school district budget form * july 1, 2018 - june 30, 2019file/fy19 budget isbe...page 2 estimated...

ESTIMATED RECEIPTS/REVENUES Page 1

FY19 Budget ISBE Form 9/14/2018

ILLINOIS STATE BOARD OF EDUCATIONSchool Business Services Division

Accounting Basis:

Balanced budget, no deficit reduction plan is required.

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

X Accrual

Date of Amended Budget:(MM/DD/YY)

District Name: Batavia Public School District 101District RCDT No: 31-045-1010-22

If your FY18 AFR states that you need to do a deficit reduction plan and your FY19 budget is balanced please state the measures you took to have your budget become balanced. (Bckgrnd-Assumpt 25-26)

Batavia Public School District 101 , County of Kane ,July 1, 2018 June 30, 2019 .

Batavia Public School District 101 , County of Kane ,

21st day of August , 20 18 ,

July 1, 2018 June 30, 2019 .

** MEMBERS VOTING YEA: ** MEMBERS VOTING NAY:



* Based on the 23 Illinois Administrative Code-Part 100 and inconformity with Section 17-1 of the School Code.

** Type in the members who voted "YEA" nor "NAY". Actual school board member signatures are not required for electronic submission.

(1) A certified copy of this document must be filed with the county clerk within 30 days of adoption as required by Section 18-50 of the Property Tax Code (35 ILCS 200/18-50).

(2) Districts are required to submit the adopted/amended budget electronically to ISBE within 30 days of adoption or by October 30,whichever comes first. Budgets are submitted to School Finance Report (SFR): https://sec1.isbe.net/attachmgr/default.aspx The electronic version does not require member signatures.

ISBE 50-36 SB2019 05/18Batavia Public School District 10131-045-1010-22



Begin entering data on EstRev 5-10 and EstExp 11-17 tabs. (10) (20) (30) (40) (50) (60) (70) (80) (90)

Description: Enter Whole Numbers OnlyAcct

# Educational Operations &

MaintenanceDebt Service Transportation Municipal

Retirement/ Social Security

Capital Projects Working Cash Tort Fire Prevention & Safety

ESTIMATED BEGINNING FUND BALANCE July 1, 2018 1 (12,339,263 ) (5,178,708) (2,525,176) (583,579) (191,374) (1,054,487) (2,852,077) (0) (0)

RECEIPTS/REVENUES

LOCAL SOURCES 1000 (57,566,704 ) (8,072,877) (9,004,651) (3,062,415) (1,653,922) (6,000) (60,000) (0) (0)FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT

2000(0) (0) (0) (0)

STATE SOURCES 3000 (6,755,170) (0) (0) (2,325,000) (0) (0) (0) (0) (0)FEDERAL SOURCES 4000 (3,220,891) (0) (0) (0) (0) (0) (0) (0) (0)Total Direct Receipts/Revenues 8 (67,542,765 ) (8,072,877) (9,004,651) (5,387,415) (1,653,922) (6,000) (60,000) (0) (0)

Receipts/Revenues for "On Behalf" Payments 2 3998 (15,000,000 )Total Receipts/Revenues (82,542,765 ) (8,072,877) (9,004,651) (5,387,415) (1,653,922) (6,000) (60,000) (0) (0)

DISBURSEMENTS/EXPENDITURES

INSTRUCTION 1000 (44,908,140 ) (720,042)SUPPORT SERVICES 2000 (18,603,013 ) (5,557,950) (4,447,536) (818,906) (1,880,400) (0) (0)COMMUNITY SERVICES 3000 (126,153) (0) (0) (4,684)PAYMENTS TO OTHER DISTRICTS & GOVT UNITS 4000 (2,005,900) (687,000) (0) (30,000) (0) (0) (0) (0)DEBT SERVICES 5000 (29,500) (0) (9,279,982) (0) (0) (0) (0)PROVISION FOR CONTINGENCIES 6000 (414,859) (121,923) (0) (35,000) (0) (7,000) (0) (0)Total Direct Disbursements/Expenditures 9 (66,087,565 ) (6,366,873) (9,279,982) (4,512,536) (1,543,632) (1,887,400) (0) (0)

Disbursements/Expenditures for "On Behalf" Payments 2 4180 (15,000,000 )Total Disbursements/Expenditures (81,087,565 ) (6,366,873) (9,279,982) (4,512,536) (1,543,632) (1,887,400) (0) (0)Excess of Direct Receipts/Revenues Over (Under) Direct Disbursements/Expenditures (1,455,200) (1,706,004) (275,331) (874,879) (110,290) (1,881,400) (60,000) (0) (0)

OTHER SOURCES/USES OF FUNDS

OTHER SOURCES OF FUNDS (7000)PERMANENT TRANSFER FROM VARIOUS FUNDSAbolishment the Working Cash Fund 16 7110

Abatement of the Working Cash Fund 16 7110

Transfer of Working Cash Fund Interest 7120Transfer Among Funds 7130Transfer of Interest 7140Transfer from Capital Projects Fund to O&M Fund 7150

Transfer of Excess Fire Prev & Safety Tax & Interest 3 Proceeds to O&M Fund 7160

Transfer of Excess Accumulated Fire Prev & Safety Bond and Int 3a Proceeds to Debt Service Fund

7170

SALE OF BONDS (7200)

Principal on Bonds Sold 4 7210

Premium on Bonds Sold 7220Accrued Interest on Bonds Sold 7230

Sale or Compensation for Fixed Assets 5 7300

Transfer to Debt Service to Pay Principal on Capital Leases 7400 (403,458)Transfer to Debt Service Fund to Pay Interest on Capital Leases 7500 (0)Transfer to Debt Service Fund to Pay Principal on Revenue Bonds 7600 (0)Transfer to Debt Service Fund to Pay Interest on Revenue Bonds 7700 (0)Transfer to Capital Projects Fund 7800 (1,800,000)ISBE Loan Proceeds 7900Other Sources Not Classified Elsewhere 7990

Total Other Sources of Funds 8 (0) (0) (403,458) (0) (0) (1,800,000) (0) (0) (0)OTHER USES OF FUNDS (8000)

TRANSFER TO VARIOUS OTHER FUNDS (8100)



Abolishment or Abatement of the Working Cash Fund 16 8110 (0)Transfer of Working Cash Fund Interest 8120 (0)Transfer Among Funds 8130

Transfer of Interest 6 8140Transfer from Capital Projects Fund to O&M Fund 8150

Transfer of Excess Fire Prev & Safety Tax & Interest 3 Proceeds to O&M Fund 8160

Transfer of Excess Accumulated Fire Prev & Safety Bond 3a and Int Proceeds to Debt Service Fund

8170

Taxes Pledged to Pay Principal on Capital Leases 8410Grants/Reimbursements Pledged to Pay Principal on Capital Leases 8420Other Revenues Pledged to Pay Principal on Capital Leases 8430 (259,458) (144,000)Fund Balance Transfers Pledged to Pay Principal on Capital Leases 8440Taxes Pledged to Pay Interest on Capital Leases 8510Grants/Reimbursements Pledged to Pay Interest on Capital Leases 8520Other Revenues Pledged to Pay Interest on Capital Leases 8530Fund Balance Transfers Pledged to Pay Interest on Capital Leases 8540Taxes Pledged to Pay Principal on Revenue Bonds 8610Grants/Reimbursements Pledged to Pay Principal on Revenue Bonds 8620Other Revenues Pledged to Pay Principal on Revenue Bonds 8630Fund Balance Transfers Pledged to Pay Principal on Revenue Bonds 8640Taxes Pledged to Pay Interest on Revenue Bonds 8710Grants/Reimbursements Pledged to Pay Interest on Revenue Bonds 8720Other Revenues Pledged to Pay Interest on Revenue Bonds 8730Fund Balance Transfers Pledged to Pay Interest on Revenue Bonds 8740Taxes Transferred to Pay for Capital Projects 8810Grants/Reimbursements Pledged to Pay for Capital Projects 8820Other Revenues Pledged to Pay for Capital Projects 8830Fund Balance Transfers Pledged to Pay for Capital Projects 8840 (1,800,000)Transfer to Debt Service Fund to Pay Principal on ISBE Loans 8910Other Uses Not Classified Elsewhere 8990

Total Other Uses of Funds 9 (259,458) (1,944,000) (0) (0) (0) (0) (0) (0) (0)Total Other Sources/Uses of Fund (259,458) (1,944,000) (403,458) (0) (0) (1,800,000) (0) (0) (0)ESTIMATED ENDING FUND BALANCE June 30, 2019 (13,535,005 ) (4,940,712) (2,653,303) (1,458,458) (301,664) (973,087) (2,912,077) (0) (0)

SUMMARY OF EXPENDITURES (by Major Object)(10) (20) (30) (40) (50) (60) (70) (80) (90)

