pickerington local school district monthly financial ... · pickerington local school district...

Pickerington Local School District

Monthly Financial Report

Month Ending October 31, 2015

Timothy R. Jenkins, Treasurer

Investment Fund Summary

Investment Detail by Fund Report

General Fund Budget Summary by Object

All Fund Budget Summary by Fund

General Fund Forecast Comparison Graphs FY16

General Fund Forecast Comparison w-Notes: FY16-FY18

General Fund Income-Expense Simplified Statements

Enrollment

General Fund Cash Balance: DBDA Analysis

General Fund Cash Balance vs. Five Year Forecast Budget

37-39

41-42

43

36

40

26

27-29

30

31-34

35

4-25

Table of Contents

Cash Reconciliation

Pages

3

Financial Summary: All Funds FINSUMM

Cash Balance 70,560,435.79$ Outstanding Checks 762,428.28$ TOTAL ASSETS 71,322,864.07$

Adjusted Depository Balance 2,197,818.81$ Investments 69,125,045.26$ TOTAL ASSETS 71,322,864.07$

Depository Balance 2,197,043.88$ Debit Correction in TransitReturned Checks 652.25$ Prefund Dental in TransitDeposit in TransitCoin in Transit 122.68$ Adjusted Depository Balance 2,197,818.81$

PICKERINGTON LOCAL SCHOOL DISTRICT

Reconciliation and Balance Form

Report at Close of Business: October 30, 2015

3 of 43

Date: 11/02/2015 Pickerington Local Schools Page: 1

Time: 3:22 pm Financial Report by Fund (FINSUM)

Fund # Fund Description FYTD MTD FYTD Current Current+Future Remaining Bank

Begin Balance MTD Receipts Receipts Expenditures Expenditures Fund Balance Encumbrances Fund Balance Code

001 0000 GENERAL FUND

14,854,410.49 7,925,025.06 45,348,311.36 8,710,115.21 32,799,793.99 27,402,927.86 6,519,417.91 20,883,509.95

001 9001 412 INSTR. SUPPLY AND TEXTBOOKS

963,561.84 0.00 0.00 267,616.54 1,092,020.31 128,458.47- 288,534.56 416,993.03-

001 9002 412 CAPITAL IMPROV AND MAINT

5,508,141.54 0.00 0.00 8,521.86 65,579.74 5,442,561.80 22,329.38 5,420,232.42

001 9003 BUILDING BLOCKS

947,932.24 0.00 0.00 325.00 325.00 947,607.24 2,564.50 945,042.74

001 9004 GENERAL FUND

6,773.72 0.00 0.00 0.00 0.00 6,773.72 0.00 6,773.72

001 9005 MAINTENANCE/CUSTODIAL SUPPLY

1,131,099.04 0.00 0.00 224,394.25 790,904.05 340,194.99 378,769.08 38,574.09-

001 9006 ECON DISADVANTAGED RESTRICTED FUNDING

0.00 21,594.71 86,068.46 0.00 0.00 86,068.46 0.00 86,068.46

TOTAL FOR Fund 001 - GENERAL:

23,411,918.87 7,946,619.77 45,434,379.82 9,210,972.86 34,748,623.09 34,097,675.60 7,211,615.43 26,886,060.17

002 9001 BOND RETIREMENT-DISTRICT

13,809,300.40 4,643.38 6,409,381.99 0.00 99,568.95 20,119,113.44 0.00 20,119,113.44

002 9002 BOND RETIREMENT-LIBRARY

169,415.06 78.70 108,633.56 0.00 1,660.77 276,387.85 0.00 276,387.85

TOTAL FOR Fund 002 - BOND RETIREMENT:

13,978,715.46 4,722.08 6,518,015.55 0.00 101,229.72 20,395,501.29 0.00 20,395,501.29

003 0000 PERMANENT IMPROVEMENT

2,113,761.34 0.00 33,071.48 35,596.77 865,005.59 1,281,827.23 379,011.99 902,815.24

003 9002 PERM IMPROVEMENT NATL SCHOOL FITNESS FOUNDTN

331.82 0.00 0.00 0.00 0.00 331.82 0.00 331.82

003 9013 PERMANENT IMPROVEMENT PROJECTS 2013

289,716.57 0.00 0.00 411.40 183,604.53 106,112.04 105,102.40 1,009.64

003 9198 PERMANENT IMPROVEMENT LEVY

3,413.00 0.00 0.00 0.00 3,413.00 0.00 0.00 0.00

003 9200 CAPITAL DEVELOPMENT

922,216.63 7,930.00 19,840.00 0.00 0.00 942,056.63 0.00 942,056.63

4 of 43





TOTAL FOR Fund 003 - PERMANENT IMPROVEMENT:

3,329,439.36 7,930.00 52,911.48 36,008.17 1,052,023.12 2,330,327.72 484,114.39 1,846,213.33

004 9001 BUILDING FUND (NEW HS/JH)

57,407.32 0.00 0.00 0.00 57,200.00 207.32 0.00 207.32

004 9009 CAPITAL IMPROVEMENTS DISTRICTWIDE

99,229.48 0.00 0.00 2,352.00 91,452.00 7,777.48 6,547.32 1,230.16

004 9012 BUILDING FUND SYCAMORE ELEMENTARY

7,994.04 0.00 0.00 0.00 0.00 7,994.04 7,968.76 25.28

004 9013 BUILDING FUND TOLLGATE ELEM & MIDDLE SCHOOL

13,972.03 0.00 0.00 0.00 0.00 13,972.03 13,687.80 284.23

004 9200 LOCALLY FUNDED INITIATIVE (LFI)

672,906.39 5.96 25.58 0.00 2,503.34 670,428.63 32,071.00 638,357.63

TOTAL FOR Fund 004 - BUILDING:

851,509.26 5.96 25.58 2,352.00 151,155.34 700,379.50 60,274.88 640,104.62

006 0000 LUNCHROOM

1,579,691.76 455,476.31 1,050,743.27 438,701.67 1,234,337.19 1,396,097.84 279,130.81 1,116,967.03

TOTAL FOR Fund 006 - FOOD SERVICE:

1,579,691.76 455,476.31 1,050,743.27 438,701.67 1,234,337.19 1,396,097.84 279,130.81 1,116,967.03

007 9002 PHS NORTH TRUST

363.95 0.00 0.00 0.00 0.00 363.95 0.00 363.95

007 9003 LAKEVIEW JUNIOR HIGH TRUST

5,210.15 0.00 1,767.06 0.00 498.39 6,478.82 690.00 5,788.82

007 9004 RIDGEVIEW JUNIOR HIGH TRUST

11.85 140.00 490.88 0.00 491.88 10.85 0.00 10.85

007 9005 HERITAGE ELEM TRUST

745.19 0.00 0.00 0.00 0.00 745.19 0.00 745.19

007 9006 FAIRFIELD ELEM TRUST

2,709.17 0.00 0.00 545.80 545.80 2,163.37 0.00 2,163.37

007 9007 PICKERINGTON ELEM. TRUST

460.41 0.00 0.00 0.00 460.00 0.41 0.00 0.41

007 9008 VIOLET ELEM. TRUST

196.70 0.00 0.00 0.00 0.00 196.70 0.00 196.70

5 of 43





007 9009 TUSSING ELEM. TRUST

1,772.37 0.00 0.00 0.00 0.00 1,772.37 0.00 1,772.37

007 9010 HARMON MIDDLE SCHOOL TRUST

1,780.52 0.00 0.00 160.00 375.11 1,405.41 0.00 1,405.41

007 9011 DILEY MIDDLE SCHOOL TRUST

2,745.29 0.00 0.00 0.00 1,328.00 1,417.29 0.00 1,417.29

007 9012 SYCAMORE ELEM TRUST

170.00 2,182.94 2,182.94 2,182.94 2,182.94 170.00 0.00 170.00

007 9014 TOLLGATE MIDDLE SCHOOL TRUST

36.61- 0.00 0.00 0.00 0.00 36.61- 0.00 36.61-

007 9091 MEMORIAL FUND

342.62 0.00 0.00 0.00 0.00 342.62 0.00 342.62

007 9101 SCHOLARSHIP SPECIAL TRUST (LARAINE HARRISON)

1,718.00 0.00 0.00 0.00 0.00 1,718.00 0.00 1,718.00

007 9133 HIGH SCHOOL CHORUS

110.02 0.00 0.00 0.00 0.00 110.02 0.00 110.02

007 9210 INSTRUCTIONAL IMPROVEMENT

1,325.05 0.00 0.00 0.00 0.00 1,325.05 0.00 1,325.05

TOTAL FOR Fund 007 - SPECIAL TRUST:

