APPROVED BUDGET 2017 - 2018 SCHOOL YEAR October 10,...

APPROVED BUDGET2017 - 2018 SCHOOL YEAR

October 10, 2017

CUMBERLAND COUNTY SCHOOLS • Fayetteville, North Carolina

Summary by Fund

Budget Budget

2016 - 2017 2017 - 2018

State Public School Fund $279,598,059.00 $293,191,618.00

Current Expense Fund $85,605,222.00 $84,183,720.00

Federal Programs Fund $28,763,762.00 $32,641,686.00

Capital Outlay Fund $10,199,375.00 $8,424,375.00

Enterprise Fund $29,647,170.00 $29,526,291.00

Grant Fund $16,077,335.00 $15,390,955.00

Grand Total $449,890,923.00 $463,358,645.00

Cumberland County Schools

Budget

2017 - 2018

61%

22%

7%

8%2%0%

Cumberland County Schools2017 - 2018

Budget Allocation by Object

Salaries

Employer ProvidedBenefits

Purchased Services

Supplies andMaterials

Capital Outlay

Transfers

76%

16%

6%

1% 1%

Cumberland County Schools2017 - 2018

Budget Allocation by Purpose

Instructional Services

System-Wide SupportServices

Ancillary Services

Non-ProgrammedCharges

Capital Outlay

This page was left blank intentionally

CUMBERLAND COUNTY SCHOOLS

2017 - 2018 BUDGETState Public School Budget

Description Pos. Budget

1 3100 000 000 000 000 00 Alloc Fr State Public School Fd -$293,191,618.00

000 Total Revenue -$293,191,618.00

1 5110 001 121 000 000 01 Teacher Salary 975.32 $44,934,943.00

1 5110 001 121 000 000 02 Teacher Salary 975.31 $44,934,482.00

1 5110 001 123 000 000 02 Rotc Teachers 15.50 $714,116.00

1 5110 001 125 000 000 27 New Teacher Orientation $80,000.00

1 5110 001 129 000 000 01 Other Teacher Pay $130,000.00


1 5110 001 211 000 000 01 Social Security $3,447,468.00

1 5110 001 211 000 000 02 Social Security $3,502,063.00

1 5110 001 211 000 000 27 Social Security $6,120.00

1 5110 001 221 000 000 01 Retirement $7,697,356.00

1 5110 001 221 000 000 02 Retirement $7,697,277.00

1 5110 001 221 000 000 27 Retirement $13,704.00

1 5110 001 231 000 000 01 Hospitalization $5,724,153.00


1 5120 001 121 000 000 05 CTE Teacher 3.00 $138,216.00


1 5120 001 211 000 000 05 Social Security $10,892.00

1 5120 001 221 000 000 05 Retirement $24,389.00

1 5120 001 231 000 000 05 Hospitalization $17,607.00

1 5210 001 121 000 000 03 Teacher Salary 23.30 $1,073,478.00


1 5210 001 211 000 000 03 Social Security $84,508.00

1 5210 001 221 000 000 03 Retirement $189,231.00


1 5260 001 121 000 000 25 Teacher 53.00 $2,441,816.00


1 5260 001 211 000 000 25 Social Security $187,833.00

1 5260 001 221 000 000 25 Retirement $420,599.00


1 5270 001 121 000 000 04 Teacher 11.00 $506,792.00

1 5270 001 211 000 000 04 Social Security $38,770.00

1 5270 001 221 000 000 04 Retirement $86,813.00


001 Total Classroom Teachers 2056.43 $130,517,964.00

1 6110 002 113 000 000 13 Director/Supervisor 6.00 $481,129.00

1 6110 002 211 000 000 13 Social Security $36,806.00

1 6110 002 221 000 000 13 Retirement $82,417.00



1 6550 002 211 000 000 13 Social Security $6,119.00

1 6550 002 221 000 000 13 Retirement $13,701.00

Budget Code

Final Budget



Description Pos. BudgetBudget Code



1 6580 002 211 000 000 13 Social Security $4,948.00

1 6580 002 221 000 000 13 Retirement $11,080.00


1 6620 002 118 000 000 13 Assistant Superintendent 1.00 $106,668.00

1 6620 002 211 000 000 13 Social Security $8,160.00

1 6620 002 221 000 000 13 Retirement $18,272.00



1 6840 002 211 000 000 13 Social Security Matching $2,861.00

1 6840 002 221 000 000 13 Retirement Matching $6,407.00

1 6840 002 231 000 000 13 Hospitalization Matching $2,935.00

1 6941 002 111 000 000 13 Superintendent 1.00 $147,214.00

1 6941 002 211 000 000 13 Social Security $11,262.00

1 6941 002 221 000 000 13 Retirement $23,866.00


1 6942 002 112 000 000 13 Associate Superintendent 3.00 $285,102.00

1 6942 002 115 000 000 13 Finance Officer 1.00 $106,668.00


1 6942 002 211 000 000 13 Social Security $38,131.00

1 6942 002 221 000 000 13 Retirement $85,382.00



1 7200 002 211 000 000 13 Social Security $3,941.00

1 7200 002 221 000 000 13 Retirement $8,825.00


002 Total Central Services 16.33 $1,925,054.00

1 6540 003 173 000 000 16 Custodian 370.00 $8,726,784.00

1 6540 003 199 000 000 16 Overtime Pay $45,000.00

1 6540 003 211 000 000 16 Social Security $671,041.00

1 6540 003 221 000 000 16 Retirement $1,502,607.00


003 Total Non-Instructional Support Personnel 370.00 $12,876,333.00

1 5400 005 114 000 000 14 Principal 86.00 $5,921,820.00

1 5400 005 116 000 000 14 Assistant Principal 51.02 $2,800,465.00


1 5400 005 211 000 000 14 Social Security $681,705.00

1 5400 005 221 000 000 14 Retirement $1,526,485.00


005 Total School Building Administration 137.02 $11,938,992.00

1 5210 007 133 000 000 24 Other Prof Assign 25.40 $1,385,000.00

1 5210 007 211 000 000 24 Social Security $105,953.00

Final Budget




1 5210 007 221 000 000 24 Retirement $237,251.00


1 5240 007 132 000 000 03 Speech Pathologists 15.90 $818,500.00

1 5240 007 211 000 000 03 Social Security $62,615.00

1 5240 007 221 000 000 03 Retirement $140,209.00


1 5320 007 131 000 000 08 Social Worker 33.00 $1,540,813.00

1 5320 007 211 000 000 08 Social Security $117,872.00

1 5320 007 221 000 000 08 Retirement $263,941.00



1 5810 007 131 000 000 12 Media Specialist 79.70 $4,207,713.00

1 5810 007 211 000 000 12 Social Security $322,317.00

1 5810 007 221 000 000 12 Retirement $721,737.00


1 5830 007 131 000 000 09 Salary - Guidance 78.00 $4,210,153.00

1 5830 007 211 000 000 09 Social Security $322,077.00

1 5830 007 221 000 000 09 Retirement $721,199.00


007 Total Instructional Support Personnel 232.00 $16,541,917.00

1 5110 009 184 000 000 28 Longevity $200,000.00

1 5110 009 185 000 000 28 Bonus Leave Payoff $41,200.00

1 5110 009 186 000 000 28 St Disability (> 6 Mos) $140,000.00

1 5110 009 188 000 000 28 Annual Leave Payoff $1,000,000.00

1 5110 009 189 000 000 28 St Disability $100,000.00

1 5110 009 211 000 000 28 Social Security $113,312.00

1 5110 009 221 000 000 28 Retirement $253,730.00

1 5120 009 188 000 000 28 Annual Leave $8,000.00

1 5120 009 189 000 000 28 St Disability $12,000.00

1 5120 009 211 000 000 28 Social Security $1,530.00

1 5210 009 184 000 000 28 Longevity $100,000.00

1 5210 009 185 000 000 28 Bonus Pay $10,000.00

1 5210 009 186 000 000 28 St Disability $25,000.00

1 5210 009 188 000 000 28 Annual Leave $150,000.00

1 5210 009 189 000 000 28 Annual Leave $40,000.00

1 5210 009 211 000 000 28 Social Security $24,863.00

1 5210 009 221 000 000 28 Retirement $55,673.00

1 5240 009 184 000 000 28 Longevity $13,000.00

1 5240 009 185 000 000 28 Bonus Pay $1,000.00

1 5240 009 188 000 000 28 Annual Leave $20,000.00

1 5240 009 211 000 000 28 Social Security $2,601.00

1 5240 009 221 000 000 28 Retirement $5,824.00

1 5260 009 188 000 000 28 Annual Leave $30,000.00

Final Budget




1 5260 009 211 000 000 28 Social Security $2,295.00

1 5260 009 221 000 000 28 Retirement $5,139.00

1 5320 009 188 000 000 28 Annual Leave $20,000.00

1 5320 009 211 000 000 28 Social Security $1,530.00

1 5320 009 221 000 000 28 Retirement $3,426.00

1 5330 009 184 000 000 28 Longevity $30,000.00

1 5330 009 188 000 000 28 Annual Leave $20,000.00

1 5330 009 189 000 000 28 St Disability $1,000.00

1 5330 009 211 000 000 28 Social Security $3,902.00

1 5330 009 221 000 000 28 Retirement $8,736.00

1 5340 009 184 000 000 28 Longevity $3,000.00

1 5340 009 211 000 000 28 Social Security $230.00

1 5340 009 221 000 000 28 Retirement $514.00

1 5400 009 186 000 000 28 St Disability $5,000.00

1 5400 009 188 000 000 28 Annual Leave $100,000.00

1 5400 009 211 000 000 28 Social Security $8,033.00

1 5400 009 221 000 000 28 Retirement $17,987.00

1 5810 009 185 000 000 28 Bonus Pay $500.00

1 5810 009 188 000 000 28 Annual Leave $55,000.00

1 5810 009 211 000 000 28 Social Security $4,246.00

1 5810 009 221 000 000 28 Retirement $9,507.00

1 5830 009 188 000 000 28 Annual Leave $100,000.00

1 5830 009 189 000 000 28 S T Disability $20,000.00

1 5830 009 211 000 000 28 Social Security $9,180.00

1 5830 009 221 000 000 28 Retirement $20,556.00

1 5840 009 184 000 000 28 Longevity $3,000.00

1 5840 009 185 000 000 28 Bonus Pay $3,000.00

1 5840 009 188 000 000 28 Annual Leave $15,000.00

1 5840 009 211 000 000 28 Social Security $1,607.00

1 5840 009 221 000 000 28 Retirement $3,597.00

1 5850 009 184 000 000 28 Longevity $15,000.00

1 5850 009 185 000 000 28 Bonus Pay $16,000.00

1 5850 009 188 000 000 28 Annual Leave $7,500.00

1 5850 009 211 000 000 28 Social Security $2,945.00

1 5850 009 221 000 000 28 Retirement $6,595.00

1 5860 009 184 000 000 28 Longevity $30,000.00

1 5860 009 185 000 000 28 Bonus Pay $4,000.00


1 5860 009 188 000 000 28 Annual Leave $15,000.00

1 5860 009 211 000 000 28 Social Security $5,279.00

1 5860 009 221 000 000 28 Retirement $11,820.00

1 6110 009 184 000 000 28 Longevity $40,000.00

1 6110 009 185 000 000 28 Bonus Leave $20,000.00

Final Budget




1 6110 009 188 000 000 28 Annual Leave $30,000.00

1 6110 009 211 000 000 28 Social Security $6,885.00

1 6110 009 221 000 000 28 Retirement $15,417.00

1 6120 009 184 000 000 28 Longevity $1,000.00

1 6120 009 211 000 000 28 Social Security $77.00

1 6120 009 221 000 000 28 Retirement $171.00

1 6200 009 184 000 000 28 Longevity $2,000.00

1 6200 009 188 000 000 28 Annual Leave $200.00

1 6200 009 211 000 000 28 Social Security $168.00

1 6200 009 221 000 000 28 Retirement $377.00

1 6540 009 184 000 000 28 Longevity $75,000.00

1 6540 009 185 000 000 28 Bonus Pay $25,000.00

1 6540 009 186 000 000 28 St Disability $30,000.00

1 6540 009 188 000 000 28 Annual Leave $50,000.00

1 6540 009 189 000 000 28 St Disability $20,000.00

1 6540 009 211 000 000 28 Social Security $15,300.00

1 6540 009 221 000 000 28 Retirement $34,260.00

1 6550 009 184 000 000 28 Longevity $65,000.00

1 6550 009 185 000 000 28 Bonus Pay $13,000.00

1 6550 009 186 000 000 28 S-T Disability $25,000.00

1 6550 009 188 000 000 28 Annual Leave $50,000.00

1 6550 009 189 000 000 28 St Disability $15,000.00

1 6550 009 211 000 000 28 Social Security $12,852.00

1 6550 009 221 000 000 28 Retirement $28,778.00

1 6580 009 184 000 000 28 Longevity $5,000.00

1 6580 009 185 000 000 28 Longevity $15,000.00

1 6580 009 188 000 000 28 Annual Leave $5,000.00

1 6580 009 211 000 000 28 Social Security $1,913.00

1 6580 009 221 000 000 28 Retirement $4,283.00

1 6620 009 184 000 000 28 Longevity $12,000.00

1 6620 009 185 000 000 28 Bonus Pay $15,000.00

1 6620 009 188 000 000 28 Annual Leave $15,000.00

1 6620 009 211 000 000 28 Socail Security $3,213.00

1 6620 009 221 000 000 28 Retirement $7,195.00

1 6840 009 184 000 000 28 Longevity $1,000.00

1 6840 009 211 000 000 28 Social Security $77.00

1 6840 009 221 000 000 28 Retirement $171.00

1 6941 009 184 000 000 28 Longevity $10,000.00

1 6941 009 211 000 000 28 Social Security $765.00

1 6941 009 221 000 000 28 Retirement $1,713.00

1 6942 009 184 000 000 28 Longevity $10,000.00

1 6942 009 211 000 000 28 Social Security $765.00

1 6942 009 221 000 000 28 Retirement $1,713.00

Final Budget




1 7200 009 186 000 000 28 St Disability $17,147.00

009 Total Employee Benbefits $3,660,297.00

1 5110 010 121 000 000 01 Teacher Salary 54.00 $2,030,400.00

1 5110 010 211 000 000 01 Social Security $155,326.00

1 5110 010 221 000 000 01 Retirement $347,808.00


010 Total Dollars for Certified Personnel 54.00 $2,669,677.00

1 5110 012 148 000 000 21 Non - Certified Instructor $727,000.00

1 5110 012 211 000 000 21 Social Security $55,615.00

1 5110 012 221 000 000 21 Retirement $32,858.00

1 5110 012 312 000 000 21 Workshop Expenses $6,000.00

1 5110 012 344 000 000 21 Cellular Phones $10,000.00

1 5110 012 372 000 000 21 Vehicle Liability Insurance $15,000.00

1 5110 012 411 000 000 21 Supplies & Materials $4,500.00

1 5110 012 422 000 000 21 Repair Parts; Material & Labor $18,000.00

1 5110 012 423 000 000 21 Gas/Diesel Fuel $38,000.00

012 Total Driver Education $906,973.00

1 5120 013 121 000 000 05 Teacher Salary 207.50 $9,415,000.00


1 5120 013 131 000 000 05 Cte Teacher 3.00 $179,849.00

1 5120 013 162 000 000 05 Substitute Pay $150,000.00

1 5120 013 184 000 000 05 Longevity $110,000.00

1 5120 013 188 000 000 05 Annual Leave $75,000.00

1 5120 013 211 000 000 05 Social Security $760,548.00

1 5120 013 221 000 000 05 Retirement $1,703,032.00


1 5220 013 129 000 000 05 Longevity $2,174.00

1 5220 013 131 000 000 05 Cte Teacher 6.00 $308,256.00

1 5220 013 184 000 000 05 Longevity $10,000.00

1 5220 013 211 000 000 05 Social Security $24,513.00

1 5220 013 221 000 000 05 Retirement $54,890.00


1 5830 013 131 000 000 05 Instructional Support 4.30 $237,770.00

1 5830 013 211 000 000 05 Social Security $18,189.00

1 5830 013 221 000 000 05 Retirement $40,730.00


013 Total CTE- Months of Employment 220.80 $14,376,288.00

1 5120 014 122 000 000 05 Interim Teacher - Noncertified Rate $20,000.00

1 5120 014 146 000 000 05 Technician 1.00 $44,808.00

1 5120 014 148 000 000 05 Non-Certified Instructor $3,000.00

1 5120 014 162 000 000 05 Substitute Pay $4,000.00

1 5120 014 163 000 000 05 Substitute Pay $20,000.00

1 5120 014 184 000 000 05 Longevity $509.00

Final Budget




1 5120 014 191 000 000 05 Curriculum Sevelopment $2,000.00

1 5120 014 196 000 000 05 Staff Development Participant Pay $4,000.00

1 5120 014 197 000 000 05 Staff Development Instructor $1,500.00

1 5120 014 211 000 000 05 Social Security $7,636.00

1 5120 014 221 000 000 05 Retirement $8,960.00


1 5120 014 311 000 000 05 Contracted Services $1,000.00

1 5120 014 312 000 000 05 Workshop Expense $14,800.00

1 5120 014 314 000 000 05 Printing & Binding $4,100.00

1 5120 014 319 000 000 05 Other Professional And Technical Serv. $53,197.00

1 5120 014 333 000 000 05 Field Trips $70,000.00

1 5120 014 351 000 000 05 Tuition $38,511.00


1 5120 014 413 000 000 05 Other Textbooks $10,000.00

1 5120 014 418 000 000 05 Computer Software & Supplies $2,000.00

1 5120 014 422 000 000 05 Repair Parts and Materials $3,000.00

1 5120 014 541 000 000 05 Purchase Of Equipment > $500 $12,000.00

1 6120 014 146 000 000 05 Technology Assistant $7,000.00

1 6120 014 151 000 000 05 Office Personnel 1.75 $48,210.00

1 6120 014 184 000 000 05 Longevity $486.00

1 6120 014 211 000 000 05 Social Security $4,261.00

1 6120 014 221 000 000 05 Retirement $9,541.00


014 Total CTE- Program Support 2.75 $657,201.00


1 6400 015 197 000 000 22 Workshop Presenter $26,000.00

1 6400 015 211 000 000 22 Social Security $1,989.00

1 6400 015 221 000 000 22 Retirement $4,454.00


1 6400 015 326 000 000 22 Contracted Repairs And Maintenance $32,000.00

1 6400 015 343 000 000 22 Telecommunication Systems $31,001.00

1 6400 015 411 000 000 22 Supplies And Materials $313,585.00


015 Total School Technology Fund $601,735.00

1 5350 016 198 000 000 01 Tutor Salary $445,829.00

1 5350 016 211 000 000 01 Social Security $34,106.00

1 5350 016 221 000 000 01 Retirement $76,371.00


1 5400 016 116 000 000 01 Site Administrators $22,714.00

