West Valley Banner
Google Safe Search

Web
West Valley Pages
   
Quick Link: 

banner

Mission Statement

The mission of the West Valley School District, a vital partner in a proud and caring community, is to ensure that all students achieve their highest level of knowledge, skills and attitudes necessary to be responsible and productive citizens, effective communicators, creative problem solvers and life-long learners.  Through mutual support and the combined efforts of our families, schools and community we will provide a safe, high quality learning environment in which each student experiences success every day.

 

Board of Directors 

Mike Carey

Sasha Kinloch

Mike Meyer, President

Staci Verbrugge

Steve Wolcott

 

Superintendent of Schools

Dr. Peter Ansingh
ansinghp@wvsd208.org

 

Assistant Superintendent for Learning & Teaching

Peter Finch
finchp@wvsd208.org

  

Assistant Superintendent for Business and Operations

Tom Fleming, CPA
flemingt@wvsd208.org

 


INTRODUCTION

This document is a summary of the Financial Statements of the West Valley School District No. 208 for the school year ending August 31, 2007.  The year end financial summary represents a continuing effort to provide meaningful financial information to our community.

This document presents simplified financial information to aid the public’s understanding of how public schools are operated.  The financial information summarized within this document is shown in much greater detail in the formal budget, OSPI Form F-195 and the financial statements, OSPI Form F-196.  The OSPI Form F-196 contains the district’s formal financial statements and is audited annually by the State Auditors Office.

The Budget and Financial Summary contains information on the budgets for all five (5) district funds – the General Fund, Transportation Vehicle Fund, Capital Projects Fund, Debt Service Fund, and the Associated Student Body Fund.  If additional, more detailed information is required or you would like the audited financial statements, please contact the West Valley School District Business Office at (509) 972-6000.

We welcome your comments and suggestions.

 

            Dr. Peter Ansingh                                          Tom Fleming, CPA

            Superintendent                                               Assistant Supt. Business & Operations

 

West Valley School District No. 208
8902 Zier Road
Yakima, WA 98908 

Phone (509) 972-6000
Fax (509) 972-6001

 

 

HIGHLIGHTS

The budget for the 2006-07 school year was heavily influenced by a $216,028 decrease in Unreserved, Undesignated Fund Balance from the 2004-05 to the 2005-06 school year.  By the end of the 2004-05 school year, the Unreserved, Undesignated Fund Balance was extremely low with a balance of $602,275; an amount representing just 2.08% of expenditures.  As a result, the district has taken the necessary steps the past two years to rebuild the Unreserved, Undesignated Fund Balance.  The general rule of thumb for an adequate fund balance is to maintain 5% of expenditures.

As you follow through the General Fund section of this document you will see that the district has been accomplishing the goal to restore the Unreserved, Undesignated Fund Balance back to an adequate level.  As you can see below, the Unreserved, Undesignated balance has grown about $500,000 over the past two years.

General Fund-History of Fund Balance

 

 

 

 

 

 

 

2004

2005

2006

2007

 

 

 

 

 

Reserved for Inventory

$54,795

$47,406

$32,123

$81,308

Unreserved, Designated

$782,596

$951,126

$1,226,540

$1,079,925

Unreserved, Undesignated

$818,303

$602,275

$875,595

$1,163,192

Total Ending Fund Balance (8/31/20XX)

$1,655,694

$1,600,806

$2,134,258

$2,324,425

The growth in fund balance over the past two years is the result of managing revenues and keeping them above expenditures.  To accomplish this goal the district made reductions in expenditures to every department and many education programs in 2005-06.  Many of the reductions were carried forward in 2006-07 thus continuing to increase fund balance.  The increase in fund balance was necessary to maintain the financial stability of the West Valley School District. 

 

In addition to increasing the fund balance, some of the other significant financial events that occurred during the year include:

 

Student Enrollment:

Funding to the school district from the State of Washington is dependent on student enrollment.  The enrollment for 2006-2007 was 38.78 FTE students over budgeted enrollment.  As a result of the increase in enrollment the district received about $160,000 in additional revenues.

 

Interest Revenue:

The district’s idle cash each month is invested with the Yakima County Treasurer.  In 2006-07 the interest rates on investment increased significantly resulting in a $100,000 increase in revenues.

