[PPT] - AT A GLANCE INCREASE/(DECREASE) BUDGET BUDGET GENERAL FUND PowerPoint Presentation

SLIDE 1

SLIDE 2

AT A GLANCE

2016-17 Proposed Final General Fund Budget

2

BUDGET BUDGET 2015-16 2016-17 DOLLAR PERCENT REVENUES 15,651,700 16,641,895 990,195 6.3% EXPENSES 16,389,142 17,297,065 907,923 5.5% FUND BALANCE NEEDED (737,442) (655,170)

GENERAL FUND

INCREASE/(DECREASE)

SLIDE 3

REVENUES

4 Mill Real Estate Tax Increase

2 designated to Capital Projects

Autistic Support classroom
PSERS Subsidy

WORTH NOTING

2016-17 Proposed Final General Fund Budget

3

EXPENDITURES

Staffing Increases (2 Teachers/2 Aides)
30.03% Retirement Rate
Increased MCCC/Charter School Tuition
Capital Reserve Transfer – HS Gym Roof Replacement

SLIDE 4

STAFFING

2016-17 Proposed Final General Fund Budget

4

Category Full-time Part-time Administrative/Supervisory 8 Teaching (SAEA Members) 83 Confidential 4 Secretarial 4 Custodial/Cleaning 13 Instructional Aides/Nurse Technician 16 1 Cafeteria 21 Total 128 22

SLIDE 5

2016-17 Proposed Final General Fund Budget

5

ENROLLMENT

2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 K 87 86 116 77 87 84 86 73 77 85 1 97 94 88 115 82 93 90 89 80 82 2 110 105 92 94 115 83 94 89 83 82 3 105 106 102 93 96 119 82 98 95 87 4 104 103 104 108 98 94 122 87 94 91 5 106 106 106 109 108 104 99 124 92 98 UG 11 12 11 6

Total E.S.

609 600 619 608 597 583 573 560 521 525 6 98 107 110 111 106 105 100 96 120 91 7 100 95 113 109 109 105 107 105 97 120 8 105 101 95 114 106 112 106 109 97 98

Total M.S.

303 303 318 334 321 322 313 310 314 309 9 111 104 102 98 111 114 109 113 115 99 10 101 105 100 102 101 110 113 111 105 108 11 104 98 99 98 96 97 106 112 107 102 12 111 98 96 96 100 95 95 110 108 108

Total H. S.

427 405 397 394 408 416 423 446 435 417 Total 1339 1308 1334 1336 1326 1321 1309 1316 1270 1251 Grade SCHOOL YEAR

SLIDE 6

TRENDS

2016-17 Proposed Final General Fund Budget 6

SLIDE 7

2016-17 Proposed Final General Fund Budget

7

TRENDS – REVENUES/EXPENSES

13,500,000 14,000,000 14,500,000 15,000,000 15,500,000 16,000,000 16,500,000 Revenues Expenditures

SLIDE 8

2016-17 Proposed Final General Fund Budget

8

TRENDS – FUND BALANCE

1,328,761

500,000

1,000,000 1,500,000 2,000,000 2,500,000 Fund Balance

8.3% 13.8%

SLIDE 9

2016-17 Proposed Final General Fund Budget

9

FUND BALANCE

Fund Balance = Assets - Liabilities
Necessary to maintain adequate resources to cope

with contingencies

GFOA recommends, at a minimum, that general-

purpose governments, regardless of size, maintain unrestricted fund balance in their general fund of no less than two months of regular general fund

perating revenues or operating expenditures
Current Policy = Not less than 5% or more than 12%
f Expenditures

