1 00:00:09,680 --> 00:00:11,180 So, should we call it to order? 2 00:00:15,460 --> 00:00:19,580 Here, we're ready to call to order. 3 00:00:25,650 --> 00:00:42,330 This is the Vanguard Academy Board Meeting, April 14th, 2026, held at Vanguard Academy. In time of 6.30 p.m. we will start by the pledge of allegiance. 4 00:00:47,130 --> 00:00:48,750 I pledge allegiance to 5 00:00:48,750 --> 00:00:53,750 to the flag of the United States of America, and to the cozy form of the state'sood 6 00:00:54,290 --> 00:00:58,550 discrimination under God ASV, and in visible freedom in the United States of France. 7 00:01:01,390 --> 00:01:01,910 Okay. 8 00:01:02,110 --> 00:01:03,630 We'll go around and do the roll call next. 9 00:01:05,550 --> 00:01:08,090 I've just got Kingston Board Vice Chair. 10 00:01:09,130 --> 00:01:10,450 Chapter Kingston Director. 11 00:01:11,130 --> 00:01:12,110 Prince Benchel Quart Scherser. 12 00:01:12,750 --> 00:01:13,790 Hello, do you want Prince's booklet? 13 00:01:14,890 --> 00:01:16,250 Prince Benchel Board Member. 14 00:01:16,750 --> 00:01:18,030 Darryne Genkens Board Member. 15 00:01:18,030 --> 00:01:19,770 There's a big bottle of board mover. 16 00:01:22,880 --> 00:01:23,180 Okay. 17 00:01:24,020 --> 00:01:27,260 If the roll call being done, we will just move through the agenda. 18 00:01:28,740 --> 00:01:31,440 So the first item on the agenda is public comments. 19 00:01:33,740 --> 00:01:38,280 And it doesn't affect there are any public comments. 20 00:01:41,820 --> 00:01:44,980 So maybe we will move on to the next item on the agenda. 21 00:01:45,640 --> 00:01:46,560 It items of excellence. 22 00:01:47,840 --> 00:01:48,700 Done by Grace. 23 00:01:52,800 --> 00:02:01,240 Well, it looks like that we have received more than $500,000 in scholarships so far. 24 00:02:01,720 --> 00:02:03,500 I think that's actually in place more than that. 25 00:02:04,100 --> 00:02:10,420 We have quite a million out in scholarships, scholarship money, that the kids have received 26 00:02:10,420 --> 00:02:19,300 just by being who they are, being excellent, you know, academically, is not going to add in a part. 27 00:02:19,560 --> 00:02:20,880 And the Vanguard teachers. 28 00:02:21,240 --> 00:02:22,840 And the Vanguard teachers, absolutely. 29 00:02:23,500 --> 00:02:28,840 And they say that they have to speak, they're going to be quite in time with them to highly receive a lot more. 30 00:02:29,380 --> 00:02:33,080 So our kids are really going to get into scholarship here. 31 00:02:34,480 --> 00:02:37,140 We had to set a goal that we should get on scholarship. 32 00:02:37,140 --> 00:02:47,160 it's three million. So 1.8 I think right now. One of those scholarships is the Daniel 33 00:02:47,160 --> 00:02:49,680 scholarship and it's a very prestigious scholarship. 34 00:02:54,090 --> 00:02:59,720 It is based on ethics and integrity, honesty, 35 00:02:59,900 --> 00:03:03,880 respect for others, entrepreneurial spirit and commitment to community and a driver excellence. 36 00:03:04,140 --> 00:03:08,860 And so one of our students married the students and received that scholarship this year. So we're really 37 00:04:00,870 --> 00:04:08,890 So we have a motion to approve the meeting minutes from March 3rd, 2026 and a second 38 00:04:08,890 --> 00:04:13,050 by Grace. Take a vote. All in favor. 39 00:04:13,810 --> 00:04:23,070 All opposed. So the voting is unanimous and those minutes are approved. 40 00:04:24,530 --> 00:04:29,910 We'll move on to the next item on the agenda. Director's report. That's by Jackie. 