.80
5,554.80
0.00
2,221.92
0.00
5,554.80
0.00
5,554.80
0.00
0.00
0.00
5,554.80
0.00
5,554.80
0.00
5,554.80
52,420.83
4,757.43
29,440.49
7,863.37
59,600.10
2,561.34
4,025.78
49,504.68
44,426.08
36,261.00
52,052.11
46,639.56
3,292.98
55,004.20
51,559.33
44,426.08
47,501.08
1,464.45
23,969.58
34,017.00
50,083.28
37,485.00
48,977.12
6,562.99
594.94
3,685.81
983.35
7,460.66
320.31
503.44
6,198.18
5,563.22
0.00
6,516.88
5,840.02
411.80
6,886.05
6,455.26
5,563.22
5,947.76
183.14
3,000.51
0.00
6,270.67
0.00
6,132.34
0.00
0.00
0.00
5,932.39
91.50
5,932.39
503.44
6,455.26
47,378.17
731.65
47,378.17
4,025.78
51,559.33

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
002-1150-6111-105-000-000
Total 002-1150-6111-105-000-000
Employee Name
STOKES, THOMAS
Vacant Job #1099
Vacant Job #1253
Vacant Job #156
Vacant Job #273
Vacant Job #290
HS TEACHER SALARIES
58,240.00 9,247.38
10,200.00 1,479.00
0.00
0.00
0.00
802.58
0.00
802.58
0.00
802.58
1,077,691.5161,774.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
844.48
147.90
0.00
0.00
0.00
0.00
14,063.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
0.00
0.00
5,554.80
5,554.80
5,554.80
146,280.41
73,886.66
11,826.90
0.00
6,357.38
6,357.38
6,357.38
1,399,810.60
002-1150-6111-105-000-111
Total 002-1150-6111-105-000-111
Vacant Job #1110

HS EXTRA DUTY PAY
15,000.00 2,175.00
15,000.00 2,175.00
0.00
0.00
0.00
0.00
217.50
217.50
0.00
0.00
0.00
0.00
17,392.50
17,392.50
002-1150-6111-105-003-000
Total 002-1150-6111-105-003-000
MIZER, DAVID W
47,895.00 7,747.35
47,895.00 7,747.35
0.00
0.00
0.00
0.00
694.48
694.48
0.00
0.00
5,554.80
5,554.80
61,891.63
61,891.63
002-1150-6121-105-000-000
Total 002-1150-6121-105-000-000
Vacant Job #744

HS SUB TEACHERS
33,800.00 0.00
33,800.00 0.00
0.00
0.00
2,095.60
2,095.60
0.00
0.00
490.10
490.10
0.00
0.00
36,385.70
36,385.70
002-1150-6131-105-000-000
Total 002-1150-6131-105-000-000
Vacant Job #1101

6,400.00
HS HOMEBOUND TEA SALA6,400.00
928.00
928.00
0.00
0.00
0.00
0.00
92.80
92.80
0.00
0.00
0.00
0.00
7,420.80
7,420.80
002-1150-6141-105-000-000
Total 002-1150-6141-105-000-000
Vacant Job #922

HS SICK LEAVE
9,900.00
9,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
143.55
143.55
0.00
0.00
10,043.55
10,043.55
002-1210-6111-105-001-016
002-1210-6111-105-001-016
Total 002-1210-6111-105-001-016
MADDUX, JILL C.
VIETS, PATSY
SE GIFT TEACH HS
27,718.80 4,500.77
5,151.74 835.29
32,870.54 5,336.06
0.00
0.00
0.00
0.00
0.00
0.00
401.92
74.70
476.62
0.00
0.00
0.00
3,332.88
611.03
3,943.91
35,954.37
6,672.76
42,627.13
002-1221-6111-105-100-053
002-1221-6111-105-100-053
002-1221-6111-105-100-053
002-1221-6111-105-100-053
AKINS, TARA LYNN

DARNELL, JULIE
JEWELL, LISA MARLENE
PETTIS, STEFONE
40,894.00
35,378.00
10,329.50
35,445.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
592.96
512.98
149.78
0.00
0.00
0.00
0.00
0.00
5,554.80
5,554.80
4.95
0.00
53,773.97
47,378.17
11,982.01
35,445.00
6,732.21
5,932.39
1,497.78
0.00

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1221-6111-105-100-053
002-1221-6111-105-100-053
002-1221-6111-105-100-053
Total 002-1221-6111-105-100-053
Employee Name
TOMLINSON, MABEL LYNN
Vacant Job #256
WOLHOY, CRYSTAL L
SE TEACH SALARY HS
35,037.00 0.00
0.00
537.73
41,106.00 6,762.95
198,189.50 21,463.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
596.04
1,851.76
0.00
0.00
0.00
0.00
0.00
3,721.72
5,554.80
20,391.07
35,037.00
4,259.45
54,019.79
241,895.39
002-1221-6121-105-100-053
Total 002-1221-6121-105-100-053
Vacant Job #744

CERT SUBS
6,500.00
6,500.00
0.00
0.00
0.00
0.00
403.00
403.00
0.00
0.00
94.25
94.25
0.00
0.00
6,997.25
6,997.25
002-1271-6111-105-000-000
Total 002-1271-6111-105-000-000
DICKSON, NICOLE LYNN

ESOL SAL HS
8,433.40
8,433.40
1,383.36
1,383.36
0.00
0.00
0.00
0.00
122.28
122.28
0.00
0.00
1,110.96
1,110.96
11,050.00
11,050.00
002-2120-6111-105-000-000
002-2120-6111-105-000-000
002-2120-6111-105-000-000
002-2120-6111-105-000-000
Total 002-2120-6111-105-000-000
CANTRELL, LISA A
CANTRELL, LISA A
HICKS, LORI B
HICKS, LORI B
GU TEACH SALARY HS
11,443.50 1,659.31
45,774.00 7,439.81
46,198.00 7,501.29
5,132.60 744.23
108,548.10 17,344.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165.93
663.72
669.87
74.42
1,573.94
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
5,554.80
0.00
11,109.60
13,268.74
59,432.33
59,923.96
5,951.25
138,576.28
002-2220-6111-105-000-000
Total 002-2220-6111-105-000-000
VIETS, ANNA
38,984.00 6,455.26
38,984.00 6,455.26
0.00
0.00
0.00
0.00
565.27
565.27
0.00
0.00
5,554.80
5,554.80
51,559.33
51,559.33
002-2400-6111-105-000-000
002-2400-6111-105-000-000
002-2400-6111-105-000-000
Total 002-2400-6111-105-000-000
Total Senior High School
MABARY, TERESA
SHOCKLEY, BUCK R
Vacant Job #52
PO PRIN/SALARIES HS
88,400.00 0.00
58,240.00 9,247.38
0.00
802.58
146,640.00 10,049.96
1,730,852.0234,657.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,498.60
0.00
844.48
0.00
844.48
20,503.07
0.00
0.00
0.00
0.00
727.90
0.00
5,554.80
5,554.80
11,109.60
205,055.15
88,400.00
73,886.66
6,357.38
168,644.04
2,194,294.20
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
ABRAHAM, JUSTIN B
BARNHOUSE, LINDSAY
BENDER, LAUREN N
BUXTON, GINA L
BUXTON, GINA L
41,742.00
37,287.00
31,983.00
26,255.59
1,578.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
605.26
540.66
463.75
380.71
22.88
0.00
0.00
0.00
0.00
0.00
5,554.80
5,554.80
5,554.80
3,277.33
0.00
54,757.23
49,591.65
43,441.66
34,194.21
1,829.69
6,855.17
6,209.19
5,440.11
4,280.58
228.81

Account Code
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
Teacher
Salary
6211
Employee Name
CANOLE, KIMBERLY
45,349.00
CANOLE, KIMBERLY
1,263.00
CATRON, ANGELA JOANN 31,983.00
CHAMPION, JESSICA E
31,983.00
CHRISTIAN, SHERRIE A
36,757.00
COLE, STEVEN M
36,014.00
16,866.80
DRYBREAD, JEFFREY LEE 40,257.00
DRYER, DANIEL
18,306.90
DRYER, DANIEL
6,781.69
FRANSE, BRITTANY B
31,983.00
GILPIN, SANDRA L
38,301.00
HARMON, JOHN D
39,409.00
34,953.00
HICKS, LISA DAWN
HUFF, KIMBERLY
38,136.00
IMLER, RONALD JOE
38,984.00
JOHNSON, AARON L
35,378.00
LUTTRELL, CYNTHIA M
44,625.00
MARCHAND, RICHARD H 37,499.00
MCCLURG, DEBORAH K
46,834.00
MORRIS, MICHAEL STANTO 36,863.00
PIERCE, PAMELA
37,818.00
POTTER, BENJAMIN
35,272.00
RAMSEY, ANNETTE P
31,983.00
REEVES, LISA L
42,334.25
RICE, JACQUE R
42,379.00
SCHAEFFER, FAITHE JOHAN 31,983.00
SMITH, JENNIFER MICHELLE35,378.00
STALLCUP, WENDI JEAN
31,983.00
Vacant Job #1099
9,900.00
VIETS, PATSY
2,603.97
7,378.18
183.14
5,440.11
5,440.11
6,132.34
6,024.61
2,766.72
6,639.84
3,015.66
983.35
5,435.19
0.00
6,516.88
5,870.76
6,332.30
6,455.26
5,932.39
0.00
6,239.93
7,593.51
6,147.71
6,286.19
5,917.02
4,637.54
6,820.66
6,942.61
5,440.11
5,932.39
5,440.11
1,435.50
377.58
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
657.56
18.31
463.75
463.75
532.98
522.20
244.57
583.73
265.45
98.33
463.75
0.00
571.43
506.82
552.97
565.27
512.98
0.00
543.74
679.09
534.51
548.36
511.44
463.75
613.85
614.50
463.75
512.98
463.75
143.55
37.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
0.00
5,554.80
5,554.80
5,554.80
5,554.80
2,221.92
5,554.80
2,499.66
0.00
5,520.84
0.00
5,554.80
5,554.80
5,554.80
5,554.80
5,554.80
0.00
5,554.80
5,554.80
5,554.80
5,554.80
5,554.80
14.88
4,721.58
5,520.84
5,554.80
5,554.80
5,554.80
0.00
0.00
58,939.54
1,464.45
43,441.66
43,441.66
48,977.12
48,115.61
22,100.01
53,035.37
24,087.67
7,863.37
43,402.78
38,301.00
52,052.11
46,885.38
50,576.07
51,559.33
47,378.17
44,625.00
49,837.47
60,661.40
49,100.02
50,207.35
47,255.26
37,099.17
54,490.34
55,456.95
43,441.66
47,378.17
43,441.66
11,479.05
3,019.31

