Vote Greg Davids
 
Letterwerks Sign City
 
"Where Fillmore County News Comes First"
Online Edition
Saturday, October 25th, 2014
Volume ∞ Issue ∞
 

2005-2006 ROOT RIVER EDUCATION DISTRICT BUDGET SUMMARY


Fri, Sep 30th, 2005
Posted in Legals

2005-2006 ROOT RIVER EDUCATION DISTRICT BUDGET SUMMARY

Rev Budget 9/21/05 $34 PPU S/W 60/40

FEDERAL:EXPENDITURES:REVENUE:

FEDERAL SALARIES & BENEFITS$227,689.15

One Time Allocation 50% of increase$36,644.54

BUILDING RENTAL (0.9 reimbursable)$7,000.00

SPECIAL NET/PHONE$4,500.00 05-06 Funds Available:

WORKERS COMPENSATION$5,265.00 $614,763.00

COPIER MAINTENANCE AGREEMENT$2,000.00 04-05 Carryover

REPAIRS & MAINTENENCE$3,500.00 $178,332.00

STAFF TRAVEL $32,000.00

STAFF DEVELOPMENT $11,124.00

PROFESSIONALS DUES$3,600.00

OFFICE/COMPUTER SUPPLIES$4,000.00

STANDARDIZED TESTS/PROTOCOLS/SCORING SERVICES$2,500.00

JOURNALS/SUBSCRIPTIONS (CEC,etc.)$2,500.00

INSTRUCTIONAL SUPPLIES (includes SpEd Forms fee of $1520)$6,500.00

EQUIPMENT $18,000.00

POSTAGE$1,600.00

SUPPLIES (OT/PT=$750, POHI=$250, D/HH=$500)$2,900.00

CIMP$5,000.00

TECHNICAL SERVICES (Region V)$6,000.00

ADVERTISING/PRINTING$4,250.00

MISCELLANEOUS + Contribution for State Testing$5,910.00

DAY TREATMENT PROGRAMS$36,504.14

DISTRICTS EARLY INTERVENTION PROGRAMS$85,000.00

ECSE SUPPLIES (Part F, Ages 3-5)$6,500.00

Part C Birth to 2$13,046.00

Part I EXPENSES$2,450.00

Part J FAMILY SUPPORT$2,750.00

04-05 Carryover to Districts (Projected)$121,265.76

04-05 Carryover Reserve (Projected)$57,066.24

05-06 Carryover Reserve (Projected)$76,030.17

TOTAL FEDERAL EXPENSES$793,095.00 $793,095.00

STATE, COUNTY, LOCAL, MISC.:EXPENDITURES:REVENUE:

STATE SALARIES & BENEFITS$562,725.20 STATE

RRED SALARIES & BENEFITS$149,153.53 $403,703.85

SUPPLIES (Social Workers)$500.00 LOCAL

VIOLENCE/CRIME PREVENTION -Police Liaison Officer$8,883.00 $360,270.59

RRED BOARD ($500 for meetings; $120 for supplies)$620.00 MISC.

RRED ADVISORY COUNCILS (quarterly meetings)$1,500.00 $277,652.60

RRED BLDG. RENT (0.1 non-reimbursable)$660.00

RRIC EXPENSES$99.00

INSURANCE (Property/Liability)$5,000.00

FINANCIAL SERVICES (Audit)$2,500.00

MONETARY CONTRIBUTION to FCFSC Integrated Fund$100.00

DAY TREATMENT PROGRAMS$303,498.61

TOTAL STATE, LOCAL, COUNTY, MISC. EXPENSES$1,035,239.34 $1,041,627.04

TOTAL$1,828,334.34 $1,834,722.04

REVENUE$1,834,722.04

FUND BALANCE (6/30/04)$123,947.46

TOTAL FUNDS AVAILABLE$1,958,669.51

EXPENSES$1,828,334.34

ESTIMATED BALANCE 6/30/05$130,335.17

No Comments Yet. Be the first to comment!







Your comment submission is also an acknowledgement that this information may be reprinted in other formats such as the newspaper.


Vote for Pieper
Foods Weekly Ads
Studio A Photography