Mid-Buchanan R-V School District SISfin
Analytics K-12

Missouri Accountability Program - Mid-Buchanan Financial Statement:

Return to Missouri Accountability Program - Mid Buchanan Access Menu
District Financial Statement
Description2425
Budget
2425
Actual
2324
Budget
2324
Actual
2223
Budget
2223
Actual
District Wide Expenses
Administrators661,357.0028,189.084.3%513,920.00512,933.1599.8%586,782.00586,936.71100.0%
Certificated employees unused leave1.00
Classified salaries - regular1,027,257.0010,029.531.0%993,611.001,018,094.60102.5%884,483.00884,470.43100.0%
Employee Salaries12,700.0012,849.0014,612.50113.7%21,721.0021,695.0099.9%
Regular salaries3,345,191.0066,674.212.0%3,453,266.003,469,143.22100.5%3,160,212.003,143,888.7899.5%
Se Teachers Aide - State179,263.0015,185.008.5%131,732.00159,254.74120.9%142,729.00142,725.14100.0%
Substitute and other part-Time teac101,852.005,150.005.1%104,919.00103,910.0099.0%135,375.00140,850.83104.0%
Supplemental pay283,533.00301.500.1%250,388.00250,826.19100.2%225,420.00226,543.90100.5%
      Employee Salaries5,611,153.00125,529.322.2%5,460,685.005,528,774.40101.2%5,156,723.005,147,110.7999.8%
Employee insurance669,777.001,301.830.2%563,957.00573,965.92101.8%558,159.00552,775.8899.0%
Medicare78,979.001,796.312.3%81,029.0077,625.6795.8%73,633.0072,856.1898.9%
Non-Teacher retirement90,463.001,147.611.3%87,274.0085,059.6897.5%76,022.0075,659.5199.5%
Old age, survivors and disability i83,476.001,797.292.2%78,988.0079,650.24100.8%71,823.0078,246.03108.9%
Other employer provided benefits5,000.005,000.00100.0%
Teachers’ retirement691,025.0014,171.572.1%669,152.00671,208.94100.3%618,942.00619,793.31100.1%
Workers’ compensation insurance37,000.0033,696.0033,696.00100.0%30,365.0030,364.07100.0%
      Employee Benefits1,650,720.0020,214.611.2%1,519,096.001,526,206.45100.5%1,428,944.001,429,694.98100.1%
Advertisin6,000.006,000.005,832.0097.2%5,700.005,678.4299.6%
Audit services22,500.0019,658.0019,657.39100.0%17,700.0017,625.5899.6%
Cleaning services28,000.0010,100.0010,051.2299.5%2,685.002,685.02100.0%
Communication70,200.003,775.075.4%70,802.0075,873.72107.2%51,832.0051,211.3598.8%
Contracted pupil transportation to 459,467.00501,010.00471,225.3794.1%460,746.00460,906.90100.0%
Data processing and technology rela9,500.005,740.005,560.6296.9%8,390.008,328.5899.3%
Dues and memberships22,000.004,829.5222.0%19,312.0019,228.0799.6%19,757.0019,560.6499.0%
Election services1,800.002,195.002,194.06100.0%
Fidelity bond premiums100.00100.00100.00100.0%91.0090.1899.1%
Instructional program improvement s43,500.0062,785.0061,257.3797.6%62,600.0061,655.2298.5%
Legal services6,000.002,592.002,592.00100.0%6,031.006,031.00100.0%
Liability insurance41,500.0039,169.0039,169.00100.0%36,111.0036,110.37100.0%
Other contracted pupil transportati60,000.0050,000.0049,220.9798.4%61,116.0061,115.89100.0%
Other expenses50,000.00131.250.3%52,754.0052,989.30100.4%53,000.0052,238.4298.6%
Other professional services54,000.0054,956.0056,847.05103.4%49,017.0048,902.7799.8%
Property insurance56,000.0049,851.0049,851.00100.0%36,111.0036,110.38100.0%
Pupil services41,500.002,440.005.9%43,539.0046,035.70105.7%45,457.0045,455.45100.0%
Purchased instructional services203,000.001,685.710.8%206,182.00208,565.72101.2%156,856.00153,412.6597.8%
Rentals - equipment17,500.002,209.4612.6%14,650.0012,204.0583.3%15,236.0014,710.2796.5%
