1. | Science Olympiad – Our Middle School Science Olympiad Team finished 10th nationally in recent competition. They will be in attendance at the Board meeting to receive congratulations. |
2. | Executive Session – There will be an executive session at 7:15 p.m. to give an update on disciplinary action against a staff member. I will also need to discuss administrative and substitute salaries for next year. |
3. | Model School Presentation – High school staff will provide an update on the Model Schools program at Wayne. |
4. | Building Project Update – Sub committee facilitator Jackie Brunner will update the Board on the committee’s progress. Minutes from the most recent meeting are attached. |
5. | 2002-03 Budget Information – The capital portion of the proposed budget will be reviewed at this meeting. If you have any questions, please let me know as soon as possible so I can research it for you. |
6. | Items for Board Action – There will be personnel and CSE action for board approval. The consensus agenda has health contracts from Webster and Newark School Districts for approval and a gift of weight room equipment from the Wrestling Booster Club. |
1. | Pouring Rights Update – I received the proposal from Coca-Cola this past week. The coca-cola deal appears to be substantially better than the Pepsi deal. I am meeting with Coke on Tuesday, February 26 to talk about it. I hope to present a proposal to you in March. |
2. | ELA Exams – The grade 4 ELA tests were administered this past week. The grading will occur next Monday, Tuesday and Wednesday. We should have a preliminary sampling of our student’s achievement in a few weeks. I hope the teacher’s and student’s hard work pays off. |
3. | Student of the Month – High School senior Oliver ZuFelt was selected by the high school administration as the Rotary Student of the Month for January. He and his parents were invited to the February 5 Rotary meeting for dinner and introductions. |
4. | Bus Accident - On Thursday morning Bus 228 was traveling west on Atlantic Ave. between Five Mile Line Rd. and Scribner Rd. carrying nine students (8 for Mercy High, 1 for School of Holy Childhood). The driver noticed a car pulling out of a church parking lot at 2750 Atlantic Ave. It didn't appear as if the car was going to stop before turning in front of the bus. The light at Scribner Rd. was green at the time and traffic was moving. The driver took her eyes off the road to watch the car in the church driveway. At the same time, the traffic on Atlantic Ave. had stopped. Our bus rear-ended a Ford Explorer that had stopped in front of us. At first all the students said they were fine. The mood on the bus was upbeat. As a part of normal procedure we requested that an ambulance report to the scene and evaluate the students. After speaking with members of the Penfield Volunteer ambulance and Monroe Ambulance it was determined that several students were now claiming to have sustained injuries. Five students were transported to Strong Memorial complaining