Northern Berkshire Vocational Regional School District
Charles H. Mct'ann Technical School
Operating Budget FY2012 (7/1/11 ~ 6/30/12)
Northern Berkshire Vocational Regronaf Schoo! District
Operating Budget
Fiscal Years 2008-2012
TABLE!
FY08 FY09 FY10 FY11 FY12
1000 General
Adminstration 285,813 298,521 322,932 355,805 365,611
2000 I nstructional
Services 4,182,965 4,270,507 4,401,459 4,542,520 4,410,435
3000 Other School
Services 534,561 597,936 585,340 565,846 575,146
4000 Operations &
Maintenance 650,744 696,732 714,496 678,640 700,275
5000 Fixed Charges 1,445,928 1,496,900 1,601,677 1,688,765 1,799,671
8000 Long Term Debt 150,271 140,677 238,560 126,563 121,875
TOTAL 7,250,282 7,501,273 7,864,464 7,958,139 7,973,013
Net School Spending 6,272,322
Transportation 352,712
Long Term Debt 121,875 Gen.School Aid Ch.70 Municipal Min.Contribution Transportation Ch.71
4,195,758 2,076,564 141,085
FY12 DESE Preliminary
3/14/2011
Northern Berkshire Vocational Regional School District
Member Municipality Assessments
Fiscal Years 2008-2012
TABLE II
Municipality FY08 FY09 FY10 FYi1 FY12 Total
NORTHERJ\i BERKSHIR.E VOCATIONAL REGIONAL SCHOOL DISTRICT
Our District Agreement is as follows ... "Capital costs incurred .. shall be apportioned on the basis of the member municipalities' equalized valuations and population, determined as to any member municipality by adding together the ration which its equalized valuation bears to the total equalized valuations of all the member municipalities and the ratio which its population bears to the total population of all the member municipalities and dividing this sum by two. Equalized valuation as used in this clause (1) shall be the valuation of each member municipality as determined by the General Court in Chapter 559 of the Acts of
]945 for the purpose of establishing the basis of apportionment of stale and county taxes .
ro -I ro ro I\J ro -0 ro ro ro ro ro s: I\) "'0 » z
.p, m W W 0) C,.) :D .t>- ~ .p, W W m w ~ 0 0
X ()1 (Jl (Jl (Jl 0 .f>. .t>- O co :JJ o :.:n
? -i ~ -...J -...J ~ <[' <[' ? '? ? 0
_:.... , '"11 ~ , ):> -I -i
_.. rn _.. -'. _.. _..
ro 0 _.. m ro I\) [\} 0 "'0 '*" :c
0 00 OJ OJ 00 (f) I\.) I\.) 0 0 0 o 00 :JJ m
oi 0 en en f' _.. (f) 01 .f>. <[' C,.) rn (,J 0 :.:n
0 '" 0 b , 6 b b 6 b z b
0 0 0 -n Z
(J1 (J) (J) (J1 .f>. Z 01 .f>. (J1 W -i w m OJ
m (f)
» J> :JJ en m
-I 2 -I '5: 0-0 r '5: 0 (j) Z r II 5 :JJ
m 0 JJ» OJJ 0 » 0 0 Ul (lJ » :;>\
x :JJ »-1 zO m -I z " -I JJ JJ Z Ul
-I m <m-l" < m -I ~ JJ » p J> I
OJ r mJJ:IJm m JJ JJ C JJ -0 r
::D
0 » r-;pen r :; P ;p 0 ~ JJ (f)
0 f:o~ ::::. rn
-I 0 r 0 JJ -I Z 0 Z
A m ({)-IO -0 (j) -I m 6 " (f) <
(j) 0 Qomz ~ Qo m -... m -I 0
» (f) 0» m 0 S z en JJ 0
Z 0 en(f)r Z (f) (f) rn » 0 c J>
c 0 r
0 ~ ~mo -l m z n -I
lJ :; »
(() -oJJm -u JJ » -l 0 a
0 r« r :s S': 0 r (5 z
» mom » m en m ~
" m 0 z en
~ :JJ enml ({) m -I J> 0 r
-I rrr --! enO -I (() m -I JJ
0 --.. a -0 0 JJ 0 r :::0
-I » S -I s:: -I -l ):> -u m
l> JJ m » m J> :; J> (f) -l G)
r m 0 r: r r r ill 6
z (f) zs 0
." s .." -I " 71 Z Z
0 --.. a 0 0 -I »
:JJ S ;JJ :D :a ;p- I
» ~ )::> J> ;Do Z fJl
-l 0
o rn 0 0 0 (fJ
0 ::0 (') 0 0 :::r:
0 j; 0 0 0 0
C r c: c c 0
z (J) z z Z r
-I -l -I -I 0
N ro l\.J '" (jj
-l'> (...J W (...J -I
_. en .f>. CAl
C> -.j 0 0 ::n -n
0 --<
-0 -;
OJ ro
co I~ OJ
<D C
0) W W -I. 0 I\.) U1 0.
