School Budget 2011 2012

REVENUE
Real Estate Current                                   
Real Estate - Delinq't                                
State Aid - Unrestricted                        
State Aid 51c                                                     
State Aid - At Risk                                        
Title I Grant  
Title VI-SRSA Rural Schools  
Medicare Reimbursement
Misc
 
                                   
 TOTAL
 
EXPENSES
Capitol Outlay    
Teachers Salaries
Retirement Benefits 
FICA
Substitute Salaries
Aetna 
Principal's Salary
Admin Clerical
Admin Retirement Benefits
Admin FICA
Teaching Supplies
Textbooks
Library Books
Periodicals
Other Teaching Exp
Staff Development
Pupil Events
Outside Teaching Services
Staff Development
Technical Edu.
 
Title I Salaries
Title I Benefits
Title I - Other Costs
 
Title VI - Rural Schools - Other
Title VI - Salaries
Title VI - Benefits
 
Spec. Ed. - Salaries
Spec. Ed - Benefits
Spec.Ed - Mat'l & Others
Sped. Ed. - Prof. Dev
Special Ed - Speech Cont
 
At Risk - Salaries
At Risk - Benefits
 
Board of Edu. Fees
Audit Fees
Bookkeeping Service
ISD Services
Mileage & Expenses
Insurance & Bonds
Election Services
Office Supp & Postage
Bank Chg & Misc. Expenses
Other Admin Expenses
Custodial Salary
Telephone
Heating
Electrical
Trash Removal
Bldg Ins.
Reapir & Main't Bldg
Custodial Supplies
TOTAL
 
 
 
 Dated: July 15,2010 - Board Approved
 
$ 22,386
$650
$460,000
$11,264
$15,500
$24,000
$18,912
$8,792
$500
 
$561,900
 
 
 
 
$220,000
$45,452
$16,830
$750
$29,000
$64,000
$6,300
$1,302
$482
$10,000
$6,500
$800
$50
$50
$500
$3500
$5,400
$500
$2,500
 
$16,967
$4,564
$515
 
$6081
$10,000
$2,831
 
$20,729
$5,575
$200
$200
$7,700
 
$11,303
$4,160
 
$1,200
$8,000
$5,000
$1,000
$200
$800
$1,000
$400
$250
$800
$3,800
$1,800
$9,000
$4,000
$1,000
$1,200
$15,000
$2,300
$554,979