5 - I | 141 ISM 10003 102925.xlsx

	A	B	C	D	E	F
1
2
3
4
5
6
7	Expenditures
8	Account	Description	Budget Amount	Increase	Decrease	Amended Budget
9
10	71300-116	Teachers	$61,749.00			$61,749.00
11	71300-201	Social Security	$3,829.00			$3,829.00
12	71300-204	State Retirement	$3,067.00			$3,067.00
13	71300-207	Medical Insurance	$5,096.00			$5,096.00
14	71300-212	Medicare	$897.00			$897.00
15	71300-429	Instructional Supplies	$400.00			$400.00
16	71300-499	Other Supplies & Materials	$189,795.42		$88,997.00	$100,798.42
17	72230-524	Inservice/Staff Development	$2,500.00			$2,500.00
18	72710-729	Transportation Equipment	$0.00	$88,997.00		$88,997.00
19	76100-706	Building Construction	$100,000.00			$100,000.00
20
21
22			$367,333.42	$88,997.00	$88,997.00	$367,333.42
23
24
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