SLIDE 10

REVENUES

2016-17 Proposed Final General Fund Budget 10

SLIDE 11

2016-17 Proposed Final General Fund Budget

11

REVENUES - LOCAL

2014-2015 2015-16 2015-16 2016-17 ACTUAL BUDGET ESTIMATED BUDGET $ VARIANCE % VARIANCE TOTAL $5,179,547 $5,154,307 $5,378,900 $5,802,307 $648,000 12.6% REAL ESTATE 4,012,538 4,011,901 4,032,598 4,268,456 256,555 6% PER CAPITA/OCCUPATION 64,695 64,695 73,946 64,695 0% EARNED INCOME 689,839 692,835 699,891 710,390 17,555 3% REALTY TRANSFER 54,003 47,534 89,273 53,997 6,463 14% DELINQUENT 221,945 221,500 226,077 221,500 0% RENTAL INCOME 200 200

%

TUITION/FAIRSHARE 59,300 58,342 196,824 431,558 373,216 640% INTEREST INCOME 4,199 5,750 3,415 4,000 (1,750)

30%

OTHER LOCAL REVENUES 72,827 51,750 56,675 47,711 (4,039)

8%

BUDGET TO BUDGET COMPARISON

LOCAL REVENUES

SLIDE 12

2016-17 Proposed Final General Fund Budget

12

MILLAGE

60 62 64 66 68 70 72 74 76

SLIDE 13

2016-17 Proposed Final General Fund Budget

13

COST PER MILL

MUNICIPALITY TAXABLE UNIT AVG PMT PER PROPERTY AVG COST PER MILL DISTRICT 3,610 $1,264 $16.91 CLARK BOROUGH 290 1,541 $ 20.62 $ SOUTH PYMATUNING TWP 1,447 1,385 $ 18.53 $ SHARPSVILLE BOROUGH 1,873 1,127 $ 15.08 $ HOMESTEADS/FARMSTEADS 2,195 1,247 $ 16.68 $

SLIDE 14

2016-17 Proposed Final General Fund Budget

14

TAX EXEMPTIONS

HOMESTEAD/FARMSTEAD EXEMPTION
$200 PER HOMESTEAD/FARMSTEAD
PRIMARY RESIDENCE
APPLICATION ON FILE BY MARCH 1ST
PROPERTY TAX/RENT REBATE
AGE 65, WIDOW(ER) > AGE 50, OR DISABLED
MAXIMUM INCOME $35,000

HOMEOWNERS/$15,000 RENTERS

½ SOCIAL SECURITY INCOME EXCLUDED
MAXIMUM TAX OR RENT REBATE $650

SLIDE 15

2016-17 Proposed Final General Fund Budget

15

REVENUES – STATE

2014-2015 2015-16 2015-16 2016-17 ACTUAL BUDGET ESTIMATED BUDGET $ VARIANCE % VARIANCE

TOTAL $9,426,618 $10,070,514 $9,913,247 $10,370,146 $299,632 3.0% BASIC SUBSIDY 6,023,283 6,465,617 6,130,418 6,235,151 (230,466)

3.6%

PROPERTY TAX REDUCTION 450,865 450,350 450,350 450,350 0.0% SPECIAL EDUCATION 683,154 750,087 702,264 744,540 (5,547)

0.7%

TRANSPORTATION 351,851 345,570 359,972 367,171 21,601 6.3% BOND REIMB. SUBSIDY 364,073 347,679 347,679 346,423 (1,256)

0.4%

BLOCK GRANT/EAP 185,041 239,259 239,259 239,259

%

SOCIAL SEC SUBSIDY 337,509 379,812 370,836 391,239 11,427 3.0% RETIREMENT SUBSIDY 993,550 1,271,191 1,252,601 1,535,805 264,614 20.8% OTHER STATE REVENUE 37,292 60,208 59,868 60,208 0.0%

STATE REVENUES

BUDGET TO BUDGET COMPARISON

SLIDE 16

2016-17 Proposed Final General Fund Budget

16

REVENUES – FEDERAL

2014-2015 2015-16 2015-16 2016-17 ACTUAL BUDGET ESTIMATED BUDGET $ VARIANCE % VARIANCE

TOTAL $402,744 $426,879 $455,672 $469,442 $42,563 10.0% PASS-THROUGH FUNDS 370,776 398,379 424,594 435,942 37,563 9.4% MEDICAL ACCESS/RMTS 31,968 28,500 31,078 33,500 5,000 17.5% ARRA/EDU-JOBS

%

OTHER

%

FEDERAL REVENUES

BUDGET TO BUDGET COMPARISON

SLIDE 17

2016-17 Proposed Final General Fund Budget

17

REVENUES – TOTAL

34.9% 62.3% 2.8% LOCAL STATE FEDERAL

SLIDE 18

EXPENDITURES

2016-17 Proposed Final General Fund Budget

18

SLIDE 19

2016-17 Proposed Final General Fund Budget

19

EXPENDITURES – BY OBJECT

2014-2015 2015-16 2015-16 2016-17 ACTUAL BUDGET ESTIMATED BUDGET $ VARIANCE % VARIANCE

TOTAL $17,922,941 $16,389,142 $15,943,972 $17,297,065 $907,923 5.5% WAGES 7,219,179 7,410,236 7,235,115 7,633,188 222,952 3.0% BENEFITS/PAYROLL COSTS 3,951,937 4,499,709 4,338,438 4,999,196 499,487 11.1% PROFESSIONAL SVCS 440,679 553,791 647,849 641,387 87,596 15.8% TECHNICAL SVCS 255,931 232,709 232,456 205,005 (27,704)

11.9%

OTHER PURCHASED SVCS 1,324,685 1,451,323 1,334,504 1,576,784 125,461 8.6% UTILITIES 272,483 320,925 267,461 320,175 (750)

0.2%

BOOKS/SUPPLIES 382,483 405,393 352,790 407,420 2,027 0.5% EQUIPMENT 197,655 220,077 241,736 79,050 (141,027)

64.1%

OTHER-FEES/INTEREST PMT 119,589 74,247 72,893 76,278 2,031 2.7% OTHER USES OF FUNDS 3,758,322 1,220,732 1,220,731 1,358,582 137,850 11.3%

EXPENDITURES

BUDGET TO BUDGET COMPARISON

SLIDE 20

2016-17 Proposed Final General Fund Budget

20

EXPENDITURES – DISTRIBUTION

WAGES 44.1% BENEFITS/PAYROLL COSTS 28.9% PROFESSIONAL SVCS 3.7% TECHNICAL SVCS 1.2% OTHER PURCHASED SVCS 9.1% UTILITIES 1.9% BOOKS/SUPPLIES 2.4% EQUIPMENT 0.5% OTHER- FEES/INTEREST PMT 0.4% OTHER USES OF FUNDS 7.9%

SLIDE 21

2016-17 Proposed Final General Fund Budget

21

DEBT

200,000 400,000 600,000 800,000 1,000,000 1,200,000 1,400,000 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2027-28 2024-25 2025-26 2026-27 2027-28 2028-29 MCCC DEBT 2015 LOAN 2013 BOND ISSUE

SLIDE 22

2016-17 Proposed Final General Fund Budget

22

CAPITAL RESERVE

2013-14 2014-15 2015-16 2016-17 ACTUAL ACTUAL ESTIMATED BUDGET BEGINNING FUND BALANCE $390,587 $512,109 $759,923 $1,357 INVESTMENT INCOME 1,058 962 480 25 TRANSFERS IN 400,000

50,000

127,000 SALE OF FIXED ASSETS

LOAN/REFINANCING PROCEEDS
768,790
DONATIONS
INSURANCE PROCEEDS
TOTAL

$ 401,058 $ 769,752 $ 50,480 $ 127,025 CONTRACTED SVCS-McC RUN

CONTRACTED SVCS-CAP IMP

126,295

120,628

126,628 BUILDING IMPROVEMENT-ADMIN

413,163

671,488

SITE IMPROVEMENT-URBAN PARK

29,146 84,834 16,930

OTHER - EQUIPMENT/REPAIRS

124,095 23,941

TOTAL

$ 279,536 $ 521,938 $ 809,046 $ 126,628 ENDING FUND BALANCE $512,109 $759,923 $1,357 $1,754

E X P E N S E S

CAPITAL RESERVE SUMMARY

R E V E N U E S

SLIDE 23