Return to Summary Page Return to Web
General School Fund FY00 ADM 1366 FY01 School Board Request FY01 Proposed By Board of Supervisors FY01Final from GA Session ADM 1352  FY01 Revised ADM 1395 Inc/Dec From FY00 % Inc/Dec Inc/Dec From Advertise- ment % Inc/Dec from AD Inc/Dec From FY00 GA % Inc/Dec FY01 Difference from School Request FY01 Adopted Budget FY02 School Board Request   ADM 1375 Inc/Dec over FY 01 SB Request SBR Inc/Dec over FY 01 Adopted Proposed by Board of Supervisors ADM 1375 BSP Inc/Dec over FY 01 Adopted % Inc/Dec Inc/Dec For Revised ADM % Inc/Dec
State Funds 3,745,896.00 4,123,794.00 4,123,794.00 4,053,956.00 4,148,780.00 ######## 10.09% #REF! #REF! ######## 8.22% 24,986.00 4,580,866.00 4,626,824.00 503,030.00 45,958.00 4,626,824.00 45,958.00 1.00% ######## 10.76% ######## ########
Federal Funds 683,390.70 532,792.38 532,792.00 532,792.00 532,792.00 ######## -22.04% #REF! #REF! ######## -22.04% (0.38) 571,896.00 674,459.00 141,666.62 102,563.00 674,459.00 102,563.00 17.93% ######## -22.04% ########
Other Funds 17,900.00 16,900.00 16,900.00 16,900.00 16,900.00 (1,000.00) -5.59% #REF! #REF! (1,000.00) -5.59% 16,900.00 19,900.00 3,000.00 3,000.00 19,900.00 3,000.00 17.75% (1,000.00) -5.59% ########
#REF! ########
Local Funds #REF!
Operation 3,994,909.00 4,410,391.23 3,994,909.00 3,994,909.00 4,467,809.00 #REF! #REF! 57,417.77 4,100,018.00 4,684,723.00 274,331.77 584,705.00 4,612,714.00 512,696.00 12.50% ######## 11.84% ######## ######## 4550018 4100018 ########
Debt Service 457,372.00 1,245,375.00 850,001.00 850,001.00 850,001.00 ######## 85.84% #REF! #REF! ######## 85.84% (395,374.00) 850,001.00 701,796.00 (543,579.00) (148,205.00) 705,096.00 (144,905.00) -17.05% ######## 85.84%
Total Local Funds 4,452,281.00 5,655,766.23 4,844,910.00 4,844,910.00 5,317,810.00 ######## 8.82% #REF! #REF! ######## 8.82% (337,956.23) 4,950,019.00 5,386,519.00 (269,247.23) 436,500.00 5,317,810.00 367,791.00 7.43% ######## 19.44%
#REF! ########
Total General Fund 8,899,467.70 10,329,252.61 9,518,396.00 9,448,558.00 10,016,282.00 ######## 6.95% #REF! #REF! ######## 6.17% (312,970.61) 10,119,681.00 10,707,702.00 378,449.39 588,021.00 10,638,993.00 519,312.00 5.13% ######## 12.55% ########
#REF!
School Food Fund #REF!
Local Sales 235,075.47 248,588.73 248,588.73 248,588.73 248,588.73 ######## 5.75% ######## 5.75% ######## 5.75% 248,513.00 251,385.00 2,796.27 2,872.00 251,385.00 2,872.00 1.16% ######## 5.75%
Bank Interest/Rebates 1,200.00 1,249.23 1,249.23 1,249.23 1,249.23 49.23 4.10% 49.23 4.10% 49.23 4.10% 1,249.00 1,200.00 (49.23) (49.00) 1,200.00 (49.00) -3.92% 49.23 4.10%
State Funds 8,000.00 6,600.00 6,600.00 6,600.00 6,600.00 (1,400.00) -17.50% (1,400.00) -17.50% (1,400.00) -17.50% 6,676.00 6,676.00 76.00 6,676.00 (1,400.00) -17.50%
Federal Funds 148,000.00 169,500.00 169,500.00 169,500.00 169,500.00 ######## 14.53% ######## 14.53% ######## 14.53% 169,500.00 170,000.00 500.00 500.00 170,000.00 500.00 0.29% ######## 14.53%
Total School Food Fund 392,275.47 425,937.96 425,937.96 425,937.96 425,937.96 ######## 8.58% #REF! #REF! ######## 8.58% 425,938.00 429,261.00 3,323.04 3,323.00 429,261.00 3,323.00 0.78% ######## 8.58%
#REF!
Textbook Fund #REF!
State Funds 22,601.00 37,100.00 37,100.00 37,100.00 37,100.00 ######## 64.15% ######## 64.15% ######## 64.15% 37,100.00 37,100.00 36,568.00 (532.00) (532.00) 36,568.00 (532.00) -1.43% ######## 64.15%
Local Funds 57,399.00 32,900.00 32,900.00 32,900.00 32,900.00 ######## -42.68% ######## -42.68% ######## -42.68% 32,900.00 32,900.00 47,651.00 14,751.00 14,751.00 47,651.00 14,751.00 44.84% ######## -42.68%
Carry-Over Textbook Funds #REF! 69505
Total Textbook Fund 80,000.00 70,000.00 70,000.00 70,000.00 70,000.00 ######## -12.50% #REF! #REF! ######## -12.50% 70,000.00 70,000.00 84,219.00 14,219.00 14,219.00 84,219.00 14,219.00 20.31% ######## -12.50% #REF!
#REF!
Capital Improvement Fund Local #REF!
