LIVE OAK CHARTER SCHOOL
100 Gnoss Concourse Petaluma, CA 94928•(707) 762-9020
Agenda for the Regular Meeting of the Board of Directors
Live Oak Charter School Multi-purpose room
March 10, 2016
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 offers 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 (7:00 pm)
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: Feb.11, 2016
2. Monthly Financials for February 2016
D. The board will consider the following for discussion and approval
1. Designation of auditor
2. Dissolution of current C3 mandate
3. 2
ndInterim 2015-2016 budget
4. MOU with PCS regarding Special Education Services 2015-2016
5. MOU with PCS regarding general governance and administration for 2015-2016
E. The board will consider the following for discussion
3. Food service at Live Oak Charter School
4. Review of diversity related issues at Live Oak Charter School
5. Review of the Bylaws of Live Oak Charter School
6. LCAP update
CLOSED SESSION
F.
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
G.
Pursuant to Government Code 54957: Public Employee Contracts
H.
Pursuant to Government Code 54957.8: Planning
OPEN SESSION
Fundraising Report Through January 2016
Total Fundraising Goal
: $250,000
Donations Received by Month
Month
2012/2013 Year 2013/2014 Year
2014/15 Year
2015/16 Year
July
$8,553.67
$3,006.98
$12,049.00
$5,943.12
August
$14,366.50
$12,007.66
$10,654.23
$12,950.00
September
$15,175.00
$19,387.00
$10,415.00
$12,817.53
October
$14,374.88
$10,812.85
$11,894.34
$8,773.96
November
$11,677.11
$10,737.56
$12,621.36
$11,366.17
December
$25,598.02
$15,555.12
$23,858.48
$18,886.31
January
$15,181.08
$28,004.31
$23,024.36
$15,033.44
February
$12,720.00
$11,526.77
$13,265.81
March
$57,722.19
$64,440.89
$63,187.52
April
$13,688.80
$8,850.58
$25,672.54
May
$15,864.47
$19,615.61
$18,622.08
June
$21,315.84
**$12,014.57
$20,376.21
Total
$226,237.56
$218,459.90
$247,691.07
$85,755.53
** Updated number for assets liquidated 08/15/14; additional grant of $6080.83 paid in September
Long-Term Capital Fund Ending Balance:
$35,658
Annual Fund Participation by Grade
Grade
2012-‐13
2013-‐14*
2014-‐15
2015-‐16
K-‐Rosemary
N/A
71%
82%
68%
K-‐Sunflower
N/A
43%
91%
59%
1
stN/A
59%
74%
78%
2
ndN/A
73%
78%
88%
3
rdN/A
70%
66%
78%
4
thN/A
46%
84%
53%
5
thN/A
67%
45%
68%
6
thN/A
50%
73%
59%
7
thN/A
52%
78%
68%
8
thN/A
50%
63%
60%
Totals
N/A
59%
74%
65%
LIVE OAK CHARTER SCHOOL
100 Gnoss Concourse, Petaluma, CA 94952
707-762-9020 Phone
707-762-9019 Fax
MEMORANDUM OF UNDERSTANDING
Between Live Oak Charter School and Friends of Live Oak Charter School
The purpose of this Memorandum of Understanding (MOU) is to articulate an
Operating Agreement for 2015-16 between Live Oak Charter School (LOCS) and Friends
of Live Oak Charter School Foundation(LOF), for receiving, managing and transferring
funds to support operations.
OPERATING AGREEMENT
Part A: Fundraising and Donor Management
1.
Fundraising revenue in support of LOCS, with the exception of grants and fees,
and Student Body fundraisers, will be received by LOF. "Funds" refers to gifts of
cash, stock, or "in kind" donations.
2.
Student Body fundraisers will be overseen by Executive Director to ensure such
efforts do not conflict with LOF campaigns.
3.
Donations may be given in a restricted form. Prior to accepting such donations,
the LOCS and LOF chairs, and the Executive Director must agree upon such
commitment to the restricted designation.
4.
Restricted funds will be accounted for in budget line items and financial reports.
Such funds will be received by LOF and earmarked and forwarded to LOCS as
received or as stipulated in the agreement with the donor. Upon receiving the
funds, LOCS will track earmarked monies into the budget as a designated
revenue and then allocate them to the appropriate line item account. The monies
so earmarked will rollover annually with earmarks retained until expended.
5.
The primary source of fundraising revenues is the parent pledge program
administered by LOF
6.
Grant writing concerning the programs and/or operations of LOCS is entirely
the purview of LOCS. Upon consultation and coordination with the Executive
Director, LOF may undertake grant writing for their internal purposes. All grant
revenue will be deposited directly into the account of the legal entity that
solicited the grant.
7.
Donor databases will be kept secure and confidential by LOF.
8.
Only LOF staff (volunteer or paid) with immediate responsibility for outreach,
processing and accounting of donations will have access to the Donor Database
and the information held therein. Electronic databases will likewise be protected
by LOF.
9.
Thank you letters acknowledging receipt of gifts to LOF, other than Annual Fund
or Auction donations, will be mailed within two weeks of receipt of the gift. In
addition, the solicitor of any specific donation is responsible to issue a personal
thank you.
11.
Under the approval and supervision of the Executive Director, LOCS will
support LOF communication and fundraising efforts, including but not limited
to posting notices, sharing contact information of enrolled families, providing
meeting space, and facilitating the collection of donations.
12.
In coordination with school administration and its own fundraising calendar,
LOF will organize and fund events and activities that enhance school community
and spirit, both of which indirectly affect its fundraising goals.
PART B: Management of Accounts
1.
LOF income will be allocated into the following classifications:
a.
Annual LOCS Support Grant
: For support of the general fund at LOCS.
Shall be approximately equal to 80% of gross income. Restricted funds
(defined in A4) will be included in the 80%.
b.
Long Term Capital:
The purpose of this fund is to build long-term
reserves for unique expenses that may arise in the event of LOCS
pursuing significant program expansion, or facilities improvements;
including the lease or purchase of a new site. Shall be approximately
equal to 5% of gross income and will accrue annually.
c.
Operating Reserve:
Funds accrued in Long Term Capital will serve as a
reserve against ongoing operating expenses incurred after the Support
Grant is paid in June.
d.
Community Initiative Grant
: As mutually agreed upon by the Executive
Director, and Chairs of the LOCS and LOF boards, up to $5,000 of the
80% support grant to LOCS may be used to provide funds for unique
projects proposed by the LOCS community.
e.
Community Development Grant:
$2,500 may be used at the discretion of
LOCS’ Community Development Committee, the mandate of which must
be annually approved by both boards.
e.
Operating Expense
: LOF aims to keep expenses below 15% of gross
income.
2.
All Funds received by LOF will be deposited in a federally insured bank or credit
union account or an interest bearing money market account from a recognized
investment agency. Funds will not be held in other investment vehicles.
3.
