>>SCHOOL FINANCE  >>USER FRIENDLY BUDGETS  >>HUNTERDON  >>N HUNT/VOORHEES REGIONAL

User Friendly Budgets
2009

HUNTERDON - N HUNT/VOORHEES REGIONAL

 

Advertised Enrollments
Enrollment CategoryOctober 15, 2008
Actual
October 15, 2009
Actual
October 15, 2010
Estimated
Pupils on Roll Regular Full-Time2,4972,4272,446
Pupils on Roll Regular Shared-Time118140141
spacing
Pupils on Roll - Special Full-Time363383386
Pupils on Roll - Special Shared-Time766161
Private School Placements313136
spacing
Pupils Sent to Other Districts-Reg Prog6710
Pupils Sent to Other Dists-Spec Ed Prog1255
Pupils Received100
Pupils in State Facilities222

 

Advertised Revenues
Budget CategoryAccount2007-08
Actual
2008-09
Revised
2009-10
Anticipated
OPERATING BUDGET
Budgeted Fund Balance - Operating Budget 10-303 0 4,040,817 2,853,053
Withdrawal from Cap Res-for Local Share 10-307 0 0 1,631,313
Revenues from Local Sources:
Local Tax Levy 10-1210 43,436,992 43,727,188 45,170,185
Interest Earned on Capital Reserve Funds 10-1XXX 25,000 25,000 2,000
Unrestricted Miscellaneous Revenues 10-1XXX 558,653 445,000 115,000
SUBTOTAL  44,020,645 44,197,188 45,287,185
Revenues from State Sources:
Core Curriculum Standards Aid 10-3111 2,440,478 0 0
Transportation Aid 10-3120 986,322 0 0
Special Education Aid 10-3130 1,510,104 0 0
Bilingual Education 10-3140 54 0 0
Stabilization Aid 10-3171 471,613 0 0
Extraordinary Aid 10-3131 125,665 224,599 224,599
Consolidated Aid 10-3195 164,417 0 0
Additional Formula Aid 10-3196 346,426 0 0
Other State Aids 10-3XXX 277,432 0 0
Categorical Special Education Aid 10-3132 0 1,684,925 1,685,153
Equalization Aid 10-3176 0 3,824,076 3,544,044
Categorical Security Aid 10-3177 0 222,028 222,075
Categorical Transportation Aid 10-3121 0 964,372 1,244,129
SUBTOTAL  6,322,511 6,920,000 6,920,000
Adjustment for Prior Year Encumbrances  0 549,432 0
Actual Revenues (Over)/Under Expenditures  1,481,190 0 0
TOTAL OPERATING BUDGET  51,824,346 55,707,437 56,691,551
GRANTS AND ENTITLEMENTS
Revenues from Local Sources 20-1XXX 22,365 183,071 0
Revenues from State Sources:
Other Restricted Entitlements 20-32XX 53,030 0 0
TOTAL REVENUES FROM STATE SOURCES  53,030 0 0
Revenues from Federal Sources:
Title I 20-4411-4416 0 35,008 29,755
Title VI 20-4417-4418 0 4,761 4,046
I.D.E.A. Part B (Handicapped) 20-4420-4429 537,166 520,663 436,900
Other 20-4XXX 45,670 38,654 32,854
TOTAL REVENUES FROM FEDERAL SOURCES  582,836 599,086 503,555
TOTAL GRANTS AND ENTITLEMENTS  658,231 782,157 503,555
REPAYMENT OF DEBT
Budgeted Fund Balance 40-303 0 1 0
Revenues from Local Sources:
Local Tax Levy 40-1210 795,555 800,210 803,899
TOTAL REVENUES FROM LOCAL SOURCES  795,555 800,210 803,899
TOTAL LOCAL REPAYMENT OF DEBT  795,555 800,211 803,899
TOTAL REPAYMENT OF DEBT  795,555 800,211 803,899
TOTAL REVENUES/SOURCES  53,278,132 57,289,805 57,999,005

 

