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 |