1 5400 016 211 000 000 01 Social Security $1,738.00

1 5400 016 221 000 000 01 Retirement $3,891.00

1 6540 016 173 000 000 01 Custodian $9,690.00

1 6540 016 211 000 000 01 Social Security $741.00

Final Budget




1 6540 016 221 000 000 01 Retirement $1,660.00

1 6550 016 171 000 000 01 Bus Driver $17,403.00

1 6550 016 211 000 000 01 Social Security $1,331.00

1 6550 016 221 000 000 01 Retirement $2,981.00

1 6550 016 331 000 000 01 Contracted Transportation $25,000.00

016 Total Summer Reading $903,405.00

1 5110 020 124 000 000 01 Vif Teacher 191.00 $7,850,669.00

1 5110 020 124 000 000 02 Vif Teacher 44.00 $2,019,014.00

1 5110 020 162 000 000 01 Substitute Pay $40,000.00

1 5110 020 211 000 000 01 Social Security $603,636.00

1 5110 020 211 000 000 02 Social Security $154,455.00

1 5110 020 319 000 000 01 Other Service $1,425,550.00

1 5110 020 319 000 000 02 Other Service $1,425,550.00


020 Total Foregin Exchange Teachers 235.00 $13,576,874.00

1 5110 024 121 000 000 02 Teacher Salary 21.00 $797,160.00

1 5110 024 135 000 000 02 Instructional Coordinator 3.20 $206,070.00

1 5110 024 162 000 000 02 Substitute Pay $18,000.00

1 5110 024 181 000 000 01 Supplementary Pay $442,520.00

1 5110 024 211 000 000 01 Social Security $33,853.00

1 5110 024 211 000 000 02 Social Security $78,124.00

1 5110 024 221 000 000 01 Retirement $75,804.00

1 5110 024 221 000 000 02 Retirement $174,937.00



1 5330 024 143 000 000 02 Tutor Salary $10,000.00

1 5330 024 211 000 000 02 Social Security $765.00

1 5330 024 221 000 000 02 Retirement $1,732.00

024 Total Disadvantaged Student Funding 24.20 $2,030,995.00

1 5110 027 142 000 000 01 Teacher Assistant 362.00 $7,725,000.00

1 5110 027 199 000 000 01 Overtime Pay $25,000.00

1 5110 027 211 000 000 01 Social Security $592,875.00

1 5110 027 221 000 000 01 Retirement $1,327,575.00



1 5210 027 211 000 000 03 Social Security $85,099.00

1 5210 027 221 000 000 03 Retirement $190,554.00


1 5860 027 146 000 000 01 Technology Assistant 10.00 $214,065.00

1 5860 027 211 000 000 01 Social Security $16,376.00

1 5860 027 221 000 000 01 Retirement $36,669.00


027 Total Teacher Assistants 422.00 $13,751,795.00

Final Budget




1 5210 029 121 000 000 03 Teacher Salary 1.00 $61,560.00


1 5210 029 142 000 000 03 Teacher Assistant 5.00 $117,803.00

1 5210 029 211 000 000 03 Social Security $13,936.00

1 5210 029 221 000 000 03 Retirement $31,207.00


029 Total Behavioral Support 6.00 $268,401.00

1 5110 031 121 000 000 02 Teacher Salary 171.00 $6,331,104.00

1 5110 031 162 000 000 02 Substitute Pay $44,000.00

1 5110 031 211 000 000 02 Social Security $487,695.00

1 5110 031 221 000 000 02 Retirement $1,084,518.00


031 Total Low Wealth Funding 171.00 $8,829,321.00

1 5210 032 121 000 000 03 Teacher Salary 260.50 $12,073,260.00



1 5210 032 133 000 000 03 Psychologists 1.00 $56,222.00


1 5210 032 144 000 000 03 Hearing Interpreter 9.00 $209,098.00

1 5210 032 162 000 000 03 Substitute Pay $240,000.00

1 5210 032 164 000 000 03 Substitute $131,900.00

1 5210 032 199 000 000 03 Overtime Pay $10,000.00

1 5210 032 211 000 000 03 Social Security $1,094,779.00

1 5210 032 221 000 000 03 Retirement $2,384,314.00




1 5210 032 326 000 000 03 Contracted Repairs & Maintenance $10,000.00

1 5210 032 327 000 000 03 Rentals/ Leases $6,200.00

1 5210 032 333 000 000 03 Field Trips $7,500.00



1 5210 032 461 000 000 03 Non-Capitalized Equip $50,000.00


1 5210 032 542 000 000 03 Computer Hardware $50,000.00

1 5230 032 121 000 000 03 Teacher Salary 14.00 $663,828.00

1 5230 032 142 000 000 03 Teacher Assistant Salary 5.23 $110,962.00

1 5230 032 162 000 000 03 Substitute Pay $5,000.00

1 5230 032 199 000 000 03 Over Time Pay $500.00

1 5230 032 211 000 000 03 Social Security $59,692.00

1 5230 032 221 000 000 03 Retirement $133,664.00


1 5240 032 132 000 000 03 Speech Pathologists 28.00 $1,433,891.00

Final Budget




1 5240 032 148 000 000 03 Speech Pathology Assistants 12.60 $354,110.00

1 5240 032 211 000 000 03 Social Security $136,782.00

1 5240 032 221 000 000 03 Retirement $306,285.00


1 5250 032 132 000 000 03 Audiologist 1.00 $53,539.00

1 5250 032 211 000 000 03 Social Security $4,096.00

1 5250 032 221 000 000 03 Retirement $9,171.00


1 5840 032 145 000 000 03 Physical Therapist 19.87 $1,164,357.00

1 5840 032 146 000 000 03 Nurses 13.63 $358,762.00

1 5840 032 199 000 000 03 Overtime $1,500.00

1 5840 032 211 000 000 03 Social Security $116,633.00

1 5840 032 221 000 000 03 Retirement $261,167.00



1 6200 032 113 000 000 03 Director 2.00 $170,127.00

1 6200 032 131 000 000 03 Instructional Support I 9.00 $522,496.00


1 6200 032 153 000 000 03 Administrative Specialist 0.50 $32,785.00

1 6200 032 153 225 000 03 Administrative Specialist $31,992.00

1 6200 032 211 000 000 03 Social Security $64,719.00

1 6200 032 221 000 000 03 Retirement $144,919.00




1 6550 032 147 000 000 03 Bus Monitors 50.00 $1,000,000.00

1 6550 032 172 000 000 03 Driver Overtime $1,500.00

1 6550 032 211 000 000 03 Social Security $76,615.00

1 6550 032 221 000 000 03 Retirement $171,557.00



032 Total Children with Special Needs 505.65 $29,323,013.00


039 Total School Resource Officer $336,000.00

1 5270 054 121 000 000 04 Teacher Salary 9.47 $380,554.00


1 5270 054 211 000 000 04 Social Security $30,505.00

1 5270 054 221 000 000 04 Retirement $68,308.00


054 Total Limited English Proficiency 10.27 $559,268.00

1 5110 055 142 700 000 02 Salary - Teacher Assistant 1.00 $21,000.00

1 5110 055 163 347 000 02 Substitute Pay $1,000.00

1 5110 055 163 354 000 02 Substitute Pay $1,200.00

Final Budget




1 5110 055 211 347 000 02 Social Security $77.00

1 5110 055 211 354 000 02 Fica Matching $1,607.00

1 5110 055 211 700 000 02 Social Security $1,607.00

1 5110 055 221 700 000 02 Retirement $3,597.00






1 5110 055 333 347 000 02 Field Trips $4,855.00

1 5110 055 333 354 000 02 Field Trips $2,000.00

1 5110 055 333 700 000 02 Field Trips $7,000.00

1 5110 055 342 700 000 02 Postage $3,000.00


1 5110 055 413 347 000 02 Other Textbooks $25,000.00

1 5110 055 413 354 000 02 Other Textbooks $500.00


1 5830 055 131 347 000 02 Guidance Counselors 1.00 $49,000.00



1 5830 055 146 347 000 02 Community Outreach Coordinator 1.00 $28,200.00

1 5830 055 211 347 000 02 Social Security $5,906.00

1 5830 055 211 354 000 02 Social Security $4,514.00

1 5830 055 211 700 000 02 Social Security $4,131.00

1 5830 055 221 347 000 02 Retirement $13,224.00

1 5830 055 221 354 000 02 Retirement $10,107.00

1 5830 055 221 700 000 02 Retirement $9,250.00




1 5830 055 313 354 000 02 Advertising Fees $500.00

1 5860 055 146 354 000 02 Salary - School Based Specialist 1.00 $40,000.00

1 5860 055 211 354 000 02 Social Security $3,060.00

1 5860 055 221 354 000 02 Retirement $6,852.00


1 6100 055 313 700 000 02 Advertising Fees $3,000.00

1 6110 055 342 347 000 02 Postage $1,000.00

055 Total Learn and Earn 6.00 $600,000.00

1 6550 056 165 000 000 17 Substitute Driver $445,000.00

1 6550 056 171 000 000 17 Driver 450.00 $4,100,000.00

1 6550 056 172 000 000 17 Driver Overtime $30,000.00

1 6550 056 175 000 000 17 Transportation Personnel 50.74 $1,883,025.00

1 6550 056 211 000 000 17 Social Security $494,039.00

Final Budget




1 6550 056 221 000 000 17 Retirement $850,000.00




1 6550 056 341 000 000 17 Telephone $3,000.00


1 6550 056 418 000 000 17 Software $20,000.00


1 6550 056 423 000 000 17 Gas/Diesel Fuel $1,200,000.00

1 6550 056 424 000 000 17 Oil $50,000.00

1 6550 056 425 000 000 17 Tires & Tubes $285,000.00

056 Total Transportation of Pupils 500.74 $11,991,064.00



061 Total Classroom Materials $1,542,182.00


063 Total EC- Special Funding $93,381.00

1 5400 068 116 000 000 23 Assistant Principal 2.00 $106,254.00

1 5400 068 211 000 000 23 Social Security $8,128.00

1 5400 068 221 000 000 23 Retirement $18,201.00


068 Total Alternative Programs and Schools 2.00 $144,321.00

1 5320 069 131 000 000 23 Social Worker 24.40 $1,026,781.00

1 5320 069 211 000 000 23 Social Security $78,549.00

1 5320 069 221 000 000 23 Retirement $175,888.00


1 5330 069 121 000 000 23 Teacher Salary 16.10 $628,160.00


1 5330 069 143 000 000 23 Tutor Salary $22,103.00

1 5330 069 211 000 000 23 Social Security $67,080.00

1 5330 069 221 000 000 23 Retirement $150,207.00


1 5330 069 411 000 000 23 Supplies & Materials $2,665,814.00

1 5830 069 131 000 000 23 Guidance Counselors 38.50 $1,689,641.00

1 5830 069 211 000 000 23 Social Security $129,258.00

1 5830 069 221 000 000 23 Retirement $289,436.00


1 5850 069 149 000 000 23 Safe School Coordinator - Non-Cert. 25.57 $610,833.00

1 5850 069 211 000 000 23 Social Security $46,729.00

1 5850 069 221 000 000 23 Retirement $104,636.00


1 5850 069 311 000 000 23 Contracted Service $1,835,335.00

069 Total At-Rsik Student Support 115.57 $10,425,331.00

Final Budget




1 5110 130 412 000 000 02 Textbooks $2,143,836.00

130 Total Textbooks and Digital Resources $2,143,836.00

Grand Total State Public School Fund 5087.76 $293,191,618.00

Final Budget



2017 - 2018 BUDGETCurrent Expense Budget


2 4110 000 000 000 000 00 County Appropriation -$80,582,412.00

2 4410 000 000 000 000 00 Fines -$1,750,000.00

2 4420 000 000 000 000 00 Rental Of School Property -$45,000.00

2 4450 000 000 000 000 00 Interest -$100,000.00

2 4490 000 000 000 000 00 Miscellaneous Revenue -$285,000.00

2 4910 000 000 000 000 00 Fund Balance Appropriated -$1,421,308.00

000 Total Revenue -$84,183,720.00

2 5110 001 121 000 000 01 Teacher Salary $80,912.00

2 5110 001 121 000 000 02 Teacher Salary 35.00 $1,274,000.00



2 5110 001 123 000 000 02 Rotc Teachers $266,346.00

2 5110 001 211 000 000 01 Social Security $17,665.00

2 5110 001 211 000 000 02 Social Security $129,311.00

2 5110 001 221 000 000 01 Retirement $39,555.00

2 5110 001 221 000 000 02 Retirement $289,556.00


001 Total Classroom Teachers 35.00 $2,602,760.00

2 6110 002 113 000 000 13 Director/Supervisor 17.50 $1,164,186.00

2 6110 002 153 000 000 13 Salary - Grants 1.00 $65,570.00

2 6110 002 187 000 000 13 Local Salary Differential $2,993,822.00

2 6110 002 211 000 000 13 Social Security $323,104.00

2 6110 002 221 000 000 13 Retirement $723,499.00


2 6110 002 235 000 000 13 Life Insurance $34,000.00




2 6110 002 327 000 000 13 Rentals / Leases $70,000.00

2 6110 002 332 000 000 13 Travel $60,000.00

2 6110 002 342 000 000 13 Postage $90,000.00

2 6110 002 361 000 000 13 Membership Dues & Fees $115,000.00

2 6110 002 371 000 000 13 Liability Insurance $1,450,000.00

2 6110 002 375 000 000 13 Fidelity Bond Premium $6,500.00


2 6110 002 414 000 000 13 Library Books $5,000.00

2 6570 002 153 000 000 13 School Planner 1.00 $65,570.00


2 6570 002 221 000 000 13 Retirement $11,232.00



2 6620 002 153 000 000 13 Salary - Administrative Specialist 2.00 $112,080.00

2 6620 002 187 000 000 13 Local Salary Differential $14,647.00

Budget Code

Final Budget





2 6620 002 221 000 000 13 Retirement $82,527.00




2 6621 002 332 000 000 13 Travel $20,000.00


2 6840 002 211 000 000 13 Social Security $2,861.00

2 6840 002 221 000 000 13 Retirement $6,407.00


2 6910 002 192 000 000 13 Stipend - Board $130,000.00

2 6910 002 211 000 000 13 Social Security $9,945.00


2 6920 002 153 000 000 13 Attorney 1.00 $155,838.00


2 6920 002 221 000 000 13 Retirement $26,695.00


2 6920 002 311 000 000 13 Contract Svcs-Legal/Low Wealth $30,000.00


2 6932 002 311 000 000 13 Contract Service - Audit $66,000.00

2 6940 002 541 000 000 13 Equipment $25,000.00

2 6941 002 187 000 000 13 Local Salary - Superintendent $396,220.00

2 6941 002 211 000 000 13 Social Security $30,311.00

2 6941 002 221 000 000 13 Retirement $21,354.00

2 6942 002 181 000 000 13 Supplement $12,217.00



2 6942 002 221 000 000 13 Retirement $22,575.00

2 6950 002 113 222 000 13 Salary - Public Relations Director 1.00 $79,969.00

2 6950 002 211 222 000 13 Social Security $6,118.00

2 6950 002 221 222 000 13 Retirement $13,699.00



2 5110 003 162 000 000 01 Substitute Pay $964,080.00

2 5110 003 162 000 000 02 Substitute Pay $967,200.00

2 5110 003 211 000 000 01 Social Security $73,752.00

2 5110 003 211 000 000 02 Social Security $73,991.00

2 5210 003 162 000 000 03 Substitute Pay $30,000.00

2 5210 003 211 000 000 03 Social Security $2,295.00

2 5400 003 151 000 000 14 Office Personnel 304.00 $7,542,015.00


2 5400 003 199 000 000 14 Overtime Pay $5,000.00

2 5400 003 211 000 000 14 Social Security $577,454.00

Final Budget




2 5400 003 221 000 000 14 Retirement $1,175,000.00


2 5810 003 162 000 000 12 Substitute Pay $20,000.00

2 5810 003 211 000 000 12 Social Security $1,530.00

2 5850 003 147 000 000 01 Cafeteria Monitor $130,000.00

2 5850 003 211 000 000 01 Social Security $9,945.00



2 6110 003 211 000 000 13 Social Security $86,402.00

2 6110 003 221 000 000 13 Retirement $173,500.00



2 6540 003 173 000 000 16 Custodian $150,000.00

2 6540 003 211 000 000 16 Social Security $16,292.00

2 6540 003 221 000 000 16 Retirement $36,480.00



2 6580 003 211 000 000 19 Social Security $25,233.00

2 6580 003 221 000 000 19 Retirement $56,501.00




2 6610 003 199 000 000 15 Overtime Pay $8,000.00

2 6610 003 211 000 000 15 Social Security $52,105.00

2 6610 003 221 000 000 15 Retirement $116,674.00



2 6620 003 199 000 000 13 Overtime $5,000.00

2 6620 003 211 000 000 13 Social Security $55,539.00

2 6620 003 221 000 000 13 Retirement $124,364.00




2 6920 003 221 000 000 13 Retirement $13,258.00


003 Total Non-Instructional Support Personnel 393.50 $17,393,944.00

2 5400 005 114 000 000 14 Principal $24,960.00



2 5400 005 151 000 000 14 Office Personnel $26,571.00

2 5400 005 181 000 000 14 Supplementary Pay $1,527,760.00


2 5400 005 211 000 000 14 Social Security $444,152.00

Final Budget




2 5400 005 221 000 000 14 Retirement $994,552.00


2 5400 005 332 000 000 14 Travel $154,000.00



005 Total School Building Administration 67.50 $7,861,611.00

2 5110 007 414 000 000 01 Library Books $125,000.00

2 5110 007 414 000 000 02 Library Books $125,000.00

2 5210 007 133 000 000 24 Other Prof Assign 2.00 $95,680.00


2 5210 007 211 000 000 24 Social Security $1,545.00

2 5210 007 221 000 000 24 Retirement $3,459.00




2 5210 007 326 000 000 24 Contract Rprs/Maint $2,000.00

2 5210 007 332 000 000 24 Travel $15,000.00

2 5210 007 371 000 000 24 Liability Insurance $2,960.00


2 5320 007 131 000 000 08 Social Worker 2.70 $151,778.00

2 5320 007 141 000 000 08 Non Certified Social Worker 1.00 $41,900.00

2 5320 007 211 000 000 08 Social Security $14,816.00

2 5320 007 221 000 000 08 Retirement $33,177.00


2 5320 007 332 000 000 08 Travel $27,286.00

2 5810 007 131 000 000 12 Media Specialist 1.00 $65,894.00

2 5810 007 211 000 000 12 Social Security $5,041.00

2 5810 007 221 000 000 12 Retirement $11,288.00




2 5830 007 211 000 000 09 Social Security $11,518.00

2 5830 007 221 000 000 09 Retirement $25,792.00



2 5830 007 332 000 000 09 Travel $7,500.00


