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
Careym@wvsd208.org

Sasha Kinloch
Kinlochs@wvsd208.org

Mike Meyer
Meyerm@wvsd208.org 

Jim Roberts
Robertsj@wvsd208.org 

Staci Verbrugge, President
Verbrugges@wvsd208.org

 

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, 2008.? 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 goal of the budget for 2007-08 was to continue to build on the Unreserved, Undesignated Fund balance that was at an all time low in 2005.? As a result the budget was adopted with a surplus of $75,683.? By the end of the fiscal year 2007-2008 the Unreserved, Undesignated Fund Balance had grown substantially by $838,118.? The chart below shows the growth in the fund balance.

General Fund-History of Fund Balance

 

 

 

 

 

 

 

 

2005

2006

2007

2008

 

 

 

 

 

Reserved for Inventory

$47,406

$32,123

$81,308

$114,781

Unreserved, Designated

$951,126

$1,226,540

$1,079,925

$1,153,223

Unreserved, Undesignated

$602,275

$875,595

$1,163,192

$2,001,310

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

$1,600,806

$2,134,258

$2,324,425

$3,269,313


The growth of the fund balance was the result of several factors.? The biggest factor was the legislative change in the funding formula for special education.? In an effort to more realistically track the cost of special education the legislature required basic education funds that were contributed toward special education to be tracked separately.? While the change in accounting seemed simple, it created a large concern about the amount of basic education funding we would receive for 2007-2008.? This accounting change modified the state formula for staffing when we adopted the budged in July the new changes had not been developed yet.

In July we were concerned about $500,000 in basic education costs that were now going to be charged to special education.? To alleviate the concern we budgeted an additional $500,000 in basic education expenditures.? In January, the Office of the Superintendent of Public Instruction (OSPI) finally released the new funding formula so we could calculate the financial impact.? The financial impact was about $100,000.? The remaining $400,000 was not spent in 2007-2008 and accounts for about half of the increase in the Undesignated, Unreserved Fund Balance.

The district received funds from two other sources that contributed to the growth in the fund balance.? The district has held a Federal Communication Commission license for a spectrum of radio frequency since the 1990?s.? This spectrum has become more valuable as wireless internet has evolved.? The district chose to lease the majority of this spectrum and entered into a 30-year lease with Sprint.? The initial up-front payment for the lease was $150,000.? The full $150,000 went into the Undesignated, Unreserved Fund Balance.? In addition, the district received a $65,061 ?cash out? payment from ESD105 for the dissolution of the insurance co-op that ended in 2003.? This also increased the? Undesignated, Unreserved Fund Balance.?

In addition to increasing the fund balance, one other significant financial event that occurred during the year included:

Student Enrollment:

Funding to the school district from the State of Washington is dependent on student enrollment.? The enrollment for 2007-2008 was 81.43 FTE students over budgeted enrollment.? As a result of the increase in enrollment the district received about $266,000 in additional 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 2007-2008 the budget included expenditures for carryover in the amount of $1,000,000.? There are no corresponding revenues included in the budget since the district has already received the revenue.? As a result, the budget for 2007-2008 appears to be $924,317 out of balance when in actuality it was adopted to have revenues exceed expenditures by $75,683.? 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 2007-2008.


Enrollment

The district?s enrollment has been steadily increasing over the past several years.? The 2007-2008 budget was based on an enrollment projection of 4,540 FTE students (plus 45 FTE Running Start).? Enrollment for 2007-2008 was 81.43 FTE higher than budget.

FTE ENROLLMENT COUNTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Difference

 

2005-06

 

2006-07

 

2007-08

 

2007-08

 

Actual to

Grade Level

Actual

 

Actual

 

Budget

 

Actual

 

Budget

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kindergarten

151.94

 

170.51

 

161.00

 

170.74

 

9.74

First

359.65

 

324.33

 

365.00

 

367.44

 

2.44

Second

328.41

 

380.00

 

334.00

 

343.11

 

9.11

Third

301.39

 

344.35

 

389.00

 

405.44

 

16.44

Fourth

351.64

 

324.02

 

354.00

 

363.11

 

9.11

Fifth

348.23

 

358.72

 

337.00

 

330.95

 

(6.05)

Sixth

404.66

 

390.67

 

380.00

 

372.93

 

(7.07)

Seventh

394.55

 

406.10

 

403.00

 

403.16

 

0.16

Eighth

425.94

 

399.92

 

423.00

 

421.77

 

(1.23)

Ninth

438.83

 

