BELLEFONTE AREA SCHOOL DISTRICT

Slides:



Advertisements
Similar presentations
Preliminary Budget March 18, Previous Year’s Budget Reductions Elimination of Teaching Positions Special Education/Two Elementary Elimination.
Advertisements

The School District of the City of York, Pennsylvania “Great Expectations: Failure is Not an Option” Budget Presentation November 22, 2011 District Administration.
Preliminary Budget February 2, Mission Statement The Mission of the Kennett Consolidated School District is to provide a quality education.
May 29, Budget Presentation School Board Meeting.
Gateway School District General Fund Budget Final Summary Budget Information for the Fiscal Year As of June 30, 2014.
PROPOSED FINAL BUDGET State College Area School District May 5, 2014.
Preliminary Budget Proposal and Summary.
School District of Upper Dublin Preliminary Budget January 13, 2014.
Proposed Final Budget Presentation (May 12, 2014) Selinsgrove Area School District.
MOSHANNON VALLEY SCHOOL DISTRICT PROPOSED BUDGET
Proposed Budget Update Finance Committee Meeting June 19, 2014.
Proposed Final Budget Presentation (May 11, 2015) Selinsgrove Area School District.
HOLLIDAYSBURG AREA SCHOOL DISTRICT BUDGET INFORMATION SESSIONS.
East Penn School District Budget Outlook May 23, 2011.
Budget Work Session January 7, The Finance Committee is recommending the following:  The Board authorize the intent to adopt the Proposed Preliminary.
School Board Meeting May 26, 2015 Updated 5/27, 2015.
2016 – 2017 General Fund Preliminary Budget Presentation January 6, 2016.
Methacton School District Budget Presentation February 19, 2013.
Spring-Ford Area School District June 2013/14 Budget 1.
Budget Presentation January 14, 2015 Agenda Review Estimated Actual Results Review Budget Timeline Review Preliminary Budget.
Purpose The purpose of tonight’s meeting is to present the Proposed Final 2015/2016 Budget, following the required Act 1 timeline. SFASD must receive.
Spring-Ford Area School District Proposed Preliminary January 2015/16 Budget Presentation January 28, 2014.
Spring-Ford Area School District May 2013/14 Budget Presentation 1.
Proposed Final Budget Presentation (May 13, 2013) Selinsgrove Area School District.
GENERAL FUND BUDGET PRESENTATION FISCAL YEAR April 22, 2014 John T. Scully Business Administrator.
Spring-Ford Area School District Preliminary January 2013/14 Budget Presentation.
May 16, 2016 Diane J. Richards, CPA, M.Ed. Director of Finance 2016 – 2017 Proposed Final Budget.
HOLLIDAYSBURG AREA SCHOOL DISTRICT Committee of the Whole Meeting Budget Information Sessions June 1, 2016.
WELCOME TO FRANKLIN CENTRAL SCHOOL BUDGET MEETING
Budget Forum 6:30 P.M., May 25, 2017.
Spring-Ford Area School District Final 2014/15 Budget
State Budget and Preliminary Budget Discussion
Wissahickon School District
HOLLIDAYSBURG AREA SCHOOL DISTRICT
Quarterly Financial Report
Solanco School District General Fund Budget
Consideration to Adopt the Final Budget
Upper Merion Area School District Finance Committee Presentation
Spring-Ford Area School District 2012/2013 Proposed Final Budget
SCHOOL DISTRICT OF HAVERFORD TOWNSHIP
Spring-Ford Area School District 2012/2013 Proposed Final Budget
Preliminary Budget February 12, 2018.
FY General Fund Budget Update February 16, 2016
Purpose The district is following the Act 1 timelines, and the purpose of tonight’s meeting is to present the Proposed Final 2014/15 Budget Receive approval.
Proposed Expenditure Budget
Final General Fund Budget
Octorara Area School District
Spring-Ford Area School District Proposed Preliminary January 2014/15 Budget Presentation January 27, 2014.
Exeter Township School District General Fund Budget Review
Proposed Final Budget May 8, 2018.
Solanco School District Preliminary Final Budget
McDuffie County Board of Education M & O Millage Calculations for FY 2018 Budget 98% Collection Rate Tax Digest 569,906, % Tax Commissioner*
Spring-Ford Area School District 2012/2013 Proposed Preliminary Budget
HOLLIDAYSBURG AREA SCHOOL DISTRICT
Mechanicsburg Area School District
Preliminary Proposed Budget April 26, 2016
Preliminary Budget February 11, 2019.
Hammondsport Central School
MECHANICSBURG AREA SCHOOL DISTRICT
Octorara Area School District
Octorara Area School District
EXPLANATION The following slides describe the changes between the first draft of the general fund budget presented to the Board on March 28, 2017 and the.
Financial Update Fiscal Year
New Information PSERS rate certified at 30.03%, net increase of $30,000 over preliminary budget Most current projection of state revenue (BEF, SEF Subsidy.
Spring-Ford Area School District Final 2015/2016 Budget
Fort Cherry School District March 25, 2019
Proposed Preliminary Budget
Monday, May 7, 2018 Michael Miller, Business Manager
Crestwood School District
June Work Session June 10, :00 PM
Presentation transcript:

