ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Account CodeAccount DescriptionBudget/
(Open Bal)		MTD
Activity		YTD
Activity		Current
Balance
Encumbrance
Next MTD
Activity		Projected
Balance		% of
Budget
2
3
Assets
4
001-0000-1111-0000-00000-0
CASH 1,044,968.20 (14.00) 407,772.16 1,452,740.36 0.00 1,452,740.36
5
002-0000-1111-0000-00000-0
CASH 292,169.62 0.00 (27,989.95) 264,179.67 0.00 264,179.67
6
004-0000-1111-0000-00000-0
CASH 10,805.04 0.00 0.00 10,805.04 0.00 10,805.04
7
Subtotal0000-1111-0000-00000-0 1,347,942.86 (14.00) 379,782.21 1,727,725.07 0.00 1,727,725.07
8
001-0000-1142-0000-00000-0
CDS 75,000.00 0.00 0.00 75,000.00 0.00 75,000.00
9
SubtotalAssets 1,422,942.86 (14.00) 379,782.21 1,802,725.07 0.00 1,802,725.07
10
11
Liabilities
12
002-0000-2158-0000-00000-0
Teacher Retirement 319.26 0.00 0.00 319.26 0.00 319.26
13
001-0000-2159-0000-00000-0
Non-Teacher Retirement 218.16 0.00 0.00 218.16 0.00 218.16
14
SubtotalLiabilities 537.42 0.00 0.00 537.42 0.00 537.42
15
16
Fund Balances
17
001-0000-3111-0000-00000-0
FUND BALANCE(1,120,186.36) 0.00 0.00 (1,120,186.36) 0.00 (1,120,186.36)
18
002-0000-3111-0000-00000-0
FUND BALANCE(292,488.88) 0.00 0.00 (292,488.88) 0.00 (292,488.88)
19
004-0000-3111-0000-00000-0
FUND BALANCE(10,805.04) 0.00 0.00 (10,805.04) 0.00 (10,805.04)
20
Subtotal0000-3111-0000-00000-0(1,423,480.28) 0.00 0.00 (1,423,480.28) 0.00 (1,423,480.28)
21
Subtotal(1,423,480.28) 0.00 0.00 (1,423,480.28) 0.00 (1,423,480.28)
22
23
Revenues
24
Object 51xx
25
001-0000-5111-0000-00000-0
CURRENT TAXES-COUNTY-GENERAL 410,000.00 0.00 420,910.97 (10,910.97) 0.00 (10,910.97) 102.66
26
001-0000-5112-0000-00000-0
DELINQUENT TAXES-COUNTY-GENERAL 20,000.00 0.00 11,347.48 8,652.52 0.00 8,652.52 56.74
27
001-0000-5113-0000-00000-0
SALES TAX-PROP C 250,000.00 0.00 213,308.52 36,691.48 0.00 36,691.48 85.32
28
001-0000-5115-0000-00000-0
MERC & MFG.-SURTAX-COUNTY-GENERAL 250.00 0.00 1,627.92 (1,377.92) 0.00 (1,377.92) 651.17
29
001-0000-5141-0000-00000-0
INTEREST ON CDS-BANK OF MO & PEOPLES-GENERAL
 900.00 0.00 2,223.21 (1,323.21) 0.00 (1,323.21) 247.02
30
001-0000-5141-0000-00100-0
INTEREST ON CHECKING-GENERAL 57,000.00 0.00 45,393.57 11,606.43 0.00 11,606.43 79.64
31
001-0000-5141-0000-00400-0
INTEREST/RECD COUNTY-GENERAL 25.00 0.00 0.00 25.00 0.00 25.00 0.00
32
002-0000-5141-0020-00200-0
INTEREST ON FINES-COUNTY-TEACHER 0.00 0.00 34.48 (34.48) 0.00 (34.48) 0.00
33
001-0000-5141-0030-00300-0
INTEREST FIN INS TAX 50.00 0.00 0.00 50.00 0.00 50.00 0.00
34
001-0000-5151-0000-00000-0
STUDENT LUNCH/BKFST-GENERAL 42,000.00 0.00 26,423.39 15,576.61 0.00 15,576.61 62.91
35
001-0000-5161-0000-00000-0
ADULT LUNCHES-GENERAL 4,000.00 0.00 1,361.30 2,638.70 0.00 2,638.70 34.03
36
001-0000-5179-1050-00001-0
STUDENT ACTIVITIES SENIOR CLASS-GENERAL 15,000.00 0.00 26,375.00 (11,375.00) 0.00 (11,375.00) 175.83
37
001-0000-5179-1050-00002-0
STUDENT ACTIVITIES JUNIOR CLASS-GENERAL 15,000.00 0.00 7,579.00 7,421.00 0.00 7,421.00 50.53
38
001-0000-5179-1050-00005-0