420.21

 

398.00

 

416.43

 

18.43

Tenth

368.71

 

385.52

 

402.00

 

377.91

 

(24.09)

Eleventh

316.05

 

313.03

 

319.00

 

347.08

 

28.08

Twelfth

288.12

 

301.40

 

275.00

 

301.36

 

26.36

SUBTOTAL

4,478.12

 

4,518.78

 

4,540.00

 

4,621.43

 

81.43

 

 

 

 

 

 

 

 

 

 

Running Start

38.32

 

42.67

 

45.00

 

51.79

 

6.79

Total K-12

4,516.44

 

4,561.45

 

4,585.00

 

4,673.22

 

88.22

* 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

4,341.24

4,341.32

4,363.37

4,355.88

4,357.26

4,361.27

4,343.86

4,347.33

4,347.01

4,350.95

4,223.00

2003-04

4,413.56

4,424.51

4,404.84

4,402.33

4,377.33

4,380.32

4,365.89

4,339.33

4,341.44

4,383.28

4,428.00

2004-05

4,430.42

4,435.16

4,424.32

4,410.48

4,410.26

4,396.61

4,376.29

4,362.35

4,350.86

4,399.64

4,382.00

2005-06

4,482.64

4,488.15

4,498.15

4,493.90

4,475.54

4,481.74

4,460.36

4,458.18

4,464.48

4,478.13

4,400.00

2006-07

4,539.79

4,544.00

4,534.66

4,520.07

4,520.49

4,515.38

4,507.56

4,502.94

4,484.21

4,518.79

4,480.00

2007-08

4,651.45

4,651.35

4,630.39

4,617.36

4,626.73

4,614.15

4,600.04

4,596.41

4,604.98

4,621.43

4,540.00

 


Balance Sheet - All Funds - August 31, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Fund

 

ASB Fund

 

Debt Service Fund

 

Capital Projects Fund

 

Transportation Vehicle Fund

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

1

Cash and Cash Equivalents

$142,768.84

 

$22,097.19

 

$238,382.32

 

$3,325.56

 

$1.45

1

Investments

$3,094,648.00

 

$233,790.00

 

$1,758,326.00

 

$29,020,542.00

 

$377,300.00

2

Taxes Receivable

$2,518,121.90

 

 

 

$1,995,588.47

 

 

 

 

 

Due From Other Governmental Units

$108,063.84

 

 

 

 

 

 

 

 

3

Prepaid Items

$377,867.17

 

 

 

 

 

 

 

 

4

Inventory

$114,780.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$6,356,250.45

 

$255,887.19

 

$3,992,296.79

 

$29,023,867.56

 

$377,301.45

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts Payable

$368,887.08

 

 

 

 

 

 

 

$357,725.78

 

Accrued Salaries

$2,379.06

 

 

 

 

 

 

 

 

 

Due To Other Governmental Units

$104,220.85

 

 

 

 

 

 

 

 

 

Deferred Revenue

$2,611,450.21

 

$48,814.95

 

$1,995,588.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

$3,086,937.20

 

$48,814.95

 

$1,995,588.47

 

$0.00

 

$357,725.78

 

 

 

 

 

 

 

 

 

 

 

Fund Balance:

 

 

 

 

 

 

 

 

 

4

Reservation of Fund Balance

$114,780.70

 

 

 

 

 

 

 

 

 

Unreserved, Designated Fund Balance

$1,153,222.99

 

 

 

 

 

 

 

 

 

Unreserved, Undesignated Fund Balance

$2,001,309.56

 

$207,072.24

 

$1,996,708.32

 

$29,023,867.56

 

$19,575.67

 

 

 

 

 

 

 

 

 

 

 

 

Total Fund Balance

$3,269,313.25

 

$207,072.24

 

$1,996,708.32

 

$29,023,867.56

 

$19,575.67

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Fund Balance

$6,356,250.45

 

$255,887.19

 

$3,992,296.79

 

$29,023,867.56

 

$377,301.45

 

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)?? Prepaid Items are supplies purchased in August but are intended to be used in the 2008-2009 school year.? They are recorded on the balance sheet as assets since they have not been consumed as of August 31.

