![]() |
Management SeerCallahan Learning CenterCLC-MG Weekly LAMP Reportfrom Sun Feb 01 2026 to Sat Feb 07 2026 |
| Date | 02/02/2026 |
02/03/2026 |
02/04/2026 |
02/05/2026 |
02/06/2026 |
02/07/2026 |
Total |
|---|---|---|---|---|---|---|---|
| Daily | $0.00 | $0.00 | $-36.04 | $0.00 | $0.00 | $49.49 | $13.45 |
| 06:15 | $-1.04 | $-1.41 | $-1.25 | $-1.25 | $-0.96 | $0.00 | $-5.91 |
| 06:30 | $-8.03 | $-8.70 | $-10.49 | $-9.75 | $-8.66 | $0.00 | $-45.62 |
| 06:45 | $-8.58 | $-11.00 | $-10.48 | $-9.83 | $-7.95 | $0.00 | $-47.85 |
| 07:00 | $-10.47 | $-10.11 | $-11.69 | $-9.94 | $-4.77 | $0.00 | $-46.98 |
| 07:15 | $-10.19 | $-8.44 | $-10.54 | $-7.25 | $-7.95 | $0.00 | $-44.37 |
| 07:30 | $-13.15 | $-5.86 | $-6.31 | $-8.00 | $-9.51 | $0.00 | $-42.83 |
| 07:45 | $-11.03 | $0.00 | $-3.24 | $-2.89 | $-10.01 | $0.00 | $-27.17 |
| 08:00 | $-7.47 | $3.21 | $1.02 | $4.38 | $-5.28 | $0.00 | $-4.15 |
| 08:15 | $-3.87 | $4.95 | $5.88 | $11.35 | $3.14 | $0.00 | $21.45 |
| 08:30 | $4.51 | $13.44 | $12.62 | $14.31 | $9.79 | $0.00 | $54.68 |
| 08:45 | $11.15 | $21.30 | $17.88 | $17.15 | $26.59 | $0.00 | $94.06 |
| 09:00 | $12.35 | $19.20 | $19.97 | $30.99 | $29.50 | $0.00 | $112.01 |
| 09:15 | $15.77 | $19.84 | $24.36 | $44.03 | $33.22 | $0.00 | $137.21 |
| 09:30 | $19.31 | $21.29 | $26.44 | $45.87 | $34.16 | $0.00 | $147.06 |
| 09:45 | $21.44 | $21.31 | $26.44 | $42.64 | $31.74 | $0.00 | $143.56 |
| 10:00 | $22.54 | $23.15 | $27.78 | $43.82 | $31.64 | $0.00 | $148.93 |
| 10:15 | $27.43 | $26.88 | $31.25 | $43.81 | $31.54 | $0.00 | $160.91 |
| 10:30 | $23.37 | $34.84 | $32.31 | $48.34 | $32.29 | $0.00 | $171.15 |
| 10:45 | $22.50 | $35.78 | $35.17 | $46.26 | $37.16 | $0.00 | $176.87 |
| 11:00 | $22.42 | $38.17 | $34.62 | $41.36 | $38.27 | $0.00 | $174.83 |
| 11:15 | $22.43 | $38.70 | $36.61 | $41.36 | $38.27 | $0.00 | $177.36 |
| 11:30 | $27.17 | $36.09 | $38.73 | $35.77 | $36.84 | $0.00 | $174.59 |
| 11:45 | $28.09 | $32.83 | $35.93 | $21.57 | $31.12 | $0.00 | $149.53 |
| 12:00 | $32.10 | $37.76 | $35.63 | $21.58 | $17.25 | $0.00 | $144.31 |
| 12:15 | $33.31 | $41.35 | $40.82 | $21.58 | $17.25 | $0.00 | $154.30 |
| 12:30 | $29.86 | $43.46 | $41.57 | $22.69 | $16.34 | $0.00 | $153.93 |
| 12:45 | $32.13 | $39.77 | $41.57 | $26.49 | $18.98 | $0.00 | $158.94 |
| 13:00 | $32.13 | $40.21 | $37.15 | $26.89 | $23.21 | $0.00 | $159.58 |
| 13:15 | $32.12 | $36.84 | $38.37 | $27.51 | $23.21 | $0.00 | $158.06 |
| 13:30 | $34.03 | $36.75 | $41.81 | $27.40 | $23.21 | $0.00 | $163.19 |
| 13:45 | $35.26 | $36.75 | $41.81 | $26.17 | $21.32 | $0.00 | $161.30 |
| 14:00 | $38.15 | $36.75 | $41.81 | $31.33 | $20.83 | $0.00 | $168.86 |
| 14:15 | $38.15 | $36.10 | $41.81 | $34.49 | $23.30 | $0.00 | $173.85 |
| 14:30 | $35.50 | $34.73 | $41.81 | $32.46 | $23.30 | $0.00 | $167.81 |
| 14:45 | $33.42 | $34.74 | $41.81 | $25.71 | $22.59 | $0.00 | $158.27 |
| 15:00 | $33.27 | $36.48 | $39.58 | $20.01 | $21.29 | $0.00 | $150.62 |
| 15:15 | $30.40 | $29.78 | $36.88 | $16.59 | $15.31 | $0.00 | $128.96 |
| 15:30 | $22.89 | $23.83 | $32.13 | $18.36 | $10.89 | $0.00 | $108.11 |
| 15:45 | $19.08 | $17.68 | $22.75 | $17.51 | $9.72 | $0.00 | $86.75 |
| 16:00 | $19.55 | $14.11 | $12.03 | $18.11 | $13.67 | $0.00 | $77.47 |
| 16:15 | $17.36 | $8.54 | $4.37 | $7.67 | $6.60 | $0.00 | $44.54 |
| 16:30 | $5.32 | $1.91 | $3.86 | $4.48 | $-0.85 | $0.00 | $14.72 |
| 16:45 | $3.93 | $1.18 | $-4.72 | $-2.19 | $-7.84 | $0.00 | $-9.64 |