BELLEFONTE AREA SCHOOL DISTRICT PROPOSED FINAL BUDGET 2014-2015

Proposed Final Budget Total Revenues $43,415,000 Total Expenditures $46,200,000 Fund Balance Used $ 2,785,000 Ending Fund Balance $ 3,233,037 Board Policy 7.0% Tax Millage 48.2513 Act 1 Adj. Index 2.7% 1.8% Approved Exceptions $ 436,345 Amount Used $0

ACTUAL BUDGET INC (DEC) PERCENT % OF EACH 11-12 12-13 13-14 14-15 CATEGORY BEGINNING FUND BALANCE $6,076,254 $7,034,746 $8,278,037 $6,018,037 ($2,260,000) -27.3% REVENUES: 6000 Local Sources 26,895,638 27,801,271 27,705,620 28,457,264 751,644 2.7% 65.5% 7000 State Sources 13,453,602 13,630,771 14,107,379 14,327,136 219,757 1.6% 33.0% 8000 Federal Sources 838,906 1,032,064 677,001 630,600 (46,401) -6.9% 1.5% 9000 Other Sources 691,821 26,911 0.0% TOTAL REVENUE 41,879,967 42,491,017 42,490,000 43,415,000 925,000 2.2% 100.0% EXPENDITURES: 100 Salaries 17,570,802 17,701,602 18,618,586 18,851,760 233,174 1.3% 40.8% 200 Benefits 9,033,256 8,776,598 11,455,656 12,383,364 927,708 8.1% 26.8% 300 Professional Services 846,706 873,715 848,691 941,729 93,038 11.0% 2.0% 400 Purchased Services 873,553 1,715,885 1,280,340 1,358,310 77,970 6.1% 2.9% 500 Other Purchased Services 5,200,910 5,812,604 6,067,421 6,023,602 (43,819) -0.7% 13.0% 600 Supplies 1,369,037 1,609,487 1,669,949 1,760,519 90,570 5.4% 3.8% 700 Property 1,022,059 127,280 304,225 251,100 (53,125) -17.5% 0.5% 800 Other Objects 1,763,069 1,367,724 1,630,944 1,592,332 (38,612) -2.4% 3.4% 900 Other Uses of Funds 4,113,881 2,062,831 2,874,188 3,037,284 163,096 5.7% 6.6% TOTAL EXPENDITURES 41,793,273 40,047,726 44,750,000 46,200,000 1,450,000 3.2% CAPITAL EXPENDITURE RESERVE (871,798) 1,200,000 EXCESS/(DEFICIT) OF REVENUE OVER EXPENDITURES 958,492 1,243,291 (2,260,000) (2,785,000) (525,000) ENDING FUND BALANCE $3,233,037 Real Estate Tax Millage 45.4050 46.4039 47.4107 48.2513 0.8406 1.8% Fund Balance % 16.8% 20.7% 13.4% 7.0% Act 1 Base Index 1.4% 1.7% 2.1% Act 1 Adjusted Index Allowable Exceptions $427,317 $278,915 $362,333 $436,345 Exceptions Used $0

What is in the Budget? Increase in salaries of 1.3% Eliminated two LTS positions PSERS rate increase from 16.93% to 21.40% Health insurance held flat at $6,500,000 Basic Ed subsidy decreased by $400,000 or 5% Special Ed subsidy held flat for 7th consecutive year Reduction of Federal monies by approximately 7% ABG is not budgeted; could be $169,000

OTHER FUNDS ATHLETIC FUND FOOD SERIVCE FUND Budget of $525,000. General fund transfer increased from $425,000 to $442,000. Added two assistant junior high soccer coaching positions. Using $15,000 of fund balance. FOOD SERIVCE FUND Budget of $1,567,000. Decrease of $18,809 in cost of food. PSERS increase of $26,511. Food service fund will be self-sufficient based on budget.

FOOD SERVICE – Ticket Prices 2014-2015 School Year Elementary Secondary Adult Breakfast Lunch Milk Bellefonte Area $1.00 $2.20 $2.50 $3.25 $0.50 Bald Eagle Area $1.10 $2.30 $3.60 Penns Valley $0.90 $2.00 $2.35 $3.00 State College $1.30 $2.40 $1.80 $2.95 Philipsburg-Osceola $0.85 $2.45 $3.20

AVERAGE HOMEOWNER Average Homeowner Assessed Value $49,504 Real Estate Tax Bill 2013 47.4107 mills $2,347.04 less projected homestead/farmstead credit 185.71 $2,161.33 Real Estate Tax Bill 2014 48.2513 $2,388.65 186.09 $2,202.56 Annual Change in RE Taxes for Avg. Homeowner $41.23 Monthly Change in RE Taxes for Avg. Homeowner $3.44

IF YOUR HOME IS VALUED AT: 2014-2015 INDEX of 1.8% 2014-2015 INDEX of 2.2% 2014-2015 INDEX of 2.7% Market Assessed RE Tax Gaming $$ $ chg. $50,000 $25,000 $1,206.28 $186.09 $20.63 $1,210.85 $25.20 $1,217.69 $32.04 75,000 37,500 1,809.42 186.09 31.14 1,816.27 37.99 1,826.53 48.25 100,000 50,000 2,412.57   41.65 2,421.69 50.77 2,435.38 64.46 125,000 62,500 3,015.71 52.16 3,027.11 63.56 3,044.22 80.67 150,000 3,618.85 62.67 3,632.54 76.36 3,653.06 96.88 175,000 87,500 4,221.99 73.17 4,237.96 89.14 4,261.91 113.09 200,000 4,825.13 83.68 4,843.38 101.93 4,870.75 129.30 225,000 112,500 5,428.27 94.19 5,448.80 114.72 5,479.59 145.51 250,000 6,031.41 104.69 6,054.23 127.51 6,088.44 161.72 275,000 137,500 6,634.55 115.20 6,659.65 140.30 6,697.28 177.93 300,000 7,237.70 125.71 7,265.07 153.08 7,306.13 194.14 325,000 162,500 7,840.84 136.22 7,870.49 165.87 7,914.97 210.35 350,000 8,443.98 146.73 8,475.92 178.67 8,523.81 226.56 375,000 187,500 9,047.12 157.23 9,081.34 191.45 9,132.66 242.77 400,000 9,650.26 167.74 9,686.76 204.24 9,741.50 258.98 425,000 212,500 10,253.40 178.25 10,292.18 217.03 10,350.34 275.19 450,000 10,856.54 188.75 10,897.61 229.82 10,959.19 291.40 475,000 237,500 11,459.68 199.26 11,503.03 242.61 11,568.03 307.61 $500,000 $250,000 $12,062.83 $209.77 $12,108.45 $255.39 $12,176.88 $323.82 RE Millage 48.2513 0.8406 48.4338 1.0231 48.7075 1.2968

MILLAGE COMPARISONS BALD EAGLE BELLEFONTE PENNS VALLEY STATE COLLEGE Mills % chg. Index 2008-09 39.76 41.08 37.87 33.72 2009-10 41.96 5.5% 5.7% 42.97 4.6% 5.4% 38.33 1.2% 5.2% 34.85 3.4% 4.1% 2010-11 43.68 44.61 3.8% 40.58 5.9% 3.7% 35.90 3.0% 2.9% 2011-12 46.55 6.6% 2.0% 45.41 1.8% 41.71 2.8% 36.85 2.6% 1.4% 2012-13 48.55 4.3% 2.4% 46.40 2.2% 43.23 3.6% 37.73 1.7% 2013-14 50.55 2.3% 47.41 0.0% 2.1% 38.75 2.7% 2014-15 52.5500 4.0% 48.2513 45.0182 39.5056 1.9%

BUDGET SCENARIOS State funds education at or above current (2013-14) levels: District can use $400,000 or more for either PSERS or Capital Projects or Deferred Maintenance items District can reopen budget and change Millage rate if bills have not been sent out yet Combination of the two depending upon the amount of the increase State funds education below budgeted levels: District would need to evaluate current programming and/or decrease planned expenditures District could also use Committed funds for PSERS to offset shortage District can reopen budget and change Millage rate if bills have not been sent out yet and/or use approved exceptions if needed