 

4)?? Inventory and 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, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

General Fund

 

ASB Fund

 

Debt Service Fund

 

Capital Projects Fund

 

Transportation Vehicle Fund

Revenues:

 

 

 

 

 

 

 

 

 

 

Local

$6,707,208

 

$544,734

 

$4,082,763

 

$2,357,458

 

$12,452

 

State

$30,780,539

 

 

 

 

 

 

 

$172,017

 

Federal

$2,416,408

 

 

 

 

 

 

 

 

 

Other

$1,697

 

 

 

 

 

 

 

 

 

Total Revenues

$39,905,852

 

$544,734

 

$4,082,763

 

$2,357,458

 

$184,469

 

 

 

 

 

 

 

 

 

 

 

Expenditures:

 

 

 

 

 

 

 

 

 

 

Regular Instruction

$21,289,039

 

 

 

 

 

 

 

 

 

Special Education Instruction

$3,901,480

 

 

 

 

 

 

 

 

 

Vocational Instruction

$1,051,234

 

 

 

 

 

 

 

 

 

Compensatory Education

$2,481,744

 

 

 

 

 

 

 

 

 

Other Instructional Programs

$296,688

 

 

 

 

 

 

 

 

 

Community Services

$69,945

 

 

 

 

 

 

 

 

 

Support Services

$9,036,129

 

 

 

 

 

 

 

 

 

Student Activities

 

 

$575,504

 

 

 

 

 

 

Capital Outlay Expenditures:

 

 

 

 

 

 

 

 

 

 

Sites

 

 

 

 

 

 

$580,446

 

 

 

Building

 

 

 

 

 

 

$21,668,642

 

 

 

Equipment

 

 

 

 

 

 

$113,076

 

 

 

Energy

 

 

 

 

 

 

$264,842

 

 

 

Other

$692,655

 

 

 

 

 

 

 

$357,726

Debt Service Expenditures:

 

 

 

 

 

 

 

 

 

 

Principal-Bonds

$42,050

 

 

 

$7,285,000

 

 

 

 

 

Interest-Bonds

 

 

 

 

$3,009,025

 

$2,075

 

 

 

Total Expenditures

$38,860,964

 

$575,504

 

$10,294,025

 

$22,629,081

 

$357,726

 

 

 

 

 

 

 

 

 

 

 

Other Financing Sources:

 

 

 

 

 

 

 

 

 

 

Bond Sales

 

 

 

 

 

 

 

 

 

 

Transfers In/ (Out)

($100,000)

 

 

1

$5,244,027

1

($5,244,027)

 

$100,000

 

Other

 

 

 

 

 

 

 

 

 

 

Total Other Finan. Sources

($100,000)

 

$0

 

$5,244,027

 

($5,244,027)

 

$100,000

 

 

 

 

 

 

 

 

 

 

 

 

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

$944,889

 

($30,770)

 

($967,234)

 

($25,515,650)

 

($73,256)

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Total Fund Balance

$2,324,425

 

$237,842

 

$2,963,943

 

$54,539,518

 

$92,832

 

 

 

 

 

 

 

 

 

 

 

 

Ending Total Fund Balance

$3,269,313

 

$207,072

 

$1,996,708

 

$29,023,868

 

$19,576

1)?? The $5,244,027 transfer from the Capital Projects Fund to the Debt Service fund was used to retire a $5 million short term financing bond for the new West Valley High School.

 

GENERAL FUND SUMMARY

GENERAL FUND 

Budget to Actual Summary 

 

2005-2006

 

2006-2007

 

2007-2008

 

2007-2008

 

Actual

 

Actual

 

Budget

 

Actual

 

 

 

 

 

 

 

 

Beginning Fund Balance

$1,600,806

 

$2,134,258

 

$2,140,005

 

$2,324,425

Plus Revenues

$33,597,220

 

$36,422,259

 

$39,740,319

 

$39,905,852

Total Funds Available

$35,198,026

 

$38,556,516

 

$41,880,324

 

$42,230,277

 

 

 

 

 

 

 

 

Less Total Appropriations (expenditures)

$33,063,769

 

$36,232,092

 

$40,664,636

 

$38,960,964

 

 

 

 

 

 

 

 

Ending Fund Balance

$2,134,257

 

$2,324,425

 

$1,215,688

 

$3,269,313

 

 

 

 

 

 

 

 

EFB as % of Expenditures

6.45%

 

6.42%

 

2.99%

 

8.39%

 

 

General Fund Budgetary Comparison Schedule

 

 

 

 

 

 

 

 

 

Actual 2006-2007

 

Budget 2007-2008

Actual 2007-2008

% of Total

 

Enrollment and Staffing Summary

 

 

 

 

 

 

Total K-12 FTE Enrollment

4,561.45

 

4,585.00

4,673.22

101.92%

 

