HAYFIELD PUBLIC SCHOOL DISTRICT

Similar documents
SCHOOL FACILITIES FINANCING WORKING GROUP

PUPIL DATA (CONT) PENSION ADJUSTMENT REVENUE ENGLISH LEARNER (CONT)

Proposed Property Tax Levy Certification Information For Taxes Payable 2017 for the School Year September 26, 2016

SCHOOL FACILITIES FINANCING WORKING GROUP

REPORT) 190, = [(101) - $530] 111 EST FY 2017 COMPENSATORY OR MEMO: 30, BASIC REVENUE REVENUE = (110)

PUPIL DATA (CONT) PENSION ADJUSTMENT REVENUE ENGLISH LEARNER (CONT)

PUPIL DATA (CONT) PENSION ADJUSTMENT REVENUE ENGLISH LEARNER (CONT)

PUPIL DATA (CONT) PENSION ADJUSTMENT REVENUE ENGLISH LEARNER (CONT)

PUPIL DATA (CONT) PENSION ADJUSTMENT REVENUE ENGLISH LEARNER (CONT)

PUPIL DATA (CONT) GENERAL EDUCATION REVENUE (CONT) COMPENSATORY REVENUE

Budget & Proposed 2019 Property Taxes

Operating Referendum: Background Information and Trends Round Lake-Brewster Public Schools

OVERVIEW MINNESOTA PROPERTY TAX SYSTEM AND SCHOOL DISTRICT LEVY PROCESS Payable 2006 Levy

EXPLANATION OF LEVY LIMITATION AND CERTIFICATION REPORT AND LEVY CERTIFICATION TIMELINES

OVERVIEW MINNESOTA PROPERTY TAX SYSTEM AND SCHOOL DISTRICT LEVY PROCESS Payable 2008 Levy

School Board Executive Summary

VIII. TOTAL LEVY LIMITATION 24

ADJUSTED PUPIL UNITS EXT TIME MARGINAL COST PU (ETMCPU) LIMITED ENGLISH PROFICIENCY (LEP)

PUBLIC HEARING BUDGET AND PROPOSED 2017 PROPERTY TAXES. Staples-Motley ISD 2170 Information on Changes to School Property Taxes.

School Finance Update

St. Francis Area Schools

Proposed budget

INDEPENDENT SCHOOL DISTRICT NO. 719

Chatfield Public School

Minnesota County Program Aid (CPA)

Truth in Taxation 2018 Proposed Property Tax Levy. Monticello Public Schools District Office December 4, :00 pm

INDEPENDENT SCHOOL DISTRICT NO Levy Certification

Management Report. for. Independent School District No. 624 White Bear Lake, Minnesota June 30, 2016

Management Report. for. Independent School District No. 622 North St. Paul Maplewood Oakdale, Minnesota June 30, 2015

Fridley Public Schools, ISD 14

FY16 BUDGET BASICS. Minneapolis Public Schools Finance Office Community Presentation

Tools for Financing Capital Projects

Long-Term Facilities Maintenance (LTFM)

Long Term Facilities Maintenance (LTFM)

Revenue Simulation Model

School Finance Update

Financing Education In Minnesota A Publication of the Minnesota House of Representatives Fiscal Analysis Department

DISTRICT REVENUES AND EXPENDITURES BUDGET FOR FY 2017 AND FY 2018

Revenue Simulation Model

Aspen Academy Charter School No Savage, Minnesota. Communications Letter. June 30, 2017

BROOKLYN CENTER SCHOOL DISTRICT PUBLIC HEARING FOR TAXES PAYABLE December 14, 2015 Presented by: Sara Bratsch Finance Director

Management Report. for. Independent School District No. 273 Edina, Minnesota June 30, 2014

Budget Submission Template Fiscal Year 2018

Proposed Budget. Balancing Economic Realities with Maintaining Quality and Excellence

Financing Education In Minnesota A Publication of the Minnesota House of Representatives Fiscal Analysis Department

Parnassus Preparatory School Long Range Budget Projection Model March 24, 2017

Independent School District No Atwater/Cosmos/Grove City, Minnesota. Communications Letter. June 30, 2018

Hopkins Public Schools #270. December 5, 2017 Presented by John Toop Director of Business Services

Governor Dayton s Biennial Budget Recommendations for Pensions. Myron Frans Commissioner February 7 th, 2017

Attachment FY 2019 Budget. Budget for Adoption April 3, 2018 Nicholas Lenhardt, Controller

Minneapolis Employees Retirement Fund. Actuarial Valuation and Review as of July 1, Copyright 2007