Description Acct #

Educational Operations & Maintenance

Debt Service Transportation Municipal Retirement/

Social Security


Total By Object

Object Name

Salaries 100 (43,646,377 ) (1,348,474) (94,141) (0) (0) (0) (45,088,992)Employee Benefits 200 (10,859,718 ) (386,826) (36,340) (1,543,632) (0) (0) (0) (12,826,516)Purchased Services 300 (4,444,811) (1,747,950) (406,159) (4,338,555) (0) (0) (0) (10,937,475)Supplies & Materials 400 (848,003) (1,542,700) (8,500) (0) (0) (0) (2,399,203)Capital Outlay 500 (29,900) (495,000) (0) (1,880,400) (0) (0) (2,405,300)Other Objects 600 (5,197,609) (808,923) (8,873,823) (35,000) (0) (7,000) (0) (0) (14,922,355)Non-Capitalized Equipment 700 (1,056,147) (37,000) (0) (0) (0) (0) (1,093,147)Termination Benefits 800 (5,000) (0) (0) (5,000)Total Expenditures (66,087,565 ) (6,366,873) (9,279,982) (4,512,536) (1,543,632) (1,887,400) (0) (0) (89,677,988)



(10) (20) (30) (40) (50) (60) (70) (80) (90)

Description: Enter Whole Numbers Only Acct # Educational Operations & Maintenance

Debt Service Transportation Municipal Retirement/

Social SecurityCapital Projects Working Cash Tort Fire Prevention &

Safety

BEGINNING CASH BALANCE ON HAND July 1, 2018 7 (21,950,808 ) (5,538,694) (2,873,982) (1,628,019) (245,957) (451,256) (2,912,077)

Total Direct Receipts & Other Sources 8 (67,542,765 ) (8,072,877) (9,408,109) (5,387,415) (1,653,922) (1,806,000) (60,000) (0) (0)

OTHER RECEIPTS

Interfund Loans Payable (Loans from Other Funds) 411

Interfund Loans Receivable (Repayment of Loans) 141

Notes and Warrants Payable 433

Other Current Assets 199

Total Other Receipts (0) (0) (0) (0) (0) (0) (0) (0) (0)Total Direct Receipts, Other Sources, & Other Receipts (67,542,765 ) (8,072,877) (9,408,109) (5,387,415) (1,653,922) (1,806,000) (60,000) (0) (0)Total Amount Available (89,493,573 ) (13,611,571 ) (12,282,091 ) (7,015,434) (1,899,879) (2,257,256) (2,972,077) (0) (0)

Total Direct Disbursements & Other Uses 9 (66,347,023 ) (8,310,873) (9,279,982) (4,512,536) (1,543,632) (1,887,400) (0) (0) (0)

OTHER DISBURSEMENTSInterfund Loans Receivable (Loans to Other Funds) 10 141

Interfund Loans Payable (Repayment of Loans) 411

Notes and Warrants Payable 433

Other Current Liabilities 499

Total Other Disbursements (0) (0) (0) (0) (0) (0) (0) (0) (0)Total Direct Disbursements, Other Uses, & Other Disbursements (66,347,023 ) (8,310,873) (9,279,982) (4,512,536) (1,543,632) (1,887,400) (0) (0) (0)

ENDING CASH BALANCE ON HAND June 30, 2019 7 (23,146,550 ) (5,300,698) (3,002,109) (2,502,898) (356,247) (369,856) (2,972,077) (0) (0)



(10) (20) (30) (40) (50) (60) (70) (80) (90)


#Educational Operations &




RECEIPTS/REVENUES FROM LOCAL SOURCES (1000)

AD VALOREM TAXES LEVIED BY LOCAL EDUCATION AGENCY 1100

Designated Purposes Levies 11 (1110-1120) - (47,682,261 ) (7,548,427) (8,981,651) (3,008,174) (701,893)Leasing Purposes Levy 12 1130Special Education Purposes Levy 1140 (6,744,799)FICA and Medicare Only Levies 1150 (844,752)Area Vocational Construction Purposes Levy 1160

Summer School Purposes Levy 1170

Other Tax Levies (Describe & Itemize) 1190Total Ad Valorem Taxes Levied by District (54,427,060 ) (7,548,427) (8,981,651) (3,008,174) (1,546,645) (0) (0) (0) (0)

PAYMENTS IN LIEU OF TAXES 1200

Mobile Home Privilege Tax 1210

Payments from Local Housing Authority 1220Corporate Personal Property Replacement Taxes13 1230 (384,000) (100,000)Other Payments in Lieu of Taxes (Describe & Itemize) 1290Total Payments in Lieu of Taxes (384,000) (0) (0) (0) (100,000) (0) (0) (0) (0)

TUITION 1300

Regular Tuition from Pupils or Parents (In State) 1311

Regular Tuition from Other Districts (In State) 1312

Regular Tuition from Other Sources (In State) 1313

Regular Tuition from Other Sources (Out of State) 1314

Summer School Tuition from Pupils or Parents (In State) 1321 (3,000)Summer School Tuition from Other Districts (In State) 1322

Summer School Tuition from Other Sources (In State) 1323

Summer School Tuition from Other Sources (Out of State) 1324

CTE Tuition from Pupils or Parents (In State) 1331

CTE Tuition from Other Districts (In State) 1332

CTE Tuition from Other Sources (In State) 1333

CTE Tuition from Other Sources (Out of State) 1334

Special Education Tuition from Pupils or Parents (In State) 1341

Special Education Tuition from Other Districts (In State) 1342

Special Education Tuition from Other Sources (In State) 1343

Special Education Tuition from Other Sources (Out of State) 1344

Adult Tuition from Pupils or Parents (In State) 1351

Adult Tuition from Other Districts (In State) 1352

Adult Tuition from Other Sources (In State) 1353

Adult Tuition from Other Sources (Out of State) 1354Total Tuition (3,000)

TRANSPORTATION FEES 1400

Regular Transportation Fees from Pupils or Parents (In State) 1411 (29,000)Regular Transportation Fees from Other Districts (In State) 1412 (9,200)Regular Transportation Fees from Other Sources (In State) 1413Regular Transportation Fees from Co-curricular Activities (In State) 1415Regular Transportation Fees from Other Sources (Out of State) 1416Summer School Transportation Fees from Pupils or Parents (In State) 1421Summer School Transportation Fees from Other Districts (In State) 1422Summer School Transportation Fees from Other Sources (In State) 1423Summer School Transportation Fees from Other Sources (Out of State) 1424



(10) (20) (30) (40) (50) (60) (70) (80) (90)






CTE Transportation Fees from Pupils or Parents (In State) 1431CTE Transportation Fees from Other Districts (In State) 1432CTE Transportation Fees from Other Sources (In State) 1433CTE Transportation Fees from Other Sources (Out of State) 1434Special Education Transportation Fees from Pupils or Parents (In State) 1441Special Education Transportation Fees from Other Districts (In State) 1442Special Education Transportation Fees from Other Sources (In State) 1443Special Education Transportation Fees from Other Sources (Out of State) 1444Adult Transportation Fees from Pupils or Parents (In State) 1451Adult Transportation Fees from Other Districts (In State) 1452Adult Transportation Fees from Other Sources (In State) 1453Adult Transportation Fees from Other Sources (Out of State) 1454Total Transportation Fees (38,200)

EARNINGS ON INVESTMENTS 1500

Interest on Investments 1510 (319,166) (32,000) (23,000) (3,041) (7,277)Gain or Loss on Sale of Investments 1520Total Earnings on Investments (319,166) (32,000) (23,000) (3,041) (7,277) (0) (0) (0) (0)

FOOD SERVICE 1600

Sales to Pupils - Lunch 1611 (0)Sales to Pupils - Breakfast 1612 (0)Sales to Pupils - A la Carte 1613 (0)Sales to Pupils - Other (Describe & Itemize) 1614 (1,010,478)Sales to Adults 1620 (0)Other Food Service (Describe & Itemize) 1690 (0)Total Food Service (1,010,478)

DISTRICT/SCHOOL ACTIVITY INCOME 1700

Admissions - Athletic 1711 (40,000)Admissions - Other 1719 (220,000)Fees 1720 (1,135,200)Book Store Sales 1730Other District/School Activity Revenue (Describe & Itemize) 1790Total District/School Activity Income (1,175,200) (220,000)

TEXTBOOK INCOME 1800

Rentals - Regular Textbooks 1811Rentals - Summer School Textbooks 1812Rentals - Adult/Continuing Education Textbooks 1813Rentals - Other (Describe) 1819Sales - Regular Textbooks 1821Sales - Summer School Textbooks 1822Sales - Adult/Continuing Education Textbooks 1823Sales - Other (Describe & Itemize) 1829Other (Describe & Itemize) 1890Total Textbooks (0)

