LIVE OAK CHARTER SCHOOL
100 Gnoss Concourse Petaluma, CA 94952•(707) 762-9020
Agenda for the Regular Meeting of the Board of Directors Live Oak Charter School
Multi-purpose room
August 16, 2018
7:00pm
Mission & Program
To ensure the humanity and potential of its students through an education resonant with their unfolding awareness
and capacities, and supportive of the full and integrated development of body, heart, and mind. LOCS provides a K-8
program inspired by Waldorf education to children and families of Petaluma and surrounding communities. Waldorf
inspired education is a developmental approach to learning that cultivates the innate capacities of each child through
age appropriate curriculum. Live Oak educates the whole child – head, heart, and hands, through an education that
integrates each child’s creative, intellectual, emotional, physical and social domains. Live Oak o
ff
ers an
interdisciplinary liberal arts program where art, music, and movement are integrated with core academic instruction.
Exploration of the natural world, human culture, language and mathematics enlivens curiosity which is the foundation
of intellectual growth, conceptual flexibility, empathy and sense of connectedness.
OPENING
PUBLIC COMMENT
This portion of the meeting is set aside for members of the audience to make comments or raise issues that are not
specifically on the agenda. These presentations are limited to three minutes per presentation and the total time
allotted to non-agenda items will not exceed fifteen minutes.
OPEN SESSION
A. Approve the agenda
B. Reports
1. Committee reports
2. Executive Director Report
C. Consent agenda
All matters listed under Consent Agenda are considered to be routine, and all will be enacted by one motion and vote.
There will be no separate discussion of these items unless a Board member requests items to be removed from the
Consent Agenda for separate action.
1. Board minutes for regular meeting June 7, 2018 (amended)
2. Board minutes for special meeting June 28, 2018
3. Monthly financials for July 2018
D. The board will consider the following for discussion and approval
1. Adoption of Petition for the Renewal of Live Oak Charter School by the Petaluma
Elementary School District
2. Proposition 30 endorsement
3. Board meeting schedule for 2018-19
E. The Board will consider the following for discussion
1. Brown Act Review
2. Review of LOCS standing committees for 2018-19: Executive, Communications,
Finance, Facilities, Human Relations
3. Board member attendance and messaging at start of year class meetings
4. Board Development and conference attendance for 2018/19
CLOSED SESSION
Pursuant to Government Code 54956.8 Conference with Real Property Negotiator
Property: 100 Gnoss Concourse, Petaluma; Negotiating Parties: Sonoma-Marin Fair; under
negotiation: price and terms
Pursuant to Government Code 54957: Public Employee Contracts
OPEN SESSION
Report on actions taken in closed session
ADJOURNMENT
695,895.00 25,275.00 48,823.00 769,993.00 6,000.00 6,000.00 11,000.00 11,000.00 109,958.33 109,958.33 178,596.00 8,190.00 186,786.00 3,500.00 3,500.00 8,350.00 8,350.00 5,460.00 5,460.00 40,825.00 61,237.50 102,062.50 150,297.33 150,297.33 5,000.00 5,000.00 273,991.00 5,255.00 43,185.00 322,431.00
150.00-Fiscal05
Account Summary-Balance
Balances through 07/31/2018
Fiscal Year 2018/19
Description
Adopted
Budget
Revised
Budget
Encumbered
Expenditure
Account
Balance
FD-RSRC-Y-GOAL-FUNC-OBJT-SCH-MGMTObject
1100 - Teachers' Salar
62-0000-0-1110-1000-1100-000-0000 Teachers' Salar,Instructi 695,895.00 695,895.00
62-1100-0-1110-1000-1100-000-0000 Teachers' Salar,Instructi 25,275.00 25,275.00
62-1400-0-1110-1000-1100-000-0000 Teachers' Salar,Instructi 48,823.00 48,823.00
Total for Object 1100 and Expense accounts 769,993.00 769,993.00 .00 .00
Object
1130 - Teachers' Sals
62-0000-0-1110-1000-1130-000-0000 Teachers' Sals,Instructio 6,000.00 6,000.00