 

OTHER BUDGET CONSIDERATIONS 

The district has an informal policy of allowing individual schools and departments to carryover unspent budgeted funds from one year to the next.  This practice has proven to be effective in that it provides schools and departments the ability to plan and manage their budgets from year to year.  For example, a school cannot afford to purchase a new copier in any one budget year.  By allowing carryovers the school can save up for the new copier over the course of several years and purchase the copier when they have available funds.

The practice of carryovers has created a large amount of fund balance that is reserved for school’s and department’s future purchases.  In budgeting, the district tries to estimate the amount that will be carried forward and include these potential expenditures in the budget.   In 2006-07 the budget included expenditures for carryover in the amount of $750,000.  There are no corresponding revenues included in the budget since the district has already received the revenue.  As a result, the budget for 2006-07 appears to be $646,583 out of balance when in actuality it was adopted to have revenues exceed expenditures by $103,417.  Throughout this document adjustments to expenditure schedules have been made to illustrate this budgeting practice and to more clearly represent the budgeted expenditures to actual expenditure for 2006-2007.


Enrollment

The district’s enrollment has been steadily increasing over the past several years.  The 2006-2007 budget was based on an enrollment projection of 4,480 FTE students (plus 36 FTE Running Start).  Enrollment for 2006-07 was 38.78 FTE higher than budget.  The majority of the increase was at the kindergarten and fourth grade levels.  The kindergarten class was the largest kindergarten class in the district’s history.

FTE ENROLLMENT COUNTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Difference

 

2005-06

 

2006-07

 

2006-07

 

Actual to

Grade Level

Actual

 

Budget

 

Actual

 

Budget

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kindergarten

151.94

 

150.00

 

170.51

 

20.51

First

359.65

 

330.00

 

324.33

 

(5.67)

Second

328.41

 

364.00

 

380.00

 

16.00

Third

301.39

 

334.00

 

344.35

 

10.35

Fourth

351.64

 

302.00

 

324.02

 

22.02

Fifth

348.23

 

370.00

 

358.72

 

(11.28)

Sixth

404.66

 

360.00

 

390.67

 

30.67

Seventh

394.55

 

423.00

 

406.10

 

(16.90)

Eighth

425.94

 

418.00

 

399.92

 

(18.08)

Ninth

438.83

 

425.00

 

420.21

 

(4.79)

Tenth

368.71

 

410.00

 

385.52

 

(24.48)

Eleventh

316.05

 

318.00

 

313.03

 

(4.97)

Twelfth

288.12

 

276.00

 

301.40

 

25.40

SUBTOTAL

4,478.12

 

4,480.00

 

4,518.78

 

38.78

 

 

 

 

 

 

 

 

Running Start

38.32

 

36.00

 

42.67

 

6.67

Total K-12

4,516.44

 

4,516.00

 

4,561.45

 

45.45


* Ninth and tenth grades show significant deviations from budget as a result of sophomores at the High School being classed as ninth graders for lack of sufficient credits to be classed as tenth graders.

 

FTE ENROLLMENT - HISTORICAL COMPARISON

 

 

 

 

 

 

 

 

 

 

 

 

Year

Sept

Oct

Nov

Dec

Jan

Feb

Mar

Apr

May

Average

BUDGET

 

 

 

 

 

 

 

 

 

 

 

 

2002-03

4341.24

4341.32

4363.37

4355.88

4357.26

4361.27

4343.86

4347.33

4347.01

4350.95

4223.00

2003-04

4413.56

4424.51

4404.84

4402.33

4377.33

4380.32

4365.89

4339.33

4341.44

4383.28

4428.00

2004-05

4430.42

4435.16

4424.32

4410.48

4410.26

4396.61

4376.29

4362.35

4350.86

4399.64

4382.00

2005-06

4482.64

4488.15

4498.15

4493.9

4475.54

4481.74

4460.36

4458.18

4464.48

4478.13

4400.00

2006-07

4539.79

4544

4534.66

4520.07

4520.49

4515.38

4507.56

4502.94

4484.21

4518.79

4480.00

 


Balance Sheet - All Funds - August 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Fund

 

ASB Fund

 

Debt Service Fund

 

Capital Projects Fund

 

Transportation Vehicle Fund

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

1

Cash and Cash Equivalents

$131,118.25

 

$27,214.38

 

$28,032.58

 

$1,382.52

 

$1,000.08

1

Investments

$2,424,793.00

 

$252,531.00

 

$2,935,910.00

 

$55,440,563.00

 

$91,832.00

2

Taxes Receivable

$2,310,267.83

 

 

 

$1,896,474.64

 

 

 

 

 

Due From Other Governmental Units

$142,156.55

 

 

 

 

 

 

 

 

 

Accounts Receivable

$2,218.12

 

 

 

 

 

 

 

 

 

Inventory

$81,308.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$5,091,862.02

 

$279,745.38

 

$4,860,417.22

 

$55,441,945.52

 

$92,832.08

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts Payable

$312,165.80

 

 

 

 

 

$902,427.62

 

 

 

Accrued Salaries

 

 

 

 

 

 

 

 

 

3

Due To Other Governmental Units

$54,008.59

 

 

 

 

 

 

 

 

2

Deferred Revenue

$2,401,263.07

 

$41,903.46

 

$1,896,474.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

$2,767,437.46

 

$41,903.46

 

$1,896,474.64

 

$902,427.62

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

Fund Balance:

 

 

 

 

 

 

 

 

 

4

Reservation of Fund Balance

$81,308.27

 

 

 

 

 

 

 

 

 

Unreserved, Designated Fund Balance

$1,079,924.70

 

 

 

 

 

 

 

 

 

Unreserved, Undesignated Fund Balance

$1,163,191.59

 

$237,841.92

 

$2,963,942.58

 

$54,539,517.90

 

$92,832.08

 

 

 

 

 

 

 

 

 

 

 

 

Total Fund Balance

$2,324,424.56

 

$237,841.92

 

$2,963,942.58

 

$54,539,517.90

 

$92,832.08

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Fund Balance

$5,091,862.02

 

$279,745.38

 

$4,860,417.22

 

$55,441,945.52

 

$92,832.08

 

Notes:

1)   All of the district’s cash and cash equivalents are considered to be cash on hand, demand deposits, and short-term investments.  All of the district’s investments during the year and at year end were insured or registered and held by the Yakima County Treasurer in the district’s name.

 

2)   Property tax revenues are collected as the result of special levies passed by the voters in the district.  Taxes are levied on January 1.  The taxpayer has the option of paying all taxes on April 30 or one-half then and one-half on October 31.

 

3)   Due to Other Governmental Units represents the Promoting Academic Success Grant that was not fully expended during the year and will be reimbursed to the State.

 

4)   Reservation of Fund Balance represents food commodities in inventory for the Child Nutrition Department.


 

Statement of Revenues, Expenditures and Changes in Fund Balance

For the Year Ended August 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

General Fund

 

ASB Fund

 

Debt Service Fund

 

Capital Projects Fund

 

Transportation Vehicle Fund

Revenues:

 

 

 

 

 

 

 

 

 

 

Local

$6,116,739

 

$489,576

 

$3,328,810

 

$2,023,443

 

$11,781

 

State

$27,966,132

 

 

 

 

 

$17,002

 

$132,007

 

Federal

$2,339,387

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

Total Revenues

$36,422,259

 

$489,576

 

$3,328,810

 

$2,040,445

 

$143,788

 

 

 

 

 

 

 

 

 

 

 

Expenditures:

 

 

 

 

 

 

 

 

 

 

Regular Instruction

$20,865,006

 

 

 

 

 

 

 

 

 

Special Education Instruction

$2,969,692

 

 

 

 

 

 

 

 

 

Vocational Instruction

$1,030,958

 

 

 

 

 

 

 

 

 

Compensatory Education

$2,311,831

 

 

 

 

 

 

 

 

 

Other Instructional Programs

$211,185

 

 

 

 

 

 

 

 

 

Community Services

$109,505

 

 

 

 

 

 

 

 

 

Support Services

$8,253,914

 

 

 

 

 

 

 

 

 

Student Activities

 

 

$475,282

 

 

 

 

 

 

Capital Outlay Expenditures:

 

 

 

 

 

 

 

 

 

Sites

 

 

 

 

 

 

$250,232

 

 

 

Building

 

 

 

 

 

 

$4,764,357

 

 

 

Equipment

 

 

 

 

 

 

$236,924

 

$205,892

 

Energy

 

 

 

 

 

 

$491,795

 

 

 

Other

 

 

 

 

 

 

 

 

 

Debt Service Expenditures:

 

 

 

 

 

 

 

 

 

Principal-Bonds

 

 

 

 

$2,125,000

 

 

 

 

 

Interest-Bonds

 

 

 

 

$1,937,868

 

$191,067

 

 

 

Total Expenditures

$35,752,092

 

$475,282

 

$4,062,868

 

$5,934,375

 

$205,892

 

 

 

 

 

 

 

 

 

 

 

Other Financing Sources:

 

 

 

 

 

 

 

 

 

 

Bond Sales

 

 

 

 

$1,588,340

 

$33,641,067

 

 

 

Transfers In/ (Out)

($480,000)

 

 

 

 

 

$450,000

 

$30,000

 

Other

 

 

 

 

 

 

 

 

 

 

Total Other Finan. Sources

($480,000)

 

$0

 

$1,588,340

 

$34,091,067

 

$30,000

 

 

 

 

 

 

 

 

 

 

 

 

Excess of Revenues & Other Financing Sources Over (Under) Expenditures and other Financing Uses

$190,167

 

$14,294

 

$854,281

 

$30,197,137

 

($32,104)

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Total Fund Balance

$2,134,258

 

$223,548

 

$2,109,662

 

$24,342,381

 

$124,936

 

 

 

 

 

 

 

 

 

 

 

 

Ending Total Fund Balance

$2,324,425

 

$237,842

 

$2,963,943

 

$54,539,518

 

$92,832


 

 

GENERAL FUND SUMMARY

GENERAL FUND 

Budget to Actual Summary

 

2005-2006

 

2006-2007

 

2006-2007

 

Actual

 

Budget

 

Actual

 

 

 

 

 

 

Beginning Fund Balance

$1,600,806

 

$1,492,194

 

$2,134,258

Plus Revenues

$33,597,220

 

$36,079,952

 

$36,422,259

Total Funds Available

$35,198,026

 

$37,572,146

 

$38,556,516

 

 

 

 

 

 

Less Total Appropriations (expenditures)

$33,063,769

 

$36,726,535

 

$36,232,092

 

 

 

 

 

 

Ending Fund Balance

$2,134,257

 

$845,611

 

$2,324,425

 

 

 

 

 

 

EFB as % of Expenditures

6.45%

 

2.30%

 

6.42%

 

 

General Fund Budgetary Comparison Schedule

 

 

 

 

 

 

 

 

 

Actual 2005-2006

 

Budget 2006-2007

Actual 2006-2007

% of Total

 

Enrollment and Staffing Summary

 

 

 

 

 

 

Total K-12 FTE Enrollment

4,479.10

 

4,516.00

4,561.45

101.01%

 

FTE Certificated Employees

263.740

 

267.502

265.671

99.32%

 

FTE Classified Employees

164.066

 

165.836

168.469

101.59%

 

 

 

 

 

 

 

 

Revenue Summary:

 

 

 

 

 

1

Local

$5,644,593

 

$5,858,200

$6,116,739

104.41%

 

State

$25,668,434

 

$27,487,097

$27,966,132

101.74%

2

Federal

$2,283,160

 

$2,199,655

$2,339,387

106.35%

 

Other

$1,033

 

 

 

 

 

Total Revenues

$33,597,220

 

$35,544,952

$36,422,259

102.47%

 

 

 

 

 

 

 

3

Revenue Capacity

 

 

$535,000

 

 

 

Total Budgeted Revenues

 

 

$36,079,952

 

 

 

Notes:

1)  Local revenues were significantly higher resulting from higher interest income, local grants to schools and higher participation in the school lunch program.

 

2)  Federal Revenues exceeded budgeted revenues as a result of increasing participation in the school lunch program.  As participation increases so does the amount of reimbursement the district receives for free and reduced breakfast and lunches.

 

3)   The district budgets $535,000 in revenues for “capacity”.  School districts are not allowed to spend more in total dollars than are budgeted.  In order to allow for unanticipated receipts of grants, grant increases, and/or major donations, the district budgets an amount that will cover new revenues tied to specific new expenditures.  The revenue capacity has been removed to more clearly represent the budgeted to actual revenues for 2006-2007

Expenditure Summary by Program

 

 

 

2005-2006

 

2006-2007

 

2006-2007

 

Actual to

 

Categories (program number)

 

Actual

 

Budget

 

Actual

 

Budget

 

 

 

 

 

 

 

 

 

 

 

Basic Education & Instructional Support (01)

$18,929,836

 

$20,402,615

 

$20,473,129

 

100.35%

1

Vocational Education (31)

 

$984,810

 

$934,334

 

$1,054,866

 

112.90%

 

Secondary Voc. Education (38)

 

$18,674

 

$18,762

 

$17,171

 

91.52%

 

Special Education (21)

 

$1,986,759

 

$2,142,490

 

$2,214,573

 

103.36%

 

Special Education, Supplemental (24)

 

$826,176

 

$804,889

 

$755,119

 

93.82%

2

Chapter 1-Disadvantaged (51)

 

$292,856

 

$280,739

 

$298,398

 

106.29%

 

School Improvement (52)

 

$148,383

 

$133,828

 

$140,926

 

105.30%

 

Chapter 1-Migrant (53)

 

$29,578

 

$54,840

 

$47,880

 

87.31%

2

Learning Assistance (55)

 

$218,874

 

$243,123

 

$262,046

 

107.78%

3

Special & Pilot Programs (58)

 

$7,136

 

$5,030

 

$46,483

 

924.11%

 

Promoting Academic Success (63)

 

$15,102

 

$93,809

 

$10,650

 

11.35%

 

Transitional Bilingual (65)

 

$26,292

 

$26,294

 

$34,809

 

132.39%

 

Student Achievement (66)

 

$1,130,649

 

$1,412,762

 

$1,455,560

 

103.03%

 

Compensatory, Other (69)

 

$1,033

 

$0

 

$15,079

 

 

 

Summer School (73)

 

$617

 

$0

 

 

 

 

 

Highly Capable (74)

 

$26,630

 

$27,934

 

$28,453

 

101.86%

 

Instructional Programs, Other (79)

 

$179,836

 

$150,122

 

$182,733

 

121.72%

 

Day Care (88)

 

$8,603

 

$9,200

 

$7,787

 

84.64%

4

Other Community Services (89)

 

$56,594

 

$50,000

 

$101,719

 

203.44%

 

District-wide Support (97)

 

$5,774,854

 

$6,124,553

 

$6,118,479

 

99.90%

 

Child Nutrition (98)

 

$1,322,501

 

$1,353,444

 

$1,354,334

 

100.07%

 

Transportation (99)

 

$1,077,978

 

$1,142,767

 

$1,131,899

 

99.05%

 

 

 

 

 

 

 

 

 

 

 

TOTAL EXPENDITURES

 

$33,063,769

 

$35,411,535

 

$35,752,092

 

100.96%

 

 

 

 

 

 

 

 

 

 

5

Prior Year Carryover

 

 

 

$750,000

 

 

 

 

5

Expenditure Capacity (88)

 

 

 

$535,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Budgeted Expenditures

 

 

 

$36,696,535

 

 

 

 

 

Notes:

1)  Vocational (Career and Technical Education) expenditures were higher than budgeted as a result of increased enrollment in vocational classes.

2)  Expenditures in Chapter I-Disadvantaged and Learning Assistance were the result of spending funds that were carried over from 2005-06.  The funds were expended on after school programs to help students struggling in reading and math.

3)  Expenditures in Special and Pilot Programs vary from year to year based upon the number of grants that the district receives each year. In 2006-07 the district received a $30,000 Navigation 101 grant that was used to enhance the advisory programs at the 6th -12th grade levels.

4)  Other Community Services are expenditures generated though the Child Nutrition Program for catering activities.  These expenditures are required to be accounted for separately from school lunch expenditures.  The increase in expenditures in this category resulted from the Child Nutrition Department catering the state-wide Office of the Superintendent of Public Instruction’s (OSPI) summer conference that was held at the Junior High and Middle School in 2006.

5)  The district budgets $750,000 in expenditures for “carryovers” and $535,000 in expenditures for “capacity”.  The budgeted expenditures have been removed to more clearly represent the budgeted to actual expenditures for 2006-2007.


