+ All Categories
Home > Documents > Mock Budget

Mock Budget

Date post: 02-May-2017
Category:
Upload: viola-gilbert
View: 218 times
Download: 1 times
Share this document with a friend
21
Hope Creek Elementary School Presented by: Melissa Strickland Joey Briggs Viola Gilbert Chad Geary
Transcript
Page 1: Mock Budget

Hope Creek Elementary School

Presented by:Melissa Strickland Joey Briggs

Viola Gilbert Chad Geary

Page 2: Mock Budget

Mission Statement

Hope Creek Elementary School is committed to creating an environment conducive to learning that empowers all students to become respectful, productive, and independently engaged thinkers for our changing society.

Failure is not an option…..

Page 3: Mock Budget

About Our School

Hope Creek Elementary School was established in 1978. It is set in northeast North Carolina and serves a diverse population of students. We implement North Carolina Common Core Standards and use research-based instruction to enable all students to attain their highest level of academic performance. Hope Creek provides Covey based strategies to enhance the development of individual talents and interests.

Student Population• 563 students grades K-5 • 450 Title I students

Page 4: Mock Budget

Total Number of Students 563Title I Students 450

Page 5: Mock Budget

Administrative Staff• 1 Principal• 1 Assistant Principal• 1 School Counselor

Page 6: Mock Budget

School Teaching Staff

• 26 Grade Teachers• 1 PE Teacher• 1 Art Teacher

• 1 Music Teacher• 1 Media Specialist• 2 EC Teachers• 2 Reading Specialists

Page 7: Mock Budget

Staff Distribution• 22:1 student to teacher ratio

Page 8: Mock Budget

Hope Creek Committees:Providing opportunities for leadership

• Safe Schools Committee/PBIS

• Professional Learning Communities

• Hospitality Committee• School Improvement

Team

• HELP/RTI Team• Mentor Program• Curriculum/ Instruction

Committee• Technology Committee

Page 9: Mock Budget

Administrative Staff 3 Certified Staff 34

Total Staff 56

Page 10: Mock Budget

State & Board Funds

  ADM ADAState Funds

Local Funds

Local Copier

Field Trips

Office Supp.

Janitorial Supp.

Total Money

Student Population 563 97% $14,075 $7,630 $8,445 $663 $713 $3,941 $35,467

                   

                   

Title I (Free & Reduced)     $180,000           $180,000

                   

         Total

Budget       $215,467

Page 11: Mock Budget

State Instructional Funds $14,075Local Instructional Funds $7,630

Page 12: Mock Budget

Account Number (Including School Number)

Description Budget Amount

Fund Purpose PRC Object School Code

All Items Should be Instructional

1 5110 061 411 374 State Instructional Supplies

$ 14,075

2 5110 061 411 374 Local Instructional Supplies

$ 7,630

2 5110 061 411 374 Copier Services $ 8,445

2 5110 061 333 374 Field Trips $ 663

2 5400 005 411 374 School Office Supplies $ 713

3 6540 804 411 374 Janitorial Supplies $ 3,941

3 5320 050 131 374 Title 1 $ 180,000

School Budget to Superintendent

Page 13: Mock Budget

Account Number Description Budget Amount

Fund Purpose PRC Object School Code

All Items Should be Instructional

111

511051105110

061061061

411411411

374374374

Academic ProgramsLaminator FilmCopy Paper

$ 8,000$ 2,000$ 4,075

222

511051105110

061061061

411411327

374374374

Teacher AllotmentInstructional Supplies Lease 3 Copy Machines (standard)

$ 4,950$ 2,680$ 3,600

222

511051105110

061061061

327327327

374374374

1 Risograph MachineTonerScheduled Maintenance

$ 3,345$ 1,000$ 500

2223

5110540065405320

061005804050

333411411131

374374374374

Field TripsSchool Office SuppliesJanitorial SuppliesParent/Community Outreach

$ 663$ 713$ 3,941$ 15,000

333

532053205320

050050050

131131131

374374374

Professional DevelopmentTechnologyReading Specialists

$ 9,500$ 59,713$ 92,787

3 5320 050 131 374 Substitutes $ 3,000

Page 14: Mock Budget

School Budget to Superintendent(Fringe Benefits)

Social Security @ 7.65%

Retirement @ 14.23%

Hospitalization @ $5,192

Reading Specialist Salary (0-4 years experience) $33,800.00Hospitalization +5,192.00Social Security @ 7.65% +2,591.82Retirement @14.23% +4,809.74

Total $46,393.56

Page 15: Mock Budget

State Instructional Supplies = $14,075

Success Maker Study Island Accelerated Reader Raz- Kids

Copy Paper $4075

Laminating Film$2,000

Academic Programs $8,000

Page 16: Mock Budget

Local Instructional Supplies = $ 7,630

Pencils + Pens = $225

Markers + Crayons = $235

Glue + Scissors = $150

Rulers +Calculators+Protractors = $500

Printer Ink = $1,010

Construction Paper = $410

Teacher allotment (34 @ $10) = $5,100

Page 17: Mock Budget

Local Copier Services = $8,445

Lease 3 Copy Machines = $3,600

Risograph = $3,345 Scheduled Maintenance = $500

Toner = $1,000

Page 18: Mock Budget

Field Trips = $663

Bus Drivers + Gas = $663

Page 19: Mock Budget

Janitorial Supplies = $3,941

Toilet tissue + Paper Towels = $2,000

Cleaning Chemicals $1,841 Disposable Gloves $100

Page 20: Mock Budget

School Office Supplies = $713

Page 21: Mock Budget

Title 1= $180,000

2 Reading Specialists =$85,462.08Technology = $62,037.92

Parent/Community Outreach = $20,000

Professional Development =$9,500

Substitutes =$3,000


Recommended