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1130-6111-300-000-000
002-1130-6111-300-000-000
002-1130-6111-300-000-000
Total 002-1130-6111-300-000-000
Employee Name
WALLACE, DEBRA M.
WIMBERLY, COLBY
ZANZIE, MICHAEL
MS TEACHERS SALARY
39,727.00 6,562.99
34,847.00 5,855.39
32,832.00 5,563.22
1,236,412.2190,753.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
576.04
505.28
476.06
16,725.52
0.00
0.00
0.00
0.00
5,554.80
5,554.80
5,554.80
162,647.05
52,420.83
46,762.47
44,426.08
1,606,537.93
002-1130-6111-300-000-111
Total 002-1130-6111-300-000-111
Vacant Job #1109

MS EXTRA DUTY PAY
2,000.00
2,000.00
0.00
0.00
0.00
0.00
29.00
29.00
0.00
0.00
0.00
0.00
2,319.00
2,319.00
002-1130-6121-300-000-000
Total 002-1130-6121-300-000-000
Vacant Job #744

MS SUB TEACHERS
32,500.00 0.00
32,500.00 0.00
0.00
0.00
2,015.00
2,015.00
0.00
0.00
471.25
471.25
0.00
0.00
34,986.25
34,986.25
002-1130-6131-300-000-000
Total 002-1130-6131-300-000-000
Vacant Job #1101

800.00
MS HOMEBOUND TEA SALA800.00
116.00
116.00
0.00
0.00
0.00
0.00
11.60
11.60
0.00
0.00
0.00
0.00
927.60
927.60
002-1130-6141-300-000-000
Total 002-1130-6141-300-000-000
Vacant Job #922

MS SICK LEAVE
9,900.00
9,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
143.55
143.55
0.00
0.00
10,043.55
10,043.55
002-1210-6111-300-001-016
002-1210-6111-300-001-016
Total 002-1210-6111-300-001-016
REEVES, LISA L
VIETS, PATSY
7,470.75 1,203.65
23,885.34 3,872.69
31,356.09 5,076.34
0.00
0.00
0.00
0.00
0.00
0.00
108.33
346.34
454.67
0.00
0.00
0.00
833.22
2,832.95
3,666.17
9,615.95
30,937.32
40,553.27
002-1210-6121-300-001-016
Total 002-1210-6121-300-001-016
Vacant Job #744

1,300.00
1,300.00
0.00
0.00
0.00
0.00
80.60
80.60
0.00
0.00
18.85
18.85
0.00
0.00
1,399.45
1,399.45
002-1221-6111-300-100-053
002-1221-6111-300-100-053
002-1221-6111-300-100-053
002-1221-6111-300-100-053
002-1221-6111-300-100-053
002-1221-6111-300-100-053
002-1221-6111-300-100-053
ADAMS, ANITA NIKOLE

31,983.00
FRANCIS, DEBRA ANN
37,485.00
20,659.00
LEWIS, ELLA
39,833.00
POWERS, PHOEBE J
42,803.00
Vacant Job #256
0.00
5,440.11
0.00
5,440.11
2,995.56
5,775.79
6,206.44
264.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
463.75
0.00
463.75
299.56
577.58
620.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
0.00
5,554.80
9.90
19.80
19.80
1,833.08
43,441.66
37,485.00
43,441.66
23,964.02
46,206.17
49,649.88
2,097.93
290.00
290.00

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
204,746.00 26,122.86
0.00
0.00
2,425.28
0.00
12,992.18 246,286.32
5,850.00
5,850.00
0.00
0.00
0.00
0.00
362.70
362.70
0.00
0.00
84.83
84.83
0.00
0.00
6,297.53
6,297.53
Employee
Total
Account Code
Total 002-1221-6111-300-100-053
Employee Name
SE TEACH SALARY MS
002-1221-6121-300-100-053
Total 002-1221-6121-300-100-053
Vacant Job #744

002-1221-6131-300-100-053
Total 002-1221-6131-300-100-053
Vacant Job #1100

5,000.00
SE HOMEBOUND TEACHER 5,000.00
725.00
725.00
0.00
0.00
0.00
0.00
72.50
72.50
0.00
0.00
0.00
0.00
5,797.50
5,797.50
002-1271-6111-300-000-000
Total 002-1271-6111-300-000-000

ESOL SAL MS
8,433.40
8,433.40
1,383.36
1,383.36
0.00
0.00
0.00
0.00
122.28
122.28
0.00
0.00
1,110.96
1,110.96
11,050.00
11,050.00
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
002-2120-6111-300-000-000
Total 002-2120-6111-300-000-000
GAUTIER, KRISTEN N
GAUTIER, KRISTEN N
PIPER, IDAMARIE
PIPER, IDAMARIE
Vacant Job #1002
Vacant Job #61
Vacant Job #974
WILLIS, KYLE ERIC
WILLIS, KYLE ERIC
GU TEACH SALARY MS
0.00
0.00
35,853.00
1,993.43
0.00
0.00
0.00
31,983.00
1,778.25
71,607.68
0.00
0.00
0.00
0.00
0.00
802.58
0.00
5,440.11
257.85
6,500.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
463.75
25.78
489.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
0.00
5,554.80
0.00
11,109.60
35,853.00
1,993.43
0.00
6,357.38
0.00
43,441.66
2,061.88
89,707.35
002-2220-6111-300-000-000
Total 002-2220-6111-300-000-000
ROOKER, ELIZABETH A
46,198.00 7,501.29
46,198.00 7,501.29
0.00
0.00
0.00
0.00
669.87
669.87
0.00
0.00
5,554.80
5,554.80
59,923.96
59,923.96
002-2220-6121-300-000-000
Total 002-2220-6121-300-000-000
Vacant Job #744

LB MS SUB TEACH
2,600.00
2,600.00
0.00
0.00
161.20
161.20
0.00
0.00
37.70
37.70
0.00
0.00
2,798.90
2,798.90
002-2400-6111-300-000-000
002-2400-6111-300-000-000
Total 002-2400-6111-300-000-000
AKINS, JEREMIE A
MARGREITER, IAN R.
PO PRIN SALARY MS
70,321.00 10,999.12
57,720.00 9,171.98
128,041.00 20,171.10
0.00
0.00
0.00
0.00
0.00
0.00
1,019.65
836.94
1,856.59
0.00
0.00
0.00
5,554.80 87,894.57
5,554.80 73,283.72
11,109.60 161,178.29
0.00
0.00

