DEPARTMENT OF FINANCE & OPERATIONS Wilmette Public Schools ACTION ITEM

Size: px
Start display at page:

Download "DEPARTMENT OF FINANCE & OPERATIONS Wilmette Public Schools ACTION ITEM"

Transcription

1 DEPARTMENT OF FINANCE & OPERATIONS Wilmette Public Schools ACTION ITEM Date: May 23, 2016 To: From: Subject: Raymond E. Lechner, Ph.D. Superintendent Gail F. Buscemi Business Manager Adopt the FY17 District 39 Tentative Budget and Approve a Public Budget Hearing Proposed Action by Board of Education Adopt the FY17 Tentative Budget as contained in this report for immediate public display; and further, Approve the publication of notice of a Public Hearing on the Tentative Budget to be held at 7:00 p.m. prior to commencing the regularly scheduled Board of Education meeting on Monday August 29, Background The Board of Education must approve the publication of notice of a Public Hearing and a tentative budget to be placed on public display at least 30 days prior to adopting a final budget. A sufficient period of time exists between this evening s meeting and the regularly scheduled Board meeting in August to allow an approved tentative budget to be publicly posted. The Illinois School Code requires a school district to adopt its budget no later than the first quarter of the fiscal year, September 30. Approval of the action item above will allow the Board to hold a public hearing on the budget and further consider the adoption of the final budget in a timely manner. The Administration recommends adoption of this tentative budget as written and approval of a public hearing on the budget that would immediately precede the regularly scheduled Board meeting in August. Operating Funds Budget Operating Funds budgeted revenues are $68,607,781 and budgeted expenditures are $68,683,375. The budgeted year-end fund balance reflects $32,223,932 or 46.9% of annual expenditures in fund reserve. The Operating Fund revenues are anticipated to increase 1.7%. The majority of this increase is due to the tax levy, which is tied to the 2014 Consumer Price Index (CPI) of 0.8% plus new property growth. A decrease in expenditures for Capital Projects and Other expenses is due to the reduction of planned one-time construction and technology infrastructure improvements. See the chart on the next page.

2 Revenue FY FY INCR (DECR) Local 52,422,186 53,296, % State 13,847,233 14,130, % Federal 1,188,014 1,181, % Other 577, % TOTAL $68,034,806 $68,607, % Expenditures FY FY INCR (DECR) Salaries & Benefits 54,816,377 55,432, % Purchased Services 4,756,595 4,814, % Supplies & Materials 3,654,739 3,414, % Capital Outlay 1,902,952 1,438, % Other 6,285,528 3,583, % Permanent Transfer % TOTAL $71,416,191 $68,683, % Non-Operating Funds The capital budget consists of three funds, Debt Service, Capital Projects and Fire Prevention/Life Safety. The Debt Service Fund reflects a commitment to repay long-term debt in the form of outstanding bonds. Debt Service obligation payments for FY17 are included in the budget as presented. The Capital Projects Fund will be used to pay for the costs related to approved construction and improvements at Harper and Wilmette Junior High School this summer. There are no revenue or expenditures in the Life Safety Fund for FY 17. A new 10-year Life Safety study will be done in FY 17 and a list of projects that qualify as Life Safety will be identified. Fund Balances The Operating Funds budget reflects an organization s day-to-day operations. This is the budget the state examines most closely to assess the over-all financial stability of each school district. In FY17, the tentative budget expenditures are expected to exceed revenues by $75,594 resulting in an estimated ending balance of $32,223,932. The FY17 annual expenditures include one-time planned capital projects for which revenues in the Operations & Maintenance Fund will be utilized and are reflected in the operating fund balances. Operating Funds Budget Beginning Balance (FY16 Budget) 7/1/16 $32,299,526 Revenues $68,607,781 Expenditures $68,683,375 Estimated Ending Balance 6/30/17 $32,223,932

3 Non-Operating Funds are used to finance Fire Prevention/Life Safety projects and to pay the district s bonded indebtedness. Non-Operating Funds Budget Beginning Balance (FY16 Budget) 7/1/16 $1,958,454 Revenues $3,709,839 Expenditures $3,871,500 Estimated Ending Balance 6/30/17 $1,796,793 Operating and Non-Operating Funds can be combined to reflect all of the funds in the budget. The All Funds version of our budget is reflected in the official state budget documentation. All Funds Budget Beginning Balance (FY16 Budget) 7/1/16 $34,257,981 Revenues $69,822,869 Expenditures $70,060,124 Estimated Ending Balance 6/30/17 $34,020,726 The ending balance for all funds represents the total restricted and unrestricted reserves projected to be available to the district at the end of the budgeted fiscal year. Summary Based on current data and information available to date, the Tentative FY17 Budget reflects a sound representation of the financial position of the district. Adjustments throughout the Operating Funds will continue to be made as appropriate. Any revisions to the tentative budget shall be incorporated to reflect the most current information available prior to the approved budget in August. The Board will have had an opportunity to discuss the proposed tentative budget during discussion of the information item. The budget can be adjusted at any time prior to final approval. The Administration recommends approval of this tentative budget as written and publication of notice of a public hearing on this budget that would immediately precede the regularly scheduled Board meeting in August. Attachments Recommended for approval by the Board of Education Raymond E. Lechner, Ph.D. Superintendent

4 For Publication in the Pioneer Press Wilmette Life On Thursday, May 26, 2016 Ad Copy Notice of a Public Hearing Notice is hereby given that the Board of Education of Wilmette Public Schools District 39 will hold a Public Hearing on the District 39 Budget for the fiscal year beginning July 1, 2016 and ending June 30, 2017; said Public Hearing will be held at 7:00 p.m. on the 29 th day of August 2016, at the Mikaelian Education Center, 615 Locust Road, Wilmette, IL. The budget will be on file for public inspection on the District s website at at the Mikaelian Education Center, 615 Locust Road, Wilmette beginning at 8:00 a.m. on the 26 th day of May, Dr. Raymond Lechner, Secretary Board of Education

5 WILMETTE PUBLIC SCHOOLS DISTRICT TENTATIVE BUDGET FISCAL YEAR 2017

6 P. 1 of 27 OPERATING FUNDS SUMMARY FUNDS Educational 55,424,103 57,251,777 57,482, , % Tort 769, , ,669 (81,801) % Operations & Maintenance 6,618,566 7,006,628 7,255, , % Transportation 1,865,175 1,588,268 1,766, , % IMRF/Social Security 1,627,044 1,496,379 1,490,474 (5,905) -0.39% Working Cash 98, , ,054 2, % TOTAL REV. ALL FUNDS 66,402,989 68,034,806 68,607, , % FUNDS Educational 53,734,105 57,446,702 57,302,508 (144,194) -0.25% Tort 565, , ,181 (2,181) -0.35% Operations & Maintenance 7,477,505 9,967,274 7,359,026 (2,608,248) % Transportation 1,504,391 1,709,458 1,686,620 (22,838) -1.34% IMRF/Social Security 1,569,088 1,672,395 1,717,040 44, % Working Cash % TOTAL EXPEND. ALL FUNDS 64,850,715 71,416,191 68,683,375 (2,732,816) -3.83% EXCESS OR (DEFICIT) REV. OVER EXPEND. 1,552,274 (3,381,385) (75,594) FUND BAL. - JULY 1ST 34,128,637 35,680,911 32,299,526 BUDGETED FUND BAL. - JUNE 30 35,680,911 32,299,526 32,223,932 Fund Balance as a % of Expenditures 55.0% 45.2% 46.9%