History of Local Government Aid to Cities Updated December 2017

Chatfield Public School

Guide To Your Property Taxes And Proposal A

Chairman Milde and the VRE Operations Board

2015 CERTIFIED TOTALS CPP - City of Pilot Point

School District of Aitkin

BUDGET SUPPLEMENT CARRYOVER INSTRUCTIONS

Minneapolis Public Schools Special District No. 1. Communications Letter. June 30, 2016

Dianne Easterling, Coordinator Michigan Department of Education Office of Special Education October, 2017

The Basics of School Funding. Kathryn Summers, Associate Director Senate Fiscal Agency July 2015

School District Revenue History

2017 Proposed Property Tax Levy

PERSONAL PROPERTY TAX REIMBURSEMENTS UPDATE

Alliance Management Group. Tax Year 2012 Update

Department of Revenue Analysis of H.F. 751 (Abrams) / S.F. 748 (Belanger) As Proposed to Be Amended

2011 Report of Fastest Growing Expenditures

Appendix 13 Newark Charter School Renewal Application 5 Year Budget Projections

LaCrescent-Hokah School District

PROPERTY TAX Repeal Various State Aid, Credit and Property Tax Programs. March 1, 2011

Cloud CFO Budget & Forecasting. Cloud CFO Beta 08/2015 v14

Executive Audit Summary for Hopkins Public Schools (ISD 270)

Cleveland Municipal School District

LEVY OVERVIEW AND LEVY CERTIFICATION INFORMATION. Tax Levy Workshop

2016 CERTIFIED TOTALS CPP - City of Pilot Point

5 Year Budget Forecast

Maricopa Financial Plan

If you need further assistance, contact the OPI school budgeting staff: Kara Sperle , Paul Taylor , or Mari Haefka

A History of the School Operating Levy Referendum

SCHOOL DISTRICT OF AMERY Amery, Wisconsin FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED JUNE 30, 2018

State of New Jersey Local Government Services

William Donlin, David Kluczwski Scott Ferguson SB 1: AAC TAX FAIRNESS AND ECONOMIC DEVELOPMENT DATE: April 30, 2015

School Board Members. Lori Volz, Deputy Superintendent. DATE: April 12, Amended Budget

Minneapolis Employees Retirement Fund. Actuarial Valuation and Review as of July 1, Copyright 2004

FY17 Budget Process: Planning (Task List, Data Entry, Reports) & Use of Excel

The Basics of School Funding. Kathryn Summers, Chief Analyst Senate Fiscal Agency

FY 2018 Governor s Revised General Fund Supplemental Budget Recommendations ($ in millions) March 16 Budget


ROSEVILLE AREA SCHOOLS INDEPENDENT SCHOOL DISTRICT NO. 623 FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION YEAR ENDED JUNE 30, 2017

Department of Revenue Analysis of H.F / S.F. 2869, Conference Committee Report

Proposed Budget (Revised Draft as of) April 12, Balancing Economic Realities with Maintaining Quality and Excellence

FREDERICK COUNTY BOARD OF EDUCATION OPERATING BUDGET - SOURCES OF FUNDS

User Guide to the Budget Process

Proposed Budget CHUGWATER FIRE PROTECTION DISTRICT. Budget Prepared by: TIM ASH

INTRODUCTION TO FINANCIAL SERVICES

Estimate Training Forms Instructions

Minneapolis Public Schools Special District No. 1. Communications Letter. June 30, 2017

LAKE ORION COMMUNITY SCHOOLS

NJ Clean Energy Program Proposed FY18 Budget ($000)

CPQ&R User Guide: Funding Streams

Transcription:

