Program Report Summary
School Year 2012-2013
LOGAN CITY DISTRICT
TOTALS GENERAL EDUCATION SPECIAL EDUCATION CAREER TECHNOLOGY SPECIAL POPULATIONS
SCHEDULES A-L
REVENUES
Beginning Fund Balance $10,207,635 $4,161,309 $960,533 $91,272 $124,143
1000-Local Sources
Property Tax & Fees in Lieu $16,580,943 $9,414,635 $341,337
Student Fees $95,376 $1,780 $51,970 $2,435
Other $2,583,541 $1,834,551 $5,173 $1,000
Total Local Revenue $19,259,860 $11,250,966 $57,143 $1,000 $343,772
3000-State Sources
Unrestricted $13,969,156 $12,919,209 $462,289
Restricted Local Disc Block Grant $7,043,621 $1,884,563 $2,636,881 $617,311 $939,232
Other $2,213,701 $1,830 $43,152
Total State Revenue $23,226,478 $14,805,602 $2,680,033 $1,079,600 $939,232
4000-Federal Revenue
Unrestricted
Restricted $6,198,925 $1,497,049 $85,699
Total Federal Revenue $6,198,925 $1,497,049 $85,699
TOTAL REVENUES and BEGINNING BALANCE $58,892,899 $30,217,877 $5,194,757 $1,257,571 $1,407,147
EXPENDITURES
110 Gen. Dist. Administrative $695,546 $378,774 $70,729 $26,669 $44,366
School Administrative $958,609 $958,609
130 Certificated Instructional $13,681,931 $9,338,218 $1,228,228 $337,996 $703,720
140 Other Certificated $1,349,413 $514,093 $519,294 $47,745 ($467)
150 Office $765,572 $619,696 $29,695 $23,994 $22,450
160 Paraprofessional $1,507,856 $129,499 $469,759 $2,234 $25,552
170 Student Transportation
180 Operation & Maintenance $983,250 $647,258
190 Other Classified $2,273 $739,436 $83,756 $10,365 $23,136
Total Salaries $22,215,669 $13,325,583 $2,401,460 $449,003 $818,757
210 State Retirement $3,958,953 $2,516,513 $384,737 $90,121 $154,428
220 Social Security $1,660,175 $990,705 $180,481 $33,698 $61,135
230-290 Other Employee Benefits $4,894,957 $3,677,431 $476,784 $94,533 $183,320
Total Employee Beenfits $10,514,085 $7,184,649 $1,042,002 $218,352 $398,883
300 Professional & Technical $2,123,386 $798,531 $353,215 $25,664 $9,364
400 Property Services $1,108,210 $480,050
500 Other (Except Travel) $1,585,905 $1,277,915 $131,433 $2,695
580 Travel $198,508 $48,659 $16,881 $56,863 $10,600
Total Purchased Services $5,016,009 $2,605,156 $501,529 $85,221 $19,964
610 Supplies $1,872,376 $1,426,450 $32,997 $50,321 $15,134
620 Energy $922,775 $916,155 $302
630 Food $1,496,421
641 Textbooks $289,977 $254,445 $9,747 $25,786
644 Library Books $19,695 $14,632
650-660 Periodicals, AV Materials $37,027 $36,812
670 Computer Supplies $26,144 $8,599 $1,394 $11,210
680 Maintenance Supplies $158,071 $157,892
Total Supplies and Materials $4,822,486 $2,814,985 $33,299 $61,462 $52,131
710 Land & Improvments $205,583
720 Buildings $21,890
730 Equipment $1,363,161 $69,772 $464 $138,969 $12,825
740 Infrastructure
790 Depreciation
Total Property $1,590,635 $69,772 $464 $138,969 $12,825
810-820 Dues, Fees, Judgements $159,840 $56,600 $1,030 $350
830 Interest $724,479 $524
840 Redemption of Principal $2,256,916
850 Contingency
860 Indirect Costs-No Restricted $0 ($32,824) $32,824
870 Indirect Costs-Restricted $0 ($98,120) $22,550 $3,564 $17,127
890 Miscellaneous Objects $201,256 $131,277 $4,600
Total Other Objects $3,342,491 $57,457 $22,550 $37,418 $22,077
SUBTOTAL EXPENDITURES $47,501,376 $26,057,602 $4,001,304 $990,425 $1,324,636
900 Other Financing Uses (Sources) ($173,893) ($177,493) $0 $0 ($36,911)
TOTAL EXPENDITURES and OTHER USES(SOURCES) $47,327,483 $25,880,109 $4,001,304 $990,425 $1,287,725
SUBTOTAL (Revenues Minus Expenditures) $11,565,416 $4,337,768 $1,193,453 $267,146 $119,422
Program Report Summary
School Year 2012-2013
LOGAN CITY DISTRICT
RESTRICTED STATE
OR FEDERAL
ONE-TIME
AND OTHER BILLS
NON-
INSTRUCTIONAL
CAPITAL AND
DEBT SERVIC
REVENUES
Beginning Fund Balance $334,366 $160,870 $1,907,099 42,468,043
1000-Local Sources
Property Tax & Fees in Lieu $726,209 $2,225 $68,014 $6,028,523
Student Fees $39,191
Other $300 $682,064 $60,453
Total Local Revenue $726,509 $2,225 $789,269 $6,088,977
3000-State Sources
Unrestricted $587,658
Restricted Local Disc Block Grant $510,600 $439,756 $15,278
Other $1,813,973 $354,747
Total State Revenue $2,912,231 $354,747 $439,756 $15,278
4000-Federal Revenue
Unrestricted
Restricted $623,616 $1,879,838
Total Federal Revenue $623,616 $1,879,838
TOTAL REVENUES and BEGINNING BALANCE $4,596,722 $517,842 $5,015,961 $8,572,298
EXPENDITURES
110 Gen. Dist. Administrative $55,919 $34,980
120 School Administrative
130 Certificated Insructional $1,648,010 $100,140
140 Other Certificated $54,710 $120,033 $252
150 Office $12,412 $34,505
160 Paraprofessional $339,140
170 Student Transportation
180 Operation & Maintenance $61,884 $274,108
190 Other Classified $416,701 $854,930
Total Salaries $2,526,892 $220,172 $986,552 $274,108
210 State Retirement $413,807 $42,350 $182,420 $54,299
220 Social Security $189,736 $16,488 $75,123 $20,614
230-290 Other Employee Benefits $186,803 $16,594 $84,900 $76,452
Total Employee Benefits $790,345 $75,433 $342,442 $151,365
300 Professional & Technical $118,483 $346,447 $101,277
400 Property Services $118,618 $42,656 $448,677
500 Other (Except Travel) $54,587 $878 $3,587 $106,411
580 Travel $43,239 $31 $1,890
Total Purchased Services $334,926 $909 $394,580 $656,365
610 Supplies $209,850 $58,938 $46,342
620 Energy $5,160 $1,158
630 Food $1,440,039
641 Textbooks
644 Library Books $243 $4,820
650-660 Periodicals, AV Materials $215
670 Computer Supplies $2,442
680 Maintenance Supplies $179
Total Supplies and Materials $217,874 $63,972 $1,487,539
710 Land & Improvements $205,583
720 Buildings $21,890
730 Equipment $391,339 $251,186 $462,262
740 Infrastructure
790 Depreciation
Total Property $391,339 $251,186 $689,736
810-829 Dues, Fees, Judgments $500 $275 $7,366 $88,928
830 Interest $723,955
840 Redemption of Principal $93,916 $2,163,000
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $10,623 $5,005
890 Miscellaneous Objects $525 $15,787 $49,068
Total Other Objects $11,648 $5,280 $117,069 $3,024,950
SUBTOTAL EXPENDITURES $4,273,024 $365,767 $3,579,369 $4,796,524
900 Other Financing Uses (Sources) $67,404 $0 $147,000 ($173,893)
TOTAL EXPENDITUERS and OTHER USES (SOURCES) $4,340,428 $365,767 $3,726,369 $4,622,631
SUBTOTAL (Revenues Minus Expenditures) $256,294 $152,075 $1,289,592 $3,949,666
Program Report Summary
School Year 2012-2013
LOGAN CITY DISTRICT
NO CHILD LEFT BEHIND (NCLB)
REVENUE
Beginning Fund Balance $0
1000 - Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000 - State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue
4000 - Federal Revenue
Unrestricted
Restricted
Total Federal Revenue $2,112,725
TOTAL REVENUES and BEGINNING BALANCE $2,112,725
EXPENDITURES
110 Gen. Dist. Administrative $84,109