7 P. 2 of 27 OPERATING FUNDS SUMMARY $ % ACTUAL BUDGET BUDGET INCREASE/(DECR) INCREASE/(DECR) BY SOURCE Tax Levy 47,456,359 48,092,062 48,851, , % Other Local Revenue 4,388,558 4,330,124 4,444, , % State Revenue 13,074,761 13,847,233 14,130, , % Federal Revenue 1,189,842 1,188,014 1,181,089 (6,925) -0.58% Other Financing Sources 293, ,373 0 (577,373) % TOTAL OPERATING FUNDS 66,402,989 68,034,806 68,607, , % OPERATING FUNDS SUMMARY $ % ACTUAL BUDGET BUDGET INCREASE/(DECR) INCREASE/(DECR) BY OBJECT Salaries 35,417,279 36,948,211 36,931,919 (16,292) -0.04% Benefits 15,965,978 17,868,166 18,500, , % Purchased Services 4,238,988 4,756,595 4,814,633 58, % Supplies 3,418,658 3,654,739 3,414,552 (240,187) -6.57% Capital Outlay 3,922,021 1,902,952 1,438,309 (464,643) % Other Expenses 1,887,789 6,285,528 3,583,065 (2,702,463) % TOTAL OPERATING FUNDS 64,850,715 71,416,191 68,683,375 (2,732,816) -3.83% BY FUNCTION Instruction 30,872,109 32,021,579 32,289, , % Instructional Support 3,745,580 3,985,110 4,172, , % Support Services 19,317,653 18,987,395 18,422,438 (564,957) -2.98% Community Services 123, , ,000 10, % Non Programmed Charges 9,907,025 11,159,751 11,162,956 3, % Debt Service 0 195, , % Transfers 884,888 4,935,646 2,299,040 (2,636,606) % TOTAL OPERATING FUNDS 64,850,715 71,416,191 68,683,375 (2,732,816) -3.83%

8 P. 3 of 27 EDUCATIONAL FUND LOCAL Tax Levy 37,922,317 38,255,533 38,830, , % Corp. Property Replacement Tax 485, , , % Tuition 492, , ,000 10, % Investment Earnings 57,635 25,000 43,000 18, % Food Service 1,293,582 1,325,000 1,384,000 59, % Student Fees 1,181,465 1,123,000 1,158,500 35, % Other Local Revenue 187, , ,029 (15,595) -7.13% TOTAL LOCAL REVENUE 41,621,072 41,897,157 42,578, , % STATE General State Aid 1,098, ,593 1,133, , % Special Education 1,761,454 1,653,941 1,582,469 (71,472) -4.32% Bilingual Education 11,861 15,857 20,594 4, % Reading Improvement % National Board Certification % State Library Grant 2,732 2,715 2,212 (503) % Other State Aid % TRS Match 9,738,973 10,984,127 10,984, % TOTAL STATE REVENUE 12,613,188 13,589,233 13,722, , % FEDERAL AARA Education Funds Programs % Food Service Aid 37,873 37,500 37, % Low Income Title 1 143, , , % IASA Title IV Drug Free % IDEA Flow Through 870, , , % ARRA-General State Aid % Medicare Title XIX 67,817 55,000 55, % IASA Title II Teacher Quality 47,553 47,951 47, % Other Federal Aid 22,646 37,439 30,514 (6,925) % TOTAL FEDERAL REVENUE 1,189,842 1,188,014 1,181,089 (6,925) -0.58% OTHER FINANCING SOURCES Permanent Transfers % Sale of Equipment % Capital Leases 0 577,373 0 (577,373) % TOTAL OTH. FINANCING SOURCES 0 577,373 0 (577,373) % TOTAL ED. FUND 55,424,103 57,251,777 57,482, , %

9 P. 4 of 27 EDUCATIONAL FUND REGULAR PROGRAMS Salaries 13,286,322 13,926,759 13,564,613 (362,146) -2.60% Benefits 1,333,722 1,446,360 1,662, , % Purchased Services % Supplies 215, , ,352 5, % Capital Outlay 656, , ,912 (5,000) -4.51% TOTAL REGULAR PROGRAMS 15,492,756 15,712,043 15,566,087 (145,956) -0.93% ART Salaries 578, , ,853 2, % Benefits 83,166 89,858 97,953 8, % Purchased Services % Supplies 16,444 15,888 16, % TOTAL ART 678, , ,194 11, % INSTRUMENTAL MUSIC Salaries 292, , ,138 (8,171) -2.71% Benefits 30,762 30,090 25,465 (4,625) % Purchased Services 32,561 31,145 31, % Supplies 28,045 24,797 24, % Capital Outlay 3,212 9,756 9, % TOTAL INSTRUMENTAL MUSIC 386, , ,312 (12,785) -3.22% VOCAL MUSIC Salaries 559, , ,298 77, % Benefits 77,979 78,803 90,744 11, % Purchased Services 22,285 24,322 24, % Supplies 16,052 16,626 16, % Capital Outlay 0 1,000 1, % TOTAL VOCAL MUSIC 676, , ,990 89, %

10 P. 5 of 27 EDUCATIONAL FUND DRAMA Salaries 199, , ,915 10, % Benefits 20,377 22,291 31,104 8, % Purchased Services % Supplies 1,547 1,562 1, % TOTAL DRAMA 221, , ,581 19, % WORLD LANGUAGES (5-8) Salaries 825, , ,303 24, % Benefits 107, , , % Purchased Services % Supplies 4,701 5,767 5, % TOTAL WORLD LANG. (5-8) 937, ,059 1,023,579 24, % WORLD LANGUAGES (K-4) Salaries 467, , ,459 31, % Benefits 28,768 20,912 59,118 38, % Purchased Services 150 2,000 2, % Supplies 4,675 3,712 3, % TOTAL WORLD LANG. (K-4) 500, , ,289 69, % PHYSICAL EDUCATION Salaries 1,514,002 1,572,039 1,483,269 (88,770) -5.65% Benefits 156, , ,366 18, % Purchased Services % Supplies 11,662 11,603 11, % TOTAL PHYSICAL EDUCATION 1,682,566 1,754,978 1,684,338 (70,640) -4.03%

11 P. 6 of 27 EDUCATIONAL FUND TECHNOLOGY INSTRUCTION Salaries 738, , ,899 (1,084) -0.14% Benefits 67,598 74, ,412 45, % Purchased Services % Supplies 30,471 30,163 35,163 5, % TOTAL TECH. INSTRUCTION 836, , ,474 49, % TITLE V/INNOVATIVE ED. PROG. Salaries % Benefits % Purchased Services % Supplies % TOTAL TITLE VI/Innovative Ed. Prog % BILINGUAL EDUCATION Salaries 286, , ,657 63, % Benefits 33,955 32,700 65,971 33, % Purchased Services 2,019 1,940 1, % Supplies 3,749 15,831 15, % Other Expenses 11,566 15,264 15, % TOTAL BILINGUAL EDUCATION 337, , ,663 96, % READING PROGRAM Salaries 449, , ,024 81, % Benefits 42,436 42,995 60,633 17, % Purchased Services % Supplies % TOTAL READING PROGRAM 491, , ,657 99, %

12 P. 7 of 27 EDUCATIONAL FUND DIFFERENTIATED CURRICULUM Salaries 583, , ,476 6, % Benefits 66,934 75,539 74,759 (780) -1.03% Purchased Services % Supplies % TOTAL DIFFERENTIATED CUR. 650, , ,235 5, % IDEA Salaries 621, ,765 0 (620,765) % Benefits 96,408 96,857 0 (96,857) % Purchased Services 54,023 58,072 58, % Supplies 35,753 33,199 33, % Capital Outlay 14,452 5,940 5, % TOTAL IDEA 822, ,833 97,211 (717,622) % TITLE II-TEACHER QUALITY Salaries % Benefits % Purchased Services 47,553 47,951 47, % Supplies % TOTAL TITLE II-TEACHER QUALITY 47,553 47,951 47, % TITLE IV/Drug Free Salaries % Benefits % Purchased Services % Supplies % TOTAL TITLE IV/Drug Free %