41 00:04:31,170 --> 00:04:37,110 Based on it to show you guys where we ended on 3rd quarter with our grades. So we have our 42 00:04:37,110 --> 00:04:40,150 department averages here. 43 00:04:43,300 --> 00:04:47,280 We are falling within the 80 to 90 range on most 44 00:04:47,280 --> 00:04:50,280 subjects. Math is a little bit lower and we are working with our math teachers 45 00:04:50,280 --> 00:04:55,140 to help that come up for fourth quarter. But this is why our department 46 00:04:55,140 --> 00:04:56,060 averages fell. 47 00:04:58,300 --> 00:05:02,870 So this is the fourth quarter? Third quarter. Okay. So third 48 00:05:02,870 --> 00:05:04,270 quarter ended in March. 49 00:05:13,260 --> 00:05:20,680 So when we do our state testing, then we are really high enough. 50 00:05:21,180 --> 00:05:26,140 Throughout the year, the math tends to be the one that the students are struggling in 51 00:05:26,140 --> 00:05:31,420 and they're cross-rates. But we are working with our teachers, with our teachers' mentors 52 00:05:37,280 --> 00:05:44,380 Also graduation is May 15th at 4.30 and all of you guys are invited and should definitely come. 53 00:05:46,760 --> 00:05:52,580 So it's going to be at the rec center and it's earlier this year than it usually is. 54 00:05:52,740 --> 00:05:57,860 So just keep that in mind. It's at 4.30 instead of it's usually 5.30 or 6. 55 00:05:57,860 --> 00:06:08,160 So yeah, and then the last part was the risk assessment and I was hoping that Hayden could jump in and help with that piece. 56 00:06:08,520 --> 00:06:09,380 So I'm okay with you Hayden. 57 00:06:11,340 --> 00:06:14,120 Definitely, do you want me to share my screen at all? 58 00:06:14,700 --> 00:06:15,480 Yeah, that would be nice. 59 00:06:28,140 --> 00:06:36,660 So the FY26 frogwoods, because you guys feel this out for a year, you're all looking at it to do this every year. 60 00:06:37,420 --> 00:06:42,640 It's essentially a self-procure assessment that goes through some key points to the 61 00:06:42,640 --> 00:06:44,000 computer's website. 62 00:06:44,900 --> 00:06:50,700 You were guys' external auditors asked for this, and then it's also uploaded to the State 63 00:06:50,700 --> 00:06:52,120 Auditors website as well. 64 00:06:53,900 --> 00:07:02,900 So for FY26, you guys scored a 355, so very low, so this is the highest category to be 65 00:07:02,900 --> 00:07:03,120 in. 66 00:07:03,240 --> 00:07:03,900 Think they're low. 67 00:07:03,900 --> 00:07:10,740 So, as you look through this, so it's piece up, I'm just going through, you know, basic 68 00:07:10,740 --> 00:07:18,920 separation of duties, you guys have a governing body adopted to rid policies in bio-conventures, 69 00:07:19,180 --> 00:07:25,700 procurement, fraud and abuse, personal use, IT cash, all those things, you can see in those 70 00:07:25,700 --> 00:07:36,780 Those are on mark, does the entity license CPA, CMA, CIA, CFE, we've got a CPA that works 71 00:07:36,780 --> 00:07:42,080 at our firm, so we qualify for that for you guys, you know, just the members of the 72 00:07:42,080 --> 00:07:47,660 management team have at least bachelor's degree in accounting, yes, more of the employees 73 00:07:47,660 --> 00:07:51,500 been led to the officials required to annually come in and write a good bye-bye statement 74 00:07:51,500 --> 00:07:56,600 But behavior, do you know how does the government board go through your data's trainings? 