Long-Term Facilities Maintenance (LTFM) Revenue Projection Revised 05/18/2016 203 <= Type in School District Number HAYFIELD PUBLIC SCHOOL DISTRICT Calculations for Ten Year Projection FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 1 Type your district number in cell A2 (Minneapolis = 1.2) 2 Type health and safety and alternative facilities project and bond estimates in lines 14, 16 to 18, 21, 26, 27 and 50 767.00 784.60 784.60 784.60 784.60 784.60 784.60 784.60 784.60 784.60 3 Type debt excess, intermediate/coop district, and revenue reduction data in lines 13, 15, 23, 31, and 33 38.40 39.40 40.40 41.40 42.40 43.40 44.40 45.40 46.40 47.40 4 Look-up data from following tabs $ 193.00 $ 292.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 5 Initial Formula Revenue $ 148,031.00 $ 229,103.20 $ 298,148.00 $ 298,148.00 $ 298,148.00 $ 298,148.00 $ 298,148.00 $ 298,148.00 $ 298,148.00 $ 298,148.00 6 Current year APU 767.00 735.14 689.07 652.01 624.46 624.46 624.46 624.46 624.46 624.46 7 District average building age (uncapped) 40.22 41.22 42.22 43.22 44.22 45.22 46.22 47.22 48.22 49.22 8 formula allowance $ 193.00 $ 292.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 $ 380.00 9 building age factor = (Lesser of (7) / 35 or 1) 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 10 initial revenue = (6) * (8) * (9) $ 148,031.00 $ 214,660.88 $ 261,846.60 $ 247,763.80 $ 237,294.80 $ 237,294.80 $ 237,294.80 $ 237,294.80 $ 237,294.80 $ 237,294.80 11 Added revenue for Eligible H&S Projects > $100,000 / site 12 Debt service for existing Alt facilities H&S bonds (1B) - gross before debt excess - - - - - - - - - - 13 Debt Excess related to Debt service for existing Alt facilities H&S bonds (1B) - - - - - - - - - - 14 Debt service for portion of existing Alt facilities bonds from line (22) attributable to eligible H&S Projects > $100,000 per site (1A) - - - - - - - - - - 15 Debt Excess related to Debt service for portion of existing Alt facilities bonds attributable to eligible H&S Projects > $100,000 per site (1A) - - - - - - - - - - 16 Pay as you go levy for FY 2016 and earlier Alt Facilities H&S projects financed over more than one year (1B) - - - - - - - - - - 17 Debt service for LTFM bonds for eligible new H&S projects > $100,000 / site - - - - - - - - - - 18 Pay as you go revenue for eligible new H&S projects > $100,000 / site - - - - - - - - - -

Long-Term Facilities Maintenance (LTFM) Revenue Projection Revised 05/18/2016 203 <= Type in School District Number HAYFIELD PUBLIC SCHOOL DISTRICT Calculations for Ten Year Projection FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 19 Total FY 17 revenue for eligible H&S projects >$100,000 / site (12) - (13) + (14) -(15) + (16) + (17) + (18) - - - - - - - - - -

Long-Term Facilities Maintenance (LTFM) Revenue Projection Revised 05/18/2016 203 <= Type in School District Number HAYFIELD PUBLIC SCHOOL DISTRICT Calculations for Ten Year Projection FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 20 Old Formula revenue 21 Old formula H&S revenue (estimated annual costs for all eligible projects < $500,000) 28,000.00 23,500.00 27,050.00 23,500.00 26,000.00 23,750.00 27,000.00 26,600.00 24,750.00 23,500.00 22 Old formula alt facilities debt revenue (1A) - gross before debt excess - - - - - - - - - - 23 Debt Excess allocated to line 22 - - - - - - - - - - 24 Old formula alt facilities debt revenue (1A) - debt excess - - - - - - - - - - 25 Old formula alt facilities debt revenue (1B) = (12) - (13) - - - - - - - - - - 26 Old formula alt facilities pay as you go revenue (1A) - - - - - - - - - - 27 Old formula alt facilities pay as you go revenue (1B) > $500,000 - - - - - - - - - - 28 Old formula deferred maintenance revenue = (if (22) + (26) = 0, (10) * ($64 / $193)) 49,088.00 47,048.96 44,100.48 41,728.64 39,965.44 39,965.44 39,965.44 39,965.44 39,965.44 39,965.44 29 Total old formula revenue = (21)+(24)+(25)+(26)+(27)+(28) 77,088.00 70,548.96 71,150.48 65,228.64 65,965.44 63,715.44 66,965.44 66,565.44 64,715.44 63,465.44 30 Total LTFM Revenue for Individual District Projects = (Greater of [(10) + (19)] or (29)) 148,031.00 214,660.88 261,846.60 247,763.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 31 LTFM Revenue for District Share of Eligible Cooperative / Intermediate Projects (Unequalized) - - - - - - - - - - 32 Maximum LTFM Revenue (30) + (31) 148,031.00 214,660.88 261,846.60 247,763.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 33 District Requested Reduction from Maximum LTFM Revenue (to levy less than the maximum). Also enter this amount in the Levy Information System - - - - - - - - - - 34 Grand Total LTFM Revenue (32) - (33) 148,031.00 214,660.88 261,846.60 247,763.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 Aid and Levy Shares of Total Revenue 35 For ANTC & APU, three year prior date 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023