120 School Administrative
130 Certificated Instructional $325,618
140 Other Certificated $93,753
150 Office $22,820
160 Paraprofessional $541,671
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $145,169
Total Salaries $1,213,141
210 State Retirement $120,277
220 Social Security $92,197
230-290 Other Employee Beenfits $98,140
Total Employee Benefits $310,614
300 Professional & Technical $370,406
400 Property Services $18,210
500 Other (Except Travel) $8,397
580 Travel $20,345
Total Purchased Services $417,358
610 Supplies $32,244
620 Energy
630 Food $56,382
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $2,499
680 Maintenance Supplies
Total Supplies and Materials $91,225
710 Land & Improvements
720 Buildings
730 Equipment $36,344
740 Infrastructure
790 Depreciation
Total Property $36,344
810-820 Dues, Fees, Judgments $4,791
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs - No Restricted
870 Indirect Costs - Restricted $39,251
890 Miscellaneous Objects
Total Other Objects $44,042
SUBTOTAL EXPENDITURES $2,112,725
900 Other Financing Uses (Sources) $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $2,112,725
SUBTOTAL (Revenues Minuse Expenditures) $0
Program Report School Year 2012-2013
General Education (A)
LOGAN CITY DISTRICT
TOTALS REGULAR BASIC PROGRAM CLASS SIZE REDUCTION TRANSPORTATION TORT LIABILITY
SCHEDULES A VAR 5201 5315,0600,5371 0700
REVENUES
Beginning Fund Balance $4,161,309 $3,274,275 $0 $859,943 $27,091
1000 - Local Sources
Property Tax & Fees in Lieu $9,414,635 $8,967,193 $30 $400,505 $46,907
Student Fees $1,780 $1,780
Other $1,834,551 $1,832,823 $1,728
Total Local Revenue $11,250,966 $10,801,796 $30 $402,233 $46,907
3000 - State Sources
Unrestricted $12,919,209 $12,919,209
Restricted Local Disc Block Grant $1,884,563 $170,581 $1,040,743 $673,239
Other $1,830 $1,820
Total State Revenue $14,805,602 $13,091,620 $1,040,743 $673,239
4000 - Federal Revenue
Unrestricted
Restricted
Total Federal Revenue $0
TOTAL REVENUES and BEGINNING BALANCE $30,217,877 $27,167,690 $1,040,773 $1,935,415 $73,998
110 Gen. Dist. Administrative $378,774 $378,774
120 School Administrative $958,609 $958,609
130 Certificated Instructional $9,338,218 $8,622,898 $715,320
140 Other Certificated $514,093 $514,093
150 Office $619,696 $619,696
160 Paraprofessional $129,499 $129,499
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $739,436 $739,436
Total Salaries $13,325,583 $12,610,263 $715,320
210 State Retirement $2,516,513 $2,376,520 $139,994
220 Social Security $990,705 $936,282 $54,423
230-290 OTher Employee Benefits $3,677,431 $3,546,395 $131,036
Total Employee Benefits $7,184,649 $6,859,196 $325,452
300 Professional & Technical $798,531 $769,794 $28,737
400 Property Services $480,050 $480,050
500 Other (Except Travel) $1,277,915 $158,613 $1,074,042 $45,260
580 Travel $48,659 $47,229 $1,431
Total Purchased Servcies $2,605,156 $1,455,686 $1,075,473 $73,998
610 Supplies $1,426,450 $1,426,450
620 Energy $916,155 $916,155
630 Food
641 Textbooks $254,445 $254,445
644 Library Books $14,632 $14,632
650-660 Periodicals, AV Materials $36,812 $36,812
670 Computer Supplies $8,599 $8,599
680 Maintenance Supplies $157,892 $157,892
Total Supplies and Materials $2,814,985 $2,814,985
710 Land & Improvements
720 Buildings
730 Equipment $69,772 $69,772
740 Infrastructure
790 Depreciation
Total Property $69,772 $69,772
810-820 Dues, Fees, Judgments $56,600 $56,600
830 Interest $524 $524
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted ($32,824) ($32,824)
870 Indirect Costs - Restricted ($98,120) ($98,120)
890 Miscellaneous Objects $131,277 $131m277
Total Other Objects $57,457 $57,457
SUBTOTAL EXPENDITURES $26,057,602 $23,867,359 $1,040,773 $1,075,473 $73,998
900 Other Financing uses (Sources) ($177,493) ($177,493) $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $25,880,109 $23,689,866 $1,040,773 $1,075,473 $73,998
SUBTOTAL (Revenues Minus Expenditures) $4,337,768 $3,477,824 $0 $859,943 $0
Program Report School Year 2012-2013
Special education (B)
LOGAN CITY DISTRICT
TOTALS REGULAR DISTRICT PROGRAMS IDEA-B DISABLED 101-476 IDEA-D DISABLES PERS TRNG PRE-SCHOOL STATE
SCHEDULES B 1200=1295 7524 7526 1215
REVENUES
Beginning Fund Balance $960,533 $844,453 $0 $0 $116,080
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees $51,970 $45,048 $6,922
Other $5,173 $5,173
Total Local Revenue $57,143 $50,221 $6,922
3000-State Sources
Unrestricted
Restricted Local Disc Block Grant $2,636,881 $2,264,077 $372,804
Other $43,152
Total State Revenue $2,680,033 $2,264,077 $372,804
4000-Federal Revenue
Unrestricted
Restricted $1,497,049 $307,749 $1,127,818
Total Federal Revenue $1,497,049 $307,749 $1,127,818
TOTAL REVENUES and BEGINNING BALANCE $5,194,757 $3,466,499 $1,127,818 $0 $495,806
EXPENDITURES
110 Gen. Dist. Administrative $70,729 $70,729
120 School Administrative
130 Certificated Instructional $1,228,228 $703,797 $346,232 $144,462
140 Other Certificated $519,294 $483,329 $12,050 $23,915
150 Office $29,695 $29,695
160 Paraprofessional $469,759 $18,691 $370,793 $24,265
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $83,756 $63,604 $20,151
Total Salaries $2,401,460 $1,269,422 $849,650 $192,642
210 State Retirement $384,737 $248,674 $95,168 $34,060
220 Social Security $180,481 $94,712 $64,682 $14,221
230-290 Other Employee Benefits $476,784 $363,816 $42,461 $70,508
Total Employee Benefits $1,042,002 $707,202 $202,311 $118,788
300 Professional & Technical $353,215 $297,091 $35,077 $21,047
400 Property Services
500 Other (Except Travel) $131,433 $131,433
580 Travel $16,881 $14,275 $2,546 $59
Total Purchased Services $501,529 $442,800 $37,623 $21,106
610 Supplies $32,997 $7,398 $16,871 $8,728
620 Energy $302 $302
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $33,299 $7,700 $16,871 $8,728
710 Land & Improvements
720 Buildings
730 Equipment $464 $464
740 Insfrastructure
790 Depreciation
Total Property $464 $464
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs-Restricted $22,550 $21,363
890 Miscellaneous Objects
Total Other Objects $22,550 $21,363
SUBTOTAL EXPENDITURES $4,001,304 $2,427,588 $1,127,818 $0 $341,264
900 Other Financing Uses (Sources) $0 $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USED (SOURCES) $4,001,304 $2,427,588 $1,127,818 $0 $341,264
SUBTOTAL (Revenues Minus Expenditures) $1,193,453 $1,308,911 $0 $0 $154,542
Program Report School Year 2012-2013
Special Education (B)
LOGAN CITY DISTRICT
PRE-SCHOOL FEDERAL EXTENDED YEAR SPECIAL EDUCATORS
7522 1278
REVENUES
Beginning Fund Balance $0 $0
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other $43,152