STUDENT ACTIVITIES BUSINESS CLUB-GENERAL 100.00 0.00 0.00 100.00 0.00 100.00 0.00
39
001-0000-5179-1050-00006-0
STUDENT ACTIVITIES PEP CLUB-GENERAL 50.00 0.00 99.00 (49.00) 0.00 (49.00) 198.00
40
001-0000-5179-1050-00007-0
STUDENT ACTIVITIES BETA CLUB-GENERAL 15,000.00 0.00 12,784.75 2,215.25 0.00 2,215.25 85.23
41
001-0000-5179-1050-00009-0
STUDENT ACTIVITIES ATHLETIC RESALE-GENERAL
 5,000.00 0.00 4,285.00 715.00 0.00 715.00 85.70
42
001-0000-5179-1050-00010-0
STUDENT ACTIVITIES GROUP FUND-GENERAL 500.00 0.00 87.00 413.00 0.00 413.00 17.40
43
001-0000-5179-1050-00011-0
STUDENT ACTIVITIES CHEERLEADERS-GENERAL 0.00 0.00 42.00 (42.00) 0.00 (42.00) 0.00
44
001-0000-5179-1050-00012-0
STUDENT ACTIVITIES PUBLICATIONS-GENERAL 10,000.00 0.00 8,365.00 1,635.00 0.00 1,635.00 83.65
45
001-0000-5179-1050-00013-0
STUDENT ACTIVITIES VOLLEYBALL-GENERAL 2,000.00 0.00 6,840.14 (4,840.14) 0.00 (4,840.14) 342.01
46
001-0000-5179-1050-00014-0
STUDENT ACTIVITIES BASKETBALL-GENERAL 3,000.00 0.00 8,161.00 (5,161.00) 0.00 (5,161.00) 272.03
47
001-0000-5179-1050-00016-0
STUDENT ACTIVITIES BASEBALL-GENERAL 0.00 0.00 340.00 (340.00) 0.00 (340.00) 0.00
48
001-0000-5179-1050-00018-0
STUDENT ACTIVITIES COUNCIL-GENERAL 50.00 0.00 92.29 (42.29) 0.00 (42.29) 184.58
49
001-0000-5179-1050-00019-0
STUDENT ACTIVITIES PROJECT PROM-GENERAL 4,000.00 0.00 1,050.00 2,950.00 0.00 2,950.00 26.25
50
001-0000-5179-1050-00022-0
STUDENT ACTIVITIES ATHLETIC GATEPASS-GENERAL
 1,000.00 0.00 1,698.00 (698.00) 0.00 (698.00) 169.80
51
001-0000-5179-1050-00023-0
STUDENT ACTIVITIES ROBOTICS TEAM-GENERAL 500.00 0.00 0.00 500.00 0.00 500.00 0.00
52
001-0000-5179-1050-00025-0
STUDENT ACTIVITIES SCHOLAR BOWL-GENERAL 0.00 0.00 120.00 (120.00) 0.00 (120.00) 0.00
53
001-0000-5179-1050-00026-0
STUDENT ACTIVITIES CROSSCOUNTRY-BOYS-GENERAL
 0.00 0.00 32.06 (32.06) 0.00 (32.06) 0.00
54
001-0000-5179-1050-00027-0
STUDENT ACTIVITIES CROSSCOUNTRY-GIRLS-GENERAL
 0.00 0.00 32.07 (32.07) 0.00 (32.07) 0.00
55
001-0000-5179-1050-00028-0
STUDENT ACTIVITIES THEATER 750.00 0.00 445.00 305.00 0.00 305.00 59.33
56
001-0000-5192-0000-00000-0
GIFTS-GENERAL 100.00 0.00 175.00 (75.00) 0.00 (75.00) 175.00
57
001-0000-5198-0000-00000-0
OTHER LOCAL REVENUE-GENERAL(BOXTOPS/SECOOP)
 250.00 0.00 5,037.95 (4,787.95) 0.00 (4,787.95) 2,015.18
58
Subtotal Object 51xx 856,525.00 0.00 806,271.10 50,253.90 0.00 50,253.90 94.13
59
60
Object 52xx
61
002-0000-5211-0000-00000-0
FINES FORFEIT FEES-COUNTY-TEACHER 2,500.00 0.00 2,791.22 (291.22) 0.00 (291.22) 111.65
62
001-0000-5221-0000-00000-0
STATE ASSESS UTILITES-COUNTY-GENERAL 25,000.00 0.00 28,774.73 (3,774.73) 0.00 (3,774.73) 115.10
63
Subtotal Object 52xx 27,500.00 0.00 31,565.95 (4,065.95) 0.00 (4,065.95) 114.79
64
65
Object 53xx
66
002-0000-5311-0000-00000-0
MIN GUARAN-BASIC FORM 880,000.00 0.00 247,220.07 632,779.93 0.00 632,779.93 28.09
67
002-0000-5311-0000-00010-0
MINIMUM GUARANTEE MONEY-STATE-TEACHER 890,000.00 0.00 478,554.43 411,445.57 0.00 411,445.57 53.77
68
001-0000-5312-0000-00000-0