2 5840 007 311 000 000 03 Contracted Services - Nurses $780,096.00

007 Total Instructional Support Personnel 9.70 $1,923,743.00


2 5110 009 184 000 000 28 Longevity $90,000.00

2 5110 009 188 000 000 28 Annual Leave $19,000.00

2 5110 009 189 000 000 28 S T Disability $5,000.00

Final Budget




2 5110 009 211 000 000 28 Social Security $50,796.00

2 5110 009 221 000 000 28 Retirement $63,800.00

2 5110 009 232 000 000 28 Employers Work/Comp $425,000.00

2 5110 009 233 000 000 28 Unemployment $120,000.00

2 5120 009 181 000 000 27 Supplement $716,000.00

2 5120 009 184 000 000 28 Longevity $3,000.00

2 5120 009 211 000 000 27 Social Security $54,774.00

2 5120 009 211 000 000 28 Social Security $230.00

2 5120 009 221 000 000 27 Retirement $72,000.00

2 5120 009 221 000 000 28 Retirement $514.00

2 5210 009 181 000 000 27 Supplement $886,000.00

2 5210 009 184 000 000 28 Longevity $35,000.00

2 5210 009 185 000 000 28 Bonus Pay $5,000.00

2 5210 009 188 000 000 28 Annual Leave $17,500.00

2 5210 009 211 000 000 27 Social Security $67,779.00

2 5210 009 211 000 000 28 Social Security $4,399.00

2 5210 009 221 000 000 27 Retirement $100,000.00

2 5210 009 221 000 000 28 Retirement $9,850.00

2 5220 009 181 000 000 27 Supplement $22,000.00

2 5220 009 211 000 000 27 Social Security $1,683.00

2 5220 009 221 000 000 27 Retirement $3,769.00

2 5230 009 181 000 000 27 Supplement $20,000.00

2 5230 009 184 000 000 28 Longevity $2,000.00

2 5230 009 211 000 000 27 Social Security $1,530.00

2 5230 009 211 000 000 28 Social Security $153.00

2 5230 009 221 000 000 27 Retirement $3,426.00

2 5230 009 221 000 000 28 Retirement $343.00

2 5240 009 181 000 000 27 Supplement $216,000.00

2 5240 009 184 000 000 28 Longevity $1,000.00

2 5240 009 211 000 000 27 Social Security $16,524.00

2 5240 009 211 000 000 28 Social Security $77.00

2 5240 009 221 000 000 27 Retirement $37,001.00

2 5240 009 221 000 000 28 Retirement $171.00

2 5250 009 181 000 000 27 Supplement $6,000.00

2 5250 009 211 000 000 27 Social Security $459.00

2 5250 009 221 000 000 27 Retirement $1,028.00

2 5260 009 181 000 000 27 Supplement $229,000.00

2 5260 009 184 000 000 28 Longevity $2,000.00

2 5260 009 211 000 000 27 Social Security $17,519.00

2 5260 009 211 000 000 28 Social Security $153.00

2 5260 009 221 000 000 27 Retirement $39,228.00

2 5260 009 221 000 000 28 Retirement $343.00

2 5270 009 181 000 000 27 Supplement $67,000.00

Final Budget




2 5270 009 184 000 000 28 Longevity $2,000.00

2 5270 009 211 000 000 27 Social Security $5,126.00

2 5270 009 211 000 000 28 Social Security $153.00

2 5270 009 221 000 000 27 Retirement $11,477.00

2 5270 009 221 000 000 28 Retirement $343.00

2 5320 009 181 000 000 27 Supplement $225,000.00

2 5320 009 184 000 000 28 Longevity $6,000.00

2 5320 009 211 000 000 27 Social Security $17,213.00

2 5320 009 211 000 000 28 Social Security $459.00

2 5320 009 221 000 000 27 Retirement $38,543.00

2 5320 009 221 000 000 28 Retirement $1,028.00

2 5330 009 181 000 000 27 Supplement $100,000.00

2 5330 009 184 000 000 28 Longevity $2,000.00

2 5330 009 185 000 000 28 Bonus Pay $5,000.00

2 5330 009 188 000 000 28 Annual Leave $20,000.00

2 5330 009 211 000 000 27 Social Security $7,650.00

2 5330 009 211 000 000 28 Social Security $2,066.00

2 5330 009 221 000 000 27 Retirement $17,130.00

2 5330 009 221 000 000 28 Retirement $4,625.00

2 5340 009 184 000 000 28 Longevity $7,000.00

2 5340 009 185 000 000 28 Bonus Pay $3,500.00

2 5340 009 188 000 000 28 Annual Leave $20,000.00

2 5340 009 211 000 000 28 Social Security $2,333.00

2 5340 009 221 000 000 28 Retirement $5,225.00

2 5400 009 181 000 000 27 Supplement $255,000.00

2 5400 009 184 000 000 28 Longevity $185,000.00

2 5400 009 185 000 000 28 Bonus Pay $15,000.00

2 5400 009 188 000 000 28 Annual Leave $40,000.00

2 5400 009 211 000 000 27 Social Security $19,508.00

2 5400 009 211 000 000 28 Social Security $18,360.00

2 5400 009 221 000 000 27 Retirement $43,682.00

2 5400 009 221 000 000 28 Retirement $41,112.00

2 5401 009 188 000 000 28 Annual Leave $200.00

2 5401 009 211 000 000 28 Social Security $15.00

2 5401 009 221 000 000 28 Retirement $34.00

2 5402 009 188 000 000 28 Annual Leave $4,000.00

2 5402 009 211 000 000 28 Social Security $306.00

2 5402 009 221 000 000 28 Retirement $685.00

2 5810 009 181 000 000 27 Supplement $365,000.00

2 5810 009 184 000 000 28 Longevity $7,000.00

2 5810 009 211 000 000 27 Social Security $27,923.00

2 5810 009 211 000 000 28 Social Security $536.00

2 5810 009 221 000 000 27 Retirement $62,525.00

Final Budget




2 5810 009 221 000 000 28 Retirement $1,199.00

2 5830 009 181 000 000 27 Supplement $526,000.00

2 5830 009 184 000 000 28 Longevity $3,000.00

2 5830 009 211 000 000 27 Social Security $40,239.00

2 5830 009 211 000 000 28 Social Security $230.00

2 5830 009 221 000 000 27 Retirement $90,104.00

2 5830 009 221 000 000 28 Retirement $514.00

2 5840 009 181 000 000 27 Supplement $16,000.00

2 5840 009 184 000 000 28 Longevity $1,500.00

2 5840 009 211 000 000 27 Social Security $1,224.00

2 5840 009 211 000 000 28 Social Security $115.00

2 5840 009 221 000 000 27 Retirement $2,741.00

2 5840 009 221 000 000 28 Retirement $257.00

2 5850 009 181 000 000 27 Supplement $44,000.00

2 5850 009 184 000 000 28 Longevity $3,500.00

2 5850 009 211 000 000 27 Social Security $3,366.00

2 5850 009 211 000 000 28 Social Security $268.00

2 5850 009 221 000 000 27 Retirement $7,537.00

2 5850 009 221 000 000 28 Retirement $600.00

2 5860 009 181 000 000 27 Supplement $56,000.00

2 5860 009 184 000 000 28 Longevity $38,000.00

2 5860 009 188 000 000 28 Annual Leave $8,000.00

2 5860 009 211 000 000 27 Social Security $4,284.00

2 5860 009 211 000 000 28 Social Security $3,519.00

2 5860 009 221 000 000 27 Retirement $9,593.00

2 5860 009 221 000 000 28 Retirement $7,880.00

2 5880 009 181 000 000 27 Supplement $550.00

2 5880 009 184 000 000 28 Longevity $200.00

2 5880 009 188 000 000 28 Annual Leave $100.00

2 5880 009 211 000 000 27 Social Security $42.00

2 5880 009 211 000 000 28 Social Security $23.00

2 5880 009 221 000 000 27 Retirement $94.00

2 5880 009 221 000 000 28 Retirement $51.00


2 6110 009 184 000 000 28 Longevity $67,500.00

2 6110 009 185 000 000 28 Bonus Pay $20,000.00

2 6110 009 188 000 000 28 Annual Leave $5,000.00

2 6110 009 211 000 000 27 Social Security $1,836.00

2 6110 009 211 000 000 28 Social Security $7,076.00

2 6110 009 221 000 000 27 Retirement $4,111.00

2 6110 009 221 000 000 28 Retirement $15,845.00


2 6120 009 181 000 000 27 Supplement $2,000.00

Final Budget




2 6120 009 184 000 000 28 Longevity $1,500.00

2 6120 009 211 000 000 27 Social Security $153.00

2 6120 009 211 000 000 28 Social Security $115.00

2 6120 009 221 000 000 27 Retirement $343.00

2 6120 009 221 000 000 28 Retirement $257.00

2 6200 009 181 000 000 27 Supplement $34,700.00

2 6200 009 184 000 000 28 Longevity $13,000.00

2 6200 009 185 000 000 28 Bonus Pay $5,000.00

2 6200 009 188 000 000 28 Annual Leave $5,000.00

2 6200 009 211 000 000 27 Social Security $2,655.00

2 6200 009 211 000 000 28 Social Security $1,760.00

2 6200 009 221 000 000 27 Retirement $5,944.00

2 6200 009 221 000 000 28 Retirement $3,940.00

2 6206 009 184 000 000 28 Longevity $4,000.00

2 6206 009 211 000 000 28 Social Security $306.00

2 6206 009 221 000 000 28 Retirement $685.00

2 6300 009 184 000 000 28 Longevity $4,500.00

2 6300 009 211 000 000 28 Social Security $344.00

2 6300 009 221 000 000 28 Retirement $771.00

2 6400 009 181 000 000 27 Supplement $9,000.00

2 6400 009 184 000 000 28 Longevity $11,000.00

2 6400 009 185 000 000 28 Bonus Pay $4,000.00

2 6400 009 188 000 000 28 Annual Leave $5,000.00

2 6400 009 211 000 000 27 Social Security $689.00

2 6400 009 211 000 000 28 Social Security $1,530.00

2 6400 009 221 000 000 27 Retirement $1,542.00

2 6400 009 221 000 000 28 Retirement $3,426.00

2 6520 009 184 000 000 28 Longevity $5,000.00

2 6520 009 188 000 000 28 Annual Leave $5,000.00

2 6520 009 211 000 000 28 Social Security $765.00

2 6520 009 221 000 000 28 Retirement $1,713.00

2 6540 009 181 000 000 27 Supplement $170,000.00

2 6540 009 184 000 000 28 Longevity $43,005.00

2 6540 009 188 000 000 28 Annual Leave $5,000.00

2 6540 009 211 000 000 27 Social Security $13,005.00

2 6540 009 211 000 000 28 Social Security $3,672.00

2 6540 009 221 000 000 27 Retirement $29,121.00

2 6540 009 221 000 000 28 Retirement $8,223.00

2 6550 009 181 000 000 27 Supplement $134,000.00

2 6550 009 184 000 000 28 Longevity $40,000.00

2 6550 009 185 000 000 28 Bonus Pay $1,000.00

2 6550 009 211 000 000 27 Social Security $10,251.00

2 6550 009 211 000 000 28 Social Security $3,137.00

Final Budget




2 6550 009 221 000 000 27 Retirement $22,954.00

2 6550 009 221 000 000 28 Retirement $7,023.00

2 6560 009 181 000 000 27 Supplement $10,500.00

2 6560 009 184 000 000 28 Longevity $18,000.00

2 6560 009 188 000 000 28 Annual Leave $4,000.00

2 6560 009 211 000 000 27 Social Security $803.00

2 6560 009 211 000 000 28 Social Security $1,683.00

2 6560 009 221 000 000 27 Retirement $1,799.00

2 6560 009 221 000 000 28 Retirement $3,769.00

2 6570 009 184 000 000 28 Longevity $2,500.00

2 6570 009 211 000 000 28 Social Security $191.00

2 6570 009 221 000 000 28 Retirement $428.00

2 6580 009 181 000 000 27 Supplement $79,000.00

2 6580 009 184 000 000 28 Longevity $97,800.00

2 6580 009 185 000 000 28 Bonus Pay $4,000.00

2 6580 009 188 000 000 28 Annual Leave $5,000.00

2 6580 009 189 000 000 28 S-T Disability $10,000.00

2 6580 009 211 000 000 27 Social Security $6,044.00

2 6580 009 211 000 000 28 Social Security $8,935.00

2 6580 009 221 000 000 27 Retirement $13,533.00

2 6580 009 221 000 000 28 Retirement $20,008.00

2 6610 009 181 000 000 27 Supplement $16,000.00

2 6610 009 184 000 000 28 Longevity $29,000.00

2 6610 009 185 000 000 28 Bonus Pay $7,000.00

2 6610 009 188 000 000 28 Annual Leave $8,000.00

2 6610 009 211 000 000 27 Social Security $1,224.00

2 6610 009 211 000 000 28 Social Security $3,366.00

2 6610 009 221 000 000 27 Retirement $2,741.00

2 6610 009 221 000 000 28 Retirement $7,537.00

2 6620 009 184 000 000 28 Longevity $25,000.00

2 6620 009 185 000 000 28 Bonus Pay $5,000.00

2 6620 009 188 000 000 28 Annual Leave $5,000.00

2 6620 009 211 000 000 28 Social Security $2,678.00

2 6620 009 221 000 000 28 Retirement $5,996.00

2 6710 009 181 000 000 27 Supplement $20,000.00

2 6710 009 184 000 000 28 Longevity $16,000.00

2 6710 009 185 000 000 28 Bonus Pay $5,000.00

2 6710 009 211 000 000 27 Social Security $1,530.00

2 6710 009 211 000 000 28 Social Security $1,607.00

2 6710 009 221 000 000 27 Retirement $3,426.00

2 6710 009 221 000 000 28 Retirement $3,597.00

2 6920 009 181 000 000 27 Supplement $1,500.00

2 6920 009 184 000 000 28 Longevity $1,000.00

Final Budget




2 6920 009 211 000 000 27 Social Security $115.00

2 6920 009 211 000 000 28 Social Security $77.00

2 6920 009 221 000 000 27 Retirement $257.00

2 6920 009 221 000 000 28 Retirement $171.00

2 6942 009 184 000 000 28 Longevity $16,000.00

2 6942 009 211 000 000 28 Social Security $1,224.00

2 6942 009 221 000 000 28 Retirement $2,741.00

009 Total Employee Benefits $8,121,713.00

2 5120 014 162 000 000 05 Substitute Pay $1,000.00

2 5120 014 163 000 000 05 Substitute Pay $1,000.00

2 5120 014 197 000 000 05 Staff Development Instructor $419.00

2 5120 014 211 000 000 05 Social Security $185.00

2 5120 014 221 000 000 05 Retirement $72.00

2 5120 014 311 000 000 05 Contracted Service $250.00




2 5120 014 332 000 000 05 Travel $200.00

2 5120 014 333 000 000 05 Field Trips $5,000.00

2 5120 014 342 000 000 05 Postage $100.00

2 5120 014 361 000 000 05 Membership Dues & Fees $200.00

2 5120 014 379 000 000 05 Other Ins & Judgments $500.00


2 5120 014 413 000 000 05 Other Textbooks $40,000.00

2 5120 014 459 000 000 05 Other Food Purchases $23,000.00


2 5830 014 211 000 000 05 Social Security $2,236.00

2 5830 014 221 000 000 05 Retirement $5,006.00

2 5860 014 152 000 000 05 Technicians 0.50 $22,614.00

2 5860 014 211 000 000 05 Social Security $1,730.00

2 5860 014 221 000 000 05 Retirement $3,874.00



2 6120 014 177 000 000 05 Work Study Student $60,000.00

2 6120 014 211 000 000 05 Social Security $5,097.00

2 6120 014 221 000 000 05 Retirement $1,136.00



2 6120 014 332 000 000 05 Travel $3,500.00




2 6550 014 171 000 000 05 Driver $2,500.00

Final Budget




2 6550 014 211 000 000 05 Social Security $191.00

2 6550 014 221 000 000 05 Retirement $428.00

014 Total CTE - Program Support 1.45 $296,863.00

2 5860 015 146 000 000 22 Technician 27.50 $1,158,812.00


2 5860 015 211 000 000 22 Fica Matching $89,531.00

2 5860 015 221 000 000 22 Ret. Matching $198,504.00



015 Total School Technology 27.50 $1,620,970.00

2 5110 028 162 000 000 11 Substitute Pay $10,000.00

2 5110 028 211 000 000 11 Social Security $765.00




028 Total Staff Development $282,761.00


2 5260 034 312 000 000 25 Workshop Expenses $873.00

2 5260 034 314 000 000 25 Printing $500.00

2 5260 034 332 000 000 25 Travel $9,555.00


2 6206 034 211 000 000 25 Social Security $5,420.00

2 6206 034 221 000 000 25 Retirement $12,136.00



2 6206 034 411 000 000 25 Supplies & Materials $500.00

2 6550 034 171 000 000 25 Driver $500.00

2 6550 034 211 000 000 25 Social Security $38.00

2 6550 034 221 000 000 25 Retirement $86.00

034 Total Academically/Intellectually Gifted 1.00 $111,826.00

2 8100 036 717 000 000 61 Payments To Charter Schools $1,500,000.00

036 Total Charter Schools $1,500,000.00

2 5840 048 163 000 000 31 Substitute Pay $1,161.00

2 5840 048 211 000 000 31 Social Security $89.00


2 5840 048 332 000 000 31 Travel $1,500.00


2 5850 048 333 000 000 32 Fieldtrips $3,800.00

2 6840 048 341 000 000 31 Telephone $134.00





Final Budget




048 Total Title IV - Safe and Drug Free Schools $47,228.00

2 5270 054 148 000 000 04 Facilitator 1.00 $32,049.00

2 5270 054 162 000 000 04 Substitute Pay $12,000.00

2 5270 054 211 000 000 04 Social Security $3,370.00

2 5270 054 221 000 000 04 Retirement $5,490.00



2 5270 054 332 000 000 04 Travel $12,000.00



2 6110 054 211 000 000 04 Social Security $5,420.00

2 6110 054 221 000 000 04 Retirement $12,136.00


054 Total Limited English Proficiency 2.00 $171,841.00

2 6550 056 171 000 000 17 Driver $235,000.00

2 6550 056 175 000 000 17 Transportation Personnel 7.00 $265,332.00


2 6550 056 211 000 000 17 Social Security $38,275.00

2 6550 056 211 000 000 27 Social Security $5,049.00

2 6550 056 221 000 000 17 Retirement $85,707.00

2 6550 056 221 000 000 27 Retirement $11,306.00





2 6550 056 332 000 000 17 Travel $7,000.00



056 Total Transportatioin of Pupils 7.00 $948,842.00

2 5110 061 315 000 000 01 Printer Costs $350,000.00

2 5110 061 315 000 000 02 Printer Costs $350,000.00



2 5110 061 326 363 000 01 Contracted Repairs & Maintenance $185.00

2 5110 061 327 000 000 01 Rentals / Leases $27,705.00