of neck and back injuries. The parents of all students were notified at the time of the accident and again when the decision was made to transport them to the hospital. The ambulance crew felt this was a precautionary measure and that there were no significant injuries. The driver, Nora Craft, was taken to Myers Hospital in Sodus for a post accident drug and alcohol test. Results of the alcohol test came back negative. The final results on the drug screen won't be known for several days. NYS DOT was also notified of the accident. |
5. | Bob LaRuche – Bob underwent surgery again this past week to remove skin cancer from his upper lip. The surgery and cosmetic repair was a little more extensive than originally anticipated. The removal of the growth left an area that was too large for general cosmetic repairs requiring he be referred to a plastic surgeon. The doctors believe they have removed all the cancerous growth and cells, but have not confirmed that as of yet. Bob returned to work on Thursday and will be taking what time he needs for recovery. |
6. | Correspondence: |
a. | Facilities Committee Meeting Minutes |
Accomplished: Must Do total changed from $4,836,000 to $4,796,000 |
Accomplished: Committee toured technology room, weight room, and library | |
Wing | |
usage. | |
Accomplished: It was determined that if teachers were to have their own | |
classroom, teachers were to be moved out of storage spaces, and the sciences | |
rooms were updated to 1,000 sq. feet an additional wing would be needed. | |
Accomplished: The committee reiterated their support for completing the Must | |
Do list. | |
Accomplished: 2/13 Update Board |
Accomplished: Committee agreed to include fields and library in project. The | |
remaining items will be discussed at the next meeting. | |
Att. B |
WAYNE CENTRAL SCHOOL DISTRICT
|
COMPREHENSIVE BUDGET STATUS GENERAL FUND
|
REPORT DATE:01/31/02
|
ACCT
|
ORIGINAL
|
BUDGET
|
ADJUSTED
|
ENCUM
|
APPROP
|
UNENCUM |
CODE
|
BUDGET
|
ADJUSTMTS
|
BUDGET
|
OUTSTAND
|
EXPENSE
|
BALANCE |
Board of Education | A 1010
|
** | 12,805.00
|
-20.00
|
12,785.00
|
2,741.60
|
7,470.54
|
2,572.86
|
District Clerk | A 1040
|
** | 14,190.00
|
-200.00
|
13,990.00
|
4,595.79
|
6,443.66
|
2,950.55
|
District Meeting | A 1060
|
** | 11,050.00
|
0.00
|
11,050.00
|
0.00
|
0.00
|
11,050.00
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Board of Education | A 10
|
*** | 38,045.00
|
-220.00
|
37,825.00
|
7,337.39
|
13,914.20
|
16,573.41
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Central Administration | A 1240
|
** | 169,400.00
|
1,440.13
|
170,840.13
|
69,215.31
|
104,481.75
|
-2,856.93
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Central Administration | A 12
|
*** | 169,400.00
|
1,440.13
|
170,840.13
|
69,215.31
|
104,481.75
|
-2,856.93
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Business Administration | A 1310
|
** | 263,780.00
|
-35,883.74
|
227,896.26
|
90,734.72
|
138,397.33
|
-1,235.79
|
Auditing | A 1320
|
** | 17,310.00
|
536.00
|
17,846.00
