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 />

1110 ADMINISTRATION SALARIES & WAGES $ 94,862.25 $ 0.00 $ 7,905.30 $ 47,555.29 $ 47,306.96 50.13<br />

1160 TRADES SALARIES AND WAGES $ 19,526.50 $ 0.00 $ 1,627.19 $ 9,763.17 $ 9,763.33 50.00<br />

1170 OPERATIVE SALARIES & WAGES $ 1,004,282.00 $ 0.00 $ 79,645.41 $ 409,215.49 $ 595,066.51 40.75<br />

1626 NON-ED JOBS BONUS $ 0.00 $ 0.00 $ 4,125.73 $ 4,125.73 $ 4,125.73- 100.00<br />

2100 FICA BENEFITS $ 85,578.29 $ 0.00 $ 6,211.81 $ 32,448.07 $ 53,130.22 37.92<br />

2210 VSRS BENEFITS $ 107,993.30 $ 0.00 $ 7,617.37 $ 38,009.66 $ 69,983.64 35.20<br />

<br />

FLUVANNA COUNTY PUBLIC SCHOOLS Page: 10<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 />

2300 HMP BENEFITS $ 324,969.51 $ 0.00 $ 22,401.97 $ 111,432.04 $ 213,537.47 34.29<br />

2400 GLI BENEFITS $ 2,535.22 $ 0.00 $ 204.67 $ 1,043.17 $ 1,492.05 41.15<br />

2600 UNEMPLOYMENT INSURANCE $ 3,338.56 $ 0.00 $ 31.12 $ 173.86 $ 3,164.70 5.21<br />

2750 RETIREE HEALTH CARE CREDIT $ 909.54 $ 0.00 $ 74.34 $ 417.41 $ 492.13 45.89<br />

3000 PURCHASED SERVICES $ 167,341.24 $ 0.00 $ 15,280.21 $ 51,926.65 $ 115,414.59 31.03<br />

3420 TRANSPORTATION IN LIEU OF BUS $ 16,312.00 $ 0.00 $ 371.80 $ 3,095.52 $ 13,216.48 18.98<br />

5300 INSURANCE $ 36,000.00 $ 0.00 $ 0.00 $ 38,529.00 $ 2,529.00- 107.02<br />

6008 VEHICLE & EQUIP. FUEL $ 320,623.00 $ 0.00 $ 18,822.63 $ 149,124.07 $ 171,498.93 46.51<br />

6009 VEHICLE & POWERED EQUIP.SUPPLIES $ 82,999.00 $ 0.00 $ 0.00 $ 42,599.41 $ 40,399.59 51.33<br />

8201 CAPITAL OUTLAY ADDITIONS $ 24,250.00 $ 0.00 $ 0.00 $ 0.00 $ 24,250.00 0.00<br />

9000 OTHER USES OF FUNDS $ 17,000.00 $ 0.00 $ 0.00 $ 0.00 $ 17,000.00 0.00<br />

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

63200 VEHICLE OPERATION $ 2,308,520.41 $ 0.00 $ 164,319.55 $ 939,458.54 $ 1,369,061.87 40.70<br />

FUNC 63400 VEHICLE MAINTENANCE<br />

1110 ADMINISTRATION SALARIES & WAGES $ 61,775.00 $ 0.00 $ 5,147.92 $ 30,887.52 $ 30,887.48 50.00<br />

1160 TRADES SALARIES & WAGES $ 107,506.50 $ 0.00 $ 8,958.89 $ 53,753.31 $ 53,753.19 50.00<br />

1626 NON-ED JOBS BONUS $ 0.00 $ 0.00 $ 2,516.00 $ 2,516.00 $ 2,516.00- 100.00<br />

2100 FICA BENEFITS $ 12,950.06 $ 0.00 $ 1,213.86 $ 6,341.96 $ 6,608.10 48.97<br />

2210 VSRS BENEFITS $ 18,987.09 $ 0.00 $ 1,402.17 $ 8,413.02 $ 10,574.07 44.31<br />

2300 HMP BENEFITS $ 25,140.50 $ 0.00 $ 1,793.87 $ 10,763.22 $ 14,377.28 42.81<br />

2400 GLI BENEFITS $ 473.99 $ 0.00 $ 39.50 $ 237.00 $ 236.99 50.00<br />

2600 UNEMPLOYMENT INSURANCE $ 226.80 $ 0.00 $ 0.00 $ 0.00 $ 226.80 0.00<br />

2750 RETIREE HEALTH CARE CREDIT $ 370.65 $ 0.00 $ 30.89 $ 185.34 $ 185.31 50.00<br />

6009 EQUIP./VEHICLE MNT. $ 20,000.00 $ 0.00 $ 0.00 $ 0.00 $ 20,000.00 0.00<br />