Repairs and maintenance70,000.002,713.743.9%80,000.0082,483.95103.1%59,687.0058,986.7398.8%
Technology-Related repairs and main40,000.00275.000.7%50,000.0044,600.4089.2%32,555.0031,490.4696.7%
Trash removal8,200.00715.008.7%9,500.009,897.39104.2%7,500.007,423.0499.0%
Travel37,000.0038,201.0034,906.8091.4%25,060.0027,524.76109.8%
Water and sewer16,500.0017,500.0016,950.2096.9%16,000.0015,974.8099.8%
      Services & Travel1,364,267.0018,774.751.4%1,406,596.001,377,293.3597.9%1,229,238.001,223,228.8899.5%
Electric200,000.00200,000.00207,300.58103.7%193,575.00193,574.68100.0%
Food supplies - exclude non-Food su336,000.0011,100.193.3%295,000.00309,937.11105.1%271,000.00271,756.54100.3%
Gasoline/Diesel67,500.0075,200.0075,391.01100.3%61,000.0060,776.4599.6%
General supplies582,761.00165,704.8728.4%724,641.00710,424.5098.0%765,185.00690,284.4490.2%
Library books15,000.007,973.007,972.06100.0%8,120.007,061.1987.0%
Resource materials2,380.002,380.00100.0%2,600.002,500.1496.2%
Supplies – technology-Related418,500.00118,420.8428.3%554,000.00532,005.9796.0%306,800.00295,576.6196.3%
Textbooks30,000.009,628.0032.1%79,290.0079,289.35100.0%30,073.0028,342.0394.2%
      Supplies & Textbooks1,649,761.00304,853.9018.5%1,938,484.001,924,700.5899.3%1,638,353.001,549,872.0894.6%
Buildings1,025,000.00127,042.5312.4%5,384,249.005,454,324.08101.3%9,772,290.006,357,174.9565.1%
Equipment - classroom instructional65,000.0040,801.3662.8%73,500.0071,552.4097.4%16,290.0015,828.5097.2%
Improvements other than buildings15,855.0031,710.00200.0%
Regular equipment200,000.00165,078.1882.5%97,422.0096,439.2999.0%18,373.0017,085.6393.0%
Technology-Related hardware84,145.0084,145.00100.0%
Technology software14,200.0014,190.0799.9%
      Equipment & Improvements1,290,000.00332,922.0725.8%5,655,171.005,738,170.77101.5%9,821,153.006,404,279.1565.2%
Fees - bonded indebtedness2,000.002,000.002,332.00116.6%106,836.00106,836.00100.0%
Fees - lease purchase agreements1,300.001,219.001,219.00100.0%
Interest - bonded indebtedness417,573.00422,973.00422,972.50100.0%267,699.00267,698.05100.0%
Interest - lease purchase agreement15,275.0015,988.0015,707.7098.2%18,340.0018,333.11100.0%
Principal - bonded indebtedness510,000.00300,000.00300,000.00100.0%360,000.00360,000.00100.0%
Principal - lease purchase agreemen80,000.0094,013.0093,971.60100.0%87,448.0087,447.62100.0%
      Payments & Interest1,024,848.00836,274.00834,983.8099.8%841,542.00841,533.78100.0%
      Total All Expenses12,590,749.00802,294.656.4%16,816,306.0016,930,129.35100.7%20,115,953.0016,595,719.6682.5%
District Wide Revenues
Accrued interest on bonds sold78,817.00
Admissions - student activities131,004.00331,693.00347,555.03104.8%383,063.00387,760.13101.2%
Community services51,000.0056,687.0059,956.87105.8%47,875.0050,998.71106.5%
Earnings from temporary deposits245,000.00403,416.00397,516.3798.5%283,406.00399,179.35140.9%
Financial institution taxes (Intang22.0021.6798.5%91.29
Food service - non-Program41,432.50
Gifts7,000.007,000.00100.0%
Local Revenues180,000.00189,392.00188,117.5199.3%188,042.00188,348.94100.2%
M & m surtax55,000.0064,527.0064,527.46100.0%58,536.0058,538.94100.0%
Miscellaneous local revenue15,015.007,195.3447.9%72,575.0077,040.26106.2%
Premium on bonds sold560,622.00560,622.25100.0%
Prior period adjustment25,000.0037,653.0037,653.90100.0%70,210.0054,137.1077.1%
Regular day school tuition (K-12) r60,001.0075,000.0070,601.4694.1%67,500.0070,172.33104.0%