Long-Term Facilities Maintenance (LTFM) Revenue Projection Revised 05/18/2016 203 <= Type in School District Number HAYFIELD PUBLIC SCHOOL DISTRICT Calculations for Ten Year Projection FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 36 Three year prior Ag Modified ANTC 6,578,265 6,841,396 7,115,051 7,399,653 7,695,640 8,003,465 8,323,604 8,656,548 9,002,810 9,362,922 37 Three year prior Adjusted PU (New Weights) 827.67 808.00 782.60 767.00 784.60 784.60 784.60 784.60 784.60 784.60 38 ANTC / APU = (36) / (37) 7,947.93 8,467.07 9,091.56 9,647.53 9,808.36 10,200.69 10,608.72 11,033.07 11,474.39 11,933.37 39 State average ANTC / APU with ag value adjustment 7,227.83 7,413.65 7,694.30 8,023.59 8,365.36 8,700.00 9,048.00 9,410.00 9,786.00 10,177.00 40 Equalizing Factor = 123% of (39) 8,890.23 9,118.79 9,463.99 9,869.02 10,289.39 10,701.00 11,129.04 11,574.30 12,036.78 12,517.71 41 Local share of Equalized Revenue (lesser of 1 or (38) / (40)) 89.40% 92.85% 96.06% 97.76% 95.32% 95.32% 95.32% 95.32% 95.33% 95.33% 42 State share of Equalized Revenue (1 - (41)) 10.60% 7.15% 3.94% 2.24% 4.68% 4.68% 4.68% 4.68% 4.67% 4.67% 43 Equalized Revenue (lesser of (34) or (6) * (8)) 148,031.00 214,660.88 261,846.60 247,763.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 44 Initial LTFM State Aid (42) * (43) 15,690.21 15,341.81 10,304.27 5,560.55 11,093.56 11,094.38 11,094.33 11,096.23 11,087.04 11,077.17 45 Old formula Grandfathered Alternative Facilities Aid - - - - - - - - - - 46 Total LTFM State Aid (Greater of (44) or (45)) 15,690.21 15,341.81 10,304.27 5,560.55 11,093.56 11,094.38 11,094.33 11,096.23 11,087.04 11,077.17 47 Total LTFM Levy (34) - (46) 132,340.79 199,319.07 251,542.33 242,203.25 226,201.24 226,200.42 226,200.47 226,198.57 226,207.76 226,217.63 48 Debt Service Portion of Revenue 49 Subtotal Debt Service Revenue from above = (12) - (13) + (17) + (24) - - - - - - - - - - 50 Additional Debt service for LTFM bonds issued for a portion of initial formula revenue on line 10 - - - - - - - - - - 51 Total Debt Service Revenue = (49) + (50) - - - - - - - - - - 52 Equalized debt Service Revenue (lesser of (43) or (51)) - - - - - - - - - - 53 Unequalized Debt Service Revenue and Levy = (Greater of zero or (51) - (50)) - - - - - - - - - - 54 Debt Service Aid = (52) * (42) - - - - - - - - - - 55 Equalized Debt Service Levy = (52) - (54) - - - - - - - - - - 56 General Fund Portion of Revenue 57 Total General Fund Revenue = (34) - (51) 148,031.00 214,660.88 261,846.60 247,763.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 58 General Fund Equalized Revenue = (43) - (52) 148,031.00 214,660.88 261,846.60 247,763.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 237,294.80 59 General Fund Equalized Levy = (58) * (41) 132,340.79 199,319.07 251,542.33 242,203.25 226,201.24 226,200.42 226,200.47 226,198.57 226,207.76 226,217.63

Long-Term Facilities Maintenance (LTFM) Revenue Projection Revised 05/18/2016 203 <= Type in School District Number HAYFIELD PUBLIC SCHOOL DISTRICT Calculations for Ten Year Projection FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 60 Total General Fund Aid = (58) - (59) 15,690.21 15,341.81 10,304.27 5,560.55 11,093.56 11,094.38 11,094.33 11,096.23 11,087.04 11,077.17 61 General Fund Unequalized levy = (57) - (58) - - - - - - - - - - 62 Total General Fund Levy = (59) + (61) 132,340.79 199,319.07 251,542.33 242,203.25 226,201.24 226,200.42 226,200.47 226,198.57 226,207.76 226,217.63 Notes: 1. Underlevy on general fund equalized levy results in proportionate reduction in associated aid. 2. Total Debt Service revenue on line 49 must not exceed total LTFM revenue for individual district projects (line 30) for any of the 10 years in the plan. 3. For 1A districts with old Alt Facilities bonding, the amount on line 22 will reduce initial revenue on line 10, less the H & S portion entered on line 14.

2024 © financedocbox.com Privacy Policy | Terms of Service | Feedback