Presented by Brian Lueders Business Manager Brookings School District May 9, 2016 Brookings Schools.

Slides:



Advertisements
Similar presentations
Illinois School Board of Education General Ledger Numbers Proviso Township High Schools Illinois School Code General Ledger Numbers Workshop.
Advertisements

Freehold Regional High School District Public Budget Hearing March 26, 2007.
Proposed Budget Presentation APRIL 21, 2015.
Sample School District Budget Projections.
HAMMONDSPORT CENTRAL SCHOOL Budget Information.
February,  Cash & Authority must be minimally maintained.  Staffing = Possible additional needs in ($600,000)  Legislative Unknowns:
HAMMONDSPORT CENTRAL SCHOOL Budget Information.
Public Hearing Presentation Clayton High School Cafeteria April 28, 2015– 7:00 p.m.
Supplemental Levy Election Tuesday, March 11, 2014.
2009 Payable 2010 Levy Certification Independent School District 196 Rosemount-Apple Valley-Eagan Public Schools December 14, 2009 Educating our students.
CHIPPEWA FALLS AREA UNIFIED SCHOOL DISTRICT PROPOSED BUDGET.
Year Review of Major Financial Funds Mount Vernon Community School District.
 The first reading of the budget is to be approved and then placed on display.  The budget will be put on display on the website, and in the main office.
Proposed Budget. July 1 - June 30 DISTRICT BUDGET Budget Approved in August by Finance & SB Budget Hearing/Annual Meeting in Sept. Budget Finalized.
GUHSD CITIZENS COMMUNITY MEETING MARCH 24-26, 2015 Facilities and Capital Budget Overview This Presentation Will Be Posted On Our Website:
BUDGET DEVELOPMENT BUDGET COMPONENTS BUDGET COMPONENTS Debt Service Debt Service Fringe Benefits Fringe Benefits Transportation Transportation.
Budget Hearing Sept. 12,  The “Budget” ($9,131,600 expenditures)  Disbursements/Transfers- $10,305,826 Salaries and Benefits - $7,154,154 Supplies,
MINUTEMAN FY15 BUDGET DOVER March 5, 2014 Presented by: Kevin F. Mahoney Assistant Superintendent of Finance.
PRELIMINARY BUDGET Presented to the Hickman Mills Board of Education June 19, 2015.
Budget Development Time Line September 2011Budget data collection begins December 2011 – March 1, 2012 CSA, BA, & BOE Finance Committee develops budget.
AUBURN ENLARGED CITY SCHOOL DISTRICT BUDGET PROPOSAL April 24, 2013.
2015/16 Proposed Budget for Adoption General Fund$35,992,937 Special Revenue Fund (Grants) 549,082 Debt Service Fund (Bonds) 2,651,459 Total$39,193,478.
North Mac CUSD # Budget Presented to the Board of Education August 26, 2015.
TENTATIVE BUDGET FISCAL YEAR 2016 August 17, 2015 Dr. Crystal LeRoy Superintendent/Chief School Business Official Kenilworth School District 38 “That Youth.
Laura Shaud Director, Budgeting. It is the millage rate that would generate the same ad valorem tax revenue as was levied in the prior year when applied.
EDUCATION NEEDS TO BE VIEWED AS AN INVESTMENT NOT AN EXPENSE.
FY2016 Preliminary Budget Appoquinimink School District July 14, 2015 Presentation.
HARLINGEN CONSOLIDATED INDEPENDENT SCHOOL DISTRICT 1.
Financial Presentation Five-Year Forecast October 17, 2005.
Administrative Services EVANSTON October 19, 2015 FY 2016 Proposed Budget Presentation Martin Lyons Assistant City Manger / CFO 1.
Proposed Budget. July 1 - June 30 DISTRICT BUDGET Budget Approved in August by Finance & SB Budget Hearing/Annual Meeting in Sept. Budget Finalized.
Budget. Funds General Fund (GF) Accounts for the day-to-day operations of the school district. Associated Student Body Fund (ASB) Accounts for.
Plumas Lake Elementary School District Budget Funds 101 Budget Committee November 5, 2009.
General Fund – regular operating costs of the district Associated Student Body Fund – student activities Debt Service Fund – repayment of bonds Capital.
Memorial Northwest HOA 2014 Budget. Budget Process Review & Evaluate prior year Budget & Actual Identify new requirements Map the spending to the GL accounts.
May 14, 2013 Dr. Phyllis A. Edwards, Superintendent City Schools of Decatur will be one of the top community school systems in the nation.
Brasher Falls Central School Proposed Budget 2013 – 2014.
Covington County School District FY 13 Budget Hearing July 23, 2012 – 5:30pm.
2007 PROPERTY TAX SCHOOL LEVY RICHFIELD PUBLIC SCHOOLS LEVY INFORMATION.
FY PROPOSED BUDGET  A "Target Level" expenditure base was established for all departments six- months’ worth of operations (July 1, 2016 – December.
West Carroll CUSD #314 After 8 years…where are we now?
SMITHVILLE R-II SCHOOL DISTRICT Tradition of Excellence The Power of One … One Community … One Future! November 4, 2014 SMITHVILLE R-II SCHOOL DISTRICT.
BUDGET HEARING II Presented to the Board of Education MAY 10, 2016.
WORKING BUDGET PRESENTATION September 12, Revenue Unaudited Carry Forward Balance - $5,934, Increased $564, from draft budget (only.
Ada & Canyon Counties WEST ADA SCHOOL DISTRICT (JOINT SCHOOL DISTRICT NO. 2) Amended Annual Budget Proposed Annual Budget.
Facilities Focus Group
Proposed Budget FY
Tentative Budget Review
Proposed Budgets SCHOOL BOARD June 12, 2017 Rod Zivkovich.
CITY OF NEW SMYRNA BEACH
Paw Paw Public Schools Budget Amendment Presentation 2016/2017
Budget Presented to the Board of Education August 24, 2016
Bond and Override Report
Kingsport City Schools
TOWN OF CHESTER PROPOSED BUDGET
Fort Cherry School District
Initial Submission March 27, 2018
McDuffie County Board of Education M & O Millage Calculations for FY 2018 Budget 98% Collection Rate Tax Digest 569,906, % Tax Commissioner*
ST CLAIR COUNTY SCHOOLS
PROPOSED FACILITIES REFERENDUM
Presented to the School Board -- July 21, 2011
Hammondsport Central School
System Budget FY 2018 Board of Education May 2, 2017.
Essexville-Hampton Public Schools Budget Hearing
Community Budget Forum
System Budget FY 2020 Board of Education May 7, 2019.
West Deptford School District Budget Objectives
Frontier Central School District Public Budget Hearing May 3, 2016
Gothenburg Public Schools
Presentation transcript:

Presented by Brian Lueders Business Manager Brookings School District May 9, 2016 Brookings Schools

General Fund Current Fund Balance: $4,628,887 (FY %)  Budget: $22,408,867 Includes: ○ Use of Fund Balance $616,032 ○ $1,756,090 of new money – ½ penny ○ Growth of 50 students ○ Estimated increases for staff, insurance, utilities, etc. ○ New positions proposed by Dr. Willert ○ $300,000 transfer in from Capital Outlay Brookings Schools

Capital Outlay Current Fund Balance: $1,244,921 (FY 15 – 24%)  Budget: $4,698,835 Includes: ○ Estimated change in revenue for 3% or inflation whatever is less for growth in reappraisals. ○ Federal reimbursement of $118,500 to cover interest costs for BHS Phase II addition - Qualified School Construction Bonds. ○ Ad Team recommended summer projects and equipment purchases. ○ $300,000 transfer to General Fund. ○ $150,000 for Facilities Study. Brookings Schools

REVENUES Projected Ad Valorem 4,563,5344,657,0634,750,2044,845,2084,942,112 Mobile Home 4,000 Prior Year Taxes 6,000 Penalties & Interest 3,000 Interest 4,000 QSCB Interest Reimb 118,30091,32562,40032,1750 Other Textbook/parking lot carryover TOTAL REVENUE 4,698,8344,765,3884,829,6044,894,3834,959,112 EXPENDITURES Projected K-12 Equip & Furniture 228,725235,587242,654249,934257,432 Textbooks/Misc. Supplies500,000515,000530,450546,364562,754 Special Ed 7,5007,7257,9578,1958,441 Library Services 75,00058,81560,57962,39764,269 Technology 515,000530,450546,364562,754579,637 Dist Administration 7,5007,7257,9578,1958,441 FacilitiesThese amounts tie545,000561,350578,191595,536613,402 Groundsto the next page107,150110,365113,675117,086120,598 Operation of plant 236,030243,111250,404257,916265,653 Transportation 350,000250,000257,500265,225273,182 Copier Lease 71,71072,42773,15173,88374,622 Computer Lease (BHS 1:1)326,500 Pool & Track ($2,500,000-10yrs) July 1,17307, Phase III - BHS ($6,500, yrs) July 1,20768,800741,825712,900682,675 Medary - Energy Loan ($451,200) July 1, 2245,120 Camelot Addition ($765, yrs) June 30, 2486,50085,73084,77583,57582,150 Facilities Strategic Plan 150,000 Co-Curricular 56,91558,62260,38162,19364,058 Insurance/Utility Payments300,000200,000 TOTAL EXPENDITURES4,684,7504,050,3514,098,5584,147,5483,546,261 Ending Fund Balance June 302,690,5973,405,6344,136,6794,883,5146,296,366 Change14,084715,036731,046746,8351,412,852 VALUATION 1,552,354,2281,583,401,3131,615,069,3391,647,370,7261,680,318,140 LEVY RATE33333 LEVY AMOUNT4,657,0634,750,2044,845,2084,942,1125,040,954

