School District Budget Form - Southeastern 337 · NOW, THEREFORE, Be it resolved by the Board of Education of said district as follows: Section 1: That the fiscal year of this school

Accounting Basis:

x CashAccrual

Date of Amended Budget:

District Name:District RCDT No:

, County of ,.

, County of ,

30th day of , 20 19 ,

.

19 6 0

*** 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, we do not accept PDF copies.

ISBE 50-36 SB2020 01/19SOUTHEASTERN CUSD #337

ILLINOIS STATE BOARD OF EDUCATION

SCHOOL DISTRICT BUDGET FORM *

School Business Services Division

dams, Hancock, McDonough, Schuyle

Unbalanced budget, however, a deficit reduction plan is not required at this time.

SOUTHEASTERN CUSD #33726-034-3370-26

July 1, 2019 - June 30, 2020

(MM/DD/YY)

September

July 1, 2019SOUTHEASTERN CUSD #337

ms, Hancock, McDonough, Sch

June 30, 2020

If your FY19 AFR states that you need to do a deficit reduction plan and your FY20 budget is balanced please state the measures you took to have your budget become balanced. (Bckgrnd-Assumpt 25-26)

June 30, 2020

September

July 1, 2019

30th

SOUTHEASTERN CUSD #337

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

Steve Bruenger

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

Mark Winters

Bobbi Smith

John Eilers

Ian O'Neal

Grant Holst

Budget of State of Illinois, for the Fiscal Year beginning and ending

WHEREAS the Board of Education of State of Illinois, caused to be prepared in tentative form a budget, and the Secretary

of this Board has made the same conveniently available to public inspection for at least thirty days prior to final action thereon;AND WHEREAS a public hearing was held as to such budget on the

notice of said hearing was given at least thirty days prior thereto as required by law, and all other legal requirements have been complied with;

NOW, THEREFORE, Be it resolved by the Board of Education of said district as follows:

Section 1: That the fiscal year of this school district be and the same hereby is fixed and declared to be

beginning

Section 2: That the following budget containing an estimate of amounts available in each Fund, separately, and expenditures from each be and the same is hereby adopted as the budget of this school district for said fiscal year.

ADOPTION OF BUDGET The budget shall be approved and signed below by members of the School Board. Adopted this

and ending

day of by a roll call vote of Yeas, and Nays, to wit:, 20

https://sec1.isbe.net/attachmgr/default.aspx





Page 2 BUDGET SUMMARY Page 2

1

23

45

67891011

12131415161718192021

22

232425262728293031

32

3334353637383940414243444546474950515253

A B C D E F G H I J K LBegin 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, 2019 1 267,280 1,250,596 0 94,615 295,896 71,987 366,848 348,686 42,817

RECEIPTS/REVENUES

LOCAL SOURCES 1000 1,813,497 359,037 0 153,016 156,061 19,700 38,404 404,163 28,164FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT

20000 0 0 0

STATE SOURCES 3000 2,145,146 0 0 395,946 0 0 0 0 0FEDERAL SOURCES 4000 432,824 0 0 0 0 0 0 0 0Total Direct Receipts/Revenues 8 4,391,467 359,037 0 548,962 156,061 19,700 38,404 404,163 28,164

Receipts/Revenues for "On Behalf" Payments 2 3998 1,711,525Total Receipts/Revenues 6,102,992 359,037 0 548,962 156,061 19,700 38,404 404,163 28,164

DISBURSEMENTS/EXPENDITURES

INSTRUCTION 1000 2,803,696 54,138SUPPORT SERVICES 2000 1,365,578 379,210 714,075 132,882 333,057 298,989 0COMMUNITY SERVICES 3000 4,498 0 0 0PAYMENTS TO OTHER DISTRICTS & GOVT UNITS 4000 361,083 0 0 0 0 0 0 0DEBT SERVICES 5000 0 0 0 0 0 0 0PROVISION FOR CONTINGENCIES 6000 0 0 0 0 0 0 0 0

Total Direct Disbursements/Expenditures 9 4,534,855 379,210 0 714,075 187,020 333,057 298,989 0

Disbursements/Expenditures for "On Behalf" Payments 2 4180 1,711,525 0 0 0 0 0 0 0Total Disbursements/Expenditures 6,246,380 379,210 0 714,075 187,020 333,057 298,989 0Excess of Direct Receipts/Revenues Over (Under) Direct Disbursements/Expenditures (143,388) (20,173) 0 (165,113) (30,959) (313,357) 38,404 105,174 28,164

OTHER SOURCES/USES OF FUNDS

OTHER SOURCES OF FUNDS (7000)PERMANENT TRANSFER FROM VARIOUS FUNDS

Abolishment 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 0

Transfer of Excess Fire Prev & Safety Tax & Interest 3 Proceeds to O&M Fund 71600

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

71700

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 0Transfer to Debt Service Fund to Pay Interest on Capital Leases 7500 0Transfer to Debt Service Fund to Pay Principal on Revenue Bonds 7600 0Transfer to Debt Service Fund to Pay Interest on Revenue Bonds 7700 0Transfer to Capital Projects Fund 7800 0ISBE Loan Proceeds 7900Other Sources Not Classified Elsewhere 7990 333,057 247,425 333,057

Total Other Sources of Funds 8 0 333,057 0 247,425 0 333,057 0 0 0OTHER USES OF FUNDS (8000)TRANSFER TO VARIOUS OTHER FUNDS (8100)

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

Transfer of Interest 6 8140

Page 3 BUDGET SUMMARY Page 3

1

2

A B C D E F G H I J K LBegin 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 &




54

55

5657585960616263646566676869707172737475767778798081

828384

8586878889909192939495

Transfer from Capital Projects Fund to O&M Fund 8150

Transfer of Excess Fire Prev & Safety Tax & Interest 3 Proceeds to O&M Fund8160

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 8430Fund 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 8840Transfer to Debt Service Fund to Pay Principal on ISBE Loans 8910Other Uses Not Classified Elsewhere 8990 333,057 333,057

