columbus city schools monthly financial summary report · 2019. 5. 30. · monthly financial...
TRANSCRIPT
![Page 1: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/1.jpg)
![Page 2: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/2.jpg)
COLUMBUS CITY SCHOOLS
Monthly Financial Summary ReportGeneral Fund and related debt service
– April 2016 (FY2015-16)
Columbus Board of Education Meeting
May 17, 2016
2
![Page 3: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/3.jpg)
3
SummaryYTD April 2016 (FY16)
05/17/2016
FYF LN Prior YearCurrent Year Estimate
Current Year Actual
2.080Total Revenues and Other Financing Sources $ 684,977,332 $ 707,989,066 $ 733,662,404
5.050Total Expenditures and Other Financing Uses $ 642,682,802 $ 676,405,816 $ 668,834,731
Beginning Cash Balance $ 120,198,371 $ 138,873,287 $ 138,873,287
Ending Cash Balance $ 162,492,902 $ 170,456,538 $ 203,700,960
![Page 4: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/4.jpg)
4
RevenueYTD April 2016 (FY16)
05/17/2016
FYF LN Prior YearCurrent Year Estimate Current Year Actual
1.010 General Property Tax (Real Estate) $ 367,945,899 $ 407,610,392 $ 406,166,467
1.020 Tangible Personal Property $ 33,286 $ 19,000 $ 29,122
1.035 + 1.040 Unrestr. & Restr. State Grants‐in‐Aid $ 254,022,711 $ 244,279,942 $ 253,469,400
1.050 Property Tax Allocation $ 31,212,736 $ 26,917,474 $ 42,825,251
1.060 All Other Revenues $ 8,852,335 $ 7,860,000 $ 14,753,982
1.070 Total Revenues $ 662,066,967 $ 686,686,808 $ 717,244,222
Other Financing Sources
2.040 Operating Transfers‐In $ 4,779,500 $ 3,981,258 $ 2,581,804
2.050 Advances‐In $ 15,707,139 $ 17,196,000 $ 13,470,939
2.060 All Other Financing Sources $ 2,423,726 $ 125,000 $ 365,439
2.070 Total Other Financing Sources $ 22,910,365 $ 21,302,258 $ 16,418,182
2.080Total Revenues and Other Financing Sources $ 684,977,332 $ 707,989,066 $ 733,662,404
![Page 5: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/5.jpg)
5
ExpendituresYTD April 2016 (FY16)
05/17/2016
FYF LN Prior YearCurrent Year Estimate
Current Year Actual
3.010 + 3.020 Personnel $ 445,398,190 $ 460,764,000 $ 454,766,626
3.030 Purchased Services $ 38,992,116 $ 46,110,413 $ 39,601,524
3.030Charter Schools, STEM, Scholarship, etc. (478, 479) $ 124,896,344 $ 126,180,200 $ 136,758,844
3.040 Supplies and Materials $ 11,745,055 $ 16,301,800 $ 16,150,044 3.050 Capital Outlay $ 2,567,442 $ 5,892,078 $ 2,980,748 4.020 Principal‐Notes $ 3,280,000 $ 2,370,000 $ 2,370,000 4.055 Principal‐Other $ 657,665 $ 657,700 $ 657,665 4.060 Interest and Fiscal Charges $ 644,697 $ 616,625 $ 616,672 4.300 Other Objects $ 4,464,729 $ 4,827,600 $ 8,621,934 4.500 Total Expenditures $ 632,646,238 $ 663,720,416 $ 662,524,055 5.010 Operating Transfers‐Out $ 5,422,300 $ 5,250,000 $ 3,224,604 5.020 Advances‐Out $ 4,614,054 $ 7,431,400 $ 3,082,484 5.030 All Other Financing Uses $ 210 $ 4,000 $ 3,586 5.040 Total Other Financing Uses $ 10,036,564 $ 12,685,400 $ 6,310,675
5.050Total Expenditures and Other Financing Uses $ 642,682,802 $ 676,405,816 $ 668,834,731
![Page 6: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/6.jpg)
6
Variance SummaryYTD April 2016 (FY16)
05/17/2016
FYF LN Current Yr Over(Under) Estimate $ %
2.080Total Revenues and Other Financing Sources $ 25,673,337 3.6%
5.050Total Expenditures and Other Financing Uses $ (7,571,085) ‐1.1%
Beginning Cash Balance $ ‐ 0.0%
Ending Cash Balance $ 33,244,422 19.5%
![Page 7: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/7.jpg)
7
Revenue – VariancesYTD April 2016 (FY16)