| 17:00 | $1.29 | $2.08 | $-2.62 | $0.14 | $-7.65 | $0.00 | $-6.77 |
| 17:15 | $-2.48 | $-2.76 | $-1.64 | $-1.80 | $-5.26 | $0.00 | $-13.94 |
| 17:30 | $-2.97 | $-3.86 | $-1.42 | $-4.19 | $-6.92 | $0.00 | $-19.36 |
| 17:45 | $-4.70 | $-3.86 | $-2.39 | $-4.55 | $-7.84 | $0.00 | $-23.35 |
| 18:00 | $-7.23 | $-4.40 | $-3.86 | $-4.55 | $-10.18 | $0.00 | $-30.22 |
| 18:15 | $-6.54 | $-7.35 | $-5.74 | $-4.93 | $-4.31 | $0.00 | $-28.88 |
| 18:30 | $0.00 | $-1.99 | $-1.35 | $-2.19 | $0.00 | $0.00 | $-5.53 |
| Total | $741.96 | $911.98 | $930.79 | $886.84 | $667.59 | $49.49 | $4188.65 |
| LAMP | Hrs | Per Hr | Days | |
|---|---|---|---|---|
| Grant Dennis | $312.43 | 5.8 | $54.25 | 2 |
| Elijah Pritchett | $260.29 | 19.5 | $13.37 | 3 |
| Maverick Chamberlin | $223.24 | 15.4 | $14.50 | 3 |
| Blaine Johnson-Henry | $209.22 | 22.2 | $9.44 | 4 |
| Edward Hopkins | $179.20 | 27.9 | $6.42 | 4 |
| Amir Conteh | $139.13 | 20.3 | $6.84 | 3 |
| Nasir Corum | $152.75 | 29.2 | $5.24 | 4 |
| Jordan Jones | $160.73 | 33.3 | $4.83 | 5 |
| Asiyah Rafhat | $149.82 | 29.4 | $5.10 | 4 |
| Audrey Stiefel | $148.55 | 34.8 | $4.27 | 5 |
| Aisla Ford | $138.20 | 32.4 | $4.27 | 4 |
| William Lipford Jr. | $137.40 | 35.5 | $3.87 | 4 |
| Loralye America | $133.40 | 32.6 | $4.09 | 5 |
| Julia Belcher | $122.80 | 23.9 | $5.13 | 3 |
| Jalani Smith | $94.59 | 11.7 | $8.09 | 2 |
| Cleo Johnson | $126.34 | 34.5 | $3.66 | 4 |
| Beren Oguz | $123.32 | 34.2 | $3.61 | 5 |
| Adam Dickerson | $126.94 | 39.3 | $3.23 | 5 |
| Jacob Pacheco | $84.78 | 12.6 | $6.73 | 2 |
| Sophia Stiefel | $121.51 | 34.8 | $3.49 | 5 |
| Alina Burrows | $81.30 | 12.7 | $6.42 | 2 |
| Ellie MacLaird | $122.62 | 36.4 | $3.37 | 5 |
| Mathias Rodriguez | $112.80 | 39.3 | $2.87 | 5 |
| Psalmel Eshun | $93.04 | 27.1 | $3.43 | 3 |
| Cairo Shaver | $99.17 | 40.9 | $2.43 | 5 |
| Jackson Meade | $34.18 | 5.8 | $5.89 | 2 |
| Galdino Guzman | $98.47 | 47.6 | $2.07 | 5 |
| Luna Carino | $90.11 | 43.4 | $2.08 | 5 |
| Namaari Cathey | $86.77 | 42.2 | $2.06 | 5 |
| Alana Haughton | $65.97 | 19.5 | $3.39 | 2 |
| Zamari Wells | $73.86 | 38.4 | $1.92 | 5 |
| Drayson Hickman | $72.68 | 50.6 | $1.44 | 5 |
| London Murphy | $13.04 | 42.6 | $0.31 | 5 |
| Total | $4188.65 | 975.5 | $4.29 | 130 |
| Admin | Education | Other | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Admin | Clean | Corp | Kitch | P&C | PTO 1HR | Train | Total | Pre | PreK | Prep | Teacher | Total | NIC | Unallocated | Total | ||
| Daily | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-36.04 | $0.00 | $-36.04 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $49.49 | $49.49 | $13.45 |
| 06:15 | $-5.91 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-5.91 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-5.91 |
| 06:30 | $-29.24 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-29.24 | $-16.38 | $0.00 | $0.00 | $0.00 | $-16.38 | $0.00 | $0.00 | $0.00 | $-45.62 |
| 06:45 | $-28.16 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-28.16 | $-19.73 | $0.04 | $0.00 | $0.00 | $-19.69 | $0.00 | $0.00 | $0.00 | $-47.85 |
| 07:00 | $-28.16 | $0.00 | $0.00 | $-16.51 | $0.00 | $0.00 | $0.00 | $-44.67 | $-2.31 | $0.00 | $0.00 | $0.00 | $-2.31 | $0.00 | $0.00 | $0.00 | $-46.98 |
| 07:15 | $-28.35 | $0.00 | $0.00 | $-26.17 | $0.00 | $0.00 | $0.00 | $-54.52 | $10.15 | $0.00 | $0.00 | $0.00 | $10.15 | $0.00 | $0.00 | $0.00 | $-44.37 |
