17.11.2014 Views

02.11.2011 Regular School Board Meeting - Fluvanna County ...

02.11.2011 Regular School Board Meeting - Fluvanna County ...

02.11.2011 Regular School Board Meeting - Fluvanna County ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

12-31-2010 Expenditure Summary<br />

---------------- --------------- ---------------- ---------------- ---------------- -------<br />

400 GIFTED & TALENTED $ 89,486.56 $ 0.00 $ 577.97 $ 90,353.07 $ 866.51- 100.97<br />

---------------- --------------- ---------------- ---------------- ---------------- -------<br />

300 SECONDARY $ 10,682,786.95 $ 14,522.47 $ 816,525.63 $ 4,334,672.59 $ 6,333,591.89 40.71<br />

C/C 900 ADMINISTRATIVE UNIT<br />

PGM 000 UNDISTRIBUTED<br />

FUNC 62110 BOARD SERVICES<br />

1111 BOARD MEMBER SALARIES & WAGES $ 33,400.00 $ 0.00 $ 2,633.03 $ 16,098.78 $ 17,301.22 48.20<br />

1150 CLERICAL SALARIES & WAGES $ 0.00 $ 0.00 $ 500.01 $ 3,000.08 $ 3,000.08- 100.00<br />

2100 FICA BENEFITS $ 2,555.10 $ 0.00 $ 230.24 $ 1,684.98 $ 870.12 65.95<br />

2300 HMP BENEFITS $ 7,183.00 $ 0.00 $ 632.99 $ 3,797.94 $ 3,385.06 52.87<br />

2600 UNEMPLOYMENT INSURANCE $ 210.42 $ 0.00 $ 16.58 $ 101.44 $ 108.98 48.21<br />

2800 OTHER FRINGE BENEFITS $ 0.00 $ 0.00 $ 0.00 $ 3,584.77 $ 3,584.77- 100.00<br />

3000 PURCHASED SERVICES $ 5,999.95 $ 0.00 $ 1,496.27 $ 4,133.36 $ 1,866.59 68.89<br />

5500 TRAVEL $ 1,000.00 $ 1,450.80 $ 0.00 $ 10.00 $ 460.80- 146.08<br />

5800 MISCELLANEOUS (BOND) $ 50.00 $ 0.00 $ 0.00 $ 100.00 $ 50.00- 200.00<br />

6000 MATERIALS & SUPPLIES $ 50.00 $ 0.00 $ 486.50 $ 1,067.00 $ 1,017.00- 2134.00<br />

---------------- --------------- ---------------- ---------------- ---------------- -------<br />

62110 BOARD SERVICES $ 50,448.47 $ 1,450.80 $ 5,995.62 $ 33,578.35 $ 15,419.32 69.44<br />

<br />

FLUVANNA COUNTY PUBLIC SCHOOLS Page: 8<br />

FD-PJT-C/C-PGM-FUNC-OBJ EXPENDITURES SUMMARY REPORT Date: 01/05/11<br />

for Fiscal Year 2011 (2010-11 FISCAL YEAR) Time: 20:00:36<br />

Posted Only Figures<br />

Executed By: swhitlow<br />

Appropriations Outstanding Expenditures Expenditures Available Percent<br />

Code Description Encumbrances For DECEMBER Year-to-Date Balance Used<br />

--------- -------------------------------- ---------------- --------------- ---------------- ---------------- ---------------- -------<br />

