ORANGE COUNTY DEPARTMENT OF EDUCATION Second Interim Budget March 8, 2017

Similar documents
ROWLAND UNIFIED SCHOOL DISTRICT. Administrative Services Division

First Interim Report

Lake Tahoe. Board of Education. Unified School District. First Interim Financial Report Dr. James R. Tarwater Superintendent

Adopted Budget Date Submitted: June 29, 2017 Board of Education Meeting

Morgan Hill Unified School District Adopted Budget Multi-Year Projection. Presented to: Morgan Hill Board of Education June 20, 2017

SANTA MONICA-MALIBU UNIFIED SCHOOL DISTRICT FIRST INTERIM REPORT DECEMBER 10, 2015 AGENDA ITEM A.24

FY18 First Interim Estimates DUE DATE: 12/08/2017 (FRIDAY)

FY18 First Interim Estimates DUE DATE: 12/08/2017 (FRIDAY)

(per Ed. Code 42931,e) May 20, 2010

Budget Study Session A Fiscal Profile of CVUSD. Business Services Division September 12, 2012

Los Gatos Union School District Proposed Budget and Multi-year Projection. Narrative

Unaudited Actuals September 17, Presented by: Christopher Schiermeyer Assistant Superintendent, Business Services

FIRST INTERIM BUDGET B OA R D M E E T I N G D E C E M B E R 1 3,

LCFF LCAP. Local Control Accountability Plan

DAVIS JOINT UNIFIED SCHOOL DISTRICT UNAUDITED ACTUALS

2016/2017 SECOND INTERIM REPORT

Unaudited Actuals September 16, Presented by: Christopher Schiermeyer Assistant Superintendent, Business Services

Board of Trustees and Superintendent. FROM : Patsy Thomas, Chief Accountant. BOARD MEETING DATE: December 14, 2011

AB1200 Public Disclosure Collective Bargaining Agreement for January 28, 2015

MARYSVILLE JOINT UNIFIED SCHOOL DISTRICT Financial Statement Unaudited Actuals. September 17, 2012

CHARTER SCHOOL INTERIM FINANCIAL REPORT - ALTERNATIVE FORM Second Interim Report

Executive Summary Second Interim Budget Assumptions Duane Wolgamott, Chief Business Officer Laura Becker, Director of Fiscal Services

Saugus Union School District Second Interim Report for FY Executive Summary. Board of Trustees

Kernville Union School District

SADDLEBACK VALLEY UNIFIED SCHOOL DISTRICT ORANGE COUNTY

State Budget Message

AND UNRESTRICTED GENERAL FUND (OUT-YEAR BUDGET PROJECTIONS)

FIRST INTERIM S P E C I A L B OA R D M E E T I N G D E C E M B E R 1 2,

ATWATER ELEMENTARY SCHOOL DISTRICT

Natomas Unified School District

Budget Study Session 2012/13, 2013/14, and 2014/15. Business Services Division January 22, 2013

Lake Tahoe Unified School District

Preliminary General Fund Budget for Board of Education Presentation Janece L. Maez, Chief Financial Officer June 6, 2013

Irvine Unified School District First Interim Report. Presented by John Fogarty December 12, 2017

Santa Barbara City College Adopted Budget Presented to: Study Session September 12, 2013

CAMPBELL UNION HIGH SCHOOL DISTRICT San Jose, California. FINANCIAL STATEMENTS June 30, 2013

REDWOOD CITY SCHOOL DISTRICT ANNUAL FINANCIAL REPORT JUNE 30, 2017

WILLOWS UNIFIED SCHOOL DISTRICT Office of the Superintendent

REDWOOD CITY SCHOOL DISTRICT ANNUAL FINANCIAL REPORT JUNE 30, 2016

SADDLEBACK VALLEY UNIFIED SCHOOL DISTRICT ORANGE COUNTY

Based on most current budget data and actual expenditures through October 31, 2017

