:FOR PERIOD JUNE 1, 2001 'IO JONE 30, 2001
B:lABD SF!m:rARY'S MJNIEL'Y CElttlJilCATION l3000lttARY LINE 1'nM STAltJS
RlRSUANr 'IO N.1AC 6:20-2, (d), I CEllT!F.i A$ OF JUNE 30, 2001 ID BUffiErARY LINE I'I'EM ACOJUNr HAS BEEN OVEREXPENDED· IN VI0I.ATI0N OF NJAC 6:20-13 (a).
FRI, JUL 20, ~001 REPORT Of THE SECRETARY TO THE BOARD OF EDUCATION - Balance Sheet
NUTLEY BOARD OF EDUCATION Fund: 10 - GENERAL CURRENT EXPENSE
101 102-106 121
141 113
ASSETS
CASH IN BANK CASH EQUIVALENTS TAX LEVY RECEIVABLE ACCOUNTS RECEIVABLE:
INTERGOVERHENTAL - STATE INTERGOVERHENTAL - OTHER
Up to cutoff date: 06130/01
. . ••=•=======•======== ASSETS AND RESOURCES ==========•==a=•m•=•
153, 154
131
LO~~:E:E~:iJ..:~rE~STINATED UNCOLLECTABLE OF$. ________ _ INTERFUND
151, 152 OTHER CNET OF ESTIMATED UNCOLLECTABLE OF•·--------..-> OTHER CURRENT ASSETS
301 302
101 102-106 421
RESOURCES:
ESTIMATED REVENUES LESS REVENUES
TOTAL ASSETS AND RESOURCES
LIA.BILITIES:
CASH IN BANK CASH OVERDRAFT ACCOUNTS PAYABLE OTHER CURRENT LIABILITIES
TOTAL LIABILITIES
•=•==•••==aam=••=•=====~=== LIABILITIES AND FUND EQUITY ••===••=•=••=•==••=•m••=•••
267,289.32 eJ,053.&o
5,2'19,74.
<·.
.oo
.00
34,931,866,00 ( 35,650,631.41)
2,305,625.59 .oo .oo
295,592.66
.00
.00
718,765.41) 1,882,452.84
---------------
.oo .• 00
226.11 · • 00
226.11 ---------------
Page . I
''
l • I
... i \,,
' I
{./
,_. \ '
'RI, JUL 20, 2001 REPORT OF THE SECRETARY TO THE BOARD OF EDUCATION - Balance Sheet NUTLEY BOARD OF EDUCATION
FUND BALANCE:
APPROPRIATED: '11,753,754 RESERVE FOR ENCUMBRANCES r&2 ADULT EDUCATION PROGRAMS '51,752,76x OTHER RESERVES i01 APPROPRIATIONS i02 LESS: EXPENDITURES ,OJ ENCUMBRANCES
'70 103
TOTAL APPROPRIATED
UNAPPROPRIATED: FUND BALANCE, July 1, 2000 BUDGETED FUND BALANCE TOTAL FUND BALANCE
TOTAL LIABILITIES AND FUND EQUITY
RECAPITULATION OF BUDGETED FUND BALANCE:
APPROPRIATIONS REVENUES SUBTOTAL
LESS: ADJUSTEMENT FOR PRIOR YEAR ENCUMBRANCES
BUDGETED FUND BALANCE
PREPARED AND SUBMITTED BY:
Fund: -to - GENERAL CURRENT EXPENSE Up to cutoff date: 06/30/01
385,584.25 .oo .00
35,504,5'3,08) 385,584.25)
· 36,368,765.02
35,890,177.33) 478,587.69 864,171.94
BUDGETED
36,368,765.02 34,931-,866,00)
1,436,899,02
270,562.02) 1 , 1 6 6, 337. 0 0.
2, 184',391. 79 t,166,337,00
ACTUAL·
35,890,177.33 35,650,631.41)
239,545.92
270,562.02) 31,016.10)
Page 2
1,882,226.73 1,882,'152.84 .. ·\
--------------- l ;
VARIANCE
478,587.69 718,765.41
1,197,353.10
1 , 1 97, 353 • 1 0
\ .
,J3o/al (f
Date ' ) i •• •·
\.. f
R/rrrr/P/ppp RECEIPT ACCOUNT TOTALS -- Totals only Page 1 Q/0000/0/000 NUTLEY BO~RD OF EDUCATION FRI, JUL 20, 2001
Up to cut off date: 06/30/2001 Uith Contras 10/@/@@@l/8/@@8 FUND 10: GENERAL CURRENT EXPENSE
To: 40/1/1111/1/111 BUDGETED ACTUAL Level is 4 @~First l•Last 2001 ESTIMATED TO DATE · UNREALIZED RECEIVED. RECEIVABLE ¾R
------------------------------------------------------------------------------------------------------------------------------------(0) MISCELLANEOUS COOOO) CURRENT CONTRAS·
CO> UNDISTRIBUTED EXPENDITURES (000) UNDISTRIBUTED
CO> Tot·al-------------------------..; _____ . COOOO> Total--------------------------------~
<O> Total-----------,---------------------------
(1> LOCAL 11210> AD VALOREM TAXES
CO> UNDISTRIBUTED-EXPENDITURES (000) UNDISTRIBUTED
CO> Total------------------------------(1210) Total-----------,----------------------
C13tO> ~UITION FRON INDIVIDUALS (0) UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED · CO> Total------------------------------
< ·131 0 > Total-------:----------------,----------
C 1320 J TUlTION FROM NJ LEA'S CO> UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED . CO> Total------------------------------
(1320> Total------------------------~--------
(1410> TRANSPORTATION FEES INDIVIDUAL CO) UNDISTRIBUTED EXPENDITURES
<OOO) UNDISTRIBUTED ·CO) Total-------~----------------------
Cf4f0) Total---------------------------------
(1420> TRANSPORTATION FEES-NJ LEA'S CO> UNDISTRIBUTED EXPENDITURES
COOO) UijDISTRIBUTED (OJ Total------------~-----------------
(1420> Total---------------------------------
(1440) TRANSPORTATION FEES COTHER> CO> UNDISTRIBUTED EXPENDITURES
co,o> UNDISTRIBUTED . . CO> Total---------·---------------------
11440) Total---------------------------------
(1510) INTEREST ON INVESTMENTS (0) UNDISTRIBUTED EXPENDITURES
COOO) UNDISTRIBUTED CO) Total------------------------------
(1510) Total---------------------------------
.00
.00
.oo
.00
2.9, 582,475.00 29,582,475.00 29,582,475.00
8,182.00 8,182.00 8,H12.00
127,259,00 127,£!59.00 127,~59.00
.00
.00
.00
65,000.00 65,000.00 65,000.00
10,000.00 10,000.00 10,000.00
150,000.00 150 ,·ooo. oo 150,000.00
.00
.oo
.00 ,00
29,582;475.00 29, 582., 475. 00 29,582,475.00
13,564.00 13,564.00 13,564.00
128,867.31 U?S,867 .JI 128,867.31
.00
.00
.00
86,356.00 86,356.00 86,356.00
11,303.42 11,·303.42 11,303.42
205,583.45 205,583.45 205,583.45
.00
.00
.00
.oo
.00
.00 ,. . 00
-5,381!.00 -5,382.00 -5,382.00
-1,608.31 -1,608.31 -1!608.31
.00
.00
.00
-21,356.00 -21,356.00 -21,356.00
-1,303.42 -1,·303, 42 -1,303,42
-55,583,45 -55,583.45 -55,583.45
.00
. 00
.00
.oo
29,582,475.00 29,582,475.00 29,582,475.00
13,564.00 13,564.00 13,564. oo ·
117,295.71 117 ,.295, 71 117,295.71
.00
.oo
.00
74,874.00 74,874.00 74,874.00
I 0,503.42 10,503.42 10,503.42
205,583.45 205,583.45 205,583.45
.00
.oo
.00
.00
.00
.oo
.00
.oo
.00
.oo
11 ,571,60 11,571.60 11 ,S71. 60
.00
.00
.oo
11,482.00 11,482.00 11,482: 0.0
' ,
800.00 800,00 800.00
." 00
.00
.oo
• 0 • 0 • 0 • 0
100.0 100.0 100.0
100.0 100 •. o 100.0
91. 0 91. O 91. 0.
; 0 . 0 • 0
86.7 86.7 86.7
92.9 92.9 92.9
100.0 . I 00. 0 100.0
\ i
t··
' . i
I'
\.
~ ' . ''
R/rrrr/P/ppp 1/1710/0/000
Level is 4
10/@/@@@©/@/@@© To: 40/l/illl/1/111
@=First #=Last
(1710) ADMISSIONS CO) UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED CO) Total-----------------------~-------
C1710) Total---------------~-----------------
11910) RENTALS CO) UNDISTRIBUTED EXPEND ITU.RES
(000) UNDISTRIBUTED CO) Total-------------------------------
(1910) Total--------~---~--------------~-----
(1920) LOCAL VOCATIONAL (3l VOCATIONAL PROGRAMS
(301) HEALTH SCIENCE CAREER PROGRAM (3) Total-------------------,-;..----------
C1920l Total---------------------------~-----
11980) REFUND PRIOR YEAR EXPENDITURES COl UNDISTRIBUTED EXPENDITURES
COOOl UNDISTRIBUTED !Ol Total-------------------------------
(19801 Total---~-----------------------------
C1981l STATE HEALTH BENEFITS REBATE (Ol UNDISTRIBUTED EXPENDITURES
CODD) UNDISTRIBUTED 10) Total-------------------------------
C1981) Total-~-------------------------------
11990) MISCELLANEOUS CD> UNDISTRIBUTED EXPENDITURES
COOO) UNDISTRIBUTED (Ol Total-------------------------------
(1990) Total---------------------------~-----11) Total-------------------------------------
(31 STATE (31101 FOUNDATION AID
COl UNDISTRIBUTED EXPENDITURES COOOl UNDISTRIBUTED
CO) Total-----------.--------------------(3110) Total---------------------------------
C3111l CORE CURRICULUM AID (0) UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED IO> Total------------.:.--------.----------
. (3111) Total---------------------------------
RECEIPT ACCOUNT TOTALS -~ T~tals only NUTLEY BOARD OF EDUCATION
Up to cut off dat~: 06/30/2001 FUND 10: GENERAL CURRENT EXPENSE
BUDGETED ACTUAL 200J ESTIMATED TO DATE UNREALIZED
12,800.00 12,837.00 -37. 00 12,800.00 12,837.00 -37.0D 12,800.00 12,837.00 -37.00
30,000.00 24,376;93 5,623.07 30,000.00 24,376.93 5,623.07 30,000.00 24,376.93 s, 6!:!3. 07
.00 23,310.00 -23,310.00
. 0 0 23,310.00 -23, 3·1 0. 00
. 00 .23,310.~0 -23,310,00
. 00 .00 .00
. 00 . 00 .00
. 00 .00 .00
. 00 .00 . 00
. 00 . 00 :oo
.00 ,00 .00
22,200.00 444,205.21 -422,005.21 22,200.01) 444,205.21 -422,005.21 22,200.00 444,205.21 -422,005.21
30,007,916.00 30,532,878.32 -524,962.32
. 00 . 00 . 00
. 00 .oo . 00
. 00 . 00 . 00
2 , 73 0 , 7 25 . 0 0 2,730,725.80 -.80 2,730,72$.00 2,730,725.80 -.80 2,730,725.00 2,730,725.80 -.so
Page 2 FRI, JUL 20, 2001
With Contras
RECEIVED RECEIVABLE Y.R
12,837.00 .00 100.0 12,837.00 .00 100.0 12,s37.oo·· .oo 1 00. 0
23,751.80 625 .13 97"4 23,751.80 · 62!?.13 97.4 23,751.80 625 .13 97.4
23,310.00 .00 100,0 23,310.00 ;00 100.0 23,310.00 .00 1 00. 0
.oo .00 . 0
.00 .00 • 0
.00 , 00 . 0
,00 ·. 00 . 0 .00 . 00 . 0 .00 .00 .o
440,380.60 · 3,824.61 99.1 440,380.60 3,824.61 99. I 440,380.60 3,824.61 99.1
30,504,574.98 28,303.34 99.9
.00 .00 . 0
.00 .00 . 0
. 00 .00 . 0
2,730,725.80 .00 1 00. 0 2,730,725.80 . 00 1 00. 0 2,730,725.80 .. 00 1 00. 0
$ . ... '
'· l
t,
C.
R/rrrr/P/ppp 3/3120/0/0~0
Level is 4
10/@/@@@I0/@/@@0 To: 40/1/#1##/1/111
@=First l=Last
RECEIPT ACCOUNT TOTALS -- 'Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/2001 FUND 10: GENERAL CURRENT EXPENSE
BUDGETED . ACTUAL 2001 ESTIMATED TO DATE UNREALIZED
Page 3 FRI, JUL 20, 2001
With Contras
RECEIVED RECEIVABLE ¾R.
---------------------------------------.-------------------------------------------.-----------------------------------(3120) TRANSPORTATION AID
CO) UNDISTRIBUTED EXPENDITURES COOO) UNDISTRIBUTED
CO) Total------------------------------(3120) Total---------------------------------
(3130) SPECIAL EDUCATION AID CO) UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED CO> Total------------------------------
< 31 3 0 ) Tot a 1---------.------------------------
(3140 > BILINGUAL EDUCATION CO) UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED COi Total------------------------------
(3140) Total-------------~-------------------
13150) AID FOR AT-RISK PUPILS COl UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED CO) Total------------------------------
(3150) Total---------~-----------------------
(3170) TRANSITION AID COl UNDISTRIBUTED EXPENDITURES
COOOJ UNDISTRIBUTED (OJ Total------------------------------
(3170) Total------------------------~---~----
(3190) OTHER STATE AID - EX AID CEIFA CO) UNDISTRIBUTED EXPENDITURES
1000) UNDISTRIBUTED CO) Total-------------------------------·
(3190) Total---------------------------------
1~193) ACADEMIC ACHIEVEMENT AWARD CO> UNDISTRIBUTED EXPENDITURES
COOO) UNDISTRIBUTED CO) Total------------------------------
(3193) Total--------------------------7-----(3) Total-------------------------------------
(5) OTHER . (52001 INTERFUND TRANSFERS
COi UNDISTRIBUTED EXPENDITURES 1000) UNDISTRIBUTED
CO) Total------------------------------(5200) Total---------------------------------
342,848.00 342,848.00 342,848.00
1,738,514.00 1,738,514.00 1,738,514.00
59,895.00 59,895.00 59,895.00
. 00
.00
.oo
. 00
.00
.00
.00
. 00
. 00
51,968.00 51,968.00 51,968.00
4,923,950.00
.00 ,00 .oo
342,848.00 342~848.00 342,848.00
1,931,541.00 1,931,541.00 1,931,541.00
59,895.00 59,895.00
.59,895.00
.oo
.oo
.oo
.00
. 00
.00
.00
.00
. 00
51,968.00 51,968,00 51,968.00
5,116,977.80
. 00
.00
.00
.00
.oo
.oo
-193,027.00 -193,027.00 -193,027.00
.oo
. 00
.00
.00
.00
. 00
.00
.00
.oo
.00
.00
.00
.00
. 00
. 00 -193,027.80
.oo
.00
.00
342,848.00 342,848.00 342,848.00
1,738,514.00 1,738,514.00 1,738,514.00
59,895.00 59,895.00 59,895.00
.oo
.00
.00
.00
. 00
.00
.00
. 00
.00
51,968.00 51,968.00 51,968,00
4,923,950.80
.00
.00
.00
.oo
.00
. 00
193,027.00 193,027.00 193,027.00
,00 .00 .oo
.00
. 00
. 00
.00
.oo
.oo
. 00
.00
. 00
.00
. 00
.00 193,027.00
.oo
.00
.00
100.0 100.0 100,0
90.0 90.0 90.0
100.0 100.0 100.0
• 0 • 0 • 0
• 0 . 0 . • 0
. 0 • 0 • 0
100.0 1 00. 0 100.0
96.l:!
• 0 • 0 • 0
( :.::
'
u
;._;
'·
' .