A draft LOF budget for the following fiscal school year (July-June) including
expected revenues and expenses will be submitted to the LOCS board pursuant
to the LOCS budget process, by April 15, 2016. The purpose of submitting this
draft budget is for LOCS to have a fundraising figure to include in its draft LOCS
budget. Given that much of the LOF goal is contingent upon enrollment, it is
understood that the figure will change as enrollment changes and will be
finalized in September when the LOCS budget gets adjusted for actual
enrollment.
4.
If requested by LOCS, LOF will submit to an external audit and share the
findings with the LOCS board as they become available.
PART C: Transfer of Funds
checks from August to June equal to 80% of the income from two months prior.
In order to support LOCS cash flow needs, payment amounts and schedule may
be adjusted by the Chair of LOF, the Executive Director, and the Chair of the
LOCS Board.
2.
Long Term Capital:
The release of these funds will occur through a joint
resolution for disbursement by the Executive Director and the chairs of the LOF
and LOCS boards.
3.
Community Initiative Grants
will be governed by a joint grant committee
consisting of one member from each of the following groups, Faculty Team, LOF
Board, LOCS Board, and the Executive Director. Grants will be awarded on
criteria including pedagogical appropriateness, logistical congruence, and "needs
priority" basis.
PART D: Projections
Based on LOF historical income trends and current enrollment projections, it is
estimated that LOF will raise a total of $250,000 for 2015-16. This puts the total
Support Grant to LOCS at $200,000 and an additional $12,500 in the Long-Term
Capital fund.
PART E: OVERSIGHT
1.
The LOF Board will prepare monthly written reports to the LOCS board from
August through June of each year. Reports will contain a monthly income with
year-to-year comparisons, long-term capital fund balance and by-class
participation counts. Additionally, the Chair will report as needed on recent
business including community communications, cash flow, pledge realization,
and upcoming fundraising events.
2.
The Executive Director, Chair of LOF, and Chair of LOCS will meet quarterly to
discuss current business including community communications, budget, and
board actions.
3.
Should LOF fail to meet its fundraising goals, LOCS may appoint one member to
the LOF board.
4.
The Executive Director is charged with overseeing this Operating Agreement.
The undersigned, on this day, September 30, 2015, authorize this Operating Agreement,
which will remain in effect until amended or extended by an agreement between LOCS
and LOF.
___________________________________
______________________________________
Karna Dawson, Chair
Debbie Elam Hupp, Chair
Board of Directors
Board of Directors
Live Oak Charter School
Live Oak Foundation
___________________________________
______________________________________
LIVE OAK CHARTER SCHOOL
100 Gnoss Concourse Petaluma CA • 707.762.9020
1
Executive Director Report
March 10, 2016
Facilities
Casters for all new desks have arrived and are in process of installation, this will allow classes
to move their furniture into different configurations for small group work and projects. 2 new
portable basketball hoops have been installed in the middle school. Storage for drama
equipment and costumes has arrived and will be assembled in coming weeks. Repairs have
continued on small projects including doors and hangers.
Special Projects & Updates
Outreach to Verity has lead to further discussion for faculty on providing presentations in the
middle school and lower grades. Verity provides support and educational outreach to prevent
sexual assault and abuse. They have developed materials that are age appropriate. Faculty will
determine grade placement for these presentations.
The Auction is fast approaching. Menu is attached. If you haven’t purchased your tickets they
are going fast!
Enrollment has been very strong, please see the enrollment data as of Monday this week. We
have had additional applications submitted since Monday.
Charter School Board University has been purchased to create board development
opportunities at future meetings. Copies will be provided to you.
Forms 700 are due April 1
Curriculum
RTI has been an area of focus the past several meetings. Significant progress has been made.
Human Resources
Teachers and staff have returned their intent to return forms. Staffing needs will be determined
by budget but no major changes are expected due to budgetary constraints. Necessary hiring
will be determined in the coming weeks.
Finance
A full update will occur during the 2
ndInterim agenda item.
Inter-Agency Updates
The Fairgrounds have hired their new CEO who is the former director of the Colorado State
Fair.
LIVE OAK CHARTER SCHOOL
100 Gnoss Concourse Petaluma, CA 94928•(707) 762-9020
Minutes for the Regular Meeting of the Board of Directors
Live Oak Charter School Multi-purpose room
February 11, 2016
OPENING (7:02 pm)
Present:
Karna Dawson (KD), Chair
Sarah Grossi (SG), Vice Chair
Josh Kizner (JK), Treasurer
Cliff Schlueter (CS), Director
John Gerber (JG), Director
Erin Wrightsman (EW), Director
Matthew Morgan (MM), Executive Director
Minutes taken by CS.
PUBLIC COMMENT
No comments
OPEN SESSION
A. Approve the agenda
JK moved to switch the order of Items E2 and E1 – all approved
B. Reports
1. Committee reports
Executive - KD – committee met and set the agenda for Board meeting.
Finance – JK - committee met and reviewed budget, no issues to report.
2. Executive Director Report
MM reviewed the submitted report.
C. Consent agenda
1.
Board Minutes: January 14, 2016 (amended title to read “Minutes” instead of
“Agenda”)
2. Monthly Financials for January 2016
JK moved to approve as amended – all approved
EW moved to approve – all approved
2. 2016-2017 Class size
SG moved to approve the proposed class size limit specifications for the 2016-17
School Year
EW – aye
JK – aye
JG – aye
CS – aye
SG – aye
KD - aye
E. The board will consider the following for discussion
1. Review of the Bylaws of Live Oak Charter School
KD – left at 7:55
JK and CS will revise Art. VII Sections 3 and 6 and bring the new language to the
next Board meeting.
2. Consideration of correspondence regarding SB277 resolutions
The Board discussed the included correspondence and have directed the executive
director to seek legal advice regarding the request that the Board take a public stand
on the issue.
3. Food service at Live Oak Charter School
The Board and administration are trying to gauge the level of support for starting a
food service program at the school, including weighing the logistics of food
preparation.
4. Marketing report
The Board reviewed several possible logos and fonts.
CLOSED SESSION
F.
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
G.
Pursuant to Government Code 54957: Public Employee Contracts
H.
Pursuant to Government Code 54957.8: Planning
OPEN SESSION
J.
Report on actions taken in closed session
No action taken.