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
1,786,744.3258,639.65
0.00
2,619.50
22,856.84
756.18
208,190.36 2,279,806.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
546.81
620.64
543.74
488.36
476.06
503.74
512.98
0.00
576.04
632.95
492.99
0.00
512.98
552.97
476.06
494.52
682.17
463.75
648.34
651.41
500.67
596.04
476.06
651.41
577.58
0.00
476.06
463.75
463.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,478.84
5,554.80
5,554.80
5,554.80
5,554.80
5,478.84
5,554.80
0.00
5,319.36
5,554.80
5,484.24
0.00
5,554.80
5,554.80
5,554.80
5,554.80
5,554.80
5,484.24
5,554.80
5,554.80
5,554.80
5,554.80
5,554.80
5,486.64
5,554.80
0.00
5,554.80
5,486.64
5,554.80
Account Code
Total Middle School
Employee Name
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
ABRAHAM, TWYLA J
37,711.00
BOWERS, LARA S
42,803.00
BRUTON, REBECCA R
37,499.00
BUNCH, BRENDA GAE
33,680.00
BUTTRAM, AMBER LOUISE 32,832.00
DERRICK, STEPHANIE
34,741.00
DUSKIN, MONICA L
35,378.00
GANNOTT, MICHAEL
33,303.00
GILPIN, CAROL L
39,727.00
HARMON, SHARON
43,652.00
HAYS, HOLLY MAY
33,999.00
HAZELRIGG, KEVIN
33,711.00
LENZ, DAWN MICHELLE
35,378.00
MCCORKILL, JENNIFER
38,136.00
MCINNISH, REBECCA
32,832.00
McNUTT, ANDREA M
34,105.00
OTTERNESS, SONDRA K.
47,046.00
OWINGS, LILLIAN MICHELLE31,983.00
PHILLIPS, REBECCA B
44,713.00
QUIGLEY, TAMARA S.
44,925.00
SCHWANKE, RETHA J.
34,529.00
SISSEL, LISA M
41,106.00
SOUZA, AMY
32,832.00
STANTON, TRACY L
44,925.00
STITT, AMANDA L
39,833.00
SWANIGAN-LANE, TARA R 35,445.00
TALLANT, RACHEL HAVIN 32,832.00
TROUT, COLINNA M
31,983.00
Vacant Job #1048
31,983.00
6,259.66
7,009.01
6,239.93
5,686.18
5,563.22
5,829.01
5,932.39
0.00
6,528.85
7,132.12
5,722.20
0.00
5,932.39
6,332.30
5,563.22
5,747.80
7,624.25
5,429.88
7,285.96
7,316.70
5,809.28
6,762.95
5,563.22
7,306.82
6,578.36
0.00
5,563.22
5,430.23
5,440.11
Employee
Total
49,996.31
55,987.45
49,837.47
45,409.34
44,426.08
46,552.59
47,378.17
33,303.00
52,151.25
56,971.87
45,698.43
33,711.00
47,378.17
50,576.07
44,426.08
45,902.12
60,907.22
43,360.87
58,202.10
58,447.91
46,393.75
54,019.79
44,426.08
58,369.87
52,543.74
35,445.00
44,426.08
43,363.62
43,441.66

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
002-1110-6111-402-000-000
Total 002-1110-6111-402-000-000
Employee Name
Vacant Job #1099
Vacant Job #189
Vacant Job #230
Vacant Job #957
WOLF, CAREY
EL TEACHERS
9,900.00 1,435.50
40,682.00 6,701.47
0.00
802.58
0.00
0.00
35,378.00 5,932.39
1,159,582.0176,461.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
143.55
589.89
0.00
0.00
512.98
15,328.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
5,554.80
0.00
5,554.80
160,424.40
11,479.05
53,528.16
6,357.38
0.00
47,378.17
1,511,795.85
002-1110-6111-402-013-013
002-1110-6111-402-013-013
002-1110-6111-402-013-013
Total 002-1110-6111-402-013-013
HOLT, CLAIRE A.
TICE, KELLI M.
Vacant Job #187
TITLE II A SALARY
45,243.00
45,774.00
0.00
91,017.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
656.02
663.72
0.00
1,319.74
0.00
0.00
0.00
0.00
5,554.80
5,554.80
2,777.40
13,887.00
58,816.63
59,432.33
3,178.69
121,427.65
002-1110-6111-402-151-000
002-1110-6111-402-151-000
Total 002-1110-6111-402-151-000
CARVER, AMANDA L
Vacant Job #187
TITLE I CLSRM RED
38,709.00 0.00
0.00
401.29
38,709.00 401.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,777.40
2,777.40
38,709.00
3,178.69
41,887.69
002-1110-6121-402-000-000
Total 002-1110-6121-402-000-000
Vacant Job #744

EL SUB TEACHERS
31,200.00 0.00
31,200.00 0.00
0.00
0.00
1,934.40
1,934.40
0.00
0.00
452.40
452.40
0.00
0.00
33,586.80
33,586.80
002-1110-6131-402-000-000
Total 002-1110-6131-402-000-000
Vacant Job #1101

800.00
EL HOMEBOUND TEA SALA 800.00
0.00
0.00
0.00
0.00
11.60
11.60
0.00
0.00
0.00
0.00
927.60
927.60
002-1110-6141-402-000-000
Total 002-1110-6141-402-000-000
Vacant Job #922

EL SICK LEAVE
10,200.00 0.00
10,200.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
147.90
147.90
0.00
0.00
10,347.90
10,347.90
002-1210-6111-402-001-016
Total 002-1210-6111-402-001-016
VIETS, PATSY
17,796.92 2,885.53
17,796.92 2,885.53
0.00
0.00
0.00
0.00
258.06
258.06
0.00
0.00
2,110.82
2,110.82
23,051.33
23,051.33
002-1221-6111-402-100-053
002-1221-6111-402-100-053
002-1221-6111-402-100-053
COURSEN, DALLA D
HOLTON, REBECCA
38,199.00 0.00
34,629.00 0.00
10,329.50 1,497.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
149.78
0.00
0.00
0.00
0.00
0.00
4.95
38,199.00
34,629.00
11,982.01
7,362.81
7,439.81
401.29
15,203.91
116.00
116.00

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
002-1221-6111-402-100-053
002-1221-6111-402-100-053
002-1221-6111-402-100-053
002-1221-6111-402-100-053
002-1221-6111-402-100-053
Total 002-1221-6111-402-100-053
Employee Name
PETTIS, STEFONE
SPEARS, AMANDA J
Vacant Job #249
Vacant Job #963
WELLMAN, MARIAH ANN
37,287.00 6,209.19
38,136.00 6,322.41
0.00
802.58
0.00
802.58
31,983.00 0.00
190,563.50 15,634.54
0.00
0.00
0.00
0.00
2,573.73
2,573.73
0.00
0.00
0.00
0.00
1,982.95
1,982.95
540.66
552.97
0.00
0.00
0.00
1,243.41
0.00
0.00
0.00
0.00
463.75
463.75
5,554.80
5,486.64
5,554.80
5,554.80
5,554.80
27,710.79
49,591.65
50,498.02
6,357.38
6,357.38
42,558.23
240,172.67
002-1221-6121-402-100-053
Total 002-1221-6121-402-100-053
Vacant Job #744

4,550.00
4,550.00
0.00
0.00
282.10
282.10
0.00
0.00
65.98
65.98
0.00
0.00
4,898.08
4,898.08
002-1251-6111-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-000
002-1251-6111-402-151-000
Total 002-1251-6111-402-151-000
ANDREWS, JULIE
HICKS, LEISA R.
MCCOY, KELLY ELAINE
REDD, KAREN TRUDY
SHEWMAKER, JENNIFER
THIESEN, LISA
Vacant Job #246
WHEELER, ROBIN L
42,803.00 7,009.01
22,462.50 3,658.35
0.00
0.00
45,561.00 7,408.92
22,038.00 3,596.80
18,749.50 3,119.97
0.00
802.58
44,625.00 0.00
196,239.00 25,595.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
620.64
325.71
0.00
660.63
319.55
271.87
0.00
0.00
2,198.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,554.80
2,777.40
0.00
5,554.80
2,777.40
2,777.40
5,554.80
0.00
24,996.60
55,987.45
29,223.96
0.00
59,185.35
28,731.75
24,918.74
6,357.38
44,625.00
249,029.63
002-1251-6111-402-151-012
002-1251-6111-402-151-012
Total 002-1251-6111-402-151-012
JOHNSON, WANDA M
Vacant Job #1064
TI ADMIN SALARY
6,151.00
0.00
6,151.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,151.00
0.00
6,151.00
002-1251-6111-402-151-111
Total 002-1251-6111-402-151-111
Vacant Job #1133

TI TUTORING
8,400.00
8,400.00
1,218.00
1,218.00
0.00
0.00
0.00
0.00
121.80
121.80
0.00
0.00
0.00
0.00
9,739.80
9,739.80
002-1251-6121-402-151-000
Total 002-1251-6121-402-151-000
Vacant Job #744

2,600.00
2,600.00
0.00
0.00
0.00
0.00
161.20
161.20
0.00
0.00
37.70
37.70
0.00
0.00
2,798.90
2,798.90
002-1271-6111-402-000-000
8,433.40
1,383.36
0.00
0.00
122.28
0.00
1,110.96
11,050.00
0.00
0.00

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
Total 002-1271-6111-402-000-000
Employee Name
ESOL SAL EL
8,433.40
1,383.36
0.00
0.00
122.28
0.00
1,110.96
11,050.00
002-1271-6121-402-000-000
Total 002-1271-6121-402-000-000
Vacant Job #744

ESOL SUB EL
1,300.00
1,300.00
0.00
0.00
0.00
0.00
80.60
80.60
0.00
0.00
18.85
18.85
0.00
0.00
1,399.45
1,399.45
002-2120-6111-402-000-000
002-2120-6111-402-000-000
Total 002-2120-6111-402-000-000
ROBISON, REBECCA
ROBISON, REBECCA
GU TEACHERS EL
11,284.25 1,636.22
45,137.00 7,347.44
56,421.25 8,983.66
0.00
0.00
0.00
0.00
0.00
0.00
163.62
654.49
818.11
0.00
0.00
0.00
0.00
5,554.80
5,554.80
13,084.09
58,693.73
71,777.82
002-2210-6111-402-151-000
002-2210-6111-402-151-000
Total 002-2210-6111-402-151-000
HICKS, LEISA R.
SHEWMAKER, JENNIFER
IMPRV INST SALARY
22,462.50 3,658.35
22,038.00 3,596.80
44,500.50 7,255.15
0.00
0.00
0.00
0.00
0.00
0.00
325.71
319.55
645.26
0.00
0.00
0.00
2,777.40
2,777.40
5,554.80
29,223.96
28,731.75
57,955.71
002-2212-6111-402-026-000
002-2212-6111-402-026-000
002-2212-6111-402-026-000
002-2212-6111-402-026-000
Total 002-2212-6111-402-026-000
BEHRLE, JON P
KNOX, CHERYL P
Vacant Job #1172
Vacant Job #1249
GR 21ST EL SALARY
36,438.00
39,933.00
0.00
0.00
76,371.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
528.35
579.03
0.00
0.00
1,107.38
0.00
0.00
0.00
0.00
0.00
5,554.80
5,554.80
0.00
0.00
11,109.60
48,607.24
52,659.69
0.00
0.00
101,266.93
002-2220-6111-402-000-000
Total 002-2220-6111-402-000-000
THIESEN, LISA
18,749.50 3,119.97
18,749.50 3,119.97
0.00
0.00
0.00
0.00
271.87
271.87
0.00
0.00
2,777.40
2,777.40
24,918.74
24,918.74
002-2400-6111-402-000-000
002-2400-6111-402-000-000
002-2400-6111-402-000-000
Total 002-2400-6111-402-000-000
HOLT, TODD DONALD