|
3,456.84
|
14,339.16
|
50.00
|
Treasurer | A 1325
|
** | 7,700.00
|
35,327.00
|
43,027.00
|
17,490.59
|
22,440.68
|
3,095.73
|
Tax Collector | A 1330
|
** | 14,425.00
|
0.00
|
14,425.00
|
376.96
|
9,661.21
|
4,386.83
|
Purchasing | A 1345
|
** | 5,865.00
|
0.00
|
5,865.00
|
1,282.50
|
3,037.15
|
1,545.35
|
Fiscal Agent Fees | A 1380
|
** | 2,400.00
|
0.00
|
2,400.00
|
0.00
|
742.00
|
1,658.00
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Finance | A 13
|
*** | 311,480.00
|
-20.74
|
311,459.26
|
113,341.61
|
188,617.53
|
9,500.12
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Legal | A 1420
|
** | 25,000.00
|
0.00
|
25,000.00
|
5,867.50
|
4,642.98
|
14,489.52
|
Personnel | A 1430
|
** | 217,560.00
|
10,269.33
|
227,829.33
|
86,744.18
|
131,661.52
|
9,423.63
|
Records Retention | A 1460
|
** | 6,200.00
|
14,209.87
|
20,409.87
|
17,199.32
|
27.40
|
3,183.15
|
Public Information and Service | A 1480
|
** | 40,680.00
|
1,135.00
|
41,815.00
|
13,956.41
|
19,734.54
|
8,124.05
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Staff | A 14
|
*** | 289,440.00
|
25,614.20
|
315,054.20
|
123,767.41
|
156,066.44
|
35,220.35
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Operations of Plant | A 1620
|
** | 1,647,945.00
|
-2,722.00
|
1,645,223.00
|
788,494.13
|
708,298.78
|
148,430.09
|
Maintenance of Plant | A 1621
|
** | 484,910.00
|
21,083.86
|
505,993.86
|
144,955.26
|
301,298.31
|
59,740.29
|
Central Storeroom | A 1660
|
** | 56,500.00
|
13.74
|
56,513.74
|
22,750.28
|
33,853.36
|
-89.90
|
Central Printing and Mailing | A 1670
|
** | 250,650.00
|
3,116.15
|
253,766.15
|
66,736.54
|
132,077.39
|
54,952.22
|
Central Data Processing | A 1680
|
** | 269,375.00
|
14,800.00
|
284,175.00
|
107,495.51
|
163,053.76
|
13,625.73
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Central Services | A 16
|
*** | 2,709,380.00
|
36,291.75
|
2,745,671.75
|
1,130,431.72
|
1,338,581.60
|
276,658.43
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Insurance | A 1910
|
** | 99,525.00
|
4,631.00
|
104,156.00
|
0.00
|
104,156.00
|
0.00
|
Dues | A 1920
|
** | 12,500.00
|
0.00
|
12,500.00
|
0.00
|
12,458.00
|
42.00
|
Assessments | A 1950
|
** | 40,000.00
|
0.00
|
40,000.00
|
21,156.81
|
17,951.23
|
891.96
|
Refunds | A 1964
|
** | 500.00
|
0.00
|
500.00
|
0.00
|
0.00
|
500.00
|
BOCES Admin. Charges | A 1981
|
** | 223,000.00
|
0.00
|
223,000.00
|
111,542.50
|
111,457.50
|
0.00
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Special Items | A 19
|
*** | 375,525.00
|
4,631.00
|
380,156.00
|
132,699.31
|
246,022.73
|
1,433.96
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
ACCT
|
ORIGINAL
|
BUDGET
|
ADJUSTED
|
ENCUM
|
APPROP
|
UNENCUM |
CODE
|
BUDGET
|
ADJUSTMTS
|
BUDGET
|
OUTSTAND
|
EXPENSE
|
BALANCE |
Curriculum Develop & Supervisor | A 2010
|
** | 215,235.00
|
3,697.15
|
218,932.15
|
54,316.59
|
114,614.06
|
50,001.50
|
Supervision Regular Day | A 2020
|
** | 725,260.00
|
4,333.12
|
729,593.12
|
281,097.89
|
413,923.43
|
34,571.80
|
Inservice Training-Inst | A 2070
|