P. .p, w (.0 ~ -...J -...J (,J 00 CD (J1 CD
'i:.:> -- m -.p, 5E.
.Po -.(>. --I .f>. CD 00 0 (.0 CD I~
m CJ) C> --I ---.r U1 co .p. W rc I\.) .p,
co CD C> I\.) co ~ I\.) ...... :---..I ~ CJ) --I P 0
a 0 0 0 0 0 0 a 0 C> 0 0 (:) 0 0
0 0 C> 0 0 0 0 0 0 0 0 0 0 0 0
-n
-c
N I\.) N 0 W ill oo (,J a
_N I\.) eo c» enOl ..... co 0 _!'J ro <.0
..... -' '--.1 -:p. --._J 1.n M -.,J CD C..n 0 N I\.) m
.p. .f>. W ""-.J I\JW .p. U1 Ol ill Ol Ol ill X
01 U1 (,,) " a ....L(TJ ~ 0 0 W 01 :" OJ CD -0
0 0 0 0 0 0 0 0 0 0 0 b 0 0 0 m
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Z
-n
-<
(,J (.0 .p. ro 0 w Q) w (.0 0
.<0 0) I\J -i'>0l (D 0 ro U1 .." .f>.
00 OJ Ul c» en_.. w -'. (\) 0::> :..... CD Co m
w co ill .p, 0 en OJ (0 co -'- I\) " -' X
m OJ co co -' (JlW :n :" ~ U1 ?" m \J
Go en m CJ) f\J -i'> W m 0 0 en 0 C) 0 rn
-.,J " OJ (J) en -._J 0 co ~ 0 0 .J'>. 0 C) 0 Z
11
_.. -<
....... _. -' co Ol w (,J
_0' OJ W I\) 0 .Ul W ill W W
0 0 1..3 ---I I\J ro CJ .j:>, en co W ~ -' :...... »
0) Q) 0 .f>. -...J (Jl ..,. CD co U1 [\J 01 0::> N ro -u
0 0 0 0 0 0 0 ~ 0 0 0 -'- f\.) co co -0
0 0 0 0 0 0 0 0 0 b 0 0 0 a (:) :::0
~ C) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
~
a
N
0 11
....... -<
N J\.) ro ro CD " W W
W W .p. -'" 0 _-._J N I\J (,J W 1'0
~ 0 "0 1., 0 ro 1\)0 c.u Co --J --l'> <:.u ro -rv rn
0 0 m en en rno 0 ro 6J W {oJ W
W C> 0 .." 0 0 0 .j:>. -" U1 0 ~ 0 01 ;--l :---J (J)
"lJ 0 (:) 0 (:, 00 0 0 0 0 ~
0 0 0 0 0 I~
$ 0 0 0 0 CJ 00 <::) 0 0 0 0 0 0 ::::> IJ m \0 CD
""'"i o -I » r
" o
:JJ
:t:>O o o c Z -l tv --I N o
N
-'
01 Cl
o o
N o o Cl
o a
-! m (j)
:::! z G)
I\) ~ cc ..,.
o o
m o o :......
o
-
~
en o
o o
I\) o o o
a o
~ m (f)
-l Z Q
);> Z o
l> (J)
en m en en 5': rn z --I
1\)['0I\)N "'-1"'-1--1--1
............
9??9
...... ...... ......
GJW(0) mmmm UlGJN
6666
UlWN
-j o -j
l> r
-n o :JJ );> o o o c Z -l tv --.;
Cl
WOl..,. eo-rn-""""O GJO-'N (01'0""-'" 0000 0000
.... OJ _..