| 07:30 | $-41.66 | $0.00 | $0.00 | $-26.17 | $-6.04 | $0.00 | $-2.38 | $-76.25 | $33.42 | $0.00 | $0.00 | $0.00 | $33.42 | $0.00 | $0.00 | $0.00 | $-42.83 |
| 07:45 | $-39.90 | $0.00 | $0.00 | $-26.17 | $-0.97 | $0.00 | $-5.31 | $-72.34 | $45.17 | $0.00 | $0.00 | $0.00 | $45.17 | $0.00 | $0.00 | $0.00 | $-27.17 |
| 08:00 | $-39.90 | $0.00 | $0.00 | $-23.12 | $0.00 | $0.00 | $-5.31 | $-68.33 | $64.18 | $0.00 | $0.00 | $0.00 | $64.18 | $0.00 | $0.00 | $0.00 | $-4.15 |
| 08:15 | $-39.90 | $0.00 | $0.00 | $-15.77 | $0.00 | $0.00 | $-5.31 | $-60.97 | $69.99 | $12.43 | $0.00 | $0.00 | $82.42 | $0.00 | $0.00 | $0.00 | $21.45 |
| 08:30 | $-39.90 | $0.00 | $0.00 | $-14.34 | $0.00 | $0.00 | $-5.31 | $-59.55 | $81.62 | $32.55 | $0.06 | $0.00 | $114.22 | $0.00 | $0.00 | $0.00 | $54.68 |
| 08:45 | $-39.90 | $0.00 | $0.00 | $-15.71 | $0.00 | $0.00 | $-5.31 | $-60.92 | $93.38 | $61.61 | $0.00 | $0.00 | $154.98 | $0.00 | $0.00 | $0.00 | $94.06 |
| 09:00 | $-33.55 | $0.00 | $0.00 | $-17.48 | $-1.90 | $0.00 | $-5.31 | $-58.23 | $99.88 | $69.45 | $4.06 | $-3.15 | $170.24 | $0.00 | $0.00 | $0.00 | $112.01 |
| 09:15 | $-27.90 | $0.00 | $0.00 | $-17.42 | $-13.16 | $0.00 | $-1.46 | $-59.94 | $101.49 | $75.94 | $24.46 | $-4.73 | $197.15 | $0.00 | $0.00 | $0.00 | $137.21 |
| 09:30 | $-33.44 | $0.00 | $-5.20 | $-21.37 | $-11.91 | $0.00 | $0.00 | $-71.92 | $82.34 | $68.78 | $67.87 | $0.00 | $218.98 | $0.00 | $0.00 | $0.00 | $147.06 |
| 09:45 | $-33.44 | $0.00 | $-8.01 | $-26.17 | $-8.99 | $0.00 | $0.00 | $-76.62 | $63.81 | $63.38 | $92.99 | $0.00 | $220.18 | $0.00 | $0.00 | $0.00 | $143.56 |
| 10:00 | $-32.91 | $0.00 | $-7.03 | $-26.17 | $-10.55 | $0.00 | $0.00 | $-76.65 | $65.37 | $67.22 | $92.99 | $0.00 | $225.58 | $0.00 | $0.00 | $0.00 | $148.93 |
| 10:15 | $-31.35 | $0.00 | $-13.79 | $-26.17 | $-9.48 | $0.00 | $0.00 | $-80.79 | $79.38 | $69.43 | $92.89 | $0.00 | $241.70 | $0.00 | $0.00 | $0.00 | $160.91 |
| 10:30 | $-25.28 | $0.00 | $-13.79 | $-26.17 | $-3.66 | $0.00 | $0.00 | $-68.90 | $82.97 | $70.93 | $90.49 | $-4.34 | $240.04 | $0.00 | $0.00 | $0.00 | $171.15 |
| 10:45 | $-29.97 | $-0.50 | $-13.79 | $-26.17 | $-2.93 | $0.00 | $-2.00 | $-75.35 | $88.33 | $71.90 | $92.99 | $-1.00 | $252.22 | $0.00 | $0.00 | $0.00 | $176.87 |
| 11:00 | $-32.62 | $-5.02 | $-9.37 | $-26.17 | $-4.97 | $0.00 | $-3.18 | $-81.34 | $88.88 | $71.90 | $95.38 | $0.00 | $256.16 | $0.00 | $0.00 | $0.00 | $174.83 |
| 11:15 | $-32.97 | $-5.02 | $-6.91 | $-26.17 | $-5.13 | $0.00 | $-4.98 | $-81.17 | $90.87 | $71.75 | $95.91 | $0.00 | $258.53 | $0.00 | $0.00 | $0.00 | $177.36 |
| 11:30 | $-32.97 | $-5.02 | $-6.91 | $-26.17 | $0.00 | $0.00 | $-4.98 | $-76.04 | $86.13 | $68.78 | $95.73 | $0.00 | $250.63 | $0.00 | $0.00 | $0.00 | $174.59 |
| 11:45 | $-32.97 | $-5.02 | $-6.91 | $-26.17 | $0.00 | $0.00 | $-4.98 | $-76.04 | $76.64 | $69.50 | $79.43 | $0.00 | $225.57 | $0.00 | $0.00 | $0.00 | $149.53 |
| 12:00 | $-32.97 | $-2.23 | $-6.91 | $-22.15 | $-4.09 | $0.00 | $-0.89 | $-69.24 | $71.58 | $73.02 | $68.95 | $0.00 | $213.55 | $0.00 | $0.00 | $0.00 | $144.31 |
| 12:15 | $-32.97 | $0.00 | $-6.91 | $-13.33 | $-4.99 | $0.00 | $0.00 | $-58.19 | $72.43 | $72.87 | $67.20 | $0.00 | $212.50 | $0.00 | $0.00 | $0.00 | $154.30 |
| 12:30 | $-32.97 | $0.00 | $-6.91 | $-10.47 | $-4.99 | $0.00 | $0.00 | $-55.33 | $71.67 | $70.09 | $67.49 | $0.00 | $209.26 | $0.00 | $0.00 | $0.00 | $153.93 |
| 12:45 | $-32.97 | $0.00 | $-6.91 | $-6.51 | $-4.99 | $0.00 | $0.00 | $-51.37 | $68.10 | $72.49 | $69.71 | $0.00 | $210.31 | $0.00 | $0.00 | $0.00 | $158.94 |
| 13:00 | $-32.68 | $0.00 | $-8.83 | $-0.56 | $-4.99 | $0.00 | $-4.29 | $-51.36 | $72.08 | $72.49 | $66.37 | $0.00 | $210.94 | $0.00 | $0.00 | $0.00 | $159.58 |
| 13:15 | $-31.05 | $0.00 | $-13.84 | $0.00 | $-4.16 | $0.00 | $-5.31 | $-54.36 | $74.34 | $71.82 | $66.26 | $0.00 | $212.42 | $0.00 | $0.00 | $0.00 | $158.06 |
| 13:30 | $-31.05 | $0.00 | $-13.84 | $0.00 | $0.00 | $0.00 | $-5.31 | $-50.20 | $74.51 | $70.16 | $68.72 | $0.00 | $213.38 | $0.00 | $0.00 | $0.00 | $163.19 |
| 13:45 | $-30.14 | $0.00 | $-13.84 | $0.00 | $0.00 | $0.00 | $-5.31 | $-49.28 | $75.23 | $70.16 | $65.19 | $0.00 | $210.58 | $0.00 | $0.00 | $0.00 | $161.30 |
| 14:00 | $-30.14 | $0.00 | $-13.84 | $0.00 | $0.00 | $0.00 | $-3.17 | $-47.14 | $78.98 | $70.16 | $66.86 | $0.00 | $216.00 | $0.00 | $0.00 | $0.00 | $168.86 |
| 14:15 | $-28.82 | $0.00 | $-13.84 | $0.00 | $0.00 | $0.00 | $0.00 | $-42.66 | $77.33 | $69.52 | $69.66 | $0.00 | $216.51 | $0.00 | $0.00 | $0.00 | $173.85 |
| 14:30 | $-28.82 | $0.00 | $-13.84 | $0.00 | $0.00 | $0.00 | $0.00 | $-42.66 | $76.14 | $66.20 | $68.12 | $0.00 | $210.47 | $0.00 | $0.00 | $0.00 | $167.81 |
| 14:45 | $-28.82 | $0.00 | $-12.90 | $0.00 | $0.00 | $0.00 | $0.00 | $-41.72 | $71.61 | $63.06 | $65.32 | $0.00 | $199.99 | $0.00 | $0.00 | $0.00 | $158.27 |
| 15:00 | $-28.82 | $-3.06 | $-6.91 | $0.00 | $0.00 | $0.00 | $0.00 | $-38.79 | $76.12 | $53.36 | $59.93 | $0.00 | $189.41 | $0.00 | $0.00 | $0.00 | $150.62 |
| 15:15 | $-28.82 | $-5.68 | $-6.91 | $0.00 | $0.00 | $0.00 | $0.00 | $-41.41 | $73.53 | $42.74 | $54.10 | $0.00 | $170.37 | $0.00 | $0.00 | $0.00 | $128.96 |
| 15:30 | $-28.82 | $-4.89 | $-3.42 | $0.00 | $0.00 | $0.00 | $0.00 | $-37.14 | $65.21 | $35.48 | $44.56 | $0.00 | $145.25 | $0.00 | $0.00 | $0.00 | $108.11 |
| 15:45 | $-28.82 | $-5.97 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-34.79 | $62.27 | $25.65 | $33.62 | $0.00 | $121.54 | $0.00 | $0.00 | $0.00 | $86.75 |
| 16:00 | $-28.82 | $-2.98 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-31.80 | $65.41 | $16.03 | $27.83 | $0.00 | $109.27 | $0.00 | $0.00 | $0.00 | $77.47 |
| 16:15 | $-28.82 | $-1.77 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-30.60 | $50.46 | $13.40 | $11.28 | $0.00 | $75.14 | $0.00 | $0.00 | $0.00 | $44.54 |
| 16:30 | $-28.82 | $-9.68 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-38.50 | $45.91 | $6.97 | $0.34 | $0.00 | $53.22 | $0.00 | $0.00 | $0.00 | $14.72 |
| 16:45 | $-33.22 | $-14.32 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-47.54 | $34.42 | $3.48 | $0.00 | $0.00 | $37.90 | $0.00 | $0.00 | $0.00 | $-9.64 |
| 17:00 | $-25.98 | $-3.32 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-29.30 | $22.53 | $0.00 | $0.00 | $0.00 | $22.53 | $0.00 | $0.00 | $0.00 | $-6.77 |
| 17:15 | $-25.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-25.00 | $11.06 | $0.00 | $0.00 | $0.00 | $11.06 | $0.00 | $0.00 | $0.00 | $-13.94 |
| 17:30 | $-25.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-25.00 | $5.64 | $0.00 | $0.00 | $0.00 | $5.64 | $0.00 | $0.00 | $0.00 | $-19.36 |
| 17:45 | $-25.00 | $-0.41 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-25.41 | $2.06 | $0.00 | $0.00 | $0.00 | $2.06 | $0.00 | $0.00 | $0.00 | $-23.35 |
| 18:00 | $-25.00 | $-5.18 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-30.18 | $-0.04 | $0.00 | $0.00 | $0.00 | $-0.04 | $0.00 | $0.00 | $0.00 | $-30.22 |
| 18:15 | $-20.96 | $-3.70 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-24.67 | $-4.21 | $0.00 | $0.00 | $0.00 | $-4.21 | $0.00 | $0.00 | $0.00 | $-28.88 |
| 18:30 | $-2.73 | $-0.99 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-3.73 | $-1.81 | $0.00 | $0.00 | $0.00 | $-1.81 | $0.00 | $0.00 | $0.00 | $-5.53 |
| Total | $-1498.38 | $-84.75 | $-241.32 | $-508.78 | $-107.89 | $-36.04 | $-80.08 | $-2557.23 | $2758.12 | $1984.74 | $1966.76 | $-13.23 | $6696.39 | $0.00 | $49.49 | $49.49 | $4188.65 |
| Date | 02/02/2026 |
02/03/2026 |
02/04/2026 |
02/05/2026 |
02/06/2026 |
02/07/2026 |
Total |
|---|---|---|---|---|---|---|---|
| Daily | $7.88 | $9.62 | $6.18 | $6.26 | $1.15 | $41.48 | $72.56 |
| 06:15 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| 06:30 | $-9.11 | $-9.11 | $-10.32 | $-7.94 | $-9.11 | $0.00 | $-45.59 |
| 06:45 | $-9.11 | $-9.11 | $-10.32 | $-7.94 | $-9.11 | $0.00 | $-45.59 |
| 07:00 | $-7.11 | $-7.11 | $-8.32 | $-5.94 | $-7.11 | $0.00 | $-35.60 |
| 07:15 | $-5.51 | $-5.51 | $-8.32 | $-4.34 | $-5.51 | $0.00 | $-29.21 |
| 07:30 | $-5.99 | $-5.99 | $-2.68 | $-4.81 | $-10.21 | $0.00 | $-29.67 |
| 07:45 | $-5.99 | $-5.99 | $-2.68 | $-4.81 | $-10.21 | $0.00 | $-29.67 |
| 08:00 | $5.31 | $7.52 | $5.21 | $13.46 | $2.45 | $0.00 | $33.95 |
| 08:15 | $7.08 | $9.29 | $6.98 | $15.23 | $4.22 | $0.00 | $42.81 |
| 08:30 | $7.08 | $14.20 | $6.94 | $22.95 | $9.41 | $0.00 | $60.59 |
| 08:45 | $7.08 | $14.20 | $11.52 | $25.70 | $9.41 | $0.00 | $67.92 |
| 09:00 | $15.34 | $16.34 | $20.93 | $24.62 | $17.66 | $0.00 | $94.90 |
| 09:15 | $15.34 | $16.34 | $20.93 | $24.62 | $17.66 | $0.00 | $94.90 |
| 09:30 | $24.43 | $28.60 | $30.02 | $31.65 | $33.67 | $0.00 | $148.38 |
| 09:45 | $24.43 | $28.60 | $30.02 | $31.65 | $33.67 | $0.00 | $148.38 |
| 10:00 | $26.71 | $30.88 | $32.30 | $33.93 | $29.04 | $0.00 | $152.86 |
| 10:15 | $26.71 | $30.88 | $32.30 | $33.93 | $29.04 | $0.00 | $152.86 |
| 10:30 | $24.39 | $28.56 | $34.98 | $36.14 | $24.04 | $0.00 | $148.11 |
| 10:45 | $24.39 | $28.56 | $34.98 | $36.14 | $24.04 | $0.00 | $148.11 |
| 11:00 | $24.39 | $28.56 | $34.98 | $36.14 | $24.04 | $0.00 | $148.11 |
| 11:15 | $24.39 | $28.56 | $34.98 | $36.14 | $24.04 | $0.00 | $148.11 |
| 11:30 | $24.39 | $28.56 | $34.98 | $36.14 | $24.04 | $0.00 | $148.11 |
| 11:45 | $24.39 | $28.56 | $32.78 | $33.39 | $24.04 | $0.00 | $143.16 |
| 12:00 | $42.32 | $46.49 | $44.93 | $45.61 | $35.05 | $0.00 | $214.40 |
| 12:15 | $42.32 | $46.49 | $44.93 | $45.61 | $35.05 | $0.00 | $214.40 |
| 12:30 | $37.25 | $41.42 | $39.86 | $40.55 | $29.99 | $0.00 | $189.06 |
| 12:45 | $37.25 | $41.42 | $39.86 | $40.55 | $29.99 | $0.00 | $189.06 |
| 13:00 | $29.56 | $38.96 | $32.87 | $39.26 | $34.44 | $0.00 | $175.09 |
| 13:15 | $29.56 | $38.96 | $32.87 | $39.26 | $34.44 | $0.00 | $175.09 |
| 13:30 | $34.79 | $38.96 | $33.10 | $39.26 | $34.44 | $0.00 | $180.55 |
| 13:45 | $34.79 | $38.96 | $33.10 | $39.26 | $34.44 | $0.00 | $180.55 |
| 14:00 | $25.26 | $24.20 | $33.10 | $29.02 | $19.67 | $0.00 | $131.26 |
| 14:15 | $25.26 | $24.20 | $33.10 | $29.02 | $19.67 | $0.00 | $131.26 |
| 14:30 | $25.26 | $24.20 | $33.10 | $29.02 | $19.67 | $0.00 | $131.26 |
| 14:45 | $25.26 | $24.20 | $33.10 | $29.02 | $19.67 | $0.00 | $131.26 |
| 15:00 | $21.94 | $24.20 | $29.78 | $29.02 | $16.35 | $0.00 | $121.30 |
| 15:15 | $21.94 | $24.20 | $29.78 | $29.02 | $16.35 | $0.00 | $121.30 |
| 15:30 | $31.05 | $27.39 | $31.62 | $34.97 | $25.46 | $0.00 | $150.49 |
| 15:45 | $31.05 | $27.39 | $29.02 | $34.97 | $25.63 | $0.00 | $148.06 |
| 16:00 | $12.00 | $8.86 | $9.97 | $16.44 | $6.63 | $0.00 | $53.90 |
| 16:15 | $10.95 | $7.60 | $9.97 | $14.85 | $6.41 | $0.00 | $49.78 |
| 16:30 | $11.01 | $8.07 | $10.28 | $15.96 | $7.13 | $0.00 | $52.46 |
| 16:45 | $11.79 | $4.97 | $9.23 | $16.10 | $5.91 | $0.00 | $48.01 |
| 17:00 | $-2.63 | $0.42 | $3.25 | $3.22 | $-0.29 | $0.00 | $3.96 |
| 17:15 | $-4.95 | $-0.93 | $1.48 | $1.70 | $-2.07 | $0.00 | $-4.77 |
| 17:30 | $-6.85 | $-2.83 | $-3.24 | $-3.59 | $-6.78 | $0.00 | $-23.29 |
| 17:45 | $-6.85 | $-2.83 | $-3.24 | $-3.59 | $-6.89 | $0.00 | $-23.40 |
| 18:00 | $-6.85 | $-6.85 | $-6.85 | $-7.55 | $-9.53 | $0.00 | $-37.64 |
| 18:15 | $-6.85 | $-6.85 | $-6.85 | $-7.55 | $-9.53 | $0.00 | $-37.64 |
| 18:30 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total | $776.62 | $876.25 | $946.53 | $1061.68 | $701.64 | $41.48 | $4404.20 |
| LAMP | Hrs | Per Hr | Days | |
|---|---|---|---|---|
| Grant Dennis | $255.38 | 18.0 | $14.19 | 2 |
| Beren Oguz | $238.11 | 15.0 | $15.87 | 5 |
| Elijah Pritchett | $237.69 | 27.0 | $8.80 | 3 |
| Maverick Chamberlin | $201.36 | 27.0 | $7.46 | 3 |
| Nasir Corum | $176.36 | 32.0 | $5.51 | 4 |
| Amir Conteh | $150.71 | 18.0 | $8.37 | 3 |
| Audrey Stiefel | $159.16 | 35.0 | $4.55 | 5 |
| Cleo Johnson | $162.48 | 37.0 | $4.39 | 4 |
| Sophia Stiefel | $154.28 | 35.0 | $4.41 | 5 |
| Julia Belcher | $148.67 | 21.0 | $7.08 | 3 |
| Aisla Ford | $156.97 | 40.0 | $3.92 | 4 |
| William Lipford Jr. | $152.79 | 36.7 | $4.17 | 4 |
| Asiyah Rafhat | $149.55 | 32.0 | $4.67 | 4 |
| Blaine Johnson-Henry | $151.87 | 35.0 | $4.34 | 5 |
| Loralye America | $151.91 | 40.0 | $3.80 | 5 |
| Jalani Smith | $102.66 | 12.0 | $8.56 | 2 |
| Psalmel Eshun | $128.76 | 24.0 | $5.36 | 3 |
| Jordan Jones | $146.01 | 40.0 | $3.65 | 5 |
| Alana Haughton | $99.00 | 18.0 | $5.50 | 2 |
| Alina Burrows | $91.71 | 15.0 | $6.11 | 2 |
| Drayson Hickman | $144.15 | 50.0 | $2.88 | 5 |
| Edward Hopkins | $138.17 | 37.5 | $3.68 | 5 |
| Galdino Guzman | $141.68 | 45.0 | $3.15 | 5 |
| Jacob Pacheco | $78.35 | 13.4 | $5.85 | 2 |
| Cairo Shaver | $130.71 | 48.8 | $2.68 | 5 |
| Zamari Wells | $111.79 | 46.0 | $2.43 | 5 |
| Mathias Rodriguez | $106.13 | 40.0 | $2.65 | 5 |
| Jackson Meade | $32.38 | 6.0 | $5.35 | 2 |
| Luna Carino | $93.71 | 43.8 | $2.14 | 5 |
| Ellie MacLaird | $75.14 | 50.0 | $1.50 | 5 |
| Namaari Cathey | $68.43 | 47.5 | $1.44 | 5 |
| Adam Dickerson | $54.79 | 50.0 | $1.10 | 5 |
| London Murphy | $13.35 | 45.0 | $0.30 | 5 |
| Total | $4404.20 | 1080.6 | $4.08 | 132 |
| Admin | Education | Other | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Admin | Corp | Kitch | Total | Pre | PreK | Prep | Total | Unallocated | Unused | Total | ||
| Daily | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $41.48 | $31.09 | $72.56 | $72.56 |
| 06:15 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| 06:30 | $-33.48 | $0.00 | $0.00 | $-33.48 | $-12.11 | $0.00 | $0.00 | $-12.11 | $0.00 | $0.00 | $0.00 | $-45.59 |
| 06:45 | $-33.48 | $0.00 | $0.00 | $-33.48 | $-12.11 | $0.00 | $0.00 | $-12.11 | $0.00 | $0.00 | $0.00 | $-45.59 |
| 07:00 | $-33.48 | $0.00 | $-26.17 | $-59.65 | $6.47 | $17.58 | $0.00 | $24.05 | $0.00 | $0.00 | $0.00 | $-35.60 |
| 07:15 | $-33.48 | $0.00 | $-26.17 | $-59.65 | $12.86 | $17.58 | $0.00 | $30.44 | $0.00 | $0.00 | $0.00 | $-29.21 |
| 07:30 | $-61.12 | $0.00 | $-26.17 | $-87.30 | $23.15 | $34.47 | $0.00 | $57.62 | $0.00 | $0.00 | $0.00 | $-29.67 |
| 07:45 | $-61.12 | $0.00 | $-26.17 | $-87.30 | $23.15 | $34.47 | $0.00 | $57.62 | $0.00 | $0.00 | $0.00 | $-29.67 |
| 08:00 | $-34.56 | $0.00 | $-26.17 | $-60.73 | $4.72 | $21.78 | $68.18 | $94.69 | $0.00 | $0.00 | $0.00 | $33.95 |
| 08:15 | $-34.56 | $0.00 | $-26.17 | $-60.73 | $13.59 | $21.78 | $68.18 | $103.55 | $0.00 | $0.00 | $0.00 | $42.81 |
| 08:30 | $-34.56 | $0.00 | $-26.17 | $-60.73 | $13.59 | $44.79 | $62.95 | $121.33 | $0.00 | $0.00 | $0.00 | $60.59 |
| 08:45 | $-34.56 | $0.00 | $-26.17 | $-60.73 | $20.92 | $44.79 | $62.95 | $128.66 | $0.00 | $0.00 | $0.00 | $67.92 |
| 09:00 | $-34.56 | $0.00 | $-26.17 | $-60.73 | $42.01 | $44.95 | $68.67 | $155.63 | $0.00 | $0.00 | $0.00 | $94.90 |
| 09:15 | $-34.56 | $0.00 | $-26.17 | $-60.73 | $42.01 | $44.95 | $68.67 | $155.63 | $0.00 | $0.00 | $0.00 | $94.90 |
| 09:30 | $-27.65 | $0.00 | $-26.17 | $-53.82 | $52.65 | $86.11 | $63.44 | $202.20 | $0.00 | $0.00 | $0.00 | $148.38 |
| 09:45 | $-27.65 | $0.00 | $-26.17 | $-53.82 | $52.65 | $86.11 | $63.44 | $202.20 | $0.00 | $0.00 | $0.00 | $148.38 |
| 10:00 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $64.04 | $86.11 | $63.44 | $213.59 | $0.00 | $0.00 | $0.00 | $152.86 |
| 10:15 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $64.04 | $86.11 | $63.44 | $213.59 | $0.00 | $0.00 | $0.00 | $152.86 |
| 10:30 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $68.57 | $86.11 | $54.16 | $208.84 | $0.00 | $0.00 | $0.00 | $148.11 |
| 10:45 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $68.57 | $86.11 | $54.16 | $208.84 | $0.00 | $0.00 | $0.00 | $148.11 |
| 11:00 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $68.57 | $86.11 | $54.16 | $208.84 | $0.00 | $0.00 | $0.00 | $148.11 |
| 11:15 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $68.57 | $86.11 | $54.16 | $208.84 | $0.00 | $0.00 | $0.00 | $148.11 |
| 11:30 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $68.57 | $86.11 | $54.16 | $208.84 | $0.00 | $0.00 | $0.00 | $148.11 |
| 11:45 | $-27.65 | $-6.91 | $-26.17 | $-60.73 | $63.62 | $86.11 | $54.16 | $203.89 | $0.00 | $0.00 | $0.00 | $143.16 |
| 12:00 | $0.00 | $-6.91 | $-20.94 | $-27.85 | $79.87 | $108.22 | $54.16 | $242.25 | $0.00 | $0.00 | $0.00 | $214.40 |
| 12:15 | $0.00 | $-6.91 | $-20.94 | $-27.85 | $79.87 | $108.22 | $54.16 | $242.25 | $0.00 | $0.00 | $0.00 | $214.40 |
| 12:30 | $0.00 | $-6.91 | $-20.94 | $-27.85 | $79.87 | $82.89 | $54.16 | $216.91 | $0.00 | $0.00 | $0.00 | $189.06 |
| 12:45 | $0.00 | $-6.91 | $-20.94 | $-27.85 | $79.87 | $82.89 | $54.16 | $216.91 | $0.00 | $0.00 | $0.00 | $189.06 |
| 13:00 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $54.01 | $65.78 | $89.86 | $209.65 | $0.00 | $0.00 | $0.00 | $175.09 |
| 13:15 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $54.01 | $65.78 | $89.86 | $209.65 | $0.00 | $0.00 | $0.00 | $175.09 |
| 13:30 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $54.01 | $65.78 | $95.33 | $215.12 | $0.00 | $0.00 | $0.00 | $180.55 |
| 13:45 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $54.01 | $65.78 | $95.33 | $215.12 | $0.00 | $0.00 | $0.00 | $180.55 |
| 14:00 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $40.41 | $65.78 | $59.62 | $165.82 | $0.00 | $0.00 | $0.00 | $131.26 |
| 14:15 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $40.41 | $65.78 | $59.62 | $165.82 | $0.00 | $0.00 | $0.00 | $131.26 |
| 14:30 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $40.41 | $65.78 | $59.62 | $165.82 | $0.00 | $0.00 | $0.00 | $131.26 |
| 14:45 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $40.41 | $65.78 | $59.62 | $165.82 | $0.00 | $0.00 | $0.00 | $131.26 |
| 15:00 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $130.78 | $65.78 | $-40.70 | $155.86 | $0.00 | $0.00 | $0.00 | $121.30 |
| 15:15 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $130.78 | $65.78 | $-40.70 | $155.86 | $0.00 | $0.00 | $0.00 | $121.30 |
| 15:30 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $143.50 | $82.26 | $-40.70 | $185.06 | $0.00 | $0.00 | $0.00 | $150.49 |
| 15:45 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $141.07 | $82.26 | $-40.70 | $182.63 | $0.00 | $0.00 | $0.00 | $148.06 |
| 16:00 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $80.41 | $48.75 | $-40.70 | $88.47 | $0.00 | $0.00 | $0.00 | $53.90 |
| 16:15 | $-27.65 | $-6.91 | $0.00 | $-34.56 | $76.29 | $48.75 | $-40.70 | $84.34 | $0.00 | $0.00 | $0.00 | $49.78 |
| 16:30 | $0.00 | $0.00 | $0.00 | $0.00 | $64.94 | $28.22 | $-40.70 | $52.46 | $0.00 | $0.00 | $0.00 | $52.46 |
| 16:45 | $0.00 | $0.00 | $0.00 | $0.00 | $57.95 | $30.76 | $-40.70 | $48.01 | $0.00 | $0.00 | $0.00 | $48.01 |
| 17:00 | $-25.00 | $0.00 | $0.00 | $-25.00 | $15.70 | $18.49 | $-5.23 | $28.96 | $0.00 | $0.00 | $0.00 | $3.96 |
| 17:15 | $-25.00 | $0.00 | $0.00 | $-25.00 | $7.52 | $17.94 | $-5.23 | $20.23 | $0.00 | $0.00 | $0.00 | $-4.77 |
| 17:30 | $-25.00 | $0.00 | $0.00 | $-25.00 | $6.94 | $0.00 | $-5.23 | $1.71 | $0.00 | $0.00 | $0.00 | $-23.29 |
| 17:45 | $-25.00 | $0.00 | $0.00 | $-25.00 | $6.83 | $0.00 | $-5.23 | $1.60 | $0.00 | $0.00 | $0.00 | $-23.40 |
| 18:00 | $-25.00 | $0.00 | $0.00 | $-25.00 | $-7.41 | $0.00 | $-5.23 | $-12.64 | $0.00 | $0.00 | $0.00 | $-37.64 |
| 18:15 | $-25.00 | $0.00 | $0.00 | $-25.00 | $-7.41 | $0.00 | $-5.23 | $-12.64 | $0.00 | $0.00 | $0.00 | $-37.64 |
| 18:30 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total | $-1277.12 | $-179.73 | $-607.19 | $-2064.04 | $2363.12 | $2585.80 | $1446.75 | $6395.68 | $41.48 | $31.09 | $72.56 | $4404.20 |
CURRENTLY This doesnt account for adding teachers when the student wouldmake the class out of ratio.
| Admin | Education | Other | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Admin | Clean | Corp | Kitch | P&C | PTO 1HR | Train | Total | Pre | PreK | Prep | Teacher | Total | NIC | Unallocated | Total | ||
| Net Revenue | $0.00 | $4041.98 | $2806.78 | $2717.09 | $5.29 | $9571.14 | $0.00 | $9571.14 | |||||||||
| Direct Cost | $0.00 | $-1283.86 | $-822.05 | $-750.33 | $-18.53 | $-2874.75 | $0.00 | $-2874.75 | |||||||||
| Gross Profit | $0.00 | $2758.12 | $1984.74 | $1966.76 | $-13.23 | $6696.39 | $0.00 | $6696.39 | |||||||||
| Indirect Labor | $-1498.38 | $-84.75 | $-241.32 | $-508.78 | $-107.89 | $-36.04 | $-80.08 | $-2557.23 | $0.00 | $0.00 | $49.49 | $49.49 | $-2507.74 | ||||
| Labor Adjusted Marginal Profit (LAMP) | $-1498.38 | $-84.75 | $-241.32 | $-508.78 | $-107.89 | $-36.04 | $-80.08 | $-2557.23 | $2758.12 | $1984.74 | $1966.76 | $-13.23 | $6696.39 | $0.00 | $49.49 | $49.49 | $4188.65 |