Total for Object 1130 and Expense accounts 6,000.00 6,000.00 .00 .00
Object
1148 - Teacher Substit
62-0000-0-1110-1000-1148-000-0000 Teacher Substit,Instructi 11,000.00 11,000.00
Total for Object 1148 and Expense accounts 11,000.00 11,000.00 .00 .00
Object
1300 - Cert Suprvsrs'
62-0000-0-1110-2700-1300-000-0000 Cert Suprvsrs',School Adm 115,000.00 115,000.00 5,041.67
Total for Object 1300 and Expense accounts 115,000.00 115,000.00 .00 5,041.67
Object
2100 - Instructional A
62-0000-0-1110-1000-2100-000-0000 Instructional A,Instructi 178,596.00 178,596.00
62-0000-0-5770-1190-2100-000-0000 Instructional A,Spec Ed-o 8,190.00 8,190.00
Total for Object 2100 and Expense accounts 186,786.00 186,786.00 .00 .00
Object
2148 - Instr Aides Sub
62-0000-0-1110-1000-2148-000-0000 Instr Aides Sub,Instructi 3,500.00 3,500.00
Total for Object 2148 and Expense accounts 3,500.00 3,500.00 .00 .00
Object
2199 - Instr Aides Oth
62-0000-0-1110-1000-2199-000-0000 Instr Aides Oth,Instructi 9,000.00 9,000.00 650.00
Total for Object 2199 and Expense accounts 9,000.00 9,000.00 .00 650.00
Object
2220 - Classfd Hrly Cu
62-0000-0-1110-8200-2220-000-JANI Classfd Hrly Cu,Operation 5,460.00 5,460.00
Total for Object 2220 and Expense accounts 5,460.00 5,460.00 .00 .00
Object
2300 - Classifed Direc
62-0000-0-0000-7300-2300-000-CBSC Classifed Direc,Fiscal Se 42,600.00 42,600.00 1,775.00
62-0000-0-7110-7300-2300-000-CBSC Classifed Direc,Fiscal Se 63,900.00 63,900.00 2,662.50
Total for Object 2300 and Expense accounts 106,500.00 106,500.00 .00 4,437.50
Object
2400 - Clerical & Offi
62-0000-0-0000-7200-2400-000-0000 Clerical & Offi,Other Gen 156,964.00 156,964.00 6,666.67
Total for Object 2400 and Expense accounts 156,964.00 156,964.00 .00 6,666.67
Object
2499 - Clerical&office
62-0000-0-1110-2700-2499-000-0000 Clerical&office,School Ad 5,000.00 5,000.00
Total for Object 2499 and Expense accounts 5,000.00 5,000.00 .00 .00
Object
2900 - Other Classifie
62-0000-0-1110-1000-2900-000-0000 Other Classifie,Instructi 273,991.00 273,991.00
62-0000-0-1110-2420-2900-000-LIBR Other Classifie,Instructi 5,255.00 5,255.00
62-9033-0-8500-5900-2900-000-CARE Other Classifie,Other Com 43,185.00 43,185.00
Total for Object 2900 and Expense accounts 322,431.00 322,431.00 .00 .00
Object
2960 - Student Wrkrs
62-0000-0-1110-1000-2960-000-0000 Student Wrkrs,Instruction 150.00
28,345.00 28,345.00 104,066.00 15,774.22 4,115.00 123,955.22 558.00 8,816.00 9,374.00 21,626.87 7,373.40 66,613.60 816.00 903.00 11,061.10 12,206.27 120,600.24 220.00 3,000.00 3,220.00 9,142.01 2,535.66 28,755.70 326.00 310.00 339.00 508.00 3,803.99 4,528.59 50,248.95 10,251.00 1,572.35 366.00 702.00 12,891.35 2,137.60 593.36 6,725.57 76.00 73.00 79.00 119.00 890.05 1,028.50
Object
2999 - Other Class Sal
62-9033-0-8500-5900-2999-000-care Other Class Sal,Other Com 35,000.00 35,000.00 6,655.00
Total for Object 2999 and Expense accounts 35,000.00 35,000.00 .00 6,655.00
Object
3101 - Benefits - Strs
62-0000-0-1110-1000-3101-000-0000 Benefits - Strs,Instructi 104,066.00 104,066.00
62-0000-0-1110-2700-3101-000-0000 Benefits - Strs,School Ad 16,595.00 16,595.00 820.78
62-1100-0-1110-1000-3101-000-0000 Benefits - Strs,Instructi 4,115.00 4,115.00
Total for Object 3101 and Expense accounts 124,776.00 124,776.00 .00 820.78
Object
3201 - Benefits - Pers
62-0000-0-1110-1000-3201-000-0000 Benefits - Pers,Instructi 558.00 558.00
62-1400-0-1110-1000-3201-000-0000 Benefits - Pers,Instructi 8,816.00 8,816.00
Total for Object 3201 and Expense accounts 9,374.00 9,374.00 .00 .00
Object
3202 - Benefits - Pers
62-0000-0-0000-7200-3202-000-0000 Benefits - Pers,Other Gen 22,831.00 22,831.00 1,204.13
62-0000-0-0000-7300-3202-000-CBSC Benefits - Pers,Fiscal Se 7,694.00 7,694.00 320.60
62-0000-0-1110-1000-3202-000-0000 Benefits - Pers,Instructi 66,731.00 66,731.00 117.40