2 5110 061 327 000 000 02 Rentals / Leases $32,082.00

2 5110 061 327 000 166 02 Fsu Rental $21,000.00

2 5110 061 332 000 000 02 Travel $92,962.00

2 5110 061 333 000 000 02 Field Trips $31,050.00

2 5110 061 342 000 000 01 Postage $75,000.00

2 5110 061 342 000 000 02 Postage $75,000.00

2 5110 061 351 000 000 02 Tuition Fees $225,000.00

2 5110 061 361 000 000 02 Membership Dues - Rotc $7,730.00

Final Budget






2 5110 061 411 000 167 01 Homebase Software System $121,595.00




2 5110 061 413 000 000 01 Other Textbooks $14,518.00

2 5110 061 413 000 000 02 Other Textbooks $42,459.00

2 5110 061 414 000 000 01 Library Books $46,031.00

2 5110 061 414 000 000 02 Library Books $30,156.00




2 5110 061 541 000 000 01 Equipment $150,000.00

2 5110 061 541 000 000 02 Equipment $150,000.00

061 Total Classroom Materials $4,076,006.00

2 5330 068 143 000 000 23 Tutor Salary $50,000.00

2 5330 068 211 000 000 23 Social Security $3,825.00

2 5330 068 221 000 000 23 Retirement $8,565.00

068 Total Alternative Programs $62,390.00

2 6530 080 321 000 000 16 Utilities - Electric $6,566,000.00

2 6530 080 322 000 000 16 Utilities - Natural Gas $700,000.00

2 6530 080 323 000 000 16 Utilities - Non Elect/Non Gas $900,000.00

2 6530 080 421 000 000 16 Fuel For Facilities $550,000.00

2 6540 080 171 000 000 16 Driver 1.00 $42,012.00

2 6540 080 176 000 000 16 Maintenance Personnel 9.00 $335,599.00

2 6540 080 211 000 000 16 Social Security $28,887.00

2 6540 080 221 000 000 16 Retirement $64,685.00


2 6540 080 312 000 000 16 Workshops- Custodians $3,500.00

2 6540 080 324 000 000 16 Other Purchased Services $275,000.00

2 6540 080 332 000 000 16 Travel $2,000.00

2 6540 080 341 000 000 22 Telephone $500,000.00



2 6550 080 175 000 000 19 Trans Personnel 2.00 $70,600.00

2 6550 080 211 000 000 19 Social Security $5,401.00

2 6550 080 221 000 000 19 Retirement $12,094.00



2 6550 080 423 000 000 19 Gas/Diesel Fuel $300,000.00

2 6550 080 425 000 000 19 Tires & Tubes $30,000.00

2 6580 080 175 000 000 19 Skilled Trades 107.00 $3,565,860.00

Final Budget




2 6580 080 176 000 000 19 Manager 11.00 $648,739.00

2 6580 080 199 000 000 19 Overtime Pay $5,000.00

2 6580 080 211 000 000 19 Social Security $322,799.00

2 6580 080 221 000 000 19 Retirement $722,817.00


2 6580 080 325 000 000 19 Contr Rprs/Maint - Land & Bldgs $400,000.00



2 6580 080 327 000 000 19 Rentals / Leases $300,000.00

2 6580 080 332 000 000 19 Travel $6,000.00

2 6580 080 361 000 000 19 Membership Dues/Licensing Fees $20,000.00

2 6580 080 422 000 000 19 Repair Parts; Material & Labor $1,991,826.00


080 Total Maintenance 130.00 $21,201,397.00

2 6550 706 175 000 000 17 Transportation Personnel $52,824.00

2 6550 706 211 000 000 17 Social Security $4,041.00

2 6550 706 221 000 000 17 Retirement $9,049.00

2 6550 706 329 000 000 17 License Fee Reimbursements $40,000.00

706 Total Local Transportation Cost $105,914.00

2 5501 802 149 000 000 06 Deputies Pay $250,000.00

2 5501 802 162 000 000 06 Substitute Pay $9,900.00


2 5501 802 211 000 000 06 Social Security $91,027.00

2 5501 802 221 000 000 06 Retirement $174,708.00

2 5501 802 311 000 000 06 Athletic Officials $290,000.00

2 5501 802 321 000 000 06 Utilities $156,000.00





802 Total Co-Curricular Activities $2,053,292.00

2 5502 803 149 000 215 07 School Resource Officer $500.00

2 5502 803 162 000 000 07 Substitute Pay $15,000.00


2 5502 803 192 000 215 07 Co-Curricular Supplement $1,000.00


2 5502 803 211 000 000 07 Social Security $13,655.00

2 5502 803 221 000 000 07 Retirement $30,577.00



2 5502 803 326 000 000 07 Band Repair $53,900.00

2 5502 803 326 000 215 07 Band Repair $9,815.00

2 5502 803 326 321 215 07 Band Repair $500.00

Final Budget





2 5502 803 332 000 000 07 Travel $48,200.00



2 5502 803 541 000 000 07 Band Uniforms $150,000.00

2 6540 803 173 000 215 07 Custodian $300.00

2 6540 803 211 000 215 07 Social Security $23.00

2 6540 803 221 000 215 07 Retirement $51.00

2 6550 803 171 000 215 07 Driver $25,000.00

2 6550 803 211 000 215 07 Social Security $1,913.00

2 6550 803 221 000 215 07 Retirement $4,283.00

803 Total Arts Education $695,528.00

2 6710 807 121 000 000 10 Teacher Salary 5.00 $352,036.00


2 6710 807 199 000 000 10 Overtime Pay $10,000.00

2 6710 807 211 000 000 10 Social Security $33,081.00

2 6710 807 221 000 000 10 Retirement $74,075.00




807 Total Assessments 7.00 $638,165.00


2 6610 808 211 000 000 15 Social Security $15,466.00

2 6610 808 221 000 000 15 Retirement $34,632.00



2 6610 808 332 000 000 15 Travel $9,000.00



808 Total Finance 3.00 $298,074.00

2 6520 809 175 000 000 18 Print Shop Salaries 4.00 $107,680.00

2 6520 809 211 000 000 18 Social Security $8,238.00

2 6520 809 221 000 000 18 Retirement $18,446.00



2 6520 809 327 000 000 18 Rentals / Leases $275,000.00



2 6520 809 541 000 000 18 Equipment $10,000.00

2 6560 809 171 000 000 18 Driver 12.00 $339,978.00

2 6560 809 175 000 000 18 Skilled Tradesman 2.00 $70,865.00

2 6560 809 176 000 000 18 Foreman 5.00 $150,817.00

2 6560 809 199 000 000 18 Overtime $2,000.00

Final Budget




2 6560 809 211 000 000 18 Social Security $43,120.00

2 6560 809 221 000 000 18 Retirement $96,555.00



809 Total Operations 23.00 $1,351,038.00

2 6400 810 152 000 000 20 Technician 9.00 $370,207.00

2 6400 810 192 000 000 20 Other Responsibility Stipend $40,000.00

2 6400 810 211 000 000 20 Social Security $31,381.00

2 6400 810 221 000 000 20 Retirement $70,268.00





2 6400 810 332 000 000 20 Travel $3,450.00

2 6400 810 343 000 000 20 Telecommunications $5,000.00


810 Total Information Technology 9.00 $948,477.00




2 6950 812 332 000 000 37 Travel $20,000.00

2 6950 812 361 000 000 37 Memberships $3,000.00


812 Total Communications $91,000.00

Grand Total 745.7 $84,183,720.00

Final Budget


2017 - 2018 BUDGETFederal Programs


3 3600 017 000 000 000 00 Voc.Ed. Program Improvement -$639,397.00

3 3600 049 000 000 000 00 Idea Pre-School Handicapped -$257,846.00

3 3600 050 000 000 000 00 Title I Basic -$18,614,360.00

3 3600 060 000 000 000 00 Vi-B Handicapped -$10,367,140.00

3 3600 082 000 000 000 00 Revenue State Improvement Grant -$40,000.00

3 3600 103 000 000 000 00 English As A Second Language -$2,159,332.00

3 3600 104 000 000 000 00 English As A Second Language -$198,918.00

3 3600 105 000 000 000 00 Sch Improvement Grant Revenue -$347,696.00

3 3600 111 000 000 000 00 Title III Language Acquisition -$16,997.00

Total Federal Program Revenue -$32,641,686.00

3 5120 017 121 000 000 05 Specialist $113,795.00

3 5120 017 146 000 000 05 Specialist $22,400.00

3 5120 017 162 000 000 05 Substitute Pay $300.00


3 5120 017 184 000 000 05 Cte Longevity Pay $496.00

3 5120 017 196 000 000 05 Staff Development Participant Pay $728.00

3 5120 017 211 000 000 05 Social Security $20,000.00

3 5120 017 221 000 000 05 Retirement $12,353.00


3 5120 017 233 000 000 05 Unemployment Insurance $20,542.00



3 5120 017 332 000 000 05 Travel $5,000.00

3 5120 017 333 000 000 05 Fieldtrips $60,000.00





3 5220 017 312 000 000 05 Workshop Expense $500.00

3 5220 017 332 000 000 05 Travel $1,500.00

3 5220 017 411 000 000 05 Instructional Supplies $1,500.00


3 5830 017 332 000 000 05 Travel $1,000.00



3 6120 017 332 000 000 05 Travel $1,600.00

3 6120 017 461 000 000 05 Non.-Capitalized Equipment $4,500.00

3 6120 017 542 000 000 05 Purchase of Computer Hardware $2,352.00

3 8100 017 392 000 000 05 Indirect Cost $7,521.00

017 Total Voc. Ed. Prgram Improvement $639,397.00

3 5210 049 133 000 000 03 Psychologist 0.50 $23,915.00

3 5210 049 181 000 000 03 Salary Supplement $2,033.00

Budget Code

Final Budget




3 5210 049 184 000 000 03 Longevity Pay $538.00

3 5210 049 211 000 000 03 Social Security $2,026.00

3 5210 049 221 000 000 03 Retirement $4,325.00


3 5230 049 121 000 000 03 Teacher Salary 2.00 $77,487.00


3 5230 049 162 000 000 03 Substitute Pay $2,000.00


3 5230 049 184 000 000 03 Longevity $1,427.00

3 5230 049 199 000 000 03 Overtime Pay $100.00

3 5230 049 211 000 000 03 Social Security $11,584.00

3 5230 049 221 000 000 03 Retirement $24,401.00




3 8100 049 392 000 000 03 Indirect Cost $3,935.00

049 Total Education for the Homeless $257,846.00

3 5320 050 131 000 000 30 Social Worker $73,666.00


3 5320 050 211 000 000 30 Social Security $6,114.00

3 5320 050 221 000 000 30 Retirement $13,692.00

3 5320 050 231 000 000 30 Hosptialization $9,390.00

3 5330 050 121 000 000 30 Teacher Salary $5,202,861.00

3 5330 050 122 000 000 30 Interim Teacher $15,000.00

3 5330 050 135 000 000 30 Lead Teacher $128,440.00

3 5330 050 142 000 000 30 Teacher Assistant $971,621.00

3 5330 050 143 000 000 30 Tutor Salary (Regular Day) $390,175.00

3 5330 050 162 000 000 30 Substitute Pay $60,000.00

3 5330 050 163 000 000 30 Substitute Pay $55,000.00

3 5330 050 164 000 000 30 Substitute $5,000.00

3 5330 050 166 000 000 30 Ta When Sub For Staff Dev $500.00

3 5330 050 167 000 000 30 Teacher Assist. When Sub $500.00

3 5330 050 180 000 000 30 Bonus Pay $17,627.00


3 5330 050 183 000 000 30 Bonus Pay $230.00

3 5330 050 184 000 000 30 Longevity $15,000.00

3 5330 050 189 000 000 30 St Disability - 1St 6 Mo. $5,000.00

3 5330 050 211 000 000 30 Social Security $561,475.00

3 5330 050 221 000 000 30 Retirement $1,168,693.00





Final Budget




3 5330 050 462 000 000 30 Computer Equipment < $500 $30,000.00



3 5340 050 121 000 000 30 Teacher $1,601,219.00

3 5340 050 122 000 000 30 Interim Teacher $5,000.00



3 5340 050 143 000 000 30 Tutor $20,000.00

3 5340 050 162 000 000 30 Substitute Pay $30,000.00

3 5340 050 163 000 000 30 Substitute Pay $1,000.00

3 5340 050 180 000 000 30 Bonus Pay $19,588.00

3 5340 050 181 000 000 30 Supplement $159,504.00

3 5340 050 183 000 000 30 Bonus $1,500.00

3 5340 050 184 000 000 30 Longevity $35,564.00

3 5340 050 189 000 000 30 S T Disability $5,000.00

3 5340 050 211 000 000 30 Social Security $203,039.00

3 5340 050 221 000 000 30 Retirement $449,339.00



3 5340 050 332 000 000 30 Travel $1,000.00

3 5340 050 333 000 000 30 Field Trips $1,000.00

3 5340 050 341 000 000 30 Telephone $400.00


3 5340 050 418 000 000 30 Software Supplies $5,000.00

3 5810 050 131 000 000 30 Instructional Support $8,820.00


3 5810 050 181 000 000 30 Supplement $1,259.00

3 5810 050 211 000 000 30 Social Security $2,719.00

3 5810 050 221 000 000 30 Retirement $6,088.00


3 5830 050 131 000 000 30 Guidance Counselor $22,000.00


3 5830 050 211 000 000 30 Social Security $1,826.00

3 5830 050 221 000 000 30 Retirement $4,089.00


3 5880 050 146 000 000 30 Parent Assistant $347,383.00


3 5880 050 211 000 000 30 Social Security $27,042.00

3 5880 050 221 000 000 30 Retirement $50,724.00



3 5880 050 459 000 000 30 Food $3,000.00

3 6300 050 113 000 000 30 Director/Supervisor $444,000.00

Final Budget




3 6300 050 135 000 000 30 Lead Teacher $137,000.00


3 6300 050 180 000 000 30 Bonus Pay $8,170.00


3 6300 050 184 000 000 30 Longevity Pay $18,855.00

3 6300 050 211 000 000 30 Social Security $55,152.00

3 6300 050 221 000 000 30 Retirement $122,954.00



3 6300 050 314 000 000 30 Printing & Binding $600.00

3 6300 050 332 000 000 30 Travel $9,500.00

3 6300 050 342 000 000 30 Postage $1,500.00


3 6300 050 461 000 000 30 Equipment $500.00

3 6550 050 171 000 000 30 Driver $5,000.00

3 6550 050 211 000 000 30 Social Security $383.00

3 6550 050 221 000 000 30 Retirement $857.00


3 8100 050 392 000 000 30 Indirect Cost $282,792.00

3 8200 050 399 000 000 30 Unbudgeted Reserve $6,923.00

050 Total Title I Basic $18,614,360.00

3 5210 060 121 000 000 03 Teacher Salary 95.00 $4,016,220.00





3 5210 060 162 000 000 03 Substitute Pay $75,000.00

3 5210 060 163 000 000 03 Substitute Pay $2,500.00


3 5210 060 184 000 000 03 Longevity $15,000.00


3 5210 060 193 000 000 03 Mentor Pay $1,000.00

3 5210 060 197 000 000 03 Staff Development Instrcutor $5,000.00

3 5210 060 199 000 000 03 Overtime Pay $1,000.00

3 5210 060 211 000 000 03 Social Security $494,842.00

3 5210 060 221 000 000 03 Retirement $1,037,938.00




3 5210 060 418 000 000 03 Computer Software And Supplies $1,500.00

3 5230 060 121 000 000 03 Teacher Pay 5.00 $201,250.00

3 5230 060 122 000 000 03 Interim Teacher $3,000.00


Final Budget




3 5230 060 162 000 000 03 Substitute Pay $5,000.00


3 5230 060 184 000 000 03 Longevity $1,000.00

3 5230 060 199 000 000 03 Overtime $500.00

3 5230 060 211 000 000 03 Social Security $25,326.00

3 5230 060 221 000 000 03 Retirement $52,755.00




3 5240 060 211 000 000 03 Social Security $4,390.00

3 5240 060 221 000 000 03 Retirement $9,371.00


3 6200 060 131 000 000 03 Instructional Support II 1.00 $51,900.00

3 6200 060 151 000 000 03 Other Office Personnel 4.00 $105,484.00


3 6200 060 184 000 000 03 Longevity $3,611.00

3 6200 060 187 000 000 03 Salary Differential $600.00

3 6200 060 211 000 000 03 Social Security $12,841.00

3 6200 060 221 000 000 03 Retirement $27,411.00




3 8100 060 392 000 000 03 Indirect Cost $158,200.00

060 Total VI-B Handicapped $10,367,140.00

3 5210 082 163 000 000 03 Substitute $15,000.00

3 5210 082 192 000 000 00 Additional Responsiblities $4,800.00

3 5210 082 211 000 000 03 Social Security $1,515.00

3 5210 082 221 000 000 00 Retirement $822.00

3 5210 082 311 000 000 03 Contracted Service $1,000.00


3 5210 082 314 000 000 03 Printing And Binding $1,000.00


082 Total State Improvement Grant $40,000.00

3 5110 103 121 000 000 29 Teacher Salary $780,938.00

3 5110 103 135 000 000 29 Instructional Facilitator $57,960.00

3 5110 103 162 000 000 29 Substitute Pay $15,000.00

3 5110 103 163 000 000 29 Substitute Pay $137,526.00

3 5110 103 180 000 000 29 Bonus Pay (No Retirement) $15,000.00


3 5110 103 184 000 000 29 Longevity $3,000.00

3 5110 103 193 000 000 29 Mentor Pay $162,564.00



Final Budget




3 5110 103 211 000 000 29 Social Security $106,626.00

3 5110 103 221 000 000 29 Retirement $184,784.00



3 5110 103 352 000 000 29 Employee Education Reimb. $10,000.00

3 5110 103 418 000 000 29 Software $14,025.00

3 6110 103 113 000 000 29 Salary - Coordinators $42,014.00

3 6110 103 180 000 000 29 Bonus Pay $500.00

3 6110 103 184 000 000 29 Longevity $1,891.00

3 6110 103 211 000 000 29 Social Security $3,397.00

3 6110 103 221 000 000 29 Retirement $7,607.00


3 6620 103 151 000 000 29 Director $29,348.00

3 6620 103 180 000 000 29 Bonus Pay $500.00

3 6620 103 181 000 000 29 Supplement $480.00

3 6620 103 184 000 000 29 Longevity $1,321.00

3 6620 103 211 000 000 29 Social Security $2,421.00

3 6620 103 221 000 000 29 Retirement $5,421.00


3 8100 103 392 000 000 29 Indirect Cost $33,470.00

103 Total Title II Improveing Teacher Quality $2,159,332.00

3 5270 104 135 000 000 04 Lep Salary - Lead Teacher $59,653.00

3 5270 104 181 000 000 04 Supplement $5,369.00

3 5270 104 196 000 000 04 Stipend $12,000.00


3 5270 104 211 000 000 04 Social Security $6,045.00

3 5270 104 221 000 000 04 Retirement $13,536.00