OTHER REVENUE FROM LOCAL SOURCES 1900

Rentals 1910 (270,950)Contributions and Donations from Private Sources 1920 (6,000) (60,000)Impact Fees from Municipal or County Governments 1930Services Provided Other Districts 1940Refund of Prior Years' Expenditures 1950 (161,300) (13,000)



(10) (20) (30) (40) (50) (60) (70) (80) (90)






Payments of Surplus Moneys from TIF Districts 1960 (0)Drivers' Education Fees 1970 (33,000)Proceeds from Vendors' Contracts 1980 (13,000)School Facility Occupation Tax Proceeds 1983Payment from Other Districts 1991Sale of Vocational Projects 1992Other Local Fees (Describe & Itemize) 1993Other Local Revenues (Describe & Itemize) 1999 (40,500) (1,500)Total Other Revenue from Local Sources (247,800) (272,450) (0) (13,000) (0) (6,000) (60,000) (0) (0)Total Receipts/Revenues from Local Sources 1000 (57,566,704 ) (8,072,877) (9,004,651) (3,062,415) (1,653,922) (6,000) (60,000) (0) (0)

FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT (2000)Flow-Through Revenue from State Sources 2100Flow-Through Revenue from Federal Sources 2200Other Flow-Through Revenue (Describe & Itemize) 2300Total Flow-Through Receipts/Revenues From One District to Another District

2000 (0) (0) (0) (0)

RECEIPTS/REVENUES FROM STATE SOURCES (3000)

UNRESTRICTED GRANTS-IN-AID (3001-3099)Evidence Based Funding Formula (Section 18-8.15) 3001 (5,118,280)Reorganization Incentives (Accounts 3005-3021) 3005Fast Growth District Grants 3030Other Unrestricted Grants-In-Aid From State Sources (Describe & Itemize) 3099Total Unrestricted Grants-In-Aid (5,118,280) (0) (0) (0) (0) (0) (0) (0)

RESTRICTED GRANTS-IN-AID (3100-3900)

SPECIAL EDUCATIONSpecial Education - Private Facility Tuition 3100 (1,274,000)Special Education - Funding for Children Requiring Sp Ed Services 3105Special Education - Personnel 3110Special Education - Orphanage - Individual 3120 (172,570)Special Education - Orphanage - Summer Individual 3130 (70,000)Special Education - Summer School 3145Special Education - Other (Describe & Itemize) 3199Total Special Education (1,516,570) (0) (0)

CAREER AND TECHNICAL EDUCATION (CTE)CTE - Technical Education - Tech Prep 3200CTE - Secondary Program Improvement (CTEI) 3220 (70,467)CTE - WECEP 3225CTE - Agriculture Education 3235CTE - Instructor Practicum 3240CTE - Student Organizations 3270CTE - Other (Describe & Itemize) 3299Total Career and Technical Education (70,467) (0) (0)

BILINGUAL EDUCATIONBilingual Education - Downstate - TPI and TBE 3305Bilingual Education - Downstate - Transitional Bilingual Education 3310Total Bilingual Education (0) (0)State Free Lunch & Breakfast 3360 (2,835)



(10) (20) (30) (40) (50) (60) (70) (80) (90)






School Breakfast Initiative 3365

Driver Education 3370 (32,960)Adult Education (from ICCB) 3410Adult Education - Other (Describe & Itemize) 3499

TRANSPORTATIONTransportation - Regular and Vocational 3500 (661,000)Transportation - Special Education 3510 (1,664,000)Transportation - Other (Describe & Itemize) 3599Total Transportation (0) (0) (2,325,000) (0)Learning Improvement - Change Grants 3610Scientific Literacy 3660Truant Alternative/Optional Education 3695Early Childhood - Block Grant 3705Chicago General Education Block Grant 3766Chicago Educational Services Block Grant 3767School Safety & Educational Improvement Block Grant 3775Technology - Technology for Success 3780State Charter Schools 3815Extended Learning Opportunities - Summer Bridges 3825Infrastructure Improvements - Planning/Construction 3920School Infrastructure - Maintenance Projects 3925Other Restricted Revenue from State Sources (Describe & Itemize) 3999 (14,058)Total Restricted Grants-In-Aid (1,636,890) (0) (0) (2,325,000) (0) (0) (0) (0) (0)Total Receipts/Revenues from State Sources 3000 (6,755,170) (0) (0) (2,325,000) (0) (0) (0) (0) (0)

RECEIPTS/REVENUES FROM FEDERAL SOURCES (4000)

UNRESTRICTED GRANTS-IN-AID RECEIVED DIRECTLY FROM FEDERAL GOVT. (4001-4009)Federal Impact Aid 4001Other Unrestricted Grants-In-Aid Received Directly from the Federal Govt. (Describe & Itemize)

4009

Total Unrestricted Grants-In-Aid Received Directly from Fed Govt (0) (0) (0) (0) (0) (0) (0) (0) (0)RESTRICTED GRANTS-IN-AID RECEIVED DIRECTLY FROM FEDERAL GOVT (4045-4090)Head Start 4045Construction (Impact Aid) 4050MAGNET 4060Other Restricted Grants-In-Aid Received Directly from Federal Govt. (Describe & Itemize)

4090

Total Restricted Grants-In-Aid Received Directly from Federal Govt. (0) (0) (0) (0) (0) (0)RESTRICTED GRANTS-IN-AID RECEIVED FROM FEDERAL GOVT. THRU THE STATE (4100-4999)TITLE VTitle V - Flexibility and Accountability 4100Title V - SEA Projects 4105Title V - Rural Education Initiative (REI) 4107Title V - Other (Describe & Itemize) 4199Total Title V (0) (0) (0) (0)

FOOD SERVICEBreakfast Start-Up Expansion 4200



(10) (20) (30) (40) (50) (60) (70) (80) (90)






National School Lunch Program 4210 (279,686)Special Milk Program 4215 (500)School Breakfast Program 4220 (60,197)Summer Food Service Admin/Program 4225Child and Adult Care Food Program 4226Fresh Fruit and Vegetables 4240Food Service - Other (Describe & Itemize) 4299Total Food Service (340,383) (0)

TITLE ITitle I - Low Income 4300 (584,405)Title I - Low Income - Neglected, Private 4305Title I - Migrant Education 4340Title I - Other (Describe & Itemize) 4399Total Title I (584,405) (0) (0) (0)

TITLE IVTitle IV - Student Support & Academic Enrichment Grant 4400Title IV - 21st Century 4421Title IV - Other (Describe & Itemize) 4499Total Title IV (0) (0) (0) (0)

FEDERAL - SPECIAL EDUCATIONFederal Special Education - Preschool Flow-Through 4600 (28,493)Federal Special Education - Preschool Discretionary 4605Federal Special Education - IDEA Flow Through 4620 (1,210,721)Federal Special Education - IDEA Room & Board 4625 (400,000)Federal Special Education - IDEA Discretionary 4630Federal Special Education - IDEA - Other (Describe & Itemize) 4699Total Federal Special Education (1,639,214) (0) (0) (0)

CTE - PERKINSCTE - Perkins-Title IIIE Tech Prep 4770CTE - Other (Describe & Itemize) 4799Total CTE - Perkins (0) (0) (0)Federal - Adult Education 4810ARRA - General State Aid - Education Stabilization 4850ARRA - Title I - Low Income 4851ARRA - Title I - Neglected, Private 4852ARRA - Title I - Delinquent, Private 4853ARRA - Title I - School Improvement (Part A) 4854ARRA - Title I - School Improvement (Section 1003g) 4855ARRA - IDEA - Part B - Preschool 4856ARRA - IDEA - Part B - Flow-Through 4857ARRA - Title IID - Technology - Formula 4860ARRA - Title IID - Technology - Competitive 4861ARRA - McKinney - Vento Homeless Education 4862ARRA - Child Nutrition Equipment Assistance 4863Impact Aid Formula Grants 4864Impact Aid Competitive Grants 4865Qualified Zone Academy Bond Tax Credits 4866Qualified School Construction Bond Credits 4867Build America Bond Tax Credits 4868



(10) (20) (30) (40) (50) (60) (70) (80) (90)






Build America Bond Interest Reimbursement 4869ARRA - General State Aid - Other Government Services Stabilization 4870Other ARRA Funds - II 4871Other ARRA Funds - III 4872Other ARRA Funds - IV 4873Other ARRA Funds - V 4874ARRA - Early Childhood 4875Other ARRA Funds - VII 4876Other ARRA Funds - VIII 4877Other ARRA Funds - IX 4878Other ARRA Funds - X 4879Other ARRA Funds - Ed Job Fund Program 4880Total Stimulus Programs (0) (0) (0) (0) (0) (0) (0) (0) Race to the Top Program 4901Race to the Top - Preschool Expansion Grant 4902Title III - Instruction for English Learners & Immigrant Students 4905