Advertised Appropriations
Budget CategoryAccount2007-08
Expenditures
2008-09
Rev. Approp.
2009-10
Appropriations
GENERAL CURRENT EXPENSE
Instruction:
Regular Programs 11-1XX-100-XXX15,762,97816,310,17716,137,969
Special Education 11-2XX-100-XXX3,489,1153,617,1483,771,161
Bilingual Education 11-240-100-XXX024,0756,640
School-Spon. Co/Extra-Curr. Activities 11-401-100-XXX499,664594,642610,136
School Sponsored Athletics 11-402-100-XXX2,034,6272,252,2122,333,418
Support Services:
Tuition 11-000-100-XXX2,561,1472,908,7112,780,628
Attendance and Social Work Services 11-000-211-XXX228,827281,726317,015
Health Services 11-000-213-XXX347,135369,493393,825
Speech, OT, PT, Related & Extraordinary Services 11-000-216,217170,032271,222237,705
Guidance 11-000-218-XXX1,696,6891,849,6311,917,289
Child Study Teams 11-000-219-XXX1,013,5931,234,5641,178,409
Improvement of Instructional Services 11-000-221-XXX1,000,3861,132,8901,240,891
Educational Media Services - School Library 11-000-222-XXX611,827675,108684,315
Instructional Staff Training Services 11-000-223-XXX4,28230,50058,600
General Administration 11-000-230-XXX1,100,2621,244,0861,150,410
School Administration 11-000-240-XXX1,185,9301,444,9201,357,252
Central Svcs & Admin Info Technology 11-000-25X-XXX1,415,7731,775,7741,638,121
Operation and Maintenance of Plant Services 11-000-26X-XXX5,369,2766,132,6575,986,101
Student Transportation Services 11-000-270-XXX3,454,5094,360,6524,400,140
Personal Services - Employee Benefits 11-XXX-XXX-2XX7,451,9898,162,2117,784,073
Food Services 11-000-310-XXX332,32700
Total Support Services Expenditures 27,943,98431,874,14531,124,774
TOTAL GENERAL CURRENT EXPENSE 49,730,36854,672,39953,984,098
CAPITAL EXPENDITURES
Deposit to Capital Reserve 10-604050,00050,000
Interest Earned on Capital Reserve 10-604025,0002,000
Equipment 12-XXX-XXX-73X178,347230,572226,150
Facilities Acquisition and Construction Services 12-000-4XX-XXX1,868,691663,156728,800
Capital Reserve-Transfer to Capital Expend Fund 12-000-4XX-931001,631,313
TOTAL CAPITAL EXPENDITURES 2,047,038968,7282,638,263
SPECIAL SCHOOLS
Summer School:
Instruction 13-422-100-XXX46,94058,56061,440
Support Services 13-422-200-XXX07,7507,750
Total Summer School 46,94066,31069,190
TOTAL SPECIAL SCHOOLS 46,94066,31069,190
OPERATING BUDGET GRAND TOTAL 51,824,34655,707,43756,691,551
GRANTS AND ENTITLEMENTS
Local Projects 20-XXX-XXX-XXX22,365183,0710
Other State Projects:
Other Special Projects 20-XXX-XXX-XXX53,03000
Total State Projects 53,03000
Federal Projects:
Title I 20-XXX-XXX-XXX035,00829,755
Title VI 20-XXX-XXX-XXX04,7614,046
I.D.E.A. Part B (Handicapped) 20-XXX-XXX-XXX537,166520,663436,900
Other Special Projects 20-XXX-XXX-XXX45,67038,65432,854
Total Federal Projects 582,836599,086503,555
TOTAL GRANTS AND ENTITLEMENTS 658,231782,157503,555
REPAYMENT OF DEBT
Repayment of Debt - Regular 40-701-510-XXX795,555800,211803,899
TOTAL REPAYMENT OF DEBT 795,555800,211803,899
Total Expenditures 53,278,13257,289,80557,999,005

 

Advertised Recapitulation of Balances
Budget CategoryAudited
Balance
6/30/07
Audited
Balance
6/30/08
Estimated
Balance
6/30/09
Estimated
Balance
6/30/10
Unreserved:
  General Operating Budget1,486,5951,581,4671,603,1601,103,160
  Repayment of Debt1100
Reserved for Specific Purposes:
  General Operating Budget:
      Capital Reserve974,0012,349,0012,424,001844,688
      Adult Education Programs0000
      Maintenance Reserve0000
      Legal Reserve8,578,5286,017,6332,353,0530
      Tuition Reserve0000
      Current Expense Emergency Reserve0000
  Reserved for Repayment of Debt0000