3 5330 104 333 000 000 04 Field Trips $200.00



3 5880 104 141 000 000 04 Parent Involvement Assistant $42,041.00

3 5880 104 180 000 000 04 Bonus Pay $600.00

3 5880 104 181 000 000 04 Supplement Pay $785.00

3 5880 104 211 000 000 04 Social Security $3,322.00

3 5880 104 221 000 000 04 Retirement $7,439.00



3 5880 104 459 000 000 04 Other Food Purchases $300.00

104 Total Title III Language Acquisition $198,918.00

3 5330 105 121 000 000 30 Teacher Salary $185,000.00

Final Budget




3 5330 105 162 000 000 30 Substitute Pay $5,000.00

3 5330 105 163 000 000 30 Substitute Pay $2,000.00


3 5330 105 184 000 000 30 Longevity $5,550.00

3 5330 105 211 000 000 30 Social Security $16,386.00

3 5330 105 221 000 000 30 Retirement $35,493.00



105 Total Title I - School Improvement $347,696.00

3 5330 111 411 000 000 04 Supplies $535.00

3 5880 111 141 000 000 04 Parent Involvement $10,618.00

3 5880 111 181 000 000 04 Supplement $212.00

3 5880 111 183 000 000 04 Bonus Pay $150.00

3 5880 111 211 000 000 04 Social Security $840.00

3 5880 111 221 000 000 04 Retirement $1,881.00


3 5880 111 411 000 000 04 Supplies $1,000.00

111 Total Title III Language Acquisition - Increase $16,997.00

Grand Total Federal Programs $32,641,686.00

Final Budget



2017 - 2018 BUDGETCapital Outlay


4 4140 077 000 000 000 00 Sales Tax Revenue -$8,424,375.00

Total Capital Outlay Revenue -$8,424,375.00

4 9041 001 512 000 000 00 Land Purchases $200,000.00

4 5110 077 541 000 240 00 Furniture Replacement $200,000.00

4 5110 077 541 000 241 00 Playground Equipment $50,000.00

4 5500 077 541 000 215 00 Arts Education Equipment $160,000.00

4 5500 077 541 000 225 00 Athletic Field Upgrades - Equipment $250,000.00

4 5500 077 541 000 226 00 Athletic Upgrades/Equipment $75,000.00

4 5500 077 551 000 000 00 Activity Buses $200,000.00

4 5810 077 541 000 000 00 Media Automation $50,000.00

4 5860 077 541 000 000 00 Technology Equipment $1,169,375.00

4 6400 077 541 000 000 00 Administrative Technology $200,000.00

4 6540 077 541 000 000 00 Custodial Equipment $50,000.00

4 6550 077 541 000 000 00 Cameras For Buses $60,000.00

4 6580 077 541 000 000 00 Tile Replacement $50,000.00

4 6580 077 541 000 242 00 Maintenance Equipment $30,000.00

4 6580 077 541 000 243 00 Mowers/Tractors $80,000.00

4 6580 077 551 000 244 00 Vehicles $350,000.00

4 9006 077 522 000 000 00 Huts $50,000.00

4 9014 077 522 000 000 00 Water & Sewer $50,000.00

4 9017 077 522 000 000 00 Roofing $2,000,000.00

4 9018 077 522 000 000 00 Resurfacing/Paving $400,000.00

4 9020 077 522 000 000 00 Alarms $20,000.00

4 9022 077 522 000 000 00 Facilities Renovations - Gen Contract $500,000.00

4 9034 077 522 000 000 00 Hvac $425,000.00

4 9037 077 522 000 000 00 School Renovations $1,600,000.00

4 9039 077 522 000 000 00 Asbestos Abatement $15,000.00

4 9058 077 541 000 000 00 Security Equipment $190,000.00

Total Expenditures $8,424,375.00

Budget Code

Final Budget



2017 - 2018 BUDGETEnterprise Budget


5 3810 035 000 000 000 41 USDA-Regular -$20,650,000.00

5 3820 035 000 000 000 41 USDA-Commodities Used -$1,900,000.00

5 4314 035 000 000 000 41 Food Sales -$3,217,000.00

035 Total Child Nutrtion Revenue -$25,767,000.00



5 7200 035 152 000 000 41 Technician $125,000.00

5 7200 035 174 000 000 41 Cafeteria Workers & Cashiers $4,493,380.00

5 7200 035 176 000 000 41 Cafeteria Manager $1,709,000.00

5 7200 035 184 000 000 41 Longevity $180,000.00

5 7200 035 185 000 000 41 Bonus Leave Pay Out $7,000.00

5 7200 035 188 000 000 41 Annual Leave Payout $50,000.00


5 7200 035 199 000 000 41 Overtime Pay $1,000.00

5 7200 035 211 000 000 41 Social Security $566,320.00

5 7200 035 221 000 000 41 Retirement $681,000.00


5 7200 035 232 000 000 41 Er Workers' Comp Ins Cost $110,000.00




5 7200 035 332 000 000 41 Travel $65,000.00

5 7200 035 341 000 000 41 Telephone $15,000.00

5 7200 035 342 000 000 41 Postage $4,000.00

5 7200 035 361 000 000 41 Membership Dues $15,000.00

5 7200 035 362 000 000 41 Bank Service Fee $28,000.00




5 7200 035 451 000 000 41 Food Purchases $9,950,000.00

5 7200 035 453 000 000 41 Food Used $1,080,000.00

5 7200 035 461 000 000 41 Furniture & Equipment - Inventoried $20,000.00

5 7200 035 462 000 000 41 Non Cap Computer Equip $5,600.00

5 7200 035 472 000 000 41 Sales And Use Tax Refund -$24,500.00

5 7200 035 541 000 000 41 Equipment Over $500 $600,000.00

5 7200 035 571 000 000 41 Depreciation $500,000.00

5 8100 035 392 000 000 41 Indirect Cost $1,600,000.00

035 Total Child Nutrition $25,767,000.00

Budget Code

Final Budget


2017 - 2018 BUDGETEnterprise Budget


5 4210 701 000 000 000 42 Tuition -$3,069,291.00

5 4240 701 950 000 000 42 Registration/Field Trips -$150,000.00

5 4490 701 000 000 000 42 Miscellaneous Income -$90,000.00

5 4910 701 000 000 000 42 Fund Balance Appropriated -$450,000.00

701 Total Revenue Prime Time -$3,759,291.00


5 7100 701 141 000 000 42 Prime Time Admin Position 1.00 $24,000.00


5 7100 701 175 000 000 42 Custodian 1.00 $29,000.00

5 7100 701 178 000 000 42 Prime Time Site Director 130.00 $1,071,289.00

5 7100 701 181 000 000 42 Supplementary Pay 135.00 $35,000.00

5 7100 701 184 000 000 42 Longevity $35,000.00


5 7100 701 188 000 000 42 Annual Leave $15,000.00

5 7100 701 199 000 000 42 Overtime Payment $500.00

5 7100 701 211 000 000 42 Social Security $125,000.00

5 7100 701 221 000 000 42 Retirement 12.00 $80,000.00

5 7100 701 231 000 000 42 Hospitalization 12.00 $70,000.00






5 7100 701 327 000 000 42 Rentals / Leases $10,000.00

5 7100 701 332 000 000 42 Travel $12,000.00

5 7100 701 333 000 000 42 Field Trips $13,000.00

5 7100 701 341 000 000 42 Telephone $45,000.00

5 7100 701 342 000 000 42 Postage $3,000.00

5 7100 701 362 000 000 42 Bank Service Fees $50,000.00

5 7100 701 392 000 000 42 Indirect Cost $1,160,000.00



5 7100 701 422 000 000 42 Rep Parts, Material & Labor $1,500.00




701 Total Prime Time 301 $3,759,291.00

Final Budget


2017 - 2018 BUDGETGrants


8 3250 000 000 000 000 00 Sales Tax Refund -$300,000.00

8 3590 000 000 000 000 00 Department Of Defense -$757,258.00

8 4880 000 000 000 000 00 Indirect Cost Allocations -$3,242,165.00

8 3700 301 000 000 000 00 ROTC -$710,304.00

8 3700 305 000 000 000 00 Medicaid Administrative Outreach -$583,464.00

8 3700 306 000 000 000 00 Medicaid Direct Service Reimbursement -$994,413.00

8 3700 308 000 000 000 00 Impact Aid Grants -$4,363,292.00

8 3700 310 000 000 000 00 Indian Education -$250,347.00

8 3700 362 000 000 000 00 Aypyn - Middle & High Schools -$2,785,000.00

8 3200 413 000 000 000 00 NCPrek - Federal Programs -$1,256,469.00

8 3200 460 000 000 000 00 Nc Health Dept Grant -$110,933.00

8 4430 529 000 000 000 00 Burroughs Wellcome Fund -$37,310.00

Total Revneue Grants -$15,390,955.00


8 5110 009 211 000 000 00 Social Security $263,589.00

8 5110 009 221 000 000 00 Retirement $590,232.00

009Total Employee Benefits $4,299,423.00

8 5110 301 187 000 000 00 Salary Differential $569,245.00

8 5110 301 211 000 000 00 Social Security $43,547.00

8 5110 301 221 000 000 00 Retirement $97,512.00

301 Total ROTC $710,304.00


8 5110 305 211 000 000 00 Social Security $35,771.00

8 5110 305 221 000 000 00 Retirement $80,099.00

305 Total Medicaid Administration $583,464.00



8 5210 306 183 000 000 00 Bonus Pay $32,000.00

8 5210 306 184 000 000 00 Longevity $4,743.00

8 5210 306 188 000 000 00 Annual Leave Payoff $5,000.00

8 5210 306 199 000 000 00 Overtime Pay $500.00

8 5210 306 211 000 000 00 Social Security $36,769.00

8 5210 306 221 000 000 00 Retirement $82,333.00



8 5210 306 332 000 000 00 Travel $33,883.00



8 5210 306 541 000 000 00 Equipment $15,000.00

8 5210 306 542 000 000 00 Purchase Of Computer Hardware $2,500.00

8 5240 306 183 000 000 00 Bonus Pay $90,000.00

8 5240 306 211 000 000 00 Social Security $6,885.00

8 5240 306 221 000 000 00 Retirement $15,417.00

Budget Code

Final Budget




8 5240 306 332 000 000 00 Travel $20,000.00



8 5840 306 183 000 000 00 Bonus Pay $8,000.00

8 5840 306 211 000 000 00 Social Security $612.00

8 5840 306 332 000 000 00 Travel $12,500.00



8 6200 306 341 000 000 00 Telephone $5,000.00

306 Total Medicaid Direct Services $994,413.00


8 5110 308 211 000 000 00 Soical Security $267,504.00

8 5110 308 221 000 000 00 Retirement $599,000.00

308 Total Impact Aid $4,363,292.00


8 5320 310 146 000 000 00 Specialist 1.00 $29,520.00

8 5320 310 181 000 000 00 Supplement Pay $1,392.00

8 5320 310 184 000 000 00 Longevity $2,520.00

8 5320 310 211 000 000 00 Social Security $5,867.00

8 5320 310 221 000 000 00 Retirement $14,142.00


8 5320 310 233 000 000 00 Unemployment Insurance $696.00

8 5320 310 332 000 000 00 Travel $1,000.00

8 5320 310 333 000 000 00 Field Trip $3,432.00

8 5320 310 411 000 000 00 Supplies And Matterials $23,661.00


8 6110 310 184 000 000 00 Longevity $2,749.00

8 6110 310 211 000 000 00 Social Security $5,482.00

8 6110 310 221 000 000 00 Retirement $12,276.00




8 6110 310 313 000 000 00 Advertising $1,100.00

8 6110 310 332 000 000 00 Travel $2,652.00


310 Total Indian Education $250,347.00


362 Total AYPYN Program $2,785,000.00

8 5230 413 121 000 000 00 Teacher 1.00 $41,860.00

8 5230 413 142 000 000 00 Teacher Assistant - Nclb 4.00 $86,716.00

8 5230 413 162 000 000 00 Substitute Pay $2,000.00

8 5230 413 181 000 000 00 Supplement $3,000.00

8 5230 413 184 000 000 00 Longevity Pay $2,065.00

8 5230 413 211 000 000 00 Social Security $10,377.00

Final Budget




8 5230 413 221 000 000 00 Retirement $23,235.00


8 5230 413 333 000 000 00 Field Trips $3,059.00

8 5340 413 121 000 000 00 Teacher Salary 10.00 $485,898.00


8 5340 413 162 000 000 00 Substitute Pay $5,000.00

8 5340 413 163 000 000 00 Substitute Pay $5,000.00


8 5340 413 211 000 000 00 Social Security $57,577.00

8 5340 413 221 000 000 00 Retirement $127,214.00


413 Total More @ 4 $1,256,469.00

8 5840 460 131 217 000 00 Community Liaison-Health Services Grant 1.00 $62,125.00

8 5840 460 181 217 000 00 Supplement $3,875.00

8 5840 460 211 217 000 00 Social Security $4,753.00

8 5840 460 221 217 000 00 Retirement $10,642.00



8 5840 460 332 217 000 00 Travel $278.00


8 5840 460 541 217 000 00 Equipment $1,710.00

460 Total State Health Service Grant $110,933.00

8 5110 529 196 373 000 00 Staff Development Participant $4,896.00

8 5110 529 211 373 000 00 Social Security $375.00

8 5110 529 221 373 000 00 Retirement $839.00

8 5110 529 413 373 000 00 Other Textbooks $30,000.00


529 Total Burroughs Wellcome Fund $37,310.00

Grand Total Grants $15,390,955.00

Final Budget



2017 - 2018 BudgetPacket Sort


3 5210 082 192 000 000 00 Additional Responsibilities $4,800.00

3 5210 082 221 000 000 00 Retirement $822.00

4 9041 001 512 000 000 00 Land Purchases $200,000.00

4 5110 077 541 000 240 00 Furniture Replacement $200,000.00

4 5110 077 541 000 241 00 Playground Equipment $50,000.00

4 5500 077 541 000 215 00 Arts Education Equipment $160,000.00

4 5500 077 541 000 225 00 Athletic Field Upgrades - Equipment $250,000.00

4 5500 077 541 000 226 00 Athletic Upgrades/Equipment $75,000.00

4 5500 077 551 000 000 00 Activity Buses $200,000.00

4 5810 077 541 000 000 00 Media Automation $50,000.00

4 5860 077 541 000 000 00 Technology Equipment $1,169,375.00

4 6400 077 541 000 000 00 Administrative Technology $200,000.00

4 6540 077 541 000 000 00 Custodial Equipment $50,000.00

4 6550 077 541 000 000 00 Cameras For Buses $60,000.00

4 6580 077 541 000 000 00 Tile Replacement $50,000.00

4 6580 077 541 000 242 00 Maintenance Equipment $30,000.00

4 6580 077 541 000 243 00 Mowers/Tractors $80,000.00

4 6580 077 551 000 244 00 Vehicles $350,000.00

4 9006 077 522 000 000 00 Huts $50,000.00

4 9014 077 522 000 000 00 Water & Sewer $50,000.00

4 9017 077 522 000 000 00 Roofing $2,000,000.00

4 9018 077 522 000 000 00 Resurfacing/Paving $400,000.00

4 9020 077 522 000 000 00 Alarms $20,000.00

4 9022 077 522 000 000 00 Facilities Renovations - Gen Contract $500,000.00

4 9034 077 522 000 000 00 Hvac $425,000.00

4 9037 077 522 000 000 00 School Renovations $1,600,000.00

4 9039 077 522 000 000 00 Asbestos Abatement $15,000.00

4 9058 077 541 000 000 00 Security Equipment $190,000.00


8 5110 009 211 000 000 00 Social Security $263,589.00

8 5110 009 221 000 000 00 Retirement $590,232.00

8 5110 301 187 000 000 00 Salary Differential $569,245.00

8 5110 301 211 000 000 00 Social Security $43,547.00

8 5110 301 221 000 000 00 Retirement $97,512.00


8 5110 305 211 000 000 00 Social Security $35,771.00

8 5110 305 221 000 000 00 Retirement $80,099.00



8 5210 306 183 000 000 00 Bonus Pay $32,000.00

8 5210 306 184 000 000 00 Longevity $4,743.00

8 5210 306 188 000 000 00 Annual Leave Payoff $5,000.00

8 5210 306 199 000 000 00 Overtime Pay $500.00

Budget Code

Final Budget




8 5210 306 211 000 000 00 Social Security $36,769.00

8 5210 306 221 000 000 00 Retirement $82,333.00



8 5210 306 332 000 000 00 Travel $33,883.00



8 5210 306 541 000 000 00 Equipment $15,000.00

8 5210 306 542 000 000 00 Purchase Of Computer Hardware $2,500.00

8 5240 306 183 000 000 00 Bonus Pay $90,000.00

8 5240 306 211 000 000 00 Social Security $6,885.00

8 5240 306 221 000 000 00 Retirement $15,417.00

8 5240 306 332 000 000 00 Travel $20,000.00



8 5840 306 183 000 000 00 Bonus Pay $8,000.00

8 5840 306 211 000 000 00 Social Security $612.00

8 5840 306 332 000 000 00 Travel $12,500.00



8 6200 306 341 000 000 00 Telephone $5,000.00


8 5110 308 211 000 000 00 Social Security $267,504.00

8 5110 308 221 000 000 00 Retirement $599,000.00


8 5320 310 146 000 000 00 Specialist 1.00 $29,520.00

8 5320 310 181 000 000 00 Supplement Pay $1,392.00

8 5320 310 184 000 000 00 Longevity $2,520.00

8 5320 310 211 000 000 00 Social Security $5,867.00

8 5320 310 221 000 000 00 Retirement $14,142.00



8 5320 310 332 000 000 00 Travel $1,000.00

8 5320 310 333 000 000 00 Field Trip $3,432.00



8 6110 310 184 000 000 00 Longevity $2,749.00

8 6110 310 211 000 000 00 Social Security $5,482.00

8 6110 310 221 000 000 00 Retirement $12,276.00




8 6110 310 313 000 000 00 Advertising $1,100.00

Final Budget




8 6110 310 332 000 000 00 Travel $2,652.00



8 5230 413 121 000 000 00 Teacher 1.00 $41,860.00

8 5230 413 142 000 000 00 Teacher Assistant - Nclb 4.00 $86,716.00

8 5230 413 162 000 000 00 Substitute Pay $2,000.00

8 5230 413 181 000 000 00 Supplement $3,000.00

8 5230 413 184 000 000 00 Longevity Pay $2,065.00

8 5230 413 211 000 000 00 Social Security $10,377.00

8 5230 413 221 000 000 00 Retirement $23,235.00


8 5230 413 333 000 000 00 Field Trips $3,059.00

8 5340 413 121 000 000 00 Teacher Salary 10.00 $485,898.00


8 5340 413 162 000 000 00 Substitute Pay $5,000.00

8 5340 413 163 000 000 00 Substitute Pay $5,000.00


8 5340 413 211 000 000 00 Social Security $57,577.00

8 5340 413 221 000 000 00 Retirement $127,214.00


8 5840 460 131 217 000 00 Community Liaison-Health Services Grant 1.00 $62,125.00