75 00:07:58,600 --> 00:08:04,340 Let's see, regardless of any high school formal education, does at least one member of the 76 00:08:04,340 --> 00:08:08,680 management team receive 40 hours of formal training related to accounting, but they are 77 00:08:08,680 --> 00:08:16,260 financial. It is every month in the state that's on a training, actually just yesterday they had 78 00:08:16,260 --> 00:08:22,060 for big spring finance training so they usually have spring and fall finance training every year. 79 00:08:22,640 --> 00:08:28,900 We attend those at Red Apple for you guys so the two that you missed and Jackie correct me if 80 00:08:28,900 --> 00:08:34,980 I'm wrong on this one but the promote of fraud hotline usually it's down on the website. I couldn't 81 00:08:34,980 --> 00:08:42,310 find it. Is there one on the website? We don't currently have that we need to add it. Yeah so that's 82 00:08:42,310 --> 00:08:47,210 That's just one key element that was missed there, and then the other one does the end 83 00:08:47,210 --> 00:08:49,830 to have a formal internal audit function. 84 00:08:50,470 --> 00:08:52,890 You guys are not required by audit happens. 85 00:08:53,950 --> 00:09:03,150 This is actually more a district portion where if you have an enrollment count of 10,000 or more, 86 00:09:03,530 --> 00:09:06,930 that's when an internal audit community function actually has to happen. 87 00:09:06,930 --> 00:09:12,390 And so a lot of charter schools actually don't have ox-8 check on from the Christian. 88 00:09:13,130 --> 00:09:15,030 And then do you guys have a formal just right? 89 00:09:16,330 --> 00:09:17,690 So that's a yes. 90 00:09:18,850 --> 00:09:23,650 So let's just sign off by myself, Jackie, and then this just goes the basic separation 91 00:09:23,650 --> 00:09:30,550 of duties, you know, essentially saying the person that writes the check, also the person 92 00:09:46,410 --> 00:09:52,490 So that's all for the progress investment in doesn't mean to be a voting item or anything. 93 00:09:59,320 --> 00:10:01,560 Okay, so that's it for the direct pressure part. Thank you, Hayden. 94 00:10:02,120 --> 00:10:02,440 Thank you. 95 00:10:03,640 --> 00:10:08,520 That being said, one of the ones on the next item, which is the budget review from Hayden. 96 00:10:39,110 --> 00:10:44,730 So this budget report is as of March 3, 1, 20, 20, 6 97 00:10:46,850 --> 00:10:47,970 and do this. 98 00:10:49,050 --> 00:10:55,170 So everything in regards to revenue transactions are from the March 3, 1 statement so as we go 99 00:10:55,170 --> 00:10:59,970 through this, the comparison that you want to be looking at is 75% on that far right. 100 00:11:00,510 --> 00:11:06,710 call them as we work through the whole of the revenue and expenses and we will work through 101 00:11:06,710 --> 00:11:12,070 this and answer any questions if you come. Starting off with your guys' revenue, your local 102 00:11:12,070 --> 00:11:19,750 revenue, current year-to-day act, 365,000, 664, on the 490, 2005, we're going to do it. 103 00:11:20,630 --> 00:11:27,690 There's 74.3% there, so looking healthy again, anything in regards to 75% is what we like to 104 00:11:27,690 --> 00:11:29,010 see at this point of the fiscal year. 105 00:11:29,170 --> 00:11:30,770 So we're free course of the way through. 106 00:11:31,270 --> 00:11:32,450 School looking great there. 107 00:11:33,770 --> 00:11:35,190 We've done to the state for the food. 108 00:11:35,770 --> 00:11:37,050 Six clean, three hundred, thirty, 109 00:11:37,130 --> 00:11:38,890 one thousand, seven hundred and ten dollars 110 00:11:38,890 --> 00:11:40,190 for the elections. 111 00:11:41,690 --> 00:11:42,470 Forecasted in eight, 112 00:11:43,150 --> 00:11:44,750 twenty, thousand, one night, eight. 