Documents › Board of Education, 2026-04-09

report 4 pages

The revenue status report for Croton-Harmon UFSD covering July 1, 2025 through February 28, 2026, showing a revised general fund revenue budget of $61,005,269 with $52,015,490.97 earned and $8,989,778.03 unearned. Real property taxes of $43,740,410.92 and STAR reimbursement of $1,682,161.08 are fully recognized, while basic formula state aid shows $2,511,380.72 earned of a $6,846,131 budget. The report also covers the $1,015,000 school lunch fund, which shows $491,999.99 earned, plus scholarship and extraclassroom activity accounts.

Also attached to this agenda item: February 2026 Appropriation Status Report February 2026 Budget Transfer Report February 2026 Treasurer's Report February 2026 Trial Balance

Croton-Harmon UFSD Revenue Status Report By Function From 7/1/2025 To 2/28/2026 Account Description Budget Adjustments Revised Budget Revenue Earned Unearned Revenue A 1001.000 Real Property Taxes 45,422,572.00 -1,682,161.08 43,740,410.92 43,740,410.92 0.00 A 1081.000 Other Pmts in Lieu of Taxes 44,702.00 0.00 44,702.00 0.00 44,702.00 A 1085.000 STAR Reimbursement 0.00 1,682,161.08 1,682,161.08 1,682,161.08 0.00 A 1120.000 County Sales Tax Revenue 975,000.00 0.00 975,000.00 814,289.00 160,711.00 A 1311.000 Other Day School Tuition (Indv 130,000.00 0.00 130,000.00 320,086.85 -190,086.85 A 2389.000 Charges for Services - Other miscealleous Revenues 0.00 0.00 0.00 554.24 -554.24 A 2401.000 Chase MM INTEREST 300,000.00 0.00 300,000.00 63,773.71 236,226.29 A 2401.020 NYCLASS GF INTEREST 0.00 0.00 0.00 281,508.23 -281,508.23 A 2401.021 NYCLASS WORKERS' COMP INTEREST 0.00 0.00 0.00 10,647.33 -10,647.33 A 2401.022 NYCLASS UNEMPLOYMENT INSURANCE NTEREST 0.00 0.00 0.00 5,886.89 -5,886.89 A 2401.023 NYCLASS ERS INTEREST 0.00 0.00 0.00 43,200.72 -43,200.72 A 2401.024 NYCLASS TRS INTEREST 0.00 0.00 0.00 50,790.79 -50,790.79 A 2401.025 NYCLASS LIABILITY INTEREST 0.00 0.00 0.00 26,808.56 -26,808.56 A 2401.026 NYCLASS TAX CERT INTEREST 0.00 0.00 0.00 71,496.54 -71,496.54 A 2401.027 NYCLASS CAPITAL INTEREST 0.00 0.00 0.00 126,093.48 -126,093.48 A 2401.028 NYCLASS EBLAR INTEREST 0.00 0.00 0.00 14,152.29 -14,152.29 A 2401.029 NYCLASS CAPITAL TRANSPORTATION INTEREST 0.00 0.00 0.00 47,650.03 -47,650.03 A 2401.031 NYCLASS REPAIR RESERVE INTEREST 0.00 0.00 0.00 6,043.15 -6,043.15 A 2410.000 Rental of Real Property,Indiv. 5,000.00 0.00 5,000.00 7,321.25 -2,321.25 A 2410.004 Rental of Property - Croton Academy of Arts 25,000.00 0.00 25,000.00 19,200.00 5,800.00 A 2410.005 Rental of Property - LEAP FC LLC 12,000.00 0.00 12,000.00 19,400.00 -7,400.00 A 2650.000 Sale Scrap & Excess Material 2,000.00 0.00 2,000.00 520.00 1,480.00 A 2665.000 Sale of Equipment 0.00 0.00 0.00 1,161.20 -1,161.20 A 2680.000 Insurance Recoveries-Trans Rel 0.00 0.00 0.00 19,015.20 -19,015.20 A 2680.001 Insurance Recoveries- Other 7,500.00 0.00 7,500.00 3,187.00 4,313.00 A 2690.001 COMP/LOSS WORKERS COMP 5,000.00 0.00 5,000.00 2,405.00 2,595.00 A 2701.000 BOCES Svs Approved for Aid 45,000.00 0.00 45,000.00 0.00 45,000.00 A 2703.000 Refund PY Exp-Other-Not Trans 100,000.00 0.00 100,000.00 265,833.44 -165,833.44 A 2705.000 Gifts and Donations 0.00 1,000.00 1,000.00 1,000.00 0.00 A 2710.000 Premium on Obligations 0.00 0.00 0.00 178.00 -178.00 A 2770.000 Other Unclassified Rev.(Spec) 5,000.00 0.00 5,000.00 26,661.92 -21,661.92 03/17/2026 11:36 AM 1/4 Page Croton-Harmon UFSD Revenue Status Report By Function From 7/1/2025 To 2/28/2026 Account Description Budget Adjustments Revised Budget Revenue Earned Unearned Revenue A 3101.000 Basic Formula Aid-Gen Aids (Ex 6,846,131.00 0.00 6,846,131.00 2,511,380.72 4,334,750.28 A 3101.100 EXCESS COST AID 1,008,172.00 0.00 1,008,172.00 257,622.35 750,549.65 A 3102.000 Lottery Aid (Sect 3609a Ed Law 1,285,245.00 0.00 1,285,245.00 1,288,576.39 -3,331.39 A 3102.100 LOTTERY/VLT GRANT 275,964.00 0.00 275,964.00 234,840.89 41,123.11 A 3102.200 COMMERCIAL GAMING 32,862.00 0.00 32,862.00 0.00 32,862.00 A 3103.000 BOCES Aid (Sect 3609a Ed Law) 642,609.00 0.00 642,609.00 0.00 642,609.00 A 3260.000 Textbook Aid (Incl Txtbk/Lott) 94,365.00 0.00 94,365.00 24,525.00 69,840.00 A 3262.000 Computer Software Aid 36,519.00 0.00 36,519.00 0.00 36,519.00 A 3263.000 Library A/V Loan Program Aid 9,794.00 0.00 9,794.00 0.00 9,794.00 A 3289.000 Other State Aid 0.00 8,219.00 8,219.00 8,219.00 0.00 A 4601.000 Medic.Ass't-Sch Age-Sch Yr Pro 20,000.00 0.00 20,000.00 18,889.80 1,110.20 A 5999.000 APP FUND BAL 2,465,615.00 0.00 2,465,615.00 0.00 2,465,615.00 A 5999.001 APP FUND BAL - RESERVES 1,200,000.00 0.00 1,200,000.00 0.00 1,200,000.00 9,219.00 60,996,050.00 61,005,269.00 8,989,778.03 52,015,490.97 A Totals: C 1440.000 Sale Reimbursable Meals (Total 0.00 400,000.00 400,000.00 0.00 400,000.00 C 1445.000 Other Cafeteria Sales 0.00 245,000.00 245,000.00 106,099.60 138,900.40 C 1445.001 VENDING COMMISIONS 0.00 0.00 0.00 9,445.66 -9,445.66 C 2770.000 Misc Rev Local Sources (Specif 0.00 0.00 0.00 -28.25 28.25 C 3190.000 State Reimbursement 0.00 110,000.00 110,000.00 307,038.00 -197,038.00 C 4190.000 Fed Reimbursement (Ex Surp Fd) 0.00 200,000.00 200,000.00 100,445.00 99,555.00 C 4191.000 Federal Govt Commodities 0.00 30,000.00 30,000.00 0.00 30,000.00 C 5031.000 Transfer from General Fund 0.00 30,000.00 30,000.00 0.00 30,000.00 1,015,000.00 0.00 1,015,000.00 491,999.99 523,000.01 C Totals: CM 2401.001 Interest and Earnings - SAF (Extraclassroom) 0.00 0.00 0.00 74.92 -74.92 CM 2401.024 Interest-Various/VCTC 0.00 0.00 0.00 133.13 -133.13 CM 2401.026 Interest-Bencivenga 0.00 0.00 0.00 4.55 -4.55 CM 2401.028 Interest-R&J Seldin 0.00 0.00 0.00 2.71 -2.71 CM 2401.029 Interest-MA Miller School 0.00 0.00 0.00 44.79 -44.79 CM 2401.030 Interest-M DeGroat Schol Fund 0.00 0.00 0.00 70.03 -70.03 CM 2401.031 F Perez Interest 0.00 0.00 0.00 55.64 -55.64 CM 2401.034 Interest Pezanowski Schol 0.00 0.00 0.00 5.75 -5.75 03/17/2026 11:36 AM 2/4 Page Croton-Harmon UFSD Revenue Status Report By Function From 7/1/2025 To 2/28/2026 Account Description Budget Adjustments Revised Budget Revenue Earned Unearned Revenue CM 2705.024 Various/VCTC 0.00 0.00 0.00 10,339.00 -10,339.00 CM 2770.202.5 SAF Receipts - CHHS Class of 2025 0.00 0.00 0.00 -89.00 89.00 CM 2770.202.6 SAF Receipts - CHHS Class of 2026 0.00 2,232.19 2,232.19 2,232.19 0.00 CM 2770.202.8 SAF Receipts - CHHS Class of 2028 