ALEXANDRIA PUBLIC SCHOOLS ISD #206
2019 PAYABLE 2020 FINAL LEVY CERTIFICATION
REGULAR SCHOOL BOARD MEETING MONDAY, DECEMBER 16 TH
TH, 2019 – 7:00 PM
ALEXANDRIA PUBLIC SCHOOLS ISD #206 2019 PAYABLE 2020 FINAL LEVY - - PowerPoint PPT Presentation
ALEXANDRIA PUBLIC SCHOOLS ISD #206 2019 PAYABLE 2020 FINAL LEVY CERTIFICATION REGULAR SCHOOL BOARD MEETING MONDAY, DECEMBER 16 TH TH , 2019 7:00 PM Agenda Background on Property Tax Levies Information on School Funding & District
REGULAR SCHOOL BOARD MEETING MONDAY, DECEMBER 16 TH
TH, 2019 – 7:00 PM
Background on Property Tax Levies Information on School Funding & District Budget Proposed Taxes Payable in 2020 Estimated Impact on Taxpayers Minnesota Property Tax Refunds Public Comments & Questions
Requirements:
State Legislature & Governor’s Administration
used for levies
School Board
combination of levy and state aid
projects
Step 1 – County Assessors offices (Douglas & Pope Counties) determine the estimated market value and assign a property class for each parcel of property in the School District. Step 2 – The Minnesota State Legislature sets the formulas (class rates) for tax capacity and market value. These class rates determine how much of the tax burden will fall on different types of properties. (ex. residential up to $500K = 1.00%,
residential over $500K = 1.25%, commercial up to $150K = 1.50%, commercial over $150K = 2.00%, etc.)
Step 3 – The County Auditors calculate the tax capacity and market value for each parcel of property in the School District, as well as the total tax capacity.
relevant class rate. Class rates are set by statute, vary by property type, and are uniform statewide.
Step 4 – The Minnesota State Legislature sets the formulas which determine the maximum amounts of taxes the School District may levy in every category.
pupil basis, while others are more specific.
Step 5 – The Minnesota Department of Education calculates detailed levy limits for the School District. These calculations are based on the formulas approved by the Minnesota State Legislature. These limits tell the School District the exact amounts that may be levied in every category.
Step 6 – The School Board adopts a proposed levy in September based on the limits set by the Minnesota State Legislature. Step 7 – The School Board adopts a final levy in December, where the public is given the opportunity to discuss the levy. The final levy cannot be greater than the preliminary levy, except for amounts approved by the voters or changes made by the Minnesota Department of Education. Step 8 – The County Auditors divide the final levy by the tax capacity to determine the tax rate needed to fund the approved levy amount. Multiplying the tax rate by each parcel’s tax capacity and market value will determine the School District Tax amount.
City & County
School District
Rea eading your r Tax x St Statement
Change in property value has a large impact What classification is your property being valued and taxed as? Can appeal classification for the following year each spring Value excluded or deferred from taxation
Voter r Ap Approved Le Levi vies
Oth ther Lo Local Le Levie vies
Many factors may cause the individual property tax statement to increase or decrease from year to year:
Basic ic For
la
Declinin lining En Enrollm llment
Extended Time
Compensatory
ited En Engl glis ish Pr Profic icie iency
Spars rsit ity
Small ll Scho Schools ls
sportatio ion Sp Spars rsit ity
ing Ca Capit ital l **
Equit ity **
Gifted & Tal alented
ion Adju justment
itio ion **
**
l Optio tional l **
ions Adju justm tment
eacher De Develo lopment ** * Indicates Aid id/Le Levy Spl Split it Revenue Sour Sources
7,261.22 8,109.12 7,593.43 7,416.70 7,654.40 7,705.13 6,982.52 7,661.36 7,217.05 7,893.79 7,564.33 7,163.78 7,448.38 8,954.24 7,643.40 5,000 5,500 6,000 6,500 7,000 7,500 8,000 8,500 9,000 9,500
Basic Revenue + Equity Revenue + Referendum Revenue + Local Optional Revenue FY 2019-20 = $7,328.61 (281st out of 331) State Average = $7,823.62 FY 2020-21 = $7,812.00 (170th out of 331) State Average = $7,999.84
Based on Referendum Market Value (RMV) per Resident Student Higher RMV per Resident Student equates to less equalization aid and more responsibility to local levy Our district calculates to be a property-rich district.