FTE Certificated Employees

265.671

 

274.970

274.496

99.83%

 

FTE Classified Employees

168.469

 

172.247

171.595

99.62%

 

 

 

 

 

 

 

 

Revenue Summary:

 

 

 

 

 

 

Local

$6,116,739

1

$5,894,274

$6,707,208

113.79%

 

State

$27,966,132

 

$30,945,303

$30,780,539

99.47%

 

Federal

$2,339,387

2

$2,300,742

$2,416,408

105.03%

 

Other

 

 

 

$1,697

 

 

Total Revenues

$36,422,259

 

$39,140,319

$39,905,852

101.96%

 

 

 

 

 

 

 

 

Revenue Capacity

 

 

$600,000

 

 

 

Total Budgeted Revenues

 

 

$39,740,319

 

 

 

Notes:

1)? Local revenues were significantly higher resulting from the Sprint Lease, the ESD105 ?cash-out? payment 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 $600,000 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 2007-2008

 

Expenditure Summary by Program 

 

 

 

2006-2007

 

2007-2008

 

2007-2008

 

Actual to

 

Categories (program number)

 

Actual

 

Budget

 

Actual

 

Budget

 

 

 

 

 

 

 

 

 

 

 

Basic Education & Instructional Support (01)

$20,473,129

 

$21,918,464

 

$21,365,854

 

97.48%

 

Vocational Education (31)

 

$1,054,866

 

$1,083,918

 

$1,045,472

 

96.45%

 

Secondary Voc. Education (38)

 

$17,171

 

$19,988

 

$9,819

 

49.13%

 

Special Education (21)

 

$2,214,573

 

$3,034,934

1

$3,100,308

 

102.15%

 

Special Education, Supplemental (24)

 

$755,119

 

$773,064

 

$805,994

 

104.26%

 

Chapter 1-Disadvantaged (51)

 

$298,398

 

$283,204

 

$278,546

 

98.36%

 

School Improvement (52)

 

$140,926

 

$139,823

 

$146,092

 

104.48%

 

Chapter 1-Migrant (53)

 

$47,880

 

$50,716

 

$51,740

 

102.02%

 

Learning Assistance (55)

 

$262,046

 

$294,615

 

$281,074

 

95.40%

 

Special & Pilot Programs (58)

 

$46,483

 

$33,387

2

$63,254

 

189.46%

 

Promoting Academic Success (63)

 

$10,650

 

$70,357

 

$61,577

 

87.52%

 

Transitional Bilingual (65)

 

$34,809

 

$34,725

 

$39,765

 

114.51%

 

Student Achievement (66)

 

$1,455,560

 

$1,704,599

3

$1,549,341

 

90.89%

 

Compensatory, Other (69)

 

$15,079

 

$11,268

 

$14,122

 

125.33%

 

Summer School (73)

 

 

 

$0

 

$0

 

 

 

Highly Capable (74)

 

$28,453

 

$32,872

 

$34,331

 

104.44%

 

Math/Science Prof. Dev. (75)

 

 

 

 

4

$55,986

 

 

 

Instructional Programs, Other (79)

 

$182,733

 

$186,492

 

$206,371

 

110.66%

 

Day Care (88)

 

$7,787

 

$10,000

 

$20,868

 

208.68%

 

Other Community Services (89)

 

$101,719

 

$50,000

 

$49,077

 

98.15%

 

District-wide Support (97)

 

$6,118,479

 

$6,516,509

5

$6,984,524

 

107.18%

 

Child Nutrition (98)

 

$1,354,334

 

$1,473,104

 

$1,461,942

 

99.24%

 

Transportation (99)

 

$1,131,899

 

$1,242,597

 

$1,234,907

 

99.38%

 

 

 

 

 

 

 

 

 

 

 

TOTAL EXPENDITURES

 

$35,752,092

 

$38,964,636

 

$38,860,964

 

99.73%

 

 

 

 

 

 

 

 

 

 

 

Prior Year Carryover

 

 

6

$1,000,000

 

 

 

 

 

Expenditure Capacity (88)

 

 

6

$600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Budgeted Expenditures

 

 

 

$40,564,636

 

 

 

 

 

Notes:

1)? Special Education expenditures were substantially higher as a result of the legislative change in accounting for special education costs.

2)? Expenditures in Special and Pilot Programs vary from year to year based upon the number of grants that the district receives each year. In 2007-2008 the district received a $34,000 Navigation 101 grant that was used to enhance the advisory programs at the 6th -12th grade levels.

