NORRISTOWN AREA SCHOOL DISTRICT Impact of COVID-19 Closure on Finances / Budget
May 18, 2020
Finances / Budget May 18, 2020 Overview COVID-19 required all NASD - - PowerPoint PPT Presentation
NORRISTOWN AREA SCHOOL DISTRICT Impact of COVID-19 Closure on Finances / Budget May 18, 2020 Overview COVID-19 required all NASD Schools & Buildings to close on March 13, 2020 Education provided to students through Districts
May 18, 2020
UC Claims - For Montgomery County
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID Fund Balance 7/1/19 $ 7,136,618 $ 7,136,618 $ 7,136,618 2019-20 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 2019-20 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 Fund Balance 6/30/20 $ 7,136,618 $ 9,582,648 $ 7,755,587
Financial Overview Revenue Variance = ($2.9.Million)
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID Fund Balance 7/1/19 $ 7,136,618 $ 7,136,618 $ 7,136,618 2019-20 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 2019-20 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 Fund Balance 6/30/20 $ 7,136,618 $ 9,582,648 $ 7,755,587
Financial Overview Expense Variance = $ 1.1 Million
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID Fund Balance 7/1/19 $ 7,136,618 $ 7,136,618 $ 7,136,618 2019-20 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 2019-20 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 Fund Balance 6/30/20 $ 7,136,618 $ 9,582,648 $ 7,755,587
Financial Overview NASD Fund Balance (Reserve Funds) Projected to Increase By $ 600k
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID 2020-21 Proposed Final Budget Beginning Fund Balance $ 7,136,618 $ 7,136,618 $ 7,136,618 $ 7,755,587 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 $ 159,981,945 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 $ 163,589,295 Ending Fund Balance $ 7,136,618 $ 9,582,648 $ 7,755,587 $ 4,148,237
Financial Overview
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID 2020-21 Proposed Final Budget Beginning Fund Balance $ 7,136,618 $ 7,136,618 $ 7,136,618 $ 7,755,587 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 $ 159,981,945 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 $ 163,589,295 Ending Fund Balance $ 7,136,618 $ 9,582,648 $ 7,755,587 $ 4,148,237
Financial Overview 2020-21 Proposed Final Budget Includes 3.3% Tax Increase (NASD Index) Revenues Still Below 2019-20 levels Significant revenue lags projected for EIT, Transfer Tax, Delinquent RE Tax, and Interest Income
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID 2020-21 Proposed Final Budget Beginning Fund Balance $ 7,136,618 $ 7,136,618 $ 7,136,618 $ 7,755,587 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 $ 159,981,945 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 $ 163,589,295 Ending Fund Balance $ 7,136,618 $ 9,582,648 $ 7,755,587 $ 4,148,237
Financial Overview 2020-21 Proposed Spending Only Increasing by 1.88% (Compared to 2019-20 Budget) Generating Adequate Revenue To Support Spending Plan Is Challenge
Budgeted 2019-20 (ADJUSTED) Projected 2019-20 PRE-COVID Projected 2019-20 POST-COVID 2020-21 Proposed Final Budget Beginning Fund Balance $ 7,136,618 $ 7,136,618 $ 7,136,618 $ 7,755,587 Revenues $ 160,592,050 $ 161,815,075 $ 158,889,875 $ 159,981,945 Expenses $ 160,592,050 $ 159,369,045 $ 158,270,906 $ 163,589,295 Ending Fund Balance $ 7,136,618 $ 9,582,648 $ 7,755,587 $ 4,148,237
Financial Overview Revenue Shortfall Will Require Use of Fund Balance And/Or Program Cuts 2020-21 Proposed Final Budget Includes Using $ 3.6 Million of Fund Balance As Revenue (Almost 50%) TOO MUCH! LOTS OF WORK TO BE DONE BEFORE FINAL ADOPTION IN JUNE
2019-20 2020-21 NO TAX INCREASE 2021-22 2022-23 2023-24 Revenues $ 158,889,875 $ 156,981,945 $ 159,500,000 $ 162,800,000 $ 166,500,000 Expenses $ 158,270,906 $ 163,589,295 $ 166,800,000 $ 169,700,000 $ 172,800,000 Surplus / Deficit $ 618,969 ( $ 6,607,350) ( $ 7,300,000) ( $ 6,900,000) ( $ 6,300,000) Begin Fund Balance $ 7,136,618 $ 7,755,587 $ 1,148,237 ( $ 6,151,763) ($ 13,051,763) Ending Fund Balance $ 7,755,587 $ 1,148,237 ( $ 6,151,763) ( $ 13,051,763) ($ 19,351,763) Fund Balance (% of Expenses) 4.90% 0.70%
Low For Next Few Yrs (Based on Pa Economy)
2019-20 2020-21 NO TAX INCREASE 2021-22 2022-23 2023-24 Revenues $ 158,889,875 $ 156,981,945 $ 159,500,000 $ 162,800,000 $ 166,500,000 Expenses $ 158,270,906 $ 163,589,295 $ 166,800,000 $ 169,700,000 $ 172,800,000 Surplus / Deficit $ 618,969 ( $ 6,607,350) ( $ 7,300,000) ( $ 6,900,000) ( $ 6,300,000) Begin Fund Balance $ 7,136,618 $ 7,755,587 $ 1,148,237 ( $ 6,151,763) ($ 13,051,763) Ending Fund Balance $ 7,755,587 $ 1,148,237 ( $ 6,151,763) ( $ 13,051,763) ($ 19,351,763)
Act I Index Expected Low For Next Few Yrs (Based on Pa Economy)
Fund Balance Depleted During 2021-22; Recovery Will Be Challenging / Impacted By Length of Recession
Rebate
North Penn SD Rebate Program
Rebate
Rebate Volunteer
Rebate
Owen J Roberts Senior Service Work Program
for maximum compensation @ $500
be significant
Rebate Volunteer Installments
Rebate
implement process changes
Rebate Volunteer Installments
Rebate
Deadline Extensions
discount period
property tax discount period by 30 days would also eliminate the penalty through December 31, 2020
Rebate Volunteer Installments
Rebate
Deadline Extensions
Will Further Stress Fund Balance Vulnerable Population Safety Concerns May Impact Cash Flow Recommend Moving to 6 Monitor Legislative Activity Support Action
Rebate Installments
Rebate
FF Committee Recommends Implementation at 20% Rebate (Max = $ 130) FF Committee Recommends Implementation at 6 equal payments