** | 165,245.00
|
2,830.00
|
168,075.00
|
76,640.64
|
28,149.95
|
63,284.41
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Instruct. Admin. & Improvement | A 20
|
*** | 1,105,740.00
|
10,860.27
|
1,116,600.27
|
412,055.12
|
556,687.44
|
147,857.71
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Teaching Regular School | A 2110
|
** | 9,730,575.00
|
335,466.67
|
10,066,041.67
|
4,902,133.79
|
4,552,050.26
|
611,857.62
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Teaching Regular School | A 21
|
*** | 9,730,575.00
|
335,466.67
|
10,066,041.67
|
4,902,133.79
|
4,552,050.26
|
611,857.62
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Progs. Handicapped Conditions | A 2250
|
** | 3,913,930.00
|
10,783.72
|
3,924,713.72
|
2,087,472.16
|
1,754,504.38
|
82,737.18
|
Occupational Education | A 2280
|
** | 504,880.00
|
539.33
|
505,419.33
|
276,734.75
|
212,786.74
|
15,897.84
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Special Apportionment Program | A 22
|
*** | 4,418,810.00
|
11,323.05
|
4,430,133.05
|
2,364,206.91
|
1,967,291.12
|
98,635.02
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Teaching-Special Schools | A 2330
|
** | 161,900.00
|
2,702.00
|
164,602.00
|
39,960.75
|
42,475.84
|
82,165.41
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Teaching-Special Schools | A 23
|
*** | 161,900.00
|
2,702.00
|
164,602.00
|
39,960.75
|
42,475.84
|
82,165.41
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
School Library & Audiovisual | A 2610
|
** | 413,355.00
|
341.98
|
413,696.98
|
224,504.68
|
195,180.96
|
-5,988.66
|
Computer Assisted Instruction | A 2630
|
** | 420,695.00
|
-13,101.17
|
407,593.83
|
130,463.63
|
220,567.67
|
56,562.53
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Instructional Media | A 26
|
*** | 834,050.00
|
-12,759.19
|
821,290.81
|
354,968.31
|
415,748.63
|
50,573.87
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Attendance-Regular School | A 2805
|
** | 50,200.00
|
-935
|
49,265.00
|
23,586.58
|
25,678.42
|
0
|
Guidance Regular Day | A 2810
|
** | 594,085.00
|
1,497.12
|
595,582.12
|
299,771.78
|
293,859.92
|
1,950.42
|
Health Services | A 2815
|
** | 188,100.00
|
562.27
|
188,662.27
|
69,869.63
|
96,551.16
|
22,241.48
|
Psychological Services | A 2820
|
** | 240,745.00
|
208.44
|
240,953.44
|
128,921.61
|
132,392.11
|
-20,360.28
|
Pupil Svc. Special Schools | A 2830
|
** | 36,000.00
|
0
|
36,000.00
|
0
|
0
|
36,000.00
|
Cocurricular Activities | A 2850
|
** | 51,120.00
|
0
|
51,120.00
|
11,119.31
|
16,932.69
|
23,068.00
|
Interscholastic Athletics | A 2855
|
** | 287,685.00
|
62.89
|
287,747.89
|
29,659.13
|
172,228.44
|
85,860.32
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Pupil Personnel Services | A 28
|
*** | 1,447,935.00
|
1,395.72
|
1,449,330.72
|
562,928.04
|
737,642.74
|
148,759.94
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
District Transportation Service | A 5510
|
** | 1,394,220.00
|
153.87
|
1,394,373.87
|
576,460.36
|
1,093,453.08
|
-275,539.57
|
Garage Building | A 5530
|
** | 60,370.00
|
4,933.49
|
65,303.49
|
18,490.46
|
24,892.48
|
21,920.55
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Pupil Transportation | A 55
|
*** | 1,454,590.00
|
5,087.36
|
1,459,677.36
|
594,950.82
|
1,118,345.56
|
-253,619.02
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Civic Activities | A 8060
|
** | 8,000.00
|
0
|
8,000.00
|
195.65
|
797.86
|
7,006.49
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
ACCT
|
ORIGINAL
|
BUDGET
|
ADJUSTED
|
ENCUM
|
APPROP
|
UNENCUM |
CODE
|
BUDGET
|
ADJUSTMTS
|
BUDGET
|
OUTSTAND
|
EXPENSE
|
BALANCE |
Community Services | A 80
|
*** | 8,000.00
|
0
|
8,000.00
|
195.65
|
797.86
|
7,006.49
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Employees Retirement | A 9010
|
** | 75,000.00
|
0
|
75,000.00
|
53,993.37
|
21,006.63
|
0
|
NYS Teachers Retirement | A 9020
|
** | 377,000.00
|
0
|
377,000.00
|
377,000.00
|
0
|
0
|
Social Security | A 9030
|
** | 1,353,200.00
|
0
|
1,353,200.00
|
806,053.98
|
547,146.02
|
0
|
Worker Compensation | A 9040
|
** | 78,500.00
|
0
|
78,500.00
|
0
|
49,911.69
|
28,588.31
|
Life Insurance | A 9045
|
** | 7,500.00
|
0
|
7,500.00
|
2,277.00
|
4,223.00
|
1,000.00
|
Hospital Medical Dental | A 9060
|
** | 2,006,200.00
|
0
|
2,006,200.00
|
373,058.42
|
1,449,711.73
|
183,429.85
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Employee Benefits | A 90
|
*** | 3,897,400.00
|
0
|
3,897,400.00
|
1,612,382.77
|
2,071,999.07
|
213,018.16
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Serial Bonds - School Constru | A 9711
|
** | 2,996,000.00
|
0
|
2,996,000.00
|
2,730,528.75
|
265,471.25
|
0
|
Bond Ant.Note - School Constr | A 9731
|
** | 0
|
0
|
0
|
0
|
0
|
0
|
Capital Notes - School Constr | A 9741
|
** | 0
|
0
|
0
|
0
|
0
|
0
|
Capital Notes - Bus Purchases | A 9742
|
** | 0
|
0
|
0
|
0
|
0
|
0
|
Tax Anticipation Notes | A 9760
|
** | 10,000.00
|
0
|
10,000.00
|
0
|
0
|
10,000.00
|
Revenue Anticipation Notes | A 9770
|
** | 190,000.00
|
0
|
190,000.00
|
0
|
0
|
190,000.00
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Debt Service | A 97
|
*** | 3,196,000.00
|
0
|
3,196,000.00
|
2,730,528.75
|
265,471.25
|
200,000.00
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Transfers | A 9901
|
** | 60,655.00
|
0
|
60,655.00
|
0
|
0.3
|
60,654.70
|
A 9950
|
** | 0
|
0
|
0
|
0
|
0
|
0
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
Interfund Transfers | A 99
|
*** | 60,655.00
|
0
|
60,655.00
|
0
|
0.3
|
60,654.70
|
--------------------- | --------------------- | --------------------- | --------------------- | --------------------- | ------------------- |
30,208,925.00
|
421,812.22
|
30,630,737.22
|
15,151,103.66
|
13,776,194.32
|
1,703,439.24
|
Office of Elementary, Middle, Secondary and Continuing Education
Issue 64 February 4, 2002
SED Newsletter Att. C
ACCOUNT | BUDGET | REVENUE | ADJUSTED | REVENUE | UNEARNED |
NUMBER | REVENUE | ADJUSTMENT | REVENUE | EARNED | BALANCE |
A1001 | 12,218,181
|
0
|
12,218,181
|
12,218,312.59
|
-131.59
|
*** 12,218,181 | 0
|
12,218,181
|
12,218,312.59