62-0000-0-1110-2420-3202-000-LIBR Benefits - Pers,Instructi 816.00 816.00
62-0000-0-1110-2700-3202-000-0000 Benefits - Pers,School Ad 903.00 903.00
62-0000-0-7110-7300-3202-000-CBSC Benefits - Pers,Fiscal Se 11,542.00 11,542.00 480.90
62-9033-0-8500-5900-3202-000-care Benefits - Pers,Other Com 13,029.00 13,029.00 822.73
Total for Object 3202 and Expense accounts 123,546.00 123,546.00 .00 2,945.76
Object
3311 - Benefits - Oasd
62-0000-0-1110-1000-3311-000-0000 Benefits - Oasd,Instructi 220.00 220.00
62-1400-0-1110-1000-3311-000-0000 Benefits - Oasd,Instructi 3,000.00 3,000.00
Total for Object 3311 and Expense accounts 3,220.00 3,220.00 .00 .00
Object
3312 - Benefits - Oasd
62-0000-0-0000-7200-3312-000-0000 Benefits - Oasd,Other Gen 9,520.00 9,520.00 377.99
62-0000-0-0000-7300-3312-000-CBSC Benefits - Oasd,Fiscal Se 2,641.00 2,641.00 105.34
62-0000-0-1110-1000-3312-000-0000 Benefits - Oasd,Instructi 28,796.00 28,796.00 40.30
62-0000-0-1110-2420-3312-000-LIBR Benefits - Oasd,Instructi 326.00 326.00
62-0000-0-1110-2700-3312-000-0000 Benefits - Oasd,School Ad 310.00 310.00
62-0000-0-1110-8200-3312-000-JANI Benefits - Oasd,Operation 339.00 339.00
62-0000-0-5770-1190-3312-000-0000 Benefits - Oasd,Spec Ed-o 508.00 508.00
62-0000-0-7110-7300-3312-000-CBSC Benefits - Oasd,Fiscal Se 3,962.00 3,962.00 158.01
62-9033-0-8500-5900-3312-000-care Benefits - Oasd,Other Com 4,811.00 4,811.00 282.41
Total for Object 3312 and Expense accounts 51,213.00 51,213.00 .00 964.05
Object
3331 - Benefits - Medi
62-0000-0-1110-1000-3331-000-0000 Benefits - Medi,Instructi 10,251.00 10,251.00
62-0000-0-1110-2700-3331-000-0000 Benefits - Medi,School Ad 1,641.00 1,641.00 68.65
62-1100-0-1110-1000-3331-000-0000 Benefits - Medi,Instructi 366.00 366.00
62-1400-0-1110-1000-3331-000-0000 Benefits - Medi,Instructi 702.00 702.00
Total for Object 3331 and Expense accounts 12,960.00 12,960.00 .00 68.65
Object
3332 - Benefits - Medi
62-0000-0-0000-7200-3332-000-0000 Benefits - Medi,Other Gen 2,226.00 2,226.00 88.40
62-0000-0-0000-7300-3332-000-CBSC Benefits - Medi,Fiscal Se 618.00 618.00 24.64
62-0000-0-1110-1000-3332-000-0000 Benefits - Medi,Instructi 6,735.00 6,735.00 9.43
62-0000-0-1110-2420-3332-000-LIBR Benefits - Medi,Instructi 76.00 76.00
62-0000-0-1110-2700-3332-000-0000 Benefits - Medi,School Ad 73.00 73.00
62-0000-0-1110-8200-3332-000-JANI Benefits - Medi,Operation 79.00 79.00
62-0000-0-5770-1190-3332-000-0000 Benefits - Medi,Spec Ed-o 119.00 119.00
62-0000-0-7110-7300-3332-000-CBSC Benefits - Medi,Fiscal Se 927.00 927.00 36.95
11,722.08 137,205.00 13,303.73 5,016.00 10,316.00 165,840.73 39,010.19 5,321.69 42,444.00 7,982.04 13,816.00 108,573.92 353.00 54.63 13.00 24.00 444.63 73.96 20.15 231.67 3.00 3.00 3.00 4.00 30.73 35.67 405.18 13,810.00 2,193.81 417.00 805.00 17,225.81 2,997.99 673.71 8,899.79 104.00 83.00 108.00 162.00 1,010.07 1,323.19 15,361.75 5,119.00 5,119.00 Total for Object 3332 and Expense accounts 11,978.00 11,978.00 .00 255.92
Object
3401 - H & W Benefits
62-0000-0-1110-1000-3401-000-0000 H & W Benefits,Instructio 137,205.00 137,205.00
62-0000-0-1110-2700-3401-000-0000 H & W Benefits,School Adm 13,867.00 13,867.00 563.27
62-1100-0-1110-1000-3401-000-0000 H & W Benefits,Instructio 5,016.00 5,016.00
62-1400-0-1110-1000-3401-000-0000 H & W Benefits,Instructio 10,316.00 10,316.00
Total for Object 3401 and Expense accounts 166,404.00 166,404.00 .00 563.27
Object
3402 - H & W Benefits
62-0000-0-0000-7200-3402-000-0000 H & W Benefits,Other Gene 40,700.00 40,700.00 1,689.81
62-0000-0-0000-7300-3402-000-CBSC H & W Benefits,Fiscal Ser 5,547.00 5,547.00 225.31
62-0000-0-1110-1000-3402-000-0000 H & W Benefits,Instructio 42,444.00 42,444.00
62-0000-0-7110-7300-3402-000-CBSC H & W Benefits,Fiscal Ser 8,320.00 8,320.00 337.96
62-9033-0-8500-5900-3402-000-care H & W Benefits,Other Comm 13,816.00 13,816.00
Total for Object 3402 and Expense accounts 110,827.00 110,827.00 .00 2,253.08