JOHNSON, WANDA M
Vacant Job #4
PO PRIN SALARY EL
49,192.00 7,935.42
62,489.00 0.00
0.00
601.93
111,681.00 8,537.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
713.28
0.00
0.00
713.28
0.00
0.00
0.00
0.00
5,554.80
0.00
4,166.10
9,720.90
63,395.50
62,489.00
4,768.03
130,652.53
002-3500-6111-402-000-000
Total 002-3500-6111-402-000-000
MCCOY, KELLY ELAINE

PAT TEACHER
37,287.12 5,406.63
37,287.12 5,406.63
0.00
0.00
0.00
0.00
540.66
540.66
0.00
0.00
0.00
0.00
43,234.41
43,234.41
002-3512-6111-402-151-000
ADAMS, LAURA
38,560.00 6,359.64
0.00
0.00
559.12
0.00
5,319.36
50,798.12
6,086.09
6,592.86
0.00
0.00
12,678.95

Teacher
Salary
6211
Non-Teacher
Retirement
6221
OASDI
Tax
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
41,530.00 6,814.54
80,090.00 13,174.18
0.00
0.00
0.00
0.00
602.19
1,161.31
0.00
0.00
5,486.64 54,433.37
10,806.00 105,231.49
Employee
Total
Account Code
002-3512-6111-402-151-000
Total 002-3512-6111-402-151-000
Employee Name
YBANEZ, CHERRY
TI EARLY CHD SALARY
002-3512-6121-402-151-000
Total 002-3512-6121-402-151-000
Total MALLORY ELEMENTARY
Vacant Job #744

TI EARLY CHD SUBST
1,300.00 0.00
1,300.00 0.00
2,193,942.1298,055.35
0.00
0.00
2,573.73
80.60
80.60
4,521.85
0.00
0.00
25,861.41
18.85
18.85
1,205.43
0.00
1,399.45
0.00
1,399.45
278,541.47 2,804,701.43
002-2400-6111-404-000-000
Total 002-2400-6111-404-000-000
Total LONG LANE ELEMENTARY
Vacant Job #4
PO PRIN SALARY LL
14,950.00 2,368.39
14,950.00 2,368.39
14,950.00 2,368.39
0.00
0.00
0.00
0.00
0.00
0.00
216.78
216.78
216.78
0.00
0.00
0.00
1,388.70
1,388.70
1,388.70
18,923.87
18,923.87
18,923.87
002-1151-6111-801-000-005
Total 002-1151-6111-801-000-005
Total TECH SUPPORT
CAMPBELL, RYAN P
5,359.84
5,359.84
5,359.84
0.00
0.00
0.00
0.00
0.00
0.00
77.72
77.72
77.72
0.00
0.00
0.00
0.00
0.00
0.00
6,214.74
6,214.74
6,214.74
2,573.73
10,258.22
83,332.60
2,834.10
748,503.12 8,502,749.26
Grand Total
777.18
777.18
777.18
6,714,589.1940,658.32
Classified Salary Schedule for Salaried Employees

2016-17
Step
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Bookkeeper
33,727
33,939
34,152
34,364
34,576
34,788
35,000
35,212
35,424
35,637
35,849
36,061
36,273
36,485
36,697
36,910
37,758
37,970
38,183
38,395
38,607
38,819
39,031
39,243
39,456
39,668
39,880
40,092
40,304
40,516
40,728
40,941
Food
Serv
Direc
23,905
24,118
24,330
24,542
24,754
24,966
25,178
25,391
25,603
25,815
26,027
26,239
26,451
26,664
26,876
27,088
27,300
27,512
27,724
27,936
28,149
28,361
28,573
28,785
28,997
29,209
29,422
29,634
29,846
30,058
30,270
30,482
Maint
Ast. Maint
Direc
Direc
38,645
26,876
38,858
27,088
39,070
27,300
39,282
27,512
39,494
27,724
39,706
27,936
39,918
28,149
40,130
28,361
40,343
28,573
40,555
28,785
40,767
28,997
40,979
29,209
41,191
29,422
41,403
29,634
41,616
29,846
30,058
41,828
42,040
30,270
42,252
30,482
42,464
30,695
42,676
30,907
42,889
31,119
43,101
31,331
43,313
31,543
43,525
31,755
43,737
31,968
43,949
32,180
44,162
32,392
44,374
32,604
44,586
32,816
44,798
33,028
33,240
45,010
45,222
33,453
Transp
Head
Direc
Mechanic
37,490
30,763
37,702
30,975
37,914
31,188
38,126
31,400
38,339
31,612
38,551
31,824
38,763
32,036
38,975
32,248
39,187
32,460
39,399
32,673
39,612
32,885
39,824
33,097
40,036
33,309
40,248
33,521
40,460
33,733
40,672
33,946
40,884
34,158
41,097
34,370
41,309
34,582
41,521
34,794
41,733
35,006
41,945
35,219
42,157
35,431
42,370
35,643
42,582
35,855
42,794
36,067
43,006
36,279
43,218
36,492
43,430
36,704
43,643
36,916
43,855
37,128
44,067
37,340
Student
Tech
Supp
55,099
55,311
55,524
55,736
55,948
56,160
56,372
56,584
56,796
57,009
57,221
57,433
57,645
57,857
58,069
58,282
58,494
58,706
58,918
59,130
59,342
59,555
59,767
59,979
60,191
60,403
60,615
60,828
61,040
61,252
61,464
61,676
Direc
Health
Serv
33,014
33,226
33,438
33,650
33,862
34,075
34,287
34,499
34,711
34,923
35,135
35,348
35,560
35,772
35,984
36,196
36,408
36,620
36,833
37,045
37,257
37,469
37,681
37,893
38,106
38,318
38,530
38,742
38,954
39,166
39,379
39,591
Nurse
29,568
29,780
29,993
30,205
30,417
30,629
30,841
31,053
31,266
31,478
31,690
31,902
32,114
32,326
32,538
32,751
32,963
33,175
33,387
33,599
33,811
34,024
34,236
34,448
34,660
34,872
35,084
35,297
35,509
35,721
35,933
36,145
School
Resource
Officer
30,733
30,945
31,157
31,370
31,582
31,794
32,006
32,218
32,430
32,642
32,855
33,067
33,279
33,491
33,703
33,915
34,128
34,340
34,552
34,764
34,976
35,188
35,401
35,613
35,825
36,037
36,249
36,461
36,674
36,886
37,098
37,310
SISK12
Tech
Supp
28,462
28,674
28,886
29,098
29,310
29,522
29,735
29,947
30,159
30,371
30,583
30,795
31,008
31,220
31,432
31,644
31,856
32,068
32,281
32,493
32,705
32,917
33,129
33,341
33,554
33,766
33,978
34,190
34,402
34,614
34,826
35,039
Soc
Wkr
30,462
30,674
30,886
31,098
31,310
31,522
31,735
31,947
32,159
32,371
32,583
32,795
33,008
33,220
33,432
33,644
33,856
34,068
34,280
34,493
34,705
34,917
35,129
35,341
35,553
35,766
35,978
36,190
36,402
36,614
36,826
37,039
Classified Salary Schedule for Hourly Employees