FUNC 62120 EXECUTIVE ADMINISTRATIVE<br />

1112 SUPERINTENDENT SALARIES & WAGES $ 158,343.00 $ 0.00 $ 11,051.80 $ 55,259.00 $ 103,084.00 34.90<br />

1130 OTHER PROFESSIONAL SALARIES & WA $ 12,000.00 $ 0.00 $ 2,000.00 $ 12,000.00 $ 0.00 100.00<br />

1150 CLERICAL SALARIES & WAGES $ 0.00 $ 0.00 $ 499.99 $ 2,999.92 $ 2,999.92- 100.00<br />

2100 FICA BENEFITS $ 12,480.44 $ 0.00 $ 950.91 $ 6,659.56 $ 5,820.88 53.36<br />

2210 VSRS BENEFITS $ 14,140.03 $ 0.00 $ 986.93 $ 4,934.65 $ 9,205.38 34.90<br />

2300 HMP BENEFITS $ 21,401.76 $ 0.00 $ 1,895.89 $ 10,503.20 $ 10,898.56 49.08<br />

2400 GLI BENEFITS $ 443.36 $ 0.00 $ 30.95 $ 154.75 $ 288.61 34.90<br />

2600 UNEMPLOYMENT INSURANCE $ 100.80 $ 0.00 $ 0.00 $ 63.00 $ 37.80 62.50<br />

2750 RETIREE HEALTH CARE CREDIT $ 950.06 $ 0.00 $ 66.31 $ 331.55 $ 618.51 34.90<br />

2800 OTHER FRINGE BENEFITS $ 7,200.00 $ 0.00 $ 500.00 $ 26,440.69 $ 19,240.69- 367.23<br />

3000 PURCHASED SERVICES $ 1,000.00 $ 145.00 $ 888.37 $ 8,442.27 $ 7,587.27- 858.73<br />

5500 TRAVEL $ 1,000.00 $ 570.61 $ 0.00 $ 389.15 $ 40.24 95.98<br />

5800 MISCELLANEOUS (BOND) $ 50.00 $ 0.00 $ 0.00 $ 100.00 $ 50.00- 200.00<br />

6000 MATERIALS & SUPPLIES $ 1,000.00 $ 440.00 $ 0.00 $ 325.87 $ 234.13 76.59<br />

---------------- --------------- ---------------- ---------------- ---------------- -------<br />

62120 EXECUTIVE ADMINISTRATIVE $ 230,109.45 $ 1,155.61 $ 18,871.15 $ 128,603.61 $ 100,350.23 56.39<br />

FUNC 62130 INFORMATION<br />

1150 CLERICAL SALARIES & WAGES $ 69,636.00 $ 0.00 $ 5,719.67 $ 35,579.10 $ 34,056.90 51.09<br />

1626 NON-ED JOBS BONUS $ 0.00 $ 0.00 $ 1,951.00 $ 1,951.00 $ 1,951.00- 100.00<br />

2100 FICA BENEFITS $ 5,327.16 $ 0.00 $ 545.05 $ 2,646.72 $ 2,680.44 49.68<br />

2210 VRS BENEFITS $ 6,218.49 $ 0.00 $ 510.76 $ 2,872.92 $ 3,345.57 46.20<br />

2300 HMP BENEFITS $ 14,366.00 $ 0.00 $ 929.50 $ 5,589.18 $ 8,776.82 38.91<br />

2400 GLI BENEFITS $ 194.98 $ 0.00 $ 16.01 $ 96.06 $ 98.92 49.27<br />

2600 UNEMPLOYMENT INSURANCE $ 100.80 $ 0.00 $ 0.00 $ 0.00 $ 100.80 0.00<br />

2750 RETIREE HEALTH CARE CREDIT $ 417.82 $ 0.00 $ 34.32 $ 193.04 $ 224.78 46.20<br />

3000 PURCHASED SERVICES $ 1,357.00 $ 1,313.64 $ 797.60 $ 7,371.23 $ 7,327.87- 640.01<br />

5800 MISCELLANEOUS $ 1,000.00 $ 0.00 $ 0.00 $ 0.00 $ 1,000.00 0.00<br />

6000 MATERIALS & SUPPLIES $ 100.00 $ 0.00 $ 0.00 $ 83.27 $ 16.73 83.27<br />

---------------- --------------- ---------------- ---------------- ---------------- -------<br />

62130 INFORMATION $ 98,718.25 $ 1,313.64 $ 10,503.91 $ 56,382.52 $ 41,022.09 58.45<br />

FUNC 62140 PERSONNEL<br />

1150 CLERICAL SALARIES & WAGES $ 109,788.00 $ 0.00 $ 9,065.66 $ 54,393.96 $ 55,394.04 49.54<br />

1626 NON-ED FUNDS BONUS $ 0.00 $ 0.00 $ 4,496.00 $ 4,496.00 $ 4,496.00- 100.00<br />

2100 FICA BENEFITS $ 8,398.77 $ 0.00 $ 1,006.23 $ 4,325.69 $ 4,073.08 51.50<br />

2210 VSRS BENEFITS $ 9,804.07 $ 0.00 $ 809.56 $ 4,857.36 $ 4,946.71 49.54<br />

2300 HMP BENEFITS $ 14,366.00 $ 0.00 $ 982.30 $ 5,893.80 $ 8,472.20 41.03<br />

2400 GLI BENEFITS $ 307.40 $ 0.00 $ 25.38 $ 152.28 $ 155.12 49.54<br />

2600 UNEMPLOYMENT INSURANCE $ 100.80 $ 0.00 $ 0.00 $ 0.00 $ 100.80 0.00<br />

2700 WORKER'S COMPENSATION $ 130,000.00 $ 0.00 $ 0.00 $ 114,284.00 $ 15,716.00 87.91<br />

2750 RETIREE HEALTH CARE CREDIT $ 658.73 $ 0.00 $ 54.39 $ 326.34 $ 332.39 49.54<br />

3000 PURCHASED SERVICES $ 400.00 $ 0.00 $ 27.24 $ 508.59 $ 108.59- 127.15<br />

Page 7

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!