19,624.68 2,322.94 4,440.88 2,888.74 5,882.12 18,183.44 690.00 17,493.44

009 9001 UNIFORM SCHL SUPPLIES HARMON GR 5 WORKBOOKS

714.52- 15.00 1,844.60 0.00 1,077.98 52.10 1,761.48 1,709.38-

009 9002 UNIFORM SCHL SUPPLIES HARMON GR 5 ART

5.00 0.00 0.00 0.00 0.00 5.00 0.00 5.00

009 9003 UNIFORM SCHL SUPPLIES HARMON GR 5 SCIENCE

867.59 6.00 613.80 0.00 485.52 995.87 0.00 995.87

009 9004 UNIFORM SCHL SUPPLIES HARMON GR 6 WORKBOOKS

3,704.30- 137.50 2,879.65 0.00 6,059.60 6,884.25- 1,450.83 8,335.08-

009 9006 UNIFORM SCHL SUPPLIES HARMON GR 6 SCIENCE

2,263.59 30.00 672.50 0.00 270.76 2,665.33 0.00 2,665.33

009 9010 UNIFORM SCHL SUPPLIES DILEY GR 5 WORKBOOKS

130.35 127.95 2,412.55 2,916.39 4,041.37 1,498.47- 0.00 1,498.47-

6 of 43





009 9012 UNIFORM SCHL SUPPLIES DILEY GR 5 SCIENCE

1,580.59 50.00 901.00 0.00 0.00 2,481.59 0.00 2,481.59

009 9013 UNIFORM SCHL SUPPLIES DILEY GR 6 WORKBOOKS

2,581.95- 285.50 3,907.15 1,483.35 8,444.85 7,119.65- 3.79 7,123.44-

009 9015 UNIFORM SCHL SUPPLIES DILEY GR 6 SCIENCE

2,983.65 66.00 921.20 0.00 0.00 3,904.85 0.00 3,904.85

009 9020 UNIFORM SCHL SUPPLIES TOLLGATE GR 5 WORKBOOKS

362.53- 240.00 1,887.40 0.00 2,274.84 749.97- 0.00 749.97-

009 9022 UNIFORM SCHL SUPPLIES TOLLGATE GR 5 SCIENCE

1,753.26 96.00 694.40 226.87 381.26 2,066.40 375.00 1,691.40

009 9023 UNIFORM SCHL SUPPLIES TOLLGATE GR 6 WORKBOOKS

6,746.98- 528.00 3,086.00 0.00 6,572.19 10,233.17- 0.00 10,233.17-

009 9025 UNIFORM SCHL SUPPLIES TOLLGATE GR 6 SCIENCE

2,783.42 117.00 732.30 0.00 113.11 3,402.61 375.00 3,027.61

009 9030 UNIFORM SCHL SUPPLIES SYCAMORE ELEM KDG

1,096.86 75.00 850.00 0.00 0.00 1,946.86 0.00 1,946.86

009 9031 UNIFORM SCHL SUPPLIES SYCAMORE GR 1

735.93 36.00 208.20 0.00 78.00 866.13 0.00 866.13


478.04 60.00 184.50 0.00 0.00 662.54 0.00 662.54


1,655.59 84.00 269.50 0.00 103.06 1,822.03 0.00 1,822.03


949.22 35.00 320.00 0.00 90.89 1,178.33 0.00 1,178.33

009 9035 UNIFORM SCHL SUPPLIES SYCAMORE ELEM WORKBOOKS

2,824.87 943.50 4,516.25 0.00 5,133.81 2,207.31 0.00 2,207.31

009 9040 UNIFORM SCHL SUPPLIES TOLLGATE ELEM KDG

544.69 62.50 650.00 0.00 115.00 1,079.69 139.27 940.42

009 9041 UNIFORM SCHL SUPPLIES TOLLGATE ELEM GR 1

502.46 15.00 188.00 0.00 460.15 230.31 0.00 230.31


213.12 12.00 183.00 141.70 613.36 217.24- 0.00 217.24-

7 of 43






797.64 40.00 256.00 0.00 304.08 749.56 0.00 749.56


613.44 20.00 296.50 0.00 269.58 640.36 0.00 640.36

009 9045 UNIFORM SCHL SUPPLIES TOLLGATE ELEM WORKBOOKS

856.22 361.50 4,600.00 0.00 2,087.93 3,368.29 0.00 3,368.29

009 9054 UNIFORM SCHL SUPPLIES GATEWAY SCIENCE

205.00 10.00 248.00 0.00 0.00 453.00 75.00 378.00

009 9055 UNIFORM SCHL SUPPLIES GATEWAY WORKBOOKS

551.00 42.00 376.00 0.00 2,693.60 1,766.60- 0.00 1,766.60-

009 9101 UNIFORM SCHL SUPPLIES PHS CENTRAL ART

8,533.63 760.00 5,001.65 1,388.00 2,367.31 11,167.97 3,022.00 8,145.97

009 9102 UNIFORM SCHL SUPPLIES PHS CENTRAL ENGLISH

19,404.64- 1,194.25 6,996.63 0.00 22,643.81 35,051.82- 0.00 35,051.82-

009 9103 UNIFORM SCHL SUPPLIES PHS CENTRAL FOR LANG

4,122.64 701.75 4,113.17 1,600.00 7,641.16 594.65 517.00 77.65

009 9104 UNIFORM SCHL SUPPLIES PHS CENTRAL WORK & FAM

785.55 0.00 6.00 0.00 0.00 791.55 0.00 791.55

009 9105 UNIFORM SCHL SUPPLIES PHS CENTRAL IND TECH

4,716.97 555.25 5,290.95 1,877.26 2,394.66 7,613.26 2,664.72 4,948.54

009 9106 UNIFORM SCHL SUPPLIES PHS CENTRAL SCIENCE

15,539.46 1,103.00 7,781.56 1,905.28 5,056.12 18,264.90 261.18 18,003.72

009 9107 UNIFORM SCHL SUPPLIES PHS CENTRAL BUSINESS

355.50 0.00 0.00 0.00 0.00 355.50 0.00 355.50

009 9108 UNIFORM SCHL SUPPLIES PHS CENTRAL SOC STUD

1,413.98- 508.00 2,215.98 7,248.90 7,248.90 6,446.90- 0.00 6,446.90-

009 9109 UNIFORM SCHL SUPPLIES PHS CENTRAL SPEC ED

473.79 24.00 176.74 0.00 0.00 650.53 0.00 650.53

009 9110 UNIFORM SCHL SUPPLIES PHS CENTRAL DRAMA

1,777.06 36.00 276.00 0.00 0.00 2,053.06 0.00 2,053.06

009 9111 UNIFORM SCHL SUPPLIES PHS CENTRAL PLANNERS

2,767.91 177.50 989.24 0.00 3,633.75 123.40 0.00 123.40

8 of 43





009 9112 UNIFORM SCHL SUPPLIES PHS CENTRAL OWE

6.00 0.00 0.00 0.00 0.00 6.00 0.00 6.00

009 9114 UNIFORM SCHL SUPPLIES PHS CENTRAL MATH

5,931.95- 740.00 4,223.75 0.00 0.00 1,708.20- 15,740.50 17,448.70-

009 9115 UNIFORM SCHL SUPPLIES PHSC SUCCESS ACADEMY

0.20 0.00 0.00 0.00 0.00 0.20 0.00 0.20

009 9116 UNIFORM SCHL SUPPLIES PHSC MUSIC THEORY

0.00 9.00 9.00 0.00 0.00 9.00 0.00 9.00

009 9117 UNIFORM SCHOOL SUPPLIES PHSC CHOIR ROBES

2,955.00 0.00 0.00 0.00 0.00 2,955.00 0.00 2,955.00

009 9118 UNIFORM SCHL SUPPLIES CENTRAL HEALTH-PE

10.26 175.50 1,179.60 3,789.00 3,789.00 2,599.14- 0.00 2,599.14-

009 9119 UNIFORM SCHL SUPPLIES CENTRAL BIOMEDICAL SCI

1,763.54 408.00 1,481.00 644.05 644.05 2,600.49 0.00 2,600.49

009 9120 UNIFORM SCHL SUPPLIES CENTRAL ENGINEERING SCI

527.43 133.00 859.00 0.00 0.00 1,386.43 0.00 1,386.43

009 9201 UNIFORM SCHL SUPPLIES PHS NORTH ART

12,307.23 1,042.00 5,880.22 3,028.43 4,435.42 13,752.03 1,399.97 12,352.06

009 9202 UNIFORM SCHL SUPPLIES PHS NORTH ENGLISH

14,017.61- 1,414.00 6,027.70 7,621.59 26,706.16 34,696.07- 0.00 34,696.07-

009 9203 UNIFORM SCHL SUPPLIES PHS NORTH FOREIGN LANG

695.21 455.10 2,453.55 2,003.02 5,082.33 1,933.57- 1,233.92 3,167.49-

009 9204 UNIFORM SCHL SUPPLIES PHS NORTH WORK & FAMILY

114.19 0.00 0.00 0.00 0.00 114.19 0.00 114.19

009 9205 UNIFORM SCHL SUPPLIES PHS NORTH IND TECH

5,044.49 490.00 2,963.75 861.92 2,734.71 5,273.53 2,981.53 2,292.00

009 9206 UNIFORM SCHL SUPPLIES PHS NORTH SCIENCE

14,279.82 1,747.82 6,812.37 820.87 4,131.14 16,961.05 3,796.17 13,164.88

009 9207 UNIFORM SCHL SUPPLIES PHS NORTH BUSINESS

2,257.27 0.00 17.50 0.00 0.00 2,274.77 0.00 2,274.77

009 9208 UNIFORM SCHL SUPPLIES PHS NORTH SOCIAL STUD

1,292.34- 600.65 1,931.65 0.00 5,682.16 5,042.85- 0.00 5,042.85-

9 of 43





009 9209 UNIFORM SCHL SUPPLIES PHS NORTH SPECIAL ED

3,684.26 0.00 258.00 0.00 977.20 2,965.06 0.00 2,965.06

009 9210 UNIFORM SCHL SUPPLIES PHS NORTH THEATRE

2,162.87 47.00 187.80 0.00 0.00 2,350.67 0.00 2,350.67

009 9211 UNIFORM SCHL SUPPLIES PHS NORTH PLANNERS

3,087.81 221.42 839.19 0.00 3,590.00 337.00 0.00 337.00

009 9212 UNIFORM SCHL SUPPLIES PHS NORTH CBI-OWE

0.87 0.00 0.00 0.00 0.00 0.87 0.00 0.87

009 9214 UNIFORM SCHL SUPPLIES PHS NORTH MATH

2,697.04- 898.00 4,265.00 0.00 15,283.13 13,715.17- 0.00 13,715.17-

009 9218 UNIFORM SCHL SUPPLIES PHS NORTH HEALTH-PE

1,253.19- 302.90 1,281.95 0.00 3,735.00 3,706.24- 0.00 3,706.24-

009 9219 UNIFORM SCHL SUPPLIES NORTH BIOMEDICAL SCI

2,897.50 273.00 1,125.00 1,548.90 1,548.90 2,473.60 494.00 1,979.60

009 9220 UNIFORM SCHL SUPPLIES NORTH ENGINEERING SCI

390.00 270.00 945.00 0.00 0.00 1,335.00 0.00 1,335.00

009 9301 UNIFORM SCHL SUPPLIES LAKEVIEW ART

5,335.21 270.00 1,749.50 0.00 0.00 7,084.71 1,518.09 5,566.62

009 9302 UNIFORM SCHL SUPPLIES LAKEVIEW ENGLISH

4,888.76- 853.50 4,316.20 9,252.90 16,794.50 17,367.06- 0.00 17,367.06-

009 9303 UNIFORM SCHL SUPPLIES LAKEVIEW FOREIGN LANG

5,760.50- 13.00 39.00 0.00 0.00 5,721.50- 0.00 5,721.50-

009 9304 UNIFORM SCHL SUPPLIES LAKEVIEW IND TECH

5,772.73 150.00 1,008.00 0.00 0.00 6,780.73 300.00 6,480.73

009 9305 UNIFORM SCHL SUPPLIES LAKEVIEW MATH

3,946.75- 270.00 1,394.00 0.00 0.00 2,552.75- 8,674.77 11,227.52-

009 9306 UNIFORM SCHL SUPPLIES LAKEVIEW SCIENCE

2,450.94 162.00 894.40 0.00 442.25 2,903.09 2,133.42 769.67

009 9307 UNIFORM SCHL SUPPLIES LAKEVIEW SOCIAL STUD

2,161.89 5.00 40.00 0.00 0.00 2,201.89 0.00 2,201.89

009 9308 UNIFORM SCHL SUPPLIES LAKEVIEW SPECIAL EDUC

217.60 0.00 0.00 0.00 0.00 217.60 0.00 217.60

10 of 43





009 9309 UNIFORM SCHL SUPPLIES LAKEVIEW HOME ECON

740.64 0.00 16.00 0.00 0.00 756.64 0.00 756.64

009 9310 UNIFORM SCHL SUPPLIES LAKEVIEW PLANNERS

182.88 262.50 1,360.00 0.00 4,180.00 2,637.12- 0.00 2,637.12-