 

Advertised Per Pupil Cost Calculations
 2006-07
Actual
2007-08
Actual
2008-09
Original
Budget
2008-09
Revised
Budget
2009-10
Proposed
Budget
Total Comparative Per Pupil Cost13,78614,59815,38416,21715,913
Total Classroom Instruction7,5677,8228,0518,3748,286
Classroom-Salaries and Benefits7,0127,2167,4267,6857,807
Classroom-General Supplies and Textbooks293369437484320
Classroom-Purchased Services and Other262237189205159
Total Support Services2,0162,1582,3892,4992,504
Support Services-Salaries and Benefits1,8902,0162,1562,2392,264
Total Administrative Costs1,3241,4981,5911,8001,674
Administration-Salaries and Benefits9721,1191,1321,3011,211
Total Operations and Maintenance of Plant2,0332,1602,4182,5632,441
Operations & Maintenance of Plant-Salary & Ben.1,1441,2281,3671,4321,314
Total Food Services Costs0111000
Total Extracurricular Costs8398499369821,009
Total Equipment Costs5860457977
Employee Benefits as a % of Salaries25.925.127.22624.3

The information presented in columns 1 through 3 as well as the related descriptions of the per pupil cost calculations are contained in the 2009 Comparative Spending Guide and can be found on the Department of Education's Internet address: http://www.state.nj.us/education under Finance, when available. This publication is available in the board office and public libraries. The same calculations were performed using the 2008-09 revised appropriations and 2009-10 budgeted appropriations presented in this advertised budget. Total Comparative Per Pupil Cost is defined as current expense exclusive of tuition expenditures, transportation, residential costs, and judgments against the school district. For all years, it also includes the restricted entitlement aids. With the exception of Total Equipment Cost, each of the other per pupil cost calculations presented is a component of the total comparative per pupil cost, although all components are not shown.

 

Shared Services
  • North Hunterdon High School serves as a polling place for Clinton Twp
  • North Hunterdon-Voorhees provides the following:
  • Space and custodial services for set up and breakdown for town meetings
  • as well as community organitzation meetings
  • space and custodial services for health screenings, flu shots, etc.,
  • several times each year
  • Community service - Supervision of students who have been sentenced by
  • the county prosecutor and the court to service time in community service
  • at our facitlities
  • Field maintenace for High Bridge Union Forge baseball field in return for
  • use of the fields
  • Field maintenance for Bundt Park in Clinton Twp in return for use of the
  • fields
  • Field maintenance for Spatz Park in Lebanon Twp including cleaning of
  • restrooms in return for use of the fields
  • Field maintenence for Voorhees State Park in return for us of the
  • facilities
  • Assistance with Clinton Twp Sewer Authority in maintaining the sewer
  • pumping station on North Hunterdon Campus
  • Bid regular to and from routes for Franklin Twp(all), Lebanon Twp(4)
  • and Union Twp (all), to package with high school routes to save money
  • for both districts
  • Transported students with special needs for Clinton Twp, Union Twp and
  • Warren Hills Regional High School District on our routes
  • Cooperatively bid with other district for new buses
  • North Hunterdon-Voorhess shares policemen on duty at North Hunterdon
  • High School through a joint written grant with the Clinton Twp Police
  • Department

 