Total State Revenue $43,152
4000-Federal Revenue
Unrestricted
Restricted $61,482
Total Federal Revenue $61,482
TOTAL REVENUES and BEGINNING BALANCE $61,482 $43,152
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional $33,736
140 Other Certificated
150 Office
160 Paraprofessional $56,010
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries
210 Stae Retirement $6,835
220 Social Security $4,285 $2,581
230-290 Other Employee Benefits
Total Empolyee Benefits $4,285 $9,416
300 Professional & Technical
400 Property Services
500 Other (Except Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Inrastructure
790 Depreciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $1,187
890 Miscellaneous Objects
Total Other Objects $1,187
SUBTOTAL EXPENDITURES $61,482 $43,152
900 Other Financing Uses (Sources) $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $61,482 $43,152
SUBTOTAL (Revenues Minus Expenditures) $0 $0
Program Report School Year 2012-2013
Career Technology (C)
LOGAN CITY DISTRICT
TOTALS AGRICULTURE MARKETING HEALTH FAMILY & CONSUMER SCIENCES
SCHEDULES C 6100 6200 6300 6400
REVENUES
Beginning Fund Balance $91,272 $0 $0 $0 $0
1000-Local Sources
Property Tax & Fee in Lieu
Student Fees
Other $1,000
Total Local Revenue $1,000
3000-State Sources
Unrestricted $462,289 $115,864
Restricted Local Disc Block Grant $617,311
Other
Total State Revenue $1,079,600 $115,864
4000-Federal Revenue
Unrestricted
Restricted $85,699
Total Federal Revenue $85,699
TOTAL REVENUES and BEGINNING BALANCE $1,257,571 $0 $0 $0 $115,864
EXPENDITURES
110 Gen. Dist. Administrative $26,669
120 School Administrative
130 Certificated Instructional $337,996 $77,140
140 Other Certificated $47,745
150 Office $23,994
160 Paraprofessional $2,234
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $10,365
Total Salaries $449,003 $77,140
210 State Retirement $90,121 $15,628
220 Social Security $33,698 $5,901
230-290 Other Employee Benefits $94,533 $17,195
Total Employee Benefits $218,352 $38,724
300 Professional & Technical $25,664
400 Property Services
500 Other (Except Travel) $2,695
580 Travel $56,863
Total Purchased Services $85,221
610 Supplies $50,321
620 Energy
630 Food
641 Textbooks $9,747
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $1,394
680 Maintenance Supplies
Total Supplies and Materials $61,462
710 Land & Improvements
720 Buildings
730 Equipment $138,969
740 Infrastructure
790 Depreciation
Total Property $138,969
810-820 Dues, Fees, Judgments $1,030
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted $32,824
870 Indirect Costs- Restricted $3,564
890 Miscellaneous Objects
Total Other Objects $37,418
SUBTOTAL EXPENDITURES $990,425 $0 $0 $0 $115,864
900 Other Financing Uses (Sources) $0 $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $990,425 $0 $0 $0 $115,864
SUBTOTAL (Revenues Minus Expenditures) $267,146 $0 $0 $0 $0
Program Report School Year 2012-2013
Career Technology (C)
LOGAN CITY DISTRICT
BUSINESS TECHNICAL & INDUSTRIAL INFORMATION TECHNOLOGY TECHNICAL EDUCATION
6500 6600 6700 6800
REVENUES
Beginning Fund Balance $0 $0 $0 $72,760
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees
Other $1,000
Total Local Revenue $1,000
3000-State Sources
Unrestricted Unrestricted $239,102 $107,323
Restricted Local Disc Block Grant $475,303
Other
Total State Revenue $239,102 $582,626
4000-Federal Revenue
Unrestricted
Restricted $85,699
Total Federal Revenue $85,699
TOTAL REVENUES and BEGINNING BALANCE $239,102 $0 $0 $742,085
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional $155,947 $99,420
140 Other Certificated $17,200
150 Office
160 Paraprofessional $2,234
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $155,947 $118,854
210 State Retirement $31,594 $23,613
220 Social Security $11,601 $8,869
230-290 Other Employee Benefits $39,160 $24,837
Total Employee Benefits $82,354 $57,319
300 Professional & Technical $25,504
400 Property Services
500 Other (Except Travel) $1,800
580 Travel $300 $54,758
Total Purchased Services $300 $82,061
610 Supplies $40,065
620 Energy
630 Food
641 Textbooks $501 $9,247
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $1,394
680 Maintenance Supplies
Total Supplies and Materials $501 $50,705
710 Land & Improvements
720 Buildings
730 Equipment $138,969
740 Infrastructure
790 Depreciation
Total Property $138,969
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted $32,824
870 Indirect Costs- Restricted $893
890 Miscellaneous Objects
Total Other Objects $33,717
SUBTOTAL EXPENDITURES $239,102 $0 $0 $481,625
900 Other Financing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $239,102 $0 $0 $481,625
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0 $260,460
Program Report School Year 2012-2013
Career Technology (C)
LOGAN CITY DISTRICT
SUPPORT SERVICES ADMIN CTE TECHNOLOGY, LIFE AND CAREERS WORKBASED LEARNING COMP GUIDANCE
6900 6901 6902 6903
REVENUES
Beginning Fund Balance $0 $0 $18,389 $123
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $59,889 $8,342 $73,777
Other
Total Sate Revenue $59,889 $8,342 $73,777
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $59,889 $8,342 $18,389 $73,900
EXPENDITURES
110 Gen. Dist. Administrative $26,669
120 School Administrative
130 Certificated Instructional; $5,489
140 Other Certificated $1,800 $28,745
150 Office $4,892 $19,101
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $9,977 $388
Total Salaries $41,539 $7,289 $48,234
210 State Retirement $8,085 $1,477 $9,724
220 Social Security $3,107 $534 $3,686
230-290 Pther Employee Benefits $7,098 $1,657 $4,588
Total Employee Benefits $18,290 $3,667 $17,997
300 Professional & Technical $160
400 Property SErvices
500 OTher (Except Travel) $895
580 Travel $60 $1,745
Total Purchased Servcies $60 $2,800
610 Supplies $7,843 $2,413
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $7,843 $2,413
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depreciation
Total Property
810-820 Dues, Fees, Judgments $1,030
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $499 $747 $1,425
890 Miscellaneous Objects
Total Other Objects $499 $747 $2,455
SUBTOTAL EXPENDITURES $59,889 $8,342 $11,703 $73,900
900 Other Financingn Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $59,889 $8,342 $11,703 $73,900
SUBTOTOTAL (Revenues Minus Expenditures) $0 $0 $6,686 $0
Program Report School Year 2012-2013
Special Populations (D)
LOGAN CITY DISTRICT
TOTALS ADULT HS COMPLETION & BASIC SKILLS 17 & UNDER HS COMPLETION0BASIC SKILLS ADULT BASIC ED (FEDERAL) ENGLISH LANGUAGE CIVICS EDUCATION
SCHEDULE/D 1609-1610 1615 7583 7584
REVENUES