113 00:11:45,070 --> 00:11:47,770 So it's 33.5% of the thing coming over, 114 00:11:48,390 --> 00:11:50,910 it'll walk in memos on those food 12 improvements. 115 00:11:51,590 --> 00:11:53,110 And then wrap it up, your federal revenue, 116 00:11:53,110 --> 00:12:03,350 290-2201 on a 680-1,000 or budget in 48% as you guys are aware of the new are all 117 00:12:03,350 --> 00:12:13,170 municipal programs, some type EAA type of one, those all have to be received for reimbursement 118 00:12:13,170 --> 00:12:13,770 benefits. 119 00:12:14,530 --> 00:12:21,270 But we've got some of that in there, some worship and free fiscal year, anything that not 120 00:12:21,270 --> 00:12:21,790 at this 121 00:12:28,640 --> 00:12:35,370 period, 97,000, and 800 to $172 budget, 122 00:12:35,870 --> 00:12:40,800 71.4% even with that outlier from the budget. 123 00:12:41,040 --> 00:12:43,940 I'm moving out here to the end of the salary, 124 00:12:44,300 --> 00:12:46,920 currently at $3,000, 81,000, 1P5, 125 00:12:47,480 --> 00:12:50,500 on a 3,800, 95,000, 5,000, 5,000 out of budget, 126 00:12:50,620 --> 00:12:53,900 it's a 79.1%, so a little bit on high side, 127 00:12:54,080 --> 00:12:55,520 and we'll continue to monitor that, 128 00:12:55,740 --> 00:12:57,800 usually during the months of summer, 129 00:12:57,800 --> 00:13:04,280 your hourly employees are working, so that usually helps out a little bit. Moving 130 00:13:04,280 --> 00:13:09,940 down to the benefits now, the 200s. This is all your FICA headquarters on 131 00:13:09,940 --> 00:13:17,940 I'm flooring 67 on a 655 dollar budget. So same thing there. I'll continue to monitor 132 00:13:17,940 --> 00:13:23,020 that. Make sure to go too far out of line. I'm going to do 300 professional tech 133 00:13:23,020 --> 00:13:28,740 services, 450,960 dollars on a 656 dollar budget. 134 00:13:28,740 --> 00:13:34,660 it's a 68.1 percent. This consists of all of the original education. There's 135 00:13:34,660 --> 00:13:38,100 fully training development, any official apps, 136 00:13:40,110 --> 00:13:42,430 and then spent services, audits, 137 00:13:42,530 --> 00:13:45,670 services, IT services, those all go to 300 instead. 138 00:13:46,790 --> 00:13:50,410 Moving to the purchase property, mainly in order to fill 139 00:13:56,300 --> 00:13:59,160 out the budget, it's a 66.0 percent. 140 00:13:59,160 --> 00:14:02,160 or in the income pool or under the 141 00:14:04,910 --> 00:14:05,490 facility. 142 00:14:06,210 --> 00:14:09,030 And then along with that will be your regular utilities 143 00:14:09,030 --> 00:14:11,090 repairs and maintenance, custodial costs, 144 00:14:11,870 --> 00:14:12,790 any more 145 00:14:15,380 --> 00:14:16,460 400s there. 146 00:14:17,380 --> 00:14:20,660 Moving down to the flight on other services, 147 00:14:21,120 --> 00:14:28,420 1,400, 3216,000, 5,000 budget, it's 62.1%. 148 00:14:28,940 --> 00:14:30,860 This is where your property and liability insurance 149 00:14:30,860 --> 00:14:34,000 come out of as well as any tuition 150 00:14:34,000 --> 00:14:40,940 you help pay with the student transportation piece and any staff travel and mileage reimbursement. 151 00:14:41,200 --> 00:14:45,580 So we'll play in room there for the last couple months as things trickling. 152 00:14:46,240 --> 00:14:52,880 We've done two supply materials, 1 million 43,000 E-101 on a 1 million 365. 153 00:14:53,200 --> 00:14:56,360 If you don't want to budget, it's 75%. 