13 P. 8 of 27 EDUCATIONAL FUND TITLE XIX/Medicaid Salaries % Benefits % Purchased Services % Supplies 11,808 30,423 30, % Capital Outlay 26,731 20,000 20, % TOTAL TITLE XIX/Medicaid 38,539 50,423 50, % TITLE I/Low Income Salaries 71,164 73,702 0 (73,702) % Benefits 24,438 27,594 0 (27,594) % Purchased Services 43,047 17,345 17, % Supplies 5,140 1,050 1, % TOTAL TITLE I/Low Income 143, ,691 18,395 (101,296) % CROSS CATEGORICAL Salaries 4,219,530 4,445,101 5,024, , % Benefits 589, , , , % Purchased Services 26,653 50,247 58,700 8, % Supplies 15,983 32,750 32, % Capital Outlay 0 10,000 10, % Other Expenses % TOTAL CROSS CATEGORICAL 4,851,759 5,244,291 6,033, , % EARLY CHILDHOOD Salaries 631, , ,175 92, % Benefits 112, , ,803 33, % Purchased Services 1,150 4,240 4, % Supplies 4,371 5,510 5, % Capital Outlay 0 1,500 1, % TOTAL EARLY CHILDHOOD 749, , , , %

14 P. 9 of 27 EDUCATIONAL FUND CO-CURRICULAR Salaries 80,326 81,000 81, % Benefits 1,019 1,100 1, % Purchased Services 11,858 11,000 11, % Supplies 19,314 12,000 12, % TOTAL CO-CURRICULAR 112, , , % SUMMER SCHOOL Salaries 267, , , % Benefits 2,690 4,100 4, % Purchased Services % Supplies 21,268 30,000 30, % TOTAL SUMMER SCHOOL 292, , , % SPECIAL ED EXT SCHOOL YR Salaries 361 1,000 1, % Benefits % Purchased Services % Supplies % Tuition 66, , , % TOTAL SPEC ED EXT SCHOOL YR 67, , , % OCCUP & PHY THERAPY Salaries 373, , , , % Benefits 23,611 40,555 45,653 5, % Purchased Services 68,132 6,150 6, % Supplies 6 5,300 5, % Other Expenses % TOTAL OCCUP & PHY THERAPY 464, , , , %

15 P. 10 of 27 EDUCATIONAL FUND SOCIAL WORKER SERVICES Salaries 796, , ,041 (19,926) -2.39% Benefits 77,182 85,848 95,948 10, % Purchased Services 0 1,640 1, % Supplies 1,045 1,575 1, % TOTAL SOCIAL WORKER SERVICES 874, , ,204 (9,826) -1.06% HEALTH SERVICES Salaries 224, , ,897 9, % Benefits 45,338 45,768 33,918 (11,850) % Purchased Services 6,615 16,850 96,850 80, % Supplies 5,214 7,000 7, % Other Expenses % TOTAL HEALTH SERVICES 281, , ,965 77, % PSYCHOLOGICAL SERVICES Salaries 421, , ,364 59, % Benefits 38,495 47,686 60,289 12, % Purchased Services 553 2,250 2, % Supplies 1,455 3,800 3, % Capital Outlay % TOTAL PSYCHOLOGICAL SERVICES 462, , ,503 71, % SPEECH/LANGUAGE SERVICES Salaries 649, , ,776 4, % Benefits 71,045 79,197 86,548 7, % Purchased Services 0 24,803 3,350 (21,453) % Supplies 2,048 3,700 3, % TOTAL SPEECH SERVICES 722, , ,374 (9,797) -1.26%

16 P. 11 of 27 EDUCATIONAL FUND MEDIA CENTERS Salaries 756, , ,619 (43,368) -5.98% Benefits 108, , ,627 (7,801) -5.80% Purchased Services 14,718 25,562 18,205 (7,357) % Supplies 57,680 76,895 73,572 (3,323) -4.32% Capital Outlay 1,818 1,000 0 (1,000) % Other Expenses 0 1,000 0 (1,000) % TOTAL MEDIA CENTERS 939, , ,023 (63,849) -6.62% BOARD OF EDUCATION Salaries 59,377 69,122 70,504 1, % Benefits 3,732 8,208 8, % Purchased Services 71, , ,370 20, % Supplies 13,541 10,000 10, % Other Expenses 6,110 10,000 10, % TOTAL BOARD OF EDUCATION 154, , ,473 21, % ADMINISTRATIVE SERVICES Salaries 299, , ,531 6, % Benefits 58,941 61,030 62,937 1, % Purchased Services 9,064 7,985 7, % Supplies 1,778 1,500 1, % Capital Outlay 0 1,000 1, % Other Expenses 13,737 14,500 14, % TOTAL ADMINISTRATIVE SERVICES 383, , ,453 8, % STUDENT SERVICES Salaries 298, , ,067 6, % Benefits 59,873 63,209 66,006 2, % Purchased Services 5,121 6,184 6, % Supplies 1,143 2,284 2, % Capital Outlay 0 1,000 0 (1,000) % Other Expenses 0 1,125 1, % TOTAL STUDENT SERVICES 365, , ,666 8, %

17 P. 12 of 27 EDUCATIONAL FUND SCHOOL OFFICES Salaries 1,518,749 1,503,112 1,552,604 49, % Benefits 336, , ,542 5, % Purchased Services 13,961 20,074 20, % Supplies 90,308 89,222 92,428 3, % Capital Outlay 0 3,490 1,390 (2,100) % Other Expenses 1,715 5,633 4,775 (858) % TOTAL SCHOOL OFFICES 1,960,761 1,971,774 2,027,513 55, % BUSINESS SUPPORT SERVICES Salaries 76,115 83,107 85,690 2, % Benefits 4,834 5,260 6, % Purchased Services 2,446 4,200 5,200 1, % Supplies 3,785 5,600 5, % Other Expenses 1,414 2,200 2, % TOTAL BUSINESS SUPPORT SERV 88, , ,878 4, % FISCAL SERVICES Salaries 205, , ,690 8, % Benefits 31,499 34,248 36,586 2, % Purchased Services 10,541 24,000 24, % Supplies % Capital Outlay 2,199 4,000 3,000 (1,000) % Other Expenses 41,588 50,000 50, % TOTAL FISCAL SERVICES 291, , ,276 9, % FOOD SERVICES Salaries 746, , ,757 (41,448) -5.52% Benefits 85, , ,752 43, % Purchased Services 10,348 15,700 16, % Supplies 921, , ,750 45, % Capital Outlay 9,504 10,000 15,000 5, % TOTAL FOOD SERVICES 1,773,666 1,807,030 1,860,514 53, %

18 P. 13 of 27 EDUCATIONAL FUND CURRICULUM & STAFF SERVICES Salaries 648, , ,044 (43,226) -6.68% Benefits 64,741 65,823 56,874 (8,949) % Purchased Services 27,857 41,400 64,900 23, % Supplies 651, , ,425 (353,665) % Capital Outlay 24,701 3,000 3, % Other Expenses 4,411 3,000 3, % TOTAL CUR & STAFF SERVICES 1,421,973 1,462,583 1,080,243 (382,340) % INFORMATION PROCESSING Salaries % Benefits % Purchased Services 210, , ,444 5, % Supplies 7,727 8,500 8, % TOTAL INFORMATION PROCESSING 218, , ,944 5, % HUMAN RESOURCES SERVICES Salaries 314, , ,294 5, % Benefits 45,990 44,771 54,651 9, % Purchased Services 55,623 72,592 72, % Supplies 2,083 3,000 3, % Other Expenses 1,604 3,000 3, % TOTAL HUMAN RESOURCES SERV 419, , ,537 15, % TECHNOLOGY SUPPORT SERV Salaries 396, , ,305 48, % Benefits 63,081 89,024 61,609 (27,415) % Purchased Services 184, ,959 93,200 (70,759) % Supplies 264, , ,000 46, % Capital Outlay 733,120 1,257, ,000 (457,289) % TOTAL TECH SUPPORT SERV 1,641,064 2,188,573 1,728,114 (460,459) %