Object
3501 - Benefits - Sui
62-0000-0-1110-1000-3501-000-0000 Benefits - Sui,Instructio 353.00 353.00
62-0000-0-1110-2700-3501-000-0000 Benefits - Sui,School Adm 57.00 57.00 2.37
62-1100-0-1110-1000-3501-000-0000 Benefits - Sui,Instructio 13.00 13.00
62-1400-0-1110-1000-3501-000-0000 Benefits - Sui,Instructio 24.00 24.00
Total for Object 3501 and Expense accounts 447.00 447.00 .00 2.37
Object
3502 - Benefits - Sui
62-0000-0-0000-7200-3502-000-0000 Benefits - Sui,Other Gene 77.00 77.00 3.04
62-0000-0-0000-7300-3502-000-CBSC Benefits - Sui,Fiscal Ser 21.00 21.00 .85
62-0000-0-1110-1000-3502-000-0000 Benefits - Sui,Instructio 232.00 232.00 .33
62-0000-0-1110-2420-3502-000-LIBR Benefits - Sui,Instructio 3.00 3.00
62-0000-0-1110-2700-3502-000-0000 Benefits - Sui,School Adm 3.00 3.00
62-0000-0-1110-8200-3502-000-JANI Benefits - Sui,Operations 3.00 3.00
62-0000-0-5770-1190-3502-000-0000 Benefits - Sui,Spec Ed-ot 4.00 4.00
62-0000-0-7110-7300-3502-000-CBSC Benefits - Sui,Fiscal Ser 32.00 32.00 1.27
62-9033-0-8500-5900-3502-000-care Benefits - Sui,Other Comm 39.00 39.00 3.33
Total for Object 3502 and Expense accounts 414.00 414.00 .00 8.82
Object
3601 - Benefits - Wcom
62-0000-0-1110-1000-3601-000-0000 Benefits - Wcom,Instructi 13,810.00 13,810.00
62-0000-0-1110-2700-3601-000-0000 Benefits - Wcom,School Ad 2,277.00 2,277.00 83.19
62-1100-0-1110-1000-3601-000-0000 Benefits - Wcom,Instructi 417.00 417.00
62-1400-0-1110-1000-3601-000-0000 Benefits - Wcom,Instructi 805.00 805.00
Total for Object 3601 and Expense accounts 17,309.00 17,309.00 .00 83.19
Object
3602 - Benefits - Wcom
62-0000-0-0000-7200-3602-000-0000 Benefits - Wcom,Other Gen 3,108.00 3,108.00 110.01
62-0000-0-0000-7300-3602-000-CBSC Benefits - Wcom,Fiscal Se 703.00 703.00 29.29
62-0000-0-1110-1000-3602-000-0000 Benefits - Wcom,Instructi 8,913.00 8,913.00 13.21
62-0000-0-1110-2420-3602-000-LIBR Benefits - Wcom,Instructi 104.00 104.00
Object
3602 - Benefits - Wcom
(continued)
62-0000-0-1110-2700-3602-000-0000 Benefits - Wcom,School Ad 83.00 83.00
62-0000-0-1110-8200-3602-000-JANI Benefits - Wcom,Operation 108.00 108.00
62-0000-0-5770-1190-3602-000-0000 Benefits - Wcom,Spec Ed-o 162.00 162.00
62-0000-0-7110-7300-3602-000-CBSC Benefits - Wcom,Fiscal Se 1,054.00 1,054.00 43.93
62-9033-0-8500-5900-3602-000-care Benefits - Wcom,Other Com 1,433.00 1,433.00 109.81
Total for Object 3602 and Expense accounts 15,668.00 15,668.00 .00 306.25
Object
4110 - Textbooks
62-6300-0-1110-1000-4110-000-0000 Textbooks,Instruction,Reg 5,119.00 5,119.00
1,000.00 750.00 1,750.00 15,602.00 15,602.00 2,759.00 444.05 852.15 1,000.00 1,000.00 500.00 500.00 4,000.00 78.08 250.00 432.33 750.00 1,000.00 500.00 475.29 1,000.00 1,250.00 1,500.00 5,790.00 1,657.29 34.81 537.46 20.49 280.36 294.99 26,906.30 7,685.00 2,990.01 10,675.01 2,868.20 2,868.20 1,250.00 1,250.00 4,000.00 4,000.00 250.00 526.00
Object
4210 - Books Other Tha
62-0000-0-1110-1000-4210-000-0000 Books Other Tha,Instructi 1,000.00 1,000.00
62-0000-0-1110-1000-4210-000-LIBR Books Other Tha,Instructi 750.00 750.00
Total for Object 4210 and Expense accounts 1,750.00 1,750.00 .00 .00
Object
4300 - Materials & Sup
62-9033-0-8500-5900-4300-000-care Materials & Sup,Other Com 15,602.00 15,602.00
Total for Object 4300 and Expense accounts 15,602.00 15,602.00 .00 .00
Object
4310 - Instructional M
62-0000-0-1110-1000-4310-000-0000 Instructional M,Instructi 2,759.00 2,759.00
62-0000-0-1110-1000-4310-000-5th1 Instructional M,Instructi 1,000.00 1,000.00 555.95
62-0000-0-1110-1000-4310-000-6th1 Instructional M,Instructi 1,000.00 1,000.00 147.85
62-0000-0-1110-1000-4310-000-7TH1 Instructional M,Instructi 1,000.00 1,000.00
62-0000-0-1110-1000-4310-000-8th1 Instructional M,Instructi 1,000.00 1,000.00
62-0000-0-1110-1000-4310-000-CHOR Instructional M,Instructi 500.00 500.00
62-0000-0-1110-1000-4310-000-GAME Instructional M,Instructi 500.00 500.00
62-0000-0-1110-1000-4310-000-HAND Instructional M,Instructi 4,000.00 4,000.00
62-0000-0-1110-1000-4310-000-KND1 Instructional M,Instructi 250.00 250.00 171.92
62-0000-0-1110-1000-4310-000-KND2 Instructional M,Instructi 250.00 250.00
62-0000-0-1110-1000-4310-000-MATH Instructional M,Instructi 500.00 500.00 67.67
62-0000-0-1110-1000-4310-000-MIDD Instructional M,Instructi 750.00 750.00
62-0000-0-1110-1000-4310-000-MUSC Instructional M,Instructi 1,000.00 1,000.00
62-0000-0-1110-1000-4310-000-RSP1 Instructional M,Instructi 500.00 500.00
62-0000-0-1110-1000-4310-000-RTI1 Instructional M,Instructi 500.00 500.00 24.71
62-0000-0-1110-1000-4310-000-SPAN Instructional M,Instructi 1,000.00 1,000.00
62-0000-0-1110-1000-4310-000-TRAC Instructional M,Instructi 1,250.00 1,250.00
Object
4310 - Instructional M
(continued)
62-0000-0-1110-1000-4310-000-WOOD Instructional M,Instructi 1,500.00 1,500.00
62-1100-0-1110-1000-4310-000-0000 Instructional M,Instructi 5,790.00 5,790.00
62-6300-0-1110-1000-4310-000-0000 Instructional M,Instructi 1,858.00 1,858.00 200.71
62-6300-0-1110-1000-4310-000-1st1 Instructional M,Instructi 1,500.00 1,500.00 1,500.00
62-6300-0-1110-1000-4310-000-2nd1 Instructional M,Instructi 1,000.00 1,000.00 965.19
62-6300-0-1110-1000-4310-000-3RD1 Instructional M,Instructi 1,000.00 1,000.00 462.54
62-6300-0-1110-1000-4310-000-4TH1 Instructional M,Instructi 1,000.00 1,000.00 979.51
62-6300-0-1110-1000-4310-000-KND1 Instructional M,Instructi 1,000.00 1,000.00 719.64
62-6300-0-1110-1000-4310-000-knd2 Instructional M,Instructi 1,000.00 1,000.00 705.01
Total for Object 4310 and Expense accounts 33,407.00 33,407.00 .00 6,500.70
Object
4340 - Computer Sftwar
62-0000-0-1110-1000-4340-000-0000 Computer Sftwar,Instructi 10,500.00 10,500.00 2,815.00
62-0000-0-1110-2700-4340-000-0000 Computer Sftwar,School Ad 3,000.00 3,000.00 9.99
Total for Object 4340 and Expense accounts 13,500.00 13,500.00 .00 2,824.99
Object
4350 - Office Supplies
62-0000-0-1110-2700-4350-000-0000 Office Supplies,School Ad 6,000.00 6,000.00 3,131.80
Total for Object 4350 and Expense accounts 6,000.00 6,000.00 .00 3,131.80
Object
4353 - Duplicating Cos
62-0000-0-1110-2700-4353-000-0000 Duplicating Cos,School Ad 1,250.00 1,250.00
Total for Object 4353 and Expense accounts 1,250.00 1,250.00 .00 .00
Object
4370 - Custodial Suppl
62-0000-0-1110-8200-4370-000-JANI Custodial Suppl,Operation 4,000.00 4,000.00
Total for Object 4370 and Expense accounts 4,000.00 4,000.00 .00 .00
Object
4390 - Other Supplies
62-0000-0-1110-1000-4390-000-0000 Other Supplies,Instructio 250.00 250.00
1,000.00 1,000.00 1,500.00 1,000.00 1,000.00 1,000.00 1,000.00 1,500.00 500.00 500.00 833.44 3,200.00 3,200.00 300.00 73.57 3,500.00 1,250.00 94.62 1,623.37 750.00 1,500.00 4,870.07 4,409.83 788.38 37,169.28 1,000.00 4,304.00 500.00 1,500.00 7,304.00 96.00 2,100.00 144.00 2,340.00 9,000.00 9,000.00 7,000.00 21,000.00 28,000.00 1,956.83 7,870.49 9,827.32 975.97 2,927.90 3,903.87
62-0000-0-1110-1000-4390-000-2019 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-1000-4390-000-2020 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-1000-4390-000-2021 Other Supplies,Instructio 1,500.00 1,500.00
62-0000-0-1110-1000-4390-000-2022 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-1000-4390-000-2023 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-1000-4390-000-2024 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-1000-4390-000-2025 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-1000-4390-000-2026 Other Supplies,Instructio 1,500.00 1,500.00
Object
4390 - Other Supplies
(continued)
62-0000-0-1110-1000-4390-000-ATHL Other Supplies,Instructio 500.00 500.00
62-0000-0-1110-1000-4390-000-GARD Other Supplies,Instructio 500.00 500.00
62-0000-0-1110-1000-4390-000-GRAD Other Supplies,Instructio 1,250.00 1,250.00 416.56
62-0000-0-1110-1000-4390-000-K1SN Other Supplies,Instructio 3,200.00 3,200.00
62-0000-0-1110-1000-4390-000-K2SN Other Supplies,Instructio 3,200.00 3,200.00
62-0000-0-1110-2420-4390-000-LIBR Other Supplies,Instructio 300.00 300.00
62-0000-0-1110-2700-4390-000-0000 Other Supplies,School Adm 500.00 500.00 426.43
62-0000-0-1110-2700-4390-000-COPY Other Supplies,School Adm 3,500.00 3,500.00
62-0000-0-1110-2700-4390-000-FEST Other Supplies,School Adm 1,250.00 1,250.00
62-0000-0-1110-8200-4390-000-0000 Other Supplies,Operations 500.00 500.00 405.38
62-0000-0-1110-8200-4390-000-MNTN Other Supplies,Operations 2,000.00 2,000.00 376.63
62-6030-0-1110-1000-4390-000-0000 Other Supplies,Instructio 750.00 750.00
62-6030-0-1110-8200-4390-000-0000 Other Supplies,Operations 1,500.00 1,500.00
62-6030-0-1110-8200-4390-000-MNTN Other Supplies,Operations 6,000.00 6,000.00 1,129.93
62-9033-0-8500-5900-4390-000-CARE Other Supplies,Other Comm 4,500.00 4,500.00 90.17
62-9090-0-0000-8300-4390-000-0000 Other Supplies,Security,U 1,000.00 1,000.00 211.62
Total for Object 4390 and Expense accounts 40,700.00 40,700.00 .00 3,530.72
Object
5200 - Travel & Confer
62-0000-0-0000-7300-5200-000-CBSC Travel & Confer,Fiscal Se 1,000.00 1,000.00
62-0000-0-1110-1000-5200-000-0000 Travel & Confer,Instructi 5,000.00 5,000.00 696.00
62-0000-0-1110-2700-5200-000-0000 Travel & Confer,School Ad 500.00 500.00
62-0000-0-7110-7300-5200-000-CBSC Travel & Confer,Fiscal Se 1,500.00 1,500.00
Total for Object 5200 and Expense accounts 8,000.00 8,000.00 .00 696.00
Object
5300 - Dues & Membersh
62-0000-0-0000-7300-5300-000-CBSC Dues & Membersh,Fiscal Se 96.00 96.00
62-0000-0-1110-2700-5300-000-0000 Dues & Membersh,School Ad 2,100.00 2,100.00
62-0000-0-7110-7300-5300-000-CBSC Dues & Membersh,Fiscal Se 144.00 144.00
Total for Object 5300 and Expense accounts 2,340.00 2,340.00 .00 .00
Object
5450 - Other Insurance
62-0000-0-1110-2700-5450-000-0000 Other Insurance,School Ad 9,000.00 9,000.00
Total for Object 5450 and Expense accounts 9,000.00 9,000.00 .00 .00
Object
5520 - Electricity
62-0000-0-1110-8200-5520-000-0000 Electricity,Operations,Re 7,000.00 7,000.00
62-6030-0-1110-8200-5520-000-0000 Electricity,Operations,Re 21,000.00 21,000.00
Total for Object 5520 and Expense accounts 28,000.00 28,000.00 .00 .00
Object
5530 - Water
62-0000-0-1110-8200-5530-000-0000 Water,Operations,Regular 2,000.00 2,000.00 43.17
62-6030-0-1110-8200-5530-000-0000 Water,Operations,Regular 8,000.00 8,000.00 129.51
Total for Object 5530 and Expense accounts 10,000.00 10,000.00 .00 172.68
Object
5560 - Waste Disposal
62-0000-0-1110-8200-5560-000-0000 Waste Disposal,Operations 1,000.00 1,000.00 24.03
62-6030-0-1110-8200-5560-000-0000 Waste Disposal,Operations 3,000.00 3,000.00 72.10
813.02 6,425.46 34,725.00 2,439.18 3,000.00 104,175.00 7,317.54 158,895.20 377.58 1,132.72 1,510.30 2,000.00 2,000.00 400.00 350.00 35,000.00 800.00 1,000.00 20,000.00 300.00 35,000.00 4,975.00 4,440.00 885.00 1,000.00 4,925.00 13,320.00 4,600.00 126,995.00 1,500.00 1,500.00 950.00-7,000.00 7,000.00 5,000.00 5,000.00 275.00 2,000.00 2,275.00 1,000.00
Object
5600 - Rentals And Lea
62-0000-0-1110-8200-5600-000-0000 Rentals And Lea,Operation 1,000.00 1,000.00 186.98
62-0000-0-1110-8200-5600-000-COPY Rentals And Lea,Operation 7,000.00 7,000.00 574.54
62-0000-0-1110-8200-5600-000-FAIR Rentals And Lea,Operation 42,000.00 42,000.00 7,275.00
62-0000-0-1110-8200-5600-000-PORT Rentals And Lea,Operation 2,500.00 2,500.00 60.82
62-6030-0-1110-8200-5600-000-0000 Rentals And Lea,Operation 3,000.00 3,000.00
62-6030-0-1110-8200-5600-000-FAIR Rentals And Lea,Operation 126,000.00 126,000.00 21,825.00
62-6030-0-1110-8200-5600-000-PORT Rentals And Lea,Operation 7,500.00 7,500.00 182.46
Total for Object 5600 and Expense accounts 189,000.00 189,000.00 .00 30,104.80
Object
5630 - Repairs
62-0000-0-1110-8200-5630-000-ROP1 Repairs,Operations,Regula 1,000.00 1,000.00 622.42
62-6030-0-1110-8200-5630-000-ROP1 Repairs,Operations,Regula 3,000.00 3,000.00 1,867.28
Total for Object 5630 and Expense accounts 4,000.00 4,000.00 .00 2,489.70
Object
5632 - Copier Repairs
62-0000-0-1110-8200-5632-000-COPY Copier Repairs,Operations 2,000.00 2,000.00
Total for Object 5632 and Expense accounts 2,000.00 2,000.00 .00 .00
Object
5800 - Other Svcs & Op
62-0000-0-0000-7100-5800-000-FEES Other Svcs & Op,Board & S 400.00 400.00
62-0000-0-0000-7200-5800-000-0000 Other Svcs & Op,Other Gen 350.00 350.00
62-0000-0-0000-7600-5800-000-DIST Other Svcs & Op,All Other 35,000.00 35,000.00
62-0000-0-1110-1000-5800-000-0000 Other Svcs & Op,Instructi 800.00 800.00
62-0000-0-1110-1000-5800-000-MENT Other Svcs & Op,Instructi 1,000.00 1,000.00
62-0000-0-1110-1000-5800-000-TRIP Other Svcs & Op,Instructi 20,000.00 20,000.00
62-0000-0-1110-2700-5800-000-0000 Other Svcs & Op,School Ad 300.00 300.00
62-0000-0-1110-3110-5800-000-COUN Other Svcs & Op,Guidance 35,000.00 35,000.00
62-0000-0-1110-8200-5800-000-0000 Other Svcs & Op,Operation 5,000.00 5,000.00 25.00
Object
5800 - Other Svcs & Op
(continued)
62-0000-0-1110-8200-5800-000-JANI Other Svcs & Op,Operation 4,500.00 4,500.00 60.00
62-0000-0-1110-8200-5800-000-PORT Other Svcs & Op,Operation 1,122.00 1,122.00 237.00
62-0000-0-1110-8300-5800-000-0000 Other Svcs & Op,Security, 1,000.00 1,000.00
62-6030-0-1110-8200-5800-000-0000 Other Svcs & Op,Operation 5,000.00 5,000.00 75.00
62-6030-0-1110-8200-5800-000-JANI Other Svcs & Op,Operation 13,500.00 13,500.00 180.00
62-9033-0-8500-5900-5800-000-CARE Other Svcs & Op,Other Com 5,000.00 5,000.00 400.00
Total for Object 5800 and Expense accounts 127,972.00 127,972.00 .00 977.00
Object
5817 - Scoe Data Proce
62-0000-0-1110-1000-5817-000-0000 Scoe Data Proce,Instructi 1,500.00 1,500.00
Total for Object 5817 and Expense accounts 1,500.00 1,500.00 .00 .00
Object
5818 - Scoe A/v Contra
62-0000-0-0000-7300-5818-000-0000 Scoe A/v Contra,Fiscal Se 950.00
Total for Object 5818 and Expense accounts .00 .00 .00 950.00
Object
5821 - Audit Costs
62-0000-0-1110-7191-5821-000-0000 Audit Costs,External Fina 7,000.00 7,000.00
Total for Object 5821 and Expense accounts 7,000.00 7,000.00 .00 .00
Object
5823 - Legal Costs
62-0000-0-1110-2700-5823-000-0000 Legal Costs,School Admini 5,000.00 5,000.00
Total for Object 5823 and Expense accounts 5,000.00 5,000.00 .00 .00
Object
5825 - Advertisement (
62-0000-0-0000-7200-5825-000-0000 Advertisement (,Other Gen 275.00 275.00
62-0000-0-1110-2700-5825-000-0000 Advertisement (,School Ad 2,000.00 2,000.00
Total for Object 5825 and Expense accounts 2,275.00 2,275.00 .00 .00
Object
5830 - Professional/co
1,000.00 1,000.00 1,000.00 1,750.00 1,750.00 1,265.81 3,797.42 5,063.23 625.51 1,906.54 2,532.05 1,995.63 1,995.63 85,000.00 85,000.00 822,702.00 868,012.00 822,702.00 72,486.00 72,486.00 72,486.00 9,289.00 .00 9,289.00 1,379,185.00 9,289.00-1,379,185.00 1,369,896.00 51,754.00 51,754.00 51,754.00 40,992.00 13,477.00 54,469.00 54,469.00 204,550.00 204,550.00 204,550.00
Total for Object 5830 and Expense accounts 1,000.00 1,000.00 .00 .00
Object
5860 - Other Employmen
62-0000-0-1110-2700-5860-000-0000 Other Employmen,School Ad 1,000.00 1,000.00
Total for Object 5860 and Expense accounts 1,000.00 1,000.00 .00 .00
Object
5862 - Fingerprinting
62-0000-0-1110-2700-5862-000-0000 Fingerprinting,School Adm 1,750.00 1,750.00
Total for Object 5862 and Expense accounts 1,750.00 1,750.00 .00 .00
Object
5911 - Telephone
Object
5911 - Telephone
62-0000-0-1110-8200-5911-000-0000 Telephone,Operations,Regu 1,400.00 1,400.00 134.19
62-6030-0-1110-8200-5911-000-0000 Telephone,Operations,Regu 4,200.00 4,200.00 402.58
Total for Object 5911 and Expense accounts 5,600.00 5,600.00 .00 536.77
Object
5940 - Internet
62-0000-0-1110-2700-5940-000-0000 Internet,School Administ, 700.00 700.00 74.49
62-6030-0-1110-2700-5940-000-0000 Internet,School Administ, 2,100.00 2,100.00 193.46