154 00:14:56,360 --> 00:14:59,920 Um, again, anything closest to that is what we like to see. 155 00:15:00,000 --> 00:15:29,940 This is everything from your general supplies, classroom supplies, graduation year books, curriculum, maintenance supplies, so everything that operates, operationally, you know, led and performed. We know it's the property equipment. This is usually your bigger time purchases. So, land and site improvements, any technology hardware, software, or furniture, fixtures, $215,114 on a $430,000. 156 00:15:29,940 --> 00:15:32,100 and 500 dollar budgets are 50% there. 157 00:15:32,680 --> 00:15:36,120 Looking in regard to that, usually these items are depreciated 158 00:15:36,120 --> 00:15:38,000 because it's your bigger scale items. 159 00:15:39,020 --> 00:15:41,100 And then finishing up your debt service in this lenius, 160 00:15:41,500 --> 00:15:44,240 $30,000, $93 on a fixed dollar budget. 161 00:15:44,860 --> 00:15:48,180 Really, this is just your banking account fees, 162 00:15:48,420 --> 00:15:51,160 QuickBooks fees, all of those fees that are, you know, 163 00:15:51,280 --> 00:15:51,740 reoccurring. 164 00:15:52,120 --> 00:15:56,440 So overall total expenses, $6,000, $3,000, $3,000, $3,000, 165 00:15:56,440 --> 00:15:58,560 $3,000, $3,000, $3,000, and then you can see 166 00:15:58,560 --> 00:16:03,300 your net income from operations, sitting at that $63,742. 167 00:16:05,420 --> 00:16:08,520 Any questions with that budget table 168 00:16:08,520 --> 00:16:10,440 with more events to the rest of things? 169 00:16:20,110 --> 00:16:23,860 Moving along, this is just a pie chart, 170 00:16:24,120 --> 00:16:28,180 you know, basic visual of where your guys is, 171 00:16:28,180 --> 00:16:30,360 usually ask for our reference position. 172 00:16:30,720 --> 00:16:34,060 Pie chart, below that, you're monthly revenue to expenses. 173 00:16:34,520 --> 00:16:35,960 As you see from March revenue, 174 00:16:35,960 --> 00:16:38,980 it's seen that expenses in regards to that 175 00:16:38,980 --> 00:16:42,500 blue and red line, far right or some right shoes. 176 00:16:43,120 --> 00:16:45,940 I know you guys don't have a bond or a bank loan or anything like that. 177 00:16:46,680 --> 00:16:48,100 But it's always just good to know where you're at. 178 00:16:48,300 --> 00:16:50,340 So your desk service coverage chase catch your hand. 179 00:16:50,820 --> 00:16:54,400 Those are two things that are a little bit when meeting bond 180 00:16:54,400 --> 00:16:55,560 a couple of things like that. 181 00:16:56,180 --> 00:16:57,960 And you guys are at 92 days cash on hand. 182 00:16:58,100 --> 00:16:59,620 Usually around 50 to 75. 183 00:16:59,880 --> 00:17:00,740 So what they like to see. 184 00:17:01,280 --> 00:17:02,320 And then desk service coverage. 185 00:17:02,740 --> 00:17:06,580 You guys are right around 1.04 right now. 186 00:17:07,720 --> 00:17:16,580 Moving down here to the bottom, your day-scaster on hand just listed again at $2 million, $392,000, $809, $92 day-scaster on hand. 187 00:17:17,160 --> 00:17:19,720 This is kind of the trend of the high- and low bank accounts. 188 00:17:19,960 --> 00:17:24,600 Plates member drop 0.5, and then you guys are used to get 189 00:17:30,260 --> 00:17:32,280 in public treasure investment fund. 190 00:17:32,280 --> 00:17:35,560 the per-mallion staff of March 31st was one million or 191 00:17:38,760 --> 00:17:41,060 43,000, probably $1,000 192 00:17:43,270 --> 00:17:44,450 invested into the 193 00:17:44,450 --> 00:17:49,630 account and at the year end we're looking to be somewhere in the ballpark about 1 million, 194 00:17:49,870 --> 00:17:57,830 400, 400, 600, 75 dollars. The PKIF account has taken a little bit of a drop in in regards to 195 00:17:57,830 --> 00:18:01,710 interest, you know, your interest percent is 196 00:18:03,850 --> 00:18:07,890 8-5 right now, so not the best we've seen it, 197 00:18:07,890 --> 00:18:16,730 But again, the PTAF is really a little bit where you can go in, essentially call money out and then it can be in your checking account the next day. 198 00:18:17,170 --> 00:18:17,670 So then 199 00:18:20,780 --> 00:18:27,950 in one of the lives, Jackie, you want to give the enrollment update where you guys are at. 200 00:18:28,190 --> 00:18:29,830 We're currently at 659. 