2016-17
Step
1
2
3
4
5
6
Exe
Human
Sec
Resour
12.73
17.28
12.83
17.44
12.94
17.60
13.05
17.75
13.16
17.92
13.26
18.08
Head
Cook
Acct
HS/MS/EL
Pay
12.88
9.43
13.02
9.54
13.16
9.64
13.29
9.74
13.43
9.86
13.57
9.96
Cooks
9.07
9.17
9.29
9.39
9.50
9.60
Trans
Mech Clerc
10.82 10.03
10.93 10.13
11.03 10.23
11.14 10.35
11.24 10.45
11.35 10.56
Bus &
Stand Praxis
Custod Custod
Bus
Aide
Day
Night
Maint Driver Aides
10.19
10.23
10.82
13.30
10.28 11.28
10.30
10.35
10.93
13.44
10.39 11.44
10.41
10.45
11.03
13.58
10.49 11.59
10.51
10.56
11.14
13.72
10.60 11.73
10.62
10.66
11.24
13.85
10.70 11.88
10.72
10.76
11.35
13.99
10.81 12.03
60'
60-hr
New Grma
12.48 14.11
12.58 14.23
12.69 14.34
12.79 14.46
12.90 14.57
13.01 14.70
Sec
Adj
10.03
10.13
10.23
10.35
10.45
10.56
Sec
13.16
13.29
13.43
13.56
13.70
13.83
DCTC
Res
Coord
13.98
14.08
14.19
14.29
14.39
14.5
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
13.36
13.47
13.58
13.69
13.79
13.89
14.00
14.11
14.22
14.32
14.42
14.53
14.64
14.75
14.85
14.96
15.06
15.17
15.28
15.38
15.49
15.59
15.70
15.81
15.91
16.02
16.12
16.23
16.34
18.23
18.40
18.55
18.71
18.87
19.02
19.18
19.33
19.49
19.65
19.80
19.96
20.11
20.27
20.43
20.58
20.74
20.89
21.05
21.21
21.36
21.52
21.67
21.83
21.99
22.14
22.30
22.45
22.61
13.71
13.84
13.98
14.11
14.25
14.38
14.52
14.65
14.79
14.92
15.06
15.19
15.33
15.46
15.60
15.74
15.87
16.01
16.14
16.28
16.41
16.55
16.68
16.82
16.95
17.09
17.22
17.36
17.49
10.07
10.17
10.28
10.39
10.49
10.60
10.70
10.81
10.92
11.02
11.13
11.23
11.34
11.45
11.55
11.66
11.76
11.87
11.98
12.08
12.19
12.29
12.40
12.51
12.62
12.72
12.82
12.93
13.03
9.70
9.82
9.92
10.03
10.13
10.23
10.35
10.45
10.56
10.66
10.76
10.88
10.98
11.09
11.19
11.29
11.41
11.51
11.62
11.72
11.82
11.94
12.04
12.15
12.25
12.36
12.47
12.57
12.68
11.46
11.56
11.67
11.77
11.88
11.99
12.10
12.20
12.30
12.41
12.52
12.63
12.73
12.83
12.94
13.05
13.16
13.26
13.36
13.47
13.58
13.69
13.79
13.89
14.00
14.11
14.22
14.32
14.42
10.66
10.76
10.88
10.98
11.09
11.19
11.29
11.41
11.51
11.62
11.72
11.82
11.94
12.04
12.15
12.25
12.36
12.47
12.57
12.68
12.78
12.89
13.00
13.10
13.21
13.31
13.42
13.53
13.63
10.83
10.94
11.04
11.15
11.25
11.36
11.47
11.58
11.68
11.78
11.89
12.00
12.11
12.21
12.31
12.42
12.53
12.64
12.74
12.84
12.95
13.06
13.17
13.27
13.37
13.48
13.59
13.70
13.80
10.88
10.98
11.09
11.19
11.29
11.41
11.51
11.62
11.72
11.82
11.94
12.04
12.15
12.25
12.36
12.47
12.57
12.68
12.78
12.89
12.99
13.09
13.20
13.30
13.41
13.51
13.61
13.72
13.82
11.46
11.56
11.67
11.77
11.88
11.99
12.10
12.20
12.30
12.41
12.52
12.63
12.73
12.83
12.94
13.05
13.16
13.26
13.36
13.47
13.58
13.69
13.79
13.89
14.00
14.11
14.22
14.32
14.42
14.13
14.27
14.40
14.54
14.68
14.82
14.96
15.09
15.24
15.37
15.51
15.65
15.79
15.92
16.06
16.20
16.34
16.47
16.61
16.75
16.89
17.02
17.16
17.31
17.44
17.58
17.71
17.86
17.99
10.92
11.02
11.13
11.23
11.34
11.45
11.55
11.66
11.76
11.87
11.98
12.08
12.19
12.29
12.40
12.51
12.62
12.72
12.82
12.93
13.04
13.15
13.25
13.35
13.46
13.57
13.68
13.78
13.88
12.18
12.32
12.48
12.63
12.77
12.92
13.07
13.22
13.36
13.51
13.67
13.81
13.96
14.11
14.26
14.40
14.55
14.71
14.85
15.00
15.15
15.30
15.44
15.59
15.75
15.89
16.04
16.19
16.34
13.11
13.22
13.32
13.43
13.54
13.64
13.75
13.85
13.96
14.07
14.18
14.28
14.38
14.49
14.60
14.71
14.81
14.91
15.02
15.13
15.24
15.34
15.44
15.55
15.66
15.77
15.87
15.97
16.08
14.81
14.92
15.04
15.16
15.28
15.39
15.51
15.62
15.75
15.86
15.97
16.09
16.21
16.33
16.44
16.56
16.67
16.80
16.91
17.02
17.14
17.26
17.38
17.49
17.61
17.72
17.85
17.96
18.08
10.66
10.76
10.88
10.98
11.09
11.62
12.25
12.36
12.47
12.57
12.68
12.78
12.89
13.00
13.10
13.21
13.31
13.42
13.53
13.63
13.74
13.84
13.95
14.06
14.16
14.27
14.37
14.48
14.59
13.97
14.10
14.24
14.37
14.51
14.64
14.78
14.91
15.05
15.18
15.32
15.45
15.59
15.72
15.86
16.00
16.13
16.27
16.40
16.54
16.67
16.81
16.94
17.08
17.21
17.35
17.48
17.62
17.75
14.6
14.71
14.81
14.91
15.02
15.12
15.23
15.33
15.43
15.54
15.64
15.75
15.85
15.95
16.06
16.16
16.27
16.37
16.47
16.58
16.68
16.79
16.89
16.99
17.1
17.2
17.31
17.41
17.51
36
37
38
16.44
16.55
16.65
22.77
22.92
23.08
17.63
17.76
17.90
13.14
13.24
13.34
12.78
12.89
12.99
14.53
14.63
14.74
13.74
13.84
13.95
13.90
14.01
14.11
13.93
14.03
14.13
14.53
14.63
14.74
18.13
18.26
0.00
13.99
14.10
0.00
16.48 16.19
16.63 16.30
0.00 0.00
18.19
18.31
0.00
14.70
14.80
0.00
17.89
18.02
18.16
17.62
17.72
17.83

CLASSIFIED SALARY DETAILS
2016-2017
2016-2017
Pay Rate
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
17,000.00 0.00
17,000.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17,000.00
17,000.00
20162017
Salary
Teacher
Retirement
6211
Account Code
001-1191-6151-000-000-111
Total 001-1191-6151-000-000-111
Employee Name
Vacant Job #1093
17,000.00
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
001-1221-6151-000-100-051
Total 001-1221-6151-000-100-051
COTTER, TONYA
DILL, CINDY L
FINK, SHELLIE
GENTRY, MISTY
HOWERTON, TAMMY
HYDER, DENISE CAROL
SWANIGAN, TARA L
Vacant Job #1180
Vacant Job #984
TS AIDES SALARY
14.40
12.32
13.11
0.00
13.01
13.01
13.85
11.44
11.44
10,137.60 0.00
15,178.24 0.00
16,151.52 0.00
14,094.08 0.00
16,028.32 0.00
16,028.32 0.00
17,063.20 0.00
0.00
0.00
0.00
0.00
104,681.280.00
695.44
1,326.01
1,392.77
0.00
1,384.32
1,099.54
1,455.31
0.00
0.00
7,353.39
628.53
941.05
1,001.39
0.00
993.76
993.76
1,057.92
0.00
0.00
5,616.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
147.00
220.08
234.20
0.00
232.41
232.41
247.42
0.00
0.00
1,313.52
0.00
4,166.16
4,166.16
0.00
4,166.16
14.88
4,166.16
0.00
0.00
16,679.52
11,608.57
21,831.54
22,946.04
14,094.08
22,804.97
18,368.91
23,990.01
0.00
0.00
135,644.12
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
001-1221-6151-000-100-052
Total 001-1221-6151-000-100-052
AKINS, ASHLEY DAWN

BRAKE, LINDA ANN
COX, JENNIFER
CRANDALL, JENNIFER
DUSKIN, MELISSA
GLOR, MELISSA ANNE
HODGES, NANCY
MCCOWAN, ASHLEY
SHOCKLEY, RHONDA
STROUP, JULIE
Vacant Job #1128
Vacant Job #1255
Vacant Job #462
Vacant Job #466
SE AIDES SALARIES
0.00
13.43
12.79
11.73
12.79
0.00
15.75
12.79
0.00
0.00
12.58
12.58
13.67
12.58
15,498.56 0.00
16,545.76 2,001.40
15,757.28 0.00
14,451.36 0.00
16,882.80 0.00
14,094.08 0.00
19,404.00 0.00
15,757.28 0.00
16,841.44 0.00
15,498.56 0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,498.56 0.00
176,229.682,001.40
0.00
0.00
1,080.95
1,276.14
1,158.16
0.00
1,615.89
1,080.95
0.00
0.00
284.78
284.78
0.00
1,347.98
8,129.63
0.00
1,025.84
976.95
895.98
1,046.73
0.00
1,203.05
976.95
0.00
0.00
0.00
0.00
0.00
960.91
7,086.41
0.00
239.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
239.91
0.00
0.00
228.48
209.54
244.80
0.00
281.36
228.48
0.00
0.00
0.00
0.00
0.00
224.73
1,417.39
0.00
4,166.16
14.88
4,166.16
14.88
0.00
4,164.24
14.88
0.00
0.00
4,166.16
4,166.16
0.00
4,166.16
25,039.68
15,498.56
23,979.07
18,058.54
20,999.18
19,347.37
14,094.08
26,668.54
18,058.54
16,841.44
15,498.56
4,450.94
4,450.94
0.00
22,198.34
220,144.10
001-1221-6161-000-100-051
Vacant Job #980
50,750.00
6,090.00 0.00
0.00
377.58
0.00
88.31
0.00
6,555.89