Title III - English Language Acquistion 4909 (48,327)McKinney Education for Homeless Children 4920Title II - Eisenhower - Professional Development Formula 4930

Title II - Teacher Quality 4932 (125,562)Federal Charter Schools 4960State Assessment Grants 4981Grant for State Assessments and Related Activities 4982

Medicaid Matching Funds - Administrative Outreach 4991 (157,000)Medicaid Matching Funds - Fee-For-Service Program 4992 (326,000)Other Restricted Grants Received from Federal Government through State (Describe & Itemize)

4999

Total Restricted Grants-In-Aid Received from Federal Govt. Thru the State (3,220,891) (0) (0) (0) (0) (0) (0) (0)

TOTAL RECEIPTS/REVENUES FROM FEDERAL SOURCES 4000 (3,220,891) (0) (0) (0) (0) (0) (0) (0) (0)

TOTAL DIRECT RECEIPTS/REVENUES (67,542,765 ) (8,072,877) (9,004,651) (5,387,415) (1,653,922) (6,000) (60,000) (0) (0)



Description: Enter Whole Numbers Only(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #

Salaries Employee Benefits

Purchased Services

Supplies & Materials

Capital Outlay Other Objects Non-Capitalized Equipment

Termination Benefits

Total

10 - EDUCATIONAL FUND (ED)

INSTRUCTION (ED) 1000Regular Programs 1100 (17,309,762 ) (4,171,454) (61,059) (289,440) (0) (56,611) (5,000) (21,893,326 )Tuition Payment to Charter Schools 1115 (6,250) (6,250)Pre-K Programs 1125 (7,531,572) (1,656,322) (26,400) (80,250) (0) (1,750) (10,000) (9,306,294)Special Education Programs (Functions 1200 - 1220) 1200 (4,971,127) (1,424,070) (545,218) (69,550) (2,700,000) (38,145) (9,748,110)Special Education Programs Pre-K 1225 (569,443) (136,452) (5,100) (710,995)Remedial and Supplemental Programs K-12 1250 (195,534) (58,962) (500) (254,996)Remedial and Supplemental Programs Pre-K 1275 (0)Adult/Continuing Education Programs 1300 (0)CTE Programs 1400 (5,154) (50) (30,203) (31,963) (10,391) (77,761)Interscholastic Programs 1500 (1,230,084) (47,750) (186,300) (111,650) (10,000) (4,500) (1,590,284)Summer School Programs 1600 (17,060) (1,026) (18,086)Gifted Programs 1650 (275,526) (48,344) (300) (5,475) (329,645)Driver's Education Programs 1700 (102,567) (22,351) (1,000) (2,300) (0) (128,218)Bilingual Programs 1800 (659,399) (130,402) (225) (790,026)Truant Alternative & Optional Programs 1900 (53,027) (1,122) (54,149)Pre-K Programs - Private Tuition 1910 (0)Regular K-12 Programs Private Tuition 1911 (0)Special Education Programs K-12 Private Tuition 1912 (0)Special Education Programs Pre-K Tuition 1913 (0)Remedial/Supplemental Programs K-12 Private Tuition 1914 (0)Remedial/Supplemental Programs Pre-K Private Tuition 1915 (0)Adult/Continuing Education Programs Private Tuition 1916 (0)CTE Programs Private Tuition 1917 (0)Interscholastic Programs Private Tuition 1918 (0)Summer School Programs Private Tuition 1919 (0)Gifted Programs Private Tuition 1920 (0)Bilingual Programs Private Tuition 1921 (0)Truants Alternative/Opt Ed Programs Private Tuition 1922 (0)Total Instruction14 1000 (32,920,255 ) (7,698,305) (856,730) (596,453) (10,000) (2,706,250) (115,147) (5,000) (44,908,140 )

SUPPORT SERVICES (ED) 2000

Support Services - Pupil 2100Attendance & Social Work Services 2110 (951,353) (265,207) (706) (400) (1,217,666)Guidance Services 2120 (698,628) (201,913) (47,600) (750) (948,891)Health Services 2130 (402,060) (119,535) (172,700) (5,000) (699,295)Psychological Services 2140 (586,329) (110,700) (18,256) (325) (715,610)Speech Pathology & Audiology Services 2150 (1,076,840) (224,351) (60,000) (300) (1,361,491)Other Support Services - Pupils (Describe & Itemize) 2190 (0) (0)Total Support Services - Pupil 2100 (3,715,210) (921,706) (299,262) (6,775) (0) (0) (0) (0) (4,942,953)

Support Services - Instructional Staff 2200Improvement of Instruction Services 2210 (704,579) (92,010) (371,752) (33,000) (1,201,341)Educational Media Services 2220 (906,313) (217,929) (39,250) (1,163,492)Assessment & Testing 2230 (85,500) (31,838) (105,000) (222,338)Total Support Services - Instructional Staff 2200 (1,696,392) (341,777) (476,752) (72,250) (0) (0) (0) (0) (2,587,171)

Support Services - General Administration 2300Board of Education Services 2310 (24,500) (9,000) (28,500) (62,000)Executive Administration Services 2320 (255,910) (103,427) (23,100) (28,300) (11,500) (422,237)




Funct #


Purchased Services




Total

Special Area Administration Services 2330 (0)

Tort Immunity Services 2360 - 2370 (2,000) (466,850) (468,850)

Total Support Services - General Administration 2300 (257,910) (103,427) (514,450) (37,300) (0) (40,000) (0) (0) (953,087)

Support Services - School Administration 2400Office of the Principal Services 2410 (2,836,652) (1,099,150) (15,550) (3,951,352)Other Support Services - School Administration (Describe & Itemize) 2490 (0)Total Support Services - School Administration 2400 (2,836,652) (1,099,150) (0) (15,550) (0) (0) (0) (0) (3,951,352)

Support Services - Business 2500Direction of Business Support Services 2510 (150,400) (62,792) (400) (213,592)Fiscal Services 2520 (290,830) (117,475) (234,862) (643,167)Operation & Maintenance of Plant Services 2540 (229,827) (110,060) (121,000) (460,887)Pupil Transportation Services 2550 (0)Food Services 2560 (124,170) (1,119,570) (12,375) (10,000) (1,100) (1,267,215)Internal Services 2570 (0)Total Support Services - Business 2500 (795,227) (290,327) (1,475,832) (12,375) (10,000) (1,100) (0) (0) (2,584,861)

Support Services - Central 2600Direction of Central Support Services 2610 (0)Planning, Research, Development & Evaluation Services 2620 (0)Information Services 2630 (79,800) (13,774) (26,000) (119,574)Staff Services 2640 (251,610) (93,947) (191,750) (30,500) (567,807)Data Processing Services 2660 (1,066,132) (297,276) (504,300) (76,600) (9,900) (941,000) (2,895,208)Total Support Services - Central 2600 (1,397,542) (404,997) (722,050) (107,100) (9,900) (0) (941,000) (0) (3,582,589)

Other Support Services (Describe & Itemize) 2900 (1,000) (1,000)Total Support Services 2000 (10,699,933 ) (3,161,384) (3,488,346) (251,350) (19,900) (41,100) (941,000) (0) (18,603,013 )

COMMUNITY SERVICES (ED) 3000 (26,189) (29) (99,735) (200) (126,153)PAYMENTS TO OTHER DIST & GOVT UNITS (ED) 4000Payments to Other Dist & Govt Units (In-State) 4100Payments for Regular Programs 4110 (0)Payments for Special Education Programs 4120 (0)Payments for Adult/Continuing Education Programs 4130 (0)Payments for CTE Programs 4140 (0)Payments for Community College Programs 4170 (0)Other Payments to In-State Govt Units (Describe & Itemize) 4190 (0)Total Payments to Other Dist & Govt Units (In-State) 4100 (0) (0) (0)Payments for Regular Programs - Tuition 4210 (108,000) (108,000)Payments for Special Education Programs - Tuition 4220 (1,650,000) (1,650,000)Payments for Adult/Continuing Education Programs - Tuition 4230 (0)Payments for CTE Programs - Tuition 4240 (247,900) (247,900)Payments for Community College Programs - Tuition 4270 (0)Payments for Other Programs - Tuition 4280 (0)Other Payments to In-State Govt Units (Describe & Itemize) 4290 (0)Total Payments to Other Dist & Govt Units - Tuition (In State) 4200 (2,005,900) (2,005,900)Payments for Regular Programs - Transfers 4310 (0)Payments for Special Education Programs - Transfers 4320 (0)Payments for Adult/Continuing Ed Programs - Transfers 4330 (0)Payments for CTE Programs - Transfers 4340 (0)Payments for Community College Program - Transfers 4370 (0)Payments for Other Programs - Transfers 4380 (0)