ADJOURNMENT (10:30)
25,542.98- 306,205.00-25,542.00 306,205.00
.98- $ (0.00)
9,075.00 9,075.00 8,560.00 8,560.00 .04-7,241.91 5,611.49-1,630.42 1,487.00 1,487.00 723.75- 840.06-167.56 167.56 234.28 139.70 .35 374.33 355.00- 56.25- 825.25-10,548.74 9,667.24 7,930.06 32,856.00-.04 2,741.00
3,934.32
7,868.64
62-1100-0-1110-1000-3101-000-0000 Benefits - Strs,Instructi 2,741.00 2,741.00 62-0000-0-1110-1000-3101-000-EPA1 Benefits - Strs,Instructi 32,856.00-62-0000-0-1110-2700-3101-000-0000 Benefits - Strs,School Ad 11,803.00 11,803.00
Object 3101 - Benefits - Strs
62-0000-0-1110-1000-3101-000-0000 Benefits - Strs,Instructi 40,715.00 73,571.00 24,219.32 41,421.62 62-0855-0-8500-5900-2999-000-CARE Other Class Sal,Other Com 28,620.00 20,265.00 9,716.26
Total for Object 2999 and Expense accounts 85,110.00 20,471.00 .00 10,803.76
Object 2999 - Other Class Sal
62-0000-0-1110-1000-2999-000-0000 Other Class Sal,Instructi 45,420.00 56.25
62-0000-0-5770-1190-2999-000-0000 Other Class Sal,Spec Ed-o 11,070.00 206.00 1,031.25
62-0000-0-1110-1000-2960-000-0000 Student Wrkrs,Instruction 355.00
Total for Object 2960 and Expense accounts .00 .00 .00 355.00
Total for Object 2900 and Expense accounts 298,970.00 347,769.00 129,252.16 218,142.51
Object 2960 - Student Wrkrs
62-0855-0-8500-5900-2900-000-CARE Other Classifie,Other Com 54,250.00 58,588.00 21,304.60 37,283.05 62-0000-0-1110-2420-2900-000-LIBR Other Classifie,Instructi 4,922.00 1,968.92 2,813.38
Object 2900 - Other Classifie (continued)
62-0000-0-1110-1000-2900-000-0000 Other Classifie,Instructi 244,720.00 284,259.00 105,978.64 178,046.08
Total for Object 2400 and Expense accounts 132,000.00 144,500.00 48,368.04 95,964.40
Object 2900 - Other Classifie
62-0000-0-1110-2700-2400-000-0000 Clerical & Offi,School Ad 132,000.00 144,500.00 48,368.04 95,964.40
Total for Object 2220 and Expense accounts 3,600.00 3,600.00 1,985.48 2,454.58
Object 2400 - Clerical & Offi
62-0000-0-1110-8200-2220-000-JANI Classfd Hrly Cu,Operation 3,600.00 3,600.00 1,985.48 2,454.58
Total for Object 2199 and Expense accounts 139,188.00 1,575.00 .00 2,298.75
Object 2220 - Classfd Hrly Cu Object 2199 - Instr Aides Oth
62-0000-0-1110-1000-2199-000-0000 Instr Aides Oth,Instructi 139,188.00 1,575.00 2,298.75 62-0000-0-1110-1000-2148-000-0000 Instr Aides Sub,Instructi 6,000.00 4,157.00 2,670.00
Total for Object 2148 and Expense accounts 6,000.00 4,157.00 .00 2,670.00
Total for Object 2100 and Expense accounts .00 155,296.00 56,130.60 97,534.98
Object 2148 - Instr Aides Sub
62-0000-0-1110-1000-2100-000-0000 Instructional A,Instructi 155,296.00 51,861.88 96,192.21
62-0000-0-5770-1190-2100-000-0000 Instructional A,Spec Ed-o 4,268.72 1,342.77
Total for Object 1300 and Expense accounts 110,000.00 110,000.00 36,666.68 73,333.36
Object 2100 - Instructional A Object 1300 - Cert Suprvsrs'
62-0000-0-1110-2700-1300-000-0000 Cert Suprvsrs',School Adm 110,000.00 110,000.00 36,666.68 73,333.36 62-0000-0-1110-1000-1148-000-0000 Teacher Substit,Instructi 13,000.00 13,000.00 4,440.00
Total for Object 1148 and Expense accounts 13,000.00 13,000.00 .00 4,440.00
Total for Object 1130 and Expense accounts 15,000.00 15,000.00 .00 5,925.00
Object 1148 - Teacher Substit
248,436.72 434,764.26
Object 1130 - Teachers' Sals
62-0000-0-1110-1000-1130-000-0000 Teachers' Sals,Instructio 15,000.00 15,000.00 5,925.00 62-1400-0-1110-1000-1100-000-0000 Teachers' Salar,Instructi 306,205.00 306,205.00
Total for Object 1100 and Expense accounts 683,200.00 683,200.00
62-0000-0-1110-1000-1100-000-EPA1 Teachers' Salar,Instructi 306,205.00-62-1100-0-1110-1000-1100-000-0000 Teachers' Salar,Instructi 25,542.00 25,542.00
Account Balance
FD-RSRC-Y-GOAL-FUNC-OBJT-SCH-MGMT
Object 1100 - Teachers' Salar
62-0000-0-1110-1000-1100-000-0000 Teachers' Salar,Instructi 351,453.00 657,658.00 248,436.72 434,764.26
Fiscal05
Account Summary-Balance
Balances through 06/30/2016
Fiscal Year 2015/16
32,856.00 10,671.10 11.80- 7,611.70-7,101.13 16.49 1,057.48 426.00 640.80-2,364.83 10,325.13 1,841.14 1,841.14 652.18 8.48 683.21 52.24- 399.88-688.95 1,580.70 339.49 4,440.00-119.41 370.00 4,440.00 828.90 151.15 1.63 159.51 12.40- 93.30-161.68 368.27 32,007.29- 20,346.00-.40 5,907.00 20,346.00 26,099.89-3,697.74 1.20 14,942.46 18,641.40 1,404.23-
153.00-62-0000-0-1110-1000-3501-000-EPA1 Benefits - Sui,Instructio
153.00-62-0000-0-1110-1000-3501-000-0000 Benefits - Sui,Instructio 190.00 343.00 118.36 1,628.87
Total for Object 3402 and Expense accounts 121,243.00 121,243.00 37,623.96 64,977.64
Object 3501 - Benefits - Sui
62-0855-0-8500-5900-3402-000-CARE H & W Benefits,Other Comm 27,422.00 27,422.00 4,741.28 7,738.26 62-0000-0-1110-2700-3402-000-0000 H & W Benefits,School Adm 41,133.00 41,133.00 13,710.60 27,421.20
53,693.52 94,938.37
Object 3402 - H & W Benefits
62-0000-0-1110-1000-3402-000-0000 H & W Benefits,Instructio 52,688.00 52,688.00 19,172.08 29,818.18 62-1400-0-1110-1000-3401-000-0000 H & W Benefits,Instructio 20,346.00 20,346.00