R/rrrr/P/ppp RECEIPT ACCOUNT TOTALS -- 'Totals only Page 4 3t3et3/4/"135 NUTLEY BOARD OF EDUCATION FRI, JUL eo, 2001
Up to cut off date: 06/30/2001 With. ContT'as. 1 0/@/@@@@/(i!/@@@ FUND 10: GENERAL CURRENT EXPENSE
To: "10/i/Di#l/i/111 BUDGETED ACTUAL Level is 4 @=First #=Last 1::001 ESTIMATED TO DATE UNREALIZED RECEIVED RECEIVABLE ¾R
----------------------------------------------.----------------------------·--------------------------------------------------------CS) Tot~l-------------------------------------- .00 .00 . 00 ,00 .00 • 0
---- -- --- -- ---------------------. ·-- . - - --. - - . - '
FUND 10: GENERAL CURRENT EXPENSE 34,931,866.00 35,649,856.12 -717,990.12 35,428,525.78 . 22 f , 33 0 . 34 99.4
--------------------------------------------·---------------------------------------------------------------------------------------
.. J
. ;
;_ ~
. ~ l.J
\.~ 1·
P/ppp/UUU/000/LL/DDD 0/000/100/561
Level is 4
10/@l@@ll@@@l@@@I@@/@@@ To: 40/l/lll/111/111/11/III
@=First·#=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 10: GENERAL CURRENT EXPENSE
ORIGINAL . ADJUSTED CONTRACTUAL. 2001 BUDGET 2001 BUDGET OROS TO DATe
Page 1 FRI, JUL eo, eoo1
With Contras
FUNDS AVAILABLE EXPENDITURE . ENCUHBRANCE
----------------------. --------. ----------------------------------------------------------------------------------------------------CO) UNDISTRIBUTED EXPENDITURES (OOOJ UNDISTRIBUTED
(100) INSTRUCTION (561) TUITION TO NJ LEA'S-REGULAR
< 1 00 > Total-------------,----------------C 000) Total---------------------------------( O >. Tot a 1--------------------------------------
13,558.00 13,558.00 13,558.00 13,558.00
. 00
.oo
.oo
.oo
.oo
.oo
.00
.00
.oo
.00
.00
.oo
.00
. 00 . .. 00 .oo
.00
.00
.oo
.oo
----------------------------------------------------------. --------------------------------------------------------------------------·FuNn·10: GENERAL CURRENT EXPENSE 13,55!3.00 .00 .00 .oo .oo .00
-----------------------. -----------------------------------------------------------------------------------------------------------
P/ppp/UUU/000/LL/DDD t/110/100/101
EXPENDITURE ACCOUNT TOTALS -- Total~ only NUTLEY BOARD, OF EDUCATION
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/I/III/IID/111/#1/111
@=First l=Last
(I) REGULAR PROGRAMS (110) PRESCHOOL/KINDERGARTEN
(100) INSTRUCTION !101) SALARIES OF TEACHERS
(100) Total------------------------------1110) Total---------------~------------------
< 120) GRADES 1-5 (100) INSTRUCTION
(101> SALARIES OF TEACHERS (100) Total---------------------------~--
(120) Total---------~~~-------~----~-~-------
(130) GRADES 6-8 (100) INSTRUCTION
C101l SALARIES OF TEACHERS <100) Total-----------------------------
(130) Total----------------------------------
(140) GRADES 9-12 (100) INSTRUCTION
(101) SALARIES OF TEACHERS ( 1 O O > · To t,a 1-------------------------.----
(140) Total----------------------------------
(150) ~OME INSTRUCTION (100) INSTRUCTION
(101) SALARIES OF TEACHERS (320> PURCHASED PROFESSIONAL SERV. (800) OTHER OBJECTS
(100). Totil-----------------------------(150> Total----------------------------------
(190) UNDISTRIBUTED (100) INSTRUCTION
C106) OTHER SALARIES FOR INSTRUCT (320) PURCHASED PROFESSIONAL SERV. (340> PURCHASED TECHNICAL. SERV. (SOOJ OTHER PURCHASED SERVICES t610) GENERA~ SUPPLIES (640) TEXTBOOKS (800) OTHER OBJECTS
(100) Total-----------------------------(190) Total---------------------------------
(11 Total--------------------------.-----------
Up to cut off date: 06/30/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL 20~1 BUDGET 2001 BUDGET OROS TO DATE
449,130.00 449,130.00 449,130.00
5,650,393.00 5,650,393.00 5,650,393.00
3,485,646.00 3,485,646.00 3,485,646.00
4,929,406.00 4,929,406.00 4,929,406.00
41,000.00 10,000.00
100.00 51,100.00 51,100.00
22,278.00 .. 00
5,700.00 52,550.00
634,989.00 246,345.00
18,350.00 980;212.00 980,212.00
15,545,887.00
514,630.00 514,630.00 514,630.00
5,430,543.00 5,430,543.00 5,430,543.00
3,487,146.00 3,487,146.00 3,487,146.00
4,846,406.00 4,846,406.00 4,846,406.00
70,000.00 5,000.00
100.00 75,100.00 75,100,00
24,278.00 .00
5,700.00 52,851.00
637,013.43 289,596.14
18,350.00 1,027,788.57 1,027,788.57
15,381,613.57
513,928.47 513,928.47 513,928.47
5,429,892.60 5,429,892.60 5,429,892.60
3,486,200.12 3,486,200.12 3,486,200.12
4,823,159.51 4,823,159.51 4,823,159.51
69,422.00 3,132.00
. 00 72,554.00 72,554;00
23,914.00 ; 00
5,380.00 35,70·0.46
614,702.37 288,986.97
17,493.87 986,177.67 986,177.67
15,311,912.37
Page 2 FRI, JUL 20, 2001
IHth Contras
FUNDS AVAILABLE
701 .53 701.53 101 .53
650.40
EXPENDITURE
sp,928.47 513,928.47 513,928.47
5,429,892.60 650.4~, 5,429,892.60 650.40
945.88 945.88 945.88
23,246.49 23,246.49 23,246.49
578.00 1,868.00
100.00 2,546.00 2,546.00
364.00 .00
320.00 17,150.54 22,311 . 06
609.17 856 .13
41,610.90 41,610.90 69,701.20
5,429,892.60
3,486,200.12 3,486,200.12 3,486,200.12
4,823,159.51 4 I 82.~ I 159, 51 4,8~3,159.51
69,422.00 3,132.00
.00 72,554.00 72,554.00
23,914.00 .00
_5,346.51 35,519.23
591,965.89 248,505.92
17,493.87, 922,745.-42 922,745.42
15,248;480.12
ENCUMBRANCE
.00
.00
.00
.00
. 00'
. 00
. 00
. 00
.oo
. 00
. 00
. 00
.00
. 00
.00
. 00
.00
.00
. 00 33.49
181. 23 22,736.48 40,481.05
.00 63,432.25 63,432.25 63,432.25
P/ppp/UUU/000/LL/DDD e/201/100/101
Level is 4
10/@/@@@l@@@l@@@I@@/@@@ To: 40/l/lll/lll/##1/1#/111
@=Fir5t l=La5t
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
Page '3
With Contras FRI, JUL 20! 2001
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
--·------------------------------------------------------------------------------------. ---------------------------------------------C2) SPECIAL PROGRAMS (201 > COGNITIVE MILD
CIOO> INSTRUCTION (101) SALARIES OF TEACHERS ( 106) OTHER SALARIES FOR -INSTRUCT (320) PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES (640) TEXTBOOKS (800) "OTHER OBJECTS
<100) Total":".,...,..---------------------------12011· Total-----~----------------------------
(2041 LEARNING A/0 LANGUAGE DISABIL (100) INSTRUCTION.
(101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT 1320) PURCHASED PROFESSIONAL SERV. C610) GENERAL SUPPLIES (640) TEXTBOOKS (800) OTHER OBJECTS
( 100 > Total---------------------..:-· ______ _ (204) Total----------------------------------
(2051 PERCEPTUALLY IMPAIRED (100) "1NSTRUCTI0N
(101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT (320) PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES C 64 0 > TEXTBOOl(S (800) OTHER OBJECTS
(100) Total------------------------------{ 2 0 5) To.ta 1-----------...; _____________________ _
(209) BEHAVIORAL DISABILITIES (100) INSTRUCTION
(101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT (320) PURCHASED PROFESSIONAL SERV. C610l GENERAL SUPPLIES 1640) TEXTBOOKS (8001 OTHER OBJECTS
C100J Total--------------------~--------(2091 Total----------------------------------
(2121 MULTIPLE DISABILITIES CIOOI INSTRUCTION
(101) SALARIES OF TEACHERS
45,831.00 16,107.00
.oo I ,471. 00
550.00 50.00
64,009.00 64,009.00
724,98:4.00 84,184.00
.oo 18,385.00
7,000.00 500.00
835,053.00 835,053.00
.00
.00
. 00
.00
.00
.00
.oo
. 00
.00
. 00
.00
.00
.oo
. 00
.oo
.oo
.00
48,031.00 16,307.00
. 00 I ,471. QO
800.00 50.00
66,659;00 66,659.00
772,784.00 86,284.00
. 00 19,373.00
7., 000. 00 100.00
885,541.00 885,541.00
. 00
.00
.00
.00
.00
. 00
.00
.oo
.oo
.00
.00
. 00
.oo
. 00
.00
.00
. 00
47,309.00 16,240.52
. 00 1 , 303. 01
766.50 6.69
65,625.72 65,61:?5.72
771,724.48' 86, 055.9.7
.00 19,156.45
6,Sc:7.28 .00
883,764.18 883,764.18
. 00
.oo
.oo
.00
.00
.oo
.oo
. 00
.00
. 00
.00
.00
.00
.00
. 00
.oo
.00
722.00 66.48·
.oo 167.99.
33.50 43.31
1,033.28 1,033.28
1,059.52 · 228. 03
.00 216.55 17c:. 72 100.00
1,776.82 1,776.82
. 00
.00
.oo • 00 .oo .. 00 .00 .00
.00
.00 ,00 .00 .oo . 00 .00 .oo
. 00
47,309.00 16,240.52
.00 1,303.01
766.50 6.69
65,625.72. 65,625.72
771,724.48 86,055.97
.00 18,968.46
6,827.28 .00
883,576.19 883,576.1':I
.00
.oo
.00
.00
.00
.oo
.00
.00
.00
.00
.00
.00
.00
.00
. 00
.00
.oo
.00
.00
.00
. 00
.00
.oo
.oo
.00
. 00
.oo
. 00 187.99
.00
.00 187.99 187.99
.00
.00
. 00
. 00
.oo
.oo
.00
. 00
. 00
.00
.oo
. 00
. 00
.00
.00
.oo
.00
P/ppp/UUU/000/LL/DDD e/i?12/100/'106
Level is 4
tO/@/'@@@/@@@/@@@/@@/'@@I To: 40/l/lll/'lll/111/11/111
@=First l=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only· NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/0( FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL eoo1 BUDGET 2001 BUDGET OROS TO DATE
Paga- 4 FRI, JUL 20, 2001
With Contras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
----------------------------------------------------------------------------------------------------------.-------------------------(106) OTHER SALARIES FOR INSTRUCT (320> PURCHASED PROFESSIONAL SERV. C610J GENERAL SUPPLIES C640J TEXTBOOKS (800) OTHER OBJECTS
. C100J Total-----------------------------C212J Total----------------------------------
(213) RESOURCE ROOM C100J INSTRUCTION
(101> SALARIES OF TEACHERS C106J OTHER SALARIES FOR INSTRUCT C320J PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES [640) TEXTBOOKS (800) OTHER OBJECTS
C100J Total------------------------------(213> Total----.:. ____________________________ _
(215> PRESCHOOL DISABILITIES [100) INSTRUCTION
C101J SALARIES OF TEACHERS C106J OTHER SALARIES FOR INSTRUCT (320) PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES (640) TEXTBOOKS· (800) OTHER OBJECTS
(1001 Total------------------------------(215> Total------------------~--------.:. _____ _
(217) SUPPLEMENTAL INSTRUCTION C100J INSTRUCTION
(101) SALARIES OF TEACHERS C320J PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES C64QJ TEXTBOOKS (800) OTHER OBJECTS
(100) Total-----------------------------(217) Total----------------------,------------
(218) SPEECH (100) INSTRUCTION
(101) SALARIES OF TEACHERS (320) PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES (640) TEXTBOOKS . (800> OTHER OBJECTS
(100) Total----------------------~------(218) Total----------------------------7-----
.oo
.00
.00
.00
.oo
.00
.oo
481,859.00 16,007.00
.oo 9,686.00 2,800.00
. so. 00 510,402.00 510,402.00
61,948.00 25,886.00
.00 1,800.00
eoo.oo 50.00
89,884.00 89;884.00
.00
.00
.oo
.oo
.00
.oo
.00
. 00
.oo
.00
.00
. 00 .
.00
. 00
.00
.00
.00
.00
.oo
.00
.00
538,159.00 16,707.00
.00 12,259.00
2,319.41 50.00
569,494.41 569,494;41
68,448.00 24,886.00
.00 1, soo·. oo
200.00 50.00
95,384.00 95,384.00
.00
.oo
.oo
.00
.oo
.00
.00
.00
.00
.oo
.oo
.00
.00
. 00
.oo
.00
.00
.00
.00
.00
. 00
537,879.15 14,676',36
,00 11,443.02
1,440·.os .00
565,438.61. 565,438.61
64,180 ~ 79 24,347.08
.. 00 1,410,95
~00 .oo
89,938.82 8!:1,938-.82
.oo
.00
.00 .. 00
.oo
.oo
.00
. 00
. 00
.00
.oo
.oo
.oo
.00
.00
. 00
.00
.oo
.oo
. 00
. 00
279.85 2,030.64
.oo 815.98 879.33
50,00 4·,oss.so 4,055.80
4,267.21 538.92
.00 389.0S 200.00
50.00 s. 445.18 5,445.18
.oo
. 00
.00
.oo
.oo
.oo
. 00
.00
.00 ,00 .00 .00 . 00 .oo
.00
.oo
.00
.00
.00
.00
.00
537,879.15 14,676.36
.00 10,798.74
1,440.08 .oo
564,794.33 564,794.33
64,180.79 24,347.08
.oo 1,381.96
..• 00 . 00
89,909.83 89,909.83
.oo
.00
.00
.oo
.oo
.00
.00
.00
.00
.oo
.00
.oo ,00 .00
.00
. 00
.00
.00
. 00
.00
.oo
.00
. 00
.00 644.28
.00
.00 644.28 644.28
.00
.00
.oo 28.99
. 00
. 00 28.99 28.99
. 00
. 00
.00
.oo
.00
.oo
.00
. 00
.00
.00
.00
.00
.oo
. 00
P/ppp/UUU/000/LL/DDD 2/219/100/101
EXPEND1TURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/#/ffi#/ff#ff/ffff#/iff/#ffff
@=First #=Last
C219l HOME INSTRUCTION. (100) INSTRUCTION
(101) SALARIES OF TEACHERS (320) ~URCHASED PROFESSIONAL SERV. C610J GENERAL SUPPLIES (800) OTHER OBJECTS
(100) Total-----------------------------(219) .Total----------------------------------
(220) EXTRAORDINARY SERVICES C100l INSTRUCTION .
C101l SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT (320) PURCHASED.PROFESSIONAL SERV. (610) GENERAL SUPPLIES (800) OTHER OBJECTS
(100) Total-----------------------------(220) Total-~--------------------------------
(230) BASIC SKILLS/REMEDIAL (100> INSTRUCTION
(101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT C610J GENERAL SUPPLIES (640) TEXTBOOKS 1800) OTHER OBJECTS
{100) Total---------~-------------------(230) Total-------~--------------------------
(240> BILINGUAL EDUCATION (100) INSTRUCTION
(101) SALARIES OF TEACHERS (610) GENERA~ SUPPLIES (640) TEXTBOOKS· . (800) OTHER OBJECTS
(100) Total-------------~---------------(240) Total-----~---------~-~----------------
(2) Total--·-----------------------------------
(3) VOCATIONAL PROGRAMS (301) HEALTH SCIENCE CAREER PROGRAM
(100) INSTRUCTION (101) SALARIES OF TEACHERS (610) GENERAL SUPPLIES (640) TEXTBOOKS (800) OTHER OBJECTS
(100) Total-----------------------------(301 l Total---------------------------------
(3) Total--------------------------------------
Up to cut off date: 06/30/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
.oo . 00 .00
.oo . 0 0 .oo
.00 .00 .00
.oo .00 . 00
.00 . 00 .00
.00 .oo .oo
.00 .00 .00
.00 , 00 , 00
.00 . 00 . 00
.00 ,00 .-oo
. 00 .oo . 00
.00 . 00 .00 ,00 .00 ·. 00
334,720.00 378,920.00 376,207.52 .00 . 00 . 00
7,535.00 8,426.61 6,768.80 500.00 500,00 . 00 350.00 500.00 404.55
343,105.00 388,346.61 383,380.87 343,105.00 388,346.61 383,380.87
162,808.00 165,308.00 163,344.Se 2,600.00 2,689.00 1,355.81
600.00 600.00 38e.9t . 00 .00 . 00
166,008.00 168,597.00 165,083.24 166,008.00 168,S'H.OO 165,083.!:!4
e,oo8,46t.oo 2,174,022.02 2,153,231.44
. 00 5,000.00 5,000.00
.00 1,960.00 1,631 . 53
. 00 3,000.00. 1,671.61
.00 600.00 .. o·o
.00 10,560.00 8,303.1"4
. 00 10,560.00 8,303.14
.oo 10,560.00 8,303.14
Page 5 FRI, JUL 20, 2001
With Contras
FUNDS AVAILABLE
.00
. 00
.00
.00
. 00
.00
.00
. 00
. 00
.00 ,00 .00 .00
2,712.48 .00
1,657.81 500.00
95.45 4,965.74 4,965.74
1,963.48 1,333·. 19
217.09 .oo
3;513.76 3,513.76
20,790.58
.00 328.47
1,328.39 600.00
2,256.86 2,256.86 2,256.86
EXPENDITURE
.00
.oo
.oo
.00
. 00
.00
.oo
.oo
.oo
.00
.oo
.00
. 00
'376,207.52 . 00
5,855.86 .00
404.55 382,467.93 382,467.93
163,344.52 1,355.81
382.91 .00
165,083.24 165,083.24
e,151,457.24
5,000.00 1,631.53 1,671.61
. 00 8,303.14. a,303.14 8,303.14
ENCUMBRANCE
. 00
. 00
.00
. 00
. 00
.00
.00
.00
.00
. 00
.00
. 00
. 00
.00
.oo 912.94
. 00
.00 912.94 91!:!.94
.00
.00
. 00
. 00
. 00
.00 1,774.20
. 00
. 00
.00
. 00
. 00
. 00 .
. 00
P/ppp/UUU/000/LL/DDD 4/401/100/101
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/1/111/111/III/DI/III
@=First l=Last
E-XPENDITURE ACCOUNT "TOTALS . .:,_' Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/j0/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
Page 6 FRI, JUL 20, 2001
With Contras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
--------------------·-------------------------------------------------------------------------------.-------------------------------(4) OTHER INSTRUCTIONAL (4011 COCURRICULAR ACTIVITIES
(1001 INSTRUCTION (101) SALARIES OF TEACHERS (8001 OTHER OBJECTS
(1001 Total-----------------------------(4011 Total----------------------------------
(4021 ATHLETICS (1001 INSTRUCTION
(1001· SALARIES (5001 OTHER_P.URCHASED SERVICES (600) SUPPLIES AND MATERIALS (8001 OTHER OBJECTS
(1001 Total-----------------------------(4021 Total---------------------------------
(41 Total------------------------------------ -
(8) COMMUNITY SERVICES (800> COMMUNITY SERVICES PROGRAMS
C330) COMMUNITY SERVICE~ OPERATIONS (1001 S~LARIES
(330) Total------------------------------< 800 l ·Total-----------------------------,-----
(8) Total--------------------------------------
(9) UNDISTRIBUTED (9991 UNDISTRIBUTED
(1001 INSTRUCTION (561 l TUITION TO NJ LEA'S-REGULAR C56E!> TUITION TO NJ LEA'S-SPECIAL (563) TUITION TO COUNTY voe-REGULAR (564) TUITION TO COUNTY voe-SPECIAL (565) TUITON-COUNTY SP SRV & REG DAY (566) TUITION-NJ PRIVATE HANDICAPPED (567) TUITION-PRIV HAND/OTHER-OUT (568) TUITION-STATE FACILITIES
(100) Total------------------------------
(2131 HEALTH SERVICES. ( 1 00 > SALARIES . CJOOJ PURCHASED. PROFESSIONAL SER':f (500) OTHER PURCHASED SERVICES (600) SUPPLIES AND MATERIALS (800) OTHER OBJECTS
(213) Total------------------------------
129,371.00 142,171.00 3,000.00 3,400.00
132,371.00 145,571.00 132,371.00 145,571.00
394,658.00 445,658.00 57,900.00 57,900.00 80,294.00 78,126.00
122,513.00 119,513.00 655,365.00 701,197.00 655,365.00 701,197.00 787,736.00 846,768.00
3,500.00 3,500.00 3,500.00 J,·500. oo 3,500.00 3,500.00 '3,500.00 '3, 500_. 00
.. 00 .00 216,000.00 295,407.29.
3,150.00 3,150.00 45,500.00 40,500.00
114,010.00 105,010.00 1,432,626.00 .1,390,226.00
.00 .00 :oo .oo
f,811,286.00 1,834,29'3.29
470,059.00 395,659.00 23, 00_0. 00 26,00,0.00
200.00 aoo.oo 15,548.00 15,613.00
250.00 250.00 509,057.00 437,722.00
141,037.47 1,133.53 141,037.47 .00 3,379.96 20.04 3,379.96 .00
144,417.43 1,153.57 144,417.43 .oo 144,417.43 1,153.57 144,417.43 . 00
445,309.23 348.77 445;309.23 .00 51,510.77 6,389.23 51,510.77 .oo 74,852.27 '3,273.73 74,852.27 .00
106,725.91 12,787.09 106,725.91 .oo · 67S,J9s, 1s· 22,798.82 67B,:J9S.18 . 00
678,398.18 22,798.82 678,398.18 · .00 822,815.61 23,952.39 822,815,61 .00
3,266.80 233;20 3,266.80 .oo 3,266.80 233.20 3,266.80 .oo 3, E:66·. 80 E:33. 20. 3,266.80 . 00 J,266 .. 80 233.E!O 3,266.80 . 00.
.00 .00 .00 .00 288,720.58 6,686.71 286,913.'2'9 1,807.29
.oo 3,150.00 .00 . 00 35,450.00 5,050.00 32,010.00' 3,4'40. 00
104,797.32 212.68 104,267.16 530.16 1,371,737.45 18,488.55 1,369,81'6.44 ,1,921.01
. 00 .00 .00 .00
.oo .00 .00 . 00 1,800,705.35 33,587.94 1, 79'3, 006. 89 7,698.46
395,258.20 400.80 395,258.E!O .00 as, 114.·44 285.56 25,563.90 150.54
10.00 190. 0.0 10.00 .00 13,878.87 1,734.13 13,878.87 .00
.oo 250.00 .oo .00 434,861.51 2,860.49 434,710.97 150.54
\,
P/ppp/UUU/000/LL/DDD EXPENDITURE ACCOUNT TOTALS -- Totais only Page 7 9/999/216/100 . NUTLEY BOARD OF EDUCATION FRI, JUL 20, 2001
Up to cut off date: 06/30/01 Uith Contras 10/@/@@@/@@@/@@@/@@/@@@ FUND 11: GENERAL CURRENT EXPENSE
To: 40/#/###/###/lff#/#ff/l#I ORIGINAL ADJUSTED CONTRACTUAL FUNDS Level is 4 @=First #=Last 2001 BUDGET 2001 BUDGET OROS TO DATE AVAILABLE· EXP,ENDITURE ENCUMBRANCE
------------------------------------------------------------------------------------------------------------------------------------(216) 0TH SUPP SVC/STUD REL SVCS
(100) SALARIES 172,342.00 177,442.00 176,295.50. 1,146.50 176,295.50 .00 (320) P~RCHASEO PROFESSIONAL SERV. 36,406.00 43,206.00 42,476.77 729.23 39,462.77 3,014.00 (600) SUPPLIES ANO MATERIALS 1,845.00 2,305.00 1,982.93 322.07 . 1,982, 93 .oo (800) OTHER OBJECTS 50.00 ·so.oo 36.00 14.00 36.00 , 00
C 21 6 ) Tot a 1----------.--------.------------ 210,643.00 223,003.00 220,791.EO 2,211.80 217,777.20 3,014.00
(217) EXTRAORDINARY SERVICES (100) SALARIES 32,295.00 24,295.00 21,3,12.09 2,952.91 21,342.09 .00 (320) PURCHASED PROFESSIONAL SERV. 35,000,00 31,000.00 30,806.84 1 93. 1 6 30,806,84 . 00 (600) SUPPLIES AND MATERIALS 150,00 1,050.00 207.26 842.74 -536.14 743.40 (800) OTHER OBJECTS 200.00 200.00 50.00 150.00 50.00 .oo
( 217) Tot a 1------------------------- ... --.-- 67,645.00 56,545.00 52,406.19 4,138.81 51,662.79 743.40
(218) O.THER SERVICES REGULAR (104) SALARIES OF OTHER PROF STAFF 709,821.00 701,179.00 695,976.63 5,202.37 695,976.63 . 00 (1051 SALARIES OF SECRETARIAL ASST 91,716.00 94,216.00 93,387.20 828,80 93,387.20 .oo (320) PURCHASED PROFESSIONAL SERV. 2,000.00 e,000.00 1,007.21 992.79 1,007.21 .00 (390) OTHER PURCHASED PROF SERV 47,500.00 45,173.75 42,723.71 ,2,450. 04 42,295.71 428.00 (500) OTHER PURCHASED SERVICES 1,500.00 2,600.00 2,487.70 112.30 2,'108.36 79.34 C600J SUPPLIES AND MATERIALS 34,722.00 . 34,864.00 27,672.21 7,191.79 27,530.26 141.95" (8001 OTHER OBJECTS 2,eoo.00 3,900.00 3,733.62. 166.38 3,643.62 90.00
C218l Total------------------------------ 889,459.00 883,932.75 866,988.28 16,944.47 866,248.99 739.e-9
(219) OTHER SERVICES SPECIAL (104) SALARIES OF OTHER PROF STAFF 571,943.00 589,043.00 577,207.84 11, 8·35. 16 577,207.84 .oo (320) PURCHASED PROFESSIONAL SERV. .00 . 00 . 00 . 00 ,00 . 00 (390) OTHER·PURCHASED PROF SERV . 00 .00 , 00 .00 .00 . 00 (592) MISCELLANEOUS PURCHASED SERV 3,500.00 3,500.00 ·2,829.2.6 670.74 1,861.05 968.21 (600) SUPPLIES AND MATERIALS 10,804.00 16,783.92 14,775.80 2,008.12 14,51'il.86 255. 94 (800) OTHER OBJECTS 150.00 150.00 . 00 150.00 .00 .00
(219) Total------------------------------ 586,397.00 609,476.92 594,812.90 14,664.02 593,588.75 t, 224. 15
( 221 l IMPROVEMENT OF INSTRUCTION (102) SALARIES OF SUPERVISORS INST 113,150.00 113,250.00 113,150.16 99.84 11-3,150.16 .00 (104) SALARIES OF OTHER PROF STAFF 55,500.00 55,500.00_ 5.0,990.12 4,509.88 s·o, 990. 12 .00 (105) SALARIES OF SECRETARIAL ASST 131,395.00 131.,395.00. 122,221.69 9,173.31 122,221.69 .00 (320) PURCHASED PROFESSIONAL SERV. .oo . 00 .00 . 00 . .00 .00 (390). OTHER. PURCHASED PROF SERV 900.00 900.00 . 00 900.00 .00 . 00 (500) OTHER PURCHASED SERVICES 1,000.00 1,200.00 1,123.01 76.99 901 . 30 221 . 71. (600) SUPPLIES AND MATERIALS 11,717.00 14,180.00 14,012.14 167.86 12,138.55 1,873.59 (800> OTHER OBJECTS 850.00 850.00 634.87 215. 13 634.87 .00
(221) Total------------~----------------- 314,512.00 317,275.00 302, 131 .. 99 15,143.01 300,036.69 2,095.30
(222) EDUCATIONAL MEDIA SERVICES (100) SALARIES 638, H!4. 00 507,524.00 501,476.46 6,047.54 501,476.46 .00 <300) PURCHASED PROFESSIONAL SERV 5,000.00 3,000.00 1,410.15 1,589.85 1,410.15 .00 (500) OTHER PURCHASED SERVICES 9,000.00 9,059.40 5,949.87 3,109.53 5,829.05 120.82
P/ppp/UUU/000/LL/DDD 9/999/1:!l:!2/600
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/1/111/111/lil/11/111
@=First l=Last
EXPENDITURE ACCOUNT TOTALS ~-· Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
Page 8 FRI, JUL 20, 2001
With Contras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
----------------------------------------------------------------------------------------------------------------------.-------------(600) SUPPLIES AND MATERIALS 143,108.00 155,763.39 113,534.77 42,228.62 105,653·.26 7,881.51
(22~> Total------------------------------ 795,232.00 675,346.79 622,371 .es 52,975.54 614,368.92 8,002.33
(223) PROFESSIONAL DEVELOPMENT (104) SALARIES OF OTHER PROF STAFF 22,000.00 21,000.00 20,584.51 415.49 20,584.51 .00 (3201 PURCHASED PROFESSIONAL SERV. 6,000.00 4,000.00 J,000.00 1,000.00 3,000.00 .oo (500) OTHER PURCHASED SERVICES 13,800.00 15,&40.00 10,371.36 5,2&8.64 10,371.36 .00 (600) SUPPLIES AND MATERIALS 1,000.00 1,000.00 57.61 942.39 57.61 .00 (8001 OTHER OBJECTS 1,000.00 1,200.00 1,115.78 8-!1.22 1,115.78 .00
(l:!231 Total-~------------~--------------- 43,80().00 42,840.00 35,129.26 7,710.74 35, 1 1!9 . 26 . . 00
(230) SUPPORT SERVIC~S GENERAL·ADM (1001 SALARIES 405,983.00 408,483.00 407,543.22 939.78 407,543.22 .00 (3311 LEGAL SERVICES 42,000.00 73,000. 0.0 72,018.39 981.61 7i!,018.39 .oo (3391 OTHER PURCHASED PROF SERVICES 26,000.00 23,000.00 20,000.00 3,000.00 20,000.00 .oo (3401 PURCH~SED TECHNICAL SERV. 3,500.00. 3;500.00 2,275.00 1,225.00 2, 275 .. 00 .00 (5001 OTHER PURCHASED SERVICES .00 .00 .00 · . 00 .00 .oo (530) COMMUNICATIQNS/TELEPHONE 140,575.00 . 98,575.00 95,482.13 3,092.87 95,482.13 .oo (590) OTHER PURCHASED SERVICES 116,347.00 126,251.00 124,432.38 1,818.62 124,432.38 .00 (600) SUPPLIES AND MATERIALS 14,300.00 15,700,00 15,526.53 173 .47 15,526.53 .00 (890) MISCELLANEOUS EXPENDITURES 39,300.00 43,300.00 42",954.96 345.04 42,954.96 .oo
C230) Total----------~------------------- 788,005.00 791,809.00 780,232.61 11,576.39 780,232.61 .00
(2401 SUPPORT SERVICES SCHOOL ADM (103) SALARIES OF PRINCIPALS/ASST. 1,021,921.00 967,021 .. 00 965,107.98 1,913.02 965,107,98 .oo (1041 SALARIES OF OTHER PROF STAFF 430,438.00 409,138.00 405,031.20 4,106.80 405,031.20 .00 <105> SALARIES OF SECRETARIAL ASST 517,991.00 523,991.00 515,039.64 8,951.36 515,039.64 . 00 (1101 OTHER SALARIES .. 00 .00 .00 .00 .oo .00 C300l PURCHASED PROFESSIONAL SERV .00 .00 .oo. .00 .00 .00 (500) OTHER PURCHASED SERVICES 18,970.00 30,098.83 29,894.27 204.56 29,180.83 713.44 (6001 SUPPLIES AND MATERIALS 60,934.00 6?°,726.00 64,667.67 3,058.33 63,948.49 119. 18 (800) OTHER OBJECTS ~ 36,750.00 36,950.00 '35,194.19 1,755.81 30,235.81 4,958.38
(240> Total------------------------------· 2,087,004.00 2, 034., 91?4. 83 2,01-4,934.9~ 19,989.88 2,008,543.95 6,391.00
(260) OPERATION AND MAINT. OF PLANT (100) SALARIES .00 . 00 .00 .00 .oo .00 (300) PURCHASED PROFESSIONAL SERV . 00. .o<i . 00 .oo· .00 .00 (420) CLEANING,REPAIR,MAINT SERV .00 .oo .00 .oo .oo .00 ( 520 > INSURANCE .00 .. 00 .00 .oo .oo .oo (590) OTHER PURCHASED SERVICES .00 .oo .00 .00 .oo ,00 (610) GENERAL SUPPLIES .00 .oo .00 ;00 .oo .00 (620) ENERGY(GAS, ELEC., & GASOLINE) .OD . 00 ."00 .00 .00 .00 (800) OTHER OBJECTS .00 .oo .oo .00 .00 .00
(260) Total------------------~-----~----- .00 .00 .00 .00 .00 .00
1261) MAINTENANCE SERVICES (100) SALARIES 355,907.00 377,907.00 376,883.97 1,023.03 376,883.97 .00 (420) CLEANING,REPAIR,MAINT SERV 116,465.00 117,601.00 107,746.36 9,854.64 95,246.36 12,500.00
P/ppp/UUU/000/LL/DDD 9/999/261/610
E.XPENDITURE ACCOUNT TOTALS -- Totals only _NUTLEY BOARD OF EDUCATION
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/1/lll/lll/111/11/111
@=First l=Last
(610) GENERAL SUPPLIES (800> OTHER OBJECTS
(261) Total------------------------------
(262) OPERATION OF PLANT (100) SALARIES (300) PURCHASED PROFESSIONAL SERV 1420) CLEANING,REPAIR,MAINT SERV (520) INSURANCE (590) OTHER PURCHASED SERVICES (610) GENERAL SUPPLIES. (620) ENERGYCGAS, ELEC,, & GASOLINE> (800) OTHER OBJECTS
( 262 > Tot a 1-..:------------------.----------C 270 > STUDENT TRANSPORTATION SERV.
(107) SALARIES FOR PUPIL TRANSPORT (108) OTHER TRANSPORT SALARIES (109) OTHER SALARIES (420> CLEANING,REPAIR,MAINT SERV (5111 CONTRACTED SERVICES HOME (5121 CONTRACTED SERVICES OTHER (514> CONTRACTED SERV SP ED VENDORS (515) 'CONTRACTED SRV SP ED JOINT AGR 15931 MISCELLANEOUS TRANSPORT SERV (600) SUPPLIES AND MATERIALS 1810> CURRICULAR ACTIVITIES DIST,. 1890) MISCELLANEOUS EXPENDITURES
C270l Total---------------------~--------
(2901 BUSINESS AND OTHER SERVICES 1100) SALARIES , 1220) SOCIAL SECURITY CONT. OTHER (241) OTHER RETIREMENT-REGULAR (290) OTHER EMPLOYEE BENEFITS (330) PURCHASED PROFESSIONAL SERV C 340.J PURCHASED TECHNICAL SERV. 1500) OTHER PU~CHASED SERVICES (600) SUPPLIES AND MATERIALS (890) MISCELLANEOUS EXPENDITURES
C290) Total------------------------------
(291) PERS SVCS-EMPLOYEE BENEFITS (220) SOCIAL SECURITY CONT. OTHER (241) OTHER RETIREMENT-REGULAR (260) WORKMENS COMPENSATION (270) HEALTH BENEFITS (280) TUITION REIMBURSEMENT
Up to cut off date: 06/30/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRA~TUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
89,398.00 500,00
562,270.00
1,741,145.00 43,800.00
216,500.00 44,452.00 31,200.00
108,404.00 462,000.00 244,400.00
2,891,901.00
.00 552,959. 00· 126,-425.00
43,000,00-.oo
so,000.00 100,000.00 -24,000,00 17,500.00 42,00-0.00
.00 14,000.00
.969,884.00
641,261.00 .00 .oo
- .oo 21,000.00 60,000.00 17,378.00 27,994.00
1,800.00 769,433.00
434,936.00 25,000.00
167,567.00 3,050,338.00
45,000.00
11 o, 925,55 600.00
607,033.55
·1, 745,445 .·oo 43,800.00
222,296.30 44,452.00 31,200.00
103,391 .oo 432,000.00 269.,400. 00
2,s,1,,e4.JO
. 00 543,959.00
· 136,425.00 49,400.00
.00 50,500.00 89,000.00 96,000 .. 00 17,500.00 45,200.00
.oo 14,000.00
1,041,984.00
648,261.00 . 00 .00 .00
103,500,00 123,500.00 46,578.00 27,994.00
1,800.00 951,633.00
481,436.00 20,000.00
124,867.00 2,985,338.00
69,000.00
108,578.49 525.00
593,733.82
1,.,740,8:J0..41 , 43,.512. 00 204,194.45
42,555.62 24,836.05 97,235.91
427, ss·s. 32 268,070.17
2,848,789~93
. 00 542,386.19 136,000.18 48,900.80
.00 50,131.55 83,058.01 90,274.43 16,112.39 42,313.34
.00 12,725.57
1,021,,02.46
638,859.22 .oo .00 .oo
102,936.67 123,042:47 46,096.36 2'!3, 1 08·, 70
1,038.47 935,081,89
479,011.71 18,076.56
119,074.:06 2,950,846.36
68,760,00·
Page 9 FRI, JUL 20, 2001
Yith Contras
FUNDS AVAILABLE· EXPENDITURE
2,347.06 75.00
13,299.73
4,614.59 288.00
18,101 . 85 1,896.38 6,363,95 6,155.09 4,444.68 1,329.83
43,194.37
.00 1,572.81
424.82 499.20
.oo 368.45
5,941.99 5,725.57 1,387, 61 2,886.66
.oo 1,274.43
20,081.54
9,401.78 .00 .00 .00
. 563.33' .457 .53 481. 64
4,885.30 761.53
16,551.11
2,424.29 1,923.44 5,792.94
34,491.64 l:!40.00
105,120.52 .oo
577,250.85
1,740,830.41 43,512.00
197,480.57 42,555.62 13,586.05 85,340.91
424,517.12 263,056.39
2,810,879.07
.00 542,386.19 136,000.18 48,900,80
.00 '46,088.00 79,765.60 87,814.43 16, 112,. 39
-24,298,44 . oo·
12,725.57 994,091.60
638,859.22 .00 .OD .00
64,015.55 48,953.72 46,096.36 22,742.93
1,018.47 821,686.25.
479,011.71 18,076.56
1.19, 074. 06 l!,950;846.36
68~760.00
ENCUMBRANCE ---------3,457, 97
525.00 16,482.97
,00 . 00
6,713.88 .00
11,250.00 11,895.00 3,038.20 5,013.78
'37,910.86
.oo
.00
.00
.00
.00 4,043.55 3,292.41 2,460.00
.00 18,014.90
.00
.00 27,810.86
.00
.oo
.00
.00 38,921.12 74,088,75
.00 365.77
eo. oo 173,395.64
.oo
.oo
.oo
.00
.oo
P/ppp/UUU/000/LL/DDD 9/999/291/290
Level is 4
101@/@@@l@@@l@@@l@@I@@@ To: 40/l/lll/111/111/11/111
@=First l=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 11: GENERAL CURRENT EXPENSE
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO-DATE
Ylth Contras
Page 1 0 FRI, JUL 20, 2001
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
------------------·----------------------------------·----------------------------------------------------------------------------(290) OTHER.EMPLOYEE BENEFITS
(291> Total----------------~-------------
1310> FOOD SERVICES (930) TRANSFERS TO COVER DEFlCIT.
(310) Total------------------------------
(520) FUND TRANSFERS (930) TRANSFERS TO COVER DEFICIT
(520) Total---------~--------~--------~--(999) Total----------~----------------------
( 9 > Tot a 1------------ . ·------------------------
63,800.(lO 3,786,641.00
192,000.00 192,000.00
.00 • Oil
17,275,169.00 17,275,169.00
89,460.00 3,770,101.00
192,000,00 192,000.00
.oo
. 00 17,361,904.43 17,361,904.43
88,974.90 3,724,743.59
166,783.41 166,783.41
. 00 ·
. 00 17,016,400.59 17,016,400.59
485.10 82,724.90 45,357.41 · 3,718,493.59
es,ea.s·g 2s;21&.s9.
.00
.00 345,503.84 345,503.84
166,783.41 166,783.41
.00
.00 16,784,491.79 16,784,491.79
. ,
6,250.,00 6,250.00
.00
.00
.00
.00 231,908.80 231,908.80
------------------------------------------------------.----------------------------------------------------------.-------------------FUND ·1 1 : GENERAL CURRENT EXPENSE 35,620,753.00 35,778,368.02 35,315,929;95 462,438.07 35,018,814.70 297,115.25
P/ppp/UUU/000/LL/DDD 1/110/100/730
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/1/#11/111/III/II/III
@=First #=Last
EXPENDITURE ACCOUNT TOTALS ~- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 12: CAPITAL OUTLAY
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
With Contras
FUNDS
Page 11 FRI, JUL 20, 2001
AVAILABLE ~XRENDITURE ENCUMBRANCE -------------------------------------------.-------r--------------------------------------------------------------------------------(1) REGULAR PROGRAMS
(1101 PRESCHOOL/KINDERGARTEN C100l INSTRUCTION
C730 l EQUIPMENT (100) Total-----------------------------
(1101 Total--------------------------------~-
(1E!O) GRADES 1-5 (100) INSTRUCTION
(730) EQUIPMENT {100) Total-----------------~-----------
(120) Total---------~~-------------------~---
C1JO> GRADES 6-8 . (100) INSTRUCTION
(730) EQUIPMENT (100) Total--------------~--------------
(130) Total----------------------------------
(140> GRADES 9-12 C100l INSTRUCTION
C730l EQUIPMENT (100) Total-----------------------------
(140) Total---------------------------------(11 Total-------------·-----------------------
(2) SPECIAL PROGRAMS C201l COGNITIVE MILD
(100) INSTRUCTION C730J EQUIPMENT
{100) Total------------------------------(201) Total--------------~-------------------
(204) LEARNING A/0 LANGUAGE DISABIL (100) INSTRUCTION
(730 l EQUIPMENT . <100) Total------------------------------
(204) Total----------------------------------
(205) PERCEPTUALLY IMPAIRED (100> INSTRUCTION
(730) EQUIPMENT (100) Total-----------------------------~
(205> Total---------------------------------~
(209) BEHAVIORAL DISABILITIES {100) INSTRUCTION
C730) EQUIPMENT (100) Total------------------------------
(209) Total--------------~-------------------
.00 . 00
.oo ,00
.00 .00
. 00 .00 ,00 .oo .00 .oo
.00 . 00
.00 . 00
. 00 . 00
1.415.00 10,158.00 1,415.00 1 o, 158. 00 1,415.00 10,158.00 1,415.00 10,158.00
.00 . 00
.00 ; 00 ., .oo . 00
4,047.00 4,047.00 4,047.00 4,047. O·O 4,047.00 4,047.00
.00 .00
.00 .00
.00 .00
.00 .00
.00 .00
.00 . 00
. 00 . 00 .oo .oo
.00 .00 .00 . 00
. 00 . 00 .00 .00
. 00 .00 .00 .oo
.00 .oo .00 .00
. 00 .00 .00 .00
. 00 .00 . 00 . .00
. 00 ,00 .00 .00
.oo .oo .00 .oo
10,102.75 55.25 10,102.1s· .00 10,102.75 ss.es 10,102.75 .oo 10,102.75 ss.es 10,102.75 .00 10,101:!.75 55.25 10,10c!.75 .oo
.. 00 .00 .oo . 00 .oo . 00 .00 . 00 .oo .00 .00 .oo
3,019.00 1,028.00 3,019.00 .00 3,019.00 1,028.00 3,019.00 .00 3,01':1.00 1,028.00 3, ot"~. oo , 00
."00 .00 .00 .00
.00 . 00 . 00 .00
. 00 . 00 .00 .00
. 00 . 00 .oo .00
. 00 .00 .00 .00
. 00 .00 .oo . 00
P/ppp/UUU/000/LL/DDD 2/el 2/100/730
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION-
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/l/ill/111/111/ii/lil
@=First i=Last
(212) MULTIPLE DISABILITIES (100) INSTRUCTION·
C730) EQUIPMENT ( 1 00) Total------------.:. __________________ (2121 Total-------------------------~--------
(213) RESOURCE ROOM (100) INSTRUCTION
( 730 I EQUIPMENT . (1QO> Total------~-----------------------
(213) Total---------~------------------------
(2151 PRESCHOOL DISABILITIES (100) INSTRUCTION
C730) EQUIPMENT. (1001 Total---------------------~--------
(215) Total----------------------------------
(217> SUPPLEMENTAL INSTRUCTION (100) INSTRUCTION
<730 > EQUIPMENT C 100 ,· Total-:-----.:.----------------~-------
(~17> Total--------------------~-------------
(218) SPEECH (100.> INSTRUCTION
e7jo) EQUIPMENT (100) Total----~-------------------------
(218) Total-------------~--------------------
(230) BASIC SKILLS/REMEDIAL (100) INSTRUCTION
.. (730) EQUIPMENT (100) ·Total-------------------~----------
(230) Total----------------------------------
(240> BILINGUAL EDUCATION (100) INSTRUCTION
C 730) ·EQUIPMENT (100) Total--------------~---------------
(240) Total----------------------------------· (21 Total--------------------------------------
(3) VOCATIONAL PROGRAMS (301) HEALTH SCIENCE CAREER PROGRAM
(100) INSTRUCTION (730) EQUIPMENT
<100) Total---------------------------~-(301) Total--------------------------------~-
Up to cut off date: 06/30/01 FUND 12: CAPITAL OUTLAY
ORIGINAL ADjUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
.00 • 00 .oo
.oo
. 00
.00
.00
.00 ,00
.00
.oo ,00
.oo
.oo
.00
.00
.00
.00
.00
.00
.00 -4,047.00
.. 00
.00
.00
.00
.oo
.oo
.oo
.00
.oo
.oo
.00
.00
.00
.00
.00
.00
.00
.oo
.00
.00
. 00.
.00 :oo .00
4,0-47.00
12,750.00 12,750.00 12,750.00
.00
.oo
.00
.00
.00
. 00 .
, 00 .00 . 00.
.00
.00 .. 00
.00
.oo ,00
.00
. 00
.00
.oo
.00
.'oo 3,019.00
12,1s9:sa 12,159.58 12,159.58
Page 12 FRI, JUL 20, 2001
With Contras
FUNDS AVAILABLE
.00 ,00 .00
,00 .00 .00
.00
.00
.00
.00
.00
.00
.oo ,00 .00
.00
.00
.00
.00
.00
.00 1.,028.00
590.42 590.-42 S90.-42
EXPENDITURE
.00
.00
.oo
.oo
.oo
. 00
.00
.00
.00
.00
.00
. o.o
.00
.00
.00
,00 .00 ,00
.00
.oo
.00 3,019.00
1 P., 159. 58 12,159.58 t2,159,58
ENCUMBRANCE
.00
.00
.00
, 00 .00 .00
,00 .oo .00
.00
.00
.00
.00
.00
.00
,00 .00 .00
.00
.00
.00
.00
.00
.00
.00
P/ppp/UUU/000/LL/DDD 4/402/100/730
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/i/#i#/#ID/l~i/il/fflff
@=First i=Last
!Jl Total--------------------------------------
(4! OTHER INSTRUCTIONAL !402) ATHLETICS
!100) iNSTRUCTION (730) EQUIPMENT
(100) Total-----------------------------(402! Total---------------------------------
(4) Total--------------------------------------
(9! UNDISTRIBUTED (999! UNDISTRIBUTED
(100! INSTRUCTION 1730) EQUIPMENT
(100) Total------------------------------
(210) SUPPORT SERVICES-REGULAR (730) EQUIPMENT
(2101 Total--------------------~---------
(216) 0TH SUPP SVC/STUD REL SVCS (730) EQUIPMENT
(216) Total------------------------------
(219) OTHER SERVICES SPECIAL (730 l EQUIPMENT
(219) Total------------------------------
(220) SUPPORT SERVICE-INSTRUCTIONAL <730 l EQUIPMENT'
( 220 J Tot a 1-----------· __ ;_ _______________ _ (230) SUPPORT SERVICES GENERAL ADM
(730) EQUIPMENT (230) Total-------~----------------------
(240) SUPPORT SERVICES SCHOOL ADM C730l EQUIPMENT
C240J Total------------------------------
(260) OPERATION AND MAINT. OF PLANT C730) EQUIPMENT
(260) Total------------------------------
C270) STUDENT TRANSPORTATION SERV. (732) NON-INSTRUCTIONAL EQUIPMENT (733) SCHOOL BUSES C734l SCHOOL BUSES-SPECIAL
(270) Total------------------------------
Up to cut off date: 06/30/01 FUND,12; CAPITAL OUTLAY
ORiGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
.00
4,449.00 4,449.00 4,449.00 4,449.00
6,964.00 6,964.00
6., 000. 00 6,000.00
.00
.00
3,600.00 3,600.00
5,430.00 5,430.00
.oo
.oo
. 00
. 00
17,445.00 17,445.00
.00
.00 76,000.00 76,000.00
12,750.00
4,549.00 4,549.00 4,549•. 00 4,549.00
7,264.00 7,264.00
3,600.00 3,600.00
. 00 '. 00
3,600.00 3,600.00
10,076.00 10,076.00
1,100.00 1,100.00
2,l:!53.00 2,253.00
66,595.00 66,595.00
,00 .00
145,800.00· 145,800.00
12,159.58
4,518.94 4,518.94 4,518.94 4,518.94
6,294.88 6,294.88
3,363.00 3,363.00
.oo
.oo
1,H!1.00 1,121.00
5,338.85 5,338.85
1,065.00 1,065.00
2,224.00 2,2~4.00
66,360 .. 17 66,360.17
.00
. 00 145,436.00 145,436.00
Page 13 ~RI, JUL 20, 2001
With Contras
FUNDS. AVAILABLE ------
590 .42
30.06 30.06 30.06 30.06
969 .12 969.12
237. 00 237.00
.oo
.oo
2,479.00 2,479.00
4,737.15 4,737.15
35. 00 35.00
29.00 29.00
234.83 234.83
.00
. 00 364.00 364.00
EXPENDITURE ·----------' 12,159.58
4,518.94 4,518.~4 4,518.94 4,518.94
6,294.88 6,294.88
3,363.00 3,363.00
.oo
.00
1,121.00 1,121.00
5,338.85 5,338.85
1,065.00 1,065.00
2,224.00 e,e24.oo
62,110.17 62,110.17
.00
.00 69,784.00 69,784.00
ENCUMBRANCE
. 00
.00
. 00
.00
.00
. 00
.00
.00
.00
.oo
.00
.oo :oo
.00
. 00
.00
.00
.oo
.00
4,eS0.00 4,250.00
. 00
. 00 75,652.00 75,652.00
P/ppp/UUU/000/LL/DDD 9/999/290/730
EXPENDITURE ACCOUNT TOTALS --'Totals only NUTLEY BOARD OF E.DUCATION
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/1/11#/111/lll/11/III
@=First #=Last
(2901 BUSINESS AND OTHER SERVICES (730) EQUIPMENT
(2901 Total------------------------------
(400) FACILITIES/CONSTRUCTION SERV <390) OTHER PURCHASED PROF SERV <4501 CONSTRUCTION SERVICES (610) GENERAL SUPPLIES (800) OTHER OBJECTS
(400) Total------------------------------
(5201 FUND TRANSF~RS (930) TRANSFERS TO COVER DEFICIT
(520) Total----7------------------------(999> Total-------------------------------~-
(9) Total------------------.-------------------
Up to cut off date: 06/30/01 FUND 12: CAPITAL OUTLAY
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
640.00 3,690.00 3,617.00 640,. 00 3,690.00 3,617.00
. 00 .00 . 00 60,790.00 268,340.00 268,326.13 34,350.00 24·, 350. 00 19,_264.63
.00 ,00 . 00 95,140.00 '292,690.00 287,590.76
. 00 .00 ,00
. 00 . 00 . 00 211,219.00 536,668.00 522,410.66 211,2t9.00 536,668.00 522,410 .. 66
Page 14 FRI, JUL 20, 2001
With Contras
FUNDS AVAILABLE
73.00 73.00
.00 13.87
5,085.37 .00
5,099.24
. 00
.oo 14,257.34 14,257.34
EXPENDITURE
2,509.00 2,509.00
.00 260,867.13
19,264.63 .00
280,131.76
.oo
. 00 433,941.66 433,941.66
ENCUMBRANCE
1,108.00 1,108.00
.00 7,459.00
.00
.00 7,459.00
.00
. 00 88,469.00 88,469.00
----------------------------·------------------------·------------------------------------------------------------------------------FUND 12: CAPITAL OUTLAY 221,130.00 568,172.00 552,210.93 15,961.07 · 463,741.93 88,469.00
------------------------------------------------------------.-----------------------------------------------------·-----------------
P/ppp/UUU/000/LL/DDD 4/4E2/100/101
Level is 4
10/@/@@@/@@@/@@@/@@/@@@ To: 40/#/###/###/###/##/###
@=Firs.t #=Las.t
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 13: SPECIAL SCHOOLS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET aoo1 BUDGET OROS TO DATE
With Contras
Pagr;, 15 FRI, JUL 20, 200~
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
---------------------------------------------------------------------------· --------------------------------------------------------C41 OTHER INSTRUCTIONAL
(422) SUMMER SCHOOL (1001 INSTRUCTION
(101) SALARIES OF TEACHERS (100) Total------------------------------
(240) SUPPORT SERVICES SCHOOL ADM C100) SALARIES
(240> Total-----------------------------(4221 Total---------------------------------
(4) Total--------------------------------------
(9) UNDISTRIBUTED 1999) UNDISTRIBUTED
C520l FUND TRANSFERS ~9301 TRANSFERS TO COVER DEFICIT
(520> Total-----------~------------------1999) Total---------------------------------
(9) Total--------------------------------------
FUND 13: SPECIAL SCHO.OLS
23,000.00 23,000.00
3,425.00 3,425.00
26,425.00 26,425.00
, 00 . 00 . 00 .00
26,425.00
18,800.00 18,800.00
3,425.00 3,425.00
eE,225.00 22,225.00
.00
.00
. 00
.oo
22,225.00
18,676.45 18,676.45
3,360.00 3,360.00
22,036.45 22,036.45
.00
. 00
. 00
.00
22,036.45
123.55 1~3.55
65.00 65.00
188.55 188.55
.oo
.oo ,00 .00
188,55
18,676.45 18,676.45
3,360.00 3,360.00
22,036.45 22,036.45
.00
.00
.00
.oo
22,036.45
.00
.00
.oo
.00
. 00
.00
.00
. 0 0
. 00 ,00
.00
--------------------· ---------------------------------. ------------------------------------------------------------------------------------------------. ------------------------------.-----------------------------------------------------·----------------------------FUND 10: TOTAL OF FUNDS 11 + 12 + 13 35,881,866.00 36,368,765,02 35,890,177.33 478,587.69 35,504,593.08 385,584.25
---------------------------------------------------------------------------------------------------------· --------------------------
"'
... ,
,.
"-
"
...
..
,,
FRI, JUL 20, 2001 REPORT OF THE SECRETARY TO THE BOARD OF "EDUCATION - Balance Sheet NUTLEY BOARD OF EDUCATION
101 102-106 121
141 13(
ASSETS
CASH IN BANK CASH EQUIVALENTS TAX LEVY RECEIVABLE ACCOUNTS RECEIVABLE:
INTERGOVERMENTAL - STATE INTERFUND
Fund·: 20 - SPECIAL REVENUE FUNDS Up to cutoff date: 06/30/01
==•=••====·=--=•====-== ASSETS AND RESOURCES -=----==----==-==-=a
151, 152 OTHER (NET OF ESTIMATED UNCOLLECTABLE OF $ _________ > OTHER CURRENT ASSETS
301 302
RESOURCES:
ESTIMATED REVENUES LESS REVENUES
TOTAL ASSETS AND RESOURCES
440.96 .00 .oo
980,658.00 1,113,162,13)· (
(
130,867,39 . o,o
.. 00
440,96
.00
.oo
132,504.13) 1,195,781
--. --------.--
101 102-106 411 481
LIABILITIES:
CASH IN BANK CASH OVERDRAFT INTERGOVERMENTAL ACCOUNTS PAYABLE - STATE DEFERRED REVENUES OTHER CURRENT LIABILITIES
TOTAL LIABILITIES
aa:•a===aa===============m• LIABILITIES AND FUND EQUITY ••====•a•=•========•••===••
.00
.oo 693. 92)
131,424.25 .00
130,730.33
Page 3
FRI, JUL 20, 2001 REPORT OF THE SECRETARY TO THE BOARD OF EDUCATION - Balanc• Sh•et
FUND BALANCE:
APPROPRIATED: 711,753,754 RESERVE FOR ENCUMBRANCES 762 ADULT EDUCATION PROGRAMS 751,752,76x OTHER RESERVES 601 APPROPRIATIONS 602 LESS: EXPENDITURES 603 ENCUMBRANCES
770 303
TOTAL APPROPRIATED
UNAPPROPRIATED: FUND BALANCE, July f, 2000 BUDGETED FUND BALANCE TOTAL FUND BALANCE . TOTAL LIABILITIES AND FUND EQUITY
RECAPITULATION OF BUDGETED FUND BALANCE:
APPROPRIATIONS REVENUES SUBTOTAL
LESS: ADJUSTEMENT FOR PRIOR YEAR ENCUMBRANCES
BUDGETED FUND BALANCE
PREPARED AND SUBMITTED BY:
NUTLEY BOARD OF EDUCATION , Fun~: 20 - SPECIAL REVENUE FUNDS
Up to cutoff date: 06/30/01
I , 112, 584. 11 > 44,591.761
1,244,660.34
1,157,175.871
BUDGETED
1,244,660.34 98,0,658.001 264,002.34
.001 264,002.34
44,591.76 .oo .00
87,484.47 132,076.23
.00 264,002.34
ACTUAL
1 , 157, 175. 87 1,113,162.13)
44,013.74
.00) 44,013.74
1l1, 926. 11-J 1,195.78)
VARIANCE
87,484.47 132,504.13 219,988.60
219,988.60
,130/01 . Date
Page 4
R/rrrr.(P/ppp 3/3213/4/435
Level is 4
1 0/@/tll@@@/@/-@@@ To: 40/1/1111/1/111
@=First l=Last
RECEIPT ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/2001 FUND 20: SPECIAL REVENUE FUNDS
BUDGETED ACTUAL 2001 ESTIMATED TO DATE UNREALIZED . .
