2026–27 Approved Budget (Estimated Actuals)
Edit individual year figures or adjust global parameters
Current-Year Estimate2026–27 Financial View
Current Fund Balance
$40.5M
Projected Balance (2029)
$31.2M
3-Year Balance Change
($8.1M)
Forecast based on 2026–27 Approved Budget (Estimated Actuals)
Projected Fund Balance & Reserves
- Fund Balance
- Fund Balance (Baseline)
- Unassigned
- Reserves (Actual)
- Reserves (Projected)
Projection Parameters
%
%
%
State Aid Growth % by Year
Set state aid growth % per year. Leave blank to use global rate (3.00%).
%
%
%
Tax Levy % by Year
Set tax levy % per year. Leave blank to use global rate (3.00%).
%
%
%
Other Revenue Growth % by Year
Set other revenue growth % per year. Leave blank to use global rate (3.00%).
%
%
%
Budget Projection Detail
| Category | 2024/2025 Actual | 2025/2026 Projected | 2026/2027 Approved Budget (Estimated Actuals) | 2027/2028 Projected | 2028/2029 Projected |
|---|---|---|---|---|---|
| Beginning Fund Balance | $34,806,257 | $39,295,160 | $38,994,827 | $38,205,301 | $35,651,236 |
| Tax Levy | $110,862,167 | $115,031,984 | $118,943,071 | $122,511,363 | $126,186,704 |
| NY State Aid | $39,381,570 | $38,362,132 | $41,999,734 | $43,259,726 | $44,557,518 |
| Other Revenue | $10,596,091 | $7,140,500 | $7,305,500 | $7,524,665 | $7,750,405 |
| Total Base Revenue | $160,839,828 | $160,534,616 | $168,248,305 | $173,295,754 | $178,494,627 |
| Additional Revenue (Historical) | $0 | $4,816,038 | $5,047,449 | $5,198,873 | $5,354,839 |
| Projected Adjusted Revenue | $160,839,828 | $165,350,654 | $173,295,754 | $178,494,627 | $183,849,466 |
| Projected Budget (Expenditures) | $156,350,925 | $169,031,619 | $177,638,041 | $184,743,563 | $192,133,306 |
| Less: Projected Underspending | ($0) | ($3,380,632) | ($3,552,761) | ($3,694,871) | ($3,842,666) |
| Projected Actual Expenses | $156,350,925 | $165,650,987 | $174,085,280 | $181,048,692 | $188,290,640 |
| Surplus / (Deficit) | $4,488,903 | ($300,333) | ($789,526) | ($2,554,065) | ($4,441,174) |
| Ending Fund Balance & Reserves | $39,295,160 | $38,994,827 | $38,205,301 | $35,651,236 | $31,210,062 |