Budget 2022-23

Building # Rollover 22-23 Funds 22-23 Balance Sept Oct Nov Dec Jan Feb Mar Apr May
Hanthorn 7500 $1,759.72 $2,079.00 $3,838.72 $2,079.00 $2,079.00 $4,135.72 $4,135.72 $4,135.72 $3,215.72 $3,215.72 $3,091.93 $2,968.12
Sunshine 7510 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Benton 4040 $11,899.10 $3,267.00 $15,166.10 $2,755.55 $1,798.05 $10,922.91 $10,922.91 $10,955.86 $10,955.86 $8,388.92 $4,677.88 $5,041.88
Blackburn 4060 $1,696.70 $3,762.00 $5,458.70 $3,362.00 $3,065.00 $5,058.70 $5,058.70 $4,934.90 $5,134.90 $29.72 $29.72 $-390.77
Bryant 4080 $2,415.75 $1,782.00 $4,197.75 $1,722.00 $1,701.88 $3,892.63 $3,892.63 $3,300.24 $2,2001.24 $1,195.75 $1,195.75 $1,195.75
Cassell Park 4090 $3,219.18 $3,465.00 $6,684.18 $3,465.00 $3,465.00 $6,684.18 $6,684.18 $6,576.18 $6,577.50 $4,975.91 $4,048.13 $3,554.98
Fairmount 4100 $5,476.56 $2,574.00 $8,050.56 $2,439.53 $2,439.53 $7,226.09 $7,126.09 $6,686.72 $6,482.39 $6,476.66 $6,476.66 $6,476.66
Glendale 5010 $11,517.66 $3,267.00 $14,784.66 $3,098.24 $2,794.24 $14,011.90 $14,087.66 $13,949.25 $13,949.25 $12,499.29 $499.29 $471.35
Korte 5100 $5,480.33 $3,267.00 $8,747.33 $3,144.11 $3,144.11 $7,841.44 $7,533.44 $7,289.74 $7,289.74 $2,787.14 $1,751.97 $1,751.97
Little Blue 6120 $2,899.92 $2,871.00 $5,770.92 $2,871.00 $2,871.00 $5,709.02 $5,713.42 $5,709.02 $5,647.12 $5,647.12 $5,647.12 $4,780.53
Luff 5040 $6,256.95 $3,069.00 $9,325.95 $3,069.00 $2,691.71 $7,906.78 $3,869.46 $3,881.45 $2,311.60 $3,073.96 $1,482.92 $1,482.92
Mallinson 6130 $4,342.22 $2,475.00 $6,817.22 $2,475.00 $2,475.00 $6,277.22 $6,277.22 $6,277.22 $5,668.91 $5,022.05 $4,436.23 $4,436.23
Mill Creek 5070 $3,513.35 $2,277.00 $5,790.35 $1,563.52 $1,569.27 $5,082.62 $5,082.62 $5,082.62 $4,193.27 $3,026.89 $2,995.17 $2,995.17
Ott 6020 $8,535.87 $3,564.00 $12,099.87 $3,564.00 $3,564.00 $12,099.87 $10,842.67 $10,847.43 $8,799.46 $4,318.83 $3,165.53 $3,165.53
Procter 6030 -$53.97 $1,881.00 $1,827.03 $1,881.00 $1,881.00 $89.06 $89.06 $89.06 $-215.57 $-215.57 $-173.93 $-173.93
Randall 6040 $6,228.29 $2,871.00 $9,099.29 $1,765.34 $1,740.20 $6,414.99 $5,948.12 $5,928.64 $5,706.01 $5471.51 $5,271.51 $4,289.86
Santa Fe Trail 6050 $7,388.81 $3,168.00 $10,556.81 $3,168.00 $3,168.00 $10,486.81 $10,489.29 $10,349.29 $5,655.80 $3,809.92 $3,648.02 $2,663.15
Spring Branch 6070 $2,565.05 $2,475.00 $5,040.05 $1,131.00 $1,140.27 $3,505.32 $3,505.32 $3,505.32 $3,505.32 $3,569.59 $504.12 $509.49
Sugar Creek 6080 $642.29 $891.00 $1,533.29 $891.00 $891.00 $1,533.29 $1,533.29 $1,533.29 $509.39 $152.89 $57.81 $57.81
Sycamore Hills 6090 $8,890.15 $3,762.00 $12,652.15 $2,598.07 $2,032.07 $10,944.21 $10,969.76 $10,769.76 $10,336.45 $9,331.47 $8,631.47 $8,820.31
Three Trails 6100 $6,423.47 $2,970.00 $9,393.47 $2,855.00 $2,603.24 $8,831.76 $8,831.76 $7,807.53 $7,019.03 $5,538.38 $1,601.59 $1,038.26
William Southern 6060 $3,796.12 $3,366.00 $7,162.12 $2,029.74 $2,032.01 $5,533.13 $5,074.77 $5,206.16 $4,781.39 $3,876.79 $2,126.18 $1,764.54
Bingham 3000 $8,051.20 $5,742.00 $13,793.20 $4,283.81 $4,217.82 $9,295.91 $9,050.46 $8,322.37 $8,634.59 $5,785.36 $2070.43 $1,615.32
Bridger 3050 $13,417.02 $5,742.00 $19,159.02 $5,334.06 $4,847.34 $18,264.36 $17,689.36 $17,684.25 $17,434.25 $10,204.25 $7,406.72 $4,091.43
Nowlin 3060 $13,138.95 $6,732.00 $19,870.95 $5,446.86 $5,046.86 $12,653.51 $10,838.24 $9,532.85 $11,509.63 $7268.80 $5,084.03 $4,683.35
Pioneer Ridge 3070 $11,750.24 $5,445.00 $17,195.24 $4,646.30 $4,502.39 $13,322.39 $13,322.39 $12,460.59 $11,774.86 $5,533.21 $735.25 $842.53
Truman 1050 $10,634.55 $10,593.00 $21,227.55 $8,922.82 $8,961.50 $18,050.95 $15,346.74 $12,638.01 $10,514.35 $2,088.13 $-2,693.04 $1,735.04
Van Horn 1090 $1,644.68 $7,524.00 $9,168.68 $7,156.04 $5,957.28 $3,375.10 $3,424.49 $2,062.49 $107.80 $632.35 $-15.80 $127.57
William Chrisman 1075 $12,992.93 $9,801.00 $22,793.93 $8,803.26 $8,256.76 $20,346.76 $13,372.96 $12,631.21 $10,770.77 $7,077.85 $3,469.90 $3,570.44
Independence Academy 1021 $2,498.66 $5,049.00 $7,547.66 $4,549.00 $4,410.90 $6,484.56 $6,404.56 $7,016.88 $608.06 $742.85 $883.05 $1,666.68
Special Projects     $15,000   $15,000 $15,000 $11,271.95 $11,526.95 $11030.60 $11,061.95 $11,432.40 $11,432.40 $5,934.4