009 9312 UNIFORM SCHL SUPPLIES LAKEVIEW ENGINEERING

3,546.58 335.50 1,890.00 490.54 1,216.10 4,220.48 0.00 4,220.48

009 9320 UNIFORM SCHL SUPPLIES LAKEVIEW THEATRE

748.00 0.00 6.00 0.00 0.00 754.00 0.00 754.00

009 9401 UNIFORM SCHL SUPPLIES RIDGEVIEW ART

5,122.14 360.00 1,585.75 0.00 1,007.97 5,699.92 856.63 4,843.29

009 9402 UNIFORM SCHL SUPPLIES RIDGEVIEW ENGLISH

12,883.75- 1,045.50 3,253.10 359.60 21,008.16 30,638.81- 0.00 30,638.81-

009 9403 UNIFORM SCHL SUPPLIES RIDGEVIEW FOREIGN LANG

590.68 0.00 111.00 0.00 67.08 634.60 0.00 634.60

009 9404 UNIFORM SCHL SUPPLIES RIDGEVIEW IND TECH

6,818.51 340.00 1,464.00 0.00 537.83 7,744.68 0.00 7,744.68

009 9405 UNIFORM SCHL SUPPLIES RIDGEVIEW MATH

4,040.42- 365.00 1,153.75 0.00 9,193.38 12,080.05- 0.00 12,080.05-

009 9406 UNIFORM SCHL SUPPLIES RIDGEVIEW SCIENCE

4,926.37 222.00 972.28 0.00 3,007.40 2,891.25 0.00 2,891.25

009 9407 UNIFORM SCHL SUPPLIES RIDGEVIEW SOCIAL STUD

2,542.51 0.00 45.00 255.75 255.75 2,331.76 0.00 2,331.76

009 9408 UNIFORM SCHL SUPPLIES RIDGEVIEW SPECIAL EDUC

325.00 0.00 0.00 0.00 0.00 325.00 0.00 325.00

009 9409 UNIFORM SCHL SUPPLIES RIDGEVIEW HOME ECON

202.00 0.00 0.00 0.00 0.00 202.00 0.00 202.00

009 9410 UNIFORM SCHL SUPPLIES RIDGEVIEW PLANNERS

668.41- 312.50 1,013.46 0.00 4,180.00 3,834.95- 0.00 3,834.95-

009 9412 UNIFORM SCHL SUPPLIES RIDGEVIEW ENGINEERING

3,038.44 585.00 1,552.00 0.00 0.00 4,590.44 0.00 4,590.44

009 9420 UNIFORM SCHL SUPPLIES RIDGEVIEW THEATRE

768.60 0.00 0.00 0.00 0.00 768.60 0.00 768.60

11 of 43





009 9501 UNIFORM SCHL SUPPLIES HERITAGE GR 1

164.62 3.00 254.50 0.00 90.00 329.12 0.00 329.12


119.74 3.00 49.50 0.00 0.00 169.24 0.00 169.24


24.59 8.00 164.50 0.00 0.00 189.09 0.00 189.09

009 9504 UNIFORM SCHL SUPPLIES HERITAGE GR 4 SCIENCE

328.65 10.00 184.00 0.00 300.79 211.86 0.00 211.86

009 9507 UNIFORM SCHL SUPPLIES HERITAGE ART

20.00 0.00 0.00 0.00 0.00 20.00 0.00 20.00

009 9514 UNIFORM SCHL SUPPLIES HE KIND SUPPLIES

195.95 12.50 419.50 0.00 0.00 615.45 0.00 615.45

009 9516 UNIFORM SCHL SUPPLIES HE WORKBOOKS

853.95 89.50 2,283.55 0.00 2,123.00 1,014.50 0.00 1,014.50

009 9601 UNIFORM SCHL SUPPLIES FE GRADE 1

435.90 6.00 150.00 0.00 0.00 585.90 0.00 585.90


510.71 0.00 165.00 0.00 0.00 675.71 0.00 675.71


710.54 5.00 264.00 0.00 0.00 974.54 0.00 974.54


841.26 15.00 660.00 0.00 300.24 1,201.02 0.00 1,201.02

009 9614 UNIFORM SCHL SUPPLIES FE KIND SUPPLIES

1,874.37 12.50 682.50 0.00 0.00 2,556.87 0.00 2,556.87

009 9616 UNIFORM SCHL SUPPLIES FE WORKBOOKS

1,212.37- 99.00 3,214.50 799.64 6,053.62 4,051.49- 84.95 4,136.44-

009 9701 UNIFORM SCHL SUPPLIES PE GRADE 1

247.36 6.00 204.40 0.00 0.00 451.76 0.00 451.76

009 9702 UNIFORM SCHL SUPPLIES PE GRADE 2

654.51 3.00 162.00 0.00 0.00 816.51 0.00 816.51

009 9703 UNIFORM SCHL SUPPLIES PE GRADE 3 LANG ARTS

919.38 20.50 307.50 0.00 0.00 1,226.88 0.00 1,226.88

12 of 43





009 9704 UNIFORM SCHL SUPPLIES PE GRADE 4 SCIENCE

555.00 0.00 225.00 0.00 0.00 780.00 0.00 780.00

009 9714 UNIFORM SCHL SUPPLIES PE KIND SUPPLIES

2,325.97 12.50 487.50 0.00 0.00 2,813.47 0.00 2,813.47

009 9716 UNIFORM SCHL SUPPLIES PE WORKBOOKS

3,505.42 130.50 3,988.58 0.00 3,450.46 4,043.54 0.00 4,043.54

009 9801 UNIFORM SCHL SUPPLIES VE GR 1

1.58- 0.00 120.00 0.00 0.00 118.42 0.00 118.42

009 9802 UNIFORM SCHL SUPPLIES VE GR 2

47.28 15.00 78.00 0.00 0.00 125.28 0.00 125.28

009 9803 UNIFORM SCHL SUPPLIES VE GRADE 3

237.96 25.50 193.50 0.00 0.00 431.46 0.00 431.46

009 9804 UNIFORM SCHL SUPPLIES VE GRADE 4

86.36 5.00 179.50 0.00 0.00 265.86 0.00 265.86

009 9814 UNIFORM SCHL SUPPLIES VE KIND SUPPLIES

340.16 50.00 711.50 0.00 182.27 869.39 0.00 869.39

009 9816 UNIFORM SCHL SUPPLIES VE WORKBOOKS

1,534.69 201.50 2,737.00 0.00 3,115.77 1,155.92 0.00 1,155.92

009 9900 UNIFORM SCHL SUPPLIES TE KIND SUPPLIES

1,445.33 113.00 200.50 0.00 0.00 1,645.83 0.00 1,645.83

009 9901 UNIFORM SCHL SUPPLIES TUSSING GRADE 1

393.80 21.75 30.75 0.00 0.00 424.55 0.00 424.55


254.90 12.00 27.00 0.00 0.00 281.90 0.00 281.90


365.03 40.00 117.00 0.00 0.00 482.03 0.00 482.03

009 9904 UNIFORM SCHL SUPPLIES TUSSING GR 4

496.27 15.00 37.50 0.00 0.00 533.77 0.00 533.77

009 9910 HARMON OUTDOOR EDUCATION

720.73 0.00 0.00 0.00 0.00 720.73 0.00 720.73

009 9911 DILEY OUTDOOR EDUCATION

5,228.94 0.00 0.00 0.00 2,715.35 2,513.59 0.00 2,513.59

13 of 43





009 9914 TOLLGATE OUTDOOR EDUCATION

691.43 0.00 0.00 0.00 691.00 0.43 0.00 0.43

009 9916 UNIFORM SCHL SUPPLIES TE WORKBOOKS

1,747.42- 426.07 778.07 1,877.10 3,664.85 4,634.20- 0.00 4,634.20-

009 9998 UNIFORM SCHL TECHNOLOGY FEE

5,361.53 2,069.20 12,218.88 179.10 179.10 17,401.31 179.00 17,222.31

009 9999 UNIFORM SCHL EDUCATIONAL MEDIA DEVICES

56,268.68- 4,104.25 19,548.80 143.26- 1,438.26- 35,281.62- 1,669.74 36,951.36-

TOTAL FOR Fund 009 - UNIFORM SCHOOL SUPPLIES:

41,091.37 30,868.36 183,995.42 52,176.90 254,314.46 29,227.67- 51,707.96 80,935.63-

018 9110 HARMON MIDDLE SCHOOL

2,262.31 1,134.36 1,360.02 1,541.25 2,154.91 1,467.42 637.35 830.07

018 9111 DILEY MIDDLE SCHOOL

1,452.08 1,823.20 1,871.36 0.00 0.00 3,323.44 225.00 3,098.44

018 9112 SYCAMORE ELEMENTARY VENDING

7,401.76 2,737.17 2,737.17 0.00 1,885.51 8,253.42 800.00 7,453.42

018 9113 TOLLGATE ELEMENTARY VENDING

18,386.18 2,610.03 7,816.06 720.00 5,820.00 20,382.24 898.94 19,483.30

018 9114 TOLLGATE MIDDLE SCHOOL VENDING

2,642.90 46.72 2,213.48 1,202.00 1,202.00 3,654.38 0.00 3,654.38

018 9179 PHSC SERVICE LEARNING

10,581.35 3,007.50 3,007.50 540.19 1,208.45 12,380.40 1,391.80 10,988.60

018 9180 DISTRICT OUTDOOR EDUCATION

3,114.55 160.00- 160.00- 0.00 2,001.81 952.74 0.00 952.74

018 9181 CENTRAL HIGH SCHOOL

23,075.99 1,384.09 2,100.39 144.56 941.65 24,234.73 1,198.45 23,036.28

018 9182 NORTH HIGH SCHOOL

34,224.71 820.32 1,140.90 361.49 1,804.33 33,561.28 2,608.98 30,952.30

018 9183 LAKEVIEW JUNIOR HIGH

2,569.86 109.46 519.26 449.54 1,394.13 1,694.99 1,322.60 372.39

018 9184 RIDGEVIEW JUNIOR HIGH

2,151.32 187.91 1,735.79 34.60 2,176.43 1,710.68 311.05 1,399.63

14 of 43





018 9185 HERITAGE ELEMENTARY

7,284.33 1,576.00 1,660.54 2,240.14 2,486.86 6,458.01 0.00 6,458.01

018 9186 FAIRFIELD ELEMENTARY

10,310.38 1,580.62 1,681.99 0.00 344.84 11,647.53 1,423.06 10,224.47

018 9187 PICKERINGTON ELEMENTARY

1,797.36 1,418.51 1,448.22 0.00 0.00 3,245.58 0.00 3,245.58

018 9188 VIOLET ELEMENTARY

1,209.95 1,908.94 2,515.31 216.74 748.14 2,977.12 526.25 2,450.87

018 9189 TUSSING ELEMENTARY

2,774.15 1,332.50 1,332.50 50.00 593.88 3,512.77 428.75 3,084.02

018 9190 SUMMER ACADEMY

134,058.67 80.00 4,640.50 4,100.00- 110,187.75 28,511.42 5,925.00 22,586.42

TOTAL FOR Fund 018 - PUBLIC SCHOOL SUPPORT:

265,297.85 21,597.33 37,620.99 3,400.51 134,950.69 167,968.15 17,697.23 150,270.92

019 9001 CENTRAL HIGH SCHOOL OTHER GRANTS

1,127.06 0.00 0.00 0.00 0.00 1,127.06 0.00 1,127.06

019 9003 PAY-TO-PARTICIPATE ACTIVITIES

38,085.46 9,926.00 325,007.27 16,203.14 214,917.39 148,175.34 0.00 148,175.34

019 9007 BUS - MAINTENANCE FACILITY

164,764.16 0.00 0.00 0.00 0.00 164,764.16 1,158.75 163,605.41

019 9008 MARTHA JENNINGS FOUNDATION GRANT - FORREST

3.30- 0.00 0.00 0.00 3.30- 0.00 0.00 0.00

019 9010 COCA COLA BOTTLING COMPANIES

78,453.56 0.00 0.00 0.00 8,738.00 69,715.56 0.00 69,715.56

019 9019 W.I.S.E PROGRAM (RJH INTERVENTION-UNITED WAY)

0.00 3,333.34 13,333.36 5,528.33 8,710.02 4,623.34 0.00 4,623.34

019 9022 OHIO SCHOOL COUNSELOR ASSN AWARD (FARBIZO)

379.84 0.00 0.00 0.00 0.00 379.84 0.00 379.84

019 9025 CENTRAL PAC FACILITY RENTAL

10,242.82 0.00 2,344.00 120.35 4,249.97 8,336.85 3,615.17 4,721.68

019 9026 ATHLETIC FACILITY RENTAL

108,062.01 1,856.00 13,208.28 13,896.30 40,820.50 80,449.79 11,675.12 68,774.67

15 of 43





019 9032 PHSC AM MATHEMATICAL SOCIETY AWARD (BALKO)