Total Other Uses of Funds 9 0 333,057 0 0 0 0 0 333,057 0Total Other Sources/Uses of Fund 0 0 0 247,425 0 333,057 0 (333,057) 0

ESTIMATED ENDING FUND BALANCE June 30, 2020 123,892 1,230,423 0 176,927 264,937 91,687 405,252 120,803 70,981

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 NameSalaries 100 2,692,793 160,913 274,038 0 158,466 0 3,286,210Employee Benefits 200 884,755 48,755 10,755 187,020 0 24,261 0 1,155,546Purchased Services 300 285,839 48,239 0 105,644 0 116,262 0 555,984Supplies & Materials 400 268,807 102,015 76,213 0 0 0 447,035Capital Outlay 500 32,921 12,591 247,425 0 0 0 292,937Other Objects 600 362,126 0 0 0 0 333,057 0 0 695,183Non-Capitalized Equipment 700 0 0 0 0 0 0 0Termination Benefits 800 7,614 6,697 0 14,311Total Expenditures 4,534,855 379,210 0 714,075 187,020 333,057 298,989 0 6,447,206

Page 4 SUMMARY OF CASH TRANSACTIONS Page 4

1

23456789

101112131415161718192021

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)

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

Debt Service Transportation Municipal


Capital Projects Working Cash TortFire Prevention &

Safety

BEGINNING CASH BALANCE ON HAND July 1, 2019 7 267,280 1,250,596 0 94,615 295,896 71,987 366,848 348,686 42,8174,391,467 692,094 0 796,387 156,061 352,757 38,404 404,163 28,164

OTHER RECEIPTSInterfund 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 04,391,467 692,094 0 796,387 156,061 352,757 38,404 404,163 28,164

Total Amount Available 4,658,747 1,942,690 0 891,002 451,957 424,744 405,252 752,849 70,9814,534,855 712,267 0 714,075 187,020 333,057 0 632,046 0

OTHER DISBURSEMENTS

Interfund Loans Receivable (Loans to Other Funds) 10 141

Interfund Loans Payable (Repayment of Loans) 411

Notes and Warrants Payable 433

Other Current Liabilities 499

0 0 0 0 0 0 0 0 0Total Direct Disbursements, Other Uses, & Other Disbursements 4,534,855 712,267 0 714,075 187,020 333,057 0 632,046 0

123,892 1,230,423 0 176,927 264,937 91,687 405,252 120,803 70,981

Total Direct Receipts & Other Sources 8

ENDING CASH BALANCE ON HAND June 30, 2020 7

Total Direct Receipts, Other Sources, & Other Receipts

Total Direct Disbursements & Other Uses 9

Total Other Disbursements

Page 5 ESTIMATED RECEIPTS/REVENUES Page 5

1

23456789

10111213141516171819202122232425262728293031323334353637383940414243444546474849505152535455

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)

Description: Enter Whole Numbers OnlyAcct

#Educational Operations &




RECEIPTS/REVENUES FROM LOCAL SOURCES (1000)

AD VALOREM TAXES LEVIED BY LOCAL EDUCATION AGENCY 1100

Designated Purposes Levies 11 (1110-1120) - 1,582,294 343,977 137,591 77,001 34,398 400,003 27,518Leasing Purposes Levy 12 1130 34,398Special Education Purposes Levy 1140 27,518FICA and Medicare Only Levies 1150 75,001Area Vocational Construction Purposes Levy 1160Summer School Purposes Levy 1170Other Tax Levies (Describe & Itemize) 1190Total Ad Valorem Taxes Levied by District 1,644,210 343,977 0 137,591 152,002 0 34,398 400,003 27,518

PAYMENTS IN LIEU OF TAXES 1200

Mobile Home Privilege Tax 1210 287 60 25 59 6 160 6Payments from Local Housing Authority 1220

Corporate Personal Property Replacement Taxes13 1230 76,000 2,000Other Payments in Lieu of Taxes (Describe & Itemize) 1290Total Payments in Lieu of Taxes 76,287 60 0 25 2,059 0 6 160 6

TUITION 1300

Regular Tuition from Pupils or Parents (In State) 1311Regular Tuition from Other Districts (In State) 1312Regular Tuition from Other Sources (In State) 1313Regular Tuition from Other Sources (Out of State) 1314Summer School Tuition from Pupils or Parents (In State) 1321Summer School Tuition from Other Districts (In State) 1322Summer School Tuition from Other Sources (In State) 1323Summer School Tuition from Other Sources (Out of State) 1324CTE Tuition from Pupils or Parents (In State) 1331CTE Tuition from Other Districts (In State) 1332CTE Tuition from Other Sources (In State) 1333CTE Tuition from Other Sources (Out of State) 1334Special Education Tuition from Pupils or Parents (In State) 1341Special Education Tuition from Other Districts (In State) 1342Special Education Tuition from Other Sources (In State) 1343Special Education Tuition from Other Sources (Out of State) 1344Adult Tuition from Pupils or Parents (In State) 1351Adult Tuition from Other Districts (In State) 1352Adult Tuition from Other Sources (In State) 1353Adult Tuition from Other Sources (Out of State) 1354Total Tuition 0

TRANSPORTATION FEES 1400

Regular Transportation Fees from Pupils or Parents (In State) 1411Regular Transportation Fees from Other Districts (In State) 1412Regular 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) 1424CTE 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) 1441


1

2

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)






5657585960616263646566676869707172737475767778798081828384858687888990919293949596979899100101102103104105106107108

Special Education Transportation Fees from Other Districts (In State) 1442 13,000Special 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 13,000

