Forest Lake Area Schools
Public Hearing for Taxes Payable in 2019
DECEMBER 6, 2018 PRESENTED BY: LARRY MARTINI, DIRECTOR OF BUSINESS SERVICES
Forest Lake Area Schools Public Hearing for Taxes Payable in 2019 - - PowerPoint PPT Presentation
Forest Lake Area Schools Public Hearing for Taxes Payable in 2019 DECEMBER 6, 2018 PRESENTED BY: LARRY MARTINI, DIRECTOR OF BUSINESS SERVICES Tax Hearing Presentation State Law Requires Presentation of: State Law Requires Public Meeting:
DECEMBER 6, 2018 PRESENTED BY: LARRY MARTINI, DIRECTOR OF BUSINESS SERVICES
December 28th
meeting
expenditures
increase
being increased *State Law also requires the district allow for public comments
MDE reports the FY 2016 cost of providing special education programs was underfunded by $697 million, or an average of 40% underfunded MDE reports the FY 2016 cost of providing special education programs was underfunded by $697 million, or an average of 40% underfunded Translating into a statewide average funding shortfall of $5,783 per special education student Translating into a statewide average funding shortfall of $5,783 per special education student Underfunding of special education costs requires a transfer from regular program resources to support an underfunded program mandated by state and federal law Underfunding of special education costs requires a transfer from regular program resources to support an underfunded program mandated by state and federal law Primary options to bridge special education funding gap are to cut regular program budgets or increase referendum revenue, most districts have done both Primary options to bridge special education funding gap are to cut regular program budgets or increase referendum revenue, most districts have done both
Tax levy is based on many state- determined formulas plus voter approved referendums
Some increases in tax levies are revenue neutral, offset by reductions in state aid
Expenditure budget is limited by state-set revenue formulas, voter-approved levies, and fund balance
An increase in school taxes does not always correlate to an equal increase in budget
Because approval of school district budget lags certification of tax levy by six months, state requires only current year budget information and prior year actual financial results be presented at this hearing. The Fiscal 19-20 budget will be set in June 2019.
FISCAL 2018 2017-18 ACTUAL 2017-18 ACTUAL JUNE 30, 2018 2018-19 BUDGET 2018-19 BUDGET JUNE 30, 2019
FUND
BEGINNING REVENUES AND EXPENDITURES & ACTUAL FUND REVENUES AND EXPENDITURES & PROJECTED FUND BALANCES TRANSFERS IN TRANSFERS OUT BALANCE TRANSFERS IN TRANSFERS OUT FUND BALANCE
General $1,275,101 $74,924,190 $74,198,112 $2,001,179 $72,500,000 $72,500,000 $2,001,179 Food Service (98,212) 3,898,810 3,715,575 85,023 3,735,120 3,689,936 130,207 Community Service 338,010 4,783,844 4,434,961 686,893 4,689,458 4,628,389 747,962 Building Construction 87,138,556 302,871 50,966,925 36,474,502 350,000 34,000,000 2,824,502 Debt Service 1,275,865 8,663,478 9,054,200 885,143 9,022,000 9,015,000 892,143 OPEB* Debt Service 230,508 532,359 522,837 240,030 318,000 420,000 138,030 Total All Funds $90,159,828 $93,105,552 $142,892,610 $40,372,770 $90,614,578 $124,253,325 $6,734,023
*Other Post Employment Benefits
Forest Lake Area Schools District Revenues and Expenditures Actual for FY 2018, Budget for FY 2019
Actual Results for 2017-2018
General Fund Food Service Community Ed Construction Debt Service OPEB Debt
Revenue
$ 75,166,080 $3,893,810 $4,794,219 $714,844 $8,690,970 $533,000
Expenditures
$74,612,924 $3,715,575 $4,529,304 $52,238,515 $9,054,200 $522,837
Ending fund balance
$ 2,137,470 $ 292,943 $ 821,795 $ 37,362,764 $ 921,913 $ 252,693
Proposed Districtwide Budgets for 2018-2019
General Fund Food Service Community Ed Construction Debt Service OPEB Debt
Beginning fund balance
$ 2,137,470 $ 292,943 $ 821,795 $ 37,362,764 $ 921,913 $ 252,693
Revenue
$72,500,000 $3,735,120 $4,689,458 $350,000 $9,022,000 $318,000
Expenditures