TRANSPORTATION REVENUE-STATE-GENERAL 50,000.00 0.00 36,573.00 13,427.00 0.00 13,427.00 73.15
69
002-0000-5317-0000-31700-3
CAREER LADDER - STATE 50,400.00 0.00 0.00 50,400.00 0.00 50,400.00 0.00
70
001-0000-5319-0000-00000-0
CLASSROOM TRUST FUND-STATE-GENERAL 90,000.00 0.00 72,372.87 17,627.13 0.00 17,627.13 80.41
71
001-0000-5324-0000-00000-0
PARENTS AS TEACHERS-STATE-GENERAL 2,000.00 0.00 70.00 1,930.00 0.00 1,930.00 3.50
72
001-0000-5325-0000-00000-0
SMALL SCHOOLS GRANT-STATE-GENERAL 80,000.00 0.00 76,941.00 3,059.00 0.00 3,059.00 96.18
73
001-0000-5333-0000-00000-0
STATE FOOD SERVICE-STATE-GENERAL 500.00 0.00 0.00 500.00 0.00 500.00 0.00
74
002-0000-5341-0000-34100-3
TEACHER BASELINE SALARY GRANT - STATE 99,542.50 0.00 55,448.00 44,094.50 0.00 44,094.50 55.70
75
001-0000-5397-0000-01000-3
FEMININE HYGIENE GRANT-STATE 500.00 0.00 375.00 125.00 0.00 125.00 75.00
76
Subtotal Object 53xx 2,142,942.50 0.00 967,554.37 1,175,388.13 0.00 1,175,388.13 45.15
77
78
Object 54xx
79
001-0000-5412-0000-00000-0
MEDICAID - SDAC-MSBA-STATE-GENERAL 3,000.00 0.00 1,818.92 1,181.08 0.00 1,181.08 60.63
80
001-0000-5441-0000-00000-0
SPED PART B ENTITLEMENT 38,284.00 0.00 0.00 38,284.00 0.00 38,284.00 0.00
81
001-0000-5442-0000-00000-0
EARLY CHILDHOOD SPED (ECSE) 619-FEDERAL 2,994.00 0.00 180.00 2,814.00 0.00 2,814.00 6.01
82
001-0000-5445-0000-00000-0
FEDERAL FOOD SERVICE-SEAMLESS SUMMER-GENERAL
 30,000.00 0.00 20,839.00 9,161.00 0.00 9,161.00 69.46
83
001-0000-5446-0000-00000-0
FEDERAL FOOD BREAKFAST-SEAMLESS SUMMER-GENRAL
 8,000.00 0.00 11,112.75 (3,112.75) 0.00 (3,112.75) 138.91
84
001-0000-5451-0000-00040-0
TITLE I-FEDERAL-GENERAL 15,426.00 0.00 0.00 15,426.00 0.00 15,426.00 0.00
85
001-0000-5461-0000-00610-0
TITLE IVA/(DRUG 10,000.00 0.00 0.00 10,000.00 0.00 10,000.00 0.00
86
001-0000-5492-0000-49201-4
REAP-FEDERAL-GENERAL 23,000.00 0.00 25,783.00 (2,783.00) 0.00 (2,783.00) 112.10
87
Subtotal Object 54xx 130,704.00 0.00 59,733.67 70,970.33 0.00 70,970.33 45.70
88
89
90
Expenses
91
Function 1111Elementary
92
002-1111-6111-4020-00000-2
ELEMENTARY CERTIFIED SALARY-TEACHER-COUNTY
 330,000.00 0.00 235,753.91 94,246.09 0.00 0.00 94,246.09 71.44
93
002-1111-6121-4020-00000-1
ELEMENTARY SUBSTITUTE-TEACHER-LOCAL 5,000.00 0.00 1,635.00 3,365.00 0.00 0.00 3,365.00 32.70
94
002-1111-6131-4020-00000-1
ELEMENTARY JOB PERFORMANCE-TEACHER-LOCAL
 16,000.00 0.00 0.00 16,000.00 0.00 0.00 16,000.00 0.00
95
002-1111-6131-4020-00010-1
EL CAREER LADDER-LOCAL 1,200.00 0.00 0.00 1,200.00 0.00 0.00 1,200.00 0.00
96
002-1111-6131-4020-31700-3
EL CAREER LADDER - STATE 25,200.00 0.00 0.00 25,200.00 0.00 0.00 25,200.00 0.00
97
002-1111-6171-4020-00000-1
EL SICK LEAVE REIM 250.00 0.00 0.00 250.00 0.00 0.00 250.00 0.00
98
002-1111-6211-4020-00000-2
EL TEACHER RETIREMENT 48,983.00 0.00 33,536.09 15,446.91 0.00 0.00 15,446.91 68.46
99
002-1111-6211-4020-00010-1
TEACHER RETIREMENT CAREER LADDER 2,610.00 0.00 0.00 2,610.00 0.00 0.00 2,610.00 0.00
100
002-1111-6211-4020-31700-3
EL CAREER LADDER RETIREMENT-STATE 3,654.00 0.00 0.00 3,654.00 0.00 0.00 3,654.00 0.00