10
OJ o
Cl o
__. ...... w
OJ--IOl
--IGJ..,."" 0)0-...1 en -...1--,1-...1(0
0000
0000
en N-...I--.lN ~ -0 Co I:_n GJON(J1 ...... OGJ-...I
:p,.o~~ OO--,lOl
enN -...100-10. 00)00) ootOen
0000 0000
__. ill
en to___.,
tO~eo<o OtOU1-1o. 0-'<.01\)
0000 0000
m
Q C
is l> Z o m
w 9
o o o
b
o
w (J')
o o o
o Cl
z
~
.n c o -j
o z » r
-! m o :r: z o r o o -<
GJ
?
o a
p o a
GJ m
"0 a a
a a
z (j) -l :xl C o -I
6
z l> r
-l m (')
:I:
Z o r o Q -<
-l o -l » r
" o
:0
» o o o c Z -I N _jo. Co.> o
ell OJ
o !-', Cl o
tv en -...I o
o o
_jo. o o o
o o
o rn z m II l> r
[j) C IJ -u ,-
rn (fJ
m (y, o oi
o o
(.0 en -._J o a o
.l'> o a o
o o
Q rn z m :n » r-
OO G -u
-0
C m sn
1\)1\)1'0/'0 -10...,.-10...,. 1\)1\)1\)1\)
'??'?'?
......
1'0 I\) I\) 1"0 -Io...,...,.-J>. Olm()l-J>.
b6b6
0l0l()l""
-l o
~
r
" o
::rJ
l> o o o c Z -I N .... \"V o
!\J
f\) Ul
--,l0)()l0l
In<.oCoW
()l1\)(D';>' ..,.(.01\)<.0
0000 0000
en -I'>f\)(»---.j
Co --...I <0 ~ --,I(»(.0W 0(Jl(()0J
0000 0000
OJ ......
(Jl(Jl-lo.
ro -1'> CD "0 _....I,._..I.I\.J(J)
-'-0l0---.j
<o<.oCn~
~.....a.._.L0)
os CD-'(Jl---.j
- - - -
1\)-I'>-f>.Ul _,_00l0 <.001'00
0000 0000
o o
m
co 01--,1
N~~{n
...... 0010 <DONO
0000 0000
o o
~ IB
~ I~
o -I
6
z » ,
rn o c:
-u .s: m z -;
o m (j)
o :u
--u
-l
6
z
z o ::D -I :r m :n z
rn m :n ?\ (J)
:r ~
m
< o o » -l
6
z » r
J:l rn o
6
z l> ..
(j) o ::t o o r I:) (j) -l ;JJ
o -I
II -<
p
a CD
m X IJ rn 12
II -< o <D
m X -u m Z
!~
m X IJ m Z
-n
-<
}> \J -u :u o
11 -<
N m (j) -l
s:
'??'?'?
---i. ---L _,..i.. ....,l._
OJ OJ r,n U1 mm(J)(J)
C[I~CPf 0000 Ol.lO>(,0
N 1'0 .j:>. .IO>--.lf'001 W tu - 7....J N 01 <.0
O-l:>..j:::.
0000 0000
o o
co:p.tuo Ol Ul CJ) ro
-.-J f'0
0000 0000
_...I.. ----L -~ Q) f'0(J)(J)(,0
CO (J)CJ)
W--.I 0
--.I <.0 0
ro N --.I OOlmN o (,) -W --I:>. CPf'0OlW 0UlOO 0000 0000
f'0 f'0 --.I .10> Ul 0 W
o 6.l --I:>. -.10>
o N 0 CO OUlOO
0000 0000
o C In -l o C1
s
r
(J) rn Jj
< o
m (J)
ww UlUl ro I\J
'??
OlUl N I\)
9JW 00 mw
(I):> -10 C< 0-
mUJ zO -I:JJ ):>CfJ o:::::! -Ill
- m
:Sz :::::!o mUJ (I)
-1 o -I )::> r -n o :JJ )::> o o o c Z -I (,J en N o
Ol ---" w+>.
Nm
--' m CfJ--.I
00 00
crt --' 01 G)
Co~
o en (01\)
WW --.I 0
N CO
OJ
O'l o
a o
o OJ (.uG) _p. N 00 00 00
ro CfJ Co -__l. ..t>.--.I 00 00 00
o -I ::I: rn :TJ if) -i C o rn z -i
1> o -I
<:
:3
m (f)
WWWW UlU1OlOl
--'
'?'?'?'?
OlOl()7Ul 0000 'f1~VJ__;!.
0666
0l_p.G)
-l o -l );> r -n o :JJ
):> o o o c Z -I W 01
o
->.(J) .10>
.j:>.W (})
~(.V(U~
.IO>J:>(}) --.I I\)(J)
0000 0000
CfJ .10>
(O(J) --.I
No-d_,) --.I ""'(o(pw --.lCfJUlI\)
0000 0000
_.
N o
o U1
--'-.....I Ul OJ 0 I\) I\)
:p.WOl(O --.lW01Ol
-l:>.(}).IO>.IO>
OlWOJW -.-JOlOW
o o
-.....I Ol Ul w
--.lNCno OlCDOO O(Pow
0000 0000
--.I (}1
ooW G)
o w (y, -_p.