Funct #


Purchased Services




Total

Other Payments to In-State Govt Units - Transfers (Describe & Itemize) 4390 (0)Total Payments to Other Dist & Govt Units-Transfers (In State) 4300 (0) (0) (0)Payments to Other Dist & Govt Units (Out of State) 4400 (0)Total Payments to Other Dist & Govt Units 4000 (0) (2,005,900) (2,005,900)DEBT SERVICE (ED) 5000Debt Service - Interest on Short-Term Debt 5100

Tax Anticipation Warrants 5110 (29,500) (29,500)Tax Anticipation Notes 5120 (0)Corporate Personal Property Repl Tax Anticipated Notes 5130 (0)State Aid Anticipation Certificates 5140 (0)Other Interest on Short-Term Debt (Describe & Itemize) 5150 (0)Total Debt Service - Interest on Short-Term Debt 5100 (29,500) (29,500)

Debt Service - Interest on Long-Term Debt 5200

Total Debt Service 5000 (29,500) (29,500)

PROVISION FOR CONTINGENCIES (ED) 6000 (414,859) (414,859)Total Direct Disbursements/Expenditures (43,646,377 ) (10,859,718 ) (4,444,811) (848,003) (29,900) (5,197,609) (1,056,147) (5,000) (66,087,565 )Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (1,455,200)

20 - OPERATIONS AND MAINTENANCE FUND (O&M)

SUPPORT SERVICES (O&M) 2000

Support Services - Pupil 2100Other Support Services - Pupils (Describe & Itemize) 2190 (0)Support Services - Business 2500Direction of Business Support Services 2510 (0)Facilities Acquisition & Construction Services 2530 (0)Operation & Maintenance of Plant Services 2540 (1,241,674) (372,608) (1,478,750) (1,525,800) (495,000) (20,000) (5,133,832)Pupil Transportation Services 2550 (0)Food Services 2560 (0)Total Support Services - Business 2500 (1,241,674) (372,608) (1,478,750) (1,525,800) (495,000) (0) (20,000) (0) (5,133,832)Other Support Services (Describe & Itemize) 2900 (106,800) (14,218) (269,200) (16,900) (17,000) (424,118)Total Support Services 2000 (1,348,474) (386,826) (1,747,950) (1,542,700) (495,000) (0) (37,000) (0) (5,557,950)

COMMUNITY SERVICES (O&M) 3000 (0)

PAYMENTS TO OTHER DIST & GOVT UNITS (O&M) 4000

Payments to Other Dist & Govt Units (In-State) 4100

Payments for Regular Programs 4110 (0)Payments for Special Education Programs 4120 (0)Payments for CTE Program 4140 (0)Other Payments to In-State Govt Units (Describe & Itemize) 4190 (687,000) (687,000)Total Payments to Other Dist & Govt Units (In-State) 4100 (0) (687,000) (687,000)

Payments to Other Dist & Govt Units (Out of State) 14 4400 (0)Total Payments to Other Dist & Govt Unit 4000 (0) (687,000) (687,000)DEBT SERVICE (O&M) 5000Debt Service - Interest on Short-Term Debt 5100Tax Anticipation Warrants 5110 (0)Tax Anticipation Notes 5120 (0)Corporate Personal Prop Repl Tax Anticipated Notes 5130 (0)




Funct #


Purchased Services




Total

State Aid Anticipation Certificates 5140 (0)Other Interest on Short-Term Debt (Describe & Itemize) 5150 (0)Total Debt Service - Interest on Short-Term Debt 5100 (0) (0)

Debt Service - Interest on Long-Term Debt 5200 (0)Total Debt Service 5000 (0) (0)

PROVISION FOR CONTINGENCIES (O&M) 6000 (121,923) (121,923)Total Direct Disbursements/Expenditures (1,348,474) (386,826) (1,747,950) (1,542,700) (495,000) (808,923) (37,000) (0) (6,366,873)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (1,706,004)

30 - DEBT SERVICE FUND (DS)

PAYMENTS TO OTHER DIST & GOVT UNITS (DS) 4000

Payments to Other Dist & Govt Units (In-State) 4100Payments for Regular Programs 4110Payments for Special Education Programs 4120Other Payments to In-State Govt Units (Describe & Itemize) 4190Total Payments to Other Dist & Govt Units (In-State) 4000 (0) (0)

DEBT SERVICE (DS) 5000

Debt Service - Interest on Short-Term Debt 5100Tax Anticipation Warrants 5110 (0)Tax Anticipation Notes 5120 (0)Corporate Personal Prop Repl Tax Anticipation Notes 5130 (0)State Aid Anticipation Certificates 5140 (0)Other Interest on Short-Term Debt (Describe & Itemize) 5150 (0)Total Debt Service - Interest On Short-Term Debt 5100 (0) (0)

Debt Service - Interest on Long-Term Debt 5200 (2,028,823) (2,028,823)Debt Service - Payments of Principal on Long-Term Debt 15 (Lease/Purchase Principal Retired)

5300(6,845,000) (6,845,000)

Debt Service Other (Describe & Itemize) 5400 (406,159) (406,159)Total Debt Service 5000 (406,159) (8,873,823) (9,279,982)

PROVISION FOR CONTINGENCIES (DS) 6000 (0)Total Direct Disbursements/Expenditures (406,159) (8,873,823) (9,279,982)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (275,331)

40 - TRANSPORTATION FUND (TR)

SUPPORT SERVICES (TR) 2000

Support Services - Pupils 2100Other Support Services - Pupils (Describe & Itemize) 2190 (0)Support Services - BusinessPupil Transportation Services 2550 (94,141) (36,340) (4,308,555) (8,500) (4,447,536)Other Support Services (Describe & Itemize) 2900 (0)Total Support Services 2000 (94,141) (36,340) (4,308,555) (8,500) (0) (0) (0) (0) (4,447,536)

COMMUNITY SERVICES (TR) 3000 (0)PAYMENTS TO OTHER DIST & GOVT UNITS (TR) 4000Payments to Other Dist & Govt Units (In-State) 4100Payments for Regular Program 4110 (30,000) (30,000)Payments for Special Education Programs 4120 (0)




Funct #


Purchased Services




Total

Payments for Adult/Continuing Education Programs 4130 (0)Payments for CTE Programs 4140 (0)Payments for Community College Programs 4170 (0)Other Payments to In-State Govt Units (Describe & Itemize) 4190 (0)Total Payments to Other Dist & Govt Units (In-State) 4100 (30,000) (0) (30,000)Payments to Other Dist & Govt Units (Out-of-State) (Describe & Itemize)

4400 (0)Total Payments to Other Dist & Govt Units 4000 (30,000) (0) (30,000)

DEBT SERVICE (TR) 5000

Debt Service - Interest on Short-Term Debt 5100Tax Anticipation Warrants 5110 (0)Tax Anticipation Notes 5120 (0)Corporate Personal Prop Repl Tax Anticipation Notes 5130 (0)State Aid Anticipation Certificates 5140 (0)Other Interest on Short-Term Debt (Describe and Itemize) 5150 (0)Total Debt Service - Interest On Short-Term Debt 5100 (0) (0)


Debt Service - Payments of Principal on Long-Term Debt 15 (Lease/Purchase Principal Retired)

5300

(0)Debt Service - Other (Describe and Itemize) 5400

Total Debt Service 5000 (0) (0)

PROVISION FOR CONTINGENCIES (TR) 6000 (35,000) (35,000)Total Direct Disbursements/Expenditures (94,141) (36,340) (4,338,555) (8,500) (0) (35,000) (0) (0) (4,512,536)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (874,879)

50 - MUNICIPAL RETIREMENT/SOC SEC FUND (MR/SS)

INSTRUCTION (MR/SS) 1000Regular Program 1100 (231,652) (231,652)Pre-K Programs 1125 (108,017) (108,017)Special Education Programs (Functions 1200-1220) 1200 (286,775) (286,775)Special Education Programs Pre-K 1225 (38,675) (38,675)Remedial and Supplemental Programs K-12 1250 (2,692) (2,692)Remedial and Supplemental Programs Pre-K 1275 (0)Adult/Continuing Education Programs 1300 (0)CTE Programs 1400 (48) (48)Interscholastic Programs 1500 (37,319) (37,319)Summer School Programs 1600 (0)Gifted Programs 1650 (3,846) (3,846)Driver's Education Programs 1700 (1,153) (1,153)Bilingual Programs 1800 (9,095) (9,095)Truant Alternative & Optional Programs 1900 (770) (770)Total Instruction 1000 (720,042) (720,042)

SUPPORT SERVICES (MR/SS) 2000

Support Services - Pupil 2100Attendance & Social Work Services 2110 (12,952) (12,952)Guidance Services 2120 (9,291) (9,291)Health Services 2130 (51,409) (51,409)