05/17/2016
FYF LN Current Yr Over(Under) Estimate $ %
1.010 General Property Tax (Real Estate) $ (1,443,925) ‐0.4%
1.020 Tangible Personal Property $ 10,122 53.3%1.035 + 1.040 Unrestr. & Restr. State Grants‐in‐Aid $ 9,189,458 3.8%
1.050 Property Tax Allocation $ 15,907,777 59.1%1.060 All Other Revenues $ 6,893,982 87.7%1.070 Total Revenues $ 30,557,414 4.4%
Other Financing Sources2.040 Operating Transfers‐In $ (1,399,454) ‐35.2%2.050 Advances‐In $ (3,725,061) ‐21.7%2.060 All Other Financing Sources $ 240,439 192.4%
2.070 Total Other Financing Sources $ (4,884,076) ‐22.9%
2.080Total Revenues and Other Financing Sources $ 25,673,337 3.6%
![Page 8: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/8.jpg)
8
RevenuesYTD Variance from Plan Total Revenues, FY2015-16
05/17/2016
‐$30
‐$20
‐$10
$0
$10
$20
$30
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR
(1.6)
1.0
(26.9)
(4.2) (3.6) (3.7)
26.6
(9.8)
8.7
25.7
Millions
![Page 9: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/9.jpg)
9
RevenuesYTD Variance from Plan by Source, FY2015-16
05/17/2016
‐$30
‐$20
‐$10
$0
$10
$20
$30
$40
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR
0.6‐5.9 ‐5.4 ‐4.7 ‐4.4 ‐3.6
23.0
‐14.0
2.45.5
‐1.4
7.6
‐19.4
2.6 3.0 3.4
7.3
7.89.0
25.1
‐0.8
‐0.8
‐2.2
‐2.2 ‐2.2 ‐3.5‐3.6
‐3.6
‐2.7 ‐4.9
Millions
Non‐operating
State
Local
![Page 10: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/10.jpg)
10
Revenue – General Property TaxLine 1.010 – Monthly as of April, FY2015-16
05/17/2016
$0
$20
$40
$60
$80
$100
$120
$140
$160
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
PLAN
ACTUAL
![Page 11: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/11.jpg)
11
Revenue – General Property TaxLine 1.010 – Accumulative thru April, FY2015-16
05/17/2016
$407.6
$406.2
$0
$50
$100
$150
$200
$250
$300
$350
$400
$450
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
PLAN
ACTUAL
![Page 12: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/12.jpg)
12
Revenue – State FoundationLines 1.035 & 1.040 Actual thru April/Projected thru June FY2015-16
05/17/2016
$‐
$5
$10
$15
$20
$25
$30
$35
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
1.035 &1.040 Plan
1.035 &1.040Actual &Projected
![Page 13: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/13.jpg)
13
Revenue – State FoundationLines 1.035 & 1.040 – Accumulated Actual thru April / Projected thru
June FY2015-16
05/17/2016
$293.1
$302.5
$‐
$50
$100
$150
$200
$250
$300
$350
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
1.035 & 1.040Plan
1.035 & 1.040Actual &Projected
![Page 14: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/14.jpg)
14
Property Tax Allocation - MonthlyLine 1.050
05/17/2016
$0
$5
$10
$15
$20
$25
$30
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
Plan
Actual
![Page 15: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/15.jpg)
15
Property Tax Allocation - YTDLine 1.050
05/17/2016
$0
$10
$20
$30
$40
$50
$60
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
Plan
Actual
![Page 16: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/16.jpg)
16
Variance SummaryYTD April 2016 (FY16)
05/17/2016
FYF LN Current Yr Over(Under) Estimate $ %
2.080Total Revenues and Other Financing Sources $ 25,673,337 3.6%
5.050Total Expenditures and Other Financing Uses $ (7,571,085) ‐1.1%
Beginning Cash Balance $ ‐ 0.0%
Ending Cash Balance $ 33,244,422 19.5%
![Page 17: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/17.jpg)
17
Expenditures - VariancesYTD April 2016 (FY16)
05/17/2016