19 P. 14 of 27 EDUCATIONAL FUND CHILD CARE SERVICES Salaries 100, , ,700 10, % Benefits % Purchased Services (500) % Supplies 22,289 23,500 24, % TOTAL CHILD CARE SERVICES 123, , ,000 10, % OTHER SUPPORT SERVICES Benefits 367, , ,000 47, % OTHER SUPPORT SERVICES 367, , ,000 47, % TUITION EXPENSE Regular Programs 67,767 77,000 77, % Special Programs 785, , ,000 (64,000) -7.59% TOTAL TUITION EXPENSE 853, , ,000 (64,000) -6.96% DEBT SERVICE Principal Payments- Capital Lease 0 195, ,224 (6,486) -3.31% Interest Payments-Lease 0 0 6,487 6, % TOTAL DEBT SERVICE 0 195, , % NONPROGRAMMED CHARGES Payments for Special Ed Programs 168, , ,829 3, % TRS Match 9,738,973 10,984,127 10,984, % Permanent Transfer 0 0 TOTAL NONPROGRAM CHARGES 9,907,025 11,159,751 11,162,956 3, % TOTAL EDUCATIONAL FUND 53,734,105 57,446,702 57,302,508 (144,194) -0.25% EDUCATIONAL FUND $ % ACTUAL BUDGET BUDGET INCREASE/(DECR) INCREASE/(DECR) BY OBJECT Salaries 33,560,951 35,021,800 35,017,927 (3,873) -0.01% Benefits 14,102,156 15,866,224 16,461, , % Purchased Services 1,101,769 1,201,155 1,243,943 42, % Supplies 2,493,858 2,567,454 2,317,267 (250,187) -9.74% Capital Outlay 1,472,536 1,440, ,309 (462,378) % Other Expenses 1,002,836 1,349,382 1,283,525 (65,857) -4.88% TOTAL EDUCATIONAL FUND 53,734,105 57,446,702 57,302,508 (144,194) -0.25% BY OBJECT

20 P. 15 of 27 TORT FUND LOCAL Tax Levy 768, , ,669 (82,401) % Investment Earnings 1, , % Rentals % Other Local Revenue % TOTAL LOCAL REVENUE 769, , ,669 (81,801) % TOTAL TORT FUND 769, , ,669 (81,801) % TORT FUND TORT FUND Salaries 190, , ,435 (55) -0.03% Benefits 32,352 34,372 32,246 (2,126) -6.19% Purchased Services 343, , , % Supplies & Materials % Other % TOTAL TORT FUND 565, , ,181 (2,181) -0.35%

21 P. 16 of 27 OPERATIONS & MAINTENANCE FUND LOCAL Tax Levy 6,199,563 6,905,128 7,155, , % Investment Earnings 5,283 1, (1,000) % Rentals 35,569 40,000 40, % Other Local Revenue 84,683 60,000 60, % TOTAL LOCAL REVENUE 6,325,097 7,006,628 7,255, , % OTHER FINANCING SOURCES State Grant Revenue 288, % Sale of Equipment 4, % Sale of Bonds % TOTAL OTHER FINANCING SOURCES 293, % TOTAL O & M FUND 6,618,566 7,006,628 7,255, , % OPERATIONS & MAINTENANCE FUND FACILITIES IMPROVEMENTS Capital Outlay 2,409, , ,000 (2,265) -0.59% Architecture Engineering Services 570, , ,000 (55,970) % TOTAL FACILITIES IMPROVEMENTS 2,980, , ,000 (58,235) -6.59% OPERATIONS Salaries 1,277,498 1,365,496 1,340,154 (25,342) -1.86% Benefits 230, , ,264 7, % Purchased Services 787,752 1,000,020 1,094,540 94, % Supplies 802, , , % Capital Outlay 25,437 50,000 50, % Other Expenses % TOTAL OPERATIONS 3,124,170 3,631,446 3,707,798 76, % MAINTENANCE Salaries 333, , ,863 12, % Benefits 19,967 22,866 10,075 (12,791) % Purchased Services 0 11,750 12,750 1, % Supplies 120, , ,500 10, % Capital Outlay 14,665 30,000 30, % Other Expenses % TOTAL MAINTENANCE 488, , ,188 10, % DEBT SERVICE GOW's Interest % Lease/Purchase % Property Purchase % TOTAL DEBT SERVICE % OTHER FINANCING USES OTHER 884,888 4,935,646 2,299,040 (2,636,606) % TOTAL OTHER FINANCING USES 884,888 4,935,646 2,299,040 (2,636,606) % TOTAL O & M FUND 7,477,505 9,967,274 7,359,026 (2,608,248) %

22 P. 17 of 27 TRANSPORTATION FUND LOCAL Tax Levy 861, , ,218 21, % Transportation Fees 535, , ,000 4, % Investment Earnings 1, ,000 1, % Other Local Revenue 4, % TOTAL LOCAL REVENUE 1,403,602 1,330,268 1,358,218 27, % STATE Regular Aid 6,951 8,000 8, % Special Education Aid 454, , , , % Other State Aid % TOTAL STATE REVENUE 461, , , , % OTHER FINANCING SOURCES Sale of Equipment % TOTAL OTHER FINANCING SOURCES % TOTAL TRANSPORTATION FUND 1,865,175 1,588,268 1,766, , % TRANSPORTATION FUND PUPIL TRANSPORTATION Salaries 55,102 51,594 52, % Benefits 11,607 12,219 12, % Purchased Services 1,435,571 1,641,200 1,616,900 (24,300) -1.48% Supplies & Materials 2,047 3,945 3, % Other % TOTAL PUPIL TRANS. 1,504,391 1,709,458 1,686,620 (22,838) -1.34% OTHER FINANCING USES Permanent Transfer % TOTAL OTHER FINANCING USES % TOTAL TRANSPORTATION FUND 1,504,391 1,709,458 1,686,620 (22,838) -1.34%

23 P. 18 of 27 IMRF/SOCIAL SECURITY FUND LOCAL Tax Levy 1,607,484 1,478,079 1,470,874 (7,205) -0.49% Corporate Property Replacement Tax 17,600 17,600 17, % Investment Earnings 1, ,000 1, % Other Local Revenue % TOTAL LOCAL REVENUE 1,627,044 1,496,379 1,490,474 (5,905) -0.39% STATE Regular Aid % TOTAL STATE REVENUE % TOTAL IMRF/SS FUND 1,627,044 1,496,379 1,490,474 (5,905) -0.39% IMRF/SOCIAL SECURITY FUND RETIREMENT IMRF 683, , ,935 23, % FICA 403, , ,362 12, % Medicare 482, , ,743 8, % TOTAL RETIREMENT 1,569,088 1,672,395 1,717,040 44, % TOTAL IMRF/SS FUND 1,569,088 1,672,395 1,717,040 44, % OTHER FINANCING USES Permanent Transfer % TOTAL OTHER FINANCING USES % TOTAL IMRF/SS FUND 1,569,088 1,672,395 1,717,040 44, %

24 P. 19 of 27 WORKING CASH FUND LOCAL Tax Levy 97, , ,854 1, % Investment Earnings 1, , % Bond Sale % TOTAL LOCAL REVENUE 98, , ,054 2, % TOTAL WORKING CASH FUND 98, , ,054 2, % WORKING CASH FUND PERMANENT TRANSFER % TOTAL WORKING CASH FUND %

25 P. 20 of 27 NON OPERATING FUNDS (CAPITAL FUNDS) SUMMARY FUNDS Debt Service 4,338,455 2,402,209 2,208,017 (194,192) -8.08% Capital Projects 0 4,136,703 1,501,822 (2,634,881) % Life Safety 3, (50) % TOTAL REV. ALL FUNDS 4,342,212 6,538,962 3,709,839 (2,829,123) % FUNDS Debt Service 4,422,634 2,352,515 2,369,678 17, % Capital Projects 0 4,136,703 1,501,822 (2,634,881) % Life Safety 164,768 19,000 0 (19,000) % TOTAL EXPEND. ALL FUNDS 4,587,402 6,508,218 3,871,500 (2,636,718) % EXCESS OR (DEFICIT) OVER (245,190) 30,744 (161,661) FUND BAL. - JULY 1 2,172,901 1,927,710 1,958,454 BUDGETED FUND BAL.-JUNE 30 1,927,710 1,958,454 1,796,793

26 P. 21 of 27 DEBT SERVICE FUND LOCAL Tax Levy 1,405,511 1,406,556 1,213,589 (192,967) % Bond Sale 2,045, % Investment Earnings 3,056 1,000 1, % Transfers 884, , ,928 (1,725) -0.17% Other % TOTAL LOCAL 4,338,455 2,402,209 2,208,017 (194,192) -8.08% TOTAL DEBT SERVICE FUND 4,338,455 2,402,209 2,208,017 (194,192) -8.08% DEBT SERVICE FUND DEBT SERVICE Principal-Bonds 855,000 1,470,000 1,535,000 65, % Interest-Bonds 752, , ,454 (41,351) -6.07% Service Charge 25,250 6,000 6, % Other debt service payments-principal 775, % Principal - Refunding 2004 Bonds 2,015, % Principal - Capital Leases 0 195, ,224 (6,486) -3.31% TOTAL DEBT SERVICE FUND 4,422,634 2,352,515 2,369,678 17, %

27 P. 22 of 27 CAPITAL PROJECTS FUND LOCAL Tax Levy % Investment Earnings % Transfers 0 4,136,703 1,501,822 (2,634,881) % Other Revenue % TOTAL LOCAL 0 4,136,703 1,501,822 (2,634,881) % TOTAL CAPITAL PROJECTS FUND 0 4,136,703 1,501,822 (2,634,881) % CAPITAL PROJECTS FUND CAPITAL IMPROVEMENTS Purchased Services % Capital Outlay 0 4,136,703 1,501,822 (2,634,881) % Other % Transfers % TOTALCAPITAL PROJECTS FUND 0 4,136,703 1,501,822 (2,634,881) %

28 P. 23 of 27 LIFE SAFETY FUND LOCAL Tax Levy 3, % Bond Sale % Investment Earnings (50) % Other Revenue % TOTAL LOCAL 3, (50) % TOTAL LIFE SAFETY FUND 3, (50) % LIFE SAFETY FUND CAPITAL IMPROVEMENTS Purchased Services 4,412 4,000 0 (4,000) % Capital Outlay 160,356 15,000 0 (15,000) % Other % Transfers % TOTAL LIFE SAFETY FUND 164,768 19,000 0 (19,000) %

29 P. 24 of 27 ALL FUNDS SUMMARY FUNDS Operating 66,402,989 68,034,806 68,607, , % Non Operating (Capital) 4,342,212 6,538,962 3,709,839 (2,829,123) % TOTAL REV. ALL FUNDS 70,745,201 74,573,768 72,317,620 (2,256,148) -3.03% FUNDS Operating 64,850,715 71,416,191 68,683,375 (2,732,816) -3.83% Non Operating (Capital) 4,587,402 6,508,218 3,871,500 (2,636,718) % TOTAL EXPEND. ALL FUNDS 69,438,117 77,924,409 72,554,875 (5,369,534) -6.89% EXCESS OR (DEFICIT) REV OVER EXPEND 1,307,084 (3,350,641) (237,255) FUND BAL - JULY 1 36,301,538 37,608,622 34,257,981 BUDGETED FUND BAL. - JUNE 30 37,608,622 34,257,981 34,020,726

30 P. 25 of 27 OPERATING FUND BALANCES EDUCATIONAL FUND TOTAL 55,424,103 57,251,777 57,482, , % TOTAL 53,734,105 57,446,702 57,302,508 (144,194) -0.25% EXCESS OR (DEFICIT) OVER 1,689,998 (194,925) FUND BALANCE-JULY 1ST 27,439,738 29,129,735 FUND BAL.-BUDGETED JUNE 30TH 29,129,735 28,934,810 TORT FUND TOTAL 769, , ,669 (81,801) % TOTAL 565, , ,181 (2,181) -0.35% EXCESS OR (DEFICIT) OVER 204,230 (29,892) FUND BALANCE-JULY 1ST 734, ,262 FUND BAL.-BUDGETED JUNE 30TH 938, ,370 OPERATIONS & MAINT. FUND TOTAL 6,618,566 7,006,628 7,255, , % TOTAL 7,477,505 9,967,274 7,359,026 (2,608,248) % EXCESS OR (DEFICIT) OVER (858,939) (2,960,646) FUND BALANCE-JULY 1ST 3,849,357 2,990,418 FUND BAL.-BUDGETED JUNE 30TH 2,990,418 29,772 TRANSPORTATION FUND TOTAL 1,865,175 1,588,268 1,766, , % TOTAL 1,504,391 1,709,458 1,686,620 (22,838) -1.34% EXCESS OR (DEFICIT) OVER 360,784 (121,190) FUND BALANCE-JULY 1ST 553, ,394 FUND BAL.-BUDGETED JUNE 30TH 914, ,204

31 P. 26 of 27 OPERATING FUND BALANCES IMRF/SOCIAL SECURITY FUND TOTAL 1,627,044 1,496,379 1,490,474 (5,905) -0.39% TOTAL 1,569,088 1,672,395 1,717,040 44, % EXCESS OR (DEFICIT) OVER 57,956 (176,016) FUND BALANCE-JULY 1ST 947,239 1,005,195 FUND BAL.-BUDGETED JUNE 30TH 1,005, ,179 WORKING CASH FUND TOTAL 98, , ,054 2, % TOTAL % EXCESS OR (DEFICIT) OVER 98, ,284 FUND BALANCE-JULY 1ST 604, ,908 FUND BAL.-BUDGETED JUNE 30TH 702, ,192 TOTAL OPERATING FUNDS TOTAL 66,402,989 68,034,806 68,607, , % TOTAL 64,850,715 71,416,191 68,683,375 (2,732,816) -3.83% EXCESS OR (DEFICIT) OVER 1,552,274 (3,381,385) FUND BALANCE-JULY 1ST 34,128,637 35,680,911 FUND BAL.-BUDGETED JUNE 30TH 35,680,911 32,299,526

32 P. 27 of 27 NON OPERATING FUNDS (CAPITAL FUNDS) BALANCES DEBT SERVICE FUND TOTAL 4,338,455 2,402,209 2,208,017 (194,192) -8.08% TOTAL 4,422,634 2,352,515 2,369,678 17, % EXCESS OR (DEFICIT) OVER (84,179) 49,694 FUND BALANCE-JULY 1ST 1,992,290 1,908,110 FUND BAL.-BUDGETED JUNE 30TH 1,908,110 1,957,804 CAPITAL PROJECTS TOTAL 0 4,136,703 1,501,822 (2,634,881) % TOTAL 0 4,136,703 1,501,822 (2,634,881) % EXCESS OR (DEFICIT) OVER 0 0 FUND BALANCE-JULY 1ST 0 0 FUND BAL.-BUDGETED JUNE 30TH 0 0 LIFE SAFETY TOTAL 3, (50) % TOTAL 164,768 19,000 0 (19,000) % EXCESS OR (DEFICIT) OVER (161,011) (18,950) FUND BALANCE-JULY 1ST 180,611 19,600 FUND BAL.-BUDGETED JUNE 30TH 19, TOTAL NON OPERATING FUNDS (CAPITAL FUNDS) TOTAL 4,342,212 6,538,962 3,709,839 (2,829,123) % TOTAL 4,587,402 6,508,218 3,871,500 (2,636,718) % EXCESS OR (DEFICIT) OVER (245,190) 30,744 FUND BALANCE-JULY 1ST 2,172,901 1,927,710 FUND BAL.-BUDGETED JUNE 30TH 1,927,710 1,958,454

WILMETTE PUBLIC SCHOOLS DISTRICT TENTATIVE BUDGET

WILMETTE PUBLIC SCHOOLS DISTRICT TENTATIVE BUDGET WILMETTE PUBLIC SCHOOLS DISTRICT 39 2018-2019 TENTATIVE BUDGET FISCAL YEAR 2019 WILMETTE SCHOOL DISTRICT 39 COOK COUNTY, IL. 2016-17 Actual 2017-18 Budget 2018-19 Tentative Budget MAY, 2018 Gail Buscemi

More information

NEW TRIER TOWNSHIP HIGH SCHOOL DISTRICT 203 WINNETKA NORTHFIELD, ILLINOIS

NEW TRIER TOWNSHIP HIGH SCHOOL DISTRICT 203 WINNETKA NORTHFIELD, ILLINOIS NEW TRIER TOWNSHIP HIGH SCHOOL DISTRICT 203 WINNETKA NORTHFIELD, ILLINOIS Cheryl Witham 847-784-3408 Assistant Superintendent for Finance and Operations 847-784-3115 (fax) withamc@newtrier.k12.il.us TO:

More information

- Elizabeth City. Advertised Enrollments. October 14, 2016 Actual

- Elizabeth City. Advertised Enrollments. October 14, 2016 Actual Union - Elizabeth City Notice is hereby given to the legal voters of the Elizabeth school district, in the County of Union, of the State of New Jersey, that a Public Hearing will be held by the Elizabeth

More information

Hudson-Jersey City. Advertised Enrollments. October 14, 2016 Actual

Hudson-Jersey City. Advertised Enrollments. October 14, 2016 Actual Hudson-Jersey City Notice is hereby given to the legal voters of the Jersey City school district, in the County of Hudson, of the State of New Jersey, that a Public Hearing will be held in the Administration

More information

in the main office and

in the main office and TO: DATE: FROM: Dr. Scottt Helton Board of Education September 14, 2013 Mr. Edward Hoster RE: Fiscal Year 2013-14 Budget and Resolution for Adoption At the June 24, 2013 Board of Education Meeting the

More information

Final Budget

Final Budget 2015-16 Final Budget Hillarie Siena, Assistant Superintendent for Business/CSBO Vicki Tarver, Director of Business/CSBO Kimberly Ptak, Director of Operations/CSBO September 15, 2015 Table of Contents 1.

More information

Highlights of the Budget

Highlights of the Budget Highlights of the 2010-2011 Budget Total budget including Debt Service, Capital Projects & Life Safety $245,912,486* *includes $23,600,000 TRS on-behalf Operating funds = $222,917,933 Represents a decrease

More information

MONMOUTH - OCEAN TWP. Advertised Enrollments

MONMOUTH - OCEAN TWP. Advertised Enrollments MONMOUTH - OCEAN TWP NOTICE IS HEREBY GIVEN to the legal voters of the Township of Ocean School District, in the County of Monmouth, of the State of New Jersey, that a Public Hearing will be held in the

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 07 - June

More information

Belvidere Community Unit School District No. 100 Belvidere, Illinois. Annual Financial Report and Other Financial Information.

Belvidere Community Unit School District No. 100 Belvidere, Illinois. Annual Financial Report and Other Financial Information. Belvidere Community Unit School District No. 100 Belvidere, Illinois Annual Financial Report and Other Financial Information June 30, 2017 BELVIDERE COMMUNITY UNIT SCHOOL DISTRICT NO. 100 TABLE OF CONTENTS

More information

Plainfield School District 202. Fiscal Year 2019 Budget Highlights

Plainfield School District 202. Fiscal Year 2019 Budget Highlights Plainfield School District 202 Fiscal Year 2019 Budget Highlights Table of Contents 2 Introduction District Mission Statement Board Objectives Budget/Fund Accounting Overview Assumptions Influencing FY2019

More information

Valley View Schools District 365U. Budget and Property Tax Workshop October 20, 2008

Valley View Schools District 365U. Budget and Property Tax Workshop October 20, 2008 Valley View Schools District 365U Budget and Property Tax Workshop October 20, 2008 Overall and Operating Budget Total budget including Debt Service, Capital Projects & Life Safety $243,418,494 Operating

More information

2019 Budget September 18, 2018

2019 Budget September 18, 2018 2019 Budget September 18, 2018 NOTICE The amounts reported herein for prior year actual and beginning fund balance are unaudited and unofficial. Table of Contents Description Section Page Introductory

More information

July 1, 2009 and ending June 30, Keeneyville School District 20,

July 1, 2009 and ending June 30, Keeneyville School District 20, ILLINOIS STATE BOARD OF EDUCATION School Business Services Division Accounting Basis: SCHOOL DISTRICT BUDGET FORM * Cash July, 9 - June 3, X Accrual Balanced budget, no deficit reduction plan is required.

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2014

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2014 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 3 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: Cash x Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 6 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: Cash x Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

Burlington - New Hanover Twp

Burlington - New Hanover Twp Notice is hereby given to the residents of the New Hanover Township school district, in the County of Burlington, of the State of New Jersey, that a Public Hearing will be held in the library of the New

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2013

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2013 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 6 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2011

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2011 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 6 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 5 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2011

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2011 Accounting Basis: Cash x Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 6 - June

More information

Fiscal Year Tentative Budget. July 14, 2017

Fiscal Year Tentative Budget. July 14, 2017 Fiscal Year 2018 Tentative Budget July 14, 2017 Introductory Section, A1 Quick Facts Highlights and quick facts of this budget are: Revenues Total revenues are projected to increase by 2.2% to $104.8 M.

More information

SCHOOL DISTRICT BUDGET FORM * July 1, 2011 and ending June 30, 2012

SCHOOL DISTRICT BUDGET FORM * July 1, 2011 and ending June 30, 2012 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 5 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, 2011 and ending June 30, 2012

SCHOOL DISTRICT BUDGET FORM * July 1, 2011 and ending June 30, 2012 Accounting Basis: Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June 3,

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, 2008 and ending June 30, 2009

SCHOOL DISTRICT BUDGET FORM * July 1, 2008 and ending June 30, 2009 Accounting Basis: X Cash Accrual ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June 3, 9 Balanced budget, no deficit reduction plan is required.

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

Advertised Enrollments. October 15, 2016 Actual. October 15, 2015 Actual. October 15, 2017 Estimated

Advertised Enrollments. October 15, 2016 Actual. October 15, 2015 Actual. October 15, 2017 Estimated HUDSON - BAYONNE CITY NOTICE IS HEREBY GIVEN to the legal voters of the City of Bayonne school district, in the County of Hudson, of the State of New Jersey, that a Public Hearing will be held in the Alexander

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: Cash X Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

SCHOOL TO THE. Prepared

SCHOOL TO THE. Prepared COOK COUNTY SCHOOL DISTRICT 68 SKOKIE, ILLINOIS FINAL ANNUAL BUDGET REPORT TO THE BOARD OF EDUCATION July 1, 2017 through June 30, 2018 Prepared by Ryan Berry Assistant Superintendent forr Business/CSBO

More information

SCHOOL DISTRICT BUDGET FORM * July 1, 2018 June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, 2018 June 30, 2019 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 June

More information

Z:\My Documents\Budget \FINAL Form 50-36_FY18-19_dated_ for BOE Approval /17/2018

