MINSTER LOCAL SCHOOL DISTRICT - - AUGLAIZE COUNTY IRN: 45948 Schedule of Revenues, Expenditures and Changes in Fund Balances ACTUAL AND FORECASTED OPERATING FUND

Actual

Forecasted

Fiscal Year 2015

Fiscal Year 2014

Fiscal Year 2016

3yr Avg Change

Fiscal Year 2017

Fiscal Year 2018

Fiscal Year 2019

Fiscal Year 2020

Fiscal Year 2021

1.010 1.020 1.030 1.035 1.040 1.045 1.050 1.060 1.070

Revenues General Property Tax (Real Estate) Tangible Personal Property Tax Income Tax Unrestricted State Grants-in-Aid Restricted State Grants-in-Aid Restricted Federal Grants-in-Aid - SFSF Property Tax Allocation All Other Revenues Total Revenues

3,308,782 54,569 1,653,639 2,567,481 44,780 0 1,225,068 228,926 9,083,245

3,332,169 55,920 1,543,743 2,786,505 63,441 0 1,224,755 235,236 9,241,769

3,405,329 55,682 1,615,419 3,390,317 44,626 0 1,067,336 281,463 9,860,172

1.7% -3.8% 15.9% 13.8% 5.7% 0.0% -4.2% 12.5% 6.5%

3,409,513 58,218 1,479,391 3,546,205 41,440 0 978,855 315,059 9,828,681

3,416,677 58,218 390,712 3,404,682 42,925 0 894,190 299,616 8,507,021

3,478,428 58,218 0 3,427,924 44,560 0 809,563 294,020 8,112,713

3,504,328 58,218 0 3,567,692 44,559 0 725,434 288,027 8,188,259

3,531,548 62,218 0 3,616,002 44,553 0 641,475 257,423 8,153,219

2.010 2.020 2.040 2.050 2.060 2.070 2.080

Other Financing Sources Proceeds from Sale of Notes State Emergency Loans and Advancements (Approved) Operating Transfers-In Advances-In All Other Financing Sources Total Other Financing Sources Total Revenues and Other Financing Sources

0 0 173,029 0 37,944 210,973 9,294,218

0 0 52,979 0 46,054 99,033 9,340,802

0 0 3,700 112,000 55,509 171,209 10,031,381

0.0% 0.0% -102.0% 0.0% 119.5% -44.9% 9.1%

0 0 119,000 0 0 119,000 9,947,681

0 0 119,000 0 0 119,000 8,626,021

0 0 119,000 0 0 119,000 8,231,713

0 0 119,000 0 0 119,000 8,307,259

0 0 119,000 0 0 119,000 8,272,219

4,283,368 1,755,950 1,473,815 232,688 137,291 0

4,414,301 1,814,722 1,452,960 226,070 868,782 0

4,430,186 1,836,091 1,334,823 166,396 385,237 0

1.6% 2.9% -1.4% 5.7% 169.3% 0.0%

4,545,280 1,849,191 1,316,836 189,001 373,867 0

4,700,244 1,926,086 1,270,339 216,051 239,000 0

4,849,400 1,977,034 1,285,008 219,133 239,000 0

4,970,396 2,045,299 1,299,528 202,247 239,000 0

5,117,192 2,123,450 1,303,613 205,394 148,000 0

0 0 0 0 0 0 0 137,054 8,020,166

0 0 0 0 0 0 0 109,948 8,886,783

0 0 0 0 0 0 0 128,485 8,281,218

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.6% 2.8%

0 0 0 0 0 0 0 111,451 8,385,626

0 0 0 0 0 0 0 125,500 8,477,220

0 0 0 0 0 0 0 116,000 8,685,575

0 0 0 0 0 0 0 130,500 8,886,969

0 0 0 0 0 0 0 121,000 9,018,648

4.010 4.020 4.030 4.040 4.050 4.055 4.060 4.300 4.500

Expenditures Personal Services Employees' Retirement/Insurance Benefits Purchased Services Supplies and Materials Capital Outlay Intergovernmental Debt Service: Principal-All (Historical Only) Principal-Notes Principal-State Loans Principal-State Advancements Principal-HB 264 Loans Principal-Other Interest and Fiscal Charges Other Objects Total Expenditures

5.010 5.020 5.030 5.040 5.050

Other Financing Uses Operating Transfers-Out Advances-Out All Other Financing Uses Total Other Financing Uses Total Expenditures and Other Financing Uses

231,327 0 0 231,327 8,251,493

54,147 134,371 0 188,518 9,075,301

164,619 0 0 164,619 8,445,837

-19.6% -100.0% 0.0% -72.5% 4.8%

155,000 0 0 155,000 8,540,626

155,000 0 0 155,000 8,632,220

171,395 0 0 171,395 8,856,970

279,072 0 0 279,072 9,166,041

155,000 0 0 155,000 9,173,648

6.010

Excess of Revenues and Other Financing Sources over (under) Expenditures and Other Financing Uses

1,042,725

265,501

1,585,544

199.9%

1,407,055

-6,199

-625,257

-858,782

-901,429

7.010

Cash Balance July 1 - Excluding Proposed Renewal/Replacement and New Levies

7.020

Cash Balance June 30

8.010

Estimated Encumbrances June 30

9.010 9.020 9.030 9.040 9.045 9.050 9.060 9.070 9.080

Reservation of Fund Balance Textbooks and Instructional Materials Capital Improvements Budget Reserve DPIA Fiscal Stabilization Debt Service Property Tax Advances Bus Purchases Subtotal

3.010 3.020 3.030 3.040 3.050 3.060

847,575

1,890,300

2,155,801

72.3%

3,741,345

5,148,400

5,142,201

4,516,944

3,658,162

1,890,300

2,155,801

3,741,345

70.2%

5,148,400

5,142,201

4,516,944

3,658,162

2,756,733

20,000

20,000

20,000

20,000

20,000

20,000

20,000

20,000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 65,313 65,313

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

1,804,987

2,135,801

3,721,345

5,128,400

5,122,201

4,496,944

3,638,162

2,736,733

Revenue from Replacement/Renewal Levies 11.010 Income Tax - Renewal 11.020 Property Tax - Renewal or Replacement

94,429 0

1,204,031 0

1,616,085 0

1,637,854 0

1,660,058 0

11.300 Cumulative Balance of Replacement/Renewal Levies

94,429

1,298,460

2,914,545

4,552,399

6,212,457

5,222,829

6,420,661

7,411,489

8,190,561

8,949,190

0 0

0 0

0 0

0 0

0 0

13.030 Cumulative Balance of New Levies

0

0

0

0

0

14.010 Revenue from Future State Advancements

0

0

0

0

0

5,222,829

6,420,661

7,411,489

8,190,561

8,949,190

10.010 Fund Balance June 30 for Certification of Appropriations

12.010

13.010 13.020

Fund Balance June 30 for Certification of Contracts, Salary Schedules and Other Obligations

1,804,987

2,135,801

3,721,345

Revenue from New Levies Income Tax - New Property Tax - New

15.010 Unreserved Fund Balance June 30

1,804,987

2,135,801

3,721,345

State Fiscal Stabilization Funds 21.010 Personal Services SFSF 21.020 Employees Retirement/Insurance Benefits SFSF 21.030 Purchased Services SFSF 21.040 Supplies and Materials SFSF 21.050 Capital Outlay SFSF 21.060 Total Expenditures - SFSF

See accompanying summary of significant forecast assumptions and accounting policies Includes: General fund, Emergency Levy fund, DPIA fund, Textbook fund and any portion of Debt Service fund related to General fund debt

october forecast .pdf

There was a problem previewing this document. Retrying... Download. Connect more apps... Try one of the apps below to open or edit this item. october forecast ...

153KB Sizes 0 Downloads 247 Views

Recommend Documents

October,3 October,4 -
Oct 3, 2016 - Institute of Applied Physics, Snezhinsk, Russia An analytic perturbation model for high-resolution time-domain diffuse optical tomography in.

October,3 October,4 -
Oct 3, 2016 - 14:50 Enrico Gratton (invited) , University California-Irvine, USA Metabolic ... Jerker Widengren (invited) ,KTH, Royal Institute of Technology,.

Adds from October 21 - October 30, 2016.pdf
Oct 30, 2016 - There was a problem loading this page. Retrying... Adds from October 21 - October 30, 2016.pdf. Adds from October 21 - October 30, 2016.pdf.

Adds from October 11 - October 20, 2016.pdf
Oct 20, 2016 - There was a problem loading this page. Retrying... Adds from October 11 - October 20, 2016.pdf. Adds from October 11 - October 20, 2016.pdf.

2017-03 Forecast Infographic Final.pdf
Financial Activities ... Professional & Business Services. Trade ... is excerpted from the Colorado Office of State Planning and Budgeting's March 2017. forecast.

Fannie Mae August 2016 Housing Forecast
Aug 10, 2016 - ... Federal Housing Finance Agency, Freddie Mac, Federal Reserve Board. ... should not be construed as indicating Fannie Mae's business.

Rolling Forecast in SAP BPC.pdf
In the past, planning was very often a static process carried out once a year that intended to form the basis. for the next year's execution and budgets. Dynamic environments and fast-changing business situations. force companies to think of strategi

2017-12 Forecast Infographic_final.pdf
There was a problem previewing this document. Retrying... Download. Connect more apps... Try one of the apps below to open or edit this item. 2017-12 Forecast Infographic_final.pdf. 2017-12 Forecast Infographic_final.pdf. Open. Extract. Open with. Si

2017-06 Forecast Infographic.pdf
unemployed people per online job posting. in April, the lowest ... formation of new business entities has rebounded. Although ... The Federal Reserve Bank of.

Ajijic, Mexico Weather Forecast from Weather Underground.pdf ...
There was a problem previewing this document. Retrying... Download. Connect more apps... Try one of the apps below to open or edit this item. Ajijic, Mexico Weather Forecast from Weather Underground.pdf. Ajijic, Mexico Weather Forecast from Weather U

Fannie Mae August 2016 Housing Forecast
Aug 10, 2016 - ... Mae's Economic & Strategic Research (ESR) Group included in these materials should not be construed as indicating Fannie Mae's business.