FYF LN Current Yr Over(Under) Estimate $ %
3.010 + 3.020 Personnel $ (5,997,374) ‐1.3%
3.030 Purchased Services $ (6,508,889) ‐14.1%
3.030Charter Schools, STEM, Scholarship, etc. (478, 479) $ 10,578,644 8.4%
3.040 Supplies and Materials $ (151,756) ‐0.9%3.050 Capital Outlay $ (2,911,330) ‐49.4%4.020 Principal‐Notes $ ‐ 0.0%4.055 Principal‐Other $ (35) 0.0%4.060 Interest and Fiscal Charges $ 47 0.0%4.300 Other Objects $ 3,794,334 78.6%4.500 Total Expenditures $ (1,196,360) ‐0.2%5.010 Operating Transfers‐Out $ (2,025,396) ‐38.6%5.020 Advances‐Out $ (4,348,916) ‐58.5%5.030 All Other Financing Uses $ (414) 0.0%5.040 Total Other Financing Uses $ (6,374,725) ‐50.3%
5.050 Total Expenditures and Other Financing Uses $ (7,571,085) ‐1.1%
![Page 18: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/18.jpg)
18
ExpendituresYTD Variance, FY2015-16
05/17/2016
‐$15
‐$10
‐$5
$0
$5
$10
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR
$1.0 $0.4
$4.1
($11.8) ($12.3)
$8.1
($11.8)
($14.3)
($9.4)($7.6)
Millions
Total Expenditures
![Page 19: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/19.jpg)
19
ExpendituresYTD Variance by Category, FY2015-16
05/17/2016
‐$15
‐$10
‐$5
$0
$5
$10
$15
$20
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR
‐$5.4 ‐$6.0
$2.3 $4.8
($6.4) ($6.4)
Millions
Other Financing Uses
Non‐Personnel
Personnel
![Page 20: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/20.jpg)
20
ExpendituresNon-Personnel (Operating) YTD Variance
FY2015-16
05/17/2016
Mar Apr Change
Purchased Services $ (7,855,029) $ (6,508,889) $ 1,346,140 Charter Schools, STEM, Scholarship, etc. (478, 479) $ 14,782,844 $ 10,578,644 $ (4,204,200)
Supplies and Materials $ (5,949,429) $ (151,756) $ 5,797,673
Capital Outlay $ (2,371,161) $ (2,911,330) $ (540,169)
Principal‐Other $ (35) $ (35) $ ‐
Interest and Fiscal Charges $ 47 $ 47 $ ‐
Other Objects $ 3,718,438 $ 3,794,334 $ 75,896 Total Non‐Personnel Operating Expenditures $ 2,325,674 $ 4,801,014 $ 2,475,340
![Page 21: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/21.jpg)
• Original FY16 Plan was formulated using FY15 %/total for each individual line item
05/17/2016
21
ExpendituresSupplies & Materials - Variance Analysis
FY2015-16
($6,000,000)
($4,000,000)
($2,000,000)
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Monthly ‐ FY15 Actual vs. FY16 Original Plan
Prior Year Actual (FY15)
FY16 Plan
![Page 22: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/22.jpg)
• Revising FY16 Plan using Total Supplies & Materials %/total to allocate – Revised Plan better tracks Prior Year Actual
05/17/2016
22
ExpendituresSupplies & Materials - Variance Analysis
FY2015-16
($6,000,000)
($4,000,000)
($2,000,000)
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Monthly ‐ FY15 Actual vs. FY16 Original and Rev'd Plan
Prior Year Actual (FY15)
FY16 Plan
FY16 Rev'd Plan
![Page 23: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/23.jpg)
• On a YTD basis – Both Original and Rev’d Plan end up at same point, FY16 actual better tracks the Rev’d Plan
05/17/2016
23
ExpendituresSupplies & Materials - Variance Analysis
FY2015-16
$0
$5,000,000
$10,000,000
$15,000,000
$20,000,000
$25,000,000
$30,000,000
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
YTD ‐ FY16 Actual vs. FY16 Original Plan and Rev'd Plan
FY16 Plan
FY16 Actual
FY16 Rev'd Plan YTD
![Page 24: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/24.jpg)
• YTD Variance to Rev’d Plan more consistent – a better picture of how the expenditures are running.