EARNINGS ON INVESTMENTS 1500

Interest on Investments 1510 7,000 15,000 400 2,000 700 4,000 4,000 640Gain or Loss on Sale of Investments 1520Total Earnings on Investments 7,000 15,000 0 400 2,000 700 4,000 4,000 640

FOOD SERVICE 1600

Sales to Pupils - Lunch 1611 40,000Sales to Pupils - Breakfast 1612 4,000Sales to Pupils - A la Carte 1613 1,000Sales to Pupils - Other (Describe & Itemize) 1614Sales to Adults 1620 5,000Other Food Service (Describe & Itemize) 1690Total Food Service 50,000

DISTRICT/SCHOOL ACTIVITY INCOME 1700

Admissions - Athletic 1711 18,000Admissions - Other 1719Fees 1720Book Store Sales 1730Other District/School Activity Revenue (Describe & Itemize) 1790Total District/School Activity Income 18,000 0

TEXTBOOK INCOME 1800

Rentals - Regular Textbooks 1811 11,000Rentals - 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 11,000

OTHER REVENUE FROM LOCAL SOURCES 1900

Rentals 1910Contributions and Donations from Private Sources 1920Impact Fees from Municipal or County Governments 1930Services Provided Other Districts 1940Refund of Prior Years' Expenditures 1950Payments of Surplus Moneys from TIF Districts 1960Drivers' Education Fees 1970 1,000Proceeds from Vendors' Contracts 1980School Facility Occupation Tax Proceeds 1983 19,000Payment from Other Districts 1991Sale of Vocational Projects 1992Other Local Fees (Describe & Itemize) 1993Other Local Revenues (Describe & Itemize) 1999 6,000 2,000Total Other Revenue from Local Sources 7,000 0 0 2,000 0 19,000 0 0 0


1

2

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)






109

110111112113

114115116117118119

120121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150151152153154155156157

Total Receipts/Revenues from Local Sources 1000 1,813,497 359,037 0 153,016 156,061 19,700 38,404 404,163 28,164FLOW-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 1,961,927Reorganization Incentives (Accounts 3005-3021) 3005Fast Growth District Grants 3030

Other Unrestricted Grants-In-Aid From State Sources (Describe & Itemize)3099

Total Unrestricted Grants-In-Aid 1,961,927 0 0 0 0 0 0 0

RESTRICTED GRANTS-IN-AID (3100-3900)SPECIAL EDUCATIONSpecial Education - Private Facility Tuition 3100 40,000Special Education - Funding for Children Requiring Sp Ed Services 3105Special Education - Personnel 3110Special Education - Orphanage - Individual 3120Special Education - Orphanage - Summer Individual 3130Special Education - Summer School 3145Special Education - Other (Describe & Itemize) 3199Total Special Education 40,000 0 0

CAREER AND TECHNICAL EDUCATION (CTE)CTE - Technical Education - Tech Prep 3200 9,888CTE - Secondary Program Improvement (CTEI) 3220CTE - WECEP 3225CTE - Agriculture Education 3235 11,000CTE - Instructor Practicum 3240CTE - Student Organizations 3270CTE - Other (Describe & Itemize) 3299Total Career and Technical Education 20,888 0 0

BILINGUAL EDUCATIONBilingual Education - Downstate - TPI and TBE 3305Bilingual Education - Downstate - Transitional Bilingual Education 3310Total Bilingual Education 0 0State Free Lunch & Breakfast 3360 3,000School Breakfast Initiative 3365

Driver Education 3370 7,000Adult Education (from ICCB) 3410

Adult Education - Other (Describe & Itemize) 3499

TRANSPORTATIONTransportation - Regular and Vocational 3500 210,624Transportation - Special Education 3510 185,322Transportation - Other (Describe & Itemize) 3599Total Transportation 0 0 395,946 0Learning Improvement - Change Grants 3610

Scientific Literacy 3660

Truant Alternative/Optional Education 3695


1

2

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)






158159160161162163164165166167168169170

171172

173174

175176177178

179180

181182183184185186187188189190191192193194195196197198199200201202203204

Early Childhood - Block Grant 3705 112,331Chicago General Education Block Grant 3766

Chicago Educational Services Block Grant 3767

School Safety & Educational Improvement Block Grant 3775

Technology - Technology for Success 3780

State Charter Schools 3815

Extended Learning Opportunities - Summer Bridges 3825

Infrastructure Improvements - Planning/Construction 3920

School Infrastructure - Maintenance Projects 3925

Other Restricted Revenue from State Sources (Describe & Itemize) 3999

Total Restricted Grants-In-Aid 183,219 0 0 395,946 0 0 0 0 0Total Receipts/Revenues from State Sources 3000 2,145,146 0 0 395,946 0 0 0 0 0

RECEIPTS/REVENUES FROM FEDERAL SOURCES (4000)

Federal Impact Aid 4001Other Unrestricted Grants-In-Aid Received Directly from the Federal Govt. (Describe & Itemize)

4009

0 0 0 0 0 0 0 0 0

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

TITLE VTitle V - Flexibility and Accountability 4100Title V - SEA Projects 4105Title V - Rural Education Initiative (REI) 4107 8,946Title V - Other (Describe & Itemize) 4199Total Title V 8,946 0 0 0

FOOD SERVICEBreakfast Start-Up Expansion 4200National School Lunch Program 4210 119,000Special Milk Program 4215School Breakfast Program 4220 47,000Summer Food Service Admin/Program 4225Child and Adult Care Food Program 4226Fresh Fruit and Vegetables 4240Food Service - Other (Describe & Itemize) 4299Total Food Service 166,000 0

TITLE ITitle I - Low Income 4300 187,071Title I - Low Income - Neglected, Private 4305Title I - Migrant Education 4340Title I - Other (Describe & Itemize) 4399Total Title I 187,071 0 0 0