$72,500,000 $3,689,936 $4,628,389 $34,000,000 $9,015,000 $420,000
Ending fund balance
$ 2,137,470 $ 338,127 $ 882,864 $ 3,712,764 $ 928,913 $ 150,693
Parcel Specific Notice: This is a sample of the notice mailed to every property
11-24 with information on the impact of the Proposed 2019 levy on their property. Contents:
compared to last year
public meeting
September 7: MDE prepared and distributed first draft of levy limit report setting maximum authorized levy September 20: School Board approved proposed levy amounts Mid- November: County mailed “Proposed Property Tax Statements” to all property
December 6: Public hearing
levy at regular meeting Following hearing, School Board will certify final levy amounts
Forest lake Public School District #831
Comparison of Actual Tax Levy Payable in 2018 to Proposed Levy Payable in 2019
Actual Levy Proposed Levy Fund Levy Category Payable in 2018 Payable in 2019 $ Change % Change General Fund Voter Approved Referendum $2,475,517 $8,059,925 $5,584,409 Local Optional Revenue 2,898,888 2,837,832 (61,056) Equity 1,070,674 747,022 (323,652) Alternate Teacher Compensation 586,896 597,201 10,305 Operating Capital 524,106 593,864 69,757 Long Term Facilities Maintenance 2,525,121 3,422,745 897,625 Instructional Lease 574,464 532,017 (42,447) Safe Schools 348,687 341,343 (7,344) Career Technical 347,302 475,125 127,823 Other 414,276 394,816 (19,459) Adjustments (433,888) (1,006,372) (572,484) Total, General Fund $11,332,043 $16,995,520 $5,663,476 50.0% Community Service Fund Basic Community Education $348,699 $348,699 $0 Early Childhood Family Education 175,531 177,433 1,902 School-Age Child Care 400,000 300,000 (100,000) Other 12,721 13,283 561 Adjustments 205,378 374,018 168,640 Total, Community Service Fund $1,142,330 $1,213,433 $71,103 6.2% Debt Service Funds Voter Approved $9,165,870 $8,233,732 ($932,138) Other 247,615 247,615 Long Term Facilities Maintenance 754,087 754,087 Other Post Employment Benefits 348,343 560,501 212,158 Reduction for Debt Excess (197,219) (805,892) (608,673) Adjustments 23,881 22,633 (1,248) Total, Debt Service Fund $9,340,876 $9,012,677 ($328,199)
Total Levy, All Funds $21,815,249 $27,221,629 $5,406,380 24.8% Subtotal by Truth in Taxation Categories: Voter Approved 11,504,791 15,640,601 4,135,810 Other 10,310,458 11,581,029 1,270,570 Total $21,815,249 $27,221,629 $5,406,380 24.8%
Category: General Fund – Voter Approved Operating Referendum Change: +$5,584,409 Use of Funds: General Operating Expenses Reason for Change:
levy and state aid
levy increased
Category: General Fund – Equity Change: -$323,652 Use of Funds: General Operating Expenses Reason for Change:
District’s equity revenue
Category: General Fund – Long Term Facilities Maintenance (LTFM) Change: +$897,625 Use of Funds: Deferred facility maintenance and Health & Safety program costs Reason for Change:
project costs for Fiscal Year 2019-20 are higher than Fiscal Year 2018-19
levy increased
Category: General Fund – Adjustments Change: -$572,484 Use of Funds: Various Reason for Change:
for future years
Category: Debt Service – Voter Approved Change: -$932,138 Use of Funds: Annual required payments of principal & interest on voter approved bonds Reason for Change:
Categories: Debt Service - Facilities Maintenance Changes: +$754,087 Use of Funds: Annual required payment of principal & interest on Facilities Maintenance bonds Reason for Changes:
ventilation, and air conditioning replacement projects at three existing school facilities as included in the District’s Ten-Year Facility Plan approved by the Commissioner of Education
Category: Debt Service - Reduction for Debt Excess Change: -$608,673 Use of Funds: Payments on bonds Reason for Change:
delinquencies in tax collections
balances in debt service funds
Forest Lake Area Schools
