5 - B | 142-909.5824 - Google Sheets

	A	B	C	D	E	F
1
2
3
4
5
6
7	Expenditure
8	Account	Description	Budget Amount	Increase	Decrease	Amended Budget
9
10	71200-116	Teachers	$159,275.00			$159,275.00
11	71200-163	Educational Assistants	$99,572.00			$99,572.00
12	71200-201	Social Security	$10,399.99	$3,189.44		$13,589.43
13	71200-204	State Retirement	$18,085.00			$18,085.00
14	71200-206	Life Insurance	$56.00			$56.00
15	71200-207	Medical Insurance	$25,678.00	$22,166.30		$47,844.30
16	71200-210	Unemployment	$175.00	$160.26		$335.26
17	71200-212	Medicare	$3,797.00			$3,797.00
18
19			$317,037.99			$342,553.99
20
21	Revenue
22	Account	Description	Budget Amount	Increase	Decrease	Amended Budget
23
24	142-909-47143	IDEA	$317,037.99	$25,516.00		$342,553.99
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100