TITLE IV

UNRESTRICTED GRANTS-IN-AID RECEIVED DIRECTLY FROM FEDERAL GOVT. (4001-4009)

Total Unrestricted Grants-In-Aid Received Directly from Fed GovtRESTRICTED GRANTS-IN-AID RECEIVED DIRECTLY FROM FEDERAL GOVT (4045-4090)

RESTRICTED GRANTS-IN-AID RECEIVED FROM FEDERAL GOVT. THRU THE STATE (4100-4999)


1

2

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)






205206207208209210211212213214215216217218219220221222223224225226227228229230231232233234235236237238239240241242243244245246247248249250251252253254255256257

Title IV - Student Support & Academic Enrichment Grant 4400 12,561Title IV - 21st Century 4421Title IV - Other (Describe & Itemize) 4499Total Title IV 12,561 0 0 0

FEDERAL - SPECIAL EDUCATIONFederal Special Education - Preschool Flow-Through 4600Federal Special Education - Preschool Discretionary 4605Federal Special Education - IDEA Flow Through 4620Federal Special Education - IDEA Room & Board 4625Federal Special Education - IDEA Discretionary 4630Federal Special Education - IDEA - Other (Describe & Itemize) 4699Total Federal Special Education 0 0 0 0

CTE - PERKINSCTE - Perkins-Title IIIE Tech Prep 4770CTE - Other (Describe & Itemize) 4799Total CTE - Perkins 0 0 0Federal - Adult Education 4810

ARRA - 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 4868Build 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 4901

Race to the Top - Preschool Expansion Grant 4902

Title III - Instruction for English Learners & Immigrant Students 4905

Title III - English Language Acquistion 4909

McKinney Education for Homeless Children 4920

Title II - Eisenhower - Professional Development Formula 4930


1

2

A B C D E F G H I J K(10) (20) (30) (40) (50) (60) (70) (80) (90)






258259260261262263

264

265266267

Title II - Teacher Quality 4932 26,246Federal Charter Schools 4960

State Assessment Grants 4981

Grant for State Assessments and Related Activities 4982

Medicaid Matching Funds - Administrative Outreach 4991 12,000Medicaid Matching Funds - Fee-For-Service Program 4992 20,000Other Restricted Grants Received from Federal Government through State (Describe & Itemize)

4999

Total Restricted Grants-In-Aid Received from Federal Govt. Thru the State 432,824 0 0 0 0 0 0 0TOTAL RECEIPTS/REVENUES FROM FEDERAL SOURCES 4000 432,824 0 0 0 0 0 0 0 0TOTAL DIRECT RECEIPTS/REVENUES 4,391,467 359,037 0 548,962 156,061 19,700 38,404 404,163 28,164

Page 11 ESTIMATED DISBURSEMENTS/EXPENDITURES Page 11

1

23456789101112131415161718192021222324252627282930313233343536373839404142434445464748495051

52535455565758

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #

Salaries Employee BenefitsPurchased

ServicesSupplies & Materials

Capital Outlay Other ObjectsNon-Capitalized

EquipmentTermination

BenefitsTotal

10 - EDUCATIONAL FUND (ED)

INSTRUCTION (ED) 1000Regular Programs 1100 1,134,102 472,548 13,361 68,845 1,360 1,690,216Tuition Payment to Charter Schools 1115 0Pre-K Programs 1125 59,226 22,625 78,878 7,166 12,000 179,895Special Education Programs (Functions 1200 - 1220) 1200 319,630 100,528 25,126 445,284Special Education Programs Pre-K 1225 0Remedial and Supplemental Programs K-12 1250 136,367 19,888 8,300 16,803 181,358Remedial and Supplemental Programs Pre-K 1275 0Adult/Continuing Education Programs 1300 0CTE Programs 1400 101,257 40,692 1,276 7,438 150,663Interscholastic Programs 1500 95,684 7,114 25,546 11,782 140,126Summer School Programs 1600 114 114Gifted Programs 1650 0Driver's Education Programs 1700 14,309 1,654 77 16,040Bilingual Programs 1800 0Truant Alternative & Optional Programs 1900 0Pre-K Programs - Private Tuition 1910 0Regular K-12 Programs Private Tuition 1911 0Special Education Programs K-12 Private Tuition 1912 0Special Education Programs Pre-K Tuition 1913 0Remedial/Supplemental Programs K-12 Private Tuition 1914 0Remedial/Supplemental Programs Pre-K Private Tuition 1915 0Adult/Continuing Education Programs Private Tuition 1916 0CTE Programs Private Tuition 1917 0Interscholastic Programs Private Tuition 1918 0Summer School Programs Private Tuition 1919 0Gifted Programs Private Tuition 1920 0Bilingual Programs Private Tuition 1921 0Truants Alternative/Opt Ed Programs Private Tuition 1922 0

Total Instruction14 1000 1,860,575 665,049 152,564 112,034 13,360 114 0 0 2,803,696

SUPPORT SERVICES (ED) 2000

Support Services - Pupil 2100Attendance & Social Work Services 2110 0Guidance Services 2120 21,000 2,053 4,000 27,053Health Services 2130 15,000 15,000Psychological Services 2140 39,969 14,408 300 400 55,077Speech Pathology & Audiology Services 2150 53,094 15,934 1,000 70,028Other Support Services - Pupils (Describe & Itemize) 2190 0Total Support Services - Pupil 2100 129,063 32,395 4,300 1,400 0 0 0 0 167,158

Support Services - Instructional Staff 2200Improvement of Instruction Services 2210 4,030 679 20,160 450 100 25,419Educational Media Services 2220 38,892 14,098 2,306 840 56,136Assessment & Testing 2230 0Total Support Services - Instructional Staff 2200 42,922 14,777 22,466 1,290 0 100 0 0 81,555