Z:\My Documents\Budget \FINAL Form 50-36_FY18-19_dated_ for BOE Approval /17/2018 Page BUDGET SUMMARY Page 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 3 3 33 34 35 36 37 38 39 4 4 4 43 44 45 46 A B C D E F G H I J K L Begin entering data on EstRev 5- and EstExp -7 tabs. () () (3) (4)

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

Butler School District 53. Budget Hearing Presentation Board of Education Meeting September 17, 2018

Butler School District 53. Budget Hearing Presentation Board of Education Meeting September 17, 2018 Butler School District 53 Budget Hearing Presentation Board of Education Meeting September 17, 2018 Presentation Overview 2 I. Legal Requirements for Budget Adoption & Budget Development Process II. Overview

More information

24 day of September, 20 18,

24 day of September, 20 18, ILLINOIS STATE BOARD OF EDUCATION School Business Services Division Accounting Basis: SCHOOL DISTRICT BUDGET FORM * x Cash July, 8 - June 3, 9 Accrual Date of Amended Budget: (MM/DD/YY) Unbalanced budget,

More information

Advertised Enrollments. October 15, 2015 Actual

Advertised Enrollments. October 15, 2015 Actual MONMOUTH - SEA GIRT BORO NOTICE IS HEREBY GIVEN to the legal voters of the Sea Girt school district, in the County of Monmouth, of the State of New Jersey, that a Public Hearing will be held in the IMC

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 5 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

2-Page Summary: Revenues, Expenses, Fund Balances

2-Page Summary: Revenues, Expenses, Fund Balances 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 3 3 33 34 35 36 37 38 39 4 4 4 43 44 45 46 -Page Summary: Revenues, Expenses, Fund Balances A B C D E F G H I J K L Begin entering data on EstRev 5- and EstExp

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2015

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2015 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 4 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 5 - June

More information

PENNOYER SCHOOL DISTRICT #79, County of,

PENNOYER SCHOOL DISTRICT #79, County of, ILLINOIS STATE BOARD OF EDUCATION School Business Services Division Accounting Basis: SCHOOL DISTRICT BUDGET FORM * X Cash July, 7 - June 3, 8 Accrual Date of Amended Budget: (MM/DD/YY) District Name:

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016 Accounting Basis: Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 5 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2012

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2012 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June

More information

Z:\Physical E\bhs15\District\Fiscal services\budgetsum 2-3.xls 2/20/2015

Z:\Physical E\bhs15\District\Fiscal services\budgetsum 2-3.xls 2/20/2015 Page BUDGET SUMMARY Page 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 3 3 33 34 35 36 37 38 39 4 4 4 43 44 45 46 A B C D E F G H I J K L Begin entering data on EstRev 5- and EstExp -7 tabs. () () (3) (4)

More information

Kaneland Community Unit School District #302

Kaneland Community Unit School District #302 J-3 Kaneland Community Unit School District #302 Tentative 2017-2018 June 26, 2017 Kaneland Board of Education Teresa Witt, President Ryan Kerry, Vice President Gale Pavlak, Board Secretary Aaron Lawler

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 08 - June

More information

OPERATING FUND FINANCIAL PROJECTIONS Regular Board Meeting November 21, 2016

OPERATING FUND FINANCIAL PROJECTIONS Regular Board Meeting November 21, 2016 OPERATING FUND FINANCIAL PROJECTIONS 2018 2021 Regular Board Meeting November 21, 2016 EDUCATION FUND BUDGETED RECEIPTS River Forest Public Schools District 90 Operating Fund Financial Projections 2018

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2014

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2014 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 3 - June

More information

Z:\Board Reports by Year\ \September 24, 2012\Mundelein ESD 75 SDB2013FORM 9/24/2012

Z:\Board Reports by Year\ \September 24, 2012\Mundelein ESD 75 SDB2013FORM 9/24/2012 Page BUDGET SUMMARY Page 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 3 3 33 34 35 36 37 38 39 4 4 4 43 44 45 46 A B C D E F G H I J K L Begin entering data on EstRev 5- and EstExp -7 tabs. () () (3) (4)

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2015

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2015 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 4 - June

More information

Subject: Financial Update for the Period Ending January 31, 2019

Subject: Financial Update for the Period Ending January 31, 2019 To: From: Board of Education Dr. Laurie Heinz, Superintendent Valerie Varhalla, Director of Business Services Date: February 25, 2019 Subject: Financial Update for the Period Ending January 31, 2019 Attached

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2013

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2013 Accounting Basis: Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, - June 3,

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 07 - June

More information

Bloomington Public Schools District No. 87 Bloomington, Illinois. Annual Financial Report and Other Financial Information.

Bloomington Public Schools District No. 87 Bloomington, Illinois. Annual Financial Report and Other Financial Information. Bloomington Public Schools District No. 87 Bloomington, Illinois Annual Financial Report and Other Financial Information June 30, 2016 TABLE OF CONTENTS JUNE 30, 2016 Financial Section Page No. Independent

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2016 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 5 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2018 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 7 - June

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2019 Accounting Basis: X Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 8 - June

More information

Community Consolidated School District 15

Community Consolidated School District 15 Agenda Item No. 17-1102 November 8, 2017 Community Consolidated School District 15 Joseph M. Kiszka Educational Service Center 580 N. 1st Bank Drive Palatine, IL 60067-8110 Michael Adamczyk Chief School

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 06 - June

More information

FY20 School District Budget EXECUTIVE SUMMARY

FY20 School District Budget EXECUTIVE SUMMARY FY20 School District Budget EXECUTIVE SUMMARY Purpose: To hold a public hearing and receive tentative approval of the FY20 Budget. The School Board began its budget process in November 2018 at which time

More information

Park City School District

Park City School District The General Fund Current as of: June 15, 2012 Summary Statement of,, and Changes in Fund Balances : Local Sources $ 37,553,731 $ 36,808,640 $ 39,264,755 $ 43,637,528 $ 4,372,773 11% State Sources 2,829,958

More information

ILLINOIS STATE BOARD OF EDUCATION Accounting Basis: School Business and Support Services Division. Cash Springfield, Illinois

ILLINOIS STATE BOARD OF EDUCATION Accounting Basis: School Business and Support Services Division. Cash Springfield, Illinois ILLINOIS STATE BOARD OF EDUCATION Accounting Basis: School Business and Support Services Division Examples: 1 North First Street For Workshop Use Only Cash Springfield, Illinois 62777-1 January 28 Accrual

More information

Park City School District

Park City School District The General Fund Current as of: May 30, 2012 Summary Statement of,, and Changes in Fund Balances : Local Sources $ 37,553,731 $ 36,808,640 $ 37,988,643 $ 1,180,003 3% State Sources 2,829,958 2,723,896

More information

COMPREHENSIVE ANNUAL FINANCIAL REPORT OF THE WILMETTE PUBLIC SCHOOLS DISTRICT 39 WILMETTE, ILLINOIS. For the Fiscal Year Ended June 30, 2016

COMPREHENSIVE ANNUAL FINANCIAL REPORT OF THE WILMETTE PUBLIC SCHOOLS DISTRICT 39 WILMETTE, ILLINOIS. For the Fiscal Year Ended June 30, 2016 COMPREHENSIVE ANNUAL FINANCIAL REPORT OF THE WILMETTE PUBLIC SCHOOLS DISTRICT 39 WILMETTE, ILLINOIS For the Fiscal Year Ended June 30, 2016 Official Issuing Report Gail F. Buscemi, Business Manager Department

More information

G:\Budget \ISBE\Budget\ _B19 SD U46.xlsx 9/26/2018

G:\Budget \ISBE\Budget\ _B19 SD U46.xlsx 9/26/2018 Page BUDGET SUMMARY Page 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 4 5 6 7 8 9 3 3 3 33 34 35 36 37 38 39 4 4 4 43 44 45 46 47 49 5 5 5 53 L Begin entering data on EstRev 5- and EstExp -7 tabs. () () (3) (4) (5) (6)