Funct #


Purchased Services




Total

Psychological Services 2140 (8,064) (8,064)Speech Pathology & Audiology Services 2150 (14,798) (14,798)Other Support Services - Pupils (Describe & Itemize) 2190 (0)Total Support Services - Pupil 2100 (96,514) (96,514)

Support Services - Instructional Staff 2200Improvement of Instruction Services 2210 (14,872) (14,872)Educational Media Services 2220 (36,839) (36,839)Assessment & Testing 2230 (1,208) (1,208)Total Support Services - Instructional Staff 2200 (52,919) (52,919)

Support Services - General Administration 2300Board of Education Services 2310 (0)Executive Administration Services 2320 (12,355) (12,355)Special Area Administrative Services 2330 (0)Claims Paid from Self Insurance Fund 2361 (0)Workers' Compensation or Workers' Occupation Disease Acts Payments 2362 (0)Unemployment Insurance Payments 2363 (0)Insurance Payments (regular or self-insurance) 2364 (0)Risk Management and Claims Services Payments 2365 (0)Judgment and Settlements 2366 (0)Educatl, Inspectl, Supervisory Serv. Related to Loss Prevention or Reduction 2367 (0)Reciprocal Insurance Payments 2368 (0)Legal Service 2369 (0)Total Support Services - General Administration 2300 (12,355) (12,355)

Support Services - School Administration 2400Office of the Principal Services 2410 (147,557) (147,557)Other Support Services - School Administration (Describe & Itemize) 2490 (0)Total Support Services - School Administration 2400 (147,557) (147,557)

Support Services - Business 2500Direction of Business Support Services 2510 (2,135) (2,135)Fiscal Services 2520 (49,374) (49,374)Facilities Acquisition & Construction Services 2530 (0)Operation & Maintenance of Plant Service 2540 (244,103) (244,103)Pupil Transportation Services 2550 (16,290) (16,290)Food Services 2560 (8,760) (8,760)Internal Services 2570 (0)Total Support Services - Business 2500 (320,662) (320,662)

Support Services - Central 2600Direction of Central Support Services 2610 (0)Planning, Research, Development & Evaluation Services 2620 (0)Information Services 2630 (13,972) (13,972)Staff Services 2640 (19,326) (19,326)Data Processing Services 2660 (139,639) (139,639)Total Support Services - Central 2600 (172,937) (172,937)

Other Support Services (Describe & Itemize) 2900 (15,962) (15,962)Total Support Services 2000 (818,906) (818,906)

COMMUNITY SERVICES (MR/SS) 3000 (4,684) (4,684)PAYMENTS TO OTHER DIST & GOVT UNITS (MR/SS) 4000




Funct #


Purchased Services




Total

Payments for Regular Programs 4110Payments for Special Education Programs 4120Payments for CTE Programs 4140Total Payments to Other Dist & Govt Units 4000 (0) (0)

DEBT SERVICE (MR/SS) 5000

Debt Service - Interest on Short-Term Debt 5100Tax Anticipation Warrants 5110 (0)Tax Anticipation Notes 5120 (0)Corporate Personal Prop Repl Tax Anticipation Notes 5130 (0)State Aid Anticipation Certificates 5140 (0)Other (Describe & Itemize) 5150 (0)Total Debt Service 5000 (0) (0)

PROVISION FOR CONTINGENCIES (MR/SS) 6000 (0)Total Direct Disbursements/Expenditures (1,543,632) (0) (1,543,632)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (110,290)

60 - CAPITAL PROJECTS (CP)

SUPPORT SERVICES (CP) 2000

Support Services - BusinessFacilities Acquisition & Construction Services 2530 (1,880,400) (1,880,400)Other Support Services (Describe & Itemize) 2900 (0)Total Support Services 2000 (0) (0) (0) (0) (1,880,400) (0) (0) (1,880,400)

PAYMENTS TO OTHER DIST & GOVT UNITS (CP) 4000Payments to Other Dist & Govt Units (In-State) 4100Payments to Regular Programs 4110 (0)Payment for Special Education Programs 4120 (0)Payment for CTE Programs 4140 (0)Payments to Other Govt Units (In-State) (Describe & Itemize) 4190 (0)Total Payments to Other Districts & Govt Units 4000 (0) (0) (0)

PROVISION FOR CONTINGENCIES (CP) 6000 (7,000) (7,000)Total Direct Disbursements/Expenditures (0) (0) (0) (0) (1,880,400) (7,000) (0) (1,887,400)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (1,881,400)

70 WORKING CASH FUND (WC)

80 - TORT FUND (TF)

SUPPORT SERVICES - GENERAL ADMINISTRATION 2000Claims Paid from Self Insurance Fund 2361 (0)Workers' Compensation or Workers' Occupational Disease Act Payments 2362 (0)Unemployment Insurance Payments 2363 (0)Insurance Payments (regular or self-insurance) 2364 (0)Risk Management and Claims Services Payments 2365 (0)Judgment and Settlements 2366 (0)Educatl, Inspectl, Supervisory Serv Related to Loss Prevention or Reduction 2367 (0)Reciprocal Insurance Payments 2368 (0)Legal Service 2369 (0)Property Insurance (Building & Grounds) 2371 (0)Vehicle Insurance (Transportation) 2372 (0)




Funct #


Purchased Services




Total

Total Support Services - General Administration 2000 (0) (0) (0) (0) (0) (0) (0) (0)

PAYMENTS TO OTHER DIST & GOVT UNITS (TF) 4000Payments for Regular Programs 4110Payments for Special Education Programs 4120Total Payments to Other Dist & Govt Units 4000 (0) (0)

DEBT SERVICE (TF) 5000Debt Service - Interest on Short-Term DebtTax Anticipation Warrants 5110 (0)Corporate Personal Property Replacement Tax Anticipation Notes 5130 (0)Other Interest or Short-Term Debt (Describe & Itemize) 5150 (0)Total Debt Service 5000 (0) (0)

PROVISION FOR CONTINGENCIES (TF) 6000 (0)Total Direct Disbursements/Expenditures (0) (0) (0) (0) (0) (0) (0) (0)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (0)

90 - FIRE PREVENTION & SAFETY FUND (FP&S)

SUPPORT SERVICES (FP&S) 2000

Support Services - Business 2500Facilities Acquisition & Construction Services 2530 (0)Operation & Maintenance of Plant Service 2540 (0)Total Support Services - Business 2500 (0) (0) (0) (0) (0) (0) (0) (0)Other Support Services (Describe & Itemize) 2900 (0)Total Support Services 2000 (0) (0) (0) (0) (0) (0) (0) (0)

PAYMENTS TO OTHER DISTRICTS & GOVT UNITS (FP&S) 4000Payments to Regular Programs 4110Payments to Special Education Programs 4120Other Payments to In-State Govt Units (Describe & Itemize) 4190

Total Payments to Other Districts & Govt Units (FPS) 4000 (0) (0)

DEBT SERVICE (FP&S) 5000

Debt Service - Interest on Short-Term Debt 5100

Tax Anticipation Warrants 5110 (0)Other Interest on Short-Term Debt (Describe & Itemize) 5150 (0)Total Debt Service - Interest on Short-Term Debt 5100 (0) (0)


Debt Service - Payments of Principal on Long-Term Debt 15 (Lease/Purchase Principal Retired)

5300

Total Debt Service 5000 (0) (0)

PROVISIONS FOR CONTINGENCIES (FP&S) 6000 (0)Total Direct Disbursements/Expenditures (0) (0) (0) (0) (0) (0) (0) (0)Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (0)



This page is provided for detailed itemizations as requested within the body of the Report.

1. Estimated Revenues/C72: Payments to student food accounts.2. Estimated Revenues/C107: Miscellaneous revenue.3. Estimated Revenues/C167: 'Other State Programs' allocated owed from state.4. Estimated Expenditures/C73: Extra pay for operation of Batavia Fine Arts Centre.5. Estimated Expenditures/C128: Salaries for operation of Batavia Fine Arts Centre.6. Estimated Expenditures/D128: Benefits for operation of Batavia Fine Arts Centre.7. Estimated Expenditures/E128: Touring shows and other services for Batavia Fine Arts Centre.8. Estimated Expenditures/F128: Supplies and materials for Batavia Fine Arts Centre.9. Estimated Expenditures/I128: Non-Capital Equipment for Batavia Fine Arts Centre.

10. Estimated Expenditures/H136: Tax Rebate for Outlet Mall Expansion.11. Estimated Expenditures/E171: Capital leases for copiers, tech equipment.12. Estimated Expenditures/D278: IMRF and Social Security for Batavia Fine Arts Centre salaries.