heavily toward local levy
Comparable Districts
$706,700 $452,186 $537,842 $399,824 $558,609 $673,593 $604,422 $456,114 $539,181 $406,089 $425,435 $360,183 $376,426 $308,821 $469,133
100,000 200,000 300,000 400,000 500,000 600,000 700,000 800,000
5 major aid/levy split funding categories (2018-19 revenue):
$ % $ % TOTAL Operating Capital 552,479.27 56.5% 425,938.29 43.5% 978,417.56 Local Optional
1,979,147.20 100.0% 1,979,147.20 Equity
777,713.83 100.0% 777,713.83 Transition
70,577.14 100.0% 70,577.14 Referendum 331,159.68 23.6% 1,069,180.32 76.4% 1,400,340.00 TOTAL 883,638.95 17.0% 4,322,556.78 83.0% 5,206,195.73 AID LEVY
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 17.0% 32.1% 24.5% 49.1% 23.7% 17.5% 14.9% 31.7% 11.0% 37.4% 43.5% 50.0% 48.5% 53.6% 33.7% Aid % Levy %
The School District is required to record revenues and expenditures in different funds. Each fund has a definitive purpose.
L FUN UND
Expenditu itures
SERVIC ICE FUN UND (N (No le levy vy)
Expenditu itures
ITY SER SERVIC ICE FUN UND
Expenditu itures
EBT SER SERVIC ICE FUN UND
Expenditu itures
Bonds related to health & safety projects (now Long-Term Facility Maintenance funding)
REVENUES Levy & County Apportionment 5,655,457 860,986 6,739,893 13,256,336 Misc Local Revenue 1,780,865 1,860,162 1,544,652 5,185,679 General Education Aid 32,597,159 32,597,159 Special Education Aid 6,674,019 6,674,019 Other State Aid 2,543,461 147,574 557,852 220,220 3,469,106 Federal Aid 1,538,684 1,044,460 9,189 2,592,332 Total Revenues 50,789,645 3,052,196 2,972,678 6,960,113 63,774,633 EXPENDITURES Salaries & Wages 30,319,534 1,127,406 1,667,769 33,114,709 Employee Benefits 8,246,219 294,908 362,783 8,903,911 Purchased Services 6,503,424 111,089 349,404 6,963,916 Supplies & Materials 1,996,084 1,394,822 116,764 3,507,669 Capital Expenditures 2,523,416 9,682 6,420 2,539,517 Debt Service 6,865,814 6,865,814 Misc Expenditures 1,932,222 100 7,302 1,939,624 Total Expenditures 51,520,899 2,938,006 2,510,441 6,865,814 63,835,160 Annual Excess / (Deficit) (731,254) 114,190 462,238 94,299 (60,528)
Fiscal Year 2018-19 Budget
General Fund Food Service Fund Community Service Fund Debt Service Fund TOTAL
79% 5% 5% 11%
REVENUES BY FUND
General Fund Food Service Fund Community Service Fund Debt Service Fund
81% 4% 4% 11%
EXPENDITURES BY FUND
General Fund Food Service Fund Community Service Fund Debt Service Fund
11% 4% 64% 13% 5% 3%
GENERAL FUND REVENUES BY SOURCE
Levy & County Apportionment Misc Local Revenue General Education Aid Special Education Aid Other State Aid Federal Aid
59% 16% 12% 4% 5% 4%
Salaries & Wages Employee Benefits Purchased Services Supplies & Materials Capital Expenditures Misc Expenditures
GENERAL FUND EXPENDITURES BY OBJECT
20 2019 Pay ayable le 20 2020 Fina Final l Le Levy vy: $8, $8,162,469.09
Change from PY: $2,313,052.48 39.54%
20 2018 Pay ayable le 20 2019 Fina Final l Le Levy vy: $5, $5,849,416.61
Change from PY: $446,174.23 8.26%
20 2017 Pay ayable le 20 2018 Fina Final l Le Levy vy: $5, $5,403,242.38
Change from PY: ($77,034.26) (1.41%)
20 2016 Pay ayable 20 2017 Fina Final Le Levy vy: $5, $5,480,276.64
20 2019 Pay ayable le 20 2020 Fina Final l Le Levy vy: $8 $805,195.00
Change from PY: ($44,577.74) (5.25%)
20 2018 Pay ayable le 20 2019 Fina Final l Le Levy vy: $8 $849,772.74
Change from PY: ($18,853.18) (2.17%)
20 2017 Pay ayable le 20 2018 Fina Final l Le Levy vy: $8 $868,625.92
20 2019 Pay ayable le 20 2020 Fina Final l Le Levy vy: $6, $6,644,325.37