05/17/2016
24
ExpendituresSupplies & Materials - Variance Analysis
FY2015-16
($10,000,000)
($8,000,000)
($6,000,000)
($4,000,000)
($2,000,000)
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
YTD Variance ‐ FY16 Actual vs. Original Plan and Rev'd Plan
FY16 Act v Plan
FY16 Act v Rev'd Plan
![Page 25: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/25.jpg)
25
ExpendituresNon-Personnel (Operating) Variance Analysis
FY2015-16
05/17/2016
$0.0
$1.0
$2.0
$3.0
$4.0
$5.0
$6.0
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Millions
840 ‐ Dues And Fees (Other Objects)
Plan
Actual
![Page 26: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/26.jpg)
26
Expenditures – Monthly DeductionsCharter Schools, STEM, Scholarship, etc. (478, 479)
05/17/2016
ACTUAL | PROJECTED
$2.7
$0
$2
$4
$6
$8
$10
$12
$14
$16
$18
$20
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
FY16 PLAN
FY16 ACTUAL
YTD VARIANCEACTUAL VS PLAN
![Page 27: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/27.jpg)
27
Annual AmountCharter Schools, STEM, Scholarship, etc. (478, 479)
05/17/2016
$MillionsAPPROPRIATION
vs. SFPR*PLAN / APPROPRIATION $163.10 JUL #1 SFPR $160.20 $2.90 JUL #2 – AUG #1 SFPR $158.70 $4.40 AUG #2 – SEP #1 SFPR $159.50 $3.60 SEP #2 – DEC #1 SFPR $159.40 $3.70 DEC #2 – JAN #1 SFPR $159.60 $3.50 JAN #2 SFPR $163.40 ($0.30)FEB #1 SFPR $165.40 ($2.30)FEB #2 – MAR #1 SFPR $163.40 ($0.30)MAR #2 ‐ APR #1 SFPR $164.70 ($1.60)APR #2 SFPR $165.87 ($2.77)*School Foundation Payment Report
![Page 28: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/28.jpg)
28
Monthly Expenditure FlowPlan/Actual thru April, FY2015-16
05/17/2016
$0
$10
$20
$30
$40
$50
$60
$70
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
Personnel‐Plan Non‐Personnel‐Plan
Personnel‐Actual Non‐Personnel‐Actual
![Page 29: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/29.jpg)
29
YTD Expenditure FlowPlan/Actual thru April, FY2015-16
05/17/2016
$0
$100
$200
$300
$400
$500
$600
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
Millions
Personnel‐Plan Non‐Personnel‐Plan
Personnel‐Actual Non‐Personnel‐Actual
![Page 30: COLUMBUS CITY SCHOOLS Monthly Financial Summary Report · 2019. 5. 30. · Monthly Financial Summary Report General Fund and related debt service – April 2016 (FY2015-16) Columbus](https://reader034.vdocuments.mx/reader034/viewer/2022051901/5ff0196d4f5bac59a80afd32/html5/thumbnails/30.jpg)