0.00 0.00 0.00 240.00 -240.00 CM 2770.202.9 SAF Receipts - CHHS Class of 2029 0.00 0.00 0.00 660.00 -660.00 CM 2770.210.0 SAF Receipts - CHHS Fall Drama Club 0.00 1,055.00 1,055.00 3,461.00 -2,406.00 CM 2770.217.0 SAF Receipts - CHHS La Rochelle 0.00 22,800.00 22,800.00 31,200.00 -8,400.00 CM 2770.218.0 SAF Receipts - CHHS National Honor Society 0.00 0.00 0.00 461.60 -461.60 CM 2770.222.0 SAF Receipts - CHHS Spanish Exchange 0.00 2,600.00 2,600.00 2,600.00 0.00 CM 2770.232.0 SAF Receipts - CHHS Chinese Club 0.00 1,300.00 1,300.00 1,300.00 0.00 CM 2770.239.0 SAF Receipts - CHHS Band 0.00 16,747.14 16,747.14 17,761.35 -1,014.21 CM 2770.243.0 SAF Receipts - CHHS Strings 0.00 90.00 90.00 472.65 -382.65 CM 2770.408.0 SAF Receipts - PVC Quebec Club 0.00 894.80 894.80 921.17 -26.37 47,719.13 0.00 47,719.13 -24,232.35 71,951.48 CM Totals: F 2770.CET.23 Misc. Revenue NY Life CET Donations 22/23 900.00 0.00 900.00 0.00 900.00 F 2770.CET.24 Misc. Revenue NY Life CET Donations 23/24 2,856.99 0.00 2,856.99 0.00 2,856.99 F 2770.CHF Misc. Revenue CHEF 36.15 0.00 36.15 0.00 36.15 F 2770.CHF.21 Misc. Revenue CHEF 20/21 314.76 0.00 314.76 0.00 314.76 F 2770.CHF.23 Misc. Revenue CHEF 22/23 1,624.68 0.00 1,624.68 0.00 1,624.68 F 2770.CHF.24 Misc. Revenue CHEF 23/24 7,526.40 0.00 7,526.40 0.00 7,526.40 F 2770.CHF.25 Misc. Revenue CHEF 24/25 297.76 0.00 297.76 0.00 297.76 F 2770.CHF.26 Misc. Revenue CHEF 25/26 0.00 0.00 0.00 5,478.00 -5,478.00 F 3289.SHP.25 Summer Handicapped 24/25 43,761.25 0.00 43,761.25 0.00 43,761.25 F 3289.SHP.26 Summer Handicapped 25/26 86,071.63 0.00 86,071.63 0.00 86,071.63 F 3289.UPK.26 State UPK 25/26 300,132.00 0.00 300,132.00 150,066.00 150,066.00 F 4126.IAD.25 Title I 24/25 4,226.00 0.00 4,226.00 0.00 4,226.00 F 4126.IAD.26 Title I 25/26 51,888.00 0.00 51,888.00 0.00 51,888.00 F 4256.611.26 Sec 611 25/26 364,270.00 0.00 364,270.00 0.00 364,270.00 F 4256.619.26 619 25/26 9,071.00 0.00 9,071.00 0.00 9,071.00 F 4289.IIA.25 Title II A 24/25 1,302.10 0.00 1,302.10 0.00 1,302.10 F 4289.IIA.26 Title II A 25/26 22,009.00 0.00 22,009.00 0.00 22,009.00 F 4289.LEP.25 Title IIIA 24/25 16,709.00 0.00 16,709.00 14,477.00 2,232.00 03/17/2026 11:36 AM 3/4 Page Croton-Harmon UFSD Revenue Status Report By Function From 7/1/2025 To 2/28/2026 Account Description Budget Adjustments Revised Budget Revenue Earned Unearned Revenue F 4289.TIV.25 Title IV 24/25 -1,650.00 0.00 -1,650.00 0.00 -1,650.00 F 4289.TIV.26 Title IV 25/26 42,670.00 0.00 42,670.00 0.00 42,670.00 F 5031.000 Interfund Transfers -43,761.25 0.00 -43,761.25 0.00 -43,761.25 0.00 910,255.47 910,255.47 740,234.47 170,021.00 F Totals: H 2401.000 Cap. Res. Interest and Earning 0.00 0.00 0.00 39,802.31 -39,802.31 H 3297.000 STATE SOURCES 0.00 200,000.00 200,000.00 200,000.00 0.00 H 5031.000 Interfund Transfers 0.00 0.00 0.00 111,075.15 -111,075.15 H 5731.000 BOND ANTICIPATION NOTES 0.00 0.00 0.00 171,477.00 -171,477.00 200,000.00 0.00 200,000.00 -322,354.46 522,354.46 H Totals: V 2401.000 Interest and Earnings 0.00 0.00 0.00 6,407.01 -6,407.01 0.00 0.00 0.00 -6,407.01 6,407.01 V Totals: 63,178,243.60 61,906,305.47 1,271,938.13 9,869,018.67 Grand Totals: 53,309,224.93 03/17/2026 11:36 AM 4/4 Page