1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00 1,000.00

019 9037 BATTELLE FOR KIDS (L ROSS Spec Ed)

6,023.64 0.00 0.00 0.00 0.00 6,023.64 0.00 6,023.64

019 9038 NORTH PAC FACILITY RENTAL

5,990.58 0.00 0.00 0.00 0.00 5,990.58 0.00 5,990.58

019 9040 PICKERINGTON EDUCATION FOUNDATION MINI GRANTS

10,582.06 0.00 0.00 0.00 3,512.79 7,069.27 786.88 6,282.39

019 9041 RJH-SCHOLARSHIP AMERICA (K OWEN)

211.89 0.00 0.00 0.00 0.00 211.89 0.00 211.89

019 9045 NBC MAKE A DIFFERENCE GRANT RJH

9,072.11 0.00 0.00 0.00 0.00 9,072.11 0.00 9,072.11

019 9050 FY15 JENNINGS AWARD-READING FUNDATIONS MULLET

20.28 0.00 20.28- 0.00 0.00 0.00 0.00 0.00

019 9051 FY15 JENNINGS MULTISENSORY (B WOOD)

1,478.40- 0.00 2,999.00 0.00 1,520.60 0.00 0.00 0.00

019 9100 TRACK RENOVATION

1,500.00 0.00 0.00 0.00 0.00 1,500.00 0.00 1,500.00

019 9140 FUEL UP TO PLAY 60 SYCAMORE

54.95 0.00 0.00 0.00 54.95 0.00 0.00 0.00

019 9141 FY15 JENNINGS-MATH MANIPULATIVES(MULLET)

0.20- 0.00 0.00 0.00 0.20- 0.00 0.00 0.00

019 9143 FY16 JENNINGS-BUILDING READERS (T DAVIS)

0.00 0.00 2,077.00 2,039.04 2,039.04 37.96 0.00 37.96

019 9200 NORTH HIGH SCHOOL OTHER GRANTS

23,414.20 2,024.38 5,062.48 4,226.30 6,206.95 22,269.73 7,953.07 14,316.66

019 9500 BAND UNIFORM REPLACEMENT FUND

41,010.72 440.00 14,540.00 0.00 0.00 55,550.72 0.00 55,550.72

TOTAL FOR Fund 019 - OTHER GRANT:

498,513.44 17,579.72 378,551.11 42,013.46 290,766.71 586,297.84 25,188.99 561,108.85

022 9000 FLEXIBLE SPENDING ACCOUNT

6,774.68 0.00 0.00 0.00 0.00 6,774.68 0.00 6,774.68

16 of 43





022 9005 SPECIAL OLYMPICS OF OHIO

5,307.49 1,074.20 1,124.20 460.00 1,354.42 5,077.27 0.00 5,077.27

022 9502 PHSC OHSAA FOOTBALL AGENCY FUND

8.83- 0.00 0.00 0.00 0.00 8.83- 0.00 8.83-

022 9506 PHSC CDAB BOYS TENNIS AGENCY FUND

640.00 0.00 0.00 0.00 577.19 62.81 0.00 62.81

022 9508 PHSC CDAB GIRLS TENNIS AGENCY FUND

28.93- 0.00 0.00 0.00 0.00 28.93- 0.00 28.93-

022 9516 PHSC CDAB GIRLS BKB AGENCY FUND

10.80 0.00 0.00 0.00 0.00 10.80 0.00 10.80

022 9520 PHSC CDAB SOFTBALL AGENCY FUND

15,240.28 0.00 0.00 0.00 15,240.28 0.00 0.00 0.00

022 9521 PHSC OHSAA SOFTBALL AGENCY FUND

10,969.18 0.00 0.00 0.00 10,969.18 0.00 0.00 0.00

022 9522 PHSC CDAB WRESTLING AGENCY FUND

4.85 0.00 0.00 0.00 0.00 4.85 0.00 4.85

022 9526 PHSC CDAB BOYS CC AGENCY FUND

0.00 7,918.00 7,918.00 0.00 0.00 7,918.00 0.00 7,918.00

022 9533 PHSN CDAB VOLLEYBALL AGENCY FUND

0.00 472.00 472.00 0.00 0.00 472.00 0.00 472.00

022 9539 PHSN CDAB BOYS SOCCER AGENCY FUND

0.00 900.00 900.00 0.00 0.00 900.00 0.00 900.00

022 9541 PHSN CDAB GIRLS SOCCER AGENCY FUND

0.00 1,540.00 1,540.00 0.00 0.00 1,540.00 0.00 1,540.00

022 9543 PHSN CDAB BOYS BKB AGENCY FUND

37.33 0.00 0.00 0.00 0.00 37.33 0.00 37.33

022 9545 PHSN CDAB GIRLS BKB AGENCY FUND

5.63 0.00 0.00 0.00 0.00 5.63 0.00 5.63

022 9546 PHSN OHSAA GIRLS BKB AGENCY FUND

21.77 0.00 0.00 0.00 0.00 21.77 0.00 21.77

022 9549 PHSN CDAB SOFTBALL AGENCY FUND

2,900.95 0.00 0.00 0.00 2,900.95 0.00 0.00 0.00

17 of 43





022 9552 PHSN OHSAA WRESTLING AGENCY FUND

4.85- 0.00 0.00 0.00 0.00 4.85- 0.00 4.85-

022 9556 PHSN OHSAA BOYS CC AGENCY FUND

25.28 15,000.00 15,000.00 5,000.00 5,000.00 10,025.28 875.00 9,150.28

022 9560 PHSN OHSAA TRACK AGENCY FUND

21,766.86 0.00 0.00 0.00 21,766.77 0.09 0.00 0.09

022 9561 DISTRICT CHEERLEADING COMPETITION

5.07 0.00 0.00 0.00 0.00 5.07 0.00 5.07

TOTAL FOR Fund 022 - DISTRICT AGENCY:

63,667.56 26,904.20 26,954.20 5,460.00 57,808.79 32,812.97 875.00 31,937.97

024 9000 EMPLOYEE BENEFITS SELF-INSURANCE DENTAL

202,553.72 70,204.64 276,994.96 49,668.26 277,095.58 202,453.10 0.00 202,453.10

024 9015 EMPLOYEE BENEFITS SELF-INSURANCE MEDICAL

3,991,793.20 1,296,743.69 4,664,496.09 755,849.80 3,993,049.43 4,663,239.86 0.00 4,663,239.86

TOTAL FOR Fund 024 - EMPLOYEE BENEFITS SELF INS.:

4,194,346.92 1,366,948.33 4,941,491.05 805,518.06 4,270,145.01 4,865,692.96 0.00 4,865,692.96

034 9003 OSFC CLASSROOM-FACILITY MAINTENANCE

2,993,918.39 157.25 420,629.24 308,006.72 544,596.83 2,869,950.80 587,405.33 2,282,545.47

034 9098 FAIRFIELD CLASSROOM FACILITY MAINT

191,316.90 0.00 0.00 0.00 690.00 190,626.90 0.00 190,626.90

TOTAL FOR Fund 034 - CLASSROOM FACILITIES MAINT.:

3,185,235.29 157.25 420,629.24 308,006.72 545,286.83 3,060,577.70 587,405.33 2,473,172.37

035 9000 TERMINATION BENEFITS

3,576,148.95 0.00 0.00 0.00 515,381.51 3,060,767.44 0.00 3,060,767.44

TOTAL FOR Fund 035 - TERMINATION BENEFITS - HB426:

3,576,148.95 0.00 0.00 0.00 515,381.51 3,060,767.44 0.00 3,060,767.44

200 9111 CENTRAL ART CLUB

653.87 0.00 0.00 0.00 0.00 653.87 0.00 653.87

200 9117 CENTRAL SCIENCE OLYMPIAD

213.23 350.00 350.00 0.00 0.00 563.23 365.00 198.23

200 9118 CENTRAL ECOLOGY CLUB

13.20 0.00 0.00 0.00 0.00 13.20 0.00 13.20

18 of 43





200 9123 CENTRAL ASL CLUB

26.58 0.00 0.00 0.00 0.00 26.58 0.00 26.58

200 9125 CENTRAL FRENCH CLUB

618.39 1,625.50 1,625.50 1,501.79 1,501.79 742.10 0.00 742.10

200 9126 CENTRAL GERMAN CLUB

1,308.35 0.00 0.00 700.14 700.14 608.21 300.00 308.21

200 9128 CENTRAL SPANISH CLUB

1,010.83 1,320.50 1,320.50 997.00 997.00 1,334.33 75.00 1,259.33

200 9141 CENTRAL NATIONAL HONOR SOCIETY

2,875.28 0.00 0.00 0.00 102.20 2,773.08 0.00 2,773.08

200 9300 LAKEVIEW SCHOOL STORE

2,059.87 1,322.40 2,266.92 499.30 2,154.95 2,171.84 1,245.42 926.42

200 9310 CENTRAL DECA CLUB

30,343.24 4,517.30 7,729.10 2,785.49 5,098.26 32,974.08 6,150.51 26,823.57

200 9320 CENTRAL FCCLA (FAMILY CAREER COMMUNITY LEAD)

229.02 0.00 0.00 0.00 0.00 229.02 0.00 229.02

200 9351 CENTRAL INDUSTRIAL TECH CLUB

349.02 0.00 0.00 0.00 0.00 349.02 141.05 207.97

200 9400 RIDGEVIEW INTERACT CLUB

93.00 0.00 0.00 0.00 73.00 20.00 0.00 20.00

200 9611 CENTRAL STUDENT COUNCIL

6,062.30 8,180.21 8,180.21 2,233.27 2,233.27 12,009.24 945.00 11,064.24

200 9614 RIDGEVIEW STUDENT COUNCIL

11,041.90 0.00 0.00 409.60 519.79 10,522.11 365.00 10,157.11

200 9615 LAKEVIEW STUDENT COUNCIL

5,734.17 121.00 121.00 105.97 430.97 5,424.20 0.00 5,424.20

200 9630 CENTRAL SADD

6,523.70 0.00 0.00 379.50 379.50 6,144.20 468.02 5,676.18

200 9632 PHSC SUNNY-SIDE UP PROGRAM

392.05 0.00 0.00 751.80 751.80 359.75- 0.00 359.75-

200 9645 CENTRAL CLASS OF 2015 (CLOSED)

944.94 0.00 0.00 0.00 0.00 944.94 0.00 944.94

19 of 43





200 9646 CENTRAL CLASS OF 2016 (SENIOR)

5,986.78 0.00 0.00 0.00 0.00 5,986.78 3,900.00 2,086.78

200 9647 CENTRAL CLASS OF 2017 (JUNIOR)

3,025.53 0.00 0.00 0.00 0.00 3,025.53 2,000.00 1,025.53

200 9648 CENTRAL CLASS OF 2018 (SOPHOMORE)