2016-2017
2016-2017
Pay Rate
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
6,090.00 0.00
0.00
377.58
0.00
88.31
0.00
6,555.89
20162017
Salary
Teacher
Retirement
6211
Account Code
Total 001-1221-6161-000-100-051
Employee Name
TS Classified Part-Time
001-1221-6161-000-100-052
Total 001-1221-6161-000-100-052
Vacant Job #980

SE SUB AIDE SALARY
50,750.00
12,180.00 0.00
12,180.00 0.00
0.00
0.00
755.16
755.16
0.00
0.00
176.61
176.61
0.00
0.00
13,111.77
13,111.77
001-1420-6151-000-000-000
001-1420-6151-000-000-000
001-1420-6151-000-000-000
001-1420-6151-000-000-000
001-1420-6151-000-000-000
Total 001-1420-6151-000-000-000
KENADY, MARCELLA
OWENS, JULIA
Vacant Job #1134
Vacant Job #1232
Vacant Job #1234
ATHLETIC EXTRA DUTY
3,035.00
3,338.00
1,821.00
3,035.00
1,517.50
3,156.00
3,472.00
1,894.00
3,156.00
1,578.00
13,256.00
216.50
238.18
0.00
216.50
108.25
779.43
195.67
215.26
117.43
195.67
97.84
821.87
0.00
0.00
0.00
0.00
0.00
0.00
45.76
50.34
27.46
45.76
22.88
192.20
0.00
0.00
0.00
0.00
0.00
0.00
3,613.93
3,975.78
2,038.89
3,613.93
1,806.97
15,049.50
001-2113-6151-000-000-000
Total 001-2113-6151-000-000-000
COLTRIN, TERESA J.
SWS SALARY
32,371.00
32,371.00 0.00
32,371.00 0.00
2,600.35
2,600.35
2,007.00
2,007.00
0.00
0.00
469.38
469.38
5,554.80
5,554.80
43,002.53
43,002.53
001-2130-6151-000-000-000
001-2130-6151-000-000-000
001-2130-6151-000-000-000
001-2130-6151-000-000-000
001-2130-6151-000-000-000
Total 001-2130-6151-000-000-000
BLISS, KARI JO
FRAZIER, LINDA
MELTON, TERESA J
Vacant Job #490
Vacant Job #971
HE SALARIES
0.00
0.00
37,257.00
29,484.00
26,582.40
29,451.00
32,103.00
37,257.00
0.00
0.00
98,811.00
0.00
0.00
2,935.53
0.00
284.78
3,220.31
0.00
0.00
2,309.93
0.00
0.00
2,309.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
540.23
0.00
0.00
540.23
0.00
0.00
5,554.80
0.00
4,166.16
9,720.96
29,451.00
32,103.00
48,597.49
0.00
4,450.94
114,602.43
001-2130-6151-000-000-001
Total 001-2130-6151-000-000-001
Vacant Job #76

HE SECRETARY
10.13
14,435.25 0.00
14,435.25 0.00
990.26
990.26
894.99
894.99
0.00
0.00
209.31
209.31
0.00
0.00
16,529.81
16,529.81
001-2320-6151-000-000-000
001-2320-6151-000-000-000
001-2320-6151-000-000-000
001-2320-6151-000-000-000
001-2320-6151-000-000-000
001-2320-6151-000-000-000
FRANKLIN, DEBORAH J 14.00

MITCHELL, TERESA LYNN35,000.00
MITCHELL, TERESA LYNN1,115.04
RICE, BRENDA JO
19.18
Vacant Job #120
30,945.00
WENDLANDT, ASHLEY L 13.71
26,040.00
35,000.00
1,166.64
35,674.80
30,945.00
25,500.60
2,166.05
2,401.00
80.03
2,826.99
2,502.53
1,749.34
1,614.48
2,170.00
72.33
2,211.84
1,918.59
1,581.04
0.00
0.00
0.00
0.00
0.00
0.00
377.58
507.50
16.92
517.28
448.70
369.76
5,554.80
19.80
0.00
5,554.80
5,554.80
19.80
35,752.91
40,098.30
1,335.92
46,785.71
41,369.62
29,220.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

2016-2017
2016-2017
Pay Rate
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
154,327.040.00
11,725.94
9,568.28
0.00
2,237.74
16,704.00 194,563.00
20162017
Salary
Teacher
Retirement
6211
Employee
Total
Account Code
Total 001-2320-6151-000-000-000
Employee Name
EA SALARIES N/C
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
001-2400-6151-000-000-000
Total 001-2400-6151-000-000-000
CLEMMONS, DIANA K 10.66

HADDOCK, ELLEN J
11.51
HENSLEY, TRACEY
0.00
KENADY, MARCELLA 10.35
MOYLE, DIANA KAY
0.00
OWENS, JULIA
11.29
PERKINS, CYNTHIA C 13.10
SIMMONS, PENNY M 11.51
Vacant Job #1045
10.13
PO SECRETARY SALARIE
17,589.00 0.00
18,991.50 0.00
16,714.50 0.00
17,077.50 0.00
0.00
0.00
18,628.50 0.00
21,615.00 0.00
18,991.50 0.00
0.00
0.00
129,607.500.00
1,206.61
1,682.52
0.00
1,551.22
0.00
1,641.46
1,862.49
1,682.52
379.70
10,006.52
1,090.52
1,177.47
0.00
1,058.81
0.00
1,154.97
1,340.13
1,177.47
0.00
6,999.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
255.04
275.38
0.00
247.62
0.00
270.11
313.42
275.38
0.00
1,636.95
0.00
5,554.80
0.00
5,554.80
0.00
5,319.36
5,554.80
5,554.80
5,554.80
33,093.36
27,014.40
30,685.84
27,681.67
5,934.50
181,343.70
001-2400-6161-000-000-000
Total 001-2400-6161-000-000-000
Vacant Job #980

PO PART TIME SAL
1,522.50 0.00
1,522.50 0.00
0.00
0.00
94.40
94.40
0.00
0.00
22.08
22.08
0.00
0.00
1,638.98
1,638.98
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
BANDEL, KATHY
10.66
BOBRUKIEWICZ, LARRY 11.68
CASE, RANDY
33,028.00
CLINE, TERRY W
12.94
CONNER, LOETTA JUNE 10.88
DEARIEN, GREG
10.56
DORSSOM, DENNIS W. 13.06
FRANTZ, MATTHEW F 0.00
GLOR, JUSTIN BRADLEY 11.41
HALL, FRED D
11.72
HILL, JAYSON PATRICK 10.66
KILLIAN, NICKI L
11.89
LONG, TIMOTHY
10.66
NYBERG, BRIAN ANDRE 10.93
NYBERG, BRIAN ANDRE 0.00
22,172.80
24,294.40
33,028.00
26,915.20
22,630.40
21,964.80
27,164.80
26,187.20
23,732.80
24,377.60
22,172.80
24,731.20
22,172.80
22,734.40
0.00
1,875.54
2,046.30
2,645.42
2,209.93
1,932.15
1,886.49
2,222.96
0.00
1,991.62
2,031.76
1,884.60
2,076.26
1,900.76
1,939.28
0.00
1,374.71
1,506.25
2,047.74
1,668.74
1,403.08
1,361.82
1,684.22
0.00
1,471.43
1,511.41
1,374.71
1,533.33
1,374.71
1,409.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
321.51
352.27
478.91
390.27
328.14
318.49
393.89
0.00
344.13
353.48
321.51
358.60
321.51
329.65
0.00
5,187.24
5,554.80
5,554.80
5,319.36
5,554.80
5,554.80
5,259.72
0.00
5,319.36
5,249.88
5,319.36
5,554.80
5,554.80
5,554.80
0.00
30,931.80
33,754.02
43,754.87
36,503.50
31,848.57
31,086.40
36,725.59
26,187.20
32,859.34
33,524.13
31,072.98
34,254.19
31,324.58
31,967.66
50,750.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,141.17
27,681.67
16,714.50
25,489.95

2016-2017
2016-2017
Pay Rate
20162017
Salary
Teacher
Retirement
6211
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
001-2540-6151-000-000-000
Total 001-2540-6151-000-000-000
Employee Name
PHILLIPS, MARVIN E. 12.15
SMITH, MICHAEL STEWA10.98
SMITH, MICHAEL STEWA0.00
TAYLOR, NATHAN DANI 10.35
Vacant Job #26
12.31
WILSON, DALE G.
44,162.00
OM CUSTODIAL SALARI
25,272.00 0.00
22,838.40 0.00
0.00
0.00
21,528.00 0.00
0.00
0.00
44,162.00 0.00
458,079.600.00
2,108.68
1,946.42
0.00
1,856.52
379.70
3,409.21
36,343.60
1,566.86
1,415.98
0.00
1,334.74
0.00
2,738.04
26,777.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
366.44
331.16
0.00
312.16
0.00
640.35
6,262.47
5,486.64
5,554.80
0.00
5,554.80
5,554.80
5,554.80
98,244.36
30,586.22
5,934.50
56,504.40
625,707.33
001-2540-6151-000-200-000
Total 001-2540-6151-000-200-000
Vacant Job #1108