8 5840 460 181 217 000 00 Supplement $3,875.00

8 5840 460 211 217 000 00 Social Security $4,753.00

8 5840 460 221 217 000 00 Retirement $10,642.00



8 5840 460 332 217 000 00 Travel $278.00


8 5840 460 541 217 000 00 Equipment $1,710.00

8 5110 529 196 373 000 00 Staff Development Participant $4,896.00

8 5110 529 211 373 000 00 Social Security $375.00

8 5110 529 221 373 000 00 Retirement $839.00

8 5110 529 413 373 000 00 Other Textbooks $30,000.00


00 Total General Funding 50.53 $23,820,952.00

Final Budget




1 5110 001 121 000 000 01 Teacher Salary 975.32 $44,934,943.00


1 5110 001 211 000 000 01 Social Security $3,447,468.00

1 5110 001 221 000 000 01 Retirement $7,697,356.00


1 5110 010 121 000 000 01 Teacher Salary 54.00 $2,030,400.00

1 5110 010 211 000 000 01 Social Security $155,326.00

1 5110 010 221 000 000 01 Retirement $347,808.00


1 5350 016 198 000 000 01 Tutor Salary $445,829.00

1 5350 016 211 000 000 01 Social Security $34,106.00

1 5350 016 221 000 000 01 Retirement $76,371.00


1 5400 016 116 000 000 01 Site Administrators $22,714.00

1 5400 016 211 000 000 01 Social Security $1,738.00

1 5400 016 221 000 000 01 Retirement $3,891.00

1 6540 016 173 000 000 01 Custodian $9,690.00

1 6540 016 211 000 000 01 Social Security $741.00

1 6540 016 221 000 000 01 Retirement $1,660.00

1 6550 016 171 000 000 01 Bus Driver $17,403.00

1 6550 016 211 000 000 01 Social Security $1,331.00

1 6550 016 221 000 000 01 Retirement $2,981.00


1 5110 020 124 000 000 01 Vif Teacher 191.00 $7,850,669.00

1 5110 020 162 000 000 01 Substitute Pay $40,000.00

1 5110 020 211 000 000 01 Social Security $603,636.00

1 5110 020 319 000 000 01 Other Service $1,425,550.00



1 5110 024 211 000 000 01 Social Security $33,853.00

1 5110 024 221 000 000 01 Retirement $75,804.00


1 5110 027 199 000 000 01 Overtime Pay $25,000.00

1 5110 027 211 000 000 01 Social Security $592,875.00

1 5110 027 221 000 000 01 Retirement $1,327,575.00


1 5860 027 146 000 000 01 Technology Assistant 10.00 $214,065.00

1 5860 027 211 000 000 01 Social Security $16,376.00

1 5860 027 221 000 000 01 Retirement $36,669.00



2 5110 001 121 000 000 01 Teacher Salary $80,912.00


Final Budget




2 5110 001 211 000 000 01 Social Security $17,665.00

2 5110 001 221 000 000 01 Retirement $39,555.00

2 5110 003 162 000 000 01 Substitute Pay $964,080.00

2 5110 003 211 000 000 01 Social Security $73,752.00

2 5850 003 147 000 000 01 Cafeteria Monitor $130,000.00

2 5850 003 211 000 000 01 Social Security $9,945.00

2 5110 007 414 000 000 01 Library Books $125,000.00

2 5110 061 315 000 000 01 Printer Costs $350,000.00


2 5110 061 326 363 000 01 Contracted Repairs & Maintenance $185.00

2 5110 061 327 000 000 01 Rentals / Leases $27,705.00

2 5110 061 342 000 000 01 Postage $75,000.00


2 5110 061 411 000 167 01 Homebase Software System $121,595.00



2 5110 061 413 000 000 01 Other Textbooks $14,518.00

2 5110 061 414 000 000 01 Library Books $46,031.00


2 5110 061 541 000 000 01 Equipment $150,000.00

01 Total Elementary Education 1592.32 $92,290,379.00

Final Budget




1 5110 001 121 000 000 02 Teacher Salary 975.31 $44,934,482.00

1 5110 001 123 000 000 02 Rotc Teachers 15.50 $714,116.00


1 5110 001 211 000 000 02 Social Security $3,502,063.00

1 5110 001 221 000 000 02 Retirement $7,697,277.00


1 5110 020 124 000 000 02 Vif Teacher 44.00 $2,019,014.00

1 5110 020 211 000 000 02 Social Security $154,455.00

1 5110 020 319 000 000 02 Other Service $1,425,550.00

1 5110 024 121 000 000 02 Teacher Salary 21.00 $797,160.00

1 5110 024 135 000 000 02 Instructional Coordinator 3.20 $206,070.00

1 5110 024 162 000 000 02 Substitute Pay $18,000.00

1 5110 024 211 000 000 02 Social Security $78,124.00

1 5110 024 221 000 000 02 Retirement $174,937.00



1 5330 024 143 000 000 02 Tutor Salary $10,000.00

1 5330 024 211 000 000 02 Social Security $765.00

1 5330 024 221 000 000 02 Retirement $1,732.00

1 5110 031 121 000 000 02 Teacher Salary 171.00 $6,331,104.00

1 5110 031 162 000 000 02 Substitute Pay $44,000.00

1 5110 031 211 000 000 02 Social Security $487,695.00

1 5110 031 221 000 000 02 Retirement $1,084,518.00


1 5110 055 142 700 000 02 Salary - Teacher Assistant 1.00 $21,000.00

1 5110 055 163 347 000 02 Substitute Pay $1,000.00

1 5110 055 163 354 000 02 Substitute Pay $1,200.00

1 5110 055 211 347 000 02 Social Security $77.00

1 5110 055 211 354 000 02 Fica Matching $1,607.00

1 5110 055 211 700 000 02 Social Security $1,607.00

1 5110 055 221 700 000 02 Retirement $3,597.00






1 5110 055 333 347 000 02 Field Trips $4,855.00

1 5110 055 333 354 000 02 Field Trips $2,000.00

1 5110 055 333 700 000 02 Field Trips $7,000.00

1 5110 055 342 700 000 02 Postage $3,000.00


1 5110 055 413 347 000 02 Other Textbooks $25,000.00

1 5110 055 413 354 000 02 Other Textbooks $500.00

Final Budget








1 5830 055 146 347 000 02 Community Outreach Coordinator 1.00 $28,200.00

1 5830 055 211 347 000 02 Social Security $5,906.00

1 5830 055 211 354 000 02 Social Security $4,514.00

1 5830 055 211 700 000 02 Social Security $4,131.00

1 5830 055 221 347 000 02 Retirement $13,224.00

1 5830 055 221 354 000 02 Retirement $10,107.00

1 5830 055 221 700 000 02 Retirement $9,250.00




1 5830 055 313 354 000 02 Advertising Fees $500.00

1 5860 055 146 354 000 02 Salary - School Based Specialist 1.00 $40,000.00

1 5860 055 211 354 000 02 Social Security $3,060.00

1 5860 055 221 354 000 02 Retirement $6,852.00



1 6110 055 342 347 000 02 Postage $1,000.00


1 5110 130 412 000 000 02 Textbooks $2,143,836.00

2 5110 001 121 000 000 02 Teacher Salary 35.00 $1,274,000.00


2 5110 001 123 000 000 02 Rotc Teachers $266,346.00

2 5110 001 211 000 000 02 Social Security $129,311.00

2 5110 001 221 000 000 02 Retirement $289,556.00


2 5110 003 162 000 000 02 Substitute Pay $967,200.00

2 5110 003 211 000 000 02 Social Security $73,991.00

2 5110 007 414 000 000 02 Library Books $125,000.00

2 5110 061 315 000 000 02 Printer Costs $350,000.00


2 5110 061 327 000 000 02 Rentals / Leases $32,082.00

2 5110 061 327 000 166 02 Fsu Rental $21,000.00

2 5110 061 332 000 000 02 Travel $92,962.00

2 5110 061 333 000 000 02 Field Trips $31,050.00

2 5110 061 342 000 000 02 Postage $75,000.00

2 5110 061 351 000 000 02 Tuition Fees $225,000.00

2 5110 061 361 000 000 02 Membership Dues - Rotc $7,730.00



Final Budget




2 5110 061 413 000 000 02 Other Textbooks $42,459.00

2 5110 061 414 000 000 02 Library Books $30,156.00


2 5110 061 541 000 000 02 Equipment $150,000.00

02 Total Secondary Education 1271.01 $85,681,171.00

Final Budget




1 5210 001 121 000 000 03 Teacher Salary 23.30 $1,073,478.00


1 5210 001 211 000 000 03 Social Security $84,508.00

1 5210 001 221 000 000 03 Retirement $189,231.00



1 5240 007 211 000 000 03 Social Security $62,615.00

1 5240 007 221 000 000 03 Retirement $140,209.00



1 5210 027 211 000 000 03 Social Security $85,099.00

1 5210 027 221 000 000 03 Retirement $190,554.00


1 5210 029 121 000 000 03 Teacher Salary 1.00 $61,560.00



1 5210 029 211 000 000 03 Social Security $13,936.00

1 5210 029 221 000 000 03 Retirement $31,207.00


1 5210 032 121 000 000 03 Teacher Salary 260.50 $12,073,260.00



1 5210 032 133 000 000 03 Psychologists 1.00 $56,222.00


1 5210 032 144 000 000 03 Hearing Interpreter 9.00 $209,098.00

1 5210 032 162 000 000 03 Substitute Pay $240,000.00

1 5210 032 164 000 000 03 Substitute $131,900.00

1 5210 032 199 000 000 03 Overtime Pay $10,000.00

1 5210 032 211 000 000 03 Social Security $1,094,779.00

1 5210 032 221 000 000 03 Retirement $2,384,314.00





1 5210 032 327 000 000 03 Rentals/ Leases $6,200.00

1 5210 032 333 000 000 03 Field Trips $7,500.00



1 5210 032 461 000 000 03 Non-Capitalized Equip $50,000.00



1 5230 032 121 000 000 03 Teacher Salary 14.00 $663,828.00

1 5230 032 142 000 000 03 Teacher Assistant Salary 5.23 $110,962.00

Final Budget




1 5230 032 162 000 000 03 Substitute Pay $5,000.00

1 5230 032 199 000 000 03 Over Time Pay $500.00

1 5230 032 211 000 000 03 Social Security $59,692.00

1 5230 032 221 000 000 03 Retirement $133,664.00


1 5240 032 132 000 000 03 Speech Pathologists 28.00 $1,433,891.00

1 5240 032 148 000 000 03 Speech Pathology Assistants 12.60 $354,110.00

1 5240 032 211 000 000 03 Social Security $136,782.00

1 5240 032 221 000 000 03 Retirement $306,285.00


1 5250 032 132 000 000 03 Audiologist 1.00 $53,539.00

1 5250 032 211 000 000 03 Social Security $4,096.00

1 5250 032 221 000 000 03 Retirement $9,171.00


1 5840 032 145 000 000 03 Physical Therapist 19.87 $1,164,357.00

1 5840 032 146 000 000 03 Nurses 13.63 $358,762.00

1 5840 032 199 000 000 03 Overtime $1,500.00

1 5840 032 211 000 000 03 Social Security $116,633.00

1 5840 032 221 000 000 03 Retirement $261,167.00



1 6200 032 113 000 000 03 Director 2.00 $170,127.00

1 6200 032 131 000 000 03 Instructional Support I 9.00 $522,496.00



1 6200 032 153 225 000 03 Administrative Specialist $31,992.00

1 6200 032 211 000 000 03 Social Security $64,719.00

1 6200 032 221 000 000 03 Retirement $144,919.00




1 6550 032 147 000 000 03 Bus Monitors 50.00 $1,000,000.00

1 6550 032 172 000 000 03 Driver Overtime $1,500.00

1 6550 032 211 000 000 03 Social Security $76,615.00

1 6550 032 221 000 000 03 Retirement $171,557.00




2 5210 003 162 000 000 03 Substitute Pay $30,000.00

2 5210 003 211 000 000 03 Social Security $2,295.00

2 5840 007 311 000 000 03 Contracted Services - Nurses $780,096.00

3 5210 049 133 000 000 03 Psychologist 0.50 $23,915.00


Final Budget




3 5210 049 184 000 000 03 Longevity Pay $538.00

3 5210 049 211 000 000 03 Social Security $2,026.00

3 5210 049 221 000 000 03 Retirement $4,325.00


3 5230 049 121 000 000 03 Teacher Salary 2.00 $77,487.00


3 5230 049 162 000 000 03 Substitute Pay $2,000.00


3 5230 049 184 000 000 03 Longevity $1,427.00

3 5230 049 199 000 000 03 Overtime Pay $100.00

3 5230 049 211 000 000 03 Social Security $11,584.00

3 5230 049 221 000 000 03 Retirement $24,401.00




3 8100 049 392 000 000 03 Indirect Cost $3,935.00

3 5210 060 121 000 000 03 Teacher Salary 95.00 $4,016,220.00





3 5210 060 162 000 000 03 Substitute Pay $75,000.00

3 5210 060 163 000 000 03 Substitute Pay $2,500.00


3 5210 060 184 000 000 03 Longevity $15,000.00


3 5210 060 193 000 000 03 Mentor Pay $1,000.00

3 5210 060 197 000 000 03 Staff Development Instrcutor $5,000.00

3 5210 060 199 000 000 03 Overtime Pay $1,000.00

3 5210 060 211 000 000 03 Social Security $494,842.00

3 5210 060 221 000 000 03 Retirement $1,037,938.00





3 5230 060 121 000 000 03 Teacher Pay 5.00 $201,250.00

3 5230 060 122 000 000 03 Interim Teacher $3,000.00


3 5230 060 162 000 000 03 Substitute Pay $5,000.00


3 5230 060 184 000 000 03 Longevity $1,000.00

3 5230 060 199 000 000 03 Overtime $500.00

3 5230 060 211 000 000 03 Social Security $25,326.00

Final Budget




3 5230 060 221 000 000 03 Retirement $52,755.00




3 5240 060 211 000 000 03 Social Security $4,390.00

3 5240 060 221 000 000 03 Retirement $9,371.00


3 6200 060 131 000 000 03 Instructional Support II 1.00 $51,900.00

3 6200 060 151 000 000 03 Other Office Personnel 4.00 $105,484.00


3 6200 060 184 000 000 03 Longevity $3,611.00

3 6200 060 187 000 000 03 Salary Differential $600.00

3 6200 060 211 000 000 03 Social Security $12,841.00

3 6200 060 221 000 000 03 Retirement $27,411.00




3 8100 060 392 000 000 03 Indirect Cost $158,200.00

3 5210 082 163 000 000 03 Substitute $15,000.00

3 5210 082 211 000 000 03 Social Security $1,515.00

3 5210 082 311 000 000 03 Contracted Service $1,000.00


3 5210 082 314 000 000 03 Printing And Binding $1,000.00


03 Total Exceptional Children 812.35 $45,467,859.00

Final Budget




1 5270 001 121 000 000 04 Teacher 11.00 $506,792.00

1 5270 001 211 000 000 04 Social Security $38,770.00

1 5270 001 221 000 000 04 Retirement $86,813.00


1 5270 054 121 000 000 04 Teacher Salary 9.47 $380,554.00


1 5270 054 211 000 000 04 Social Security $30,505.00

1 5270 054 221 000 000 04 Retirement $68,308.00


2 5270 054 148 000 000 04 Facilitator 1.00 $32,049.00

2 5270 054 162 000 000 04 Substitute Pay $12,000.00

2 5270 054 211 000 000 04 Social Security $3,370.00

2 5270 054 221 000 000 04 Retirement $5,490.00



2 5270 054 332 000 000 04 Travel $12,000.00



2 6110 054 211 000 000 04 Social Security $5,420.00

2 6110 054 221 000 000 04 Retirement $12,136.00


3 5270 104 135 000 000 04 Lep Salary - Lead Teacher $59,653.00

3 5270 104 181 000 000 04 Supplement $5,369.00

3 5270 104 196 000 000 04 Stipend $12,000.00


3 5270 104 211 000 000 04 Social Security $6,045.00

3 5270 104 221 000 000 04 Retirement $13,536.00




3 5330 104 333 000 000 04 Field Trips $200.00



3 5880 104 141 000 000 04 Parent Involvement Assistant $42,041.00

3 5880 104 108 000 000 04 Bonus Pay $600.00

3 5880 104 181 000 000 04 Supplement Pay $785.00

3 5880 104 211 000 000 04 Social Security $3,322.00

3 5880 104 221 000 000 04 Retirement $7,439.00



3 5880 104 459 000 000 04 Other Food Purchases $300.00

3 5330 111 411 000 000 04 Supplies $535.00

3 5880 111 141 000 000 04 Parent Involvement $10,618.00

Final Budget




3 5880 111 181 000 000 04 Supplement $212.00

3 5880 111 183 000 000 04 Bonus Pay $150.00

3 5880 111 211 000 000 04 Social Security $840.00

3 5880 111 221 000 000 04 Retirement $1,881.00


3 5880 111 411 000 000 04 Supplies $1,000.00

04 Total English as a Second Language 23.27 $1,643,958.00

Final Budget




1 5120 001 121 000 000 05 CTE Teacher 3.00 $138,216.00


1 5120 001 211 000 000 05 Social Security $10,892.00

1 5120 001 221 000 000 05 Retirement $24,389.00


1 5120 013 121 000 000 05 Teacher Salary 207.50 $9,415,000.00


1 5120 013 131 000 000 05 Cte Teacher 3.00 $179,849.00

1 5120 013 162 000 000 05 Substitute Pay $150,000.00

1 5120 013 184 000 000 05 Longevity $110,000.00

1 5120 013 188 000 000 05 Annual Leave $75,000.00

1 5120 013 211 000 000 05 Social Security $760,548.00

1 5120 013 221 000 000 05 Retirement $1,703,032.00


1 5220 013 129 000 000 05 Longevity $2,174.00

1 5220 013 131 000 000 05 Cte Teacher 6.00 $308,256.00

1 5220 013 184 000 000 05 Longevity $10,000.00

1 5220 013 211 000 000 05 Social Security $24,513.00

1 5220 013 221 000 000 05 Retirement $54,890.00



1 5830 013 211 000 000 05 Social Security $18,189.00

1 5830 013 221 000 000 05 Retirement $40,730.00



1 5120 014 146 000 000 05 Technician 1.00 $44,808.00

1 5120 014 148 000 000 05 Non-Certified Instructor $3,000.00

1 5120 014 162 000 000 05 Substitute Pay $4,000.00

1 5120 014 163 000 000 05 Substitute Pay $20,000.00

1 5120 014 184 000 000 05 Longevity $509.00

1 5120 014 191 000 000 05 Curriculum Sevelopment $2,000.00



1 5120 014 211 000 000 05 Social Security $7,636.00

1 5120 014 221 000 000 05 Retirement $8,960.00





1 5120 014 319 000 000 05 Other Professional And Technical Serv. $53,197.00

1 5120 014 333 000 000 05 Field Trips $70,000.00

1 5120 014 351 000 000 05 Tuition $38,511.00


Final Budget




1 5120 014 413 000 000 05 Other Textbooks $10,000.00


1 5120 014 422 000 000 05 Repair Parts and Materials $3,000.00


1 6120 014 146 000 000 05 Technology Assistant $7,000.00


1 6120 014 184 000 000 05 Longevity $486.00

1 6120 014 211 000 000 05 Social Security $4,261.00

1 6120 014 221 000 000 05 Retirement $9,541.00


2 5120 014 162 000 000 05 Substitute Pay $1,000.00

2 5120 014 163 000 000 05 Substitute Pay $1,000.00

2 5120 014 197 000 000 05 Staff Development Instructor $419.00

2 5120 014 211 000 000 05 Social Security $185.00

2 5120 014 221 000 000 05 Retirement $72.00

2 5120 014 311 000 000 05 Contracted Service $250.00




2 5120 014 332 000 000 05 Travel $200.00

2 5120 014 333 000 000 05 Field Trips $5,000.00

2 5120 014 342 000 000 05 Postage $100.00


2 5120 014 379 000 000 05 Other Ins & Judgments $500.00


2 5120 014 413 000 000 05 Other Textbooks $40,000.00



2 5830 014 211 000 000 05 Social Security $2,236.00

2 5830 014 221 000 000 05 Retirement $5,006.00

2 5860 014 152 000 000 05 Technicians 0.50 $22,614.00

2 5860 014 211 000 000 05 Social Security $1,730.00

2 5860 014 221 000 000 05 Retirement $3,874.00




2 6120 014 211 000 000 05 Social Security $5,097.00

2 6120 014 221 000 000 05 Retirement $1,136.00



2 6120 014 332 000 000 05 Travel $3,500.00



Final Budget





2 6550 014 171 000 000 05 Driver $2,500.00

2 6550 014 211 000 000 05 Social Security $191.00

2 6550 014 221 000 000 05 Retirement $428.00

3 5120 017 121 000 000 05 Specialist $113,795.00

3 5120 017 146 000 000 05 Specialist $22,400.00

3 5120 017 162 000 000 05 Substitute Pay $300.00


3 5120 017 184 000 000 05 Cte Longevity Pay $496.00

3 5120 017 196 000 000 05 Staff Development Participant Pay $728.00

3 5120 017 211 000 000 05 Social Security $20,000.00

3 5120 017 221 000 000 05 Retirement $12,353.00





3 5120 017 332 000 000 05 Travel $5,000.00

3 5120 017 333 000 000 05 Fieldtrips $60,000.00






3 5220 017 332 000 000 05 Travel $1,500.00



3 5830 017 332 000 000 05 Travel $1,000.00



3 6120 017 332 000 000 05 Travel $1,600.00

3 6120 017 461 000 000 05 Non.-Capitalized Equipment $4,500.00

3 6120 017 542 000 000 05 Purchase of Computer Hardware $2,352.00

3 8100 017 392 000 000 05 Indirect Cost $7,521.00

05 Total Workforce Development 228.00 $16,165,013.00

Final Budget




2 5501 802 149 000 000 06 Deputies Pay $250,000.00

2 5501 802 162 000 000 06 Substitute Pay $9,900.00


2 5501 802 211 000 000 06 Social Security $91,027.00

2 5501 802 221 000 000 06 Retirement $174,708.00

2 5501 802 311 000 000 06 Athletic Officials $290,000.00

2 5501 802 321 000 000 06 Utilities $156,000.00





06 Total Co-Curricular Activities $2,053,292.00

Final Budget




2 5502 803 149 000 215 07 School Resource Officer $500.00

2 5502 803 162 000 000 07 Substitute Pay $15,000.00


2 5502 803 192 000 215 07 Co-Curricular Supplement $1,000.00


2 5502 803 211 000 000 07 Social Security $13,655.00

2 5502 803 221 000 000 07 Retirement $30,577.00



2 5502 803 326 000 000 07 Band Repair $53,900.00

2 5502 803 326 000 215 07 Band Repair $9,815.00

2 5502 803 326 321 215 07 Band Repair $500.00


2 5502 803 332 000 000 07 Travel $48,200.00



2 5502 803 541 000 000 07 Band Uniforms $150,000.00

2 6540 803 173 000 215 07 Custodian $300.00

2 6540 803 211 000 215 07 Social Security $23.00

2 6540 803 221 000 215 07 Retirement $51.00

2 6550 803 171 000 215 07 Driver $25,000.00

2 6550 803 211 000 215 07 Social Security $1,913.00

2 6550 803 221 000 215 07 Retirement $4,283.00

07 Total Art Education $695,528.00

Final Budget




1 5320 007 131 000 000 08 Social Worker 33.00 $1,540,813.00

1 5320 007 211 000 000 08 Social Security $117,872.00

1 5320 007 221 000 000 08 Retirement $263,941.00


2 5320 007 131 000 000 08 Social Worker 2.70 $151,778.00

2 5320 007 141 000 000 08 Non Certified Social Worker 1.00 $41,900.00