Beginning Fund Balance $$124,143 $511 $0 $0 $0
1000-Local Sources
Property tax & Fees in Lieu $341,337 $5,052
Student Fees $2,435 $2,435
Other
Total Local Revenue $343,772 $7,487
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $939,232 $72,396
Other
Total State Revenue $939,232 $72,396
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue $0
TOTAL REVENUES and BEGINNING BALANCE $1,407,147 $80,394 $0 $0 $0
EXPENDITURES
110 Gen. Dist. Administrative $44,366 $15,518
120 School Administrative
130 Certificated Insturctional $703,720
140 Other Certificated ($467) $1,108
150 Office $22,450 $12,846
160 Paraprofessional $25,552 $2,537
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $23,136 $15,226
Total Salaries $818,757 $47,234
210 State Retirement $154,428 $8,525
220 Social Security $61,135 $3,562
230-290 Other Employee Benefits $183,320 $5,716
Total Employee Benefits $398,883 $17,802
300 Professional & Technical $9,364
400 Property Services
500 Other (Except Travel)
580 Travel $10,600 $331
Total Purchased Services $19,964 $331
610 Supplies $15,134 $8,556
620 Energy
630 Food
641 Textbooks $25,786
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $11,210 $6,471
680 Maintenance Supplies
Total Supplies and Materials $52,131 $15,027
710 Land & Improvements
720 Buildings
730 Equipment $12,825
740 Infrastructure
790 Depreciation
Total Property $12,825
810-820 Dues, Fees, Judgments $350
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs-Restricted $17,127
890 Miscellaneous Objects $4,600
Total Other Objects $22,087
SUBTOTAL EXPENDITURES $1,324,636 $80,394 $0 $0 $0
900 Other Financing Uses (Sources) ($36,911) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $1,287,725 $80,394 $0 $0 $0
SUBTOTAL (Revenues Minus Expenditures) $119,422 $0 $0 $0 $0
Program Report School Year 2012-2013
Special Population (D)
LOGAN CITY DISTRICT
TANIF REFUGEE GRANT PRISON-INSTITUTIONALIZED STATE CORRECTIONS AT-RISK REGULAR
7585 7581 5613 5335
REVENUES
Beginning Fund Balance $0 $0 $0 $0
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Black Grant
Other
Total State Revenue
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $0 $0 $0 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional
140 Other Certificated
150 office $5,488
160 Paraprofessional $12,799
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $18,287
210 State Retirement $908
220 Social Securtiy $1,388
230-290 Other Employee Benefits $2,876
Total Employee Benefits $5,173
300 Professional & Technial
400 Property Services
500 Other (Except Travel)
580 Travel $169
Total Purchased Services $169
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depreciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs-Restricted $441
890 Miscellaneous Objects
Total Other Objects $441
SUBTOTAL EXPENDITURES $0 $0 $0 $24,070
900 Other Financing Uses (Sources) $0 $0 $0 ($41,411)
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $0 $0 ($17,341)
SUBTOTA (Revenue Minus Expenditures) $0 $0 $0 $17,341
Program Report School Year 2012-2013
Special Population (D)
LOGAN CITY DISTRICT
ENHANCEMENTS FOR STUDENTS AT-RISK INTERVENTIONS FOR STUDENT SUCCESS SAT-RISK MESA AT-RISK GANG PREVENTION
5336 5270 5338 5339
REVENUES
Beginning Fund Balance $41,411 $0 $0 $0
1000-Local Sources
Property Tax & Fees in Lieu $163,967
Student Fees
Other
Total Local Revenue $163,967
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $391,768 $145,588
other
Total State Revenue $391,768 $145,588
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $597,146 $145,588 $0 $0
EXPENDITURES
110 Gen. Dist. Administrative $14,147
120 School Administrative
130 Certificated Insturctional $367,557 $57,113
140 Other Certificated
150 Office $1,408
160 Paraprofessional $2,760
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $7,909
Total Salaries $391,021 $59,873
210 State Retirement $77,831 $11,526
220 Social Security $29,221 $4,454
230-290 Other Employee Benefits $90,004 $18,171
Total Employee Benefits $197,056 $34,151
300 Professional & Technial
400 Property Service
500 Other (Except Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depriciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs-Restricted $7,569 $1,852
890 Miscellaneous Objects
Total Other Objects $7,569 $1,852
SUBTOTAL EXPENDITURES $595,646 $95,877 $0 $0
900 Other Financing Uses (Sources) $1,500 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $597,146 $95,877 $0 $0
SUBTOTAL (Revenues Minuse Expenditures) $0 $49,711 $0 $0
Program Report School Year 2012-2013
Special Population (D)
LOGAN CITY DISTRICT
YOUTH IN CUSTODY ENHANCEMENTS FOR ACCELEERATE STUDENTS GIFTED AND TALENTED ADVANCED PLACEMENT
5340 Acc Students 5331 5332
REVENUES
Beginning Fund Balance $56,790 $0 $25,431 $0
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $224,538 $23,708 $28,593
Other
Total State Revenue $224,538 $23,708 $28,593
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $281,328 $0 $49,139 $28,593
EXPENDITURES
110 Gen. Dist. Administrative $14,702
120 School Administrative
130 Certificated $120,018 $13,900 $6,953
140 Other Certificated ($2,150) $575
150 Office $2,709
160 Paraprofessional $7,457
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $135,278 $21,357 $7,528
210 Retirement $27,261 $1,526
220 Social Security $10,053 $1,634 $574
230-290 Other Employee Benefits $39,713
Total Employee Benefits $77,028 $1,634 $2,099
300 Professional & Technical $2,271 $7,093
400 Property Services
500 Other (Except Travel)
580 Travel $9,280 $820
Total Purchased Services $11,551 $7,913
610 Supplies $6,187 $391
620 Energy
630 Food
641 Textbooks $4,579
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $4,740
680 Maintenance Supplies
Total Supplies and Materials $10,927 $4,970
710 Land & Improvements
720 Buildings
730 Equipment $7,135 $5,123
740 Infrastructure
790 Depreciation
Total Property $7,135 $5,123
810-820 Dues, Fees, Judgements $300
830 Interst
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs-Restricted $4,770 $518 $960
890 Miscellaneous Objects $4,600
Total Other Objects $9,370 $818 $960
SUBTOTAL EXPENDTURES $251,289 $0 $23,809 $28,593
900 Other Financing Uses (Sources) $0 $0 $3,000 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $251,289 $0 $26,809 $28,593
SUBTOTAL (Revenues Minus Expenditures) $30,039 $0 $22,330 $0
Program Report School Year 2012-2013
Special Population (D)
LOGAN CITY DISTRICT
CONCURRENT ENROLLEMTN HIGHLY IMPACTED SCHOOL INTL BACCALAURETTE
5333 5366 5612
REVENUES
Beginning Fund Balance $0 $0 $0
1000-Local Sources
Property Tax & Fees in Lieu $172,318
Other
Total Local Revenue $172,318
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $52,641