OM SAL OVERTIME
12,600.00 0.00
12,600.00 0.00
864.36
864.36
781.20
781.20
0.00
0.00
182.70
182.70
0.00
0.00
14,428.26
14,428.26
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
BANCROFT, PEGGY
16.61
BURGETT, GIDGET LYNN14.27
CHASTEN, PATTY
15.09
COTTER, TONYA
16.06
COWDEN, DIANNA M 40,036.00
COWDEN, DIANNA M 1,276.40
DUENSING, FRED W
13.72
EAGLEBURGER, MELISSA15.65
ELMORE, GARY D
11.99
FULLER, SHIRLEY M.
16.61
GANN, BRIAN
0.00
GANN, CHRISTINA L
14.54
GRAEVS, JUDITH A
15.65
GRAEVS, JUDITH A
11.29
HARRISON, DALE
13.85
HEIRIGS, CHASE
30,975.00
HEIRIGS, CHASE
986.00
JACKSON, CONNIE
13.85
JASPER, RANDY LYNN 13.44
MARSALA, DEBORAH JE 13.99
11,560.56
9,931.92
10,502.64
11,177.76
40,036.00
1,334.56
9,549.12
10,892.40
23,788.16
11,560.56
9,270.72
10,119.84
10,892.40
9,935.20
9,639.60
30,975.00
1,032.48
9,639.60
9,354.24
9,737.04
1,077.83
681.33
1,005.26
1,051.57
3,126.17
91.55
939.85
1,032.00
2,011.57
1,077.83
0.00
979.00
747.22
681.55
661.28
2,499.75
70.83
946.05
641.70
667.96
716.75
615.78
651.16
693.02
2,482.23
82.74
592.05
675.33
1,474.87
716.75
0.00
627.43
675.33
615.98
597.66
1,920.45
64.01
597.66
579.96
603.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
167.63
144.01
152.29
162.08
580.52
19.35
138.46
157.94
344.93
167.63
0.00
146.74
157.94
144.06
139.77
449.14
14.97
139.77
135.64
141.19
4,166.16
14.88
4,166.16
4,166.16
5,554.80
0.00
4,166.16
4,166.16
5,547.96
4,166.16
0.00
4,166.16
14.88
0.00
14.88
5,484.24
0.00
4,166.16
14.88
14.88
17,688.93
11,387.92
16,477.51
17,250.59
51,779.72
1,528.20
15,385.64
16,923.83
33,167.49
17,688.93
9,270.72
16,039.17
12,487.77
11,376.79
11,053.19
41,328.58
1,182.29
15,489.24
10,726.42
11,164.77
15,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34,800.62
32,086.76

2016-2017
2016-2017
Pay Rate
20162017
Salary
Teacher
Retirement
6211
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
001-2552-6151-000-000-000
Total 001-2552-6151-000-000-000
Employee Name
MATHEWS, DWIGHT W 15.37
PHILLIPS, DEBRA D
15.37
POTTER, BERTHA LEA 13.99
REEVES, STEPHEN L
15.37
RENAUD, PAMELA R 14.13
STEPHENS, WILLIAM ED13.58
TARVER, SHEILA ANN 14.40
TINSLEY, SHELLY C
14.68
Vacant Job #1096
3,000.00
Vacant Job #1126
13.44
WALKER, STEPHANIE J 14.96
WARE, WARREN DALE 13.99
PT SALARY DRIVER/AID
10,697.52 0.00
10,697.52 0.00
9,737.04 0.00
10,697.52 0.00
9,834.48 0.00
9,451.68 0.00
10,022.40 0.00
10,217.28 0.00
3,000.00 0.00
0.00
0.00
10,412.16 0.00
9,737.04 0.00
355,434.440.00
1,018.63
1,018.63
952.74
733.85
959.42
648.39
687.54
985.68
0.00
0.00
999.05
952.74
28,946.97
663.25
663.25
603.70
663.25
609.74
586.00
621.39
633.47
186.00
0.00
645.55
603.70
21,462.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
155.11
155.11
141.19
155.11
142.60
137.05
145.32
148.15
43.50
0.00
150.98
141.19
5,019.37
4,166.16
4,166.16
4,166.16
12.96
4,166.16
0.00
12.96
4,166.16
0.00
0.00
4,166.16
4,166.16
79,179.72
16,700.67
16,700.67
15,600.83
12,262.69
15,712.40
10,823.12
11,489.61
16,150.74
3,229.50
0.00
16,373.90
15,600.83
490,042.66
001-2552-6151-000-000-001
Total 001-2552-6151-000-000-001
Vacant Job #1219

23,000.00
23,000.00 0.00
23,000.00 0.00
1,577.80
1,577.80
1,426.00
1,426.00
0.00
0.00
333.50
333.50
0.00
0.00
26,337.30
26,337.30
001-2552-6151-000-001-003
Total 001-2552-6151-000-001-003
Vacant Job #1092

11,000.00
PT SALARY SUMMER SC
11,000.00 0.00
11,000.00 0.00
754.60
754.60
682.00
682.00
0.00
0.00
159.50
159.50
0.00
0.00
12,596.10
12,596.10
001-2552-6161-000-000-000
Total 001-2552-6161-000-000-000
Vacant Job #1212

PART TIME SAL
1,540.00 0.00
1,540.00 0.00
0.00
0.00
95.48
95.48
0.00
0.00
22.33
22.33
0.00
0.00
1,657.81
1,657.81
001-2552-6161-000-000-005
Total 001-2552-6161-000-000-005
Vacant Job #980

50,750.00
20,300.00 0.00
20,300.00 0.00
0.00
0.00
1,258.60
1,258.60
0.00
0.00
294.35
294.35
0.00
0.00
21,852.95
21,852.95
001-2552-6171-000-000-000
Total 001-2552-6171-000-000-000
Vacant Job #1095

10,000.00
10,000.00 0.00
10,000.00 0.00
0.00
0.00
620.00
620.00
0.00
0.00
145.00
145.00
0.00
0.00
10,765.00
10,765.00
001-2554-6151-000-100-052
001-2554-6151-000-100-052
BEAM, JUDY
BURGETT, LINDA
9,737.04 0.00
7,377.60 0.00
667.96
506.10
603.70
457.41
0.00
0.00
141.19
106.98
9.96
12.96
11,159.85
8,461.05
5,500.00
13.99
10.60

2016-2017
2016-2017
Pay Rate
20162017
Salary
Teacher
Retirement
6211
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
820.96
826.21
939.85
546.69
795.66
521.38
5,624.81
484.60
489.34
592.05
494.09
461.73
471.22
4,054.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
113.33
114.44
138.46
115.55
107.98
110.20
948.13
4,166.16
4,161.24
4,166.16
14.88
4,166.16
14.88
16,712.40
13,401.13
13,483.87
15,385.64
9,140.41
12,978.73
8,718.00
92,728.68
Account Code
001-2554-6151-000-100-052
001-2554-6151-000-100-052
001-2554-6151-000-100-052
001-2554-6151-000-100-052
001-2554-6151-000-100-052
001-2554-6151-000-100-052
Total 001-2554-6151-000-100-052
Employee Name
BURNS, PAULA K
11.23
ELMORE, PRANOM
11.34
HOWE, ANGELA
13.72
LITLE, MARLENE A
11.45
PAYLOR, HOLLEY
10.70
PAYTON, CHRISTY CHER10.92
7,816.08
7,892.64
9,549.12
7,969.20
7,447.20
7,600.32
65,389.20
001-2554-6161-000-100-052
Total 001-2554-6161-000-100-052
Vacant Job #1212

HD SUB BUS
3,960.00 0.00
3,960.00 0.00
0.00
0.00
245.52
245.52
0.00
0.00
57.42
57.42
0.00
0.00
4,262.94
4,262.94
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
001-2561-6151-000-000-000
ANDERSON, DOROTHY 0.00

BLAIR, MELINDA CARRO9.39
BOWDEN, AMANDA D 10.81
BROWN, JILL MICHELLE 10.88
BROWN, RUTH MARIE 12.89
CARVER, ANITA
10.88
CARVER, MARY JANE 13.24
CLARK, JENNIFER LYNN 9.39
CLEMMONS, PAULA
10.76
DAME, SHERRY
10.35
DANIELS, REBECCA S 10.88
FRANTZ, DIANE R
11.29
HAYNES, CATHY
10.56
JENKINS, PAULA
25,603.00
JOHNSON, SANDRA L 10.45
LOUDERBAUGH, AELICIA9.92
OWENS, DEBORAH
12.29
PIPER, TESSA
9.50
SIMON, JENNIFER L
10.23
Vacant Job #450
9.70
11,431.88
9,859.50
13,242.25
11,424.00
13,534.50
12,376.00
16,219.00
10,681.12
12,239.50
10,867.50
11,424.00
12,842.38
12,012.00
25,603.00
11,886.88
10,416.00
15,055.25
9,975.00
11,636.62
0.00
0.00
961.14
1,193.20
1,068.46
1,213.24
1,133.77
1,397.40
1,017.50
1,124.41
1,030.29
783.69
1,165.77
1,108.80
2,136.07
1,100.22
999.32
1,317.57
969.06
798.27
0.00
0.00
611.29
821.02
708.29
839.14
767.31
1,005.58
662.23
758.85
673.79
708.29
796.23
744.74
1,587.39
736.99
645.79
933.43
618.45
721.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
142.96
192.01
165.65
196.25
179.45
235.18
154.88
177.47
157.58
165.65
186.21
174.17
371.24
172.36
151.03
218.30
144.64
168.73
0.00
0.00
4,166.16
4,166.16
4,166.16
4,164.24
4,166.16
4,166.16
4,166.16
4,166.16
4,166.16
14.88
4,166.16
4,166.16
5,547.96
4,166.16
4,166.16
4,166.16
4,166.16
14.88
0.00
11,431.88
15,741.05
19,614.64
17,532.56
19,947.37
18,622.69
23,023.32
16,681.89
18,466.39
16,895.32
13,096.51
19,156.75
18,205.87
35,245.66
18,062.61
16,378.30
21,690.71
15,873.31
13,339.97
0.00
5,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