2 5320 007 211 000 000 08 Social Security $14,816.00

2 5320 007 221 000 000 08 Retirement $33,177.00


2 5320 007 332 000 000 08 Travel $27,286.00

08 Total Social Workers 36.70 $2,406,975.00

Final Budget




1 5830 007 131 000 000 09 Salary - Guidance 78.00 $4,210,153.00

1 5830 007 211 000 000 09 Social Security $322,077.00

1 5830 007 221 000 000 09 Retirement $721,199.00



2 5830 007 211 000 000 09 Social Security $11,518.00

2 5830 007 221 000 000 09 Retirement $25,792.00



2 5830 007 332 000 000 09 Travel $7,500.00


09 Total Guidance 81.00 $5,943,898.00

Final Budget




2 6710 807 121 000 000 10 Teacher Salary 5.00 $352,036.00


2 6710 807 199 000 000 10 Overtime Pay $10,000.00

2 6710 807 211 000 000 10 Social Security $33,081.00

2 6710 807 221 000 000 10 Retirement $74,075.00




10 Total Assessments 7.00 $638,165.00

Final Budget




2 5110 028 162 000 000 11 Substitute Pay $10,000.00

2 5110 028 211 000 000 11 Social Security $765.00




11 Total School Improvement $282,761.00

Final Budget





1 5810 007 131 000 000 12 Media Specialist 79.70 $4,207,713.00

1 5810 007 211 000 000 12 Social Security $322,317.00

1 5810 007 221 000 000 12 Retirement $721,737.00


2 5810 003 162 000 000 12 Substitute Pay $20,000.00

2 5810 003 211 000 000 12 Social Security $1,530.00

2 5810 007 131 000 000 12 Media Specialist 1.00 $65,894.00

2 5810 007 211 000 000 12 Social Security $5,041.00

2 5810 007 221 000 000 12 Retirement $11,288.00




12 Total Media Services 80.70 $6,063,446.00

Final Budget





1 6110 002 211 000 000 13 Social Security $36,806.00

1 6110 002 221 000 000 13 Retirement $82,417.00



1 6550 002 211 000 000 13 Social Security $6,119.00

1 6550 002 221 000 000 13 Retirement $13,701.00



1 6580 002 211 000 000 13 Social Security $4,948.00

1 6580 002 221 000 000 13 Retirement $11,080.00



1 6620 002 211 000 000 13 Social Security $8,160.00

1 6620 002 221 000 000 13 Retirement $18,272.00




1 6840 002 221 000 000 13 Retirement Matching $6,407.00

1 6840 002 231 000 000 13 Hospitalization Matching $2,935.00

1 6941 002 111 000 000 13 Superintendent 1.00 $147,214.00

1 6941 002 211 000 000 13 Social Security $11,262.00

1 6941 002 221 000 000 13 Retirement $23,866.00


1 6942 002 112 000 000 13 Associate Superintendent 3.00 $285,102.00

1 6942 002 115 000 000 13 Finance Officer 1.00 $106,668.00


1 6942 002 211 000 000 13 Social Security $38,131.00

1 6942 002 221 000 000 13 Retirement $85,382.00



1 7200 002 211 000 000 13 Social Security $3,941.00

1 7200 002 221 000 000 13 Retirement $8,825.00


2 6110 002 113 000 000 13 Director/Supervisor 17.50 $1,164,186.00

2 6110 002 153 000 000 13 Salary - Grants 1.00 $65,570.00

2 6110 002 187 000 000 13 Local Salary Differential $2,993,822.00

2 6110 002 211 000 000 13 Social Security $323,104.00

2 6110 002 221 000 000 13 Retirement $723,499.00


2 6110 002 235 000 000 13 Life Insurance $34,000.00



Final Budget





2 6110 002 327 000 000 13 Rentals / Leases $70,000.00

2 6110 002 332 000 000 13 Travel $60,000.00

2 6110 002 342 000 000 13 Postage $90,000.00


2 6110 002 371 000 000 13 Liability Insurance $1,450,000.00

2 6110 002 375 000 000 13 Fidelity Bond Premium $6,500.00


2 6110 002 414 000 000 13 Library Books $5,000.00

2 6570 002 153 000 000 13 School Planner 1.00 $65,570.00


2 6570 002 221 000 000 13 Retirement $11,232.00



2 6620 002 153 000 000 13 Salary - Administrative Specialist 2.00 $112,080.00



2 6620 002 221 000 000 13 Retirement $82,527.00




2 6621 002 332 000 000 13 Travel $20,000.00


2 6840 002 211 000 000 13 Social Security $2,861.00

2 6840 002 221 000 000 13 Retirement $6,407.00


2 6910 002 192 000 000 13 Stipend - Board $130,000.00

2 6910 002 211 000 000 13 Social Security $9,945.00


2 6920 002 153 000 000 13 Attorney 1.00 $155,838.00


2 6920 002 221 000 000 13 Retirement $26,695.00


2 6920 002 311 000 000 13 Contract Svcs-Legal/Low Wealth $30,000.00


2 6932 002 311 000 000 13 Contract Service - Audit $66,000.00

2 6940 002 541 000 000 13 Equipment $25,000.00

2 6941 002 187 000 000 13 Local Salary - Superintendent $396,220.00

2 6941 002 211 000 000 13 Social Security $30,311.00

2 6941 002 221 000 000 13 Retirement $21,354.00

2 6942 002 181 000 000 13 Supplement $12,217.00



Final Budget




2 6942 002 221 000 000 13 Retirement $22,575.00

2 6950 002 113 222 000 13 Salary - Public Relations Director 1.00 $79,969.00

2 6950 002 211 222 000 13 Social Security $6,118.00

2 6950 002 221 222 000 13 Retirement $13,699.00




2 6110 003 211 000 000 13 Social Security $86,402.00

2 6110 003 221 000 000 13 Retirement $173,500.00



2 6620 003 199 000 000 13 Overtime $5,000.00

2 6620 003 211 000 000 13 Social Security $55,539.00

2 6620 003 221 000 000 13 Retirement $124,364.00




2 6920 003 221 000 000 13 Retirement $13,258.00



Final Budget




1 5400 005 114 000 000 14 Principal 86.00 $5,921,820.00



1 5400 005 211 000 000 14 Social Security $681,705.00

1 5400 005 221 000 000 14 Retirement $1,526,485.00




2 5400 003 199 000 000 14 Overtime Pay $5,000.00

2 5400 003 211 000 000 14 Social Security $577,454.00

2 5400 003 221 000 000 14 Retirement $1,175,000.00


2 5400 005 114 000 000 14 Principal $24,960.00






2 5400 005 211 000 000 14 Social Security $444,152.00

2 5400 005 221 000 000 14 Retirement $994,552.00


2 5400 005 332 000 000 14 Travel $154,000.00



14 Total School Administration 508.52 $30,501,480.00

Final Budget






2 6610 003 199 000 000 15 Overtime Pay $8,000.00

2 6610 003 211 000 000 15 Social Security $52,105.00

2 6610 003 221 000 000 15 Retirement $116,674.00



2 6610 808 211 000 000 15 Social Security $15,466.00

2 6610 808 221 000 000 15 Retirement $34,632.00



2 6610 808 332 000 000 15 Travel $9,000.00



15 Total Finance 22.00 $1,259,474.00

Final Budget




1 6540 003 173 000 000 16 Custodian 370.00 $8,726,784.00

1 6540 003 199 000 000 16 Overtime Pay $45,000.00

1 6540 003 211 000 000 16 Social Security $671,041.00

1 6540 003 221 000 000 16 Retirement $1,502,607.00



2 6540 003 173 000 000 16 Custodian $150,000.00

2 6540 003 211 000 000 16 Social Security $16,292.00

2 6540 003 221 000 000 16 Retirement $36,480.00


2 6530 080 321 000 000 16 Utilities - Electric $6,566,000.00

2 6530 080 322 000 000 16 Utilities - Natural Gas $700,000.00

2 6530 080 323 000 000 16 Utilities - Non Elect/Non Gas $900,000.00

2 6530 080 421 000 000 16 Fuel For Facilities $550,000.00

2 6540 080 171 000 000 16 Driver 1.00 $42,012.00

2 6540 080 176 000 000 16 Maintenance Personnel 9.00 $335,599.00

2 6540 080 211 000 000 16 Social Security $28,887.00

2 6540 080 221 000 000 16 Retirement $64,685.00


2 6540 080 312 000 000 16 Workshops- Custodians $3,500.00

2 6540 080 324 000 000 16 Other Purchased Services $275,000.00

2 6540 080 332 000 000 16 Travel $2,000.00



16 Total Plant Operations 382.00 $23,860,471.00

Final Budget




1 6550 056 165 000 000 17 Substitute Driver $445,000.00

1 6550 056 171 000 000 17 Driver 450.00 $4,100,000.00

1 6550 056 172 000 000 17 Driver Overtime $30,000.00

1 6550 056 175 000 000 17 Transportation Personnel 50.74 $1,883,025.00

1 6550 056 211 000 000 17 Social Security $494,039.00

1 6550 056 221 000 000 17 Retirement $850,000.00




1 6550 056 341 000 000 17 Telephone $3,000.00


1 6550 056 418 000 000 17 Software $20,000.00


1 6550 056 423 000 000 17 Gas/Diesel Fuel $1,200,000.00

1 6550 056 424 000 000 17 Oil $50,000.00

1 6550 056 425 000 000 17 Tires & Tubes $285,000.00

2 6550 056 171 000 000 17 Driver $235,000.00

2 6550 056 175 000 000 17 Transportation Personnel 7.00 $265,332.00

2 6550 056 211 000 000 17 Social Security $38,275.00

2 6550 056 221 000 000 17 Retirement $85,707.00





2 6550 056 332 000 000 17 Travel $7,000.00



2 6550 706 175 000 000 17 Transportation Personnel $52,824.00

2 6550 706 211 000 000 17 Social Security $4,041.00

2 6550 706 221 000 000 17 Retirement $9,049.00

2 6550 706 329 000 000 17 License Fee Reimbursements $40,000.00

17 Total Transportation 507.74 $12,963,465.00

Final Budget




2 6520 809 175 000 000 18 Print Shop Salaries 4.00 $107,680.00

2 6520 809 211 000 000 18 Social Security $8,238.00

2 6520 809 221 000 000 18 Retirement $18,446.00



2 6520 809 327 000 000 18 Rentals / Leases $275,000.00



2 6520 809 541 000 000 18 Equipment $10,000.00

2 6560 809 171 000 000 18 Driver 12.00 $339,978.00

2 6560 809 175 000 000 18 Skilled Tradesman 2.00 $70,865.00

2 6560 809 176 000 000 18 Foreman 5.00 $150,817.00

2 6560 809 199 000 000 18 Overtime $2,000.00

2 6560 809 211 000 000 18 Social Security $43,120.00

2 6560 809 221 000 000 18 Retirement $96,555.00



18 Total Education Resource Center 23.00 $1,351,038.00

Final Budget





2 6580 003 211 000 000 19 Social Security $25,233.00

2 6580 003 221 000 000 19 Retirement $56,501.00


2 6550 080 175 000 000 19 Trans Personnel 2.00 $70,600.00

2 6550 080 211 000 000 19 Social Security $5,401.00

2 6550 080 221 000 000 19 Retirement $12,094.00



2 6550 080 423 000 000 19 Gas/Diesel Fuel $300,000.00

2 6550 080 425 000 000 19 Tires & Tubes $30,000.00

2 6580 080 175 000 000 19 Skilled Trades 107.00 $3,565,860.00

2 6580 080 176 000 000 19 Manager 11.00 $648,739.00

2 6580 080 199 000 000 19 Overtime Pay $5,000.00

2 6580 080 211 000 000 19 Social Security $322,799.00

2 6580 080 221 000 000 19 Retirement $722,817.00





2 6580 080 327 000 000 19 Rentals / Leases $300,000.00

2 6580 080 332 000 000 19 Travel $6,000.00

2 6580 080 361 000 000 19 Membership Dues/Licensing Fees $20,000.00

2 6580 080 422 000 000 19 Repair Parts; Material & Labor $1,991,826.00


19 Total Plant Maintenance 131.00 $10,470,863.00

Final Budget




2 6400 810 152 000 000 20 Technician 9.00 $370,207.00

2 6400 810 192 000 000 20 Other Responsibility Stipend $40,000.00

2 6400 810 211 000 000 20 Social Security $31,381.00

2 6400 810 221 000 000 20 Retirement $70,268.00





2 6400 810 332 000 000 20 Travel $3,450.00

2 6400 810 343 000 000 20 Telecommunications $5,000.00


20 Total Information Technology 9.00 $948,477.00

Final Budget




1 5110 012 148 000 000 21 Non - Certified Instructor $727,000.00

1 5110 012 211 000 000 21 Social Security $55,615.00

1 5110 012 221 000 000 21 Retirement $32,858.00


1 5110 012 344 000 000 21 Cellular Phones $10,000.00

1 5110 012 372 000 000 21 Vehicle Liability Insurance $15,000.00



1 5110 012 423 000 000 21 Gas/Diesel Fuel $38,000.00

21 Total Driver Education $906,973.00

Final Budget






1 6400 015 211 000 000 22 Social Security $1,989.00

1 6400 015 221 000 000 22 Retirement $4,454.00



1 6400 015 343 000 000 22 Telecommunication Systems $31,001.00



2 5860 015 146 000 000 22 Technician 27.50 $1,158,812.00


2 5860 015 211 000 000 22 Fica Matching $89,531.00

2 5860 015 221 000 000 22 Ret. Matching $198,504.00



2 6540 080 341 000 000 22 Telephone $500,000.00

22 Total Technology 27.50 $2,722,705.00

Final Budget





1 5400 068 116 000 000 23 Assistant Principal 2.00 $106,254.00

1 5400 068 211 000 000 23 Social Security $8,128.00

1 5400 068 221 000 000 23 Retirement $18,201.00


1 5320 069 131 000 000 23 Social Worker 24.40 $1,026,781.00

1 5320 069 211 000 000 23 Social Security $78,549.00

1 5320 069 221 000 000 23 Retirement $175,888.00


1 5330 069 121 000 000 23 Teacher Salary 16.10 $628,160.00


1 5330 069 143 000 000 23 Tutor Salary $22,103.00

1 5330 069 211 000 000 23 Social Security $67,080.00

1 5330 069 221 000 000 23 Retirement $150,207.00



1 5830 069 131 000 000 23 Guidance Counselors 38.50 $1,689,641.00

1 5830 069 211 000 000 23 Social Security $129,258.00

1 5830 069 221 000 000 23 Retirement $289,436.00


1 5850 069 149 000 000 23 Safe School Coordinator - Non-Cert. 25.57 $610,833.00

1 5850 069 211 000 000 23 Social Security $46,729.00

1 5850 069 221 000 000 23 Retirement $104,636.00


1 5850 069 311 000 000 23 Contracted Service $1,835,335.00

2 5330 068 143 000 000 23 Tutor Salary $50,000.00

2 5330 068 211 000 000 23 Social Security $3,825.00

2 5330 068 221 000 000 23 Retirement $8,565.00

23 Total Remediation 117.57 $10,968,042.00

Final Budget




1 5210 007 133 000 000 24 Other Prof Assign 25.40 $1,385,000.00

1 5210 007 211 000 000 24 Social Security $105,953.00

1 5210 007 221 000 000 24 Retirement $237,251.00


2 5210 007 133 000 000 24 Other Prof Assign 2.00 $95,680.00


2 5210 007 211 000 000 24 Social Security $1,545.00

2 5210 007 221 000 000 24 Retirement $3,459.00




2 5210 007 326 000 000 24 Contract Rprs/Maint $2,000.00

2 5210 007 332 000 000 24 Travel $15,000.00

2 5210 007 371 000 000 24 Liability Insurance $2,960.00


24 Total Psychological Services 27.40 $2,106,852.00

Final Budget




1 5260 001 121 000 000 25 Teacher 53.00 $2,441,816.00


1 5260 001 211 000 000 25 Social Security $187,833.00

1 5260 001 221 000 000 25 Retirement $420,599.00




2 5260 034 314 000 000 25 Printing $500.00

2 5260 034 332 000 000 25 Travel $9,555.00


2 6206 034 211 000 000 25 Social Security $5,420.00

2 6206 034 221 000 000 25 Retirement $12,136.00




2 6550 034 171 000 000 25 Driver $500.00

2 6550 034 211 000 000 25 Social Security $38.00

2 6550 034 221 000 000 25 Retirement $86.00

25 Total Academically Gifted 54.00 $3,486,651.00

Final Budget





1 5110 001 211 000 000 27 Social Security $6,120.00

1 5110 001 221 000 000 27 Retirement $13,704.00


2 5120 009 181 000 000 27 Supplement $716,000.00

2 5120 009 211 000 000 27 Social Security $54,774.00

2 5120 009 221 000 000 27 Retirement $72,000.00

2 5210 009 181 000 000 27 Supplement $886,000.00

2 5210 009 211 000 000 27 Social Security $67,779.00

2 5210 009 221 000 000 27 Retirement $100,000.00

2 5220 009 181 000 000 27 Supplement $22,000.00

2 5220 009 211 000 000 27 Social Security $1,683.00

2 5220 009 221 000 000 27 Retirement $3,769.00

2 5230 009 181 000 000 27 Supplement $20,000.00

2 5230 009 211 000 000 27 Social Security $1,530.00

2 5230 009 221 000 000 27 Retirement $3,426.00

2 5240 009 181 000 000 27 Supplement $216,000.00

2 5240 009 211 000 000 27 Social Security $16,524.00

2 5240 009 221 000 000 27 Retirement $37,001.00

2 5250 009 181 000 000 27 Supplement $6,000.00

2 5250 009 211 000 000 27 Social Security $459.00

2 5250 009 221 000 000 27 Retirement $1,028.00

2 5260 009 181 000 000 27 Supplement $229,000.00

2 5260 009 211 000 000 27 Social Security $17,519.00

2 5260 009 221 000 000 27 Retirement $39,228.00

2 5270 009 181 000 000 27 Supplement $67,000.00

2 5270 009 211 000 000 27 Social Security $5,126.00

2 5270 009 221 000 000 27 Retirement $11,477.00

2 5320 009 181 000 000 27 Supplement $225,000.00

2 5320 009 211 000 000 27 Social Security $17,213.00

2 5320 009 221 000 000 27 Retirement $38,543.00

2 5330 009 181 000 000 27 Supplement $100,000.00

2 5330 009 211 000 000 27 Social Security $7,650.00

2 5330 009 221 000 000 27 Retirement $17,130.00

2 5400 009 181 000 000 27 Supplement $255,000.00

2 5400 009 211 000 000 27 Social Security $19,508.00

2 5400 009 221 000 000 27 Retirement $43,682.00

2 5810 009 181 000 000 27 Supplement $365,000.00

2 5810 009 211 000 000 27 Social Security $27,923.00

2 5810 009 221 000 000 27 Retirement $62,525.00

2 5830 009 181 000 000 27 Supplement $526,000.00

2 5830 009 211 000 000 27 Social Security $40,239.00

2 5830 009 221 000 000 27 Retirement $90,104.00

Final Budget




2 5840 009 181 000 000 27 Supplement $16,000.00

2 5840 009 211 000 000 27 Social Security $1,224.00

2 5840 009 221 000 000 27 Retirement $2,741.00

2 5850 009 181 000 000 27 Supplement $44,000.00

2 5850 009 211 000 000 27 Social Security $3,366.00

2 5850 009 221 000 000 27 Retirement $7,537.00

2 5860 009 181 000 000 27 Supplement $56,000.00

2 5860 009 211 000 000 27 Social Security $4,284.00

2 5860 009 221 000 000 27 Retirement $9,593.00

2 5880 009 181 000 000 27 Supplement $550.00

2 5880 009 211 000 000 27 Social Security $42.00

2 5880 009 221 000 000 27 Retirement $94.00


2 6110 009 211 000 000 27 Social Security $1,836.00

2 6110 009 221 000 000 27 Retirement $4,111.00

2 6120 009 181 000 000 27 Supplement $2,000.00

2 6120 009 211 000 000 27 Social Security $153.00

2 6120 009 221 000 000 27 Retirement $343.00

2 6200 009 181 000 000 27 Supplement $34,700.00

2 6200 009 211 000 000 27 Social Security $2,655.00

2 6200 009 221 000 000 27 Retirement $5,944.00

2 6400 009 181 000 000 27 Supplement $9,000.00

2 6400 009 211 000 000 27 Social Security $689.00

2 6400 009 221 000 000 27 Retirement $1,542.00

2 6540 009 181 000 000 27 Supplement $170,000.00

2 6540 009 211 000 000 27 Social Security $13,005.00

2 6540 009 221 000 000 27 Retirement $29,121.00

2 6550 009 181 000 000 27 Supplement $134,000.00

2 6550 009 211 000 000 27 Social Security $10,251.00

2 6550 009 221 000 000 27 Retirement $22,954.00

2 6560 009 181 000 000 27 Supplement $10,500.00

2 6560 009 211 000 000 27 Social Security $803.00

2 6560 009 221 000 000 27 Retirement $1,799.00

2 6580 009 181 000 000 27 Supplement $79,000.00

2 6580 009 211 000 000 27 Social Security $6,044.00

2 6580 009 221 000 000 27 Retirement $13,533.00

2 6610 009 181 000 000 27 Supplement $16,000.00

2 6610 009 211 000 000 27 Social Security $1,224.00

2 6610 009 221 000 000 27 Retirement $2,741.00

2 6710 009 181 000 000 27 Supplement $20,000.00

2 6710 009 211 000 000 27 Social Security $1,530.00

2 6710 009 221 000 000 27 Retirement $3,426.00

2 6920 009 181 000 000 27 Supplement $1,500.00

Final Budget




2 6920 009 211 000 000 27 Social Security $115.00

2 6920 009 221 000 000 27 Retirement $257.00


2 6550 056 211 000 000 27 Social Security $5,049.00

2 6550 056 221 000 000 27 Retirement $11,306.00

27 Total Other Compensation $5,933,226.00

Final Budget




1 5110 009 184 000 000 28 Longevity $200,000.00

1 5110 009 185 000 000 28 Bonus Leave Payoff $41,200.00


1 5110 009 188 000 000 28 Annual Leave Payoff $1,000,000.00

1 5110 009 189 000 000 28 St Disability $100,000.00

1 5110 009 211 000 000 28 Social Security $113,312.00

1 5110 009 221 000 000 28 Retirement $253,730.00

1 5120 009 188 000 000 28 Annual Leave $8,000.00

1 5120 009 189 000 000 28 St Disability $12,000.00

1 5120 009 211 000 000 28 Social Security $1,530.00

1 5210 009 184 000 000 28 Longevity $100,000.00

1 5210 009 185 000 000 28 Bonus Pay $10,000.00

1 5210 009 186 000 000 28 St Disability $25,000.00

1 5210 009 188 000 000 28 Annual Leave $150,000.00

1 5210 009 189 000 000 28 Annual Leave $40,000.00

1 5210 009 211 000 000 28 Social Security $24,863.00

1 5210 009 221 000 000 28 Retirement $55,673.00

1 5240 009 184 000 000 28 Longevity $13,000.00

1 5240 009 185 000 000 28 Bonus Pay $1,000.00

1 5240 009 188 000 000 28 Annual Leave $20,000.00

1 5240 009 211 000 000 28 Social Security $2,601.00

1 5240 009 221 000 000 28 Retirement $5,824.00

1 5260 009 188 000 000 28 Annual Leave $30,000.00

1 5260 009 211 000 000 28 Social Security $2,295.00

1 5260 009 221 000 000 28 Retirement $5,139.00

