3
Revenues —
Wheredoesthemoneycomefrom?
REVENUECATEGORY 2008-2009 2009-2010 DIFFERENCE % CHANGE
Real PropertyTax Items 1,615,000 1,670,000 55,000 3.41%Charges for Services 922,990 945,940 22,950 2.49%Interest and Earnings 735,000 760,000 25,000 3.40%Sale of Real Property 16,500 16,500 0 0.00%Miscellaneous 2,178,987 716,000 -1,462,987 -67.14%State Aid 49,463,792 51,602,809 2,139,017 4.32%Medicaid Reimbursement 500,000 400,000 -100,000 -20.00%Real PropertyTax Levy 29,546,570 30,727,230 1,180,660 4.00%InterfundTrans Debt Service 2,153,799 2,153,799 0 0.00%Appropriated Fund Balance 6,125,000 6,125,000 0 0.00%
TOTALS 93,257,638 95,117,278 1,859,640 1.99%
Expenditures —
Howisthemoneyspent?
BUDGET CATEGORY 2008-2009 2009-2010 DIFFERENCE % CHANGE
Textbooks 406,875 406,875 — 0.00%Benefits 18,309,313 19,571,458 1,262,145 6.89%Contractual Expenses 11,036,749 10,971,778 (64,971) -0.59%Materials and Supplies 868,100 824,780 (43,320) -4.99%Instructional Salaries 29,106,677 28,576,987 (529,690) -1.82%BOCES Expenses 9,330,381 8,856,165 (474,216) -5.08%Non-Instructional Salaries 7,980,436 7,907,250 (73,186) -0.92%Debt Service 6,651,507 7,399,742 748,235 11.25%Administrative Salaries 2,860,977 2,672,535 (188,442) -6.59%Equipment 584,053 528,482 (55,571) -9.51% Tuition 5,902,570 7,201,226 1,298,656 22.00% TransferTo Other Funds 220,000 200,000 (20,000) -9.09%
TOTALS $93,257,638 $95,117,278 $1,859,640 1.99%Expenditures Revenues
PropertyTax Levy
32.30%
Appropriated Fund
6.44%
InterfundTrans Debt
2.26%
PropertyTax Items
1.76%
Textbooks
0.43%
ContractualExpenses
11.53%
Material/Supplies
0.87%
BOCES
9.31%
Non-Instructional Salaries
8.31%
Debt Service
7.78%
Administrative Salaries
2.81%
Equipment
0.56%
Tuition
7.57%
Transfer
0.21%
Charges for Services
0.99%
Interest/Earnings
0.80%
Sale of Real Property
0.02%
Miscellaneous
0.75%
Medicaid
0.42%
State Aid
54.25%
InstructionalSalaries
30.04%
Benefits
20.58%
Leave a Comment
What do the 11.25% benefits and 22% tuition item increases represent?