SLIDE 10 FY2017 FY2018 FY2019
NPS * ATHLETICS *
Budgets ACTUAL CURRENT PROJECTED
13664 MID SCH ATHLETICS A AA A AA A AA
- 13664 51150 COACH STIPENDS
15,502 12,798 12,798 13664 51157 SALARIES
- 13664 51961 MEDICARE P/R TAX
225 186 186 13664 53100 OFFICIALS FEES 23,008 20,000 20,000 13664 54106 SUPPLIES 4,578 10,000 10,000 13664 54113 AWARDS
- 13664 57101 IN-STATE:MISC TRAVEL
- 13664 57105 OTHER EXPENSE
- TOTAL MID SCH ATHLETICS
43,313 42,984 42,984 13764 HIGH SCH INST SUP ATHLET
AA A AA A AA 13764 51150 SALARIES SCHOOL 1.0 1.0 1.0 1.0 1.0 1.0 190,776 194,349 200,180 T TA T TA T TA 13764 51157 SALARIES - Coaches 0.6 1.0 1.0 248,775 248,861 252,293 13764 51159 SALARIES, Adm/Asst DOE 03
- 13764 51961 MEDICARE P/R TAX
6,362 6,427 6,561 13764 53300 TRANSPORTATION 189,667 152,871 152,871 13764 54106 SUPPLIES 32,899 36,000 36,000 13764 57101 TRAVEL
9,000 13764 57105 OTHER EXPENSE 29,466 22,000 22,000 TOTAL HIGH SCH ATHLETICS 697,946 669,508 678,905
25,135 25,135 25,135 (Interscholastic 'Excess' & Catastrophic Loss Insurance) 13872-Insurance is a component of Central ATHLETICS STAFF Teachers 0.6 1.0 1.0 Administration 1.0 1.0 1.0 Administrative Assistants 1.0 1.0 1.0 PERSONNEL TOTALS: 2.6 3.0 3.0 ATHLETICS SUMMARY DATA SALARIES [51150-51950] 455,053 456,009 465,271 MEDICARE [51961] 6,587 6,612 6,746 CONTRACTED SERVICES [52-53,999] 212,675 172,871 172,871 SUPPLIES [54106....] 37,478 46,000 46,000 TRAVEL, OTHER [57,000's….] 54,601 56,135 56,135 BUDGET TOTALS: 766,394 737,627 747,024 13664-Athletics is a component of CPS 13764-Athletics is a component of NHS *0.6fte Athletic Trainer, plus coach stipends Personnel Full-time Equivalents
FY2017 FY2018 FY2019 Personnel [full-time equivalents] ACTUAL CURRENT PROJECTED 10 12/15/2017