Change from PY: ($357,862.30) (5.11%)
20 2018 Pay ayable le 20 2019 Fina Final l Le Levy vy: $7, $7,002,187.67
Change from PY: $35,741.28 0.51%
20 2017 Pay ayable le 20 2018 Fina Final l Le Levy vy: $6, $6,966,446.39
20 2019 Pay ayable le 20 2020 Fina Final l Le Levy vy: $7 $747,420.88
Change from PY: ($373,453.35) (33.32%)
20 2018 Pay ayable le 20 2019 Fina Final l Le Levy vy: $1, $1,120,874.23
Change from PY: $366,463.67 48.58%
20 2017 Pay ayable le 20 2018 Fina Final l Le Levy vy: $7 $754,410.56
Change from PY: $4,757.56 0.63%
20 2016 Pay ayable 20 2017 Fina Final Le Levy vy: $7 $749,653.00
General l Fun und: $8 $8,162,469.09 Commun unit ity Se Servic ice: $8 $805,195.00 Debt bt Se Service: $6 $6,644,325.37 OPEB Debt bt Se Servic ice: $7 $747,420.88 TOTAL $1 $16,3 ,359,410.34
Change ge fr from PY $1,5 ,537,159.09 10.3 .37%
Imp Impact of f Voter-Approved Operating Le Levy
Increased Referendum Revenue: $1,762,500.00 Decreased Equity Revenue: ($100,873.75) Ne New Revenue: $1 $1,661,626.25 Levy Increase from Previous Year: $1,537,159.09 All Other Levy Categories: ($124,467.16)
Final Levy: $16,359,410.34 Preliminary Levy: $14,694,328.22 Difference: $1,665,082.12 Referendum Revenue: $1,762,500.00 Equity Revenue: ($100,873.75) Abatement: $3,455.87 Total: $1,665,082.12
The following charts and comparisons reflect only the School District portion of property taxes. Calculations are estimates based on data available from the County and may change slightly. Impact will vary for individual properties based
Refe ferendum Mark rket t Valu alue (RM (RMV) ) = = Total l pr property value alue of
all dist distric rict pr properti ties s su subj bject t to
ferendum le levie vies: s:
District’s RMV (from 2018) = $3,307,638,300 2020-21 Estimated Resident Pupils Units (RPU) = 4,680.40 RMV per RPU = $706,699.92
Comparable Districts
$706,700 $452,186 $537,842 $399,824 $558,609 $673,593 $604,422 $456,114 $539,181 $406,089 $425,435 $360,183 $376,426 $308,821 $469,133
100,000 200,000 300,000 400,000 500,000 600,000 700,000 800,000
Net t Tax ax Cap apacit ity y (N (NTC) = = Total l tax ax cap capacit ity y of
all pr properti ties in in th the Dist istric rict t ba base sed on
their ir pr property cla classi sific icati tion 4 Majo jor Cat ategori ries s (a (approxim imately ly 94 94% of
property valu alue)
Net t Tax ax Cap apacit ity y (N (NTC) = = Total l tax ax cap capacit ity y of
all pr properti ties in in th the Dist istric rict t ba base sed on
their ir pr property cla classi sific icati tion Add ddit itio ional l Cat ategorie ries (ap (approxim imately ly 6% 6% of
property value alue)
Net t Tax ax Cap apacit ity y (N (NTC) = = Total l tax ax cap capacit ity y of
all pr properti ties in in th the Dist istric rict t ba base sed on
their ir pr property cla classi sific icati tion District’s NTC (from 2018) = $47,791,207 2020-21 Estimated Adjusted Pupil Units (APU) = 4,700.00 NTC per APU = $10,168.34
Comparable Districts
$10,168 $6,641 $8,155 $4,668 $8,314 $9,931 $8,522 $5,462 $6,859 $5,643 $5,068 $3,977 $4,052 $5,205 $6,346
2,000 4,000 6,000 8,000 10,000 12,000
All Minnesota Districts: 229 of 331 (69%) Districts have Referendum Authority Ranges from $10.00 per APU to $3,599.00 per APU Average of all districts (including $0.00) = $586.18 per APU Average of districts with Referendum Authority = $847.28 per APU Comparable Districts: 8 of 14 (57%) Districts have Referendum Authority Ranges from $45.00 per APU to $1,747.00 per APU Average of all districts (including $0.00) = $288.21 per APU Average of districts with Referendum Authority = $504.38 per APU
