2016 17 Unaudited Actuals September 11, 2017 Presenter: Tim Zearley - - PowerPoint PPT Presentation
2016 17 Unaudited Actuals September 11, 2017 Presenter: Tim Zearley Associate Superintendent, Business Services/CBO Unrestricted Estimated Actuals Unaudited Actuals Difference +/- (Sept) (June) Beginning Fund Balance $61,313,680
2
Estimated Actuals (June) Unaudited Actuals (Sept) Difference +/- Beginning Fund Balance $61,313,680 $61,313,680 Ending Balance, June 30, 2017 $59,141,057 $74,411,665 $15,270,608 Net Increase/Decrease <$2,172,623> $13,097,984 $15,270,608 Stores, Revolving Cash, Prepaid Expenditures $1,500,000 $1,715,312 <$215,312> Economic Uncertainty $11,285,329 $11,274,812 $10,517 Assigned $452,814 $2,756,874 <$2,304,060> Unassigned Balance $45,902,914 $58,664,667 $12,761,753
3
Estimated Actuals (June) Unaudited Actuals (Sept) Difference +/- Revenues $299,030,529 $296,157,299 <$2,873,230> Major factors of revenue difference:
<$3.8M> Change in the Gap percentage and ADA Adjustment based on 2016/17 P2 $0.3M Unrestricted Lottery $0.1M State Testing Reimbursements $0.1M Rebates – Utilities and Visa cards $0.4M Interest Income $0.2M Excess State Teachers Retirement System (STRS) $0.2M Student AP Testing Fees <$0.6M> Investments $0.2M Misc. Local Revenue
Dollars are rounded
4
Estimated Actuals (June) Unaudited Actuals (Sept) Difference +/- Expenditures $259,636,827 $256,489,057 <$3,147,770> Major factors of expenditure difference:
$ 4.3M additional savings in salaries and benefits $ 0.8M additional savings in supplies, services and operating $ 4.5M additional savings in services and other operating services $ 2.4M additional savings in capital outlay $ 1.9M reduced County Transfer Due to Gap Percentage <$10.7M> recording of Capital Lease Agreement
Dollars are rounded
5
Estimated Actuals (June) Unaudited Actuals (Sept) Difference +/-
Other Sources/Uses
<$35,249,597> <$20,343,572> $14,906,025 Major factors of other sources/uses difference:
$10.7M recording of Capital Lease Proceeds $ 2.7M reduction in Special Education Contribution $ 1.6M Special Reserve Transfer for English Language Arts Adoption Materials
Dollars are rounded
6
– Local Control Funding Formula Adjustments – <$0.4M>
– Elementary = <$74K> – High School = <$73K>
– Elementary Increase 45.12 = $73K – High School Decrease in Community Day School 288.61 = <$2.2M>
– One-Time Mandate Reimbursement of $147/ADA – $4.2M – Reduction in Estimated Charter In-Lieu Transfer – <$0.2M> – Decrease County Transfer for Community Day School – <$2.2M>
7
– Reduced Deferred Maintenance Transfer from Unrestricted – $2.0M – Reduced Contribution to Routine Restricted Maintenance – $2.2M – Reduced Contribution to Special Education due to Mental Health Carryover – $1.4M – Reduced Contribution to Special Education due to Estimated Savings – $2.3M – Incorporate Additional Estimated Savings – <$2.7M> – Addition of One-time Unrestricted Carryover Funds – $2M
8
– Fair Market Value Adjustment – <$580K> – Increase in Approved Carryover – $766K – Estimated 2016/17 Impact from Collective Bargaining Agreements Approved by the Board 8/28/2017 – $16.6M
9