SlideShare a Scribd company logo
1 of 3
2011         2011 PROPERTY TAX          2011
DESCRIPTION                REVENUE           LEVY SUPPORT         EXPENDITURES
HEALTH & SAFETY               $63,991.00       $39,887.99  100%         $66,200.00
OPERATING CAPITAL            $373,235.00      $149,988.84   40%        $476,500.00
DEFERRED MAINTENANCE          $75,101.00       $62,244.50   83%          $7,000.00
SAFE SCHOOLS                  $58,530.00       $57,766.80  100%         $57,996.00
DISABLED ACCESS                      $-               $-                       $-
GIFTED AND TALENTED           $23,139.00              $-                $23,139.00
STAFF DEVELOPMENT-BLDG               $-               $-                $50,500.00
ACTIVITIES-DESIGNATED                $-               $-               $185,000.00
SEVERANCE-DESIGNATED                 $-               $-                       $-
ALT LEARNING CENTER           $65,000.00              $-                $88,169.00
UNRESERVED+BASIC SKILLS   $13,655,620.00      $497,087.39    4%     $13,852,275.00
TOTAL                     $14,314,616.00      $806,975.52           $14,806,779.00

LEARNING LEVY               $255,903.46
CAREER & TECH LEVY           $30,344.00
EQUITY LEVY                 $137,807.83
TRANSITION LEVY               $9,856.72
LEASE LEVY                    $4,724.46
INTEGRATION LEVY             $37,665.07
REEMPLOYMENT LEVY            $20,349.97
ABATEMENT AID                   $435.88
TOTAL                       $497,087.39
2011         2011 PROPERTY TAX
                      REVENUE          LEVY SUPPORT
ECFE                   $103,199.00          $30,462.09 30%
COMMUNITY EDUCATION    $357,861.00          $67,962.38 19%
TOTAL                  $461,060.00          $98,424.47 21%
2011
EXPENDITURES
       $94,333.00
      $346,010.00
      $440,343.00

More Related Content

Viewers also liked

Railway budget details
Railway budget detailsRailway budget details
Railway budget detailsNone!
 
Signature Events Budget Sheet
Signature Events Budget SheetSignature Events Budget Sheet
Signature Events Budget Sheetjamzak
 
5th generation of computer
5th generation of computer5th generation of computer
5th generation of computerCheyenne Garces
 
The five generations of computers presentation
The five generations of computers presentationThe five generations of computers presentation
The five generations of computers presentationSwarnima Tiwari
 
GENERATIONS OF COMPUTER
GENERATIONS OF COMPUTERGENERATIONS OF COMPUTER
GENERATIONS OF COMPUTERRajat More
 

Viewers also liked (7)

Railway budget details
Railway budget detailsRailway budget details
Railway budget details
 
Signature Events Budget Sheet
Signature Events Budget SheetSignature Events Budget Sheet
Signature Events Budget Sheet
 
Ekiti State 2016 Approved Budget Details.
Ekiti State 2016 Approved Budget Details.Ekiti State 2016 Approved Budget Details.
Ekiti State 2016 Approved Budget Details.
 
5th generation of computer
5th generation of computer5th generation of computer
5th generation of computer
 
The five generations of computers presentation
The five generations of computers presentationThe five generations of computers presentation
The five generations of computers presentation
 
GENERATIONS OF COMPUTER
GENERATIONS OF COMPUTERGENERATIONS OF COMPUTER
GENERATIONS OF COMPUTER
 
GENERATION OF COMPUTERS.
GENERATION OF COMPUTERS.GENERATION OF COMPUTERS.
GENERATION OF COMPUTERS.
 

Similar to Detail budget levy

Levy for 2012 school year, december 10
Levy  for 2012 school year, december 10Levy  for 2012 school year, december 10
Levy for 2012 school year, december 10dvoigt51
 
F Y 11 School Committee Approved Budget (1)
F Y 11  School  Committee  Approved  Budget (1)F Y 11  School  Committee  Approved  Budget (1)
F Y 11 School Committee Approved Budget (1)Michael Webber
 
Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work ExampleDavid Urbia
 
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 CSgs Sfp 2012 15 C
Sgs Sfp 2012 15 Cmarsfs
 
Shangz Brown Excel Sample
Shangz Brown Excel SampleShangz Brown Excel Sample
Shangz Brown Excel Sampleshangbaby
 
Sample cba contact center upgrade project
Sample cba   contact center upgrade projectSample cba   contact center upgrade project
Sample cba contact center upgrade projectKen Hicks
 
Using The What If Scenarios In Excel
Using The What If Scenarios In ExcelUsing The What If Scenarios In Excel
Using The What If Scenarios In Excelrparken25
 
Presupuestos finanzas iv
Presupuestos finanzas ivPresupuestos finanzas iv
Presupuestos finanzas ivMG SC
 
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesBudget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesSlideTeam
 
Swifton - The Capital Network - Financial Projections
Swifton - The Capital Network - Financial ProjectionsSwifton - The Capital Network - Financial Projections
Swifton - The Capital Network - Financial ProjectionsDavid Fogel
 
Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511David Fogel
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesSlideTeam
 
J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21Bob Sloma
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solutionshearerpack
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solutionshearerpack
 
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesFinance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesSlideTeam
 
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesFinance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesSlideTeam
 
Unaudited Actuals
Unaudited ActualsUnaudited Actuals
Unaudited Actualsdvodicka
 

Similar to Detail budget levy (20)

Levy for 2012 school year, december 10
Levy  for 2012 school year, december 10Levy  for 2012 school year, december 10
Levy for 2012 school year, december 10
 
F Y 11 School Committee Approved Budget (1)
F Y 11  School  Committee  Approved  Budget (1)F Y 11  School  Committee  Approved  Budget (1)
F Y 11 School Committee Approved Budget (1)
 
Car Net Business Plan
Car Net Business PlanCar Net Business Plan
Car Net Business Plan
 
Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work Example
 
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 CSgs Sfp 2012 15 C
Sgs Sfp 2012 15 C
 
Shangz Brown Excel Sample
Shangz Brown Excel SampleShangz Brown Excel Sample
Shangz Brown Excel Sample
 
Sample cba contact center upgrade project
Sample cba   contact center upgrade projectSample cba   contact center upgrade project
Sample cba contact center upgrade project
 
Using The What If Scenarios In Excel
Using The What If Scenarios In ExcelUsing The What If Scenarios In Excel
Using The What If Scenarios In Excel
 
All Parish Meeting Feb 28 2012
All Parish Meeting Feb 28 2012All Parish Meeting Feb 28 2012
All Parish Meeting Feb 28 2012
 
Presupuestos finanzas iv
Presupuestos finanzas ivPresupuestos finanzas iv
Presupuestos finanzas iv
 
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesBudget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
 
Swifton - The Capital Network - Financial Projections
Swifton - The Capital Network - Financial ProjectionsSwifton - The Capital Network - Financial Projections
Swifton - The Capital Network - Financial Projections
 
Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
 
J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solution
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solution
 
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesFinance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
 
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesFinance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
 
Unaudited Actuals
Unaudited ActualsUnaudited Actuals
Unaudited Actuals
 

More from dvoigt51

Foley health ins plan 3-24-11
Foley health ins plan  3-24-11Foley health ins plan  3-24-11
Foley health ins plan 3-24-11dvoigt51
 
Truth in Tax
Truth in TaxTruth in Tax
Truth in Taxdvoigt51
 
Summary of budget
Summary of budgetSummary of budget
Summary of budgetdvoigt51
 
Percentage
PercentagePercentage
Percentagedvoigt51
 
Resolution
ResolutionResolution
Resolutiondvoigt51
 
How are your school taxes spent
How are your school taxes spentHow are your school taxes spent
How are your school taxes spentdvoigt51
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxationdvoigt51
 
General and debt aid vs levy
General and debt aid vs levyGeneral and debt aid vs levy
General and debt aid vs levydvoigt51
 
End of year adjusted average daily membership
End of year adjusted average daily membershipEnd of year adjusted average daily membership
End of year adjusted average daily membershipdvoigt51
 
Your proposed property tax statement
Your proposed property tax statementYour proposed property tax statement
Your proposed property tax statementdvoigt51
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxationdvoigt51
 
Foley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in TaxationFoley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in Taxationdvoigt51
 

More from dvoigt51 (12)

Foley health ins plan 3-24-11
Foley health ins plan  3-24-11Foley health ins plan  3-24-11
Foley health ins plan 3-24-11
 
Truth in Tax
Truth in TaxTruth in Tax
Truth in Tax
 
Summary of budget
Summary of budgetSummary of budget
Summary of budget
 
Percentage
PercentagePercentage
Percentage
 
Resolution
ResolutionResolution
Resolution
 
How are your school taxes spent
How are your school taxes spentHow are your school taxes spent
How are your school taxes spent
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxation
 
General and debt aid vs levy
General and debt aid vs levyGeneral and debt aid vs levy
General and debt aid vs levy
 
End of year adjusted average daily membership
End of year adjusted average daily membershipEnd of year adjusted average daily membership
End of year adjusted average daily membership
 
Your proposed property tax statement
Your proposed property tax statementYour proposed property tax statement
Your proposed property tax statement
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxation
 
Foley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in TaxationFoley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in Taxation
 

Detail budget levy

  • 1. 2011 2011 PROPERTY TAX 2011 DESCRIPTION REVENUE LEVY SUPPORT EXPENDITURES HEALTH & SAFETY $63,991.00 $39,887.99 100% $66,200.00 OPERATING CAPITAL $373,235.00 $149,988.84 40% $476,500.00 DEFERRED MAINTENANCE $75,101.00 $62,244.50 83% $7,000.00 SAFE SCHOOLS $58,530.00 $57,766.80 100% $57,996.00 DISABLED ACCESS $- $- $- GIFTED AND TALENTED $23,139.00 $- $23,139.00 STAFF DEVELOPMENT-BLDG $- $- $50,500.00 ACTIVITIES-DESIGNATED $- $- $185,000.00 SEVERANCE-DESIGNATED $- $- $- ALT LEARNING CENTER $65,000.00 $- $88,169.00 UNRESERVED+BASIC SKILLS $13,655,620.00 $497,087.39 4% $13,852,275.00 TOTAL $14,314,616.00 $806,975.52 $14,806,779.00 LEARNING LEVY $255,903.46 CAREER & TECH LEVY $30,344.00 EQUITY LEVY $137,807.83 TRANSITION LEVY $9,856.72 LEASE LEVY $4,724.46 INTEGRATION LEVY $37,665.07 REEMPLOYMENT LEVY $20,349.97 ABATEMENT AID $435.88 TOTAL $497,087.39
  • 2. 2011 2011 PROPERTY TAX REVENUE LEVY SUPPORT ECFE $103,199.00 $30,462.09 30% COMMUNITY EDUCATION $357,861.00 $67,962.38 19% TOTAL $461,060.00 $98,424.47 21%
  • 3. 2011 EXPENDITURES $94,333.00 $346,010.00 $440,343.00