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

63400 VEHICLE MAINTENANCE $ 247,430.59 $ 0.00 $ 21,103.10 $ 113,097.37 $ 134,333.22 45.71<br />

FUNC 64100 MANAGEMENT AND DIRECTION<br />

1110 ADMINISTRATION SALARIES & WAGES $ 107,871.25 $ 0.00 $ 8,989.45 $ 54,060.09 $ 53,811.16 50.12<br />

1626 NON-ED JOBS BONUS $ 0.00 $ 0.00 $ 5,426.75 $ 5,426.75 $ 5,426.75- 100.00<br />

2100 FICA BENEFITS $ 8,252.15 $ 0.00 $ 819.33 $ 3,999.44 $ 4,252.71 48.47<br />

2210 VSRS BENEFITS $ 9,632.90 $ 0.00 $ 802.76 $ 4,827.58 $ 4,805.32 50.12<br />

2300 HMP BENEFITS $ 8,978.75 $ 0.00 $ 687.96 $ 4,127.76 $ 4,850.99 45.97<br />

2400 GLI BENEFITS $ 302.04 $ 0.00 $ 25.17 $ 151.37 $ 150.67 50.12<br />

2600 UNEMPLOYMENT INSURANCE $ 63.00 $ 0.00 $ 0.00 $ 0.00 $ 63.00 0.00<br />

2750 RETIREE HEALTH CARE CREDIT $ 647.23 $ 0.00 $ 53.94 $ 324.38 $ 322.85 50.12<br />

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

64100 MANAGEMENT AND DIRECTION $ 135,747.32 $ 0.00 $ 16,805.36 $ 72,917.37 $ 62,829.95 53.72<br />

FUNC 64200 BUILDING SERVICES<br />

1150 CLERICAL SALARIES & WAGES $ 32,627.00 $ 0.00 $ 2,868.92 $ 14,344.60 $ 18,282.40 43.97<br />

1160 TRADES SALARIES & WAGES $ 143,120.00 $ 0.00 $ 11,926.67 $ 71,560.02 $ 71,559.98 50.00<br />

1180 LABORER SALARIES & WAGES $ 612,421.00 $ 0.00 $ 50,873.24 $ 302,524.73 $ 309,896.27 49.40<br />

1626 NON-ED JOBS BONUS $ 0.00 $ 0.00 $ 7,053.00 $ 7,053.00 $ 7,053.00- 100.00<br />

2100 FICA BENEFITS $ 60,294.83 $ 0.00 $ 5,163.55 $ 27,973.75 $ 32,321.08 46.39<br />

2210 VSRS BENEFITS $ 92,430.59 $ 0.00 $ 6,659.67 $ 39,416.48 $ 53,014.11 42.64<br />

2300 HMP BENEFITS $ 170,709.05 $ 0.00 $ 11,964.99 $ 70,960.60 $ 99,748.45 41.57<br />

2400 GLI BENEFITS $ 2,206.86 $ 0.00 $ 186.72 $ 1,088.60 $ 1,118.26 49.33<br />

2600 UNEMPLOYMENT INSURANCE $ 1,248.19 $ 0.00 $ 0.00 $ 50.40 $ 1,197.79 4.04<br />

2750 RETIREE HEALTH CARE CREDIT $ 1,054.48 $ 0.00 $ 87.87 $ 510.91 $ 543.57 48.45<br />

3000 PURCHASED SERVICES $ 269,049.29 $ 10,050.00 $ 16,556.50 $ 113,037.02 $ 145,962.27 45.75<br />

3002 PURCHASED SERVICES (UNIFORM) $ 5,000.00 $ 0.00 $ 85.04 $ 4,470.26 $ 529.74 89.41<br />

5100 UTILITIES $ 620,000.00 $ 0.00 $ 76,228.20 $ 395,903.47 $ 224,096.53 63.86<br />

5200 COMMUNICATIONS $ 96,000.00 $ 756.00 $ 12,530.97 $ 104,317.56 $ 9,073.56- 109.45<br />

5300 INSURANCE $ 87,500.00 $ 0.00 $ 0.00 $ 84,231.00 $ 3,269.00 96.26<br />

5400 LEASES AND RENTALS $ 74,887.00 $ 0.00 $ 2,076.00 $ 118,511.60 $ 43,624.60- 158.25<br />

6000 MATERIALS AND SUPPLIES $ 155,357.87 $ 0.00 $ 5,164.12 $ 133,480.18 $ 21,877.69 85.92<br />

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

<br />

Page 9

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

Saved successfully!

Ooh no, something went wrong!