Other
Total State Revenue $52,641
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUE and BEGINNING BALANCE $224,959 $0 $0
EXPENDITURE
110 Gen. Dist. Administrative
120 School Administrative
130 Cerficated Instructional $138,178
140 Other Cerficated
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $138,178
210 State Retirement $25,851
220 Social Security $10,249
230-290 OTher Employee Benefits $26,840
Total Employee Benefits $63,940
300 Professional & Technical
400 Property Services
500 Other (Except Travel)
580 Travel
Total Purcahsed Services
610 Supplies
620 Energy
630 Food
641 Textbooks $21,207
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $21,207
710 Land & Improvements
720 Buildings
730 Equipment $566
740 Infrastructure
790 Depreciation
Total Property $566
810-820 Dues, Fees, Judgments $50
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs-No Restricted
870 Indirect Costs- Restricted $1,017
890 Miscellaneous Objects
Total Other Objects $1,067
SUBTOTAL EXPENDITURES $224,959 $0 $0
900 Other Financing Uses (Sources) $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $224,959 $0 $0
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0
Program Report School Year 2012-2013
Restricted State or Federal (H)
LOGAN CITY DISTRICT
TOTALS DRIVER EDUCATION-BEHIND THE WHEEL DRIVER EDUCATION-CLASSROOM UPASS CHARTER SCHOOL-LOCAL REPLACEMENT
SCHEDULES H 5610 0100 5699 5867
REVENUES
Beginning Fund Balance $334,366 $0 $0 $0 $20
1000-Local Sources
Property Tax & Fees in Lieu $726,209 $
Student Fees
Other $300
Total Local Revenue $726,509 $14,959
3000- State Sources
Unrestricted Unrestricted $587,658
Restricted Local Disc Block Grant $510,600 $38,135 $28,919
Other $1,813,973
Total State Revenue $2,912,231 $38,135 $28,919
4000-Federal Revenue
Unrestricted
Restricted $623,616
Total Federal Revenue $623,616
TOTAL REVENUES and BEGINNING BALANCE $4,596,722 $53,094 $0 $28,919 $0
EXPENDITURES
110 Gen. Dist. Administrative $55,919
120 School Administrative
130 Certificated Instructional $1,648,010
140 Certificated $54,710
150 Office $12,412
160 Paraprofessional $339,140 $17,589
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $416,701 $57,978
Total Salaries $2,526,892 $57,978 $17,589
210 State Retirement $413,807 $11,545
220 Social Security $189,736 $4,415 $1,346
230-290 Other Employee Benefits $186,803
Total Employee Benefits $790,345 $15,960 $1,346
300 Professional & Technical $118,483 $50
400 Property Services $118,618 $530
500 Other (Except Travel) $54,587 $200
580 Travel $43,239
Total Purchased Services $334,926 $730 $50
610 Supplies $209,850 $9,934
620 Energy $5,160 $5,160
630 Food
641 Textbooks
644 Library Books $243
650-660 Periodicals, AV Materials
670 Computer Supplies $2,442
680 Maintenance Supplies $179 $179
Total Supplies and Materials $217,874 $5,339 $9,934
710 Land & Improvements
720 Buildings
730 Equipment $391,339
740 Infrastructure
790 Depreciation
Total Property $391,339
810-820 Dues, Fees, Judgments $500
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $10,623
890 Miscellaneous Objects $525
Total Other Objects $11,648
SUBTOTAL EXPENDITURES $4,273,024 $80,007 $0 $28,919 $0
900 Other Financing Uses (Sources) $67,404 ($26,913) $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $4,340,428 $53,094 $0 $28,919 $0
SUBTOTAL (Revenutes Minus Expenditures) $256,294 $0 $0 $0 $0
Program Report School Year 2012-2013
Restricted State or Federal (H)
LOGAN CITY DISTRICT
STATE CHARTER SCHOOL START-UP CHARTER SCHOOL MENTORING CHARTER SCHOOL-FEDERAL STARTUP CONTINGENCY FUNDS
5846 5845 7625 5320
REVENUES
Beginning Fund Balance $0 $0 $0 $0
1000-Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUE and BEGINNING BALANCE $0 $0 $0 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional
140 Other Certificated
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries
210 State Retirement
220 Social Security
230-290 Other Employee Benefits
Total Employee Benefits
300 Professional & Technical
400 Property Services
500 Other (Except Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depreciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted
890 Miscellaneous Objects
Total Other Objects
SUBTOTAL EXPENDITURES $0 $0 $0 $0
900 Other Financing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDTURES and OTHER USES (SOURCES)
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0 $0
Program Report School Year 2012-2013
Restricted State or Federal (H)
LOGAN CITY DISTRICT
PILOT PROGRAMS SCHOOL LANDS TRUST SCHOOL NURSES CRITICAL LANGUAGES
5415 5420 5368 5635
REVENUES
Beginning Fund Balance $0 $129,772 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu $59,420 $3,250
Student Fees
Other $300
Total Local Revenue $59,420 $3,550
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $339,320 $11,810
Other
Total State Revenue $339,320 $11,810
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUE and BEGINNING BALANCE $0 $469,092 $71,230 $3,550
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional $24,225
140 Other Certificated $36,761
150 Office
160 Paraprofessional $120,632
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $28,463
Total Salaries $173,320 $36,761
210 State Retirement $1,191 $7,448
220 Social Security $13,232 $2,734
230-290 Other Employee Benefits $16,565
Total Employee Benefits $14,422 $26,747
300 Professional & Technical $24,765 $3,550
400 Property Service
500 Other (Except Travel)
580 Travel $13,011 $122
Total Purchased Services $37,776 $122 $3,550
610 Supplies $11,991 $7,600
620 Energy
630 Food
641 Textbooks
644 Library Books $243
650-660 Periodicals, AV Materials
670 Computer Supplies $2,442
680 Maintenance Supplies
Total Supplies and Materials $14,676 $7,600
710 Land & Improvements
720 Buildings
730 Equipment $2,795
740 Infrastructure
790 Depriciation
Total Property $2,795
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs-Restricted
890 Miscellaneous Objects
Total Other Objects
SUBTOTAL EXPENDITURES $0 $242,989 $71,230 $3,550
900 Other Financing Uses (Sources) $0 $94,317 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $337,306 $71,230 $3,550
SUBTOTAL (Revenue Minus Expenditures) $0 $131,786 $0 $0
Program Report School Year 2012-2013
Restricted State or Federal (H)
LOGAN CITY DISTRICT
INSTURCTIONAL TECHNOLOGY ON-LINE SUMMATIVE TEST COMPUTER ADAPTIVE TESTING EXTENDED DAY KINDERGARTEN
5862 5699 5470 5840
REVENUES
Beginning Fund Balance $0 $0 $0 $21,667
1000-Local Sources
Property Tax & Fees in Lieu $363,372 $2,441
Student Fees
Other
Total Local Revenue $363,372 $2,441
3000- State Sources
Unrestricted $587,658
Restricted Local Disc Block Grant $92,416
Other
Total State Revenue $587,658 $92,416
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $951,030 $94,857 $0 $21,667
EXPENDITURES
110 Gen. Dist. Administrative $46,547
120 School Administrative
130 Certificated Instructional
140 Other Certificated
150 Office $7,339
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $296,050
Total Salaries $349,936
210 State Retirement $67,695
220 Soial Security $26,518
230-290 Other Employee Benefits $80,963
Total Employee Benefits $175,177
300 Professional & Technical $6,226
400 Property Services $118,088
500 Other (Except Travel) $31,288
580 Travel $15,229
Total Purchases Services $170,831
610 Supplies $14,614
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $14,614
710 Land & Improvements
720 Buildings
730 Equipment $239,948 $94,857
740 Infrastructure
790 Deprciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs-No Restricted
870 Indirect Costs-Restricted
890 Miscellaneous Objects
Program Report School Year 2012-2013
Restricted State or Federal (H)
LOGAN CITY DISTRICT
EDUCATOR SALARY ADJUSTMENTS HIGH ABILITY STUDENTS ELL FMAILY LITERACY CENTERS K-3 READING
5876 5334 5636 5805
REVENUES
Beginning Fund Balance $0 $0 $0 $182,927
1000- Local Sources
Property Tax & Fees in Lieu $32,018 $15,810 $234,939
Studetn Fees
Other
Total Local Revenue $32,018 $15,810 $234,939
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other $1,617,002 $196,971
TOtal State Revenue $1,617,002 $196,971
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $1,649,020 $0 $15,810 $614,837
EXPENDITURES
100 Gen. Dist. Administrative
120 School Administrative
130 Certificted Insturctional $1,298,797 $209,011
140 Other Certificated $1,000
150 Office $5,074
160 Paraprofessional $127,310
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $1,298,797 $5,074 $337,321
210 State Retirement $253,780 $825 $42,530
220 Social Securtiy $96,443 $386 $25,546
230-290 Other Employee Benefits $2,018 $52,118
Total Employee Benefits $350,223 $3,228 $120,194
300 Professional & Technical $7,500 $31,685
400 Property Services
500 Other (Except Travel)
580 Travel $8
Total Purchased Services $7,508 $31,685
610 Supplies $8,413
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $8,413
710 Land & Improvements
720 Buildings
730 Equipment $10,579
740 Infrastructure
790 Depriciation
Total Property $10,579
810-820 Dues, Fee, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $3,805
890 Miscellaneous Objects
Total Other Objects $3,805
SUBTOTAL EXPENDITURES $1,649,020 $0 $15,810 $511,997
900 Other Fianancing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $1,649,020 $0 $15,810 $511,997
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0 $120,840
Program Report School Year 2012-2013
Restricted State or Federal (H)
LOGAN CITY DISTRICT
OTHER STATE OTHER FEDERAL
REVENUES
Beginning Fund Balance $0 $0
1000- Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue
4000-Federal Revenue
Unrestricted
Restricted $623,616
Total Federal Revenue $623,616
TOTAL REVENUES and BEGINNING BALANCE $0 $623,616
EXPENDITURES
110 Gen. Dist. Administrative $9,372
120 School Administrative
130 Certificated Insturctional $115,97
140 Other Certificated $16,949
150 Office
160 Paraprofessional $73,609
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $34,210
Total Salaries $250,117
210 State REtirement $28,793
220 Social Security $19,117
230-290 Other Employee Benefits $35,138
Total Employee Benefits $83,048
300 Professional & Technical $44,706
400 Property Services
500 Other (Except Travel) $23,099
580 Travel $14,869
Total Purchased Services $82,674
610 Supplies $157,299
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvmements
720 Buildings
730 Equipment $43,160
740 Infrastructure
790 Depriciation
Total Property $43,160
810-820 Dues, Fees, Judgments $500
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $6,818
890 Miscellaneous Objects
Total Other Objects $7,318
SUBTOTAL EXPENDITURES $0 $623,616
900 Other Financing Uses (Sources) $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $623,616
SUBTOTAL (Revenues Minus Expenditures) $0 $0
Program Report School Year 2012-2013
One-Time and Other Bills (I)
LOGAN CITY DISTRICT
TOTALS TEACHER MATERIALS & SUPPLIES MATH SCIENCE TEACHER RECRUITMENT USTAR BEVERLEY TAYLOR SORENSON ARTS PROGRAM
SCHEDULES I 5868 5861 5881 5882
REVENUES
Beginning Fund Balance $160,870 $0 $0 $158,804 $0
1000- Local Sources
Property Tax & Fees in Lieu $2,225 $2,225
Student Fees
Other
Total Local Revenue $2,225 $2,225
3000-State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other $354,747 $52,071 $250,000
Total State Revenue $354,747 $52,071 $250,000
4000-Federal Revenue
Unrestricted
Restricted
Total Federal Revenue $0
TOTAL REVENUES and BEGINNING BALANCE $517,842 $54,296 $0 $408,804 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional $100,140 $63,322
140 Other Certifictated $120,033 $120,033
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $220,172 $183,354
210 State Retirement $42,350 $34,891
220 Social Security $16,488 $13,672
230-290 Other Employee Benefits $16,592 $16,304
Total Employee Benefits $75,433 $64,866
300 Professional & Technical
400 Property Services
500 Other (Except Travel) $878 $878
580 Travel $31 $31
Total Purchased Services $909 $909
610 Supplies $58,938 $54,296 $4,642
620 Energy
630 Food
641 Textbooks
644 Library Book $4,820
650-660 Periodiclas, AV Materials $215
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $63,972 $54,296 $4,642
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depreciation
Total Property $0
810-820 Dues, Fees, Judgments $275 $275
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $5,005 $5,005
890 Miscellaneous Objects
Total Other Objects $5,280 $5,280
SUBTOTAL EXPENDITURES $365,767 $54,296 $0 $259,052 $0
900 Other Financing Uses (Sources) $0 $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $365,767 $54,296 $0 $259,052 $0
SUBTOTAL (Revenues Minus Expenditures) $152,075 $0 $0 $149,752 $0
Program Report School Year 2012-2013
One-Time and Other Bills (I)
LOGAN CITY DISTRICT
LIBRARY BOOKS & ELECTRONIC RESOURCES PERFORMANCE BASED COMPENSATION JOB ENHANCEMENT-PEJEP CAPITOL TOURS
5810 5877 5861
REVENUES
Beginning Fund Balance $2,066 $0 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu
Student Fees
OTher
Total Local Revenue
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other $5,291 $47,385
Total State Revenue $5,291 $47,385
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $7,357 $0 $47,385 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional $36,818
140 Other Certificated
