Financial Management

1500 Highway 36 West

Roseville, MN   55113-4266

 

 

 

DISTRICT REVENUES AND EXPENDITURES

BUDGET FOR 2009 - 2010

 

ED-00110-33

 

Minnesota Statutes, section 123B.10, Subd.1. requires that every school board shall publish the subject data of this report. 

 

District Number

4095

District Name

TRIO Wolf Creek Distance Learning Charter School

 

 

FUND

2008-2009 ACTUAL

REVENUES

AND TRANSFERS IN

2008-2009 ACTUAL

EXPENDITURES

AND TRANSFERS OUT

JUNE 30, 2009

ACTUAL

FUND BALANCE

2009-2010 BUDGET

REVENUES

AND TRANSFERS IN

2009-2010 BUDGET

EXPENDITURES

AND

TRANSFERS OUT

JUNE 30, 2010

PROJECTED

FUND

BALANCE

General Unreserved

1,647,359

1,544,050

562,332

1,168,948

1,188,958

542,322

General Reserved

67,339

92,128

84,069

64,180

60,963

87,286

Food Service

N/A

N/A

N/A

N/A

N/A

N/A

Community Service Unreserved

N/A

N/A

N/A

N/A

N/A

N/A

Community Service Reserved

N/A

N/A

N/A

N/A

N/A

N/A

Building Construction

N/A

N/A

N/A

N/A

N/A

N/A

Debt Redemption

N/A

N/A

N/A

N/A

N/A

N/A

Trust

N/A

N/A

N/A

N/A

N/A

N/A

Internal Service

 

 

N/A

 

 

N/A

TOTAL - ALL FUNDS

1,714,698

1,636,178

646,401

1,233,128

1,249,921

629,608

 

LONG-TERM DEBT

CURRENT STATUTORY OPERATING DEBT, SHORT-TERM DEBT AND COST PER ADM

OUTSTANDING JULY 1, 2008

N/A

STATUTORY OPERATING DEBT 6/30/09

N/A

 

PLUS:  NEW ISSUES

N/A

 

CERTIFICATES OF INDEBTEDNESS 6/30/09

N/A

LESS: REDEEMED ISSUES

N/A

OTHER SHORT-TERM INDEBTEDNESS OF FUNDS 6/30/09

N/A

 

OUTSTANDING JUNE 30, 2009

N/A

2008-2009 PUPILS IN AVERAGE DAILY MEMBERSHIP (ADM)

132.48

 

2008-2009 OPERATING COST PER ADM

$9,382.34

The complete budget may be inspected upon request to the Superintendent.

 

Comments:

These are unaudited figures.  The 2008-09 audit will be completed by December 8, 2009 and will be available on the TRIO Wolf Creek website at www.triowolfcreek.com.  Questions may be addressed to Tracy Quarnstrom, Director, TRIO Wolf Creek at (651) 213-2017 or Heide Miller, Director of Business Services for TRIO's sponsor, Chisago Lakes ISD #2144 at (651) 213-2010.

 


 

INSTRUCTIONS FOR FY 2010 BUDGET PUBLICATION

BY MINNESOTA SCHOOL DISTRICTS

 

 

 

I.    Publication Requirements:

 

The DISTRICT REVENUES AND EXPENDITURES BUDGET FOR 2009-2010 (Form ED-00110-31E) shall be published by each school district “within one week of the acceptance of the final audit by the board, or November 30, whichever is earlier.”  “The board must include the budget information …in the materials provided as a part of its truth in taxation hearing, post the materials in a conspicuous place on the district's official Web site, including a link to the district's school report card on the Department of Education's Web site, and publish a summary of the information and the address of the district’s official Web site where the information can be found in a qualified newspaper of general circulation in the district.” (Minnesota Statutes, §123B.10, Subd.1.)

 

DO NOT furnish a copy of the publication or the publication form to the Department of Education.

 

 

 

II.  General Comments:

 

This form can serve as a camera-ready or electronic copy for publication in the district's official newspaper.  Comments may be added for clarification of the district’s financial condition. Examples of comments include:  “Data is unaudited at the time of publication and is subject to change.”  “Part of the Debt Redemption Fund Balance is required to pay off refunded bonds.”  “Costs include transportation for charter and nonpublic students who do not attend the districts.”

 

 

 

III.     Completion of Information for Publication:

 

a)     Enter the school district's name and number in the areas provided.

 

b)       Enter whole dollar amounts for each line and column.

 

c)        Include the reserved and unreserved/undesignated balance sheet accounts for the general and community service funds.  Fill in the amounts for all other funds requested.

 

d)       If your district has an outstanding long-term debt, e.g., general obligation bonds, building bonds, capital notes, energy loans, capital loans, debt service loans, construction loans, or other state loans), enter the total amount in the lines provided in the Long -Term Debt column. Districts without outstanding long-term debts enter "None" on all lines in this section.

 

e)     Complete each line under the heading "Current Statutory Operating Debt, Short -Term Debt and Cost per Average Daily Membership (ADM).”   

1.        Enter the district's Statutory Operating Debt (SOD) calculation as of 6/30/09.  This is the amount of unreserved fund balance that is in excess of the –2.50% that defines SOD, not the total unreserved fund balance that was already placed in a prior line.

2.     If the district does not have certificates of indebtedness (aid or tax) as of 6/30/09 enter "None."

 

3.     If the district does not have Other Short-Term Indebtedness as of 6/30/09, enter "None."  Other Short-Term Indebtedness is defined as Warrants and Lines of Credit (Minnesota Statutes, §123B.12) and Reverse Repurchase Agreements (Minnesota Statutes §118A.05).   Certificates of Indebtedness plus (+) Other Short-Term Indebtedness should equal the 202 Balance Sheet account code.  

 

4.     Enter the Fiscal Year 2009 pupils in average daily membership (ADM) served.  Pupils in average daily membership equal resident average daily membership (plus or minus) open enrollment average daily membership (plus) tuitioned in pupil's average daily membership.  Refer to the estimate on page 1 of the Levy Limitation and Certification Report for Payable 2010 for resident ADM served.

 

5.        The operating cost per ADM is calculated by dividing the 2008-2009 expenditures in the General, Food Service, and Community Service Funds (excluding the expenditures for operating capital, disabled accessibility, and health and safety) by the 2008-2009 pupils in average daily membership served.