Professional Documents
Culture Documents
Actual Forecasted
Line 2006 2007 2008 2009 2010 2011 2012 2013
1.010 General Property (Real Estate) 15,226,460 16,138,200 17,472,107 18,045,068 18,105,969 18,168,089 18,531,451 18,902,080
1.020 Tangible Personal Property Tax 2,082,306 2,231,746 2,222,969 825,115
1.030 Income Tax 1 1
1.035 Unrestricted Grants-in-Aid 5,936,501 5,786,921 5,758,953 5,729,199 5,729,199 5,729,199 5,729,199 5,729,199
1.040 Restricted Grants-in-Aid 230,019 328,146 186,497 175,000 180,250 185,658 191,227 196,964
1.050 Property Tax Allocation 1,804,202 2,684,934 3,435,668 3,902,939 4,234,689 4,594,637 4,985,182 5,408,922
1.060 All Other Operating Revenue 536,279 638,991 669,844 1,029,653 1,132,618 1,245,880 1,370,468 1,507,515
1.070 Total Revenue 25,815,768 27,808,939 29,746,038 29,706,974 29,382,725 29,923,463 30,807,526 31,744,680
2.040 Operating Transfers-In 568,753
2.050 Advances-In 119,147 67,529 100,000 100,000 100,000 100,000
2.060 All Other Financial Sources 100,403 116,017 179,881 161,103 200,000 200,000 200,000 200,000
2.070 Total Other Financing Sources 669,156 116,017 299,028 228,632 300,000 300,000 300,000 300,000
2.080 Total Revenues and Other Financing Sources 26,484,924 27,924,956 30,045,066 29,935,606 29,682,725 30,223,463 31,107,526 32,044,680
3.010 Personnel Services 16,011,691 15,565,886 16,285,338 16,373,258 16,864,456 17,370,389 17,891,501 18,428,246
3.020 Employees' Retirement/Insurance Benefits 5,831,474 6,492,831 6,461,461 7,361,036 7,729,088 8,115,542 8,521,319 8,947,385
3.030 Purchased Services 3,061,202 3,228,549 3,589,789 4,482,084 4,616,547 4,755,043 4,897,694 5,044,625
3.040 Supplies and Materials 937,250 806,117 1,107,367 1,223,007 1,259,697 1,297,488 1,336,413 1,376,505
3.050 Capital Outlay 12,306 108,152 63,430 363,342 100,000 103,000 106,090 109,273
4.300 Other Objects 501,285 491,766 587,425 656,740 689,577 724,056 760,259 798,272
4.500 Total Expenditures 26,355,208 26,693,301 28,094,810 30,459,467 31,259,364 32,365,518 33,513,276 34,704,306
5.010 Operational Transfers - Out 991,302 65,000 1,168,169 100,000 100,000 100,000 100,000 100,000
5.020 Advances - Out 5,000 119,147 67,259 25,000 25,000 25,000 25,000 25,000
5.040 Total Other Financing Uses 996,302 184,147 1,235,428 125,000 125,000 125,000 125,000 125,000
5.050 Total Expenditure and Other Financing Uses 27,351,510 26,877,448 29,330,238 30,584,467 31,384,364 32,490,518 33,638,276 34,829,306
6.010 Excess Rev & Oth Financing Sources over(under) Exp & Oth Financing (866,586) 1,047,508 714,828 (648,861) (1,701,639) (2,267,056) (2,530,750) (2,784,626)
7.010 Beginning Cash Balance 2,082,865 1,216,279 2,263,787 2,978,615 2,329,754 628,115 (1,638,940) (4,169,690)
7.020 Ending Cash Balance 1,216,279 2,263,787 2,978,615 2,329,754 628,115 (1,638,940) (4,169,690) (6,954,316)
8.010 Outstanding Encumbrances 449,166 449,166 300,000
9.030 Budget Reserve 568,753 568,753
9.080 Total Reservations 568,753 568,753
10.010 Fund Balance June 30 for Certification of Appropriations 198,360 1,245,868 2,678,615 2,329,754 628,115 (1,638,940) (4,169,690) (6,954,316)
12.010 Fund Bal June 30 for Cert of Contracts,Salary Sched,Oth Obligations 198,360 1,245,868 2,678,615 2,329,754 628,115 (1,638,940) (4,169,690) (6,954,316)
15.010 Unreserved Fund Balance June 30 198,360 1,245,868 2,678,615 2,329,754 628,115 (1,638,940) (4,169,690) (6,954,316)
REVENUE
http://fyf.oecn.k12.oh.us/genForecast.asp?IRN=47183&Format=HTML 9/15/2009
Page 2 of 4
The renewal levy of 6 mills(4 mills for general fund) is now in the
real estate estimate
with passage of the levy on March 4, 2008.
Calendar year 2011 is a reappraisal year and the anticipated increases
in tax revenue
will be collected in 2012. The CAT tax revenue should be received in
2012 but
no formula to distribute the tax has been established and as a result
is not in this forecast.
FY 06 - $79,038.00
FY 07 - $596,822.00
FY 08 - $1,046,900.97
FY 09 - $1,476,494.00
The FY08 state foundation projections are based on updates from the
Department of Education and
taken from the latest SF 3 and Foundation Settlement Report.
http://fyf.oecn.k12.oh.us/genForecast.asp?IRN=47183&Format=HTML 9/15/2009
Page 3 of 4
EXPENDITURES
5.010: Transfers
In FY05, the district transferred from the general fund $128,646 to
the following funds:
006 - Food Service Fund - $96,225.43
031 - Underground Storage Tank - $11,000.00
035 - Severance Fund - $1,420.80
300 - Chardon Middle School Athletics - $20,000.00
In FY08, the district transferred from the general fund to the following
funds:
035 - Severance Fund - $963,663.00
300 - Middle School Athletics - $15,000.00
006 - Food Service - $181,577.73
432 - EMIS - 7,928.20
5.020: Advances-Out
Advances-Out are typically approved prior to the fiscal year end for
http://fyf.oecn.k12.oh.us/genForecast.asp?IRN=47183&Format=HTML 9/15/2009
Page 4 of 4
8.010: Encumbrances
Encumbrances are projected not to change each fiscal year.
NOTICE
The five-year forecast includes only the General Fund and any portion
of Debt Service Fund related to General
Fund debt. The district currently and does not anticipate future receip
ts of any DPIA or text book funding.
___________________________________
Copyright © 2001 - ODE, Site developed and hosted by SSDT
http://fyf.oecn.k12.oh.us/genForecast.asp?IRN=47183&Format=HTML 9/15/2009