Projected tax impact on $220,000 Property: $116.94 Rate on RMV decreases if:
Actual tax impact on $220,000 Property: $98.76 Other Levy Calculations resulted in a $31.77 decrease Total tax impact for $220,000 property: $66.9 .99
Ag2School passed into law in June 2017 Applies to current & future capital referendums
land in 296 school districts
2018 (40%)
Payable 2020 (50%)
$376.10
$225.66
$188.05
2018 NTC = $47,791,207 2018 Sales Ratio = 94.88% 2018 ANTC = $50,370,975 2019 Payable 2020 Levy = $16,359,410.34 Certified Levy / ANTC = 32.5%
$0 $10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 01 Pay 02 02 Pay 03 03 Pay 04 04 Pay 05 05 Pay 06 06 Pay 07 07 Pay 08 08 Pay 09 09 Pay 10 10 Pay 11 11 Pay 12 12 Pay 13 13 Pay 14 14 Pay 15 15 Pay 16 16 Pay 17 17 Pay 18 18 Pay 19 19 Pay 20 20 Pay 21 District ANTC District Levy
14.4% 12.3% 17.4% 15.8% 16.3% 26.8% 29.1% 30.6% 30.3% 32.5% 31.0% 31.2% 31.1% 30.2% 32.3% 39.3% 41.6% 39.2% 39.9% 40.9%
0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 01 Pay 02 02 Pay 03 03 Pay 04 04 Pay 05 05 Pay 06 06 Pay 07 07 Pay 08 08 Pay 09 09 Pay 10 10 Pay 11 11 Pay 12 12 Pay 13 13 Pay 14 14 Pay 15 15 Pay 16 16 Pay 17 17 Pay 18 18 Pay 19 19 Pay 20 20 Pay 21
District vs. State
District Levy State Levy Linear (District Levy) Linear (State Levy)
$220,000 Residential Property – Payable 2020
$869 $733 $982 $1,002 $825 $797 $869 $1,217 $1,655 $1,427 $1,003 $1,475 $1,206 $844 $1,080
200 400 600 800 1,000 1,200 1,400 1,600 1,800
$220,000 Residential Property – Payable 2009 to 2020
$425 $467 $471 $496 $683 $697 $748 $758 $646 $748 $791 $869 $701 $755 $826 $870 $921 $927 $933 $920 $989 $977 $1,025 $1,080 200 400 600 800 1,000 1,200 Pay 2009 Pay 2010 Pay 2011 Pay 2012 Pay 2013 Pay 2014 Pay 2015 Pay 2016 Pay 2017 Pay 2018 Pay 2019 Pay 2020 Alexandria Comparable Districts Average
$220,000 Residential Property – Payable 2020
$869 $744 $813 $1,002 $963 $974 $1,373 $963
200 400 600 800 1,000 1,200 1,400 1,600 ALEXANDRIA Brandon-Evansville Minnewaska Osakis Parkers Prairie Sauk Centre West Central Area AVERAGE
$250,000 Commercial / Industrial Property – Payable 2020
$1,380 $1,134 $1,647 $1,697 $1,335 $1,314 $1,214 $2,011 $2,442 $2,356 $1,687 $2,456 $2,043 $1,380 $1,747
500 1,000 1,500 2,000 2,500 3,000
$250,000 Commercial / Industrial Property – Payable 2020
$684 $779 $728 $807 $1,136 $1,211 $1,277 $1,337 $1,100 $1,303 $1,329 $1,380 $1,203 $1,289 $1,420 $1,480 $1,550 $1,546 $1,530 $1,506 $1,632 $1,600 $1,677 $1,747 200 400 600 800 1,000 1,200 1,400 1,600 1,800 2,000 Pay 2009 Pay 2010 Pay 2011 Pay 2012 Pay 2013 Pay 2014 Pay 2015 Pay 2016 Pay 2017 Pay 2018 Pay 2019 Pay 2020 Alexandria Comparable Districts Average
$250,000 Ag Land & Buildings Property – Payable 2020
$308 $237 $417 $439 $313 $321 $226 $494 $441 $577 $430 $613 $528 $331 $413
100 200 300 400 500 600 700
$250,000 Ag Land & Buildings Property – Payable 2020
$153 $182 $181 $195 $310 $312 $298 $312 $242 $309 $328 $308 $312 $330 $369 $376 $385 $376 $358 $352 $387 $373 $390 $413 50 100 150 200 250 300 350 400 450 Pay 2009 Pay 2010 Pay 2011 Pay 2012 Pay 2013 Pay 2014 Pay 2015 Pay 2016 Pay 2017 Pay 2018 Pay 2019 Pay 2020 Alexandria Comparable Districts Average
Two different tax refund programs available from the state
Complete form M-1PR For help with the forms and instructions contact: