Colchester Public Schools
Cafeteria Financials
Unaudited
Audited Audited Audited Audited Audited Unaudited Oct-20
Revenues FY 2014-15 FY 2015-16 FY2016-17 FY 2017-18 FY 2018-19 FY 2019-20 FY 2020-21
State $ 35,189.00 $ 36,854.00 $ 33,955.00 $ 33,057.00 $ 32,587.00 $ 31,709.00 $ -
Federal 246,487.50 225,551.27 213,522.60 210,845.09 248,626.41 221,602.55 63,672.28
Interest 11.22 14.07 38.83 8.03 9.40 6.39 -
Food Sales Non Program 14,752.60 9,441.17 8,611.82 7,495.21 430.22
Food Sales Program 421,187.13 375,726.34 369,109.60 375,612.62 368,792.88 254,370.60 7,462.90
Total Revenue $ 702,874.85 $ 638,145.68 $ 631,378.63 $ 628,963.91 $ 658,627.51 $ 515,183.75 $ 71,565.40
Expenditures
Wages,Fica,Medicare,Retirement $ 345,305.42 355,125.97 361,466.58 355,121.22 338,094.57 354,132.06 68,169.85
Employee Insurances 97,649.10 70,518.60 72,049.90 70,668.25 64,986.10 71,128.60 16,102.85
Food Program 203,921.76 193,464.77 162,873.31 144,873.85 178,223.87 143,725.94 17,673.53
Food Non Program 24,816.31 26,683.83 26,719.28 18,280.03 531.99
Other Costs 26,100.94 30,098.86 29,513.32 42,860.70 35,197.04 25,503.10 5,122.34
Repairs/Maint 3,355.51 19,564.74 15,553.08 11,614.25 12,394.23 5,662.18 669.50
Equipment - 3,204.74 - 23.97 1,920.00 - -
Total Expenditures $ 676,332.73 $ 671,977.68 $ 666,272.50 $ 651,846.07 $ 657,535.09 $ 618,431.91 $ 108,270.06
Net Gain (Loss) $ 26,542.12 $ (33,832.00) $ (34,893.87) $ (22,882.16) $ 1,092.42 $ (103,248.16) $ (36,704.66)
BOE Funding $ - 0 0 $ - $ - $ 139,260.26 $ -
Fund Balance, Beginning $ 43,461.39 $ 70,003.51 $ 36,171.51 $ 1,277.64 $ (21,604.52) $ (20,512.10) $ 15,500.00
Fund Balance, Ending $ 70,003.51 $ 36,171.51 $ 1,277.64 $ (21,604.52) $ (20,512.10) $ 15,500.00 $ (21,204.66)
*Free/Reduced Federal reimbursement for September 2020/October 2020 submitted for reimbursement, not yet received.
Colchester, Connecticut
P&L for Budget Committee Oct 2020
Board of Education Meeting 6:00PM REVISED 12/7/2020
Original document · Archived copy (Internet Archive)
Machine-extracted text of a publicly posted document, provided for reference and search. The original document at the link above is authoritative.