201 00:18:31,190 --> 00:18:32,030 So 59? 202 00:18:32,350 --> 00:18:38,170 Yeah, so we've had two students unenrolled within the last month or so, but that's where we're at. 203 00:18:38,970 --> 00:18:39,410 Okay, 204 00:18:42,260 --> 00:18:47,700 so that's all I have for you guys for the for the budget and financials. There's any questions that 205 00:18:48,380 --> 00:18:48,820 on 206 00:19:06,710 --> 00:19:10,710 the federal, but on the federal funding, we just not apply through some of the funding. 207 00:19:10,970 --> 00:19:15,530 I also put on my questions. Didn't you say it was reimbursement? So, once you spend it, you get it. 208 00:19:15,650 --> 00:19:20,750 I just spent it and then I've got not applied for it. Have we already spent it? 209 00:19:21,170 --> 00:19:23,010 And we just need to apply for it. 210 00:19:26,060 --> 00:19:26,660 And they know. 211 00:19:26,660 --> 00:19:30,340 I say that one more time, what was that? 212 00:19:30,920 --> 00:19:34,360 Have we already spent it and we just need to apply for it? 213 00:19:35,620 --> 00:19:36,400 Correct, yes. 214 00:19:36,620 --> 00:19:43,100 So for kind of one in the idea being the biggest part is a little bit from that to a more 215 00:19:43,100 --> 00:19:43,460 one benefits. 216 00:19:44,080 --> 00:19:50,540 And since we don't do your guys payroll still, the time and efforts that were created to 217 00:19:50,540 --> 00:19:54,160 on point for him to send those over for us to get re-versed in. 218 00:19:55,920 --> 00:20:02,560 So I know we've asked this before, but in some of the categories, like 600, where we're 219 00:20:02,560 --> 00:20:09,540 over budget, is there any red flags there, or are we able to shift things around even 220 00:20:09,540 --> 00:20:11,620 lower, over on some and under on others? 221 00:20:12,880 --> 00:20:22,620 Yeah, we can repurpose them within that, when it comes down to the APR, the biggest thing 222 00:20:22,620 --> 00:20:29,080 we're being in total expenditures within the header accounts is what we call these. 223 00:20:30,180 --> 00:20:36,120 You guys are on track by looking at like the subcategories that are very spent most. 224 00:20:36,940 --> 00:20:42,840 So for instance, like the curriculum, that's something that one time really big. 225 00:20:43,380 --> 00:20:49,780 It doesn't go back, but for like, even when you program, that will need to be increased 226 00:20:49,780 --> 00:20:56,380 and we can hold funds from, you know, another program within the 600, it's been just repurposed. 227 00:20:57,540 --> 00:20:59,600 That's right, they're doing good, they're doing good. 228 00:21:01,840 --> 00:21:02,280 Any 229 00:21:08,390 --> 00:21:09,650 other questions on the budget? 230 00:21:15,530 --> 00:21:15,610 Okay. 231 00:21:16,510 --> 00:21:17,350 Any questions from Aaron? 232 00:21:18,390 --> 00:21:19,850 Sorry, there are no other questions. 233 00:21:23,560 --> 00:21:24,220 I appreciate that. 234 00:21:24,380 --> 00:21:25,560 Thank you, Hayden, for doing that. 235 00:21:25,840 --> 00:21:28,100 That's that presentation. 