Skip To Main Content

Budget Assumptions

2021 CGCSC Budget
 
Introduction
Education Fund
Operations Fund
Debt Service Fund
Budget Assumptions
Revenue Estimate
Spending Plan
Cash Flow
Miscellaneous

DEBT SERVICE FUND

Revenue Assumptions:

  • The tax rate will be set to generate the funds needed for the revenue plan.
  • The state has developed a formula for determining what our year-end cash balance can be. We have shown this calculation on the Debt Service Worksheet.

Expenditure Assumptions:

  • See DLGF worksheet
  • Addition of new bonds (first payment in 2021):
    • G.O. Bonds ($5,170,000) to support CPF projects and technology projects
    • G.O. Bonds ($1,300,000) for miscellaneous building improvement projects
    • Bonds ($5,170,000) for remodeling and expansion at Pleasant Grove
    • Bonds ($45,000,000) for the natatorium and remodeling at the high school
  • Elimination of bonds (last payment in 2020):
    • 2018 G.O. Bonds ($4,700,000) to support CPF and technology projects
    • 2018 G.O. Bonds ($4,000,000) for miscellaneous building improvement projects
    • 2009 Bonds ($1,656,000) for remodeling at Central Nine Vocational School
  • Approximately $119,000 in interest on Tax Warrants
  • Approximately $168,000 in un-reimbursed textbook fee collection

Tax Rate/Levy Assumptions:

  • All funding comes from local sources.
  • FIT, CVET, Excise, and LOIT taxes are projected to be about the same percentage in 2021 as they were in
    2020.
  • The tax rate is computed on State Form 4. The levy will be whatever is required to raise needed revenue.