|
-131.59
|
|
A1081 | 24,769
|
0
|
24,769
|
24,769.24
|
-0.24
|
A1085 | 2,284,741
|
0
|
2,284,741
|
1,835,816.83
|
448,924.17
|
*** 2,309,510 | 0
|
2,309,510
|
1,860,586.07
|
448,923.93
|
|
A1090 | 15,000
|
0
|
15,000
|
9,431.45
|
5,568.55
|
*** 15,000 | 0
|
15,000
|
9,431.45
|
5,568.55
|
|
A1120 | 900,000
|
0
|
900,000
|
1,564.59
|
898,435.41
|
*** 900,000 | 0
|
900,000
|
1,564.59
|
898,435.41
|
|
A1310 | 0
|
0
|
0
|
0
|
0
|
A1315 | 100
|
0
|
100
|
846
|
-746
|
A1320 | 0
|
0
|
0
|
-45
|
45
|
A1410 | 16,000
|
0
|
16,000
|
11,813.05
|
4,186.95
|
A1489 | 0
|
0
|
0
|
0
|
0
|
A2230 | 60,000
|
0
|
60,000
|
1,124.00
|
58,876.00
|
A2232 | 0
|
0
|
0
|
0
|
0
|
*** 76,100 | 0
|
76,100
|
13,738.05
|
62,361.95
|
|
A2235 | 73,489
|
0
|
73,489
|
0
|
73,489.00
|
*** 73,489 | 0
|
73,489
|
0
|
73,489.00
|
|
A2304 | 100
|
0
|
100
|
713
|
-613
|
A2308 | 2,000
|
0
|
2,000
|
1,140.00
|
860
|
A2389 | 60,000
|
0
|
60,000
|
9,593.28
|
50,406.72
|
*** 62,100 | 0
|
62,100
|
11,446.28
|
50,653.72
|
|
A2401 | 530,000
|
0
|
530,000
|
67,862.62
|
462,137.38
|
*** 530,000 | 0
|
530,000
|
67,862.62
|
462,137.38
|
|
A2401BR | 0
|
0
|
0
|
1,977.77
|
-1,977.77
|
A2401CR | 0
|
0
|
0
|
7,480.64
|
-7,480.64
|
*** 0 | 0
|
0
|
9,458.41
|
-9,458.41
|
|
A2410 | 10,000
|
0
|
10,000
|
1,349.00
|
8,651.00
|
*** 10,000 | 0
|
10,000
|
1,349.00
|
8,651.00
|
|
A2413 | 498,511
|
0
|
498,511
|
236,386.71
|
262,124.29
|
A2440 | 0
|
0
|
0
|
0
|
0
|
A2450 | 100
|
0
|
100
|
268.33
|
-168.33
|
*** 498,611 | 0
|
498,611
|
236,655.04
|
261,955.96
|
|
A2650 | 100
|
0
|
100
|
857.17
|
-757.17
|
A2670 | 200
|
0
|
200
|
137.5
|
62.5
|
A2680 | 100
|
0
|
100
|
718.93
|
-618.93
|
A2683 | 0
|
0
|
0
|
2,852.32
|
-2,852.32
|
A2690 | 100
|
0
|
100
|
123.82
|
-23.82
|
*** 500 | 0
|
500
|
4,689.74
|
-4,189.74
|
|
A2701 | 72,104
|
0
|
72,104
|
0
|
72,104.00
|
A2702 | 0
|
0
|
0
|
0
|
0
|
A2703 | 100
|
0
|
100
|
10,232.46
|
-10,132.46
|
A2705 | 0
|
0
|
0
|
422.79
|
-422.79
|
A2770 | 230
|
0
|
230
|
2,749.51
|
-2,519.51
|
*** 72,434 | 0
|
72,434
|
13,404.76
|
59,029.24
|
|
A3040 | 0
|
0
|
0
|
0
|
0
|
A3089 | 1,000
|
0
|
1,000
|
1,384.25
|
-384.25
|
*** 1,000 | 0
|
1,000
|
1,384.25
|
-384.25
|
|
A3101 | 9,796,868
|
0
|
9,796,868
|
1,684,528.22
|
8,112,339.78
|
A3102 | 1,383,132
|
0
|
1,383,132
|
1,383,132.12
|
-0.12
|
A3103 | 548,000
|
0
|
548,000
|
0
|
548,000.00
|
A3260 | 175,000
|
0
|
175,000
|
47,445.00
|
127,555.00
|
A3262 | 45,000
|
0
|
45,000
|
0
|
45,000.00
|
A3263 | 20,000
|
0
|
20,000
|
0
|
20,000.00
|
A3289 | 0
|
0
|
0
|
0
|
0
|
*** 11,968,000 | 0
|
11,968,000
|
3,115,105.34
|
8,852,894.66
|
|
A4601 | 24,000
|
0
|
24,000
|
33,398.50
|
-9,398.50
|
*** 24,000 | 0
|
24,000
|
33,398.50
|
-9,398.50
|
|
A5031 | 0
|
0
|
0
|
0
|
0
|
A5050 | 100,000
|
0
|
100,000
|
0
|
100,000.00
|
*** 100,000 | 0
|
100,000
|
0
|
100,000.00
|
|
A5060 | 0
|
0
|
0
|
0
|
0
|
*** 0 | 0
|
0
|
0
|
0
|
|
A5999 | 1,350,000
|
0
|
1,350,000
|
0
|
1,350,000.00
|
*** 1,350,000 | 0
|
1,350,000
|
0
|
1,350,000.00
|
|
**** 30,208,925 | 0
|
30,208,925
|
17,598,386.69
|
12,610,538.31
|