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $36,818
210 State Retirement $7,459
220 Social Security $2,817
230-290 Other Employee Benefits $291
Total Employee Benefits $10,567
300 Professional & Technical
400 Property Services
500 Other (Except Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books $4,820
650-660 Periodicals, AV Materials $215
670- Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $5,034
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depriciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted
890 Miscellaneous Objects
Total Other Objects
SUBTOTAL EXPENDITURES $5,034 $0 $47,385 $0
900 Other Financing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $5,034 $0 $47,385 $0
SUBTOTAL (Revenues Minus Expenditures) $2,323 $0 $0 $0
Program Report School Year 2012-2013
One-Time and Other Bills (I)
LOGAN CITY DISTRICT
COMPUTER ADAPTIVE TESTING PARA-EDUCATOR FUNDING
REVENUES
Beginning Fund Balance $0 $0
1000 - Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000- State Sources
Unrestricted Unrestricted
Retricted Local Disc Block Grant
Other
Total State Revenue
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $0 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional
140 Other Certificated
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
Total Salaries
210 State Retirement
220 Social Security
230-290 Other Employee Benefits
Total Employee Benefits
300 Professional & Technical
400 Property Services
500 Other (Excpet Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrastructure
790 Depreciation
Total Property
810-820 Dues, Fees, Judgments
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs - Restricted
890 Miscellaneous Objects
Total Other Objects
SUBTOTAL EXPENDITURES $0 $0
900 Other Financing Uses (Sources) $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $0
SUBTOTAL (Revenues Minus Expenditures) $0 $0
Program Report School Year 2012-2013
Non- Instructional (J)
LOGAN CITY DISTRICT
TOTALS RECREATION FOOD SERVICE ENTERPRISE FUNDS EXPENDABLE TRUST
SCHEDULES J Fund 49 or 51 Fund 52 Fund 7X
REVENUES
Beginning Fund Balance $1,907,099 $1,052,388 $854,711 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu $68,014 $68,014
Student Fees $39,191 $39,191
Other $682,064 $12,800 $669,264
Total Local Revenue $789,269 $51,991 $669,264 $68,014
3000 - State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $439,756 $439,756
Other
Total State Revenue $439,756 $439,756
4000 - Federal Revenue
Unrestricted
Restricted $1,879,838 $1,879,838
Total Federal Revenue $1,879,838 $1,879,838
TOTAL REVENUES and BEGINNING BALANCE $5,015,961 $1,104,379 $3,842,568 $0 $68,014
EXPENDITURES
110 Gen. Dist. Administrative $34,980 $34,980
120 School Administrative
130 Certificated Instructional
140 Other Certificated $252 $252
150 Office $34,505 $24,600 $9,906
160 Paraprofessional
170 Student Transportations
180 Operation & Maintenance $61,884 $41,874 $20,010
190 Other Classified $854,930 $782 $854,149
Total Salaries $986,552 $42,908 $898,758 $44,886
210 State Retirement $182,420 $8,429 $167,015 $6,976
220 Social Security $75,123 $3,230 $68,459 $3,434
230-290 Other Employee Benefits $84,900 $9,997 $71,208 $4,695
Total Employee Benefits $342,442 $21,656 $305,682 $15,105
300 Professional & Technical $346,447 $253,908 $89,703 $2,836
400 Property Service $42,656 $11,251 $31,405
500 Other (Except Travel) $3,587 $3,511 $77
580 Travel $1,890
Total Purchased Services $394,580 $268,669 $123,075 $2,836
610 Supplies $46,342 $12,616 $32,822 $904
620 Energy $1,158 $1,158
630 Food $1,440,039 $1,440,039
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $1,487,539 $12,616 $1,474,019 $904
710 Land & Improvements
720 Buildings
730 Equipment $251,186 $251,186
740 Infrastructure
790 Depreciation
Total Property $251,186 $251,186
810-820 Dues, Fees, Judgments $7,366 $7,306 $60
830 Interest
840 Redemption of Principal $93,916 $93,916
850 Contingency
860 Indirect Costs - No Restricted
870 Indirect Costs- Restricted
890 Miscellaneous Objects $15,787 $90 $11,473 $4,224
Total Other Objects $117,069 $90 $112,695 $4,284
SUBTOTAL EXPENDITURES $3,579,369 $345,939 $3,165,415 $0 $68,014
900 Other Financing Uses (Sources) $147,000 $147,000 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $3,726,369 $492,939 $3,165,415 $0 $68,014
SUBTOTAL (Revenues Minus Expenditures) $1,289,592 $611,440 $678,153 $0 $0
Program Report School Year 2012-2013
Capital and Debt Servcie (K)
LOGAN CITY DISTRICT
TOTALS RESIDUAL DEBT SERVCIE CAPITAL PROJECTS BUILDING RESERVE
SCHEDULE K FUND 31 FUND 32 FUND 40
REVENUES
Beginning Fund Balance $2,468,043 $557,432 $1,910,611 $0
1000- Local Sources
Property Tax & Fees in Lieu $6,028,523 $2,306,674 $3,721,849
Student Fees
Other $60,453 $422 $60,032
Total Local Revenue $6,088,977 $2,307,096 $3,781,881
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant $15,278 $15,278
Other
Total State Revenue $15,278 $15,278
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue $0
TOTAL REVENUE and BEGINNING BALANCE $8,572,298 $2,864,528 $5,707,770 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificataed Instrucational
140 Other Certificated
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance $274,108 $274,108
190 Other Classified
Total Salaries $274,108 $274,108
210 State Retirement $54,299 $54,299
220 Social Security $20,614 $20,614
230-290 Other Employee Benefits $76,452 $76,452
Total Employee Benefits $151,465 $151,365
300 Professional & Technical $101,277 $101,277
400 Property $448,677 $448,677
500 Other (Except Travel) $106,411 $106,411
580 Travel
Total Purchsed Services $656,365 $656,365
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials $0
710 Land & Improvements $205,583 $205,583
720 Buildings $21,890 $21,890
730 Equipment $462,262 $462,262
740 Infrastructure
790 Depreciation
Total Property $689,736 $689,736
810-820 Dues, Fees, Judgments $88,928 $57,678 $31,250
830 Interest $723,955 $515,246 $208,7090
840 Redemption of Principal $2,163,000 $1,640,000 $523,000
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted
890 Miscellaneous Objects $49,068 $49,068
Total Other Objects $3,024,950 $2,261,991 $762,959
SUBTOTAL EXPENDITURES $4,796,524 $2,261,991 $2,534,533 $0
900 Other Financing Uses (Sources) ($173,893) ($173,893 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $4,622,631 $2,088,099 $2,534,533 $0
SUBTOTAL (Revenues Minus Expenditures) $3,949,666 $776,430 $3,173,237 $0
Program Report School Year 2012-2013
No Child Left Behind (NCLB) (L)
LOGAN CITY DISTRICT
TOTALS TITLE IA-PRIOR YEAR TITLE I-CURRENT YEAR TITLE IB- READING SKILLS IMPROVEMENT PY ETITLE IB- READING SKILLS IMPROVEMENT CY