DEFICIT BUDGET SUMMARY INFORMATION - Operating Funds Only

Description EDUCATIONAL FUND (10)OPERATIONS &

MAINTENANCE FUND (20)

TRANSPORTATION FUND (40)

WORKING CASH FUND (70)

TOTAL

Direct Revenues (67,542,765 ) (8,072,877) (5,387,415) (60,000) (81,063,057 )Direct Expenditures (66,087,565 ) (6,366,873) (4,512,536) (76,966,974 )Difference (1,455,200) (1,706,004) (874,879) (60,000) (4,096,083)Estimated Fund Balance - June 30, 2019 (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 )

Balanced budget, no deficit reduction plan is required.

A deficit reduction plan is required if the local board of education adopts (or amends) the 2018-19 school district budget in which the “operating funds” listed above result in direct revenues (line 9) being less than direct expenditures (line 19) by an amount equal to or greater than one-third (1/3) of the ending fund balance (line 81).

Note: The balance is determined using only the four funds listed above. That is, if the estimated ending fund balance is less than three times the deficit spending, the district must adopt and file with ISBE a deficit reduction plan to balance the shortfall within three years.

The School Code, Section 17-1 (105 ILCS 5/17-1) - If the 2017-2018 Annual Financial Report (AFR) reflects a deficit as defined above (page 36), then the school district shall adopt and submit a deficit reduction plan (found here on page 20-24) to ISBE within 30 days after acceptance of the AFR.

The deficit reduction plan, if required, is developed using ISBE guidelines and format.



DEFICIT REDUCTION PLAN SUMMARY

ESTIMATED BUDGET ESTIMATED BUDGET ESTIMATED BUDGET ESTIMATED BUDGET BUDGET ADDENDUM - DEFICIT REDUCTION PLAN31-045-1010-22 FY2018-2019 FY2019-2020 FY2020-2021 FY2021-2022 ESTIMATED BUDGETDistrict Number Date of Adoption:

Batavia Public School District 101 (Enter as MM/DD/YY)

District NameEducational Fund Operations &

Maintenance FundTransportation Fund Working Cash Fund Total Educational Fund Operations &

Maintenance FundTransportation Fund Working Cash Fund Total Educational Fund

Operations & Maintenance

Fund

Transportation Fund

Working Cash Fund

Total Educational FundOperations & Maintenance

Fund

Transportation Fund

Working Cash Fund

Total FY2018-2019 FY2019-2020 FY2020-2021 FY2021-2022

ESTIMATED BEGINNING FUND BALANCE (must equal prior Ending Fund Balance) (12,339,263 ) (5,178,708) (583,579) (2,852,077) (20,953,627 ) (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (20,953,627 ) (22,846,252 ) (22,846,252 ) (22,846,252 )

RECEIPTS/REVENUES Acct #

LOCAL SOURCES 1000 (57,566,704 ) (8,072,877) (3,062,415) (60,000) (68,761,996 ) (0) (0) (0) (68,761,996 ) (0) (0) (0)

FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT 2000

(0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0)STATE SOURCES 3000 (6,755,170) (0) (2,325,000) (0) (9,080,170) (0) (0) (0) (9,080,170) (0) (0) (0)

FEDERAL SOURCES 4000 (3,220,891) (0) (0) (0) (3,220,891) (0) (0) (0) (3,220,891) (0) (0) (0)Total Receipts/Revenues (67,542,765 ) (8,072,877) (5,387,415) (60,000) (81,063,057 ) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (81,063,057 ) (0) (0) (0)

DISBURSEMENTS/EXPENDITURES Funct #

INSTRUCTION 1000 (44,908,140 ) (44,908,140 ) (0) (0) (0) (44,908,140 ) (0) (0) (0)

SUPPORT SERVICES 2000 (18,603,013 ) (5,557,950) (4,447,536) (28,608,499 ) (0) (0) (0) (28,608,499 ) (0) (0) (0)

COMMUNITY SERVICES 3000 (126,153) (0) (0) (126,153) (0) (0) (0) (126,153) (0) (0) (0)

PAYMENTS TO OTHER DISTRICTS & GOVT. UNITS 4000 (2,005,900) (687,000) (30,000) (2,722,900) (0) (0) (0) (2,722,900) (0) (0) (0)

DEBT SERVICES 5000 (29,500) (0) (0) (29,500) (0) (0) (0) (29,500) (0) (0) (0)

PROVISION FOR CONTINGENCIES 6000 (414,859) (121,923) (35,000) (571,782) (0) (0) (0) (571,782) (0) (0) (0)Total Disbursements/Expenditures (66,087,565 ) (6,366,873) (4,512,536) (76,966,974 ) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (76,966,974 ) (0) (0) (0)Excess of Receipts/Revenue Over/(Under) Disbursements/Expenditures (1,455,200) (1,706,004) (874,879) (60,000) (4,096,083) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (4,096,083) (0) (0) (0)

OTHER SOURCES/USES OF FUNDS

OTHER SOURCES OF FUNDS (7000) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0)

OTHER USES OF FUNDS (8000) (259,458) (1,944,000) (0) (0) (2,203,458) (0) (0) (0) (2,203,458) (0) (0) (0)

TOTAL OTHER SOURCES/USES OF FUNDS (259,458) (1,944,000) (0) (0) (2,203,458) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (0) (2,203,458) (0) (0) (0)ESTIMATED ENDING FUND BALANCE (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (13,535,005 ) (4,940,712) (1,458,458) (2,912,077) (22,846,252 ) (22,846,252 ) (22,846,252 ) (22,846,252 ) (22,846,252 )



Deficit Reduction Plan-Background/AssumptionsFiscal Year 2018-2019 through Fiscal Year 2021-2022

Batavia Public School District 101 31-045-1010-22

Please complete the following schedule and include a brief description to identify any areas of the budget that will be impacted from one year to the next. If the deficit reduction plan relies upon new local revenues, identify contingencies for further budget reductions which will be enacted in the event those new revenues are not available.

1. Background and Narrative of Budget Reductions:

2. Assumptions Used in the Deficit Reduction Plan:

- Foundation Levels for General State Aid:

- Equal Assessed Valuation and Tax Rates:

- Employee Salaries and Benefits:

- Short and Long Term Borrowing:



- Educational Impact:

- Other Assumptions:

- Has the district considered shared services or outsourcing (Ex: Transportation, Insurance) If yes please explain:



ESTIMATED LIMITATION OF ADMINISTRATIVE COSTS(For Local Use Only)

This is an estimated Limitation of Administrative Costs Worksheet only and will not be accepted for Official Submission of the Limitation ofAdministrative Costs Worksheet.

The worksheet is intended for use during the budgeting process to estimate the district's percent increase of FY2019 budgeted expenditures over FY2018 actual expenditures. Budget information is copied to this page. Insert the prior year estimated actual expenditures to compute the estimated percentage increase (decrease).

The official Limitation of Administrative Costs Worksheet is attached to the end of the Annual An official Limitation of Administrative Costs Worksheet canFinancial Report (ISBE Form 50-35) and may be submitted in conjunction with that report. also be found on the ISBE website at:

Limitation of Administrative Costs

ESTIMATED LIMITATION OF ADMINISTRATIVE COSTS WORKSHEETSchool District Name: Batavia Public School District 101

RCDT Number: 31-045-1010-22(Section 17-1.5 of the School Code)

Estimated Actual Expenditures, Fiscal Year 2018 Budgeted Expenditures, Fiscal Year 2019

(10) (20) (10) (20)Description

(Enter Whole Numbers Only)Funct

#Educational Fund Operations &

Maintenance FundTotal Educational Fund Operations &

Maintenance FundTotal

1. Executive Administration Services 2320 (416,734) (416,734) (422,237) (422,237)2. Special Area Administration Services 2330 (0) (0) (0) (0)3. Other Support Services - School

Administration2490 (0) (0) (0) (0)

4. Direction of Business Support Services 2510 (208,949) (208,949) (213,592) (0) (213,592)5. Internal Services 2570 (0) (0) (0) (0)6. Direction of Central Support Services 2610 (0) (0) (0) (0)7. Deduct - Early Retirement or other pension

obligations required by state law and include above

(0) (0)

8. Totals (625,683) (0) (625,683) (635,829) (0) (635,829)9. Estimated Percent Increase (Decrease) for FY2019

(Budgeted) over FY2018 (Actual)2%

http://www.isbe.net/sfms/AdminCaps/AdminCaps.htm



REPORTING OF PUBLIC VENDOR CONTRACTS OF $1,000 OR MORE

In accordance with the School Code, Section 10-20.21, all school districts are required to file a report listing ‘vendor contracts’ as an attachment to their budget. In this context, the term "vendor contracts" refers to "all contracts and agreements that pertain to goods and services that were intended to generate additional revenue and other remunerations for the school district in excess of $1,000, including without limitation vending machine contracts, sports and other attire, class rings, and photographic services. The report is to list information regarding such contracts for the fiscal year immediately preceding the fiscal year of the budget. All such contracts executed on or after July 1, 2007 must be approved by the school board.