Total for Object 3401 and Expense accounts 122,532.00 122,532.00
4,570.20 9,140.40 62-1100-0-1110-1000-3401-000-0000 H & W Benefits,Instructio 5,907.00 5,907.00
62-0000-0-1110-1000-3401-000-EPA1 H & W Benefits,Instructio 20,346.00-62-0000-0-1110-2700-3401-000-0000 H & W Benefits,School Adm 13,711.00 13,711.00
62-0000-0-1110-1000-3401-000-0000 H & W Benefits,Instructio 82,568.00 102,914.00 49,123.32 85,797.97
Total for Object 3332 and Expense accounts 9,641.00 9,822.00 3,347.00 6,106.73
Object 3401 - H & W Benefits
62-0855-0-8500-5900-3332-000-CARE Benefits - Medi,Other Com 1,202.00 1,144.00 305.32 677.00
62-0000-0-5770-1190-3332-000-0000 Benefits - Medi,Spec Ed-o 161.00 3.00 61.88 34.42
1,288.01
62-0000-0-1110-8200-3332-000-JANI Benefits - Medi,Operation 52.00 52.00 28.80 35.60
62-0000-0-1110-2420-3332-000-LIBR Benefits - Medi,Instructi 71.00 28.56 40.81
62-0000-0-1110-2700-3332-000-0000 Benefits - Medi,School Ad 1,914.00 2,095.00 647.48
3,918.96 7,159.14
Object 3332 - Benefits - Medi
62-0000-0-1110-1000-3332-000-0000 Benefits - Medi,Instructi 6,312.00 6,457.00 2,274.96 4,030.89 62-1400-0-1110-1000-3331-000-0000 Benefits - Medi,Instructi 4,440.00 4,440.00
Total for Object 3331 and Expense accounts 11,907.00 11,907.00
488.48 987.11 62-1100-0-1110-1000-3331-000-0000 Benefits - Medi,Instructi 370.00 370.00
62-0000-0-1110-1000-3331-000-EPA1 Benefits - Medi,Instructi 4,440.00-62-0000-0-1110-2700-3331-000-0000 Benefits - Medi,School Ad 1,595.00 1,595.00
62-0000-0-1110-1000-3331-000-0000 Benefits - Medi,Instructi 5,502.00 9,942.00 3,430.48 6,172.03
Total for Object 3312 and Expense accounts 41,221.00 41,996.00 14,311.04 26,104.26
Object 3331 - Benefits - Medi
62-0855-0-8500-5900-3312-000-CARE Benefits - Oasd,Other Com 5,138.00 4,889.00 1,305.40 2,894.65 62-0000-0-5770-1190-3312-000-0000 Benefits - Oasd,Spec Ed-o 686.00 12.00 264.68 147.20 5,507.27 62-0000-0-1110-8200-3312-000-JANI Benefits - Oasd,Operation 223.00 223.00 123.08 152.16
62-0000-0-1110-2420-3312-000-LIBR Benefits - Oasd,Instructi 305.00 122.08 174.44
62-0000-0-1110-2700-3312-000-0000 Benefits - Oasd,School Ad 8,184.00 8,959.00 2,768.52
Object 3312 - Benefits - Oasd
62-0000-0-1110-1000-3312-000-0000 Benefits - Oasd,Instructi 26,990.00 27,608.00 9,727.28 17,228.54
62-0000-0-1110-1000-3311-000-0000 Benefits - Oasd,Instructi 1,331.64
3,172.78-Total for Object 3311 and Expense accounts .00 .00 1,331.64
3,172.78-Total for Object 3202 and Expense accounts 78,766.00 80,247.00 24,247.24 45,674.63
Object 3311 - Benefits - Oasd
159.08 62-0855-0-8500-5900-3202-000-CARE Benefits - Pers,Other Com 9,818.00 9,342.00 2,523.96 4,453.21 10,707.68 62-0000-0-1110-8200-3202-000-JANI Benefits - Pers,Operation 426.00 426.00
62-0000-0-5770-1190-3202-000-0000 Benefits - Pers,Spec Ed-o 1,311.00 24.00 505.72
62-0000-0-1110-2420-3202-000-LIBR Benefits - Pers,Instructi 583.00 233.24 333.27
62-0000-0-1110-2700-3202-000-0000 Benefits - Pers,School Ad 15,638.00 17,119.00 5,353.84
Object 3202 - Benefits - Pers
62-0000-0-1110-1000-3202-000-0000 Benefits - Pers,Instructi 51,573.00 52,753.00 15,630.48 30,021.39
62-0000-0-1110-1000-3201-000-0000 Benefits - Pers,Instructi 2,691.64 4,920.06
Total for Object 3201 and Expense accounts .00 .00 2,691.64 4,920.06
Total for Object 3102 and Expense accounts .00 .00 .00 11.80
Object 3201 - Benefits - Pers
28,153.64 49,290.26
Object 3102 - Benefits - Strs
62-0000-0-1110-1000-3102-000-0000 Benefits - Strs,Instructi 11.80
62-1400-0-1110-1000-3101-000-0000 Benefits - Strs,Instructi 32,856.00 32,856.00
4.12 13.00 153.00 1,387.11-4.57 .58 5.21 .23- 2.30-5.03 12.86 247.26 6,522.00-66.00 544.00 6,522.00 857.26 428.51 6.00 90.37 14.87- 132.50-265.16 642.67 91.38 91.38 46.17 10.91-35.26 627.14-286.16 316.97 37.59 211.30 510.88 358.95 492.93 168.82 461.00 422.88 500.00 299.16 343.47 473.51 379.78-500.00 222.61 171.00 181.00 1,791.18 62-6300-0-1110-1000-4310-000-0000 Instructional M,Instructi 4,996.00 11,474.00 9,682.82
277.39
62-0855-0-1110-1000-4310-000-RTRY Instructional M,Instructi 171.00
62-4203-0-4760-1000-4310-000-0000 Instructional M,Instructi 181.00
62-0000-0-1110-1000-4310-000-TRAC Instructional M,Instructi 2,500.00 500.00 62-0000-0-1110-1000-4310-000-WOOD Instructional M,Instructi 1,500.00 500.00
62-0000-0-1110-1000-4310-000-RTI1 Instructional M,Instructi 1,250.00 550.00 76.49
62-0000-0-1110-1000-4310-000-SPAN Instructional M,Instructi 1,000.00 900.00 1,279.78
62-0000-0-1110-1000-4310-000-MUSC Instructional M,Instructi 3,500.00 400.00 100.84
62-0000-0-1110-1000-4310-000-RSP1 Instructional M,Instructi 1,500.00 700.00 356.53
127.12
62-0000-0-1110-1000-4310-000-MIDD Instructional M,Instructi 500.00 400.00
100.00-62-0000-0-1110-1000-4310-000-KND2 Instructional M,Instructi 500.00 461.00 62-0000-0-1110-1000-4310-000-MATH Instructional M,Instructi 1,250.00 550.00
62-0000-0-1110-1000-4310-000-HAND Instructional M,Instructi 6,000.00 5,500.00 5,007.07
62-0000-0-1110-1000-4310-000-KND1 Instructional M,Instructi 500.00 461.00 292.18
62-0000-0-1110-1000-4310-000-CHOR Instructional M,Instructi 750.00 550.00 39.12
62-0000-0-1110-1000-4310-000-GAME Instructional M,Instructi 1,250.00 500.00 141.05
62-0000-0-1110-1000-4310-000-7TH1 Instructional M,Instructi 2,000.00 2,000.00 1,962.41 62-0000-0-1110-1000-4310-000-8th1 Instructional M,Instructi 2,000.00 1,300.00 1,088.70
62-0000-0-1110-1000-4310-000-5th1 Instructional M,Instructi 2,000.00 1,250.00 963.84
62-0000-0-1110-1000-4310-000-6th1 Instructional M,Instructi 2,000.00 2,000.00 1,683.03
Object 4310 - Instructional M
62-0000-0-1110-1000-4310-000-0000 Instructional M,Instructi 7,504.00 2,750.00 3,377.14 62-0000-0-1110-1000-4210-000-LIBR Books Other Tha,Instructi 1,000.00 1,000.00 1,010.91
Total for Object 4210 and Expense accounts 31,000.00 3,500.00 .00 3,464.74
Object 4210 - Books Other Tha Object 4210 - Books Other Tha
62-0000-0-1110-1000-4210-000-0000 Books Other Tha,Instructi 30,000.00 2,500.00 2,453.83 62-0000-0-1110-1000-4110-000-0000 Textbooks,Instruction,Reg 1,000.00 4,000.00 3,908.62
Total for Object 4110 and Expense accounts 1,000.00 4,000.00 .00 3,908.62
Total for Object 3602 and Expense accounts 14,162.00 14,428.00 4,879.72 8,905.61
Object 4110 - Textbooks
62-0855-0-8500-5900-3602-000-CARE Benefits - Wcom,Other Com 1,765.00 1,679.00 441.00 972.84
62-0000-0-5770-1190-3602-000-0000 Benefits - Wcom,Spec Ed-o 236.00 5.00 88.36 49.14
1,986.43
62-0000-0-1110-8200-3602-000-JANI Benefits - Wcom,Operation 77.00 77.00 41.08 50.79
62-0000-0-1110-2420-3602-000-LIBR Benefits - Wcom,Instructi 105.00 40.76 58.24
62-0000-0-1110-2700-3602-000-0000 Benefits - Wcom,School Ad 2,812.00 3,078.00 1,001.20
5,901.60 10,732.14
Object 3602 - Benefits - Wcom
62-0000-0-1110-1000-3602-000-0000 Benefits - Wcom,Instructi 9,272.00 9,484.00 3,267.32 5,788.17 62-1400-0-1110-1000-3601-000-0000 Benefits - Wcom,Instructi 6,522.00 6,522.00
Total for Object 3601 and Expense accounts 17,491.00 17,491.00
759.00 1,518.00 62-1100-0-1110-1000-3601-000-0000 Benefits - Wcom,Instructi 544.00 544.00
62-0000-0-1110-1000-3601-000-EPA1 Benefits - Wcom,Instructi 6,522.00-62-0000-0-1110-2700-3601-000-0000 Benefits - Wcom,School Ad 2,343.00 2,343.00
62-0000-0-1110-1000-3601-000-0000 Benefits - Wcom,Instructi 8,082.00 14,604.00 5,142.60 9,214.14
Total for Object 3502 and Expense accounts 333.00 339.00 115.48 210.66
Object 3601 - Benefits - Wcom
62-0855-0-8500-5900-3502-000-CARE Benefits - Sui,Other Comm 41.00 39.00 10.56 23.41
62-0000-0-5770-1190-3502-000-0000 Benefits - Sui,Spec Ed-ot 6.00 1.00 2.12 1.18
44.43
62-0000-0-1110-8200-3502-000-JANI Benefits - Sui,Operations 2.00 2.00 1.00 1.23
62-0000-0-1110-2420-3502-000-LIBR Benefits - Sui,Instructio 3.00 1.00 1.42
62-0000-0-1110-2700-3502-000-0000 Benefits - Sui,School Adm 66.00 72.00 22.36
135.20 1,662.91
Object 3502 - Benefits - Sui
62-0000-0-1110-1000-3502-000-0000 Benefits - Sui,Instructio 218.00 222.00 78.44 138.99 62-1400-0-1110-1000-3501-000-0000 Benefits - Sui,Instructio 153.00 153.00
Total for Object 3501 and Expense accounts 411.00 411.00
16.84 34.04
106.08 646.06 7,494.63 1,664.15 1,664.15 493.81 493.81 2,841.64 2,841.64 61.68 171.93 891.84 509.71 352.65 858.55 11.68-243.80 1,029.23 1,051.83 403.03 1,250.00 748.62 1,343.68 241.59 213.76 511.03- 170.87- 129.32-1,132.90 14,479.00 359.34 390.35 267.51 412.00 380.00 19.00 5,245.50 .02-2,851.88 2,546.08 5,170.59 2,465.51 3,448.58 725.22 48,442.44 32.55 846.13- 619.24-277.51 2,538.34-
3,693.65-62-6030-0-1110-1000-4400-000-PLAY Inventory Suppl,Instructi 3,000.00 3,000.00 5,538.34
Total for Object 4400 and Expense accounts 80,000.00 95,000.00 .00 98,693.65
62-0000-0-1110-8200-4400-000-0000 Inventory Suppl,Operation 2,000.00 619.24
62-0855-0-1110-1000-4400-000-MUSC Inventory Suppl,Instructi 23,000.00 38,000.00 37,722.49 62-0000-0-1110-1000-4400-000-0000 Inventory Suppl,Instructi 51,000.00 53,000.00 52,967.45 62-0000-0-1110-1000-4400-000-PLAY Inventory Suppl,Instructi 1,000.00 1,000.00 1,846.13
Total for Object 4390 and Expense accounts 93,100.00 112,535.00 .00 64,092.56
Object 4400 - Inventory Suppl
62-6030-0-1110-8200-4390-000-MNTN Other Supplies,Operations 6,000.00 6,000.00 2,551.42
62-9090-0-0000-8300-4390-000-0000 Other Supplies,Security,U 800.00 949.00 223.78
62-6030-0-1110-1000-4390-000-0000 Other Supplies,Instructio 6,000.00 6,000.00 829.41
62-6030-0-1110-8200-4390-000-0000 Other Supplies,Operations 6,000.00 6,000.00 3,534.49 62-0855-0-8500-5900-4390-000-CARE Other Supplies,Other Comm 4,500.00 4,500.00 1,953.92
Object 4390 - Other Supplies (continued)
62-0855-0-1110-1000-4390-000-SGOV Other Supplies,Instructio 1,000.00 1,000.00 1,000.02
62-0855-0-1110-1000-4390-000-TRIP Other Supplies,Instructio 7,500.00 3,500.00 648.12
62-0855-0-1110-1000-4390-000-ROT4 Other Supplies,Instructio 265.00 246.00
62-0855-0-1110-1000-4390-000-SCI Other Supplies,Instructio 12,000.00 26,000.00 20,754.50
62-0855-0-1110-1000-4390-000-ROT2 Other Supplies,Instructio 412.00
62-0855-0-1110-1000-4390-000-ROT3 Other Supplies,Instructio 380.00
62-0855-0-1110-1000-4390-000-MUSC Other Supplies,Instructio 12,500.00 500.00 232.49
62-0855-0-1110-1000-4390-000-ROT1 Other Supplies,Instructio 500.00 500.00
640.66
62-0855-0-1110-1000-4390-000-KND2 Other Supplies,Instructio 1,000.00 1,000.00 609.65
62-0851-0-1525-1000-4390-000-PEF1 Other Supplies,Instructio 14,479.00 62-0855-0-1110-1000-4390-000-KND1 Other Supplies,Instructio 1,000.00 1,000.00
62-0000-0-1110-8200-4390-000-0000 Other Supplies,Operations 2,000.00 2,000.00 2,129.32
62-0000-0-1110-8200-4390-000-MNTN Other Supplies,Operations 2,000.00 2,000.00 867.10
62-0000-0-1110-2700-4390-000-COPY Other Supplies,School Adm 3,600.00 3,600.00 4,111.03 62-0000-0-1110-2700-4390-000-FEST Other Supplies,School Adm 1,000.00 1,000.00 1,170.87
62-0000-0-1110-2420-4390-000-LIBR Other Supplies,Instructio 300.00 300.00 58.41
62-0000-0-1110-2700-4390-000-0000 Other Supplies,School Adm 1,000.00 1,250.00 1,036.24 62-0000-0-1110-1000-4390-000-K1SN Other Supplies,Instructio 3,200.00 3,200.00 2,451.38 62-0000-0-1110-1000-4390-000-K2SN Other Supplies,Instructio 3,200.00 3,200.00 1,856.32 62-0000-0-1110-1000-4390-000-GARD Other Supplies,Instructio 1,750.00 1,750.00 1,346.97 62-0000-0-1110-1000-4390-000-GRAD Other Supplies,Instructio 1,250.00 1,250.00
62-0000-0-1110-1000-4390-000-2023 Other Supplies,Instructio 2,000.00 2,000.00 970.77
62-0000-0-1110-1000-4390-000-ATHL Other Supplies,Instructio 2,500.00 2,500.00 1,448.17 62-0000-0-1110-1000-4390-000-2021 Other Supplies,Instructio 1,000.00 1,000.00 1,011.68
62-0000-0-1110-1000-4390-000-2022 Other Supplies,Instructio 1,000.00 1,000.00 756.20
62-0000-0-1110-1000-4390-000-2019 Other Supplies,Instructio 1,000.00 1,000.00 647.35
62-0000-0-1110-1000-4390-000-2020 Other Supplies,Instructio 1,000.00 1,000.00 141.45
62-0000-0-1110-1000-4390-000-2017 Other Supplies,Instructio 1,000.00 1,000.00 108.16
62-0000-0-1110-1000-4390-000-2018 Other Supplies,Instructio 2,000.00 2,000.00 1,490.29 62-0000-0-1110-1000-4390-000-0000 Other Supplies,Instructio 3,000.00 8,000.00 7,938.32
62-0000-0-1110-1000-4390-000-2016 Other Supplies,Instructio 1,000.00 1,000.00 828.07
Total for Object 4370 and Expense accounts 6,000.00 5,000.00 .00 2,158.36
Object 4390 - Other Supplies Object 4370 - Custodial Suppl
62-0000-0-1110-8200-4370-000-JANI Custodial Suppl,Operation 6,000.00 5,000.00 2,158.36 62-0000-0-1110-2700-4353-000-0000 Duplicating Cos,School Ad 1,500.00 4,500.00 4,006.19
Total for Object 4353 and Expense accounts 1,500.00 4,500.00 .00 4,006.19
Total for Object 4350 and Expense accounts 7,500.00 5,000.00 .00 3,335.85
Object 4353 - Duplicating Cos Object 4350 - Office Supplies
62-0000-0-1110-2700-4350-000-0000 Office Supplies,School Ad 7,500.00 5,000.00 3,335.85 62-6300-0-1110-1000-4310-000-knd2 Instructional M,Instructi 1,750.00 1,750.00 1,103.94
Total for Object 4310 and Expense accounts 46,000.00 36,598.00 .00 29,103.37
57,369.66 $ 8,546.34 8,078.14 1,205.16-4,827.05 18,625.00 30,325.03 4,144.57-783.00 783.00 1,601.29 4,803.91 6,405.20 338.76 1,016.27 1,355.03 2,792.92 2,792.92 1,374.58-1,803.64 8,625.00 923.03-2,000.00 25,875.00 1,164.79-34,841.24 11,292.78 27,994.37 39,287.15 161.12 161.12 .43-38,000.00 1,389.75-310.00 8,000.00 344.41 2,063.77 474.00-685.86 11,003.85 2,300.00 16,856.22 6,191.28 83,891.21
62-6030-0-1110-8200-5800-000-JANI Other Svcs & Op,Operation 13,500.00 13,500.00 7,308.72
Total for Object 5800 and Expense accounts 138,000.00 138,000.00 .00 54,108.79
62-0855-0-8500-5900-5800-000-CARE Other Svcs & Op,Other Com 5,500.00 5,500.00 3,200.00 62-6030-0-1110-8200-5800-000-0000 Other Svcs & Op,Operation 20,000.00 20,000.00 3,143.78 62-0000-0-1110-8300-5800-000-0000 Other Svcs & Op,Security, 1,000.00 1,000.00 314.14 62-0855-0-1110-1000-5800-000-TRIP Other Svcs & Op,Instructi 20,000.00 20,000.00 8,996.15 62-0000-0-1110-8200-5800-000-JANI Other Svcs & Op,Operation 4,500.00 4,500.00 2,436.23
62-0000-0-1110-8200-5800-000-PORT Other Svcs & Op,Operation 474.00
62-0000-0-1110-3110-5800-000-COUN Other Svcs & Op,Guidance 24,000.00 24,000.00 16,000.00 62-0000-0-1110-8200-5800-000-0000 Other Svcs & Op,Operation 5,000.00 5,000.00 4,655.59 62-0000-0-1110-1000-5800-000-0000 Other Svcs & Op,Instructi 5,000.00 5,000.00 6,389.75 62-0000-0-1110-1000-5800-000-MENT Other Svcs & Op,Instructi 1,500.00 1,500.00 1,190.00
Object 5800 - Other Svcs & Op
62-0000-0-0000-7100-5800-000-FEES Other Svcs & Op,Board & S .43
62-0000-0-0000-7600-5800-000-DIST Other Svcs & Op,All Other 38,000.00 38,000.00
62-0000-0-1110-8200-5632-000-COPY Copier Repairs,Operations 2,500.00 1,500.00 1,338.88
Total for Object 5632 and Expense accounts 2,500.00 1,500.00 .00 1,338.88
Total for Object 5630 and Expense accounts 51,000.00 51,000.00 .00 11,712.85
Object 5632 - Copier Repairs
62-0000-0-1110-8200-5630-000-ROP1 Repairs,Operations,Regula 14,000.00 14,000.00 2,707.22 62-6030-0-1110-8200-5630-000-ROP1 Repairs,Operations,Regula 37,000.00 37,000.00 9,005.63
Total for Object 5600 and Expense accounts 159,000.00 159,000.00 .00 124,158.76
Object 5630 - Repairs
77,625.00 62-6030-0-1110-8200-5600-000-PORT Rentals And Lea,Operation 7,500.00 7,500.00 8,664.79 62-0855-0-1110-1000-5600-000-TRIP Rentals And Lea,Instructi 2,000.00 2,000.00
62-6030-0-1110-8200-5600-000-FAIR Rentals And Lea,Operation 103,500.00 103,500.00
62-0000-0-1110-8200-5600-000-FAIR Rentals And Lea,Operation 34,500.00 34,500.00 25,875.00 62-0000-0-1110-8200-5600-000-PORT Rentals And Lea,Operation 2,500.00 2,500.00 3,423.03 62-0000-0-1110-8200-5600-000-0000 Rentals And Lea,Operation 2,500.00 2,500.00 3,874.58 62-0000-0-1110-8200-5600-000-COPY Rentals And Lea,Operation 6,500.00 6,500.00 4,696.36
Total for Object 5560 and Expense accounts 4,000.00 3,500.00 .00 707.08
Object 5600 - Rentals And Lea Object 5560 - Waste Disposal
62-0000-0-1110-8200-5560-000-0000 Waste Disposal,Operations 4,000.00 3,500.00 707.08
62-6030-0-1110-8200-5530-000-0000 Water,Operations,Regular 3,750.00 3,750.00 2,733.73
Total for Object 5530 and Expense accounts 5,000.00 5,000.00 .00 3,644.97
Object 5530 - Water
62-0000-0-1110-8200-5530-000-0000 Water,Operations,Regular 1,250.00 1,250.00 911.24
62-6030-0-1110-8200-5520-000-0000 Electricity,Operations,Re 15,000.00 15,000.00 10,196.09
Total for Object 5520 and Expense accounts 20,000.00 20,000.00 .00 13,594.80
Object 5520 - Electricity
62-0000-0-1110-8200-5520-000-0000 Electricity,Operations,Re 5,000.00 5,000.00 3,398.71 62-0000-0-1110-2700-5450-000-0000 Other Insurance,School Ad 11,000.00 8,500.00 7,717.00
Total for Object 5450 and Expense accounts 11,000.00 8,500.00 .00 7,717.00
Total for Object 5300 and Expense accounts 13,000.00 13,000.00 .00 17,144.57
Object 5450 - Other Insurance
.00 13,299.97
Object 5300 - Dues & Membersh
62-0000-0-1110-2700-5300-000-0000 Dues & Membersh,School Ad 13,000.00 13,000.00 17,144.57 62-6264-0-1110-1000-5200-000-0000 Travel & Confer,Instructi 18,625.00
Total for Object 5200 and Expense accounts 38,000.00 43,625.00
62-0000-0-1110-2700-5200-000-0000 Travel & Confer,School Ad 1,000.00 1,000.00 2,205.16 62-0855-0-1110-1000-5200-000-TRIP Travel & Confer,Instructi 9,000.00 9,000.00 4,172.95
Object 5200 - Travel & Confer
1,500.00 1,500.00 3,417.00 3,417.00 315.63 315.63 159.00-6,975.26 6,816.26 1,145.00 1,145.00 525.00 525.00 893.00 893.00 657.32 657.32 686.84 686.84 917.42 917.42 212,570.80 80,000.00 80,000.00 260,492.00 622,698.00 260,492.00 190,680.00 370,522.00 190,680.00 359,980.00 1,074,424.00 359,980.00 181.00 .00 181.00 21,137.00
Total for Object 8290 and Revenue accounts 181.00 .00
Object 8550 - Mandated Cost R
62-0000-0-0000-0000-8550-000-0000 Mandated Cost R,Unrestric 175,950.00 150,710.00 129,573.00
Total for Object 8096 and Revenue accounts 1,074,424.00 714,444.00
Object 8290 - All Other Feder
62-4203-0-0000-0000-8290-000-0000 All Other Feder,Title III 181.00
Total for Object 8012 and Revenue accounts 370,522.00 179,842.00
Object 8096 - In Lieu Of Prop
62-0000-0-0000-0000-8096-000-0000 In Lieu Of Prop,Unrestric 1,074,424.00 1,074,424.00 714,444.00
Total for Object 8011 and Revenue accounts 622,698.00 362,206.00
Object 8012 - EPA
62-1400-0-0000-0000-8012-000-0000 EPA,EPA 370,522.00 370,522.00 179,842.00
Object 8011 - Revenue Limit S
62-0000-0-0000-0000-8011-000-0000 Revenue Limit S,Unrestric 622,698.00 622,698.00 362,206.00
.00 .00
Object 8011 - Revenue Limit S
Description AdoptedBudget RevisedBudget Revenue Account Balance
FD-RSRC-Y-GOAL-FUNC-OBJT-SCH-MGMT
62-0000-0-5001-9200-7141-000-0000 Oth Tuitn, Exce,Transfers 70,000.00 80,000.00
Total for Object 7141 and Expense accounts 70,000.00 80,000.00
Total for Object 5950 and Expense accounts 2,500.00 2,500.00 .00 1,582.58
Object 7141 - Oth Tuitn, Exce Object 5950 - Postage
62-0000-0-1110-2700-5950-000-0000 Postage,School Administ,R 2,500.00 2,500.00 1,582.58 62-0000-0-1110-2700-5940-000-0000 Internet,School Administ, 3,000.00 3,000.00 2,313.16
Total for Object 5940 and Expense accounts 3,000.00 3,000.00 .00 2,313.16
Total for Object 5911 and Expense accounts 3,000.00 3,500.00 .00 2,842.68
Object 5940 - Internet Object 5911 - Telephone
62-0000-0-1110-8200-5911-000-0000 Telephone,Operations,Regu 3,000.00 3,500.00 2,842.68 62-0000-0-1110-2700-5862-000-0000 Fingerprinting,School Adm 2,000.00 2,000.00 1,107.00
Total for Object 5862 and Expense accounts 2,000.00 2,000.00 .00 1,107.00
Total for Object 5860 and Expense accounts 1,000.00 750.00 .00 225.00
Object 5862 - Fingerprinting Object 5860 - Other Employmen
62-0000-0-1110-2700-5860-000-0000 Other Employmen,School Ad 1,000.00 750.00 225.00
62-0000-0-1705-1000-5830-000-0000 Professional/co,Instructi 2,000.00 2,000.00 855.00
Total for Object 5830 and Expense accounts 2,000.00 2,000.00 .00 855.00
Total for Object 5825 and Expense accounts 15,000.00 12,000.00 .00 5,183.74
Object 5830 - Professional/co Object 5825 - Advertisement (
62-0000-0-0000-7200-5825-000-0000 Advertisement (,Other Gen 159.00
62-0000-0-1110-2700-5825-000-0000 Advertisement (,School Ad 15,000.00 12,000.00 5,024.74 62-0000-0-1110-2700-5823-000-0000 Legal Costs,School Admini 3,500.00 3,500.00 3,184.37
Total for Object 5823 and Expense accounts 3,500.00 3,500.00 .00 3,184.37
Total for Object 5821 and Expense accounts 7,000.00 7,000.00 .00 3,583.00
Object 5823 - Legal Costs Object 5821 - Audit Costs
62-0000-0-1110-2700-5821-000-0000 Audit Costs,School Admini 7,000.00 7,000.00 3,583.00
Object 5817 - Scoe Data Proce
62-0000-0-1110-1000-5817-000-0000 Scoe Data Proce,Instructi 1,500.00 1,500.00
175,950.00 21,137.00 22,754.05 361.58-7,855.12 24.26-43,613.00 30,223.33 .37-95,677.00 3,725.00 221,250.00 99,401.63 11,339.67 13,246.00 11,339.67 18,179.72 100,000.00 18,179.72 7,807.50 108,687.14 500.00 14,479.00 444.44 975.00 171.00 914.06 187,800.00 133,978.14 .00 701,190.32 585,368.00 .00 709,593.39 136,521.73-6,477.65
Object 9791 - Beginning Balan (continued)
62-9090-0-0000-0000-9791-000-0000 Beginning Balan,Resig Saf 757.00
62-7405-0- - -9791- - Beginning Balan,Common Co 5,255.00 5,254.73 5,254.73
62-9090-0- - -9791- - Beginning Balan,Resig Saf 756.94 756.94
136,521.73
62-6300-0- - -9791- - Beginning Balan,Lottery - 6,478.00 6,477.65
62-6300-0-0000-0000-9791-000-0000 Beginning Balan,Lottery - 6,100.00 62-0000-0-0000-0000-9791-000-0000 Beginning Balan,Unrestric 573,743.00
62-0855-0- - -9791- - Beginning Balan,NEEDS DES
136,522.00-Total for Object 9790 and Ending Balance accounts 609,491.00 .00 .00
Object 9791 - Beginning Balan
62-0000-0- - -9791- - Beginning Balan,Unrestric 709,593.00 709,593.39
62-7405-0- - -9790- - Undesignated/un,Common Co 5,255.00 62-9090-0- - -9790- - Undesignated/un,Resig Saf 757.00
62-0855-0- - -9790- - Undesignated/un,NEEDS DES 125,756.00- 270,390.00-62-6300-0- - -9790- - Undesignated/un,Lottery - 6,100.00
Total for Object 9720 and Ending Balance accounts .00 .00 701,190.32
Object 9790 - Undesignated/un
62-0000-0- - -9790- - Undesignated/un,Unrestric 699,012.00 879,881.00
Account Balance
FD-RSRC-Y-GOAL-FUNC-OBJT-SCH-MGMT
62- - - - -9720- - Reserve For Enc, 701,190.32 701,190.32
34.94
Total for Object 8699 and Revenue accounts 204,844.00 70,865.86
Object 9720 - Reserve For Enc
Description AdoptedBudget RevisedBudget Debit Credit
62-0855-0-0000-0000-8699-000-RTRY All Other Local,NEEDS DES 171.00
62-9090-0-0000-0000-8699-000-0000 All Other Local,Resig Saf 800.00 949.00
62-0855-0-0000-0000-8699-000-ROT3 All Other Local,NEEDS DES 380.00 380.00
62-0855-0-0000-0000-8699-000-ROT4 All Other Local,NEEDS DES 265.00 265.00
62-0855-0-0000-0000-8699-000-ROT1 All Other Local,NEEDS DES 500.00 500.00
62-0855-0-0000-0000-8699-000-ROT2 All Other Local,NEEDS DES 412.00 412.00
55.56
62-0855-0-0000-0000-8699-000-MUSC All Other Local,NEEDS DES 1,000.00 1,000.00 25.00
62-0851-0-1525-0000-8699-000-PEF1 All Other Local,Petaluma 14,479.00 62-0855-0-0000-0000-8699-000-0000 All Other Local,NEEDS DES 500.00 500.00
62-0000-0-0000-0000-8699-000-FUND All Other Local,Unrestric 185,000.00 185,000.00 76,312.86 62-0000-0-0000-0000-8699-000-LIBR All Other Local,Unrestric 500.00 500.00
Total for Object 8689 and Revenue accounts 100,000.00 81,820.28
Object 8699 - All Other Local
62-0000-0-0000-0000-8699-000-0000 All Other Local,Unrestric 688.00
7,119.50-Total for Object 8660 and Revenue accounts 13,246.00 1,906.33
Object 8689 - All Other Fees
62-0855-0-8500-0000-8689-000-CARE All Other Fees,NEEDS DESC 100,000.00 100,000.00 81,820.28
Object 8660 - Interest
62-0000-0-0000-0000-8660-000-0000 Interest,Unrestricted/no 13,246.00 13,246.00 1,906.33
62-6264-0-0000-0000-8590-000-0000 All Other State,EdEff 18,625.00 14,900.00
Total for Object 8590 and Revenue accounts 239,941.00 140,539.37
Object 8590 - All Other State
62-0000-0-0000-0000-8590-000-0000 All Other State,Unrestric 66.00 66.37
62-6030-0-0000-0000-8590-000-0000 All Other State,Charter S 221,250.00 221,250.00 125,573.00
62-6300-0-0000-0000-8560-000-PY00 State Lottery R,Lottery - 24.26
Total for Object 8560 and Revenue accounts 43,613.00 13,389.67
62-1100-0-0000-0000-8560-000-PY00 State Lottery R,State Lot 361.58
62-6300-0-0000-0000-8560-000-0000 State Lottery R,Lottery - 8,496.00 8,496.00 640.88
Total for Object 8550 and Revenue accounts 150,710.00 129,573.00
Object 8560 - State Lottery R
585,855.00 579,549.31
43,870.00
.00 43,870.00
Selection
126,460.07-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
012 - Live Oak Charter School Generated for Matthew Morgan (MDMORGAN), Mar 1 2016 12:08PM
Budgeted 623,419.00 2,820,179.00 2,834,107.00 609,491.00
Actual 623,419.31 1,694,586.51 701,190.32 1,743,275.57
Total for Object 9793 and Starting Balance accounts 43,870.00 7,585.00 51,455.00
Total for Org 012 - Live Oak Charter School
Starting Balance + Revenues - Encumbrances - Expenditures = Calculated Ending Balance
Object 9793 - Audit Adjustmen
62-0000-0-0000-0000-9793-000-0000 Audit Adjustmen,Unrestric 43,870.00 7,585.00 51,455.00