Support Services - General Administration 2300Board of Education Services 2310 212 59,096 1,033 234 60,575Executive Administration Services 2320 152,057 23,858 3,484 3,968 5,000 188,367Special Area Administration Services 2330 11,000 2,420 13,420

Tort Immunity Services2360 - 2370 0

Total Support Services - General Administration 2300 163,057 26,490 62,580 5,001 0 234 0 5,000 262,362

Support Services - School Administration 2400Office of the Principal Services 2410 345,975 107,029 1,734 2,263 595 2,614 460,210Other Support Services - School Administration (Describe & Itemize) 2490 0Total Support Services - School Administration 2400 345,975 107,029 1,734 2,263 0 595 0 2,614 460,210

Support Services - Business 2500

Description: Enter Whole Numbers Only


1

2

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #





BenefitsTotal


5960616263646566676869707172737475767778798081828384858687888990919293949596979899100101102103104105106107108109110111112113114115

Direction of Business Support Services 2510 0Fiscal Services 2520 49,484 11 21,000 309 70,804Operation & Maintenance of Plant Services 2540 12,561 12,561Pupil Transportation Services 2550 15,310 15,310Food Services 2560 86,407 39,004 2,366 135,247 7,000 270,024Internal Services 2570 10,479 7,115 17,594Total Support Services - Business 2500 151,201 39,015 33,845 142,671 19,561 0 0 0 386,293

Support Services - Central 2600Direction of Central Support Services 2610 0Planning, Research, Development & Evaluation Services 2620 0Information Services 2630 8,000 8,000Staff Services 2640 0Data Processing Services 2660 0Total Support Services - Central 2600 0 0 8,000 0 0 0 0 0 8,000

Other Support Services (Describe & Itemize) 2900 0Total Support Services 2000 832,218 219,706 132,925 152,625 19,561 929 0 7,614 1,365,578COMMUNITY SERVICES (ED) 3000 350 4,148 4,498PAYMENTS TO OTHER DIST & GOVT UNITS (ED) 4000Payments to Other Dist & Govt Units (In-State) 4100Payments for Regular Programs 4110 0Payments for Special Education Programs 4120 358,548 358,548Payments for Adult/Continuing Education Programs 4130 0Payments for CTE Programs 4140 0Payments for Community College Programs 4170 0Other Payments to In-State Govt Units (Describe & Itemize) 4190 0Total Payments to Other Dist & Govt Units (In-State) 4100 0 358,548 358,548Payments for Regular Programs - Tuition 4210 0Payments for Special Education Programs - Tuition 4220 0Payments for Adult/Continuing Education Programs - Tuition 4230 0Payments for CTE Programs - Tuition 4240 2,535 2,535Payments for Community College Programs - Tuition 4270 0Payments for Other Programs - Tuition 4280 0Other Payments to In-State Govt Units (Describe & Itemize) 4290 0Total Payments to Other Dist & Govt Units - Tuition (In State) 4200 2,535 2,535Payments for Regular Programs - Transfers 4310 0Payments for Special Education Programs - Transfers 4320 0Payments for Adult/Continuing Ed Programs - Transfers 4330 0Payments for CTE Programs - Transfers 4340 0Payments for Community College Program - Transfers 4370 0Payments for Other Programs - Transfers 4380 0Other Payments to In-State Govt Units - Transfers (Describe & Itemize) 4390 0Total Payments to Other Dist & Govt Units-Transfers (In State) 4300 0 0 0Payments to Other Dist & Govt Units (Out of State) 4400 0Total Payments to Other Dist & Govt Units 4000 0 361,083 361,083DEBT SERVICE (ED) 5000Debt Service - Interest on Short-Term Debt 5100

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

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

PROVISION FOR CONTINGENCIES (ED) 6000 0

Total Direct Disbursements/Expenditures 2,692,793 884,755 285,839 268,807 32,921 362,126 0 7,614 4,534,855Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (143,388)


1

2

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #





BenefitsTotal


116117118119120121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150151152153154155156157158159160161162163164165166167168169

20 - OPERATIONS AND MAINTENANCE FUND (O&M)

SUPPORT SERVICES (O&M) 2000Support Services - Pupil 2100Other Support Services - Pupils (Describe & Itemize) 2190 0Support Services - Business 2500Direction of Business Support Services 2510 0Facilities Acquisition & Construction Services 2530 0Operation & Maintenance of Plant Services 2540 160,913 48,755 48,239 102,015 12,591 6,697 379,210Pupil Transportation Services 2550 0Food Services 2560 0Total Support Services - Business 2500 160,913 48,755 48,239 102,015 12,591 0 0 6,697 379,210Other Support Services (Describe & Itemize) 2900 0Total Support Services 2000 160,913 48,755 48,239 102,015 12,591 0 0 6,697 379,210COMMUNITY 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 0Payments for Special Education Programs 4120 0Payments for CTE Program 4140 0Other Payments to In-State Govt Units (Describe & Itemize) 4190 0Total Payments to Other Dist & Govt Units (In-State) 4100 0 0 0

Payments to Other Dist & Govt Units (Out of State) 14 4400 0

Total Payments to Other Dist & Govt Unit 4000 0 0 0DEBT SERVICE (O&M) 5000Debt Service - Interest on Short-Term Debt 5100Tax Anticipation Warrants 5110 0Tax Anticipation Notes 5120 0Corporate Personal Prop Repl Tax Anticipated Notes 5130 0State Aid Anticipation Certificates 5140 0Other Interest on Short-Term Debt (Describe & Itemize) 5150 0Total Debt Service - Interest on Short-Term Debt 5100 0 0

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

PROVISION FOR CONTINGENCIES (O&M) 6000 0Total Direct Disbursements/Expenditures 160,913 48,755 48,239 102,015 12,591 0 0 6,697 379,210Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (20,173)