2,109.49 0.00 0.00 0.00 0.00 2,109.49 0.00 2,109.49

200 9660 CENTRAL DRUG FREE CLUB

982.75 0.00 40.00 0.00 0.00 1,022.75 0.00 1,022.75

200 9679 NORTH HIGH YEARBOOK

7,703.86 2,456.25 3,581.25 4,152.09 4,152.09 7,133.02 844.34 6,288.68

200 9680 CENTRAL HIGH YEARBOOK

4,520.06 0.00 0.00 0.00 0.00 4,520.06 0.00 4,520.06

200 9681 RIDGEVIEW YEARBOOK

1,894.76 0.00 0.00 0.00 98.75- 1,993.51 0.00 1,993.51

200 9683 LAKEVIEW YEARBOOK

3,563.06 660.65 695.65 0.00 0.00 4,258.71 0.00 4,258.71

200 9691 CENTRAL INSIGHTS NEWSPAPER

658.63 0.00 0.00 0.00 0.00 658.63 0.00 658.63

200 9901 NORTH ART CLUB

2,892.42 0.00 0.00 0.00 1,050.00 1,842.42 875.47 966.95

200 9903 NORTH FRENCH CLUB

311.45 0.00 0.00 0.00 0.00 311.45 0.00 311.45

200 9904 NORTH GERMAN CLUB

393.93 0.00 0.00 0.00 0.00 393.93 0.00 393.93

200 9905 NORTH SPANISH CLUB

252.30 0.00 0.00 0.00 0.00 252.30 0.00 252.30

200 9906 NORTH NATIONAL HONOR SOCIETY

1,537.88 60.00 4,431.00 1,562.00 1,562.00 4,406.88 0.00 4,406.88

200 9907 NORTH FCCLA (FAMILY CAREER COMMUNITY LEAD)

368.94 0.00 0.00 0.00 0.00 368.94 0.00 368.94

200 9908 NORTH INDUSTRIAL TECH CLUB

75.00 0.00 0.00 0.00 0.00 75.00 0.00 75.00

20 of 43





200 9909 NORTH & CENTRAL SKI CLUB

4,631.75 11,076.50 11,076.50 0.00 0.00 15,708.25 0.00 15,708.25

200 9910 NORTH STUDENT COUNCIL

974.74 6,715.00 6,725.00 1,546.15 2,577.08 5,122.66 3,534.90 1,587.76

200 9911 NORTH SADD

16.03 0.00 0.00 0.00 0.00 16.03 0.00 16.03

200 9912 NORTH PEER MEDIATION

12.31 0.00 0.00 0.00 0.00 12.31 0.00 12.31

200 9913 NORTH STAR NEWSPAPER

554.87 0.00 0.00 0.00 0.00 554.87 0.00 554.87

200 9914 NORTH SCHOOL STORE

8,685.41 2,839.25 4,103.61 1,261.34 2,811.36 9,977.66 25.49 9,952.17

200 9915 NORTH SCIENCE OLYMPIAD

1,521.50 0.00 0.00 0.00 0.00 1,521.50 0.00 1,521.50

200 9916 NORTH CLUB HOPE

0.00 402.00 402.00 0.00 0.00 402.00 0.00 402.00

200 9920 NORTH DECA CLUB

0.00 140.00 140.00 0.00 0.00 140.00 0.00 140.00

200 9928 JVS MULTI-MEDIA

589.08 0.00 0.00 0.00 0.00 589.08 600.00 10.92-

200 9936 NORTH CLASS OF 2015 (CLOSED)

764.91 0.00 0.00 0.00 764.91 0.00 0.00 0.00

200 9937 NORTH CLASS OF 2016 (SENIOR)

4,261.65 0.00 2,774.91 2,004.46 2,004.46 5,032.10 0.00 5,032.10

200 9938 NORTH CLASS OF 2017 (JUNIOR)

219.25 0.00 360.00 0.00 350.00 229.25 0.00 229.25

200 9939 NORTH CLASS OF 2018 (SOPHOMORE)

0.00 0.00 180.00 0.00 144.00 36.00 0.00 36.00

200 9940 NORTH CLASS OF 2019 (FRESHMAN)

0.00 0.00 645.00 0.00 578.00 67.00 0.00 67.00

200 9960 NORTH DRUG FREE CLUB

2,706.00 4,420.00 5,560.00 0.00 1,177.50 7,088.50 0.00 7,088.50

21 of 43





200 9982 NORTH LITERARY MAGAZINE

632.85 0.00 0.00 0.00 0.00 632.85 0.00 632.85

TOTAL FOR Fund 200 - STUDENT MANAGED ACTIVITY:

132,340.13 46,206.56 62,308.15 20,889.90 32,015.32 162,632.96 21,835.20 140,797.76

300 9100 CENTRAL HIGH SCHOOL PARKING

21,278.10 160.00 2,835.00 0.00 0.00 24,113.10 0.00 24,113.10

300 9113 CENTRAL HIGH SCHOOL THEATRE

2,842.04 0.00 0.00 0.00 161.38- 3,003.42 2,209.44 793.98

300 9114 NORTH HIGH SCHOOL THEATRE

39,817.60 0.00 0.00 2,760.08 3,642.85 36,174.75 18,016.30 18,158.45

300 9200 NORTH HIGH SCHOOL PARKING

33,527.13 215.00 5,889.25 23,050.00 23,050.00 16,366.38 0.00 16,366.38

300 9501 CENTRAL/RIDGEVIEW ATHLETICS

85,968.72 34,185.00 88,088.17 28,030.28 80,191.45 93,865.44 24,272.59 69,592.85

300 9502 PHSC CAMP/FUNDRAISER FOOTBALL ATHLETIC FUND

1,140.00 0.00 8,670.00 6,819.35 7,203.67 2,606.33 500.00 2,106.33

300 9503 NORTH/LAKEVIEW ATHLETICS

244,401.18 63,025.56 181,996.58 51,808.58 160,926.76 265,471.00 64,837.45 200,633.55

300 9504 PHSC CAMP/FUNDRAISER VOLLEYBALL ATHLETIC FUND

4,222.32 0.00 1,235.00 58.95 103.95 5,353.37 100.00 5,253.37

300 9512 PHSC CAMP/FUNDRAISER GIRLS SOCCER ATHLETIC FU

0.00 50.00- 2,875.00 200.00 686.00 2,189.00 0.00 2,189.00

300 9514 PHSC CAMP/FUNDRAISER BOYS BKB ATHLETIC FUND

250.00 0.00 5,555.00 0.00 0.00 5,805.00 0.00 5,805.00

300 9516 PHSC CAMP/FUNDRAISER GIRLS BKB ATHLETIC FUND

1,555.00 0.00 0.00 1,500.00 1,500.00 55.00 0.00 55.00

300 9532 PHSN CAMP/FUNDRAISER FOOTBALL ATHLETIC FUND

1,470.00 0.00 7,430.00 0.00 600.00 8,300.00 3,889.75 4,410.25

300 9534 PHSN CAMP/FUNDRAISER VOLLEYBALL ATHLETIC FUND

2,125.00 0.00 60.00- 0.00 512.36 1,552.64 361.64 1,191.00

300 9543 PHSN CAMP/FUNDRAISER BOYS BKB ATHLETIC FUND

6,635.00 60.00- 60.00- 0.00 3,989.03 2,585.97 2,209.00 376.97

22 of 43





300 9545 PHSN CAMP/FUNDRAISER GIRLS BKB ATHLETIC FUND

250.00 0.00 0.00 0.00 0.00 250.00 0.00 250.00

300 9547 PHSN CAMP/FUNDRAISER BASEBALL ATHLETIC FUND

0.50 0.00 0.00 0.00 0.00 0.50 0.00 0.50

TOTAL FOR Fund 300 - DISTRICT MANAGED ACTIVITY:

445,482.59 97,475.56 304,454.00 114,227.24 282,244.69 467,691.90 116,396.17 351,295.73

451 9016 FY16 DATA LINE CONNECTIVITY

0.00 12,600.00 12,600.00 0.00 0.00 12,600.00 0.00 12,600.00

TOTAL FOR Fund 451 - DATA COMMUNICATION FUND:

0.00 12,600.00 12,600.00 0.00 0.00 12,600.00 0.00 12,600.00

460 9001 FY01 SUMMER SCHOOL SUBSIDY

1,552.36 0.00 0.00 0.00 0.00 1,552.36 0.00 1,552.36

TOTAL FOR Fund 460 - SUMMER INTERVENTION:

1,552.36 0.00 0.00 0.00 0.00 1,552.36 0.00 1,552.36

463 9000 PICKERINGTON COMMUNITY SCHOOL

222,387.29 0.00 14,304.33 48,674.51 180,835.12 55,856.50 0.00 55,856.50

TOTAL FOR Fund 463 - ALTERNATIVE SCHOOLS:

222,387.29 0.00 14,304.33 48,674.51 180,835.12 55,856.50 0.00 55,856.50

466 9014 STRAIGHT A GRANT PATHWAYS TO PROSPERITY

23,661.18- 0.00 16,533.11 0.00 0.00 7,128.07- 0.00 7,128.07-

466 9115 STRAIGHT A GRANT PROJECT FAST FORWARD

39,708.84 272,930.32 281,930.32 271,799.73 321,639.16 0.00 0.00 0.00

466 9315 STRAIGHT A GRANT THE MATH MATTERS

615.60- 73,876.10 73,876.10 73,260.50 73,260.50 0.00 0.00 0.00

TOTAL FOR Fund 466 - STRAIGHT A FUND:

15,432.06 346,806.42 372,339.53 345,060.23 394,899.66 7,128.07- 0.00 7,128.07-

499 9015 FY15 PSYCH INTERN AWARD

0.10 0.00 0.00 0.00 0.00 0.10 0.00 0.10

TOTAL FOR Fund 499 - MISCELLANEOUS STATE GRANT FUN

0.10 0.00 0.00 0.00 0.00 0.10 0.00 0.10

506 9015 FY15 RACE TO THE TOP

29,306.79 0.00 0.00 0.00 29,306.79 0.00 0.00 0.00

23 of 43





506 9150 BWC REBATE

247.49 0.00 0.00 0.00 247.49 0.00 0.00 0.00

506 9915 FY15 RttT MINI-GRANT

32,882.80- 0.00 32,882.80 0.00 0.00 0.00 0.00 0.00

TOTAL FOR Fund 506 - RACE TO THE TOP:

3,328.52- 0.00 32,882.80 0.00 29,554.28 0.00 0.00 0.00

516 9015 FY15 IDEA PART B

15,465.78- 0.00 173,992.30 9,126.27- 278,784.58 120,258.06- 0.00 120,258.06-

516 9016 FY16 PART B

0.00 0.00 0.00 115,388.99 301,213.90 301,213.90- 231,867.99 533,081.89-

TOTAL FOR Fund 516 - IDEA PART B GRANTS:

15,465.78- 0.00 173,992.30 106,262.72 579,998.48 421,471.96- 231,867.99 653,339.95-

551 9015 FY15 TITLE III LEP

10,969.72- 0.00 17,434.72 0.00 3,776.08 2,688.92 0.00 2,688.92

551 9016 FY16 TITLE III-LEP

0.00 0.00 0.00 3,684.74 8,325.16 8,325.16- 4,081.85 12,407.01-

551 9915 FY15 TITLE III IMMIGRANT

2,421.48 0.00 0.00 0.00 6,167.87 3,746.39- 0.00 3,746.39-

TOTAL FOR Fund 551 - LIMITED ENGLISH PROFICIENCY:

8,548.24- 0.00 17,434.72 3,684.74 18,269.11 9,382.63- 4,081.85 13,464.48-

572 9015 FY15 TITLE I

1,257.17 0.00 0.00 0.00 232,723.01 231,465.84- 0.00 231,465.84-

572 9016 FY16 TITLE I

0.00 0.00 0.00 67,466.91 132,898.68 132,898.68- 1,223.80 134,122.48-

TOTAL FOR Fund 572 - TITLE I DISADVANTAGED CHILDRE

1,257.17 0.00 0.00 67,466.91 365,621.69 364,364.52- 1,223.80 365,588.32-

590 9015 FY15 TITLE IIA

6,864.00 0.00 0.00 0.00 6,335.60 528.40 0.00 528.40

590 9016 FY16 TITLE II-A

0.00 0.00 0.00 17,375.83 19,663.76 19,663.76- 29,501.83 49,165.59-

TOTAL FOR Fund 590 - IMPROVING TEACHER QUALITY:

6,864.00 0.00 0.00 17,375.83 25,999.36 19,135.36- 29,501.83 48,637.19-

24 of 43





599 9015 FY15 SMARTER LUNCHROOMS GRANT

0.00 0.00 0.00 1,080.97 1,470.27 1,470.27- 52.40 1,522.67-

TOTAL FOR Fund 599 - MISCELLANEOUS FED. GRANT FUND

0.00 0.00 0.00 1,080.97 1,470.27 1,470.27- 52.40 1,522.67-

GRAND TOTALS:

55,793,173.93 10,384,220.79 60,040,074.42 11,632,222.14 45,272,812.56 70,560,435.79 9,123,659.26 61,436,776.53

25 of 43

October 30, 2015

Huntington -

1111

Huntington -

1108

HNB-FUND

024-3115

HNB MMAX -

6365 StarOhio -357

Total Money

Market

Investments HNB Brokered HNB Brokered

USBank/

RedTree

Total Term

Security

Investments GRAND TOTAL

Interest Rate 0.150% 0.150% 0.150% 0.200% 0.170% 0.560% 0.660% 2.320% BY FUND

Invest# #2445 #2446 #2447 #2448 #2449 #2344 #238311/05/13

June-2016 June-2016 ??????

001-xxxx ($14,529.51) $0.00 $0.00 $6,660,979.96 $14,036,735.66 $20,683,186.11 $12,859,386.18 $12,859,386.18 $33,542,572.29

002-9001 $12,848,035.02 $4,271,078.42 $0.00 $17,119,113.44 $1,000,000.00 $2,000,000.00 $3,000,000.00 $20,119,113.44

002-9002 $221,447.64 $54,940.21 $0.00 $276,387.85 $0.00 $276,387.85

003-0000 $1,281,827.23 $1,281,827.23 $0.00 $1,281,827.23

003-9002 $0.00 $0.00 $0.00

003-9013 $106,112.04 $106,112.04 $0.00 $106,112.04

003-9198 $0.00 $0.00 $0.00 $0.00

003-9200 $192,056.63 $192,056.63 $750,000.00 $750,000.00 $942,056.63

004-9001 $0.00 $0.00 $0.00

004-9009 $0.00 $7,777.48 $7,777.48 $0.00 $7,777.48

004-9012 $0.00 $7,994.04 $7,994.04 $0.00 $7,994.04

004-9013 $0.00 $13,972.03 $13,972.03 $0.00 $13,972.03

004-9200 $670,428.63 $670,428.63 $0.00 $670,428.63

006-0000 $1,169,765.50 $0.00 $1,169,765.50 $0.00 $1,169,765.50

007 $0.00 $0.00 $0.00 $0.00

008 $0.00 $0.00 $0.00

009 $0.00 $0.00 $0.00 $0.00

018 $0.00 $0.00 $0.00 $0.00

019 $0.00 $0.00 $0.00

022 $0.00 $0.00 $0.00

024-9000 $0.00 $202,453.10 $202,453.10 $0.00 $202,453.10

024-9015 $0.00 $4,663,239.86 $4,663,239.86 $0.00 $4,663,239.86

034-9003 $2,119,950.80 $0.00 $2,119,950.80 $750,000.00 $750,000.00 $2,869,950.80

034-9098 $0.00 $190,626.90 $190,626.90 $0.00 $190,626.90

035-9000 $0.00 $1,060,767.44 $1,060,767.44 $2,000,000.00 $2,000,000.00 $3,060,767.44

200 $0.00 $0.00 $0.00

300 $0.00 $0.00 $0.00

432-0000 $0.00 $0.00 $0.00 $0.00

451-9016 $0.00 $0.00 $0.00 $0.00

460 $0.00 $0.00 $0.00

463 $0.00 $0.00 $0.00

466 $0.00 $0.00 $0.00

499 $0.00 $0.00 $0.00 $0.00

506 $0.00 $0.00 $0.00 $0.00

516 $0.00 $0.00 $0.00 $0.00

551 $0.00 $0.00 $0.00 $0.00

572 $0.00 $0.00 $0.00 $0.00

587 $0.00 $0.00 $0.00 $0.00

590 $0.00 $0.00 $0.00 $0.00

599 $0.00 $0.00 $0.00 $0.00

ACCOUNT TOTAL $17,924,665.35 $700,172.18 $4,865,692.96 $12,047,766.03 $14,227,362.56 $49,765,659.08 $1,000,000.00 $2,000,000.00 $16,359,386.18 $19,359,386.18 $69,125,045.26

Investment Term HNB

Money Market Accounts

26 of 43

DATE: 11/02/2015 TIME: 10:56 INVESTMENT REPORT - ACTIVE INVESTMENTS ONLY / BY FUND PAGE: 1

INVEST ITEM STS ISSUE MATURITY DESCRIPTION FUND VENDOR CANCEL INTEREST INVESTED

NO NO DATE DATE NO NO DATE RATE AMOUNT

002445 01 00 10/31/2015 11/30/2015 HNB MM - 1111 001 0000 999911 0.2000 % 14,529.51-

002448 01 00 10/31/2015 11/30/2015 HNB MMAX - 6365 001 0000 999911 0.2000 % 6,660,979.96

002449 01 00 10/31/2015 11/30/2150 STAROHIO - 357 001 0000 999911 0.1700 % 14,036,735.66

002450 01 00 10/31/2015 11/30/2015 USBANK/ResTree -0977 001 0000 999911 2.5800 % 12,859,386.18

* FUND TOTAL * 33,542,572.29

002344 01 00 06/03/2014 06/13/2016 HNB BROKERED CDs(2016) 002 9001 999911 0.5600 % 1,000,000.00

002383 01 00 12/10/2014 06/30/2016 HNB BROKERED CDs (2016) 002 9001 999911 0.6600 % 2,000,000.00

002445 02 00 10/31/2015 11/30/2015 HNB MM - 1111 002 9001 999911 0.2000 % 12,848,035.02

002448 02 00 10/31/2015 11/30/2015 HNB MMAX - 6365 002 9001 999911 0.2000 % 4,271,078.42

* FUND TOTAL * 20,119,113.44

002445 03 00 10/31/2015 11/30/2015 HNB MM - 1111 002 9002 999911 0.2000 % 221,447.64

002448 03 00 10/31/2015 11/30/2015 HNB MMAX - 6365 002 9002 999911 0.2000 % 54,940.21

* FUND TOTAL * 276,387.85

002445 04 00 10/31/2015 11/30/2015 HNB MM - 1111 003 0000 999911 0.2000 % 1,281,827.23

* FUND TOTAL * 1,281,827.23

002445 05 00 10/31/2015 11/30/2015 HNB MM - 1111 003 9013 999911 0.2000 % 106,112.04

* FUND TOTAL * 106,112.04

002445 06 00 10/31/2015 11/30/2015 HNB MM - 1111 003 9200 999911 0.2000 % 192,056.63

002450 02 00 10/31/2015 11/30/2015 USBANK/ResTree -0977 003 9200 999911 2.5800 % 750,000.00

* FUND TOTAL * 942,056.63

002446 01 00 10/31/2015 11/30/2015 HNB MM - 1108 004 9009 999911 0.2000 % 7,777.48

STATUS (STS) CODE: 00-ACTIVE 01-MATURED 02-CANCELLED

October'15

27 of 43




* FUND TOTAL * 7,777.48

002446 02 00 10/31/2015 11/30/2015 HNB MM - 1108 004 9012 999911 0.2000 % 7,994.04

* FUND TOTAL * 7,994.04

002446 03 00 10/31/2015 11/30/2015 HNB MM - 1108 004 9013 999911 0.2000 % 13,972.03

* FUND TOTAL * 13,972.03

002446 04 00 10/31/2015 11/30/2015 HNB MM - 1108 004 9200 999911 0.2000 % 670,428.63

* FUND TOTAL * 670,428.63

002445 07 00 10/31/2015 11/30/2015 HNB MM - 1111 006 0000 999911 0.2000 % 1,169,765.50

* FUND TOTAL * 1,169,765.50

002447 01 00 10/31/2015 11/30/2015 HNB INSURE - 3115 024 9000 999911 0.2000 % 202,453.10

* FUND TOTAL * 202,453.10

002447 02 00 10/31/2015 11/30/2015 HNB INSURE - 3115 024 9015 999911 0.2000 % 4,663,239.86

* FUND TOTAL * 4,663,239.86

002445 08 00 10/31/2015 11/30/2015 HNB MM - 1111 034 9003 999911 0.2000 % 2,119,950.80

002450 03 00 10/31/2015 11/30/2015 USBANK/ResTree -0977 034 9003 999911 2.5800 % 750,000.00

* FUND TOTAL * 2,869,950.80

002449 02 00 10/31/2015 11/30/2150 STAROHIO - 357 034 9098 999911 0.1700 % 190,626.90

* FUND TOTAL * 190,626.90

002448 04 00 10/31/2015 11/30/2015 HNB MMAX - 6365 035 9000 999911 0.2000 % 1,060,767.44


28 of 43




002450 04 00 10/31/2015 11/30/2015 USBANK/ResTree -0977 035 9000 999911 2.5800 % 2,000,000.00

* FUND TOTAL * 3,060,767.44

*** TOTAL INVESTMENTS *** 69,125,045.26


0.15% HNB $23,4905,30.490.20% MMAX $12,047,766.030.17% StarOhio $14,227,362.56Notes $19,359,386.18TOTAL $69,125,045.26

29 of 43


Time: 2:46 pm Budget Account Summary (BUDSUM)

SORTED BY FUND/OBJ 1DIG

GENERAL FUND BUDGET SUMMARY BY OBJECT

Prior FY FYTD MTD Current + FYTD FYTD

FYTD Carryover FYTD Actual Actual Future Remaining Percent

Appropriated Encumbrances Expendable Expenditures Expenditures Encumbrances Balance Exp/Enc

FUND: 001 (GENERAL)

*****TOTAL FOR OBJ 1DIG 100 (PERSONAL SERVICES - SALARIES):

56,999,224.00 10,443.55 57,009,667.55 18,540,130.98 4,916,320.21 0.00 38,469,536.57 32.52

====================================================================================================================================

*****TOTAL FOR OBJ 1DIG 200 (EMPLOYEES RETIRE. & INSUR. BEN):

22,495,293.00 0.00 22,495,293.00 7,333,227.69 1,876,878.08 0.00 15,162,065.31 32.60

====================================================================================================================================

*****TOTAL FOR OBJ 1DIG 400 (PURCHASED SERVICES):

18,397,858.03 1,557,825.25 19,955,683.28 6,458,216.35 1,946,601.11 6,788,528.79 6,708,938.14 66.38

====================================================================================================================================

*****TOTAL FOR OBJ 1DIG 500 (SUPPLIES AND MATERIALS):

3,805,740.84 345,348.35 4,151,089.19 1,346,783.74 281,289.02 366,304.90 2,438,000.55 41.27

====================================================================================================================================

