|
Western School
District Annual Budget
Food Service Budget
Revised June 19, 2007
| |
Western School District |
Adopted 6/19/07 |
| |
Food Service Budget 2007-2008 |
|
|
| |
|
|
|
|
|
| |
Anticipated Fund Balance 6/30/07 |
$0 |
|
| |
Anticipated Revenues |
$766,308 |
|
| |
Anticipated Expenditures |
$766,308 |
|
| |
|
|
|
|
|
| |
Anticipated Fund Balance 6/30/08 |
$0 |
|
| |
|
|
|
|
|
| Revenues: |
|
|
|
|
| |
Cash Sales |
|
|
$431,308 |
| |
Reimbursement |
|
|
$289,000 |
| |
Catering |
|
|
|
$17,000 |
| |
State Aid-Restricted |
|
|
$28,000 |
| |
Miscellaneous |
|
|
$1,000 |
| |
General Fund Contribution |
|
$0 |
| |
|
|
|
|
|
| |
|
Total Revenues |
|
$766,308 |
| Expenditures: |
|
|
|
|
| |
Hourly Wages & Benefits |
|
$313,633 |
| |
Management Company Costs |
|
$93,100 |
| |
Travel |
|
|
|
$4,750 |
| |
Maintenance |
|
|
$3,325 |
| |
Food |
|
|
|
$305,900 |
| |
Equipment |
|
|
$3,800 |
| |
Other |
|
|
|
$41,800 |
| |
|
|
|
|
|
| |
|
Total Expenditures |
|
$766,308 |
|