Expenditure Summary by Activity Groups 

 

 

Activity

 

Actual 2005-2006

 

Budget 2006-2007

 

Actual 2006-2007

 

Actual to Budget

 

Teaching Activities

 

 

 

 

 

 

 

 

1

27*

Teaching

 

18,870,801

 

20,499,084

 

20,743,289

 

101.19%

 

28

Extracurricular

 

1,008,319

 

1,101,524

 

1,109,550

 

100.73%

 

 

Total Teaching Activities

 

19,879,120

 

21,600,608

 

21,852,839

 

101.17%

 

 

 

 

 

 

 

 

 

 

 

 

Teaching Support

 

 

 

 

 

 

 

 

 

22

Learning Resources

 

607,507

 

631,187

 

621,671

 

98.49%

 

24

Guidance and Counseling

 

1,039,865

 

1,102,610

 

1,138,618

 

103.27%

 

25

Pupil Management & Safety

 

40,268

 

41,707

 

35,449

 

85.00%

2

26

Health Services

 

627,324

 

662,170

 

747,528

 

112.89%

 

 

Total Teaching Support

 

2,314,964

 

2,437,674

 

2,543,266

 

104.33%

 

 

 

 

 

 

 

 

 

 

 

 

Other Supportive Activities

 

 

 

 

 

 

 

 

 

42

Food

 

660,473

 

624,700

 

655,885

 

104.99%

 

44

Operations-Food Service

 

581,360

 

636,393

 

648,993

 

101.98%

3

49

Transfers

 

(65,196)

 

(59,200)

 

(109,505)

 

184.98%

4

52

Operations-Transportation

 

850,172

 

894,901

 

922,155

 

103.05%

 

53

Maintenance

 

187,170

 

221,570

 

201,473

 

90.93%

 

56

Insurance

 

15,970

 

28,000

 

17,904

 

63.94%

 

59

Transfers

 

(141,919)

 

(174,130)

 

(188,092)

 

108.02%

 

62

Grounds Maintenance

 

346,269

 

442,202

 

444,005

 

100.41%

 

63

Operations of Buildings

 

1,394,939

 

1,473,900

 

1,443,546

 

97.94%

 

64

Maintenance

 

578,594

 

594,448

 

613,045

 

103.13%

 

65

Utilities

 

1,060,739

 

1,121,250

 

1,083,300

 

96.62%

5

67

Building Safety

 

24,079

 

25,000

 

34,822

 

139.29%

 

68

Insurance

 

216,505

 

250,000

 

224,771

 

89.91%

 

72

Information Systems

 

652,508

 

676,000

 

694,089

 

102.68%

 

73

Printing

 

146,908

 

150,000

 

156,237

 

104.16%

 

74

Warehousing & Distribution

 

48,589

 

52,221

 

51,119

 

97.89%

6

75

Motor Pool

 

108,956

 

47,900

 

64,457

 

134.57%

3

91*

Public Activities

 

65,196

 

59,200

 

109,505

 

184.98%

 

 

Total Other Support

 

6,731,313

 

7,064,355

 

7,067,709

 

100.05%

 

 

 

 

 

 

 

 

 

 

 

 

Unit Administration

 

 

 

 

 

 

 

 

 

23

Principal's Office

 

2,184,621

 

2,308,202

 

2,227,303

 

96.50%

 

 

Summary of General Fund Expenditures by Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

District Administration

 

 

 

 

 

 

 

 

 

11

Board of Directors

 

153,064

 

160,675

 

121,283

 

75.48%

7

12

Superintendent's Office

 

186,788

 

197,542

 

226,760

 

114.79%

 

13

Business Office

 

518,410

 

536,477

 

538,004

 

100.28%

8

14

Human Resources

 

215,967

 

232,640

 

286,441

 

123.13%

 

15

Public Relations

 

 

 

35,000

 

4,785

 

13.67%

 

21

Supervision-Instruction

 

444,535

 

385,087

 

414,466

 

107.63%

 

41

Super.-Nutrition Services

 

145,864

 

151,551

 

158,962

 

104.89%

 

51

Super.-Transportation

 

166,585

 

172,426

 

178,459

 

103.50%

 

61

Super.-Building

 

122,536

 

129,298

 

131,814

 

101.95%

 

 

Total District Admin.

 

1,953,751

 

2,000,696

 

2,060,975

&