Total for Object 5940 and Expense accounts 2,800.00 2,800.00 .00 267.95
Object
5950 - Postage
62-0000-0-1110-2700-5950-000-0000 Postage,School Administ,R 2,500.00 2,500.00 504.37
Total for Object 5950 and Expense accounts 2,500.00 2,500.00 .00 504.37
Object
7141 - Oth Tuitn, Exce
62-0000-0-5001-9200-7141-000-0000 Oth Tuitn, Exce,Transfers 85,000.00 85,000.00
Total for Object 7141 and Expense accounts 85,000.00 85,000.00 .00 .00
Object
8011 - Revenue Limit S
Description
Adopted
Budget
Revised
Budget
Revenue
Account
Balance
FD-RSRC-Y-GOAL-FUNC-OBJT-SCH-MGMT62-0000-0-0000-0000-8011-000-0000 Revenue Limit S,Unrestric 868,012.00 868,012.00 45,310.00
Total for Object 8011 and Revenue accounts 868,012.00 45,310.00
Object
8012 - EPA
62-1400-0-0000-0000-8012-000-0000 EPA,EPA 72,486.00 72,486.00
Total for Object 8012 and Revenue accounts 72,486.00 .00
Object
8019 - Revenue Limit S
62-0000-0-0000-0000-8019-000-0000 Revenue Limit S,Unrestric
9,289.00-Total for Object 8019 and Revenue accounts .00
9,289.00-Object
8096 - In Lieu Of Prop
62-0000-0-0000-0000-8096-000-0000 In Lieu Of Prop,Unrestric 1,379,185.00 1,379,185.00
62-0000-0-0000-0000-8096-000-PY00 In Lieu Of Prop,Unrestric 9,289.00
Total for Object 8096 and Revenue accounts 1,379,185.00 9,289.00
Object
8550 - Mandated Cost R
62-0000-0-0000-0000-8550-000-0000 Mandated Cost R,Unrestric 51,754.00 51,754.00
Total for Object 8550 and Revenue accounts 51,754.00 .00
Object
8560 - State Lottery R
Object
8560 - State Lottery R
62-1100-0-0000-0000-8560-000-0000 State Lottery R,State Lot 40,992.00 40,992.00
62-6300-0-0000-0000-8560-000-0000 State Lottery R,Lottery - 13,477.00 13,477.00
Total for Object 8560 and Revenue accounts 54,469.00 .00
Object
8590 - All Other State
62-6030-0-0000-0000-8590-000-0000 All Other State,Charter S 204,550.00 204,550.00
Total for Object 8590 and Revenue accounts 204,550.00 .00
5,136.00
5,136.00 5,136.00
89,582.00
89,582.00 89,582.00
130,000.00
130,000.00 130,000.00
189,847.00 500.00 1,000.00
191,347.00 191,347.00
7,540.00-7,540.00
.00 .00
683,421.00 .00
638,735.00 .00
62-0000-0-0000-0000-8660-000-0000 Interest,Unrestricted/no 5,136.00 5,136.00
Total for Object 8660 and Revenue accounts 5,136.00 .00
Object
8677 - Interagency Svc
62-0000-0-7110-0000-8677-000-0000 Interagency Svc,Unrestric 89,582.00 89,582.00
Total for Object 8677 and Revenue accounts 89,582.00 .00
Object
8689 - All Other Fees
62-9033-0-8500-0000-8689-000-CARE All Other Fees,After Scho 130,000.00 130,000.00
Total for Object 8689 and Revenue accounts 130,000.00 .00
Object
8699 - All Other Local
62-0000-0-0000-0000-8699-000-FUND All Other Local,Unrestric 189,847.00 189,847.00
62-0000-0-0000-0000-8699-000-LIBR All Other Local,Unrestric 500.00 500.00
62-9090-0-0000-0000-8699-000-0000 All Other Local,Resig Saf 1,000.00 1,000.00
Total for Object 8699 and Revenue accounts 191,347.00 .00
Object
8980 - Contribute From
62-0000-0-0000-0000-8980-000-0000 Contribute From,Unrestric 7,540.00-
7,540.00-62-9033-0-0000-0000-8980-000-0000 Contribute From,After Sch 7,540.00 7,540.00
Total for Object 8980 and Revenue accounts .00
638,735.00 638,735.00
.00
Object
9790 - Undesignated/un
62-0000-0- - -9790- - Undesignated/un,Unrestric 683,421.00 683,421.00
- Encumbrances - Expenditures = Calculated Ending Balance Total for Object 9790 and Ending Balance accounts 683,421.00 .00 .00
Object
9791 - Beginning Balan
62-0000-0- - -9791- - Beginning Balan,Unrestric
45,310.00 84,656.59
39,346.59-Total for Object 9791 and Starting Balance accounts 638,735.00 .00 .00
Total for Org 012 - Live Oak Charter School
Starting Balance + Revenues
Budgeted 638,735.00 3,046,521.00 3,001,835.00 683,421.00
Selection Grouped by Account Type, Filtered by User Permissions, (Org = 12, Online/Offline = N, Period = 12, UnPosted JEs? = N, Assets and Liabilities? = N, Restricted
Accts? = Y, Obj Digits = 0, Page Break Lvl = ) Page 12 of 12