Estimated Changes in School Property Taxes, 2016 to 2019 Based on 11.4% Cumulative Changes in Property Value from 2016 to 2019 Taxes Estimated Actual Estimated Actual Estimated Actual Estimated Change Change Market Taxes Market Taxes Market Taxes Market in Taxes in Taxes Value for Payable Value for Payable Value for Payable Value for 2016 to 2018 to 2016 Taxes in 2016 2017 Taxes in 2017 2018 Taxes in 2018 2019 Taxes Total 2019 2019 $89,805 $277 $90,703 $309 $95,238 $283 $100,000 $283 $96 $379 $102 $96 224,512 831 226,757 947 238,095 854 250,000 847 241 1,088 257 234 314,317 1,200 317,460 1,372 333,333 1,235 350,000 1,222 337 1,559 359 324 404,122 1,569 408,163 1,798 428,571 1,613 450,000 1,590 433 2,023 454 410 449,024 1,746 453,515 1,999 476,190 1,792 500,000 1,766 481 2,247 501 455 538,829 2,119 544,218 2,433 571,429 2,197 600,000 2,182 578 2,760 641 563 628,634 2,524 634,921 2,904 666,667 2,618 700,000 2,597 674 3,271 747 653 718,439 2,929 725,624 3,374 761,905 3,038 800,000 3,012 770 3,782 853 744 808,244 3,334 816,327 3,845 857,143 3,459 900,000 3,427 866 4,293 959 834 898,049 3,740 907,029 4,316 952,381 3,880 1,000,000 3,843 963 4,806 1,066 926 $449,024 $1,884 $453,515 $2,189 $476,190 $2,015 $500,000 $1,999 $481 $2,480 $596 $465 2,694,147 11,877 2,721,088 13,858 2,857,143 12,720 3,000,000 12,591 2,888 15,479 3,602 2,759 4,490,245 19,872 4,535,147 23,193 4,761,905 21,285 5,000,000 21,064 4,813 25,877 6,005 4,592 6,735,367 29,865 6,802,721 34,861 7,142,857 31,990 7,500,000 31,656 7,220 38,876 9,011 6,886 8,980,490 39,858 9,070,295 46,530 9,523,810 42,695 10,000,000 42,248 9,626 51,874 12,016 9,179
* "Proposed referendum" includes estimates of additional taxes for the operating referendum increase approved by voters on November 6, 2018. # General Notes
For commercial-industrial property, figures above are for property in the City of Forest Lake. Taxes for commercial-industrial property in other municipalities may be slightly different, due to the impact of the Fiscal Disparities Program.
Without Referendum Proposed Referendum* Estimated Taxes Payable in 2019 Type of Property Residential Homestead Commercial/ Industrial #
Forest Lake Area Schools
Estimated Changes in School Property Taxes, 2016 to 2018 Based on 11.4% Cumulative Changes in Property Value from 2016 to 2019 Taxes
* For all examples of properties, the value shown in the title of the chart is the estimated market value for taxes payable in 2018. Taxes are calculated based on changes in market value of 1.0% from 2015 to 2016 taxes, 5.0% from 2016 to 2017, and 5.0% from 2017 to 2018. ** The darker portion of the 2018 bar represents the estimated taxes associated with the operating referendum increase approved by voters on November 6, 2018. Example 1: $250,000* Residential Homestead Property Example 2: $500,000* Residential Homestead Property $831 $947 $854 $847 $241 $1,088
$0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 2016 2017 2018 2019 est. School Property Taxes
Year Taxes are Payable
$1,746 $1,999 $1,792 $1,766 $481 $2,247
$0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 2016 2017 2018 2019 est. School Property Taxes
Year Taxes are Payable
Forest Lake Area Schools
Estimated Changes in School Property Taxes, 2016 to 2018 Based on 11.4% Cumulative Changes in Property Value from 2016 to 2019 Taxes
* For all examples of properties, the value shown in the title of the chart is the estimated market value for taxes payable in 2018. Taxes are calculated based on changes in market value of 1.0% from 2015 to 2016 taxes, 5.0% from 2016 to 2017, and 5.0% from 2017 to 2018. ** The darker portion of the 2018 bar represents the estimated taxes associated with the operating referendum increase approved by voters on November 6, 2018.
(applies to taxes paid on house, garage and one acre for ag homestead property)
(income limit is higher if you have dependents)
Available each year to
properties with a gross tax increase of at least 12% and $100 over prior year
Helpful in first year after referendum
Refund is 60% of amount by which tax increase exceeds greater of 12% or $100, up to a maximum of $1,000 No income limits
Complete state tax form M1-PR (www.revenue.state.mn.us)