2016-2017
Account Code
Total 001-2561-6151-000-000-000
Employee Name
FS SALARY
001-2561-6151-000-200-000
Total 001-2561-6151-000-200-000
2016-2017
Pay Rate
20162017
Salary
Teacher
Retirement
6211
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
242,726.380.00
20,518.18
14,340.28 0.00
3,353.76
68,068.20 349,006.80
Vacant Job #1257

2,500.00
FS OVERTIME SALARY
2,500.00 0.00
2,500.00 0.00
171.50
171.50
155.00
155.00
36.25
36.25
0.00
0.00
001-2561-6161-000-000-000
Total 001-2561-6161-000-000-000
Total Central Office
Vacant Job #980

FS PART TIME SAL
50,750.00
9,642.50 0.00
9,642.50 0.00
1,976,683.2,001.40
0.00
0.00
139,607.65
597.84
0.00
597.84
0.00
109,026.92 239.91
139.82
139.82
25,258.32
0.00
10,380.16
0.00
10,380.16
368,997.00 2,621,814.57
001-1300-6151-100-002-000
Total 001-1300-6151-100-002-000
Vacant Job #1243

VO CP SALARY AIDE
6,531.00
6,531.00 0.00
6,531.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
94.70
94.70
0.00
0.00
6,625.70
6,625.70
001-1300-6151-100-002-003
Total 001-1300-6151-100-002-003
KRAMER, JOANNA R 15.12

VO CP RES COORD SAL
23,814.00 0.00
23,814.00 0.00
2,013.34
2,013.34
1,476.47
1,476.47
0.00
0.00
345.30
345.30
5,554.80
5,554.80
33,203.91
33,203.91
001-1300-6151-100-060-001
Total 001-1300-6151-100-060-001
TAYLOR, AARON
10.72
VO SALARY CUSTODIAN
22,297.60 0.00
22,297.60 0.00
1,909.32
1,909.32
1,382.45
1,382.45
0.00
0.00
323.32
323.32
5,554.80
5,554.80
31,467.49
31,467.49
001-1300-6151-100-200-000
Total 001-1300-6151-100-200-000
Total DCCC
Vacant Job #1108

15,000.00
DCTC CUST OVERTIME
2,400.00 0.00
2,400.00 0.00
55,042.60 0.00
164.64
164.64
4,087.30
148.80
148.80
3,007.72
0.00
0.00
0.00
34.80
34.80
798.12
0.00
2,748.24
0.00
2,748.24
11,109.60 74,045.34
001-1251-6151-402-151-000
001-1251-6151-402-151-000
001-1251-6151-402-151-000
001-1251-6151-402-151-000
001-1251-6151-402-151-000
Total 001-1251-6151-402-151-000
DEMARR, TAMMY
15.86
PIERCE, MORGAN CHEY 12.79
RAMSEY, ANNETTE P 0.00
RUSHING, MICHELLE RE11.44
Vacant Job #1261
12.58
TI AIDES SALARY
19,539.52
15,757.28
13,310.64
14,094.08
0.00
62,701.52
1,625.19
1,080.95
0.00
1,251.63
284.78
4,242.55
1,211.45
976.95
0.00
873.83
0.00
3,062.23
0.00
0.00
0.00
0.00
0.00
0.00
283.32
228.48
0.00
204.36
0.00
716.16
4,166.16
14.88
0.00
4,166.16
4,166.16
12,513.36
26,825.64
18,058.54
13,310.64
20,590.06
4,450.94
83,235.82
001-1251-6161-402-151-000
Total 001-1251-6161-402-151-000
Vacant Job #980

50,750.00
1,015.00 0.00
1,015.00 0.00
0.00
0.00
62.93
62.93
0.00
0.00
14.72
14.72
0.00
0.00
1,092.65
1,092.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,862.75
2,862.75

2016-2017
2016-2017
Pay Rate
20162017
Salary
Teacher
Retirement
6211
Non-Teacher OASDI
Retirement Tax
6221
6231
Certificated
Medicare
Tax
6232
Classified
Medicare
Tax
6232
Total
Benefits
6241
Employee
Total
Account Code
Employee Name
001-2212-6151-402-026-000
001-2212-6151-402-026-000
Total 001-2212-6151-402-026-000
CLEMMONS, DIANA K 0.00

Vacant Job #1120
13.97
GR 21ST EL SALARY
15,126.18 0.00
0.00
0.00
15,126.18 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,126.18
0.00
15,126.18
001-3512-6151-402-151-000
001-3512-6151-402-151-000
Total 001-3512-6151-402-151-000
Total MALLORY ELEMENTARY
EDGE, SUSAN MARIE 12.48

JANSEN-MURPHY, JULIE12.79
TI EARLY CHD N/C SALA
15,375.36 0.00
15,757.28 0.00
31,132.64 0.00
109,975.340.00
1,339.53
1,080.95
2,420.48
6,663.03
953.27
976.95
1,930.22
5,055.38
0.00
0.00
0.00
0.00
222.94
228.48
451.42
1,182.30
4,166.16
14.88
4,181.04
16,694.40
22,057.26
18,058.54
40,115.80
139,570.45
001-2690-6151-801-000-001
001-2690-6151-801-000-001
Total 001-2690-6151-801-000-001
Total TECH SUPPORT
BOGGS, TYLER ROSS

56,372.00
SIMPSON, RACHEAL MA30,795.00
TECH N/C SALARY
56,372.00
30,795.00
87,167.00
87,167.00
4,246.82
2,478.43
6,725.25
6,725.25
3,495.06
1,909.29
5,404.35
5,404.35
0.00
0.00
0.00
0.00
817.39
446.53
1,263.92
1,263.92
5,554.80
5,353.56
10,908.36
10,908.36
70,486.07
40,982.81
111,468.88
111,468.88
157,083.23
122,494.37 239.91
28,502.66
407,709.36 2,946,899.24
Grand Total
0.00
0.00
0.00
0.00
2,228,868.2,001.40

FY17 DCR1 Budget Document

Uploaded by

Copyright:

Available Formats

FY17 DCR1 Budget Document

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

FY17 DCR1 Budget Document

Uploaded by

Copyright:

Available Formats

DALLAS COUNTY R-1

High School Exterior refinish

Tim Ryan, Ed.D.

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

Grants--CW & 21st Century

Beginning Fund Balances-July 1, 2015

ESTIMATED FUND BALANCE SUMMARY-WORKING BUDGET

Unrestricted Fund Balance

Beginning Fund Balances-July 1, 2015

ESTIMATED FUND BALANCE PROJECTION

Unrestricted Fund Balance 18%

15,816,323.90 *Contingency w/$500,000 Fund 4 Transfer is 19%

DALLAS CO R-1 SCHOOL DISTRICT

EXCESS COST HIGH NEED

DALLAS CO R-1 SCHOOL DISTRICT

TUITION OTHER LEAs

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

FUNCTION 1130 TOTAL

DALLAS CO R-1 SCHOOL DISTRICT

FUNCTION 1150 TOTAL

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

ACTIVITY DRUG TESTING

DALLAS CO R-1 SCHOOL DISTRICT

ATHLETIC EXTRA DUTY SALARIES

DALLAS CO R-1 SCHOOL DISTRICT

TU SPED OTHER DIST

DALLAS CO R-1 SCHOOL DISTRICT

IMPRV INST TRAVEL

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

DALLAS CO R-1 SCHOOL DISTRICT

CNTRD HD SAL DRIV SE

DIST HANDIC DRIV SAL

DALLAS CO R-1 SCHOOL DISTRICT

ECSE DRIVER SALARY STATE

TECH N/C SALARY

DALLAS CO R-1 SCHOOL DISTRICT

PAT PROF DEV/CONF

FUNCTION 3500 TOTAL

TI EARLY CHD N/C SALARY

DALLAS CO R-1 SCHOOL DISTRICT

TI PARENT INV SUPPLIES

PRINCIPAL LONG TERM LOAN BU

LEASE PURCH PRINCIPAL COPIER

INT LONG TERM LOAN BUS

Interest on Lease Purchase COPI

DALLAS CO R-1 SCHOOL DISTRICT

SUR TAX (M&M)

ADULT TUITION DAY VO

DALLAS CO R-1 SCHOOL DISTRICT