Sales to adults10,000.0012,236.0012,236.35100.0%7,480.007,480.57100.0%
Sales to pupils170,000.00216,953.00219,632.89101.2%187,649.00148,416.6679.1%
School district trust fund (Proposi1,205,918.001,152,665.001,152,756.70100.0%982,726.00982,726.88100.0%
Taxes, current ad valorem4,621,933.002,849,244.002,849,245.68100.0%4,262,613.004,278,543.46100.4%
Taxes, delinquent ad valorem3.001,757,288.001,757,289.39100.0%237,152.00241,337.36101.8%
      Local Revenues6,754,859.007,161,791.007,164,306.62100.0%7,495,266.007,553,826.73100.8%
Fines, escheats, overplus, etc.16,662.0016,662.17100.0%9,000.007,665.3085.2%
State assessed railroad and utility424,575.00773,722.00773,722.97100.0%728,251.00712,321.4397.8%
      County Revenues424,575.00790,384.00790,385.14100.0%737,251.00719,986.7397.7%
Basic formula - classroom trust fun410,549.00369,299.00369,299.43100.0%325,713.00325,252.4399.9%
Basic formula - state monies3,332,399.003,179,205.003,179,205.59100.0%2,895,894.002,895,894.84100.0%
Career education8,505.009,698.57114.0%52,827.0052,827.89100.0%
Career ladder/Excellence in educati151,800.00152,700.00100.6%113,400.00113,100.0099.7%
Early childhood (3 & 4 year old) sp70,000.0091,456.0091,456.11100.0%78,076.0078,076.38100.0%
Educational and screening program  6,945.0015,914.31229.1%3,830.008,474.55221.3%
Food service2,600.001,870.7772.0%1,581.001,581.03100.0%
High need fund - special education60,000.0068,000.0067,257.6698.9%70,004.0070,004.39100.0%
Residential placement/Excess cost1,500.001,666.94111.1%3,436.003,436.87100.0%
Safety Grant - Fund 4100,000.00100,000.00100.0%
Teacher Baseline Salary490.00490.00100.0%
Transportation270,000.00304,383.00304,383.33100.0%280,418.00280,372.00100.0%
      State Revenues4,142,948.004,283,693.004,293,452.71100.2%3,825,669.003,829,510.38100.1%
Arp Idea 611 Revenue26,796.0032,291.0032,291.00100.0%
Arp Idea 619 Revenue3,190.002,262.002,262.00100.0%
Cares Esser Ii4,100.004,400.002,640.0060.0%
Early childhood special education (29,986.0033,045.0033,045.00100.0%
Federal Revenues304,078.00305,421.55100.4%228,247.00217,477.9095.3%
Idea entitlement funds, part b idea184,387.00152,735.00106,875.7770.0%131,857.00115,288.8287.4%
Idea grants3,000.001,500.004,479.26298.6%1,500.001,288.9985.9%
Medicaid7,323.007,513.96102.6%10,928.0010,928.46100.0%
National school lunch program equip25,000.0025,000.00100.0%
Other federal revenue79,750.0079,755.00100.0%108,800.00109,100.00100.3%
School breakfast program25,000.0025,000.0028,856.92115.4%23,841.0021,927.1892.0%
School lunch program125,000.00125,000.00107,500.2086.0%134,450.00165,467.76123.1%
Title i67,352.0078,334.0078,652.74100.4%79,487.0075,544.6195.0%
Title ii.A12,318.0017,153.0016,189.4694.4%14,390.0013,676.2995.0%
Title iv.A student support and acad10,000.0012,186.0011,501.5794.4%10,000.009,504.0295.0%
      Federal Revenues427,057.00862,145.00801,732.4393.0%815,498.00810,442.0399.4%
Net insurance recovery126,577.00126,577.99100.0%49,450.0049,450.00100.0%
Sale of bonds8,000,000.008,000,000.00100.0%
Sale of other propert3,351.003,351.00100.0%535.00535.00100.0%
Temporary direct deposit revenues1.00
Tuition from other leas - regular t11,661.0011,660.62100.0%
      Other Revenues141,590.00141,589.61100.0%8,049,985.008,049,985.00100.0%
      Total All Revenues11,749,439.0013,239,603.0013,191,466.5199.6%20,923,669.0020,963,750.87100.2%
 
District Financial Statement (Less Data)