Page 5 FRI, JUL 20, 20·01
With Contras
RECEIVED RECEIVABLE XR -------------------------------------------------------------------~----------------------~-----------------------------------------CJ) STATE
(3213) DISTANCE LEARNING NETIJORK AID (4) OTHER INSTRUCTIONA~
C435) DISTANCE LEARNING NETWORK AID <4> Total--------------------~---------
CJ2t3J Total------------------------------~--
(3230) N.P. TECHNOLOGY INITIATIVE CS) NONPUBLIC SCHOOL PROGRAMS
(510) N.P. TECHNOLOGY INITIATIVE (5) Total------------------------------
(3230) Total--------~-----------------------
(3231> NONPUBLIC TEXTBOOKS C5> NONPUBLIC SCHOOL PROGRAMS
(501) NONPUBLIC TEXTBOOK AID CS> Total------------------------------
(3231) Total----------------------------~----
(3232> NONPUBLIC AUX SRV-BASIC SK/REM CS> NONPUBLIC SCHOOL PROGRAMS
(502) NONPUB AUX SERV-BASIC SK/REM C 5 > Tot al----.,.--·------------------------.
13232> Total------"------------------.,.- ... ------
1323·3> NONPUBLIC AUX SRV-ESL CS) NONPUBLIC SCHOOL PROGRAMS
(503) NONPUB AUX SERV-ESL C 5) Tot al ______________ _; ___________ . ____ _
(3233) Tot~l--------------------------~-----~
.(3234) NONPUBLIC AUX·SRV-HOME INS CS> NONPUBLIC SCHOOL PROGRAMS
(504) NONPUB AUX SERV-HOME INSTR (5) Total------------------------------
(3234) Total-------------------.,.-------------
(3235) NONPUB AUX SRV-TRANSPORTATION (5) NONPUBLIC SCHOOL PROGRAMS
(505) NONPUB AUX SERV-TRANSPORTATION C5> Total-------------------------------
13235) Total---------------------------------
13236) NONPUB AUX SRV-SUPP INSTRUCT 15) NONPUBLIC SCHOOL PROGRAMS
(506) NONPUB HAND-SUPPL'MNTL INSTR (SJ To~ai---------~--------------------
(3236) Total---------------------------------
175,828.00 175,828.00 175,828.00
27,000.00 27,000.00 27,000.00
30,199.00 30,199.00 30,199.00
90,611.00 90,611.00 90,611.00
10,1.92.00 10,1'!12.00 10,192.00
.00
.oo
.oo
4,666.00 4,666.00
.4,666.00
21,820.00 21,820.00 21,820.00
175,828.00 175,828.00 175,828.00
23,453.00 23,453.00 23,453.00
32,402.00 32', 402. 00 32,402.00
72,332.00 72,332.00 72,332.oq
· 6,370.00 6,370.00 6,370.00
.00 ,00 ,00
6,740.00 6,740.00 6,740.00
20,903.00 20,'!103.00 20,903.00
' .00 .00 .oo
3,547.00 3,547.00 3,547.00
-2,203.00 -2,203.00 -2,203.00
18,279.00 18,279.00 18,279.00
3,822.00 3,822.00 3,822.00
.00
.00
.00
-2,074.00 -2,074.00 -2,074.00
917.00 917.00 917. 00
175,828.00 .00 100.0 175,828.00 .oo 100.0 ·175, 828, 00 .00 100,0
23,453.00 .00 100.0 23,453.00 .00 100,0 23,453.00 .oo 100.0
32,402.00 .oo 100.0 32,402.00 .oo 100.0 32,402.00 .00 100.0
72,332. oo· .00 100.0 72,JJe.oo .oo 100.0 72,332.00 .oo 100.0
6,370.00 ,00 1 00. 0 6,370,00 .00 100. 0 6,370.00 .00 1 00. 0
;00 .00 . 0 .00 • 00 . 0 .00 • Ol) • 0
6,740.00 .00 1 00. 0 6,740.0-0 .oo 1 00. iJ 6,740.00 .00 1 00. 0
20,903.00 .00 1 00. 0 20,903.00 .00 1 00. 0 20,903.00 .oo 1 00. 0
...
R/rrrr/P/ppp 3/3<!37/5/507
Level is 4
10/@/@@@@/@/@@lll To: 40/1/1111/1/ill
@=First l=Last
(3237) NONPUBLIC HAND-EXAM/CLASS (5) NONPUBLIC SCHOOL PROGRAMS
(507> NONPUB HAND-EXAM/CLASS (51 Total-------------------------~----
(3237) Total---------------------------------
(3238) NONPUB HAND-SPEECH CORRECTION (5) NONPUBLIC SCHOOL PROGRAMS
(508) NONPUB HAND-CORRECTIVE SPEECH (5) Total-------------------------7----
(3238) Tqtal--~------------------------------
. (3239) NONPUBLIC NURSING SERVICES (5) NONPUBLIC SCHOOL PROGRAMS
(509) NONPUBLIC NURSING SERVICES (S> Total--~--------~---------~--------
( 3239 > .Tota 1-.--------------------------------
(3290 l OTHER STATE PROJECTS CJ> VOCATIONAL'PROGRAHS
(331) VOCATIONAL PROGRAMS-STATE (3) Total-------------------------------
(41 OTHER INSTRUCTIONAL (431) TECHNOLOGY GRANT (432) TECHNOLOGY LITERACY ROUND III C437l OTHER STATE PROGRAMS
. (41 Total------------------------------(32901 Total--------------------------------
(3) Total--------------------.-----------------
C4> FEDERAL (44111 TITLE 1 (CH IJ
(21 SPECIAL PROGRAMS (231) TITLE 1 cct) UASA]
C2) Total-----------------------------~(4411) Total------------------------------~--
(4415> TITLE VI CCH 2> (2) SPECIAL PROGRAMS
(260) TITLE VI PRIOR YEAR <2> Total---~--------------------------
(4415> Total----------------~----------------
(4421> IDEA-B BASIC (2) SPECIAL PROGRAMS
(2501 IDEA-8 BASIC "(21 Total------------------------------
( 4421 ) Tot a 1------------------.---------------
RECEIPT ACCOUNT TOTALS -- 'Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/2001' FUND 20: SPECIAL REVENUE FUNDS
BUDGETED ACTUAL 2001 ESTIMATED TO DATE UNREALIZED
21,454.00 21,454.00 21,454.00
37,962.00 3'7, 962, 00 37,962,00
36,796.00 · 36,796.00 36,796,00
.00
.00
.00
. 00 ,00 .00
., 00 456,528.00
145,627.00 145,627.00 145,627.00
1 s, 771. 00 1 s, 771. 00 15,771.00
314,000.00 314,000.00 314,000.00
26,554.00 26,554.00 26,554.00
35,139.00 35,139,00 35 I 139, 00
35,846.00 35,846.00 35,846,"00
16,028.13 16,028.13
.00
.00 11 , 761 . 00 11,761.00 27,789.13
463,356.13
176,613.00 176,613.00 176,613.00
18,740.00 18,740.00 18,740.00
321,260.00. 31:!1,260. 00 321,260.00
-5,.100. 00 -s,100.00 -s.100.00
2,823.00 2,823.00 2,823.00
950,00 950.00 '!150. 00
-16; 028.13 -16,028.13
.00
.00 -11,761.00 -11,761'.00' -27, 789 .13
-6,828.13
-30,986.00 -30,986,00 -30,986,00
-2,969.00 -2,'1&9.00 -2,969.00
-7,260,00 -7,260,00 -7,260.00
Page 6 FRI, JUL 20, 2001
With Contras
RECEIVED
26,554.00 26,554.00 26,554.00
35,139.00 35,1.39.00 35,139.00
35,8-46.00 35,846.00 35,846.QO
16,028.13 16,028.13
.oo
.00 11,761.00 11,761.00 27; 789 .13
463,356.13
176,613.00 176,613.00' 176,613.00
18,7-40.00 18,740.00 18,740.00
321,260.00 321,260.00 321,260.00
RECEIVABLE
.oo , 00 .00
. 00
.00
.00
.00 :oo .oo
.00
.00
.00 ,00 .oo ,00 .00 . 00
.00
.00
.00
.o~ ,00 .00
.00
.00
. 00
. r.R·
100.0 100.0 ·1 00. 0
1 00. 0 100,0 1 00. 0
100.0 100.0 100,0
1 00. 0 100.0
. ~ • 0
100,0 100.0 100.0 100.0
t"oo. o 100.0 100.0
100.0 100.0 100.0
100.0 100.0 100.0
f..
R/rrrr/P/ppp 4/4423/2/25C:
Level is 4
10/@/@@li!@/@/@@@ To: 40/i/iill/l/ill
@=First #=Last
RECEIPT ACCOUNT TOTALS -~· Totals only NUTLEY BOARD OF EDUCATION
Up to ·cut off date: 06/30/2001 FUND 20: SPECIAL REVENUE FUNDS
BUDGETED ACTUAL 2001 ESTIMATED TO DATE UNREALIZED
Page 7 FRI, JUL ao, 2001
With Contras
RECEIVED RECEIVABLE ¾R ---------------·---------------------------------------·------------------------------------------------------------------------------(4423) IDEA-B PRESCHOOL
(2) SPECIAL PROGRAMS C252) IDEA~B PRESCHOOL
<2> Total------------------------------C44C:3) Total---------------------------------
(4430) FEDERAL VOCATIONAL PROGRAMS (3) VOCATIONAL PROGRAMS
(361) FEDERAL voe PROGRAM (362> CARL D PERKINS SUPPLMNTL PRIOR
(3) Total------~-----------------------(4430) Total---------------------------~-----. ' C4451) TITLE 2 CDDEI
C2) SPECIAL PROGRAMS (C:70) TITLE-2 (IKE) CIASAJ
C2> Total------------------------------(4451) Total-------~-------------------------
(4471) DRUG.FREE SCHOOL & COMM ACT (2) SPECIAL PROGRAMS
(280) TITLE-4 CSDFSCA) CIASAl (21 Total------------------------------
(4471) Total---------------------------------
(4480) S.Y.E.T.P. (4) OTHER INSTRUCTIONAL
(450) S.Y.E.T.P. (JTPA) (451) S.Y.E.T.P.A. (PRIOR)
(4) Total------------------------------(4480) Total--------~------------------------
(4481) CLASS SIZE REDUCTION C4} OTHER INSTRUCTIONAL
C452} CLASS SIZE REDUCTION (4) Total-------------------------------
(4481) Total----------~--------~~------------<4> Total----------------.--.------------------
FUND 20: SPECIAL REVENUE FUNDS
23,936.00 23,936.00 23,936.00
.00
.oo
.oo
.00
11 , 227. 00 11,2!:7.00 11,227.00
13,569.00 13,569.00 13,569.00
.oo
. 00
.00
.oo
.oo
. 00
.oo 524, 130.·00
980,658.00
26,471.00 26,471.00 26,471.00
.00 24,778.00 24,778.00 24,778.00
12,889.00 li:!,889.00 12,889.00
16,973.00 16,973.00 16,973.00
.00
. 0.0
.oo
.00
52,082.00 52,082.00 52,082.00
649,806.00
1 , 113, 1 62. 1 J
-2,535.00 -2,535.00 -2, 535. 0.0
.00 -24,778.00 -e4,77s.oo -24, 778. 00
-t ,'662. 00 -1,662.00 -:1,662.00
-3,404.00 -3,404.00 -3,404_.oo
.00
.00
.00
. 00
-52,082.00 -se, oa2. oo -se;oae.oo
-125,676.00
-132,504.13 . .
26,471.00 26,471.00 26,471.00
.00 24,778.00 24,778.00 24,778.00
12,889.00. te,sa9.oo ti:!,889.00
16,973.00 16,973.00 16,973.00
.00
.oo
.oo
. 00
52,082.00 5e, os2. oo 52,082.00
649,806.00
1 , 11l, 162. 13
. 00
.oo
.00
.oo
.00
. 00
.00
.00
.00 ,00
.oo ,00 .00
.00
.00
.00
.oo
.00
.00
.oo
.00
.00
100.0 1 00. 0 100.0
. 0 100.0 100.0 1 00. 0
100.0 1 00. 0 I 00. 0
1 00. 0 100.0 100.0
. 0
. 0
. 0
. 0
1 00. 0 1 00. 0 I 00. 0 1 00. 0
100.0 ------------------------------------------------------------------------------------------------------------------------------------
\
P/ppp/UUU/000/LL/DDD l:!/231 /100/101
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BO'ARD OF EDUCATION
Level is :4
20/@l@@@l~@@/@@@I@@/@@@ To: 20/tt/tt#i/itttt/tt#tt/#tt/###
@=First #=Last
(2) SPECIAL PROGRAMS (231) TITLE 1 CC1) CIASAl
(100) INSTRUCTION . (101) SALARIES OF TEACHERS
(106) OTHER SALARIES FOR INSTRUCT (610) GENERAL SUPPLIES
(100) Total------------------------------
(221 l IMPROVEMENT OF INSTRUCTION C10?.l SALARlES OF SUPERVISORS INST C 1 03) SALARIES OF PRINCIPALS/ASST. (104) SALARIES OF OTHER PROF-STAFF (105) SALARIES OF SECRETARIAL ASST (110) OTHER SALARIES C320l PURCHASED PROFESSIONAL SERV. 1330) PURCHASED PROFESSIONAL SERV
(221) Total------------------------------. '
(290) BUSINESS AND OTHER SERVICES· (210) SOCIAL SECURTITY CONT. TPAF (220) SOCIAL SECURITY CONT. OTHER (231) T.P.A.F. (240) OTHER RETIREMENT CONTRIBUTIONS (290) OTHER EMPLOYEE BENEFITS (89~) MISCELLANEOUS EXPENDITURES
(290) Total-------------------~-----~----
(400> FACILITIES/CONSTRUCTION SERV (730) EQUIPMENT
(400) Total-----------~-----------------(231) Total-------~--------------------------
(234) TITLE 1 CARRYOVER tIASAJ C100l INSTRUCTION
(101) SALARIES OF TEACHERS (610) GENERAL SUPPLIES
(100) Total------------------------------
C220)-~UPPORT SERVICE-INSTRUCTIONAL (320) PURCHASED PROFESSIONAL SERV. (890) MISCELLANEOUS EXPENDITURES
(2201 T~tal------------------------------
<2'JO) BUSINESS AND OTHER SERVICES C 21 0 > SOCIAL SE CURT ITY CONT," TPAF <231) T.P.A.F.
(290) Total------------------------------
Up to cut off date; 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
145,627.00 138,947.00 139,179.80 .. 00 .00 .00 .00 3,54-4.00 3,095.81
145,627.00 142,491.00 142,2"(5.61
. 00 .00 .00 ,00 . 00 .oo . 00 . 00 .00 . 00 3,365.00 3,365.00 .oo . 00 .oo .00 . 00 .oo .00 .00 .. 00 .00 3,365.00 3,365.~0
. 00 10,629.00 10,647.25
.00 25'7. 00 257 .-42
.00 3,696.00 .. 3,702.18
. 00 .00 .00
.oo .00 .00
.00 160.00 44.00
.00 14,742.00 14,650.85
.00 16,015.00 . 1 3, 5,88 .'22
. 00 16,015.00 1J,ssa.2e 145,627.00 176,613.00 173,879.68
.00 .00 .00
.00 1,685.50 1,S97.04
. 00 t,685.50 1,597.04
.00 .oo . 00
.00 .00 .00
.oo . 00 .00
.oo .00 ;oo
.00 .00 .00
.oo .00 .oo
Page 1 THU, SEP 6, 2001
1Jith Contras
FUNDS AVAILABI.E
-232.80 ,00
448. 19 215.39
. 00
.00
.00
.00
.00
. 00
.00
.00
-18.25 -.42
-6.18 . 00 . 00
1.16.00 91. 15
2,426.78 e,426.78 2,733.32
.00 88.46 88.46
.00
.00
.oo
.00
. 00
.00
EXPENDITURE ENCUMBRANCE
139,119.80 .oo .00 .oo
3,095.81 .oo 142,275.61 .00
.00 .00
.oo .00
.00 .oo 3,365.00 .00
.oo .00
.00 .00
.00 . 00 '3,365.00 .00
.00 10,647.25 257.41:! .oo
.00 3,702.18
.00 .oo
.00 .00 44.00 .00
301 .42 14,349.43
13,588.22 .oo 13,588.22 .00
159,530.25 14,349.43
.00 · . 00 ,00 1,597.04 .00 1,597.04
.00 .00
. 00 . 00
.oo .oo
.00 .00
.oo . 00
.00 .00
P/ppp/UUU/000/LL/DDD 2/234/330/890
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
20/@/@@©/©@@/@@@/@@/@@.