SCHEDULES L Prior year Current Year Prior Year Current Year
REVENUES
Beginning Fund Balance $0 $0 $0 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue $0
3000- State Sources
Unrestricted unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue $0
4000- Federal Revenue
Unrestricted
Restricted $2,112,725 $1,293,678
Total Federal Revenue $2,112,725 $1,293,678
TOTAL REVENUES and BEGINNING BALANCE $2,112,725 $0 $1,293,678 $0 $0
EXPENDITURES
110 Gen Dist. Administrative $84,109 $36,755
120 School Administrative
130 Certificated Instructional $325,618 $214,361
140 Other Certificated $93,753 $55,542
150 Office $22,820 $14,904
160 Paraprofessional $541,671 $468,506
170 Student Transportation
180 Operation & Maintenance
190 Other Classified $145,169 $109-572
Total Salaries $1,213,141 $899,640
210 State Retirement $120,277 $66,451
220 Social Security $92,197 $68,497
230-290 Other Employee Benefits $98,140 $53,012
Total Employee Benefits $310,614 $187,961
300 Professional & Technical $370,406 $105,765
400 Property Services $18,210 $18,210
500 Other (Except Travel) $8,397 $3,580
580 Travel $20,345 $6,942
Total Purchased Services $417,358 $134,498
610 Supplies $32,244 $12,063
620 Energy
630 Food $56,382
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $2,499
680 Maintenance Supplies
Total Supplies and Materials $91,225 $12,063
710 Land & Improvements
720 Buildings
730 Equipment $36,344 $30,342
740 Infrastructure
790 Depreciation
Total Property $36,344 $30,342
810-820 Dues, Fees, Judgments $4,791 $4,791
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $39,251 $24,383
890 Miscellaneous Objects
Total Other Objects $44,042 $29,174
SUBTOTAL EXPENDITURES $2,112,725 $0 $1,293,678 $0 $0
900 Other Financing Uses (Sources) $0 $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $2,112,725 $0 $1,293,678 $0 $0
SUBTOTAL (Revenues Minuse Expenditures)
Program Report School Year 2012-2013
No Child Left Behind (NCLB) (L)
LOGAN CITY DISTRICT
TTITLE I B3-EVEN START FAMILY LITERACY PY TITLE I B3-EVEN START FAMILY LITERACY CY TITLE IC-MIGRATORY CHILDREN PY TITLE IC-MIGRATORY CHILDREN CY
PRIOR YEAR CURRENT YEAR PRIOR YEAR CURRENT YEAR
REVENUES
Beginning Fund Balance $0 $0 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue
4000- Federal Revenue
Unrestricted
Restricted
Total Federal Revenue
TOTAL REVENUES and BEGINNING BALANCE $0 $0 $0 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional
140 Other Certificated
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries
210 State Retirement
220 Social Security
230-290 OTher Employee Benefits
Total Employee Benefits
300 Professional & Technical
400 Property Services
500 Other (Except Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrasturcture
790 Depreciation
Total Property
810-810 Dues, Fees, Judgement
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted
890 Miscellaneous Objects
Total Other Objects
SUBTOTAL EXPENDITURES $0 $0 $0 $0
900 Other Financing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $0 $0 $0
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0 $0
Program Report School Year 2012-2013
No Child Left Behind (NCLB) (L)
LOGAN CITY DISTRICT
TITLE ID- NEGLECTED AND DELINQUENT PY TITLE ID NEGLECTED AND DELINQUENT CY TITLE IF-COMPREHENSIVE SCHOOL REFORM PY TITLE IF- COMPREHNSIVE SCHOOL REFORM CY
PRIOR YEAR CURRENT YEAR PRIOR YEAR CURRENT YEAR
REVENUES
Beginning Fund Balance $0 $0 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue
4000- Federal Revenue
Unrestricted
Restricted $36,519
Total Federal Revenue $36,519
TOTAL REVENUES and BEGINNING BALANCE $0 $36,519 $0 $0
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional
140 Other Certificated $28,411
150 Office
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $28,411
210 State Retirement $5,288
220 Social Security $2,168
230-290 OTher Employee Benefits
Total Employee Benefits $7,456
300 Professional & Technical
400 Property Services
500 Other (Except Travel)
580 Travel
Total Purchased Services
610 Supplies
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies
680 Maintenance Supplies
Total Supplies and Materials
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrasturcture
790 Depreciation
Total Property
810-810 Dues, Fees, Judgement
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $652
890 Miscellaneous Objects
Total Other Objects $652
SUBTOTAL EXPENDITURES $0 $36,519 $0 $0
900 Other Financing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $36,519 $0 $0
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0 $0
Program Report School Year 2012-2013
No Child Left Behind (NCLB) (L)
LOGAN CITY DISTRICT
TITLE IG- ADVANCED PLACEMENT TITLE II A- TEACHER QUALITY TITLE II D-EDUCATIONAL TECHNOLOGY TITLE III A-ENGLISH LANGUAGE ACQUISTION
AP TEACHER QUALITY ED TECH ELA
REVENUES
Beginning Fund Balance $0 $0 $0 $0
1000- Local Sources
Property Tax & Fees in Lieu
Student Fees
Other
Total Local Revenue
3000- State Sources
Unrestricted Unrestricted
Restricted Local Disc Block Grant
Other
Total State Revenue
4000- Federal Revenue
Unrestricted
Restricted $242,689 $2,499 $65,726
Total Federal Revenue $242,689 $2,499 $65,726
TOTAL REVENUES and BEGINNING BALANCE $0 $242,689 $2,499 $65,726
EXPENDITURES
110 Gen. Dist. Administrative
120 School Administrative
130 Certificated Instructional $98,764
140 Other Certificated $9,800
150 Office $6,505
160 Paraprofessional
170 Student Transportation
180 Operation & Maintenance
190 Other Classified
Total Salaries $108,564 $29,197
210 State Retirement $21,769 $4,526
220 Social Security $8,188 $2,207
230-290 OTher Employee Benefits $24,675 $7,062
Total Employee Benefits $54,632 $13,794
300 Professional & Technical $73,297 $16,843
400 Property Services
500 Other (Except Travel)
580 Travel $527 $721
Total Purchased Services $73,824 $17,564
610 Supplies $979 $3,901
620 Energy
630 Food
641 Textbooks
644 Library Books
650-660 Periodicals, AV Materials
670 Computer Supplies $2,499
680 Maintenance Supplies
Total Supplies and Materials $979 $2,499 $3,901
710 Land & Improvements
720 Buildings
730 Equipment
740 Infrasturcture
790 Depreciation
Total Property
810-810 Dues, Fees, Judgement
830 Interest
840 Redemption of Principal
850 Contingency
860 Indirect Costs- No Restricted
870 Indirect Costs- Restricted $4,690 $1,269
890 Miscellaneous Objects
Total Other Objects $4,690 $1,269
SUBTOTAL EXPENDITURES $0 $242,689 $2,499 $65,726
900 Other Financing Uses (Sources) $0 $0 $0 $0
TOTAL EXPENDITURES and OTHER USES (SOURCES) $0 $242,689 $2,499 $65,726
SUBTOTAL (Revenues Minus Expenditures) $0 $0 $0 $0