Olentangy Local School District Delaware County
EX. A.1 ~ October 26, 2017 Page 1 of 12 OLENTANGY LOCAL SCHOOL DISTRICT DELAWARE COUNTY SCHEDULE OF REVENUE, EXPENDITURES AND CHANGES IN FUND BALANCES FOR THE FISCAL YEARS ENDED JUNE 30, 2015, 2016 and 2017 FORCASTED FISCAL YEARS ENDING JUNE 30, 2018 THROUGH 2022 Forecast Provided By Olentangy Local School District Treasurer’s Office Emily Hatfield, Treasurer/CFO October 26, 2017 EX. A.1 ~ October 26, 2017 Page 2 of 12 OLENTANGY LOCAL SCHOOL DISTRICT ‐ ‐ DELAWARE COUNTY Schedule Of Revenue, Expenditures and Changes In Fund Balances Actual and Forecasted Operating Fund ACTUAL FORECASTED Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year 2015 2016 2017 2018 2019 2020 2021 2022 Revenue: 1.010 ‐ General Property Tax (Real Estate) 124,775,550 129,057,847 140,825,729 153,593,130 156,474,320 159,426,014 162,801,814 166,234,832 1.020 ‐ Public Utility Personal Property 6,038,030 6,894,709 9,133,832 10,779,407 10,997,328 11,217,274 11,441,620 11,670,452 1.030 ‐ Income Tax ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1.035 ‐ Unrestricted Grants‐in‐Aid 9,975,414 11,525,017 11,477,555 12,489,445 13,046,673 13,661,085 14,303,089 14,874,630 1.040 ‐ Restricted Grants‐in‐Aid 228,354 235,653 348,360 321,034 233,222 235,782 238,361 238,446 1.045 ‐ Restricted Federal Grants‐in‐Aid ‐ SFSF ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1.050 ‐ Property Tax Allocation 16,158,401 16,510,061 16,984,415 17,348,549 17,755,536 18,103,222 18,499,148 18,903,125 1.060 ‐ All Other Operating Revenues 21,423,058 22,199,319 24,973,953 25,881,935 26,369,854 26,674,340 26,982,718 27,295,044
[Show full text]