Brookings Schools Camelot Climbing Wall30,000Outside Cameras10,000Gym Floor35,000 Medary Library Doors & Sheetrock20,000Outside Cameras10,000 Strobe Lights10,000ADA Playground150,000 Sound System10,000 ADA Playground150,000 Hillcrest Concrete Wall & Rubber65,000 Outside Cameras10000 Concrete Wall25,000 Repair Concrete Wall2,500 ADA Playground Street Lights7,250 Basketball Rim/Backboard (3)2,000 Dakota Prairie Cell Phone Booster25,000 Projection System in Cafeteria10,000 Middle School Camera Update26,000Chip Seal25,000Gym Floor35,000 ISS/Preschool remodel 15,000Paint Lockers25,000 Replace Tiles10,000 Outside Cameras10,000 Carpet in Janke's room5,000 4 Glass BB backboards10,000 Replace Bleachers200,000 Paint Lockers25,000 High School Camera Update45,000Chip Seal25,000 Outside Cameras10,000 Outdoor Light Pole5,000Auditorium Unit100,000 Capret (ramp & west)6,000 Doors on Jostad (2 sets)25,000 Hallway Lighting10,000 Air Handler100,000 Boiler Re-tubing15,000 Activities Track stairs500Aux Floor35,000 FB Scoreboard10,000Jostad Display Board100,000 Jostad Sound System & Screen/Projector50,000 Wrestling Room Paint15,000 DP Scoreboards10,000 5th Street Keyless Entry10,000 District Safety20,000Safety20,000Safety20,000Safety20,000Safety20,000 Caulk2,500Concrete Replacement25,000Caulk5,000Concrete Replacement25,000Caulk5,000 Two-way Radios15,000Asphalt Repairs35,000Concrete Replacement25,000Asphalt Repairs35,000Concrete Replacement25,000 HC,MD, CAM Camera10,000 Asphalt Repairs35,000 Asphalt Repairs35,000 Concrete Replacement25,000 Asphalt Repairs35,000 Total Designated Expenses651,750Total Designated Expenses580,000Total Designated Expenses280,000Total Designated Expenses450,000 Total Designated Expenses155,000 Undesignated Expenses400Undesignated Expenses91,715Undesignated Expenses411,866Undesignated Expenses262,622 Undesignated Expenses579,001 Amount Budgeted652,150Amount Budgeted671,715Amount Budgeted691,866Amount Budgeted712,622Amount Budgeted734,001

Special Education Current Fund Balance: $88,175 (FY 15 – 2.12%)  Budget: $4,931,015 Includes: ○ Increase of $800,000 in state aid increases due to reallocation of the funding formula and 3% increase. ○ Use of fund balance $247,045. ○ Estimated increases for staff, insurance, placements, etc. ○ New positions based upon student need. Brookings Schools

Pension Fund Current Fund Balance: $725,768  Budget: $245,000 Includes: ○ Revenue of approximately $221,000 – 2 nd half of taxes 2015 payable This will be the last tax payment received by the district due to change in state funding formula. Brookings Schools

Bond Redemption  Fund 31 (Dakota Prairie) – Current Fund Balance $342,915 Budget – $1,006,000 ○ MMS Paid off – January 2016  Fund 32 (Camelot) – Current Fund Balance $4,674,510 Budget $512,000 Brookings Schools

Other Funds  Food Service Budget $1,696,100 ○ Includes increases in: meal prices, staff/benefits and food costs.  Enterprise Fund Budget $74,865 ○ Includes estimated increased cost in staff/benefits.  Self Insurance Fund Budget 4,645,000 ○ Includes insurance increase. Brookings Schools

Questions Brookings Schools