236 00:21:28,700 --> 00:21:29,080 Thank you, guys. 237 00:21:29,280 --> 00:21:30,040 All right. 238 00:21:31,550 --> 00:21:38,730 If we're looking at the budget, we move on to the next item, which is the school land trust. 239 00:21:40,750 --> 00:21:42,670 That's presented by Jackie. 240 00:21:43,370 --> 00:21:52,170 Since our board now functions as our land trust committee, then we need to improve the land trust line and budget. 241 00:21:55,420 --> 00:21:56,840 So we have this. 242 00:22:05,670 --> 00:22:08,650 Can you guys have any questions on any of the items in the room? 243 00:22:28,120 --> 00:22:29,600 Jackie, would you 244 00:22:32,440 --> 00:22:33,500 vote if you approve this? 245 00:22:34,420 --> 00:22:34,580 Yes. 246 00:22:36,140 --> 00:22:38,000 We might just take a guess through it. 247 00:22:38,280 --> 00:22:38,380 Yeah. 248 00:22:40,220 --> 00:22:45,180 So we have, first of all, been our goal. 249 00:22:45,420 --> 00:22:48,760 It's to increase for the natural regions by 35%. 250 00:22:49,320 --> 00:22:51,000 And then in order to do that, in our plan, 251 00:22:51,220 --> 00:22:53,900 it's to purchase particular text, materials, supplies, and software. 252 00:22:54,840 --> 00:22:58,320 And they will include books for our ELA students, 253 00:22:58,320 --> 00:23:02,540 supplies for science classes and labs and then software for individualized student learning and 254 00:23:02,540 --> 00:23:09,160 mastery tracking. So if you see our budget then software is at 15,500 and we would use that 255 00:23:09,160 --> 00:23:15,560 for fields like Alex which our students use in their math classes for individualizing and then also 256 00:23:15,560 --> 00:23:22,480 for mastery commit which our teachers use for mastery tracking. And then the next category is books, 257 00:23:22,480 --> 00:23:27,380 E-books, online curriculum and descriptions, and we would use that to purchase some of 258 00:23:27,380 --> 00:23:33,680 our ELA curriculum and books, and we also wanted to use this to purchase classroom libraries 259 00:23:33,680 --> 00:23:40,340 that would have books that uphold our crocheted graduate values for our students to be able 260 00:23:40,340 --> 00:23:49,640 to group, and then that would also help with our ELA versus ELA classes and testers that way. 261 00:23:51,820 --> 00:23:57,360 Next, then we have expendable items that are consumed, worn out, worn loose, identity 262 00:23:57,360 --> 00:23:58,040 through loose. 263 00:23:58,980 --> 00:24:02,660 So, for example, food for cooking class, a club trip, or a parent night, and this would 264 00:24:02,660 --> 00:24:09,360 just be classroom supplies for children's health pencils, and it looks expendable things 265 00:24:09,360 --> 00:24:14,640 that are consumed throughout the year, and then we have technology related supplies. 266 00:24:14,640 --> 00:24:20,960 So this one's pretty low, but it beings like e-readers, flash drives, tables, 267 00:24:21,300 --> 00:24:26,960 monitor sounds, and then salaries and benefits would help cover the cost of a 268 00:24:26,960 --> 00:24:32,720 future mentor. Is there any guidance to say that these things are 269 00:24:32,720 --> 00:24:40,140 acceptable or for Zera? I don't know. There are budgets in the last year that we've 270 00:24:40,140 --> 00:24:45,880 prepared to create this. Yes. So this is very similar to our budget of last year 271 00:24:45,880 --> 00:24:51,780 and I have it right here. I have a copy of everyone. The only categories that have changed 272 00:24:51,780 --> 00:24:59,620 from last year are salaries has gone up by about 2000. 