*****TOTAL FOR OBJ 1DIG 600 (CAPITAL OUTLAY):

919,254.00 205,933.88 1,125,187.88 298,914.60 81,542.54 20,063.64 806,209.64 28.35

====================================================================================================================================

*****TOTAL FOR OBJ 1DIG 800 (MISCELLANEOUS OBJECTS):

1,635,336.00 8,212.24 1,643,548.24 771,349.73 108,341.90 36,718.10 835,480.41 49.17

====================================================================================================================================

*****TOTAL FOR OBJ 1DIG 900 (OTHER USES OF FUNDS):

1,500,000.00 0.00 1,500,000.00 0.00 0.00 0.00 1,500,000.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 001 (GENERAL):

105,752,705.87 2,127,763.27 107,880,469.14 34,748,623.09 9,210,972.86 7,211,615.43 65,920,230.62 38.90

====================================================================================================================================

*****GRAND TOTALS:

105,752,705.87 2,127,763.27 107,880,469.14 34,748,623.09 9,210,972.86 7,211,615.43 65,920,230.62 38.90

====================================================================================================================================

30 of 43



SORTED BY FUND

ALL FUNDS BUDGET SUMMARY BY FUND




*****TOTAL FOR FUND 001 (GENERAL):

105,752,705.87 2,127,763.27 107,880,469.14 34,748,623.09 9,210,972.86 7,211,615.43 65,920,230.62 38.90

====================================================================================================================================

*****TOTAL FOR FUND 002 (BOND RETIREMENT):

13,017,719.00 0.00 13,017,719.00 101,229.72 0.00 0.00 12,916,489.28 0.78

====================================================================================================================================

*****TOTAL FOR FUND 003 (PERMANENT IMPROVEMENT):

760,000.00 1,050,009.00 1,810,009.00 1,052,023.12 36,008.17 484,114.39 273,871.49 84.87

====================================================================================================================================

*****TOTAL FOR FUND 004 (BUILDING):

15,644.80 195,992.74 211,637.54 151,155.34 2,352.00 60,274.88 207.32 99.90

====================================================================================================================================

*****TOTAL FOR FUND 006 (FOOD SERVICE):

3,860,000.00 51,312.02 3,911,312.02 1,234,337.19 438,701.67 279,130.81 2,397,844.02 38.69

====================================================================================================================================

*****TOTAL FOR FUND 007 (SPECIAL TRUST):

53,743.19 1,307.99 55,051.18 5,882.12 2,888.74 690.00 48,479.06 11.94

====================================================================================================================================

*****TOTAL FOR FUND 009 (UNIFORM SCHOOL SUPPLIES):

661,711.00 16,081.60 677,792.60 254,314.46 52,176.90 51,707.96 371,770.18 45.15

====================================================================================================================================

*****TOTAL FOR FUND 010 (CLASSROOM FACILITIES):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 018 (PUBLIC SCHOOL SUPPORT):

213,989.00 97,006.47 310,995.47 134,950.69 3,400.51 17,697.23 158,347.55 49.08

====================================================================================================================================

*****TOTAL FOR FUND 019 (OTHER GRANT):

1,092,400.00 31,540.52 1,123,940.52 290,766.71 42,013.46 25,188.99 807,984.82 28.11

====================================================================================================================================

31 of 43



SORTED BY FUND





*****TOTAL FOR FUND 022 (DISTRICT AGENCY):

196,650.00 2,501.00 199,151.00 57,808.79 5,460.00 875.00 140,467.21 29.47

====================================================================================================================================

*****TOTAL FOR FUND 024 (EMPLOYEE BENEFITS SELF INS.):

13,000,000.00 0.00 13,000,000.00 4,270,145.01 805,518.06 0.00 8,729,854.99 32.85

====================================================================================================================================

*****TOTAL FOR FUND 034 (CLASSROOM FACILITIES MAINT.):

1,180,000.00 241,128.38 1,421,128.38 545,286.83 308,006.72 587,405.33 288,436.22 79.70

====================================================================================================================================

*****TOTAL FOR FUND 035 (TERMINATION BENEFITS - HB426):

515,381.51 0.00 515,381.51 515,381.51 0.00 0.00 0.00 100.00

====================================================================================================================================

*****TOTAL FOR FUND 200 (STUDENT MANAGED ACTIVITY):

251,920.00 4,048.11 255,968.11 32,015.32 20,889.90 21,835.20 202,117.59 21.04

====================================================================================================================================

*****TOTAL FOR FUND 300 (DISTRICT MANAGED ACTIVITY):

783,111.01 70,844.24 853,955.25 282,244.69 114,227.24 116,348.17 455,362.39 46.68

====================================================================================================================================

*****TOTAL FOR FUND 416 (TEACHER DEVELOPMENT):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 432 (MANAGEMENT INFORMATION SYSTEM):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 440 (ENTRY YEAR PROGRAMS):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 451 (DATA COMMUNICATION FUND):

25,200.00 0.00 25,200.00 0.00 0.00 0.00 25,200.00 0.00

====================================================================================================================================

32 of 43



SORTED BY FUND





*****TOTAL FOR FUND 452 (SCHOOLNET PROFESS. DEVELOPMENT):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 459 (OHIO READS):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 463 (ALTERNATIVE SCHOOLS):

480,000.00 0.00 480,000.00 180,835.12 48,674.51 0.00 299,164.88 37.67

====================================================================================================================================

*****TOTAL FOR FUND 466 (STRAIGHT A FUND):

347,673.29 49,294.16 396,967.45 394,899.66 345,060.23 0.00 2,067.79 99.48

====================================================================================================================================

*****TOTAL FOR FUND 499 (MISCELLANEOUS STATE GRANT FUND):

55,000.00 0.00 55,000.00 0.00 0.00 0.00 55,000.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 504:

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 506 (RACE TO THE TOP):

0.00 29,554.28 29,554.28 29,554.28 0.00 0.00 0.00 100.00

====================================================================================================================================

*****TOTAL FOR FUND 512 (IMPACT AID/SAFA MAINT/OPER AST):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 516 (IDEA PART B GRANTS):

1,609,176.72 69,065.87 1,678,242.59 579,998.48 106,262.72 231,867.99 866,376.12 48.38

====================================================================================================================================

*****TOTAL FOR FUND 532:

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

33 of 43



SORTED BY FUND





*****TOTAL FOR FUND 533 (TITLE II D - TECHNOLOGY):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 551 (LIMITED ENGLISH PROFICIENCY):

53,791.31 12,255.00 66,046.31 18,269.11 3,684.74 4,081.85 43,695.35 33.84

====================================================================================================================================

*****TOTAL FOR FUND 571 (REFUGEE CHILDREN SCHOOL IMPACT):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 572 (TITLE I DISADVANTAGED CHILDREN):

1,159,313.19 60,018.20 1,219,331.39 365,621.69 67,466.91 1,223.80 852,485.90 30.09

====================================================================================================================================

*****TOTAL FOR FUND 573 (TITLE V INNOVATIVE EDUC PGM):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 584 (DRUG FREE SCHOOL GRANT FUND):

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

====================================================================================================================================

*****TOTAL FOR FUND 587 (IDEA PRESCHOOL-HANDICAPPED):

15,346.34 0.00 15,346.34 0.00 0.00 0.00 15,346.34 0.00

====================================================================================================================================

*****TOTAL FOR FUND 590 (IMPROVING TEACHER QUALITY):

100,285.92 6,790.00 107,075.92 25,999.36 17,375.83 29,501.83 51,574.73 51.83

====================================================================================================================================

*****TOTAL FOR FUND 599 (MISCELLANEOUS FED. GRANT FUND):

3,600.00 0.00 3,600.00 1,470.27 1,080.97 52.40 2,077.33 42.30

====================================================================================================================================

*****GRAND TOTALS:

145,204,362.15 4,116,512.85 149,320,875.00 45,272,812.56 11,632,222.14 9,123,611.26 94,924,451.18 36.43

====================================================================================================================================

34 of 43

35 of 43

ForecastCompare‐VarianceGraphs PickeringtonLocalSchoolDistrictForFiscalYear: 2016

PreviousForecastDate: 11/11/2015 CurrentForecastDate: 11/11/2015

33,706,579

1,386,798

15,959,835

52,085,344

404,736

0

4,445,064

924,018

33,706,579

1,386,798

15,959,835

52,085,344

404,736

0

4,445,064

924,018

1.010‐GeneralPropertyTax(RealEstate)

1.020‐PublicUtilityPersonalProperty

1.030‐IncomeTax

1.035‐UnrestrictedGrants‐in‐Aid

1.040‐RestrictedGrants‐in‐Aid

1.045‐RestrictedFederalGrants‐in‐Aid‐SFSF

1.050‐PropertyTaxAllocation

1.060‐AllOtherOperatingRevenues

CurrentFiscalYearRevenueComparisonPreviousForecasttoCurrentForecast

11/11/2015 11/11/2015

58,072,255

21,829,634

18,038,060

3,493,996

853,797

0

0

1,634,110

58,072,255

21,829,634

18,038,060

3,493,996

853,797

0

0

1,634,110

3.010‐PersonnelServices

3.020‐Employees'Retirement/InsuranceBenefits

3.030‐PurchasedServices

3.040‐SuppliesandMaterials

3.050‐CapitalOutlay

3.060‐Intergovernmental

4.010‐4.060‐Principal,Interest&FiscalCharges

4.300‐OtherObjects

CurrentFiscalYearExpenditureComparisonPreviousForecastvs.CurrentForecast

11/11/2015 11/11/2015

Freeze5‐YearforComparison

36 of 43

ForecastCompare‐ComparesPreviousForecasttoCurrentForecast PickeringtonLocalSchoolDistrictForFiscalYear: 2016

Forecastedasof: 11/11/2015 11/11/2015

FiscalYear FiscalYear Dollar PercentageRevenue: 2016 2016 Difference Variance

1.010‐GeneralPropertyTax(RealEstate) 33,706,579 33,706,579 ‐ 0.00%1.020‐PublicUtilityPersonalProperty 1,386,798 1,386,798 ‐ 0.00%1.030‐IncomeTax 15,959,835 15,959,835 ‐ 0.00%1.035‐UnrestrictedGrants‐in‐Aid 52,085,344 52,085,344 ‐ 0.00%1.040‐RestrictedGrants‐in‐Aid 404,736 404,736 ‐ 0.00%1.045‐RestrictedFederalGrants‐in‐Aid‐SFSF ‐ ‐ ‐ 01.050‐PropertyTaxAllocation 4,445,064 4,445,064 ‐ 0.00%1.060‐AllOtherOperatingRevenues 924,018 924,018 ‐ 0.00%

1.070‐TotalRevenue 108,912,376 108,912,376 ‐ 0.00%2.070‐TotalOtherFinancingSources ‐ 12 12 0

2.080‐TotalRevenuesandOtherFinancingSources 108,912,376 108,912,388 12 0.00%

Expenditures:

3.010‐PersonnelServices 58,072,255 58,072,255 ‐ 0.00%3.020‐Employees'Retirement/InsuranceBenefits 21,829,634 21,829,634 ‐ 0.00%3.030‐PurchasedServices 18,038,060 18,038,060 ‐ 0.00%3.040‐SuppliesandMaterials 3,493,996 3,493,996 ‐ 0.00%3.050‐CapitalOutlay 853,797 853,797 ‐ 0.00%3.060‐Intergovernmental ‐ ‐ ‐ 04.010‐4.060‐Principal,Interest&FiscalCharges ‐ ‐ ‐ 04.300‐OtherObjects 1,634,110 1,634,110 ‐ 0.00%