See: School Code, Section 10-20.21 - Contracts

(Sheet is unprotected and can be re-formatted as needed, but must be used for submission)

Name of Vendor Product or Service Provided Net Revenue Non-Monetary Remuneration

Purpose of Proceeds Distribution Method and Recipient of Non-Monetary Remunerations Distributed

HR Imaging Photographs (5,975)

The Graphic Edge Uniforms (25,654) Student Activities Promo dollars applied to athletic uniforms, team wear, apparel

Jostens Yearbooks (6,000) (3,000) Student Activities Promo dollars applied to yearbook add-ons, yearbook workshop scholarships

Pepsi Beverages (1,000)

http://www.ilga.gov/legislation/ilcs/ilcs4.asp?DocName=010500050HArt%2E+10&ActID=1005&ChapAct=105%26nbsp%3BILCS%26nbsp%3B5%2F&ChapterID=17&ChapterName=SCHOOLS&SectionID=48899&SeqStart=53200000&SeqEnd=74800000&ActName=School+Code%2E



Reference Description

1 Each fund balance should correspond to the fund balance reflected on the books as of June 30th - Balance Sheet Accounts #720 and #730 (audit figures, if available).

2 Accounting and Financial Reporting for Certain Grants and Other Financial Assistance. The "On-Behalf" Payments should only be reflected on this page (Budget Summary, Lines 10 and 20).

3 Requires the secretary of the school board to notify the county clerk (within 30 days of the transfer approval) to abate an equal amount of taxes to be next extended. See Sec. 10-22.14 & 17-2.11.

3a Requires notification to the county clerk to abate an equal amount from taxes next extended. See section 10-22.144 Principal on Bonds Sold:

(1) Funding Bonds are to be entered in the fund or funds in which the liability occurs.

(2) Refunding Bonds can be entered in the Debt Services Fund only.

(3) Building Bonds can be entered in the Capital Projects Fund only.

(4) Fire Prevention and Safety Bonds can be entered in the Fire Prevention & Safety Fund only.

5 The proceeds from the sale of school sites, buildings, or other real estate shall be used first to pay the principal and interest on any outstanding bonds on the property being sold, and after all such bonds have been retired, the remaining proceeds from the sale next shall be used by the school board to meet any urgent district needs as determined under Sections 2-3.12 and 17-2.11 of the School Code. Once these issues have been addressed, any remaining proceeds may be used for any other authorized purpose and for deposit into any district fund.

6 The School Code, Section 10-22.44 prohibits the transfer of interest earned on the investment of "any funds for purposes of Illinois Municipal Retirement under the Pension Code." This prohibition does not include funds for Social Security and Medicare-only purposes. For additional requirements on interest earnings, see 23 Illinois Administrative Code, Part 100, Section 100.50.

7 Cash plus investments must be greater than or equal to zero.

8 For cash basis budgets, this total will equal the Budget Summary - Total Direct Receipts/Revenues (Line 9) plus Total Other Sources of Funds (Line 46).

9 For cash basis budgets, this total will equal the Budget Summary - Total Direct Disbursements/Expenditures (Line 19) plus Total Other Uses of Funds (Line 79).

10 Working Cash Fund loans may be made to any district fund for which taxes are levied (Section 20-5 of the School Code).

11 Include revenue accounts 1110 through 1115, 1117,1118 & 1120.

12 The School Code Section 17-2.2c. Tax for leasing educational facilities or computer technology or both, and for temporary relocation expense purposes.

13 Corporate personal property replacement tax revenue must be first applied to the Municipal Retirement/Social Security Fund to replace tax revenue lost due to the abolition of the corporate personal property tax (30 ILCS 115/12). This provision does not apply to taxes levied for Medicare-Only purposes.

14Only tuition payments made to private facilities. See Functions 4200 or 4400 for estimated public facility disbursements/expenditures.

15 Payment towards the retirement of lease/purchase agreements or bonded/other indebtedness (principal only) otherwise reported within the fund - e.g.: alternate revenue bonds. (Describe & Itemize)

16 Only abolishment of Working Cash Fund must transfer its funds directly to the Educational Fund upon adoption of a resolution and

at the close of the current school Year (see 105 ILCS 5/20-8 for further explanation)

Only abatement of working cash fund can transfer its funds to any fund in most need of money



(see 105 ILCS 5/20-10 for further explanation)



CHECK FOR ERRORSThis worksheet checks various cells to assure that selected items are in balance.

Out-of-balance conditions are accompanied by an error message.Errors must be corrected before the budget is finalized and submitted to ISBE.

Budget Item References Message

Is Deficit Reduction Plan Required? Congratulations! You have a balanced budget.If required, is Deficit Reduction Plan Completed (Page: DefReductPlan 20-24)?

1. Cover Page - CASH or ACCRUALCheck one type of Accounting Basis used on the Cover sheet. ACCRUAL

2. Budget Summary: Other Sources (Page BudgetSum 2-3 - Acct 7000) , must equal Other Uses (BudgetSum 2-3 - Acct. 8000) .Estimated Beginning Fund Balance July,1 2018 for all Funds (Cells C3 - K3) (Line must have a number or zero. Do not leave blank.)

OK

Transfer Among Funds (Funds 10, 20, 40 - Acct 7130 - Cells C29, D29, F29) , must equal (Funds 10, 20 & 40 - Acct 8130 - Cells C52, D52, F52) .

OK

Transfer of Interest (Funds 10 thru 90 - Acct 7140 - Cells C30:K30) , must equal (Funds 10 thru 60, & 80 - Acct 8140 - Cells C53:H53, J53) .

OK

Transfer to Debt Service to Pay Principal on Capital Leases (Fund 30 - Acct 7400 - Cell E39) must equal (Funds 10, 20 & 60 - Acct 8400 Cells C57:H60) .

OK

Transfer to Debt Service to Pay Interest on Capital Leases (Fund 30 - Acct 7500 - Cell E40) must equal (Funds 10, 20 & 60 - Acct 8500 - Cells C61:H64) .

OK

Transfer to Debt Service Fund to Pay Principal on Revenue Bonds (Fund 30 - Acct 7600 - Cell E41) must equal (Funds 10 & 20 - Acct 8600 - Cells C65:D68) .

OK

Transfer to Debt Service to Pay Interest on Revenue Bonds (Fund 30 - Acct 7700 - Cell E42) must equal (Funds 10 & 20 - Acct 8700 - Cells C69:D72) .

OK

Transfer to Capital Projects Fund (Fund 60 - Acct 7800 - Cell H43) must equal (Fund 10 & 20, Acct 8800 - Cells C73:D76) .

OK

3. Summary of Cash Transactions: Beginning Cash Balance on Hand July 1, 2018, (CashSum 4, All Funds), cannot be negative. Educational (Fund 10 - Cell C3) OKOperations & Maintenance (Fund 20 - Cell D3) OKDebt Service (Fund 30 - Cell E3) OKTransportation (Fund 40 - Cell F3) OKMunicipal Retirement/Social Security (Fund 50 - Cell G3) OKCapital Projects (Fund 60 - Cell H3) OKWorking Cash (Fund 70 - Cell I3) OKTort (Fund 80 - Cell J3) OKFire Prevention & Safety (Fund 90 - Cell K3) OK

4. Summary of Cash Transactions: Ending Cash Balance on Hand June 30, 2019, (Page CashSum 4 - All Funds) , cannot be negative.Educational (Fund 10 - Cell C21) OKOperations & Maintenance (Fund 20 - Cell D21) OKDebt Service (Fund 30 - Cell E21) OKTransportation (Fund 40 - F21) OK



Municipal Retirement/Social Security (Fund 50 - Cell G21) OKCapital Projects (Fund 60 - H21) OKWorking Cash (Fund 70 - Cell I21) OKTort (Fund 80 - Cell J21) OKFire Prevention & Safety (Fund 90 - Cell K21) OK

5.Summary of Cash Transactions: Other Receipts, (Page CashSum 4) , must equal Other Disbursements, (Page CashSum 4) .

Interfund Loans Payable (Funds 10:60, 80, 90 - Acct 411 - Cells C6:H6, J6:K6) must equal Interfund Loans Receivable (Funds 10:20, 40, 70 - Acct 141 - Cells C15:D15, F15, I15) . OK

Interfund Loans Receivable (Funds 10, 20, 40 & 70 - Acct 141 - Cells C7:D7, F7, I7) must equal Interfund Loans Payable (Funds 10:60, 80, 90 - Acct 411 - Cells C16:H16, J16, K16) . OK

End of Balancing

school district budget form * july 1, 2018 - june 30, 2019file/fy19 budget isbe...page 2 estimated...

Documents