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 4110 0Payments for Special Education Programs 4120 0Other Payments to In-State Govt Units (Describe & Itemize) 4190 0Total 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 0Tax Anticipation Notes 5120 0Corporate Personal Prop Repl Tax Anticipation Notes 5130 0State Aid Anticipation Certificates 5140 0Other Interest on Short-Term Debt (Describe & Itemize) 5150 0Total Debt Service - Interest On Short-Term Debt 5100 0 0

Debt Service - Interest on Long-Term Debt 5200 0


1

2

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #





BenefitsTotal


170171172173174175176177178179180181182183184185186187188189190191192193194

195196197198199200201202203204205

206207208209210211212213214215216217218219220221

Debt Service - Payments of Principal on Long-Term Debt 15

(Lease/Purchase Principal Retired) 5300

0Debt Service Other (Describe & Itemize) 5400 0Total Debt Service 5000 0 0 0

PROVISION FOR CONTINGENCIES (DS) 6000 0Total Direct Disbursements/Expenditures 0 0 0

0

40 - TRANSPORTATION FUND (TR)

SUPPORT SERVICES (TR) 2000

Support Services - Pupils 2100Other Support Services - Pupils (Describe & Itemize) 2190 0Support Services - BusinessPupil Transportation Services 2550 274,038 10,755 105,644 76,213 247,425 714,075Other Support Services (Describe & Itemize) 2900 0Total Support Services 2000 274,038 10,755 105,644 76,213 247,425 0 0 0 714,075COMMUNITY SERVICES (TR) 3000 0PAYMENTS TO OTHER DIST & GOVT UNITS (TR) 4000Payments to Other Dist & Govt Units (In-State) 4100Payments for Regular Program 4110 0Payments for Special Education Programs 4120 0Payments for Adult/Continuing Education Programs 4130 0Payments for CTE Programs 4140 0Payments for Community College Programs 4170 0Other Payments to In-State Govt Units (Describe & Itemize) 4190 0Total Payments to Other Dist & Govt Units (In-State) 4100 0 0 0Payments to Other Dist & Govt Units (Out-of-State) (Describe & Itemize)

44000

Total Payments to Other Dist & Govt Units 4000 0 0 0

DEBT SERVICE (TR) 5000

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

Debt Service - Interest on Long-Term Debt 5200 0Debt Service - Payments of Principal on Long-Term Debt 15 (Lease/Purchase Principal Retired)

53000

Debt Service - Other (Describe and Itemize) 5400 0Total Debt Service 5000 0 0

PROVISION FOR CONTINGENCIES (TR) 6000 0274,038 10,755 105,644 76,213 247,425 0 0 0 714,075

Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (165,113)

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

INSTRUCTION (MR/SS) 1000Regular Program 1100 23,750 23,750Pre-K Programs 1125 5,946 5,946Special Education Programs (Functions 1200-1220) 1200 17,026 17,026Special Education Programs Pre-K 1225 0Remedial and Supplemental Programs K-12 1250 1,970 1,970Remedial and Supplemental Programs Pre-K 1275 0Adult/Continuing Education Programs 1300 0

Total Direct Disbursements/Expenditures

Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures


1

2

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #





BenefitsTotal


222223224225226227228229230231232233234235236237238239240241242243244245246247248249250251252253254255256257258259260261262263264265266267268269270271272273274275276277278

CTE Programs 1400 1,362 1,362Interscholastic Programs 1500 3,877 3,877Summer School Programs 1600 0Gifted Programs 1650 0Driver's Education Programs 1700 207 207Bilingual Programs 1800 0Truant Alternative & Optional Programs 1900 0Total Instruction 1000 54,138 54,138

SUPPORT SERVICES (MR/SS) 2000

Support Services - Pupil 2100Attendance & Social Work Services 2110 0Guidance Services 2120 350 350Health Services 2130 0Psychological Services 2140 590 590Speech Pathology & Audiology Services 2150 766 766Other Support Services - Pupils (Describe & Itemize) 2190 0Total Support Services - Pupil 2100 1,706 1,706

Support Services - Instructional Staff 2200Improvement of Instruction Services 2210 183 183Educational Media Services 2220 522 522Assessment & Testing 2230 0Total Support Services - Instructional Staff 2200 705 705

Support Services - General Administration 2300Board of Education Services 2310 0Executive Administration Services 2320 9,214 9,214Special Area Administrative Services 2330 755 755Claims Paid from Self Insurance Fund 2361 0Workers' Compensation or Workers' Occupation Disease Acts Payments 2362 0Unemployment Insurance Payments 2363 0Insurance Payments (regular or self-insurance) 2364 0Risk Management and Claims Services Payments 2365 0Judgment and Settlements 2366 0Educatl, Inspectl, Supervisory Serv. Related to Loss Prevention or Reduction 2367 5,157 5,157Reciprocal Insurance Payments 2368 0Legal Service 2369 0Total Support Services - General Administration 2300 15,126 15,126

Support Services - School Administration 2400Office of the Principal Services 2410 21,964 21,964Other Support Services - School Administration (Describe & Itemize) 2490 0Total Support Services - School Administration 2400 21,964 21,964

Support Services - Business 2500Direction of Business Support Services 2510 0Fiscal Services 2520 3,982 3,982Facilities Acquisition & Construction Services 2530 0Operation & Maintenance of Plant Service 2540 30,118 30,118Pupil Transportation Services 2550 43,228 43,228Food Services 2560 16,053 16,053Internal Services 2570 0Total Support Services - Business 2500 93,381 93,381

Support Services - Central 2600Direction of Central Support Services 2610 0Planning, Research, Development & Evaluation Services 2620 0Information Services 2630 0Staff Services 2640 0Data Processing Services 2660 0Total Support Services - Central 2600 0 0

Other Support Services (Describe & Itemize) 2900 0


1

2

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #





BenefitsTotal


279280281282283284285286287288289290291292293294295296297298299300301302303304305306307308309310311312313314315316317318319320321322323324325326327328329330331332333334