4.500‐TotalExpenditures 103,921,852 103,921,852 ‐ 0.00%5.040‐TotalOtherFinancingUses 1,500,000 1,500,000 ‐ 0.00%

5.050‐TotalExpendituresandOtherFinancingUses 105,421,852 105,421,852 ‐ 0.00%0

6.010‐RevenueSurplus/(Shortfall)‐Line2.080,Less5.050 3,490,524 3,490,536 12 0.00%7.010‐CashBalanceatBeginningofYear 23,411,920 23,411,920 ‐ 0.00%7.020‐CashBalanceatEndofYear[Line7.010+/‐Line6.010] 26,902,445 26,902,457 12 0.00%

11.010+11.020‐ProjectedRenewal&ReplacementLevies

[Lines1.010,1.020,1.030,1.050,1.070,2.080] ‐ ‐ ‐ 013.010+13.020‐ProjectedNewLevies

[Lines1.010,1.020,1.030,1.050,1.070,2.080] ‐ ‐ ‐ 0

11.030‐CumulativeProjectedRenewal/ReplacementLevies ‐ ‐ ‐ 013.030‐CumulativeProjectedNewLevies ‐ ‐ ‐ 0

8.010‐EndofYearOutstandingPurchaseOrders 1,750,000 1,750,000 ‐ 0.00%

11/11/2015 11/11/2015 11/11/2015 11/11/20152.080‐Total 108,912,388 108,912,376 5.050‐TotalExp 105,421,852 105,421,852

RevenueVarianceNotes:

ExpenditureVarianceNotes:

$108.9 $108.9 $108.9 $108.9 $108.9

11/11/2015

11/11/2015

Millions

2.080‐ TotalRevenuesandOtherFinancingSources

$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0

11/11/2015

11/11/2015

Millions

5.050‐ TotalExpendituresandOtherFinancingUses

37 of 43


Forecastedasof: 11/11/2015 11/11/2015


1.010‐GeneralPropertyTax(RealEstate) 33,780,875 33,780,875 ‐ 0.00%1.020‐PublicUtilityPersonalProperty 1,386,798 1,386,798 ‐ 0.00%1.030‐IncomeTax 16,416,267 16,416,703 436 0.00%1.035‐UnrestrictedGrants‐in‐Aid 52,376,755 52,376,755 ‐ 0.00%1.040‐RestrictedGrants‐in‐Aid 608,044 608,044 ‐ 0.00%1.045‐RestrictedFederalGrants‐in‐Aid‐SFSF ‐ ‐ ‐ 01.050‐PropertyTaxAllocation 4,480,131 4,480,131 ‐ 0.00%1.060‐AllOtherOperatingRevenues 934,588 934,588 ‐ 0.00%

1.070‐TotalRevenue 109,983,460 109,983,896 436 0.00%2.070‐TotalOtherFinancingSources ‐ ‐ ‐ 0


Expenditures:


4.500‐TotalExpenditures 109,132,142 109,132,142 ‐ 0.00%5.040‐TotalOtherFinancingUses 750,000 750,000 ‐ 0.00%


6.010‐RevenueSurplus/(Shortfall)‐Line2.080,Less5.050 101,318 101,754 436 0.43%7.010‐CashBalanceatBeginningofYear 26,902,445 26,902,457 12 0.00%7.020‐CashBalanceatEndofYear[Line7.010+/‐Line6.010] 27,003,762 27,004,210 448 0.00%



[Lines1.010,1.020,1.030,1.050,1.070,2.080] ‐ ‐ ‐ 0



11/11/2015 11/11/2015 11/11/2015 11/11/20152.080‐Total 109,983,896 109,983,460 5.050‐TotalExp 109,882,142 109,882,142



$110.0 $110.0 $110.0 $110.0 $110.0

11/11/2015

11/11/2015

Millions


$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0

11/11/2015

11/11/2015

Millions


38 of 43


Forecastedasof: 11/11/2015 11/11/2015


1.010‐GeneralPropertyTax(RealEstate) 34,069,321 34,069,321 ‐ 0.00%1.020‐PublicUtilityPersonalProperty 1,386,798 1,386,798 ‐ 0.00%1.030‐IncomeTax 16,886,995 16,887,916 921 0.01%1.035‐UnrestrictedGrants‐in‐Aid 53,173,035 53,173,035 ‐ 0.00%1.040‐RestrictedGrants‐in‐Aid 607,992 607,992 ‐ 0.00%1.045‐RestrictedFederalGrants‐in‐Aid‐SFSF ‐ ‐ ‐ 01.050‐PropertyTaxAllocation 4,519,787 4,519,787 ‐ 0.00%1.060‐AllOtherOperatingRevenues 945,270 945,270 ‐ 0.00%

1.070‐TotalRevenue 111,589,199 111,590,120 921 0.00%2.070‐TotalOtherFinancingSources ‐ ‐ ‐ 0


Expenditures:


4.500‐TotalExpenditures 111,555,187 111,555,187 ‐ 0.00%5.040‐TotalOtherFinancingUses 1,500,000 1,500,000 ‐ 0.00%


6.010‐RevenueSurplus/(Shortfall)‐Line2.080,Less5.050 (1,465,988) (1,465,067) 921 ‐0.06%7.010‐CashBalanceatBeginningofYear 27,003,762 27,004,210 448 0.00%7.020‐CashBalanceatEndofYear[Line7.010+/‐Line6.010] 25,537,774 25,539,143 1,369 0.01%



[Lines1.010,1.020,1.030,1.050,1.070,2.080] ‐ ‐ ‐ 0



11/11/2015 11/11/2015 11/11/2015 11/11/20152.080‐Total 111,590,120 111,589,199 5.050‐TotalEx 113,055,187 113,055,187



$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0

11/11/2015

11/11/2015

Millions


$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0

11/11/2015

11/11/2015

Millions


39 of 43

ComparisonofCurrentForecastAmount PickeringtonLocalSchoolDistricttoUpdatedFYTDActual+FYEstimatedRemainingFYTDThrough: October FiveYearForecastComparisontoActualCashFlow

Proj.from Proj.from FYTDActual Estimatedfor

Current Actual/Est. Through RemainingDifference 5yearForecast CashFlow MonthOf: Months

Revenue: 2016 2016 July‐October1.010‐GeneralPropertyTax(RealEstate) ‐ 33,706,579 33,706,579 16,237,730 17,468,849

1.020‐PublicUtilityPersonalProperty 0 1,386,798 1,386,799 589,189 797,6101.030‐IncomeTax 57,526 15,959,835 16,017,361 8,988,539 7,028,822

1.035‐UnrestrictedGrants‐in‐Aid (32,225) 52,085,344 52,053,119 17,080,850 34,972,2691.040‐1.045‐RestrictedGrants‐in‐Aid (1,864) 404,736 402,872 (81,228) 484,100

1.050‐PropertyTaxAllocation 13,551 4,445,064 4,458,615 2,224,062 2,234,5531.060‐AllOtherOperatingRevenues 34,116 924,018 958,134 395,227 562,907

1.070‐TotalRevenue 71,104 108,912,376 108,983,480 45,434,369 63,549,111

OtherFinancingSources:2.070‐TotalOtherFinancingSources ‐ 12 12 12 ‐

2.080‐TotalRevenuesandOtherFinancingSources 71,104 108,912,388 108,983,492 45,434,381 63,549,111

Expenditures:3.010‐PersonnelServices 57,975 58,072,255 58,130,230 18,540,131 39,590,099

3.020‐Employees'Retirement/InsuranceBenefits 120,884 21,829,634 21,950,517 7,333,228 14,617,2893.030‐PurchasedServices (701,214) 18,038,060 17,336,845 6,458,216 10,878,629

3.040‐SuppliesandMaterials (240,463) 3,493,996 3,253,533 1,346,784 1,906,7493.050‐CapitalOutlay (40,881) 853,797 812,916 298,915 514,001

3.060‐4.060‐Intergovernmental,Debt&Interest ‐ ‐ ‐ ‐ ‐

4.300‐OtherObjects (131,903) 1,634,110 1,502,208 771,350 730,8584.500‐TotalExpenditures (935,603) 103,921,852 102,986,249 34,748,624 68,237,625

OtherFinancingUses:5.040‐TotalOtherFinancingUses ‐ 1,500,000 1,500,000 ‐ 1,500,000

5.050‐TotalExpendituresandOtherFinancingUses (935,603) 105,421,852 104,486,249 34,748,624 69,737,625

ExcessofRev&OtherFinancingUsesOver(Under)6.010‐ExpendituresandOtherFinancingUses 1,006,706 3,490,536 4,497,243 10,685,757 (6,188,514)

7.010‐CashBalanceJuly1 ‐ 23,411,920 23,411,920

7.020‐CashBalanceJune30 1,006,706 26,902,457 27,909,163

ProjectedDifferencesfrom5yearForecastActuals/EstimatesascomparedtoCashFlowActual/Estimates

DollarVariance: 71,104 DollarVariance: (935,603) DollarVariance: 1,006,706PercentVariance: 0.07% PercentVariance: ‐0.89% PercentVariance: 3.74%

‐

20,000,000

40,000,000

60,000,000

80,000,000

100,000,000

120,000,000

5yearForecast CashFlow

TotalRevenue

‐

20,000,000

40,000,000

60,000,000

80,000,000

100,000,000

120,000,000


TotalExpenditures

‐

5,000,000

10,000,000

15,000,000

20,000,000

25,000,000

30,000,000


CashBalance

40 of 43

41 of 43

42 of 43

HeadCountSummary/Analysis PickeringtonLocalSchoolDistrict

2016 2017 2018 2019 2020

PriorYearActual/EstimatedEnrollment(OctoberCount) 10,139 10,205 10,099 10,065 10,007

ProjectedChangestoPriorYearEnrollmentNetAll‐GradeLevelMobilityFactor(Change)toPriorYear 164 157 161 161 162

NetAggregateManualAdjustmentstoMobilityFactor 154 0 0 0 0NewKindergartnersIn 547 600 600 600 600

LossofSeniorsfromPriorYear ‐799 ‐863 ‐795 ‐819 ‐826NetChangeinOutgoingandIncomingPupils ‐252 ‐263 ‐195 ‐219 ‐226

CurrentYearEstimatedEnrollment(SimulatedOctoberCount) 10,205 10,099 10,065 10,007 9,943DistrictHeadCount Grade

K 547 600 600 600 6001 669 631 692 692 6922 724 694 655 718 7183 754 745 714 674 7394 740 773 763 732 6915 782 763 797 786 7546 785 794 774 809 7987 879 807 816 796 8328 854 901 828 837 8169 901 855 903 829 83810 880 889 844 891 81811 827 852 860 817 86212 863 795 819 826 785

TotalCanDifferbyRounding 10,205 10,099 10,065 10,007 9,943Year‐Over‐YearPercentageChange 0.65% ‐1.04% ‐0.34% ‐0.58% ‐0.64%

20048,862

2005 2006 2007 2008 2009 2010 2011 2012 20139,231 9,719 10,019 10,229 10,453 10,545 10,625 10,281 10,2032014 2015 2016P 2017P 2018P 2019P 2020P

10,116 10,139 10,205 10,099 10,065 10,007 9,943

7,500

8,000

8,500

9,000

9,500

10,000

10,500

11,000

2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016P 2017P 2018P 2019P 2020P

Historicvs.ProjectedEnrollment

43 of 43

pickerington local school district monthly financial ... · pickerington local school district...

Documents