More information

CICERO PUBLIC SCHOOL DISTRICT NO. 99 CICERO, ILLINOIS ANNUAL FINANCIAL REPORT

CICERO PUBLIC SCHOOL DISTRICT NO. 99 CICERO, ILLINOIS ANNUAL FINANCIAL REPORT CICERO PUBLIC SCHOOL DISTRICT NO. 99 CICERO, ILLINOIS ANNUAL FINANCIAL REPORT JUNE 30, 2017 CICERO PUBLIC SCHOOL DISTRICT NO. 99 TABLE OF CONTENTS JUNE 30, 2017 PAGE INDEPENDENT AUDITOR S OPINION 1 INDEPENDENT

More information

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017

SCHOOL DISTRICT BUDGET FORM * July 1, June 30, 2017 Accounting Basis: x Cash Accrual Date of Amended Budget: District Name: District RCDT No: ILLINOIS STATE BOARD OF EDUCATION School Business Services Division SCHOOL DISTRICT BUDGET FORM * July, 6 - June

More information

Consolidated School District 158 BUDGET REPORT FOR FISCAL YEAR BEGINNING JULY 1, 2013 ENDING JUNE 30, 2014

Consolidated School District 158 BUDGET REPORT FOR FISCAL YEAR BEGINNING JULY 1, 2013 ENDING JUNE 30, 2014 Consolidated School Dist rict 158 BUDGET REPORT FOR FISCAL YEAR BEGINNING JULY 1, 213 ENDIN NG JUNE 3, 214 65 Academic Drive Algonquin, Illinois 612 (847) 659-6158 www.district158.org Members of the Board

More information

MOUNT SINAI UNION FREE SCHOOL DISTRICT

MOUNT SINAI UNION FREE SCHOOL DISTRICT MOUNT SINAI UNION FREE SCHOOL DISTRICT 2013-2014 PROPOSED BUDGET Budget Vote/Board Member Election Tuesday, May 21-6:00 a.m. to 9:00 p.m. - Elementary School PROPOSED BUDGET DOES NOT EXCEED TAX CAP BUDGET

More information

Ferndale School District #502 Business and Support Services Budget Summary Citizens' Budget General Fund

Ferndale School District #502 Business and Support Services Budget Summary Citizens' Budget General Fund Ferndale School District #502 Business and Support Services 2018-19 Budget Summary Citizens' Budget General Fund 7/31/2018 Prepared by: Mark Deebach, Assistant Superintendent for Business & Support Services

More information

MONMOUTH Advertised Enrollments FREEHOLD BORO

MONMOUTH Advertised Enrollments FREEHOLD BORO MONMOUTH Advertised Enrollments FREEHOLD BORO ENROLLMENT CATEGORIES October 14, 2012 October 15, 2013 October 15, 2014 Estimated Pupils On Roll Regular Full-Time 1,291.0 1,329.0 1,348.0 Pupils On Roll

More information

COMMUNITY UNIT SCHOOL DISTRICT NO. 1 COLES-CUMBERLAND COUNTIES. FINANCIAL STATEMENTS For the Year Ended June 30, 2018

COMMUNITY UNIT SCHOOL DISTRICT NO. 1 COLES-CUMBERLAND COUNTIES. FINANCIAL STATEMENTS For the Year Ended June 30, 2018 COLES-CUMBERLAND COUNTIES FINANCIAL STATEMENTS For the Year Ended June 30, 2018 TABLE OF CONTENTS Page No. Independent Auditor s Report... 1 Independent Auditor s Report on Internal Control over Financial

More information

MONMOUTH - KEANSBURG BORO Advertised Enrollments

MONMOUTH - KEANSBURG BORO Advertised Enrollments Advertised Enrollments ENROLLMENT CATEGORIES October 14, 2011 Actual October 15, 2012 Actual October 15, 2013 Estimated Pupils On Roll Regular Full-Time 1,354 1,355 1,339 Pupils On Roll Regular Shared-Time

More information

Tentative Budget Draft

Tentative Budget Draft Tentative Budget Draft Fiscal Year 2015 16 Community Consolidated School District 181 www.d181.org Presented to the Board of Education on June 22, 2015 1 Community Consolidated School District 181 Administration

More information

BOARD OF EDUCATION COMMUNITY CONSOLIDATED SCHOOL DISTRICT 64 COMMITTEE-OF-THE-WHOLE ON FINANCE. Monday, September 21, :30 p.m.

BOARD OF EDUCATION COMMUNITY CONSOLIDATED SCHOOL DISTRICT 64 COMMITTEE-OF-THE-WHOLE ON FINANCE. Monday, September 21, :30 p.m. BOARD OF EDUCATION COMMUNITY CONSOLIDATED SCHOOL DISTRICT 64 COMMITTEE-OF-THE-WHOLE ON FINANCE Monday, September 21, 2015 7:30 p.m. Jefferson School Multipurpose Room 8200 Greendale Avenue Niles, IL 60714

More information

Final Legal Budget for the fiscal year ended June 30, 2018 Proposed Annual Budget for the fiscal year ended June 30, 2019

Final Legal Budget for the fiscal year ended June 30, 2018 Proposed Annual Budget for the fiscal year ended June 30, 2019 Final Legal Budget for the fiscal year ended June 30, 2018 Proposed Annual Budget for the fiscal year ended June 30, 2019 45 E State Street, Farmington, UT 84025-0588 Phone: (801) 402-5261 June 19, 2018

More information

CARROLL COUNTY BOARD OF EDUCATION APPROVED BUDGET FOR FISCAL YEAR 2017/18

CARROLL COUNTY BOARD OF EDUCATION APPROVED BUDGET FOR FISCAL YEAR 2017/18 REVENUES Local Revenues 1110 Ad Valorem Taxes $ 32,516,184.30 $ 32,871,184.30 $ 355,000.00 1190 Other Taxes & TAVT $ 2,500,000.00 $ 3,000,000.00 $ 500,000.00 1310 Tuition from Individuals $ 25,000.00 $

More information

Tentative Budget

Tentative Budget 2017-2018 Tentative Budget Prepared by the Office of Budget & Staffing Approved: May 22, 2017 GEN FUND REVENUES WORKING and 2017-2018 TENTATIVE Revenue Beginning Balance $36,459,042 $49,450,985 $49,450,985

More information

COMMUNITY HIGH SCHOOL DISTRICT NO. 117 STATE OF ILLINOIS ANNUAL FINANCIAL REPORT

COMMUNITY HIGH SCHOOL DISTRICT NO. 117 STATE OF ILLINOIS ANNUAL FINANCIAL REPORT COMMUNITY HIGH SCHOOL DISTRICT NO. 117 STATE OF ILLINOIS ANNUAL FINANCIAL REPORT JUNE 30, 2018 COMMUNITY HIGH SCHOOL DISTRICT NO. 117 TABLE OF CONTENTS JUNE 30, 2018 PAGE INDEPENDENT AUDITOR S REPORT 1

More information

ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated. Pupils on Roll Regular Full-Time

ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated. Pupils on Roll Regular Full-Time 04/01/2011 Advertised Enrollments ENROLLMENT CATEGORY October 15, 2009 October 15, 2010 October 15, 2011 Actual Actual Estimated Pupils on Roll Regular Full-Time 3906 3829 4155 Pupils on Roll Regular Shared-Time

More information

MERIDIAN COMMUNITY UNIT SCHOOL DISTRICT NO. 223 Stillman Valley, Illinois

MERIDIAN COMMUNITY UNIT SCHOOL DISTRICT NO. 223 Stillman Valley, Illinois MERIDIAN COMMUNITY UNIT SCHOOL DISTRICT NO. 223 Stillman Valley, Illinois Annual Financial Report June 30, 2018 * * * * * * BOARD OF EDUCATION John Smith, President, to April 2019 Kristine Youman, Vice-President,

More information