273 00:25:05,300 --> 00:25:08,120 So our total budget went from 96,000 274 00:25:08,120 --> 00:25:19,740 to 124,000. So we added those things to salaries and benefits to books. And that was our biggest 275 00:25:19,740 --> 00:25:29,320 increased, we went from 25,000 to 48,000, and that's for books and curriculologists, and 276 00:25:29,320 --> 00:25:37,560 then software is the same, technology related surprises the same, and expendable items 277 00:25:37,560 --> 00:25:40,160 went from 23,000 to 25,000. 278 00:25:46,760 --> 00:25:48,260 Any other questions on 279 00:25:52,290 --> 00:25:53,290 it? 280 00:25:54,350 --> 00:25:55,870 To the online raise. 281 00:25:57,950 --> 00:25:59,450 It looks like it. 282 00:26:00,170 --> 00:26:00,830 It looks like it. 283 00:26:01,910 --> 00:26:05,730 And on our budget last year, what was the actual comparatively budget 284 00:26:05,730 --> 00:26:06,650 between each budget? 285 00:26:07,250 --> 00:26:08,550 We just got to know that. 286 00:26:08,870 --> 00:26:12,190 So we're still passifying our purchases from this year into these numbers. 287 00:26:12,730 --> 00:26:13,810 Are we really trying to do that? 288 00:26:14,110 --> 00:26:17,290 Did you see a marked improvement on the schools? 289 00:26:17,290 --> 00:26:22,490 So we did in some classes, so we're looking at what we do in those classes and transfer 290 00:26:22,490 --> 00:26:24,570 knowledge to the rest of them. 291 00:26:25,610 --> 00:26:28,830 Which are department, most of them are general person. 292 00:26:29,390 --> 00:26:34,350 So science had the biggest growth, math performed with us, science had the biggest growth, 293 00:26:34,570 --> 00:26:40,450 and then in ELA we had one grade that went up to significant read and rest for the other 294 00:26:40,450 --> 00:26:40,650 thing. 295 00:26:42,810 --> 00:26:43,330 Great. 296 00:26:46,270 --> 00:26:51,970 We're going to figure out the one-grade having the full success rate and maybe if we next 297 00:26:51,970 --> 00:26:55,890 time we look at it, we can have a report for the shows where we were and what we've 298 00:26:55,890 --> 00:26:56,270 gotten to. 299 00:26:56,630 --> 00:26:56,730 Okay. 300 00:26:58,590 --> 00:26:58,970 Okay. 301 00:27:01,330 --> 00:27:07,930 It's one of the easier to understand, but let's see the supporting items. 302 00:27:10,390 --> 00:27:11,650 This does look reasonable. 303 00:27:11,650 --> 00:27:18,270 So we're looking for a motion to approve the land trust plan and budget. 304 00:27:18,410 --> 00:27:24,870 I'm motion to approve the school and trust budget plan for 2020. 305 00:27:25,430 --> 00:27:28,070 Is this 2627? 306 00:27:28,870 --> 00:27:31,050 Also we're okay. 307 00:27:31,570 --> 00:27:35,430 Motion to approve by Grace, seconded by Darren. 308 00:27:36,230 --> 00:27:37,390 All in favor? 309 00:27:38,190 --> 00:27:38,590 Hi. 310 00:27:39,290 --> 00:27:39,350 Hi. 311 00:27:39,350 --> 00:27:41,070 Hi. Any opposed? 312 00:27:43,300 --> 00:27:46,340 I think there's no one opposed. The voting is unanimous, so we will 313 00:27:46,340 --> 00:27:53,700 I guess the land trust plan is approved. Moving on to the next item on the agenda, possible 314 00:27:53,700 --> 00:27:59,720 post session and I don't. Is there any reason why we should go into a post session this time? 315 00:28:03,370 --> 00:28:08,210 Okay. If not, then we will entertain motions to adjourn. 316 00:28:08,210 --> 00:28:15,370 Motion to adjourn by Darren, second by Grace. All in favor? 317 00:28:16,050 --> 00:28:16,250 Aye. 318 00:28:20,280 --> 00:28:22,000 And then the meeting is adjourned. 319 00:28:22,000 --> 00:28:26,220 Do you want me to stop this man?