Total Support Services 2000 132,882 132,882

COMMUNITY SERVICES (MR/SS) 3000 0PAYMENTS TO OTHER DIST & GOVT UNITS (MR/SS) 4000Payments for Regular Programs 4110 0Payments for Special Education Programs 4120 0Payments for CTE Programs 4140 0Total 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 0Tax Anticipation Notes 5120 0Corporate Personal Prop Repl Tax Anticipation Notes 5130 0State Aid Anticipation Certificates 5140 0Other (Describe & Itemize) 5150 0Total Debt Service 5000 0 0

PROVISION FOR CONTINGENCIES (MR/SS) 6000 0187,020 0 187,020

(30,959)

60 - CAPITAL PROJECTS (CP)

SUPPORT SERVICES (CP) 2000

Support Services - BusinessFacilities Acquisition & Construction Services 2530 333,057 333,057Other Support Services (Describe & Itemize) 2900 0Total Support Services 2000 0 0 0 0 0 333,057 0 333,057

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

PROVISION FOR CONTINGENCIES (CP) 6000 0Total Direct Disbursements/Expenditures 0 0 0 0 0 333,057 0 333,057Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (313,357)

70 WORKING CASH FUND (WC)

80 - TORT FUND (TF)

SUPPORT SERVICES - GENERAL ADMINISTRATION 2000Claims Paid from Self Insurance Fund 2361 0Workers' Compensation or Workers' Occupational Disease Act Payments 2362 46,873 46,873Unemployment Insurance Payments 2363 0Insurance Payments (regular or self-insurance) 2364 41,745 41,745Risk Management and Claims Services Payments 2365 0Judgment and Settlements 2366 0Educatl, Inspectl, Supervisory Serv Related to Loss Prevention or Reduction 2367 158,466 24,261 182,727Reciprocal Insurance Payments 2368 0Legal Service 2369 27,644 27,644Property Insurance (Building & Grounds) 2371 0Vehicle Insurance (Transportation) 2372 0 Total Support Services - General Administration 2000 158,466 24,261 116,262 0 0 0 0 298,989

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

Total Direct Disbursements/ExpendituresExcess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures


1

2

A B C D E F G H I J K(100) (200) (300) (400) (500) (600) (700) (800) (900)

Funct #





BenefitsTotal


335336337338339340341342343344345346347348349350351352353354355356357358359360361362363

364365366367368

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

PROVISION FOR CONTINGENCIES (TF) 6000 0Total Direct Disbursements/Expenditures 158,466 24,261 116,262 0 0 0 0 298,989Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures 105,174

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

SUPPORT SERVICES (FP&S) 2000

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

PAYMENTS TO OTHER DISTRICTS & GOVT UNITS (FP&S) 4000Payments to Regular Programs 4110 0Payments to Special Education Programs 4120 0Other Payments to In-State Govt Units (Describe & Itemize) 4190 0Total 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 0Other Interest on Short-Term Debt (Describe & Itemize) 5150 0Total Debt Service - Interest on Short-Term Debt 5100 0 0

Debt Service - Interest on Long-Term Debt 5200 0Debt Service - Payments of Principal on Long-Term Debt 15 (Lease/Purchase Principal Retired)

53000

Total Debt Service 5000 0 0

PROVISIONS FOR CONTINGENCIES (FP&S) 6000 00 0 0 0 0 0 0 0

28,164Excess (Deficiency) of Receipts/Revenues Over Disbursements/ExpendituresTotal Direct Disbursements/Expenditures

Page 18 Page 18

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

1.2.3.4.

Page 19 Page 19

1

23456

7

89

10

1213

A B C D E F

Description EDUCATIONAL FUND (10)OPERATIONS &

MAINTENANCE FUND (20)TRANSPORTATION FUND

(40)WORKING CASH FUND

(70)TOTAL

Direct Revenues 4,391,467 359,037 548,962 38,404 5,337,870Direct Expenditures 4,534,855 379,210 714,075 5,628,140Difference (143,388) (20,173) (165,113) 38,404 (290,270)Estimated Fund Balance - June 30, 2020 123,892 1,230,423 176,927 405,252 1,936,494

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

DEFICIT BUDGET SUMMARY INFORMATION - Operating Funds Only

Unbalanced budget, however, a deficit reduction plan is not required at this time.

A deficit reduction plan is required if the local board of education adopts (or amends) the 2019-20 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 2018-2019 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.

Page 20 ILLINOIS STATE BOARD OF EDUCATIONSchool Business Services Division

Page 20

12345

6

789

10111213

1415161718192021222324252627

A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

26034337026District Number

SOUTHEASTERN CUSD #337 (Enter as MM/DD/YY)

District NameEducational Fund

Operations & Maintenance Fund

Transportation Fund Working Cash Fund Total Educational FundOperations &

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 FY2019-2020 FY2020-2021 FY2021-2022 FY2022-2023

267,280 1,250,596 94,615 366,848 1,979,339 123,892 1,230,423 176,927 405,252 1,936,494 123,892 1,230,423 176,927 405,252 1,936,494 123,892 1,230,423 176,927 405,252 1,936,494 1,979,339 1,936,494 1,936,494 1,936,494 RECEIPTS/REVENUES Acct #

LOCAL SOURCES 1000 1,813,497 359,037 153,016 38,404 2,363,954 0 0 0 2,363,954 0 0 0

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

20000 0 0 0 0 0 0 0 0 0 0

STATE SOURCES 3000 2,145,146 0 395,946 0 2,541,092 0 0 0 2,541,092 0 0 0

FEDERAL SOURCES 4000 432,824 0 0 0 432,824 0 0 0 432,824 0 0 04,391,467 359,037 548,962 38,404 5,337,870 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5,337,870 0 0 0

DISBURSEMENTS/EXPENDITURES Funct #

INSTRUCTION 1000 2,803,696 2,803,696 0 0 0 2,803,696 0 0 0

SUPPORT SERVICES 2000 1,365,578 379,210 714,075 2,458,863 0 0 0 2,458,863 0 0 0

COMMUNITY SERVICES 3000 4,498 0 0 4,498 0 0 0 4,498 0 0 0

PAYMENTS TO OTHER DISTRICTS & GOVT. UNITS 4000 361,083 0 0 361,083 0 0 0 361,083 0 0 0

DEBT SERVICES 5000 0 0 0 0 0 0 0 0 0 0 0

PROVISION FOR CONTINGENCIES 6000 0 0 0 0 0 0 0 0 0 0 04,534,855 379,210 714,075 5,628,140 0 0 0 0 0 0 0 0 0 0 0 0 5,628,140 0 0 0

(143,388) (20,173) (165,113) 38,404 (290,270) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (290,270) 0 0 0OTHER SOURCES/USES OF FUNDS

OTHER SOURCES OF FUNDS (7000) 0 333,057 247,425 0 580,482 0 0 0 580,482 0 0 0

OTHER USES OF FUNDS (8000) 0 333,057 0 0 333,057 0 0 0 333,057 0 0 0

0 0 247,425 0 247,425 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 247,425 0 0 0123,892 1,230,423 176,927 405,252 1,936,494 123,892 1,230,423 176,927 405,252 1,936,494 123,892 1,230,423 176,927 405,252 1,936,494 123,892 1,230,423 176,927 405,252 1,936,494 1,936,494 1,936,494 1,936,494 1,936,494

BUDGET ADDENDUM - DEFICIT REDUCTION PLANESTIMATED BUDGET

ESTIMATED BUDGETESTIMATED BUDGET

TOTAL OTHER SOURCES/USES OF FUNDS

ESTIMATED ENDING FUND BALANCE

Total Receipts/Revenues

Excess of Receipts/Revenue Over/(Under) Disbursements/Expenditures

Total Disbursements/Expenditures

SUMMARY

Date of Adoption:

DEFICIT REDUCTION PLAN

ESTIMATED BUDGETFY2022-2023

ESTIMATED BUDGET

ESTIMATED BEGINNING FUND BALANCE (must equal prior Ending Fund Balance)

FY2019-2020 FY2020-2021 FY2021-2022

Page 25 Page 25

Deficit Reduction Plan-Background/AssumptionsFiscal Year 2019-2020 through Fiscal Year 2022-2023

SOUTHEASTERN CUSD #337 26034337026

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:

- EBF and Estimated New Tier Funding:

- Equal Assessed Valuation and Tax Rates:

- Employee Salaries and Benefits:

- Short and Long Term Borrowing:

- Educational Impact:

- Other Assumptions:

Page 26 Page 26

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

Page 27 Page 27

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 FY2020 budgeted expenditures over FY2019 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 AnnualFinancial Report (ISBE Form 50-35) and may be submitted in conjunction with that report.

School District Name:

RCDT Number:

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

Funct # Educational FundOperations &

Maintenance FundTotal Educational Fund

Operations & Maintenance Fund

Total

1. Executive Administration Services 2320 184,093 184,093 188,367 188,3672. Special Area Administration Services 2330 12,630 12,630 13,420 13,4203. Other Support Services - School

Administration2490 0 0 0 0

4. Direction of Business Support Services 2510 0 0 0 0 05. Internal Services 2570 17,165 17,165 17,594 17,5946. Direction of Central Support Services 2610 0 0 0 07.

0 0

8. Totals 213,888 0 213,888 219,381 0 219,3819.

3%

(Section 17-1.5 of the School Code)

Estimated Percent Increase (Decrease) for FY2020 (Budgeted) over FY2019 (Actual)

Deduct - Early Retirement or other pension obligations required by state law and include above

Estimated Actual Expenditures, Fiscal Year 2019 Budgeted Expenditures, Fiscal Year 2020

Description (Enter Whole Numbers Only)

ESTIMATED LIMITATION OF ADMINISTRATIVE COSTS

ESTIMATED LIMITATION OF ADMINISTRATIVE COSTS WORKSHEETSOUTHEASTERN CUSD #337

26-034-3370-26

Limitation of Administrative Costs

(For Local Use Only)

An official Limitation of Administrative Costs Worksheet canalso be found on the ISBE website at:

https://www.isbe.net/Pages/Limitation-of-Administrative-Costs.aspx



Page 28 Page 28

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 RevenueNon-Monetary Remuneration

Purpose of ProceedsDistribution Method and Recipient of Non-

Monetary Remunerations Distributed

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.

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

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

Page 29 REFERENCE PAGE Page 29

Reference Description1 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.

8For 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.

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

13Corporate 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 andat 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)

Page 30 Page 30

Budget Item References Message

Is Deficit Reduction Plan Required? Deficit reduction plan is not required.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. CASH

2.Estimated Beginning Fund Balance July,1 2019 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. 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.Educational (Fund 10 - Cell C21) OKOperations & Maintenance (Fund 20 - Cell D21) OKDebt Service (Fund 30 - Cell E21) OKTransportation (Fund 40 - F21) OKMunicipal 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.

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

Summary of Cash Transactions: Ending Cash Balance on Hand June 30, 2020, (Page CashSum 4 - All Funds), cannot be negative.

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

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.

Summary of Cash Transactions: Beginning Cash Balance on Hand July 1, 2019, (CashSum 4, All Funds), cannot be negative.

Budget Summary: Other Sources (Page BudgetSum 2-3 - Acct 7000), must equal Other Uses (BudgetSum 2-3 - Acct. 8000).

Documents

School District Budget Form - Southeastern 337 · NOW, THEREFORE, Be it resolved by the Board of Education of said district as follows: Section 1: That the fiscal year of this school