Level is 4 To: 20/1/###/###/###/##/###
@=First #=Last
(330) COMMUNITY SERVICES OPERATIONS (890> MISCELLANEOUS EXPENDITURES
1310) Total---------~--------------------1234) Total----------------------------------
(250) IDEA-B BASIC ( 1 0 0 l INSTRUCTION
(101) SALARIES OF TEACHERS 1106> OTHER SALARIES FOR INSTRUCT 1320> PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES
(100) Total------------------------------
(21&> 0TH SUPP SVC/STUD REL SVCS (1001 SALARIES
<216) Total----------~-------------------
(2191 OTHER SERVICES SPECIAL (104) SALARIES OF OTHER PROF STAFF
(219) Total------------------------------
(220) SUPPORT SERVICE-INSTRUCTIONAL <104) SALARIES OF OT~ER PROF STAFF 1110) OTHER SALARIES (320) PURCHASED PROFESSIONAL SERV. C330) PURCHASED PROFESSIONAL SERV <340) PURCHASED TECHNICAL SERV. 1610) GENERAL SUPPLIES C8f0) MISCELLANEOUS EXPENDITURES
C220l Total------------------------------
(290) BUSINESS AND OTHER SERVICES 12101 SOCIAL SECURTITY CONT. TPAF (2201 SOCIAL SECURITY CONT. OTHER C 831 ) T. P.A. F. C240l OTHER RETIREMENT CONTRIBUTIONS C290l OTHER EMPLOYEE BENEFITS
(290> Total------------------------------
14601.FACILITIES/CONSTRUCTION SERV C 731 l INSTRUCTIONAL EQUIPMENT (732) NON-INSTRUCTIONAL EQUIPMENT
C400l Total------------------------------(250) Total------------------~---------------
C 251) IDEA-B BASIC CARRYOVER ( ·1 0 0 ) INSTRUCTION
1320) PURCHASED PROFESSIONAL BERV.
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
. 00 .00 .00
.00 .00 . 00
.00 1,685.51) 1,597.04
314,000.00 93,408.00 82,232.40 .00 13,115.00 9,463.40 .00 .00 .00 .00 100.00 . 00
314,000.00 1 06·, 623. 00 91,695.80
.00 ·1,900.00 1,640.20
.00 1,900.00 1,640:20
. 00 5,400.00 .00
. 00 5,400.00 . 0 0
.00 .00 .00 ,00 61,510.00 60,476.e1 .00 93, 80_0. 00 aa,615.oo· .00 .00 .00 .00 .00 .00 .00 254.00 . 00 . 00 .00 .00 .00 155,564.00 149,091.21
.00 6,274.00 6,416.21
. 00 7,140.00 5,350.44
. 00 6,027.00 2,231.00
.00 .00 .00
.00 31,232.00 J1,397.(-i3
.00 50,673.00 45,895.ZS
. 0 0 . 0 0 .. oo
. 0 0 1,100.00 1,121.00
.00 1,100.00 1,121.00 314,000.00 321,260.00 289,443.49
.00 .00 . 00
Page 2 THU, SEP 6, 2001
IJith Contra&
FUNDS AVAILABLE
.00
.00 88.46
11,175.60 3,651.60
.00 100.00
14,927.20
259.80 259.80
5,400.00 5,400.00
.00 1,033.79 5,185.00
.00
. o·o 254.00
.00 6,47e.79
-142.21 1,789.56 3,796.00
. 00 -665.63
4, 7'17. 72
.00 -21 .00 -21 . 0 0
31,816.51
. 00
EXPENDITURE ENCUMBRANCE
.00 .00
. 00 . 00
.00 1,597.04
8;;?,232.40 .00 9,463.40 . 00
. 00 .00
.00 .00 91,695.80 .00
1,640.20 . 00 1,640.20 . 00
.00 .00
. 00, .00
.00 . 00 60,476.21 .00 88,615.00 . 00
.00 . 00
.00 .00 ,(10 .00 .00 .00
149,091.i':!1 · . 00
. 00 6,416.21 5,350.44 . 00
. 00 2,231 . 00
. 00 ,00 31,897.63 .00 37,248.07 8,647.21
. 00 ,00 1,121.00 .00 1,121.00 .00
280,796.28 8,647.21
. 00 .00
t ..
'··
P/ppp/UUU/000/LL/DDD i:::/251/100/610
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/i/Htt/iiff/ttifi:/fftt/lH
@=First #=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
Page 3 THU, SEP 6, 2001
1.Jith Cont"ras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
-------------------------.---------------------------------------------------------------------------.-----------~-----------------£610) GENERAL SUPPLIES 1640) TEXTBOOKS (730) EQUIPMENT
(100) Total------------------------------(200) SUPPORT SERVICES
(320) PURCHASED PROFESSIONAL _SERV. !600) SUPPLIES AND MATERIALS
(200) Total------------------------------
1400! FACILITIES/CONSTRUCTION SERV 1730) EQUIPMENT
(400) Total-----------------------------(251 l Total----------------------------------(252) IDEA-B PRESCHOOL
(100) INSTRUCTION (101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT (320> PURCHASED PROFESSIONAL SERV. !610) GENERAL SUPPLIES (890> MISCELLANEOUS EXPENDITURES
(100) Total-~----------------------------
ceOO) SUPPORT SERVICES 1104) SALARIES OF PTHER PROF STAFF
(200) Total------------------------------C220l.SUPPORT SERVICE-INSTRUCTIONAL
(100) SAi-ARIES (104) SALARIES OF OTHER PROF STAFF
(220) Total--~~-----~--------------------.
(290) BUSINESS AND OTHER SERVICES (210) SOCIAL s·ecURTITY CONT. TPAF (220) SOCIAL SECURITY CONT. OTHER (231) T.P.A.F. (240) OTHER RETIREMENT CONTRIBUTIONS 1290) OTHER EMPLOYEE BENEFITS
!290) Total------------------------------12521 Total----------------------------------
C253l IDEA-B BASIC SUMMER/PRIOR (100) INSTRUCTION
!101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT (3201 PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES
.00
. 00
.00
.00
.00
.00
.00
.00
.00
. 00
.oo 23,936.00
.00
.00 .. 00
23,936.00
.00
.oo
.00
.00
. 00
. 00
.00
.00
._00
.00
. 00 23,936.00
.00
.00
.00
.00
10, 32·,. 00 .oo .00
10,327.00
18,118.00 . 00
18,IHJ.00
.00
.oo 28,445.00
.00 1,500.00
.00 40.00
.00 1,540.00
.oo
.00
.00 21,579.00 21,579.00
·1, 651. 00 115. 00
1,586.00 .00 . 00
3,352.00 26,471.00
11,197.78 3,360.00
.oo 914.83
9,469.78 .00 . 00
9,469.78
18,294.SO .00
18,294.50
:·oo .00
27,764.28
.00
.00
.oo
. 00 ·. 00 .00
. 00
.00
,00 22,414.70 22,414.70
1,714.72 . 00
596.23 •.00 . o·o
2,310.95 24,725.65
11,197.78 '3,360"; 00
.00 914.83
857.22 . 00 .00
a51;22
-176.50 .00
-176 .50
.00
.00 680.72
.00 1,500.00
.00 40.00
.00 1,540.00
. 00
.oo
. 00 -835.70 -835.70
-63.72 115.00 989.77
. 00,
.00 1,041.05 1,745.35
.00
.00
.00
.00
6,110.63 .oo .00
6,110.63
,a,a94.so .00
18,294.50
.00
.00 24, 405._ 13
.00
.00
.00
.00
.oo
.00
.oo
. 110
.00 22,414.70 2.?,414.70
.00
.oo
.00
. 00
.00
.00 22,414.70
11,197.78 3,360.00
.00 914.83
3,359.15 .oo .00
3,359.15
. 00
. 00
. 00
. 00
. 00 3,359.15
.00
.00
. 00
. 00
.00
. 00
. 00
.00
. 00
.00
.00
1,714.72 . 00
596.23 • 00 . 00
2,310.95 2,310.95
. 00
. 00
. 00
.00
t.
P/ppp/UUU/000/LL/DDD 2/253/100/640
Level is 4
20/@/@@@/@@©/@@@/@@/@@@ To: 20/#/###/###/###/tt#/###
@=First #:;:Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
Page 4 THU, SEP 6, 2001
With Contras
FUNDS AVAILABLE EXPENDITURE ENCUHBRANCE
----------------------··----··------------------------------· -----------------------------·---------------------------------------------(640) TEXTBOOKS
1100) Total------------------------------
(219) OTHER SERVICES SPECIAL (104> SALARIES OF OTHER PROF STAFF
(219) Total------------------------------
(220) SUPPORT SERVICE-INSTRUCTIONAL C104l SALARIES OF OTHER PROF STAFF C110) OTHER SALARIES (320) PURC~ASED PROFESStONAL SERV. 1330) PURCHASED PROFESSIONAL SERV 1890) MISCELLANEOUS EXPENDITURES
1220) Total------------------------------
(290) BUSINESS AND OTHER SERVICES !210) SOCII\L SECURTITY CONT. TP.AF (220) SOCIAL SECURITY CONT. OTHER ( 231 l T . P . A . F. C240> OTHER RETIREMENT CONTRIBUTIONS (290) OTHER EMPLOYEE BENEFITS
(290) Total------------------------------
(400) FACILITIES/CONSTRUCTION SERV (730) EQUIPMENT C?31 l INSTRUtTIONAL EQUIPMENT
(400) Total-----------------------------(253) Total----------------------------------
(254) IDEA-0 PRESCHOOL SUMM/PRIOR (100! INSTRUCTION
(101) SALARIES OF TEACHERS (106) OTHER SALARIES FOR INSTRUCT C610l GENERAL SUPPLIES 1730) EQUIPMENT
(100) Total------------------------------
(221 l IMPROVEMENT OF INSTRUCTION (330) PURCHASED PROFESSIONAL SERV
(221) Total------------------------------
(290) BUSINESS AND OTHER SERVICES (210) SOCIAL SECURTITY CONT. TPAF C 220 > SOCIAL SECURITY CONT. OTHER C 2'.31 l T . P . A . F. (290) OTHER EMPLOYEE BENEFITS
(290) Total-----------------------------(254) Total----------------------------------
.00
.00
.00
.00
. 00
.00
.00
. (10
.00
. 00
.00
.00
. 00
.00
.00
.oo
.00
. 00
.00
.00
.00
.llO
.00
.00
.00
.00
.00
.oo
.00
.00
.00
.00
.00
.00 15,472.61
12,156.20 12,156.20
.oo
.00
.00
.00
.00
. 0 0
. 6,-<157. 34 2, 0,13. tit: 1 , 848. 57
.00
.00 10,349.53
.00
.00
.00 Tl,978.34
.00 1,000.00
.00
.00 1,000.00
.00
.00
1,472.66 76.50
421 .59 .00
'1,970.75 F.:, 970. 75
.00 15,472.61
12,156.20 12,156.20
.·00
.00
.00
.00
.00
.00
6,457.34 ?.,043.62 1,848.57
.00
.00 i0,349.53
.00
.00
.00 37,978.34
.00 1,000.00
.00
.00 1,000.00
. 00
.00
1,471L66 76.50
,121. 59 .00 'I 970, 75
2,970.75
,00 .00
. 00
.00
.00
.00
.00 ,00 . 00 .00
. 00
.00
.00
. 00
.00
. 00
. 00
.oo
. 00
.00
.00
.00
. 00
.00
. 0 0
. 00
.00
; 00 .00 .00 .00 . 00 . 00
.00 15,472.61
12,156.20 12,156.20
.00
.00
. 00
.00 ,00 .00
6,457.34 2,043.62 1,848. s-,
. 00
.00 10,349.53
.00
.00
. 00 37,978.34
. oo 1,000.00
.00
.00 1,000.00
. 00
. 00
1,472.66 76.50
421. 59 . 00
1,970.75 2,970.75
. 00
. 00
. 00
. 0 0
. 00 .
. 00
. 00
. 00
. 00
. 00
.00
.00
. 00
. 00
.00
. 00
. 00
.00
.00
. 00
.00
. 00
. 00
.00
. 00
. 00
.00
.00
. 00
. 00
. 00
. 00
.00
t _.
\ _4
'·"
P/ppp/UUU/000/LL/DDD 2/255/100/610
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/i/ifii/Dtti/iii/tti/ltti
@"'First l=La5t
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
, Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
Page 5 THU, SEP 6, 2001
IJith Contras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
--------------------------------------------------·-------------------------------------------------------------------·--------------(255) IDEA B PRESCHOOL CARRYOVER
C 100 l INSTRUCTIO.N (610) GENERAL SUPPLIES
~100) Total~-----------------------------
(2201 SUPPORT SERVICE-INSTRUCTIONAL (320) PURCHASED PROFESSIONAL SERV.
C220> Total-----------------------------< 255 > Tot a 1-:---------------'-------.------------C 256 l IB BASIC CO PRIOR
(100) INSTRUCTION <320) PURCHASED PROFESSIONAL SERV. C610l.GENERAL SUPPLIES C640l TEXTBOOKS ("{30) EQUIPMENT
C100l Total------------------------------(200) SUPPORT SERVICES
C320l PURCHASED PROFESSIONAL SERV. (6~0l SUPPLIES AND MATERIALS
(200) Total--~-----~---------------------
(400) FACILITIES/CONSTRUCTION SERV (730) EQUIPMENT
<400) Total---------------,------·--------(256 l Total----------------------------------(257) IBP CO PRIOR
(100) INSTRUCTION (610) GENERAL SUPPLIES
(100) Total-----~-----------------------(257) Total----------------------------------(260) TITLE VI PRIOR YEAR
(100) INSTRUCTION (610) GENERAL SUPPLIES
C100> Total---------------------------~-(260) Total----------------------------------
(261 l CHAPTER 2, ESSIA CARRYOVER (t-00> INSTRUCTION
(610) GENERAL SUPPLIES (730> EQUIPMENT
C 1 0 O l Tot al------··-------------.----------.
(221 l IMPROVEMENT OF INSTRUCTION (610) GENERAL SUPPLIES
(221 > Total-----------------------------(261 > Total----------------------------------
. 00
. 00
.00
. 00
. 00
.00
.00
.00
. 00
.00
. 00
.00
.00
. 00
.00
.DO
.00
. 00
. 00
. 00
.00
.00
.00
.00
.00
. 00
. 00 ,00
. 00
.00
1,616.85 1,616.85 1,616.85
. 00 494.00
.00 890.00
1,384.00
7,243.00 300,00
7,543.00
5,779.00 5,779.00
14,706.00
325.11 325.11 325 .. 11
I, 788. 98 I, 788. 98 1,788.98
. 00
. 00
.00
482.70 48~.70 482.70
.00
.00
1,617.00 1,617.00 1,617.00
.00 401. 55
·• 00 94 4f. 00
1 I 350. 55
7,822.90 265.55
8,088:45
5,267.00 5,267.00
14,706.00
325.11 325.11 325. I 1
1,788.98 1,788,98 1,788.98
. 00
.oo
.00
. 00
.00
.00
.00
.00
-.15 -.15 -.15
. 00 92.45
.00 -59.00
33.45
-579.90 34.45
-545.45
512.00 512.00
.00
. 00
.00
.00
. 00
. 00
.oo
• 0 0 . 00 .00
482.70 482.70 482.70
.00
.00
1,617.00 1,617.00 1,617.00
.00 401 .55
· . 00 949.00
1,350.55
7,822.90 265.55
8,088.45
5,267.00 5,267.00
14,706.00
325. t 1 325.11 325.11
1,788.98 1,7.88,98 1,788.98
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00 ,00
.00
.00 ', 00 . 00 . 00
. 00
. 00
.00
· . 00 .00 . 00
.00 ·. 00 . 00
.00
.00
.00
.00
.00
.00
.00
. 00
.00
P/ppp/UUU/000/LL/DDD ?./262/100/610
Lev..-1 is 4
2~/@/@@@/@@@/@@@/@@/@@@ Tc: 20/#/#tt#/###/#1#/11/DII
@=First #=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET eoo1 BUDGET OROS TO DATE
Page 6 THU, SEP 6, 2001
1,/ith Contras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
----------------------.------------------------------------------------------·-------------------------------------------------------(262) TITLE-6 <C2l ctASAl
(100) INSTRUCTION (610) GEHERAL SUPPLIES I 640) TEX'rBOOKS <730) EQUIPMENT
ClOO) Total------------~----------------(262> Total------~---------------------------
(270) T_ITLE-2 <IKE> CIASAl (221) IMPROVEMENT OF INSTRUCTION
(101) SALARIES OF TEACHERS (330) PURCHASED PROFESSIONAL SERV 1610) GENERAL SUPPLIES
1221> Total----------------------~-------
<223) PROFESSIONAL DEVELOPMENT (1041 SALARIES OF OTHER PROF STAFF 1320) PURCHASED PROFESSIONAL SERV. 1590) OTHER PURCH_ASED SERVICES
(223) ~otal-----~------------------------
1290) BUSINESS AND OTHER SERVICES (2201 SOCIAL SECURITY CONT. OTHER
(290) Total-----------------------------(270) Total--------------7-------------------(271) TITLE-2 CO (IKE) [IASAl
1100) INSTRUCTION 1610) GENERA.L SUPPLIES
(100) Total------------------------------
(221) IMPROVEMENT OF INSTRUCTION· (101) SALARIES OF TEACHERS (610) GENERAL SUPPLIES
(221) Total------------------------------(223) PROFESSIONA~ DEVELOPMENT
(320) PURCHASED PROFESSIONAL SERV. (590) OTHER PURCHASED SERVICES (610) GENERAL ·suPPLIES
(223) Total-----------------~---------~--( 271 ) Tot al·-------··-----------------------.-,--( 272) TITLE 2 (IKEl CARRYOVER
(223) PROFESSIONAL DEVELOPMENT (590) OiHER PURCHASED SERVICES
(?.23) Total--------~---------------------1272) Total----------------------------------
.00
.00 15,771,. 00 15,771.00 ,15,771.00
.00
.00
.00 ·. 00
11,227.00 .00 .00
11, 2,!7. 00
.00
.00 11,227.00
.00
.00
.00
.00 ,00
.00
.00
.00
. 00
.00
. 00
.00
.00
5,253.00 .oo
13,487.00 18,740.00 18,740.00
.00
.00 1,868.00 1,868.00
6,951.00 1,000.00 2,538.00
10,489.·00
532.00 53~.oo
12,889.00
.00
. 00
. 00 200.98 200.98
. 00
.00
.00
.00 200.98
1,371 . 45 1,371.45 1,371.45
4,781.83 .00
13,584.00 18,365.83 18,365.83
.·00 ,00
1,861.35 1,861.35
6,951.00 . 00
2,515.00 9,46~.oo
532. 00 53Z,OO
11,859.35
. 00
. 00
: bo 200.98 200.98
.00
.00
.00
.00 200.98
1,371.45 1,371.45 1,371.45
471. 17 . 00
-97. 00 374. 17 374.1"/
. 00
. 00 6 .65 6.65
.00 1,000.00
23.00 1,023.00
. 00 ,00
1,029.65
.00
. 00
.00
. 00
.00
.00
. 00
. 00
.00
.00
.00
. 00
.00
4,781.83 .00
13,584.00 18,365.83 18,365.83
.00 '. 00
1,599.13 1,599.13
6,951.00 ,00
2,515.00 9,46_6.00
532.00 532. 00
11,597. 13·
.00
.00
.00 eoo.9s 200.98
. 00
.00
.00
.00 200.98
171 ;45 171 .45 171. 45
. 00
.00
.00
.00
.00
.00
.00 262.22 262.22
. 00
.00
.00
. 00
.00
.oo 262.22
.00
.00
.00
.00
.00
. 00
.00
.00 ·• O<i .00
1,200.00 1,200.00 1,200.00
! ~ ...