~(JlOOO OlOOO 0000 0000
>-I :::t r m ::! o UJ
-l o -f )::> r: i'1 o Jj
)::> o o o c Z -I w w o o
W tl1 o
N o o
o o
w Ol N -'-.,J
CD o
o o
::u m G)
C r ):>
::u ---l ::u ):> z (fJ II o ::u -l )::> -l
6 z
co Ul o f\) o o
o o
-I ;:rJ }:> z (f) "'IJ o Jj
-l
~ 5
z (f) m :n <
o
m (JJ
wW 1\)1\) 00
??
->.
.p.._p. .p....,.. Ol
66
Ul
-I o -l )::> r -n o ::D
» o o o c Z -I w N o o
S;:(fJ »0 -II rna ~o
):>.
·z (f)c
Qo::u (f)UJ em IJ
"1J
c:
m
(f)
00 00
00 wo
01 W
(;,00 UlCXl 001
00 00
Ul o
S rn o
o )::>
C
I m );> r -I I
en m ::u < o
m
l~
» u u :JJ o
OJ -<
-'
ro
m (f)
:::! IS:
I~
"
1'1:10
o m (f)
o :JJ
!J -I
(5
Z
!~
co
m x -0 m Z
..,.,
d
CD
m x
I~
..,., -<
-'.
o m x u m Z
z o ::u -i
:i m :n z
Ul m :D A (j}
:r
::rJ m
< o o
~
a :2 J> r
:n rn Q
(5
z ):> r en o ::r: o o r
o W -I ::D
o -I
., -<
(f) m J]
< (5
m
m o C
-0 s: m Z --l
~ »
z --l »
z » z o m
o o Z --l :IJ » (")
:::!
a a
co W
ro -._J
U1 <J)
ro co
co U1 o
a a
ro CJ)
W
en o (:, a
s: ~ Z -I m z ::c> z o m
o "TI
m o c
""0 s: m Z -I
_p,..j>...jO.+:> t\Jf\)(\)f\) f\)f\)f\)f\)
?9??
-l_...L.-'---'-
O)(j)OJO) 0000 01+:>+:>f>b660
CJl.j>..+:>A
-l o -I l> r .,
o .n ):> o o o C 2 -I ..,. f\) i'.) o
to W
(Xl co CD
o o
U1 ro
-._JOJO)f\.)
003WO OJ(.O~(Q "-IW-._J~
0000 0000
_._ f\) 0)-'-(00)
Cu Cu -__,_ <0
0)--'-<00) _p,.+:>f\)W
0000
0000
OJ r-"
OJ en
OJ (.11
f\)+:> +:> 030~<D NNmf\) CJl a NmU1+:>
"-IWU1 -._J<DLOO
Ul W 01 CJ) 01
'=>
a
ro
m "-I<D 0-00 m o OCr! OUlOO
0000 0000
en w
OJ 01 o
a C)
f\.) f\)
<Jl -.._J(.O
aDam OOOUl 0000
0000 0000
s: !:
2 -i rn z )!;> z o rn
o "1'l
OJ C
r o
Z Q (J)
-i o -I )::> r ." o zn )::> o o o C 2: -l .!'> l\) _"
o
Q :JJ o C z o en
S »
z -l m z > z o m
."-1 ill W a
a a
l\J W
"-I "-I "-I o a o
~
--J
" "-I
a
o o
$ » z -l m Z » 2 o m
a 'TI
Q ::0 o C z o UJ
_p.._p,._p.+:>+:>_p. -' (0)W03WW
?<??9?'O
_._ -' _..
CJlOlU1rnr.ncn OJOJcoCOOJm _p._p.f>-_p,.-I'>.p.
ooob66
+:>-1:>--1'>+:>+:>-1'>
-l o -l 1> r
-n o .n )::> o o o c Z -l .!'>
_.
W o
-.l. -'- ---A. a
-._JO__'_f\)CO.p..
-.._J·o<oo'-....l
0) wwo+:> <D(Qocoo
000000 000000
....... OJ OJ
o <D
:-J
a a
_.. W
(X)<DNO)No) u,-<Dw:""'o,(n l\J03tTl-._J(j)-I:>-
O<OOJ(J1.j>..
000000 000000
co mcnwU1<JlCO -fD <.n NON :..... rnO{}l(x)-I:>-f\) <Jlom<DOO<D f\) en c..:,c» w en O(J)-.._J(D"-I(D