Replacement of Buses 90,400.00 102,934.00 102,934.00 102,934.00 102,934.00 ######## 13.87% #REF! #REF! ######## 13.87% 102,934.00 102,934.00 141,564.00 38,630.00 38,630.00 (102,934.00) -100.00% ######## 13.87%
Capital Improvement #REF! #REF!
Repairs #REF!
Total Capital Improvement Fund Local 90,400.00 102,934.00 102,934.00 102,934.00 102,934.00 ######## 0.14 #REF! #REF! ######## 0.14 102,934.00 102,934.00 141,564.00 38,630.00 38,630.00 (102,934.00) -100.00% ######## 13.87%
Capital Improvement Fund State #REF!
Capital Improvement General Fund 277,063.00 395,374.00 395,374.00 395,374.00 395,374.00 ######## 42.70% #REF! ######## 42.70% 395,374.00 225,656.00 (169,718.00) (169,718.00) 225,656.00 (169,718.00) -42.93% ######## 42.70%
Capital Improvement Lottery 164,692.00 ######## -100.00% #REF! #REF! ######## -100.00% 113,240.00 113,240.00 113,240.00 113,240.00 113,240.00 ######## -100.00%
Lottery Hold Harmless 50,271.00 50,271.00 50,271.00 50,271.00 50,271.00
Total Capital Improvement Fund State 441,755.00 395,374.00 395,374.00 395,374.00 395,374.00 ######## -10.50% ######## -10.50% 395,374.00 389,167.00 (6,207.00) (6,207.00) 389,167.00 (6,207.00) -1.57% ######## -10.50%
Debt Service Expense 395,374.00 395,374.00 395,374.00 ######## 395,374.00 395,374.00 389,167.00 389,167.00 (6,207.00) 389,167.00 (6,207.00) -1.57% ########
Total Capital Improvement 532,155.00 498,308.00 498,308.00 498,308.00 498,308.00 ######## -6.36% #REF! #REF! ######## -6.36% 498,308.00 530,731.00 32,423.00 32,423.00 389,167.00 (109,141.00) -21.90% ######## -6.36%
#REF!
#REF!
Local Funds Operations 4,452,281.00 5,655,766.23 4,844,910.00 4,844,910.00 4,844,910.00 ######## 8.82% #REF! #REF! ######## 8.82% (810,856.23) 4,950,019.00 5,386,519.00 (269,247.23) 436,500.00 5,317,810.00 367,791.00 7.43% ######## 8.82%
Local Funds Textbooks 57,399.00 32,900.00 32,900.00 32,900.00 32,900.00 ######## -42.68% #REF! #REF! ######## -42.68% 32,900.00 47,651.00 14,751.00 14,751.00 47,651.00 14,751.00 44.84% ######## -42.68%
Local Funds Capital Improvements 90,400.00 102,934.00 102,934.00 102,934.00 102,934.00 ######## 13.87% #REF! #REF! ######## 13.87% 102,934.00 141,564.00 38,630.00 38,630.00 (102,934.00) -100.00% ######## 13.87%
Total Local Funds to Schools 4,600,080.00 5,791,600.23 4,980,744.00 4,980,744.00 4,980,744.00 ######## 8.28% #REF! #REF! ######## 8.28% (810,856.23) 5,085,853.00 ######## 8.28%
4,235,852.00
State Funds to Schools
Operational 3,453,038.00 3,745,896.00
Capital #REF! 392,914.00
Total from Commonwealth #REF! 4,138,810.00
difference from request
10,512,641.96
4973431
15,486,072.96
Local Funds for Budget Syn 4,142,708.00 4,546,225.23 4,130,743.00 4,130,743.00 4,603,643.00 ######## (0.29) #REF! #REF! ######## (0.29) 193,251.77 4,175,952.00 4,873,938.00 327,712.77 638,086.00 4,660,365.00
General School Fund FY1999-2000 FY2000-2001 Inc/Dec Adopted School Budget FY2000-20001 Percent
Instruction 6,932,798.00 7,216,068.00 283,270.00 6,983,754.97 50,956.97 4.09% 0.74%
Administration, Attendance & Health 480,572.00 515,801.00 35,229.00 486,858.86 6,286.86 7.33% 1.31%
Pupil Transportation 520,640.00 589,072.00 68,432.00 560,068.90 39,428.90 13.14% 7.57%
Operation and Maintenance 771,584.00 817,901.00 46,317.00 783,622.44 12,038.44 6.00% 1.56%
Debt Service 457,373.00 1,211,598.00 754,225.00 1,245,376.36 788,003.36 164.90% 172.29%
Total General School Fund 9,162,967.00 10,350,440.00 1,187,473.00 10,059,681.53 896,714.53 12.96% 9.79%
#DIV/0!
School Food Fund 392,275.00 425,938.00 33,663.00 425,937.96 33,662.96 8.58% 8.58%
#DIV/0!
Textbook Fund 142,186.00 70,000.00 -72,186.00 70,000.00 -72,186.00 -50.77% -50.77%
#DIV/0!
Replacement of Buses 90,400.00 102,934.00 12,534.00 102,934.00 12,534.00 13.87% 13.87%
#DIV/0!
Capital Improvements 441,755.00 395,374.00 -46,381.00 -441,755.00 -10.50% -100.00%
#DIV/0!
Total Funds to Schools 10,229,583.00 11,344,686.00 1,115,103.00 10,658,553.49 428,970.49 10.90% 4.19%
10,016,282.00
102,934.00
395,374.00
70,000.00
10,584,590.00 10144768 (439,822.00)
53301
850001
9,681,288.00
1055986
3,531,944.00
5,093,358.00
532,792.00
16,900.00
4,543,666.00