SLIDE 14 Pemberton Township Schools
Sources ces of Revenu nue
2018-2019 Proposed 2019-2020 Change Fund Balance $ 3,574,138 $ 3,475,000 $ (99,138) Withdrawal from Capital Reserve 6,214,000 525,000 (5,689,000) Withdrawal from Tuition Reserve 304,299
Withdrawal from Maint Reserve 180,000 508,100 328,100 Withdrawal from Emergency Reserve 1,000,000
Withdrawal from Impact Aid Reserve
250,000 Local Tax Levy 14,347,611 15,638,896 1,291,285 State Aid (Less Adjustment Aid) 52,340,407 52,404,363 63,956 Adjustment Aid 28,749,666 26,030,478 (2,719,188) Impact Aid 1,500,000 1,600,000 100,000 Special Revenue - State 9,190,740 8,157,510 (1,033,230) Special Revenue - Federal 3,636,351 3,237,387 (398,964) Other Miscellaneous 1,583,479 1,220,006 (363,473) Total General Fund Revenues $ 122,620,691 $ 113,046,740 $ (9,573,951)