ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
DISTRICT NAME
CHINO VALLEY USD #51COUNTYYAVAPAI
CTD NUMBER
130251000
2
#DIV/0!
3
FY2022
REVENUES AND PROPERTY TAXATION
4
 STATE OF ARIZONA1.
Total Budgeted Revenues for Fiscal Year 2021 $
 15,611,421
5
 SCHOOL DISTRICT ANNUAL EXPENDITURE BUDGET2.
Estimated Revenues by Source for Fiscal Year 2022 (excluding property taxes)
6
DISTRICTWIDE BUDGET Local1000 $ 4,548,674
7
 Intermediate2000 $ 1,472,595
8
Revised #1 State3000 $ 6,463,425 #REF!
9
Version Federal4000 $ 3,126,727
10
BY THE GOVERNING BOARD TOTAL$ 15,611,421
11
3.
District Tax Rates for Prior and Budget Fiscal Years (A.R.S. §15-903.D.4)
12
We hereby certify that the Budget for the Fiscal Year 2022 wasPrior FY 2021Est. Budget FY 2022
13
 ProposedJune 9, 2021
Primary Tax Rate:
3.9659 4.0500 #REF!
14
 AdoptedJuly 12, 2021
Secondary Tax Rates:
15
 RevisedDecember 13, 2021 M&O Override
16
Date
Special Program Override
17
 Capital Override
18
 Class A Bonds
19
Cyndi Thomas Class B Bonds
20
Penny Hubble CTED
21
Annie Mortensen Desegregation
22
Peter Atonna
Total Secondary Tax Rate
0.0000 0.0000
23
Mike Fogel
TOTAL BUDGETED EXPENDITURES AND AGGREGATE SCHOOL DISTRICT BUDGET LIMIT (A.R.S. §15-905.H)
24
Budgeted Expenditures
Budget Limit
25
1.
Maintenance and Operation Fund (from pages 1, line 30 and 7, line 11)
$ #NAME?$ 16,383,580
26
SIGNEDSIGNED2.
Unrestricted Capital Fund (from pages 4, line 10 and 8, line A.12)
$ 1,130,204 $ #REF!
27
3.
Federal Projects Other Than Impact Aid (from Budget, page 6, Federal Projects, line 18 minus line 16)
$ 3,689,105
28
The FY 2022 budget file for the version described above will be uploaded via
4.
Total Aggregate School District Budget Limit (sum of lines 1 through 3)
$ #REF!
29
the Common Logon on ADE’s website by
December 14, 2021.
30
Type the Date as MM/DD/YYYY
AVERAGE TEACHER SALARIES (A.R.S. §15-903.E)
31
1.
Average salary of all teachers employed in FY 2022 (budget year)
$ 49,600
32
2.
Average salary of all teachers employed in FY 2021 (prior year)
$ 48,900 FALSE
33
Superintendent SignatureBusiness Manager Signature3.
Increase in average teacher salary from the prior year
$ 700
34
4.Percentage increase 1%
35
Comments on average salary calculation (Optional):
36
Superintendent Name (Typed Name)Business Manager Name (Typed Name)
37
38
District Contact Employee:
39
40
Telephone:Email:5.
Average salary of all teachers employed in FY 2018
$ 45,020
41
6.
Total percentage increase in average teacher salary since FY 2018
$ 10%
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100