Description2425
Actual
District Wide Expenses
Administrators28,189.08
Certificated employees unused leave
Classified salaries - regular10,029.53
Employee Salaries
Regular salaries66,674.21
Se Teachers Aide - State15,185.00
Substitute and other part-Time teac5,150.00
Supplemental pay301.50
      Employee Salaries125,529.32
Employee insurance1,301.83
Medicare1,796.31
Non-Teacher retirement1,147.61
Old age, survivors and disability i1,797.29
Other employer provided benefits
Teachers’ retirement14,171.57
Workers’ compensation insurance
      Employee Benefits20,214.61
Advertisin
Audit services
Cleaning services
Communication3,775.07
Contracted pupil transportation to 
Data processing and technology rela
Dues and memberships4,829.52
Election services
Fidelity bond premiums
Instructional program improvement s
Legal services
Liability insurance
Other contracted pupil transportati
Other expenses131.25
Other professional services
Property insurance
Pupil services2,440.00
Purchased instructional services1,685.71
Rentals - equipment2,209.46
Repairs and maintenance2,713.74
Technology-Related repairs and main275.00
Trash removal715.00
Travel
Water and sewer
      Services & Travel18,774.75
Electric
Food supplies - exclude non-Food su11,100.19
Gasoline/Diesel
General supplies165,704.87
Library books
Resource materials
Supplies – technology-Related118,420.84
Textbooks9,628.00
      Supplies & Textbooks304,853.90
Buildings127,042.53
Equipment - classroom instructional40,801.36
Improvements other than buildings
Regular equipment165,078.18
Technology-Related hardware
Technology software
      Equipment & Improvements332,922.07
Fees - bonded indebtedness
Fees - lease purchase agreements
Interest - bonded indebtedness
Interest - lease purchase agreement
Principal - bonded indebtedness
Principal - lease purchase agreemen
      Payments & Interest
      Total All Expenses802,294.65
District Wide Revenues
Accrued interest on bonds sold
Admissions - student activities
Community services
Earnings from temporary deposits
Financial institution taxes (Intang
Food service - non-Program
Gifts
Local Revenues
M & m surtax
Miscellaneous local revenue
Premium on bonds sold
Prior period adjustment
Regular day school tuition (K-12) r
Sales to adults
Sales to pupils
School district trust fund (Proposi
Taxes, current ad valorem
Taxes, delinquent ad valorem
      Local Revenues
Fines, escheats, overplus, etc.
State assessed railroad and utility
      County Revenues
Basic formula - classroom trust fun
Basic formula - state monies
Career education
Career ladder/Excellence in educati
Early childhood (3 & 4 year old) sp
Educational and screening program 
Food service
High need fund - special education
Residential placement/Excess cost
Safety Grant - Fund 4
Teacher Baseline Salary
Transportation
      State Revenues
Arp Idea 611 Revenue
Arp Idea 619 Revenue
Cares Esser Ii
Early childhood special education (
Federal Revenues
Idea entitlement funds, part b idea
Idea grants
Medicaid
National school lunch program equip
Other federal revenue
School breakfast program
School lunch program
Title i
Title ii.A
Title iv.A student support and acad
      Federal Revenues
Net insurance recovery
Sale of bonds
Sale of other propert
Temporary direct deposit revenues
Tuition from other leas - regular t
      Other Revenues
      Total All Revenues
 

  Version: 2023.1 20230906 DN472
  Server: