Delaware County
EX. A.1 ~ October 24, 2018 Page 1 of 13 OLENTANGY LOCAL SCHOOL DISTRICT DELAWARE COUNTY Schedule of Revenue, Expenditures and Changes in Fund Balances for Fiscal Years ended June 30, 2016, 2017 and 2018 Forecasted Fiscal Years ending June 30, 2019 through 2023 Forecast Provided by Olentangy Local School District Treasurer’s Office Emily Hatfield, Treasurer/CFO October 24, 2018 EX. A.1 ~ October 24, 2018 Page 2 of 13 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 2016 2017 2018 2019 2020 2021 2022 2023 Revenue: 1.010 ‐ General Property Tax (Real Estate) 129,057,847 140,825,729 162,798,897 153,076,609 161,762,436 165,546,754 169,211,804 172,419,994 1.020 ‐ Public Utility Personal Property 6,894,709 9,133,832 10,980,009 11,394,404 11,625,031 11,857,532 12,094,683 12,337,607 1.030 ‐ Income Tax ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1.035 ‐ Unrestricted Grants‐in‐Aid 11,525,017 11,477,555 12,542,496 12,965,570 13,708,400 14,318,583 14,964,231 15,638,165 1.040 ‐ Restricted Grants‐in‐Aid 235,653 348,360 440,437 349,599 350,986 353,579 356,205 358,901 1.045 ‐ Restricted Federal Grants‐in‐Aid ‐ SFSF ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1.050 ‐ Property Tax Allocation 16,510,061 16,984,415 17,552,496 17,798,736 18,154,068 18,567,156 18,985,321 19,350,371 1.060 ‐ All Other Operating Revenues 22,199,319 24,973,953 26,194,423 29,280,657 28,126,548 27,910,313 27,940,805 27,974,611
[Show full text]