,, \)
\ ;
i
()
,J
P/ppp/UUU/000/LL/DDO e/280/218/104
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY ~OARD OF EDUCATION
Level is 4
20/@/@@@/@@@/@~@/@@/@@@ To: 20/#/###/###/#1#/##/##1
@=First.#=Last
C?.80) TITLE-4 CSDFSCA) CIASAJ (21al OTHER SERVICES REGULAR
(104) SALARIES OF OTHER PROF STAFF (580) TRAVEL
!218) Total------------------------------
(221) IMPROVEMENT OF INSTRUCTION (101) SALARIES OF TEACHERS (104) SALARIES OF OTHER PROF STAFF !320) PURCHASED PROFESSIONAL BERV. (610) GENERAL SUPPLIES (890) MISCELLANEOUS EXPENDITURES
<221 > Total~--------------------------~--(290) BUSINESS AND OTHER SERVICES
c21oj SOCIAL SECURTITY CONT. TPAF !220l SOCIAL SECURITY CONT. OTHER <23 1 l T • P • A . F . <290) OTHER EMPLOYEE BENEFITS
!290>: Total--~--------------------~-----<280) Total----------------------------------
(281) TITLE-4 CO (SDFSCAl [IASAJ (218) OTHER SERVICES REGULAR
(104) SALARIES OF OTHER PROF STAFF (218) Total------------------------------
(221) IMPROVEMENT OF INSTRUCTION (101) SALARIES OF TEACHERS <104) SALARIES OF OTHER PROF STAFF C610l GENERAL SUPPLIES
( 221 ) t 01' a 1----------------------------·--(299) BUSINESS AND OTHER SERVICES
C210l SOCIAL SECURTITY CONT. TPAF (220) SOCIAL SECURITY CONT. OTHER (231) T.P.A.F. (290) OTHER EMPLOYEE BENEFITS
(290) Total-----------------------------(281 > Total----------------------------------
(282) TITLE-4 PRIOR (SDFSCAl [lASAJ <218) OTHER SERVICES REGULAR
(104) SALARIES OF OTHER PROF STAFF (218) Total-----~------------------------
(221} IMPROVEMENT OF INSTRUCTION C104l SALARIES OF OTHER PROF STAFF
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
13,569.00 .00
13,569.:oo
.00
. 00
.00
.00
.00
.00
.00
.00
.00
. 00 ·
.00 13,569.00
.00
. 00
·. 00 .00 .oo .00
. 00
.00
. 00
.00
.00
.00
.00
.00
.. 00
12,680.00 324.00
13,0Q4,00
. 00
.00
. 00 2,067.00
.00 l:,06"l.OO
9·10.00 .oo
932.00 .00
1,902.00 16,973.00
.00
.00
.oo
.00 1 , 140. 88 1,140.88
.00
. 00
. 00
. 00
. 00 1, 1 •10. 88
. 00
.00
. 00
12,534.80 ·,02. 04
13,236.84
. 00
. 00
.00 2,041.89
.00 2,041.89
959;93 .00
333.43 .00
1,292.36 16,571.09
.00
. 00
.oo
. 00 71 .. 82 71 .82
.oo ;OO .00 .00 ;00
71.82
.00
.00
.oo
Page 7 THU, SEP 6, 2001
IJith Contras
FUNDS AVAILABLE
145.20 -378. 0,1 -232.84
. 00
. 00
.00 25.11
. 00 25.11
11 . 07 .oo
598,57 . 00
609.64 •101. 91
. 00
. 00
. 00 ·.00
1,069.06 1,069.06
. 00
.00
.00
. 00
.00 1,069.06
.00
.00
.00
EXPENDITURE
12,534.80 324.00
12,8~8.80
.00
. 00
.oo 2,041.89
.00 2,041.89
.00
.oo
.00
.00
. 00 14,900169
. 00
.oo
.00
.00 71.82 71.82
.oo
.00
.oo
.00
.00 71 .82
.oo
.00
.00
ENCUMBRANCE
. 00 378. 04 378.04
.oo
.00
.00
. 00
.00
. 00
958.93 .00
333.43 .00
1,P.92.36 1,670.40
.00
.00
.00
.00
. 00
.oo
. 00
.00
.00
.oo
.00
.00
.00
. 00
. 00
....
.. r
P/ppp/UUU/000/LL/DDD 2/282/221/320
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/i/#ll/111/111/11/lli
@=First ll=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only· NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
Page 8 THU, SEP 6, 2001
With Contras
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
----------------------.---------------~·-~-~------------------------------------------------------------------------------------------1320> PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES
C221l Total------------------------------
(2901 BUSINESS AND OTHER SERVJCES (210) SOCIAL SECURTITY CONT. TPAF !220) SOCIAL SECURITY CONT. OTHER (231) T.P.A.F. 1290) OTHER EMPLOYEE BENEFITS.
( 29 O) Tot al-----·------------------------ -(282) Total----------------------------------
(283) TITLE IV CO PRIOR (221 l IMPROVEMENT OF INSTRUCTION
(6101 GENERAL SUPPLIES !221 l Total------------------------------
(283) Total----------------------------------
!~911 CHAPTER 1 SUMMER PRIOR (100) INSTRUCTION
(101) SALARIES OF TEACHERS (1061 OTHER SALARIES FOR INSTRUCT (610) GENERAL SUPPLIES
(1001 Total-----------~------------------
<2211 IMPROVEMENT OF INSTRUCTION (102J SALARIES OF SUPERVISORS INST (103) SALARIES OF PRINCIPALS/ASST. (104) SALARIES OF OTHER PROF STAFF (110) OTHER SALARIES (330) PURCHASED PROFESSIONAL SERV
(221) Total------------------------------
(290) BUSINESS AND OTHER SERVICES (220) SOCIAL SECURITY CONT. OTHER (290) OTHER EMPLOYEE BENEFITS !890) MISCELLANEOUS EXPENDITURES
(290) Total------------------------------
(400) FACILITIES/CONSTRUCTION SERV (730) I::QUIPMEtH
<4001 Total-----------------------------(291 l Total----------------------------------
(292) CHAPTER 1 PRIOR YEAR (290) BUSINESS AND OTHER SERVICES
(2101 SOCIAL SECURTITY CONT. TPAF <231 l T . P . A . F ,
(2901 Total------------------~----------(292> Total--~-------------------------------
.00
.00 ,00
,00 .00 . 00 . 00 .00 .00
. 00
.00
.00
. 00
.00
. 00
.00
. 00
.00
.00
.00
. 00
.00
.00 ,00 .00 . 00
.00
.00
. 00
,00 .00 .00 .00
,00 .00 .oo
947.22 . 00
271 . 17 . 00
1,218,39 1,218.39
. 00 ,00 .00
. 00
.00
.00
.00
.00
.00
.00
. 00
.00
. 00
. 00
. 00
.00
.00
.00
.00
.00
1 t, 365. 38 3,253.62
14,6"19.00 1,4,619.00
.00
.00 ,00
947.22 .oo
271 :11 .00
1,218.39 1,218.39
.00 , 00 .00
. 00
.oo
.00
.00
.00
.oo
. ·oo
.00
. 00 .
. 0(1
. 00 ,00 . 00 . 00
.00 ,00 .00
11,365.38 3,253.62
14,619.00 ·14,619.00
. 00 ,00 .00
.00
.00
. 00
. 00
.00
.00
. 00
.00
.00
.00
.00 ,00 .00
.00
.00 ,00 .00 ,00 ,00
.00
.00
.00
.00
.00
.00
.00
.00
.00
. 00
. 00
. 00
.00
.00
947.22 .00
27.1.17 .00
1,218.39 1,218.39
.00
.00
.00
.00 • 00-. oo .oo
.00 • 010 .00 .00 .00 .0()
.00
.op
.00
.00
.oo .. 00 . 00
11',365.38 3,253.62
14,619.00 14,619.00
. 00
.00
.oo
.00
.oo
.00
.00
.00
. 00
. 00
. 00
. 00
.00
.00
.00
.00
.00
. 00
.00
. 00
. 00
. 00
.00
. 00
. 00
.00
. 00
.00
. 00
.00
. 00
.00
. 00
{ !
' j
\ ',
,)
P/ppp/UUU/000/LL/DPD 3/331/223/104
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/1/ttil/#ll/#tt#/#i/###
@=First #=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
up· to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET ORDS TO DATE
Page 9 THU, SEP 6, 2001
With Contras
FUNDS AVAI.LABLE EXPENDITURE ENCUMBRANCE
--------------------------------------.---··-------------------~·-------~-------~-----·-~---------------------------------------------(2) Total-------------------------------------
(3) VOCATIONAL PROGRAMS (331) VOCATIONAL PROGRAMS-STATE
(223) PROFESSIONAL DEVELOPM~NT C104l SALARIES OF OTHER PROF STAFF
C ?.23 > Total-------------------------·----C 331 l Total-------------~--------------------
(351) SCHOOL TO CAREER GRANT C223l PROFESSIONAL DEVELOPMENT
(104) SALARIES OF OTHER PROF STAFF (223) Total----~------------------~-----
(290) BUSINESS AND OTHER SERViCES C220) SOCIAL SECURITY CONT. OTHER
(290) Total--------~-----------~--------(351 l Total----------------------------------
(361) FEDERAL voe PROGRAM (100) INSTRUCTION
(500) OTHER PURCHASED SERVICES (610) GENERAL SUPPLIES (640) TEXTBOOKS (800) OTHER OBJECTS.
(100) Total--~-------------------~-------
(200) SUPPORT SER~ICES (320) PURCHASED PROFESSIONAL SERV. (580) TRAVEL (~90) OTHER PURCHASED SERVICES. (600) SUPPLIES AND MATERIALS
C 20 O l Tot a 1-----------------·-------------
C400) FACILITlES/CONSTRUCTION SERV . (731) INSTRUCTIONAL EQUIPMENT
C400) Total-----------------------------(361 l Total---------~---------------~--------
(362) CARL D PERKINS SUPPLMNTL PRIOR <100) INSTRUCTION
C610l GENERAL SUPPLIES (100) Total-------~---~------------------
(36?.l Total---------------------------------( 3) Tota 1--------------------------·-------·-----
524,130.00
.00
.00
.00
.00
.00
.00
.00
.oo
.oo
.00
. 00
.00
.00
.00
.oo
.00
.00
.00
. 00
.oo
. 00
.OU
.00
.00
.00
681,495.93
16,028.13 16,028.13 16,028.13
. 00
.00
. 00
.oo
. 00
.00 s., 033. 26
.00
.00 s,o::i:J.e6
2,000.00 .00 .00
1,363.09 3,363.09
16,381.65 16,381.65 24,778.00
. 00
.00
. 00 40,806.13
641,074.23
14,515.49 14,515.49 14,515.49
.00
.00
:oo .00 .00
.00 5,033.26
.oo
.00 5,033.26
2,000.00 .00 .00
1,363.09 3,363.09
16,381.65 16,381.65 24,778.00
. 00
. 00
. 00 39,293.49
40,421.70
1,512.64 1,512.64 1,512.64
.00
.00
. 00
.00
.00
.00 , 00 .oo . 00 . 00
.00
.oo
.00
.00
.00
.00
.00
. 00
.00
.00
.00 1,s1e. 64
607,677.83
14,515.49 14,515.49 14,515.49
.00
.00
.00 ,00 .00
.00 5,033.26
.oo
.00 5,033.26
1,000.00 .00 .oo
1,363.09 2,363.09
16,381.65 16,381.65 23,778.00
.00
.00
.00 38,293.49
33,396 .. 40
.00
.oo
. 00
. 00
. 00
. 00
. 00
.00
.00
. 00
.00
.oo
.00
1,000.00 . 00 . 00 . 00
11000.00
. 00
.00 1,000.00
.00
. 00
.00 1,000.00
'·
l.
\...
\ '
P/ppp/UUU/000/LL/DDD 4/431/100/500
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/#/##i/#ii/##i/li/###
@=First #=Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
With Contras
Page 10 THU, SEP 6, 2001
FUNDS AVAILABLE EXPENDITURE ENCUMBRANCE
---------------------------------------------------------------------· --------------------------------------------------------------I 4 l ornER INSTRUCTIONAL
1431> TECHNOLOGY GRANT (100) INSTRUCTION
1500) OTHER PURCHASED SERVICES (610) GENERAL SUPPLIES C731l INSTRUCTIONAL EQUIPMENT
(IOOl Total------------------------------1431 l Total----------------------------------
1432) TECHNOLOGY LITERACY ROUND III !100) INSTRUCTION
(101) SALARIES OF TEACHERS 1610) GENERAL SUPPLIES
(100) Total------------------------------
(200) SUPPORT SERVICES (220) SOCIAL SECURITY CONT. OTHER (290) OTHER EMPLOYEE BENEFITS C320) PURCHASED PROFESSIONAL SERV. (340) PURCHASED TECHNICAL SERV. (560! TECH LIT TUITION (590> OTHER PURCHASED SERVICES (600) SUPPLIES AND MATERIALS
(200) To~al---~--------------------------
(400) FACILITIES/CONSTRUCTION SERV (731 l INSTRUCTIONAL EQUIPMENT C732l NON-INSTRUCTIONAL EQUIPMENT
(400) Total-----------------------------(432) Total----------------------------------
(433) TECHNOLOGY LITERACY PRIOR YEAR (100) INSTRUCTlON
(1011 SALARIES OF TEACHERS (100) Total-----------------------------
(433) Total--~-------------------------------
(435> DISTANCE LEARNING NETWORK AID 1200) SUPPORT SERVICES
C340l PURCHASED TECHNICAL SERV. (561) TUITION TO NJ LEA'S-REGULAR (600> SUPPLIES AND MATERIALS
(200! Total------------------------------
(400) FACILITIES/CONSTRUCTION SERV (731) INSTRUCTIONAL EQUIPMENT
(400) Total-----------------------------(435) Total--------~-------------------------
.oo
.00
.oo ,00 .00
.00
.00
.oo
.CIO
. 00
.00 ,00 .00 .00, . 00 .00
.00
.00
. 00
.00
.00
. 00
.00
.00
. 00 38,199.00 38,199.00
13"{,629.00 137,629.00 175,888.00
.00
.oo
.oo
.60
.00
.00
.00
. 00
.00
. 00
.00
.oo
.00
.00
.oo
.00
. 00
.oo
.00
.00
. 00 ·. 00
.00
.00
.00 38,199.00 38,199.00·
137,629.00 137,629.00 1"/5,828. 00
. 00
. 00
. 00
.00
.00
.00
.00
. 00
.00
."00
.00
. 00
. 00
.oo
. 00
. 00
.00
.00
. 00
. 00
. 00
.00
.00
.00
. 0.0 35,613.94 35,613.94
132,957.04 132,'.)57.04 168,57°0. 98
.oo
. 00
.00
.00
.00
.00
.00
.oo
. 00
. 00
.00
.00
. 00
.00
.oo
.00
.00
.00
.00
. 00
.oo
.00
. 00
. 00
.00 2,585.06 2,585.06
4,671.96 4,671.96, 7,257.02
.00
. 00
.00 .. 00 .00
.00
.00
. 00
. 00
. 00
.00 ,00 .OQ .00 . 00 .oo
.00
.00
.00
.00
.00
.00
.00
.00
.00 34,861.68 34,861.68
132,957.04 132,957.04 167,818.72
.00
.00
.00
.00
. 00
.00
. 00
.00
. 00
.00
.00
.00
. 00
. 00
.oo
. 00
.00
. 00
.00
.00
.00
.00
.00
.00 ·. 00
752.26 752.26
. 00 .
. oo 752.26
,. ' '· .
. )
~ \ ~ .,
\)
~ .,.