1 5320 009 188 000 000 28 Annual Leave $20,000.00

1 5320 009 211 000 000 28 Social Security $1,530.00

1 5320 009 221 000 000 28 Retirement $3,426.00

1 5330 009 184 000 000 28 Longevity $30,000.00

1 5330 009 188 000 000 28 Annual Leave $20,000.00

1 5330 009 189 000 000 28 St Disability $1,000.00

1 5330 009 211 000 000 28 Social Security $3,902.00

1 5330 009 221 000 000 28 Retirement $8,736.00

1 5340 009 184 000 000 28 Longevity $3,000.00

1 5340 009 211 000 000 28 Social Security $230.00

1 5340 009 221 000 000 28 Retirement $514.00

1 5400 009 186 000 000 28 St Disability $5,000.00

1 5400 009 188 000 000 28 Annual Leave $100,000.00

1 5400 009 211 000 000 28 Social Security $8,033.00

1 5400 009 221 000 000 28 Retirement $17,987.00

1 5810 009 185 000 000 28 Bonus Pay $500.00

1 5810 009 188 000 000 28 Annual Leave $55,000.00

1 5810 009 211 000 000 28 Social Security $4,246.00

Final Budget




1 5810 009 221 000 000 28 Retirement $9,507.00

1 5830 009 188 000 000 28 Annual Leave $100,000.00

1 5830 009 189 000 000 28 S T Disability $20,000.00

1 5830 009 211 000 000 28 Social Security $9,180.00

1 5830 009 221 000 000 28 Retirement $20,556.00

1 5840 009 184 000 000 28 Longevity $3,000.00

1 5840 009 185 000 000 28 Bonus Pay $3,000.00

1 5840 009 188 000 000 28 Annual Leave $15,000.00

1 5840 009 211 000 000 28 Social Security $1,607.00

1 5840 009 221 000 000 28 Retirement $3,597.00

1 5850 009 184 000 000 28 Longevity $15,000.00

1 5850 009 185 000 000 28 Bonus Pay $16,000.00

1 5850 009 188 000 000 28 Annual Leave $7,500.00

1 5850 009 211 000 000 28 Social Security $2,945.00

1 5850 009 221 000 000 28 Retirement $6,595.00

1 5860 009 184 000 000 28 Longevity $30,000.00

1 5860 009 185 000 000 28 Bonus Pay $4,000.00


1 5860 009 188 000 000 28 Annual Leave $15,000.00

1 5860 009 211 000 000 28 Social Security $5,279.00

1 5860 009 221 000 000 28 Retirement $11,820.00

1 6110 009 184 000 000 28 Longevity $40,000.00

1 6110 009 185 000 000 28 Bonus Leave $20,000.00

1 6110 009 188 000 000 28 Annual Leave $30,000.00

1 6110 009 211 000 000 28 Social Security $6,885.00

1 6110 009 221 000 000 28 Retirement $15,417.00

1 6120 009 184 000 000 28 Longevity $1,000.00

1 6120 009 211 000 000 28 Social Security $77.00

1 6120 009 221 000 000 28 Retirement $171.00

1 6200 009 184 000 000 28 Longevity $2,000.00

1 6200 009 188 000 000 28 Annual Leave $200.00

1 6200 009 211 000 000 28 Social Security $168.00

1 6200 009 221 000 000 28 Retirement $377.00

1 6540 009 184 000 000 28 Longevity $75,000.00

1 6540 009 185 000 000 28 Bonus Pay $25,000.00

1 6540 009 186 000 000 28 St Disability $30,000.00

1 6540 009 188 000 000 28 Annual Leave $50,000.00

1 6540 009 189 000 000 28 St Disability $20,000.00

1 6540 009 211 000 000 28 Social Security $15,300.00

1 6540 009 221 000 000 28 Retirement $34,260.00

1 6550 009 184 000 000 28 Longevity $65,000.00

1 6550 009 185 000 000 28 Bonus Pay $13,000.00

1 6550 009 186 000 000 28 S-T Disability $25,000.00

Final Budget




1 6550 009 188 000 000 28 Annual Leave $50,000.00

1 6550 009 189 000 000 28 St Disability $15,000.00

1 6550 009 211 000 000 28 Social Security $12,852.00

1 6550 009 221 000 000 28 Retirement $28,778.00

1 6580 009 184 000 000 28 Longevity $5,000.00

1 6580 009 185 000 000 28 Longevity $15,000.00

1 6580 009 188 000 000 28 Annual Leave $5,000.00

1 6580 009 211 000 000 28 Social Security $1,913.00

1 6580 009 221 000 000 28 Retirement $4,283.00

1 6620 009 184 000 000 28 Longevity $12,000.00

1 6620 009 185 000 000 28 Bonus Pay $15,000.00

1 6620 009 188 000 000 28 Annual Leave $15,000.00

1 6620 009 211 000 000 28 Social Security $3,213.00

1 6620 009 221 000 000 28 Retirement $7,195.00

1 6840 009 184 000 000 28 Longevity $1,000.00

1 6840 009 211 000 000 28 Social Security $77.00

1 6840 009 221 000 000 28 Retirement $171.00

1 6941 009 184 000 000 28 Longevity $10,000.00

1 6941 009 211 000 000 28 Social Security $765.00

1 6941 009 221 000 000 28 Retirement $1,713.00

1 6942 009 184 000 000 28 Longevity $10,000.00

1 6942 009 211 000 000 28 Social Security $765.00

1 6942 009 221 000 000 28 Retirement $1,713.00

1 7200 009 186 000 000 28 St Disability $17,147.00

2 5110 009 184 000 000 28 Longevity $90,000.00

2 5110 009 188 000 000 28 Annual Leave $19,000.00

2 5110 009 189 000 000 28 S T Disability $5,000.00

2 5110 009 211 000 000 28 Social Security $50,796.00

2 5110 009 221 000 000 28 Retirement $63,800.00


2 5110 009 233 000 000 28 Unemployment $120,000.00

2 5120 009 184 000 000 28 Longevity $3,000.00

2 5120 009 211 000 000 28 Social Security $230.00

2 5120 009 221 000 000 28 Retirement $514.00

2 5210 009 184 000 000 28 Longevity $35,000.00

2 5210 009 185 000 000 28 Bonus Pay $5,000.00

2 5210 009 188 000 000 28 Annual Leave $17,500.00

2 5210 009 211 000 000 28 Social Security $4,399.00

2 5210 009 221 000 000 28 Retirement $9,850.00

2 5230 009 184 000 000 28 Longevity $2,000.00

2 5230 009 211 000 000 28 Social Security $153.00

2 5230 009 221 000 000 28 Retirement $343.00

2 5240 009 184 000 000 28 Longevity $1,000.00

Final Budget




2 5240 009 211 000 000 28 Social Security $77.00

2 5240 009 221 000 000 28 Retirement $171.00

2 5260 009 184 000 000 28 Longevity $2,000.00

2 5260 009 211 000 000 28 Social Security $153.00

2 5260 009 221 000 000 28 Retirement $343.00

2 5270 009 184 000 000 28 Longevity $2,000.00

2 5270 009 211 000 000 28 Social Security $153.00

2 5270 009 221 000 000 28 Retirement $343.00

2 5320 009 184 000 000 28 Longevity $6,000.00

2 5320 009 211 000 000 28 Social Security $459.00

2 5320 009 221 000 000 28 Retirement $1,028.00

2 5330 009 184 000 000 28 Longevity $2,000.00

2 5330 009 185 000 000 28 Bonus Pay $5,000.00

2 5330 009 188 000 000 28 Annual Leave $20,000.00

2 5330 009 211 000 000 28 Social Security $2,066.00

2 5330 009 221 000 000 28 Retirement $4,625.00

2 5340 009 184 000 000 28 Longevity $7,000.00

2 5340 009 185 000 000 28 Bonus Pay $3,500.00

2 5340 009 188 000 000 28 Annual Leave $20,000.00

2 5340 009 211 000 000 28 Social Security $2,333.00

2 5340 009 221 000 000 28 Retirement $5,225.00

2 5400 009 184 000 000 28 Longevity $185,000.00

2 5400 009 185 000 000 28 Bonus Pay $15,000.00

2 5400 009 188 000 000 28 Annual Leave $40,000.00

2 5400 009 211 000 000 28 Social Security $18,360.00

2 5400 009 221 000 000 28 Retirement $41,112.00

2 5401 009 188 000 000 28 Annual Leave $200.00

2 5401 009 211 000 000 28 Social Security $15.00

2 5401 009 221 000 000 28 Retirement $34.00

2 5402 009 188 000 000 28 Annual Leave $4,000.00

2 5402 009 211 000 000 28 Social Security $306.00

2 5402 009 221 000 000 28 Retirement $685.00

2 5810 009 184 000 000 28 Longevity $7,000.00

2 5810 009 211 000 000 28 Social Security $536.00

2 5810 009 221 000 000 28 Retirement $1,199.00

2 5830 009 184 000 000 28 Longevity $3,000.00

2 5830 009 211 000 000 28 Social Security $230.00

2 5830 009 221 000 000 28 Retirement $514.00

2 5840 009 184 000 000 28 Longevity $1,500.00

2 5840 009 211 000 000 28 Social Security $115.00

2 5840 009 221 000 000 28 Retirement $257.00

2 5850 009 184 000 000 28 Longevity $3,500.00

2 5850 009 211 000 000 28 Social Security $268.00

Final Budget




2 5850 009 221 000 000 28 Retirement $600.00

2 5860 009 184 000 000 28 Longevity $38,000.00

2 5860 009 188 000 000 28 Annual Leave $8,000.00

2 5860 009 211 000 000 28 Social Security $3,519.00

2 5860 009 221 000 000 28 Retirement $7,880.00

2 5880 009 184 000 000 28 Longevity $200.00

2 5880 009 188 000 000 28 Annual Leave $100.00

2 5880 009 211 000 000 28 Social Security $23.00

2 5880 009 221 000 000 28 Retirement $51.00

2 6110 009 184 000 000 28 Longevity $67,500.00

2 6110 009 185 000 000 28 Bonus Pay $20,000.00

2 6110 009 188 000 000 28 Annual Leave $5,000.00

2 6110 009 211 000 000 28 Social Security $7,076.00

2 6110 009 221 000 000 28 Retirement $15,845.00


2 6120 009 184 000 000 28 Longevity $1,500.00

2 6120 009 211 000 000 28 Social Security $115.00

2 6120 009 221 000 000 28 Retirement $257.00

2 6200 009 184 000 000 28 Longevity $13,000.00

2 6200 009 185 000 000 28 Bonus Pay $5,000.00

2 6200 009 188 000 000 28 Annual Leave $5,000.00

2 6200 009 211 000 000 28 Social Security $1,760.00

2 6200 009 221 000 000 28 Retirement $3,940.00

2 6206 009 184 000 000 28 Longevity $4,000.00

2 6206 009 211 000 000 28 Social Security $306.00

2 6206 009 221 000 000 28 Retirement $685.00

2 6300 009 184 000 000 28 Longevity $4,500.00

2 6300 009 211 000 000 28 Social Security $344.00

2 6300 009 221 000 000 28 Retirement $771.00

2 6400 009 184 000 000 28 Longevity $11,000.00

2 6400 009 185 000 000 28 Bonus Pay $4,000.00

2 6400 009 188 000 000 28 Annual Leave $5,000.00

2 6400 009 211 000 000 28 Social Security $1,530.00

2 6400 009 221 000 000 28 Retirement $3,426.00

2 6520 009 184 000 000 28 Longevity $5,000.00

2 6520 009 188 000 000 28 Annual Leave $5,000.00

2 6520 009 211 000 000 28 Social Security $765.00

2 6520 009 221 000 000 28 Retirement $1,713.00

2 6540 009 184 000 000 28 Longevity $43,005.00

2 6540 009 188 000 000 28 Annual Leave $5,000.00

2 6540 009 211 000 000 28 Social Security $3,672.00

2 6540 009 221 000 000 28 Retirement $8,223.00

2 6550 009 184 000 000 28 Longevity $40,000.00

Final Budget




2 6550 009 185 000 000 28 Bonus Pay $1,000.00

2 6550 009 211 000 000 28 Social Security $3,137.00

2 6550 009 221 000 000 28 Retirement $7,023.00

2 6560 009 184 000 000 28 Longevity $18,000.00

2 6560 009 188 000 000 28 Annual Leave $4,000.00

2 6560 009 211 000 000 28 Social Security $1,683.00

2 6560 009 221 000 000 28 Retirement $3,769.00

2 6570 009 184 000 000 28 Longevity $2,500.00

2 6570 009 211 000 000 28 Social Security $191.00

2 6570 009 221 000 000 28 Retirement $428.00

2 6580 009 184 000 000 28 Longevity $97,800.00

2 6580 009 185 000 000 28 Bonus Pay $4,000.00

2 6580 009 188 000 000 28 Annual Leave $5,000.00

2 6580 009 189 000 000 28 S-T Disability $10,000.00

2 6580 009 211 000 000 28 Social Security $8,935.00

2 6580 009 221 000 000 28 Retirement $20,008.00

2 6610 009 184 000 000 28 Longevity $29,000.00

2 6610 009 185 000 000 28 Bonus Pay $7,000.00

2 6610 009 188 000 000 28 Annual Leave $8,000.00

2 6610 009 211 000 000 28 Social Security $3,366.00

2 6610 009 221 000 000 28 Retirement $7,537.00

2 6620 009 184 000 000 28 Longevity $25,000.00

2 6620 009 185 000 000 28 Bonus Pay $5,000.00

2 6620 009 188 000 000 28 Annual Leave $5,000.00

2 6620 009 211 000 000 28 Social Security $2,678.00

2 6620 009 221 000 000 28 Retirement $5,996.00

2 6710 009 184 000 000 28 Longevity $16,000.00

2 6710 009 185 000 000 28 Bonus Pay $5,000.00

2 6710 009 211 000 000 28 Social Security $1,607.00

2 6710 009 221 000 000 28 Retirement $3,597.00

2 6920 009 184 000 000 28 Longevity $1,000.00

2 6920 009 211 000 000 28 Social Security $77.00

2 6920 009 221 000 000 28 Retirement $171.00

2 6942 009 184 000 000 28 Longevity $16,000.00

2 6942 009 211 000 000 28 Social Security $1,224.00

2 6942 009 221 000 000 28 Retirement $2,741.00

28 Total Benefits $6,030,963.00

Final Budget




3 5110 103 121 000 000 29 Teacher Salary $780,938.00

3 5110 103 135 000 000 29 Instructional Facilitator $57,960.00

3 5110 103 162 000 000 29 Substitute Pay $15,000.00

3 5110 103 163 000 000 29 Substitute Pay $137,526.00

3 5110 103 180 000 000 29 Bonus Pay (No Retirement) $15,000.00


3 5110 103 184 000 000 29 Longevity $3,000.00

3 5110 103 193 000 000 29 Mentor Pay $162,564.00



3 5110 103 211 000 000 29 Social Security $106,626.00

3 5110 103 221 000 000 29 Retirement $184,784.00



3 5110 103 352 000 000 29 Employee Education Reimb. $10,000.00

3 5110 103 418 000 000 29 Software $14,025.00

3 6110 103 113 000 000 29 Salary - Coordinators $42,014.00

3 6110 103 180 000 000 29 Bonus Pay $500.00

3 6110 103 184 000 000 29 Longevity $1,891.00

3 6110 103 211 000 000 29 Social Security $3,397.00

3 6110 103 221 000 000 29 Retirement $7,607.00


3 6620 103 151 000 000 29 Director $29,348.00

3 6620 103 180 000 000 29 Bonus Pay $500.00

3 6620 103 181 000 000 29 Supplement $480.00

3 6620 103 184 000 000 29 Longevity $1,321.00

3 6620 103 211 000 000 29 Social Security $2,421.00

3 6620 103 221 000 000 29 Retirement $5,421.00


3 8100 103 392 000 000 29 Indirect Cost $33,470.00

29 Total Title II $2,159,332.00

Final Budget




3 5320 050 131 000 000 30 Social Worker $73,666.00


3 5320 050 211 000 000 30 Social Security $6,114.00

3 5320 050 221 000 000 30 Retirement $13,692.00


3 5330 050 121 000 000 30 Teacher Salary $5,202,861.00

3 5330 050 122 000 000 30 Interim Teacher $15,000.00

3 5330 050 135 000 000 30 Lead Teacher $128,440.00


3 5330 050 143 000 000 30 Tutor Salary (Regular Day) $390,175.00

3 5330 050 162 000 000 30 Substitute Pay $60,000.00

3 5330 050 163 000 000 30 Substitute Pay $55,000.00

3 5330 050 164 000 000 30 Substitute $5,000.00

3 5330 050 166 000 000 30 Ta When Sub For Staff Dev $500.00

3 5330 050 167 000 000 30 Teacher Assist. When Sub $500.00

3 5330 050 180 000 000 30 Bonus Pay $17,627.00


3 5330 050 183 000 000 30 Bonus Pay $230.00

3 5330 050 184 000 000 30 Longevity $15,000.00


3 5330 050 211 000 000 30 Social Security $561,475.00

3 5330 050 221 000 000 30 Retirement $1,168,693.00





3 5330 050 462 000 000 30 Computer Equipment < $500 $30,000.00



3 5340 050 121 000 000 30 Teacher $1,601,219.00

3 5340 050 122 000 000 30 Interim Teacher $5,000.00



3 5340 050 143 000 000 30 Tutor $20,000.00

3 5340 050 162 000 000 30 Substitute Pay $30,000.00

3 5340 050 163 000 000 30 Substitute Pay $1,000.00

3 5340 050 180 000 000 30 Bonus Pay $19,588.00

3 5340 050 181 000 000 30 Supplement $159,504.00

3 5340 050 183 000 000 30 Bonus $1,500.00

3 5340 050 184 000 000 30 Longevity $35,564.00

3 5340 050 189 000 000 30 S T Disability $5,000.00

3 5340 050 211 000 000 30 Social Security $203,039.00

3 5340 050 221 000 000 30 Retirement $449,339.00

Final Budget






3 5340 050 332 000 000 30 Travel $1,000.00

3 5340 050 333 000 000 30 Field Trips $1,000.00

3 5340 050 341 000 000 30 Telephone $400.00


3 5340 050 418 000 000 30 Software Supplies $5,000.00



3 5810 050 181 000 000 30 Supplement $1,259.00

3 5810 050 211 000 000 30 Social Security $2,719.00

3 5810 050 221 000 000 30 Retirement $6,088.00


3 5830 050 131 000 000 30 Guidance Counselor $22,000.00


3 5830 050 211 000 000 30 Social Security $1,826.00

3 5830 050 221 000 000 30 Retirement $4,089.00


3 5880 050 146 000 000 30 Parent Assistant $347,383.00


3 5880 050 211 000 000 30 Social Security $27,042.00

3 5880 050 221 000 000 30 Retirement $50,724.00



3 5880 050 459 000 000 30 Food $3,000.00


3 6300 050 135 000 000 30 Lead Teacher $137,000.00


3 6300 050 180 000 000 30 Bonus Pay $8,170.00


3 6300 050 184 000 000 30 Longevity Pay $18,855.00

3 6300 050 211 000 000 30 Social Security $55,152.00

3 6300 050 221 000 000 30 Retirement $122,954.00



3 6300 050 314 000 000 30 Printing & Binding $600.00

3 6300 050 332 000 000 30 Travel $9,500.00

3 6300 050 342 000 000 30 Postage $1,500.00


3 6300 050 461 000 000 30 Equipment $500.00

3 6550 050 171 000 000 30 Driver $5,000.00

3 6550 050 211 000 000 30 Social Security $383.00

3 6550 050 221 000 000 30 Retirement $857.00

Final Budget





3 8100 050 392 000 000 30 Indirect Cost $282,792.00

3 8200 050 399 000 000 30 Unbudgeted Reserve $6,923.00

3 5330 105 121 000 000 30 Teacher Salary $185,000.00

3 5330 105 162 000 000 30 Substitute Pay $5,000.00

3 5330 105 163 000 000 30 Substitute Pay $2,000.00


3 5330 105 184 000 000 30 Longevity $5,550.00

3 5330 105 211 000 000 30 Social Security $16,386.00

3 5330 105 221 000 000 30 Retirement $35,493.00



30 Total Title I $18,962,056.00

Final Budget




2 5840 048 163 000 000 31 Substitute Pay $1,161.00

2 5840 048 211 000 000 31 Social Security $89.00


2 5840 048 332 000 000 31 Travel $1,500.00


2 6840 048 341 000 000 31 Telephone $134.00

31 Total Healthful Living $25,928.00

Final Budget




2 5850 048 333 000 000 32 Fieldtrips $3,800.00





32 Total Safe Schools $21,300.00

Final Budget







2 6950 812 332 000 000 37 Travel $20,000.00

2 6950 812 361 000 000 37 Memberships $3,000.00


37 Total Communications $91,000.00



5 7200 035 152 000 000 41 Technician $125,000.00

5 7200 035 174 000 000 41 Cafeteria Workers & Cashiers $4,493,380.00

5 7200 035 176 000 000 41 Cafeteria Manager $1,709,000.00

5 7200 035 184 000 000 41 Longevity $180,000.00


5 7200 035 188 000 000 41 Annual Leave Payout $50,000.00


5 7200 035 199 000 000 41 Overtime Pay $1,000.00

5 7200 035 211 000 000 41 Social Security $566,320.00

5 7200 035 221 000 000 41 Retirement $681,000.00


5 7200 035 232 000 000 41 Er Workers' Comp Ins Cost $110,000.00




5 7200 035 332 000 000 41 Travel $65,000.00

5 7200 035 341 000 000 41 Telephone $15,000.00

5 7200 035 342 000 000 41 Postage $4,000.00

5 7200 035 361 000 000 41 Membership Dues $15,000.00

5 7200 035 362 000 000 41 Bank Service Fee $28,000.00




5 7200 035 451 000 000 41 Food Purchases $9,950,000.00

5 7200 035 453 000 000 41 Food Used $1,080,000.00

5 7200 035 461 000 000 41 Furniture & Equipment - Inventoried $20,000.00

5 7200 035 462 000 000 41 Non Cap Computer Equip $5,600.00

5 7200 035 472 000 000 41 Sales And Use Tax Refund -$24,500.00

5 7200 035 541 000 000 41 Equipment Over $500 $600,000.00

5 7200 035 571 000 000 41 Fa $500,000.00

5 8100 035 392 000 000 41 Indirect Cost $1,600,000.00

41 Total Children Nutrition $25,767,000.00


5 7100 701 141 000 000 42 Prime Time Admin Position 1.00 $24,000.00

Final Budget





5 7100 701 175 000 000 42 Custodian 1.00 $29,000.00

5 7100 701 178 000 000 42 Prime Time Site Director 130.00 $1,071,289.00

5 7100 701 181 000 000 42 Supplementary Pay 135.00 $35,000.00

5 7100 701 184 000 000 42 Longevity $35,000.00


5 7100 701 188 000 000 42 Annual Leave $15,000.00

5 7100 701 199 000 000 42 Overtime Payment $500.00

5 7100 701 211 000 000 42 Social Security $125,000.00

5 7100 701 221 000 000 42 Retirement 12.00 $80,000.00

5 7100 701 231 000 000 42 Hospitalization 12.00 $70,000.00






5 7100 701 327 000 000 42 Rentals / Leases $10,000.00

5 7100 701 332 000 000 42 Travel $12,000.00

5 7100 701 333 000 000 42 Field Trips $13,000.00

5 7100 701 341 000 000 42 Telephone $45,000.00

5 7100 701 342 000 000 42 Postage $3,000.00

5 7100 701 362 000 000 42 Bank Service Fees $50,000.00

5 7100 701 392 000 000 42 Indirect Cost $1,160,000.00



5 7100 701 422 000 000 42 Rep Parts, Material & Labor $1,500.00




42 Total Prime Time 301.00 $3,759,291.00

Final Budget




2 8100 036 717 000 000 61 Payments To Charter Schools $1,500,000.00

61 Total Other Increases $1,500,000.00

Grand Total 6396.44 $463,358,645.00

Final Budget

Date post:	18-Jun-2020
Category:	Documents
Upload:	others
View:	1 times
Download:	0 times

APPROVED BUDGET 2017 - 2018 SCHOOL YEAR October 10,...

Documents