3)? Student Achievement funds were not fully spent in 2007-2008 as a result of the large increase in enrollment.? In order to maximize basic education funding from the state, the district transferred expenditures being paid from the student achievement fund to basic education.? This allowed the district to receive full funding from the state for basic education and also allowed the district to carry over the unspent student achievement funds to the 2008-2009 school year.

4)? The Math and Science Professional Development Program was new for 2007-2008.? The program was implemented by the legislature to provide additional training for math and science teachers in an effort to raise test scores in the state.

5)? District-wide support expenditures were significantly higher in 2007-08 as a result of the district completing an upgrade to the computer network and the phone system.? The project began during the summer of 2007 and was completed in the 2007-08 school year.? The total cost of the project was over $600,000.

6)? The district budgets $1,000,000 in expenditures for ?carryovers? and $600,000 in expenditures for ?capacity?.? The budgeted expenditures have been removed to more clearly represent the budgeted to actual expenditures for 2007-2008.

 


Expenditure Summary by Activity Groups 

 

 

Activity

 

Actual 2006-2007

 

Budget 2007-2008

 

Actual 2007-2008

 

Actual to Budget

 

Teaching Activities

 

 

 

 

 

 

 

 

 

27*

Teaching

 

20,743,289

 

23,165,720

1

22,387,885

 

96.64%

 

28

Extracurricular

 

1,109,550

 

1,173,942

2

1,239,250

 

105.56%

 

 

Total Teaching Activities

 

21,852,839

 

24,339,662

 

23,627,135

 

97.07%

 

 

 

 

 

 

 

 

 

 

 

 

Teaching Support

 

 

 

 

 

 

 

 

 

22

Learning Resources

 

621,671

 

662,532

 

696,481

 

105.12%

 

24

Guidance and Counseling

 

1,138,618

 

1,121,640

 

1,115,946

 

99.49%

 

25

Pupil Management & Safety

 

35,449

 

41,236

 

46,355

 

112.41%

 

26

Health Services

 

747,528

 

689,075

 

722,141

 

104.80%

 

 

Total Teaching Support

 

2,543,266

 

2,514,483

 

2,580,924

 

102.64%

 

 

 

 

 

 

 

 

 

 

 

 

Other Supportive Activities

 

 

 

 

 

 

 

 

 

42

Food

 

655,885

 

714,500

 

718,775

 

100.60%

 

44

Operations-Food Service

 

648,993

 

656,015

 

644,106

 

98.18%

 

49

Transfers

 

(109,505)

 

(60,000)

 

(61,291)

 

102.15%

 

52

Operations-Transportation

 

922,155

 

984,647

3

1,021,277

 

103.72%

 

53

Maintenance

 

201,473

 

232,677

 

192,692

 

82.82%

 

56

Insurance

 

17,904

 

22,000

 

20,119

 

91.45%

 

59

Transfers

 

(188,092)

 

(176,300)

 

(172,695)

 

97.96%

 

62

Grounds Maintenance

 

444,005

 

489,548

 

509,126

 

104.00%

 

63

Operations of Buildings

 

1,443,546

 

1,580,089

 

1,504,293

 

95.20%

 

64

Maintenance

 

613,045

 

602,088

4

818,703

 

135.98%

 

65

Utilities

 

1,083,300

 

1,201,000

 

1,158,793

 

96.49%

 

67

Building Safety

 

34,822

 

50,000

5

89,456

 

178.91%

 

68

Insurance

 

224,771

 

265,000

 

230,929

 

87.14%

 

72

Information Systems

 

694,089

 

717,000

6

962,285

 

134.21%

 

73

Printing

 

156,237

 

158,465

 

148,751

 

93.87%

 

74

Warehousing & Distribution

 

51,119

 

54,396

 

53,697

 

98.71%

 

75

Motor Pool

 

64,457

 

57,000

7

90,985

 

159.62%

 

84

Debt Payments

 

 

 

 

 

42,050

 

 

 

91*

Public Activities

 

109,505

 

60,000

 

61,291

 

102.15%

 

 

Total Other Support

 

7,067,709

 

7,608,125

 

8,033,340

 

105.59%

 

 

 

 

 

 

 

 

 

 

 

 

Unit Administration

 

 

 

 

 

 

 

 

 

23

Principal's Office

 

2,227,303

 

2,370,423

 

2,420,118

 

102.10%

 

 

Summary of General Fund Expenditures by Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

Activity

 

Actual 2006-2007

 

Budget 2007-2008