.. )
P/ppp/UUU/000/LL/DDD .~1/436/200/340
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Level is 4
20/(ll/@@@/@@©/,@@@/@@/(ll©@ To: 20/#/###/###/###/##/###
@=First #=Last
( 436) DLNA PRIOR (200) SUPPORT SERVICES
(340) PURCHASED TECHNICAL SERV. C600l SUPPLIES AND MATERIALS
(200} Total------------------------------
(400) FACILITIES/CONSTRUCTION SERV (731) INSTRUCTIONAL EQUIPMENT
(400) Total-----------------------------(436) Total---------------~------------------
(437> OTHER STATE PROGRAMS (100) INSTRUCTION
Cf01) SALARIES OF TEACHERS (500) OTHER PURCHASED SERVICES (610) GENERAL SUPPLIES. 1800) OTHER OBJECTS
(100) Total------------------------------
(223) PROFESSIONAL DEVELOPMENT (500) OTHER PURCHASED SERVICES
C 223) Tot a 1-----------------------------~-
C290 l BUSINESS AND OTHER SERVICES C220l SOCIAL SECURITY CONT. OTHER
(290) Total-----------------------------(437) Total-----------~----------------------
(450) S.V.E.T.P. CJTPA> C100l INSTRUCTION
(1011 SALARIES OF TEACHERS (100) Total------------------------------
(221) IMPROVEMENT OF INSTRUCTION (104) SALARIES OF OTHER PROF STAFF <110) OTHER SALARIES
C221 > Total------------------------------
(290) BUSINESS AND OTHER SERVICES (220} SOCIAL SECURITY CONT. OTHER (2901 OTHER EMPLOYEE BENEFITS
(290) Total-----------------------------< 45 0 l Tot a 1 -----------·----------.-------------
C 451} S.Y.E.T.P.A. CPRIOR} (290) BUSINESS AND OTHER SERVICES . (220) SOCIAL ~ECURITY CONT. OTHER
(290} Total-----------------------------(451) Tot~l----------------------------------
Up.to cut off date: 06/30/01 FUND eo: SPECIAL REVENUE FUNDS
ORIG~NAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET. ORDS TO DATE
,00 .00 .00
,00 .00 .00
.00
.00
.00 ,00 .00
. 00
.00
.oo
.00
.00
.00
. 00
.00
.00
. 00
. 00
.00
.00
. 00
.00
. 00
.00
.00 5,?.09.44 5,209.44
6,109.75 6,109.75
11,319.19
700,00 350.00
9,811.00 200,0D
11,061.00
700.00 700.00
.00
.00 11,761.00
.00
.00
.00
.00
.00
.00
.00
. 00
.00
149.00 1119. 00 149.00
.00 5,209.44 5,209.44
6,109.75 6,109.75
11, :319. ,19
689.52 350.00
7,478.55 100.02
8,618.09
695,99 695.99
.oo
.00 9, 31 ,1. 08
.00
. 00
.00
.00
. 00
.00
.00
.00
.00
149.00 149.00 149.00
Page 11 THU, SEP 6, 2001
With ContT'as
FUNDS AVAILABLE
.00
.·oo
.00
.00
. 00
.00
10.48 .00
2,332.45 99.98
2,442.91
4. 01 4.01
. 00
. 00 2,446.92
.oo
.00
. 0·0
.00
. 0 0
.00
.00
.00
.00
.00
. 00
. 00
EXPENDITURE . ENCUMBRANCE
.00 5,209.44 5,209.44
6,109.75 6·,109,75
11,319.19
68.9.52 350.00
1,979.95 100.02
3,119.49
695.99 695.99
.00 ,00
3,815.48
. oo
.oo
.00
.00
.00
,00 .oo .00 .00
149.00 149.00 149.00
.00
.00
.00
.00
. 00 ,00
. 00
.00 5,498.60
. 00 5,498.60
.00 • O·O
.00
.00 5,498.60
.oo
.00
,00 .00 .oo
.00
. 00
.00 ,00
.oo
.00
.00
, ..
l,
. r
P/ppp/UUU/000/LL/DDD 4/452/100/101
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/#/###/###/#1#/##/###
@=First #==Last
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET eoo1 BUDGET OROS TO DATE
With Contras
Page 12 THU, SEP 6, 2001
FUNDS AVAILABLE E°XPENDITURE ENCUMBRANCE
-------.· ---------------------------------------------------------------------------------------------------~·-----------------------(452) CLASS SIZE REDUCTION
CI 00 l 1NSTFWCT ION 1101 > SALARIES OF TEACHERS
(100) Total------------------------------
(2231 PROFESSIONAL DEVELOPMENT (1041 SALARIES OF OTHER PROF STAFF (590) OTHER PURCHASED SERVICES
(223) Total------------~-----------------
(290) BUSINESS AND OTHER SERVICES C210l SOCIAL BECURTITY CONT. TPAF C231 l T . P . A . F . !290) OTHER EMPLOYEE BENEFITS (320) PURCHASED PROFESSIONAL SERV.
(290) Total---------------------~--------C452l Total----------------------------------
(453) FICA PRIOR (2231 PROFESSIONAL DEVELOPMENT
1104) SALARIES OF OTHER PROF STAFF (590) OTHER PURCHASED SERVICES
(223) Total------------------------------
(290) BUSINESS AND OTHER SERVICES (210) SOCIAL SECURTITY CONT. TF'AF C 231 ) T. P.A. F.
(290) Total----~-------------------------(453) Total----------------------------------
(4) Total--------------------------------------
C5) NONPUBLIC SCHOOL PROGRAMS (501 l NONPUBLIC TEXTBOOK AID
(100) INSTRUCTION (640) TEXTBOOKS
(100) Total-----------------------------(501) Total----------------------------------
(502) NONPUB AUX SERV-BASJC SK/REM (100) INSTRUCTION
(320) PURCHASED PROFESSIONAL SERV. (100) Total------------~-----------------
1502) Total--------------------------------7-
1503) NONPUB AUX SERV-ESL (1001 INSTRUCTION
1320) PURCHASED PROFESSIONAL SERV. C ·1 00 l Total··-·----------'----------------··-
1503) Total----------------------------------
.00 38,259.00
.00 38,259.00
. 00 .00
.00 4,577.00
.00 4,577.00
.00 2,927.00
.00 2,812.00
.00 3,507.00
.00 .00
.00 9,246.00
.00 sa, oa2. oo
.oo 927.76
.00 2,768.18
.00 3,695.94
. 00 2,733.20
.00 7S2.45
.00 J,515.65
.00 7,211.59 175,828.00 258,350.78
30,199.00 36,670.50 30,199.00 36,670.50 30,199.00 36,670.50
90,611.00 "{a I 332. 0 0 9 0, 6'11 . 0 0 72,332.00 90,611.00 72,332.00
1 0, 1 92. 0 0 6,T/0.00 10,192.00 G,:no.oo 1 0, 192.00 6,370.00
40,428.SO -2, 1 69. 8.0 40,428.80 . 00 40,428.80 -2,169,8:0 40,428.UO .00
. 00 .00 .00 .00 1,594.00 2,983.00 1,594.00 .00 1,594.00 2,983.00 1,594. 00 .00
2,926.81 . 19 . 00 2,926.81 1,017.69 1,794.31 . 00 1,017.69 3,507.36 -.36 3,507.36 .00
.00 . 00 .00 .00 7,451.86 I , 794. 14 3,507.36 3,944.50
49,474.66 2,607.34 45,530.16 3,944.50
927.76 .00 927.76 . 00 2,693.00 75.18 2,693.llO .oo 3,620.76 75. 18 3,620.76 .00
2,804.17 -70.97 2,804.17 . 00 782.45 .00 782.45 .00
3,586.62 -70.97 3,586.62 . 00 1,ao1.'3e 4.21 7,207.38 .00
246,035.29 12,315.49 235,839.93 10,195.36
30,319.55 6,350.95 30,319.55 .00 30,319.55 6,350.95 30,319.55 .00 30,319.55 6,35().95 30,319.55 . 00
65,08'1.80 7,24"(.20 65,084.80 . 0 0 65,084.80 7,247.20 65,084.80 .00 65,084.80 7,247.20 65,084.80 .00
. 00 6,370.00 . 00 . 0 0
. 00 6,370.00 .00 .00
.00 6,370.00 .00 .00
,: )
t.J
t)
P/ppp/UUU/000/LL/DDD 5/504/100/320
EXPENDITURE ACCOUNT TOTALS -- Totals only NUTLEY BOARD OF EDUCATION
Level is 4
20/@/@@@/@@@/@@@/@@/@@@ To: 20/#/##tt/###/##®/##/ff##
@=First #==Last
(504) NONPUB AUX SERV-HOME INSTR (100) INSTRUCTION
(320) PURCHASED PROFESSIONAL SERV. (100) Total----~------------------------
(504) Total------------~---------------------
(505) NONPUB AUX SERV-TRANSPORTATION (270) STUDENT TRANSPORTATION SERV.
(590) OTHER PURCHASED SERVICES (270) Total-----------------------------
(505) Total----------------------------------
(506) NONPUB HAND-SUPPL'MNTL INSTR ClOOJ INSTRUCTION
(320) PURCHASED PROFESSIONAL SERV. 11001 Total-----------------------------
(506) Total----------------------------------
(507) NONPUB HAND-EXAM/CLASS <219) OTHER SERVICES SPECIAL
(320) PURCHASED PROFESSIONAL SERV. C219l Total---~--------------------------
(507) Total----------------------------------C508l NONPUB HAND-CORRECTIVE SPEECH
(100) INSTRUCTION C320J PURCHASED PROFESSIONAL SERV.
(lOOl Total-----------------------------csoa, Total-------------------------------~--
(509) NONPUBLIC NURSING SERVICES (213) HEALTH SERVICES
(320) PURCHASED PROFESSIONAL SERV. (610) GENERAL SUPPLIES (890) MISCELLANEOUS EXPENDITURES
(213) Total------------------------------(509) Total----------------------------------(510} N.P. TECHNOLOGY INITIATIVE
(100) INSTRUCTION C320l PURCHASED PflOFESSIONAL SERV. (610) GENERAL SUPPLIES
1100) Total-----------------------------(510> Total---------------------------------
(5) Total-------------------------------------
FUND 20: SPECIAL REVENUE FUNDS
Up to cut off date: 06/30/01 FUND 20: SPECIAL REVENUE FUNDS
ORIGINAL ADJUSTED CONTRACTUAL 2001 BUDGET 2001 BUDGET OROS TO DATE
.00 ,00 .00
4,666.00 4,666.00 4,666.00
21,820.00 21.,820.00 21,820.00
21,454.00 21,454.00 21,454.00
37,962.00 37,962.00 37,962.00
36,796.00 .00 .00
36,796.00 36,796.00
.00 27,000.00 27,000.00 27,000.00
C:80,700.00
.00
.00
. ll 0
6,737.00 6,737.00 6,737.00
20,903.00 20,903.00 20,903.00
26,555.00 f:6,555.00 26,555.00
35, 141 . 0 0 35, 1 41 . 0 0 35, 141 . 0 0
35,846.00 .00 .00
35,846.00 35,846.00
C:3,453.00 .00
23,453.00 23,453.00
264,007.50
922.25 922.25 922.25
6,737.00 6,737.00 6,737.00
9,743.92 9,743.92 9,743.92
26,320.44 E&,320.44 26,320.44
32,345.90 32,345.90 32, 3•15. 90
35,s,16. oo . 00 . 00
35,846.00 35,846.00
;?3,453.00 .00
23,453.00 23,453.00
230,772.86
980,658.00 1,244,660.34 1,157,175.87
Page 13 THU, SEP 6, 2001
With Contras
FUNDS AVAILABLE
-922.25 -922.25 -922.25
,00 ,00 .00
11,159.08 11,159.08 11,159.08
234.56 234.56 234.!>6
2,795.10 2,795.10 2,795.10
. 00
.00
.00
. 00
.00
. 0 0
.00
.00
.00 33,234.64
EXPENDITURE
922.25 922.25 922.25
6,737.00 6,737.00 6,737.00
9,743.92 9,743.92 9,743.92
26,320.44 26,320.44 26,320.44
32,345.90 32,345.90 32,345.90
35,846.00 .00 .00
35,846.00 35,846.00
23,453.00 . 00
23,453.00 23,453.00
230,"l7?..86
87,484.47 1,112,584.11
ENCUMBRANCE
.00
. 00
. 0 0
.00
.00
. 00
• 0 0 . 00 .00
. 00
.00
.00
. 00
. 00
.00
. 00
.00
. 00
.00
.00
. 00
. 00
. 00
.00
.00
44,591.76
t
\ ;
FRI, JUL 20, 2001
1 01 102-106 12.1
131
ASSETS
CASH IN BANK CASH EQUIVALENTS TAX LEVY RECEIVABLE ACCOUNTS RECEIVABLE:
INTERFUND
REPORT OF THE SECRETARY TO THE BOARD OF EDUCATION - Balance Sheet . NUTLEY BOARD OF EDUCATION Fund : 40 - DEBT SERVICE FUNDS
Up to·cutoff date: 06/30/01
=••••=a•==•==•===•=• ASSETS AND RESOURCES ==••==•======•=•====
151, 152 OTHER CNET OF ESTIMATED UNCOLLECTABLE OF$. _______ , OTHER CURRENT ASSETS
.00
.00
301 302
RESOURCES:
ESTIMATED REVENUES ·LESS REVENUES
TOTAL ASSETS AND RESOURCES
LIABILITIES:
101 CASH IN BANK 102-106 CASH OVERDRAFT
OTHER CURRENT LIABILITIES TOTAL -LIABILITIES
;:··166,308.00 · ( 166,308.00)
=====•==•====•======•====== LIABILITIES.AND FUND EQUITY =====a=•=••==••===========•
.oo
.. 88
.00
.00
.oo
.oo
.00
.88
---------------
• 00 .00 .oo .oo
---------------
Page- 7
! (·'!
. ' . I ~]
u ,._
:RI, JUL 20, 2001 REPORT OF THE SECRETARY TO THE BOARD OF EDUCATION - Balance Sheet NUTLEY BOARD OF EDUCATION
FUND BALANCE:
APPROPRIATED: 711,753,754 RESERVE FOR ENCUMBRANCES r62 ADULT EDUCATION PROGRAMS rst,752,76x OTHER RESERVES i01 APPROPRIATION~ i02 LESS: EXPENDITURES ;03 ENCUMBRANCES
770 303
TOTAL APPROPRIATED
UNAPPROPRIATED: FUND BALANCE, July 1, 2000 BUDGETED FUND. BALANCE TOTAL FUND BALANCE
TOTAL LIABILITIES AND FUND EQUITY
RECAPITULATION OF BUD~ETED FUND BALANCE:
APPROPRIATIONS REVENUES SUBTOTAL
LESS: ADJUSTEMENT FOR PRIOR YEAR ENCUMBRANCES·
BUDGETED.FUND BALANCE
PREPARED AND SUBMITTED BY:
Fund: 40 - DEBT SERVICE FUNDS Up to ~utoff date: 06/30/01
166,307.50) • 00 t
166,307.50
166,307.50)
BUDGETED
166,307.50 166;308.00)
.SOJ
.00 • 50.) <
}!: /? A L ~~
d Secretary . Boar ·
ACTUAL
166,307.50 166,308.00)
.50)
.00
.50)
,'00 .00 .00.
.00
.00
.38
.50)
VARIANCE
. oo
.oo
. oo·
.oo
"Ls4101 Date
.88 ,88
Page 8
. }
. ;
'
\ .
";
'J
(}
• l ,. . .,,
~
t ~ ~
R/rrrr/P/ppp 1/1210/0/000
Level is 4
10/@/@@lil@/@/@@@ To: 40/1/1111/1/111 @=Fi:st l=Last
RECEIPT ACCOUNT TOTALS -- 0 Totals only NUTLEY BOARD OF EDUCATION.
Up to cut off date: 06/30/2001 FUND 40: DEBT SERVICE FUNDS
BUDGETED ACTUAL 2001 ESTIMATED TO DATE UNREALIZED
. Page 9 FRI, JUL 20, 2001
IUth Contras
RECEIVED RECEIVABLE ¾R
-------------------------------------------------· -----------------------------------------------------------------------. ----------Ct) LOCAL (1210) AD VALOREM TAXES
CO) UNDISTRIBUTED EXPENDITURES COOO) UNDISTRIBUTED
CO> Total-------------------------------(1210) Total---------------------------------(1990) MISCELLANEOUS
COi UNDISTRIBUTED EXPENDITURES (000) UNDISTRIBUTED
CO) Total------------------------------(1990) Total--------~-----------------------
(1 l Total--------------.----------------------
<J> STATE , .(31601 DEBT SERVICE AID
COi UNDISTRIBUTED EXPENDITURES COOO> UNDISTRIBUTED
COi Total-------------------~----------(31601 Total---------------------------------
(3) Total--------------------------------------CS) OTHER
(5202) INTERFUND TRANSFERS COi UNDISTRIBUTED EXPENDITURES
(000) UNDISTRIBUTED C O ) Tot a 1---------- _________ ;.. ___________ _
(5202> Total---------------------~----------(5) Total--------------------------------------
FUND 40: DEBT SERVICE FUNDS
152,210.00 152,210.00 152,210.00
.oo
.oo
. 00 152,210.00
14,098.00 14,098.00 14,098.00 14,098.00
.00
.00
.H
.00
166,308.00 .
152,210.00 1s2,210.oo 152,210.00
.00
.00
. 00· 152,210.00
14,098.00 14,098.00 14,098.00 14,098.00
. 00. ·
.oo
.00 ,00
166,308.00
.00
.00
.oo
. 00'
.00
.00
.00
.00
.00
.00
.oo
.00
.00
.00
.00
.00
152,210.00 152,210.00 152,210.00
·. 00 .. 00 .oo
152,210.00
14,098.00 14,098.00 14,098.00 14,098.00
.00 ·. 00 · .00
· . 00
166,308.00
.00 100.0
.00 100.0
.00 100.0
.00 . 0
.oo . 0
.oo . 0
.00 100.0
.00 100.0
.00 100.0
.00 100.0
.oo 100.0
.00 . 0
.00 . 0
. 00 . 0
.00 . 0
,00 100.0 . . . ----------------------------------------------------------------------------------------------------------------------------------------------------------.-------------------------------------------------------------------------------------------~------.---------GRAND TOTALS 36,078,832.00 36,929,326.25 -850,494.25 36,707,995.91 221,330.34 99.4
------------------------------------------------------,-----------.-----------------------------------------------------------------
~ •·
.-·!
J \ )"
' i
!.. .. l
~ J
P/ppp/UUU/000/LL/DDD EXPENDITURE ACCOUNT TOTALS -- Totals only Page 30 7/701/510/830 NUTLEY BOARD OF EDUCATION FRI, JUL 20, 2001
Up to cut off date: 06/30/01 Uith Contras 10/@/@@@/@@@/@@@/@@/@@@ FUND 40: DEBT SERVICE FUNDS
To: 40/1/###/iii/iii/i#/#i# ORIGINAL ADJUSTED CONTRACTUAL FUNDS Level is 4 @=First #=Last eoot BUDGET 2001 BUDGET OROS TO DATE AVAILABLE EXPENDITURE ENCUMBRANCE
-------------· ----------------------------------------------------------------------------------------------------------------------(7) DEBT SERVICE: (701 l DEBT SERVICE-REGULAR
(510) OTHER PURCHASED SERVICE C 830 l INTEREST C910l PRINCIPAL
(510) Total-----------~-----------------(701) Total---------------------------------
(7) Total--------------------------------------
FUND 40: D~BT SERVICE FUNDS
51,307.50 51,307.50 115,000.00 115,000.00 166,307.50 166,307.50 166,307.50 166,307.50 166,307.50 166,307.50
166,307.50 166,307.50
51,307.50 .00 .51,307 .50 . 00 115,000.00 . 00 115,000.00 . 00 166,307.50 . 00 166,307:50 .00 166,307.50 .oo 166,307.50 .00 166,307.50 .00 166,307.50 . 00
166,307.50 .oo 166,307·.so .00
-----------------.--·--·----------------------·----------------------------------------------------·----------------------------------GRAND TQTALS 37,028,831.50 37,779,732.86 37,213,660.70 566,072.16 36,783,484.69. 430,176.01
-----.-------------------.------------------------·-----------------------------------------------.-----------------------------------