Estimated Tax Rate Information
BETHLEHEM TWP
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy3,310,384 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)528,777,943 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.6260 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy3,369,299 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)528,777,943 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.6372 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy3,310,384 (G)
Estimated Equalized Valuation (as of 10/01/2008)670,862,826 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.4935 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy3,369,299 (J)
Estimated Equalized Valuation (as of 10/01/2008)670,862,826 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.5022 (L)
spacing
CALIFON
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy740,343 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)165,411,262 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.4476 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy753,519 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)165,411,262 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.4555 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy740,343 (G)
Estimated Equalized Valuation (as of 10/01/2008)160,895,121 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.4601 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy753,519 (J)
Estimated Equalized Valuation (as of 10/01/2008)160,895,121 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.4683 (L)
spacing
CLINTON TOWN
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,110,311 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)425,940,156 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.4954 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,147,869 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)425,940,156 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.5043 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,110,311 (G)
Estimated Equalized Valuation (as of 10/01/2008)436,169,358 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.4838 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,147,869 (J)
Estimated Equalized Valuation (as of 10/01/2008)436,169,358 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.4924 (L)
spacing
CLINTON TWP
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy13,600,670 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)2,607,903,895 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.5215 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy13,842,723 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)2,607,903,895 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.5308 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy13,600,670 (G)
Estimated Equalized Valuation (as of 10/01/2008)2,663,531,175 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.5106 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy13,842,723 (J)
Estimated Equalized Valuation (as of 10/01/2008)2,663,531,175 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.5197 (L)
spacing
FRANKLIN TWP
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy3,220,912 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)551,666,397 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.5839 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy3,278,235 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)551,666,397 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.5942 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy3,220,912 (G)
Estimated Equalized Valuation (as of 10/01/2008)638,366,238 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.5046 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy3,278,235 (J)
Estimated Equalized Valuation (as of 10/01/2008)638,366,238 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.5135 (L)
spacing
GLEN GARDNER
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy1,076,426 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)139,609,415 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.7710 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy1,095,583 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)139,609,415 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.7847 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy1,076,426 (G)
Estimated Equalized Valuation (as of 10/01/2008)196,557,913 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.5476 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy1,095,583 (J)
Estimated Equalized Valuation (as of 10/01/2008)196,557,913 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.5574 (L)
spacing
HAMPTON
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy779,051 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)151,276,363 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.5150 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy792,915 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)151,276,363 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.5242 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy779,051 (G)
Estimated Equalized Valuation (as of 10/01/2008)148,982,607 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.5229 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy792,915 (J)
Estimated Equalized Valuation (as of 10/01/2008)148,982,607 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.5322 (L)
spacing
HIGH BRIDGE
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy1,896,881 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)384,581,506 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.4932 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy1,930,640 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)384,581,506 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.5020 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy1,896,881 (G)
Estimated Equalized Valuation (as of 10/01/2008)435,351,887 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.4357 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy1,930,640 (J)
Estimated Equalized Valuation (as of 10/01/2008)435,351,887 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.4435 (L)
spacing
LEBANON BORO
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy1,102,139 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)331,061,266 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.3329 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy1,121,754 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)331,061,266 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.3388 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy1,102,139 (G)
Estimated Equalized Valuation (as of 10/01/2008)326,220,707 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.3379 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy1,121,754 (J)
Estimated Equalized Valuation (as of 10/01/2008)326,220,707 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.3439 (L)
spacing
LEBANON TWP
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy5,331,669 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)751,918,782 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.7091 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy5,426,557 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)751,918,782 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.7217 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy5,331,669 (G)
Estimated Equalized Valuation (as of 10/01/2008)1,088,650,177 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.4898 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy5,426,557 (J)
Estimated Equalized Valuation (as of 10/01/2008)1,088,650,177 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.4985 (L)
spacing
TEWKSBURY TWP
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy6,927,135 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)1,355,876,883 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.5109 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy7,050,418 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)1,355,876,883 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.5200 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy6,927,135 (G)
Estimated Equalized Valuation (as of 10/01/2008)1,925,475,733 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.3598 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy7,050,418 (J)
Estimated Equalized Valuation (as of 10/01/2008)1,925,475,733 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.3662 (L)
spacing
UNION TWP
A. Estimated 09-10 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy5,074,263 (A)
Estimated Net Taxable Valuation (as of 10/01/2008)683,551,424 (B)
Estimated 09-10 General Fund School Tax Rate=(A)/(B)x1000.7423 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy5,164,570 (D)
Estimated Net Taxable Valuation (as of 10/01/2008)683,551,424 (E)
Estimated 09-10 Total School Tax Rate=(D)/(E)x1000.7555 (F)
B. Estimated 09-10 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy5,074,263 (G)
Estimated Equalized Valuation (as of 10/01/2008)987,436,134 (H)
Estimated 09-10 Equalized General Fund School Tax Rate=(G)/(H)x1000.5139 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy5,164,570 (J)
Estimated Equalized Valuation (as of 10/01/2008)987,436,134 (K)
Estimated 09-10 Equalized Total School Tax Rate=(J)/(K)x1000.5230 (L)