EAST SIDE UNION HIGH SCHOOL DISTRICT

PETALUMA CITY SCHOOLS. First Interim Report Fiscal Year

NATOMAS UNIFIED SCHOOL DISTRICT. FINANCIAL STATEMENTS June 30, 2017

Update on the Plan to Maintain District Solvency & Financial Responsibility

LUTHER BURBANK SCHOOL DISTRICT

SECOND INTERIM FINANCIAL REPORT

Budget Adoption

SAN LUIS OBISPO COUNTY OFFICE OF EDUCATION ANNUAL FINANCIAL REPORT JUNE 30, 2018

Millbrae Elementary School District First Interim for Fiscal Year Board of Trustees

Action Item. Stephen Dickinson, Assistant Superintendent Administrative Services

MOUNT PLEASANT ELEMENTARY SCHOOL DISTRICT San Jose, California. FINANCIAL STATEMENTS June 30, 2011

SAN DIEGO UNIFIED SCHOOL DISTRICT. FINANCIAL STATEMENTS June 30, 2017

Twin Rivers Unified School District 2018/19 ADOPTED BUDGET

WEST CONTRA COSTA UNIFIED SCHOOL DISTRICT Richmond, California. FINANCIAL STATEMENTS June 30, 2013

CAMPBELL UNION HIGH SCHOOL DISTRICT San Jose, California. FINANCIAL STATEMENTS June 30, 2011

EL CENTRO ELEMENTARY SCHOOL DISTRICT

Proposed Budget

EL DORADO COUNTY OFFICE OF EDUCATION COUNTY OF EL DORADO PLACERVILLE, CALIFORNIA ANNUAL FINANCIAL REPORT JUNE 30, 2016

AUBURN UNION SCHOOL DISTRICT Auburn, California. FINANCIAL STATEMENTS June 30, 2014

EL DORADO COUNTY OFFICE OF EDUCATION. FINANCIAL STATEMENTS June 30, 2017

AMADOR COUNTY UNIFIED SCHOOL DISTRICT. FINANCIAL STATEMENTS June 30, 2018

SAN DIEGO UNIFIED SCHOOL DISTRICT

PROPOSED BUDGET

Fiscal Year: Budget Overview & SACS Format

D Modified Accrual Basis (Applicable Capital Outlay/Debt Service/Fund Balance objects are , , 7438, 7439,

UNDERSTANDING SCHOOL DISTRICT BUDGETS

OXNARD SCHOOL DISTRICT AUDIT REPORT For the Fiscal Year Ended June 30, 2017

Budget Forum

ANNUAL FINANCIAL REPORT JUNE 30, 2018

2012/2013 First Interim Financial Report. December 13, 2012 Business Services Division

Tustin Unified School District BUDGET. June 26, 2017 Adoption 1

arbara School Distri ts S cond Int rim R port March 1 0, 20 9

July 1 Budget Fiscal Year Charter School Certification

FONTANA UNIFIED SCHOOL DISTRICT AUDIT REPORT For the Fiscal Year Ended June 30, 2018

Yancy Hawkins, Assistant Superintendent - Business & Operations Nancy Walker, Director of Fiscal Services

ANNUAL FINANCIAL REPORT JUNE 30, 2017

San Dieguito Union High School District

Budget FY May 20, Guidance Charter School th Street East Palmdale, CA (661)

ADOPTED BUDGET (RECOMMENDED)

Budget Advisory Committee Meeting MARCUS BATTLE ASSOCIATE SUPERINTENDENT, BUSINESS AND OPERATIONS & KAREN POON, DIRECTOR OF FINANCE MAY 13, 2014

NATOMAS UNIFIED SCHOOL DISTRICT. FINANCIAL STATEMENTS June 30, 2016

AB1200 Public Disclosure Collective Bargaining Agreement for (Teachers Association of Norwalk-La Mirada)

WASHINGTON UNIFIED SCHOOL DISTRICT West Sacramento, California. FINANCIAL STATEMENTS June 30, 2015

DELHI UNIFIED SCHOOL DISTRICT Delhi, California. FINANCIAL STATEMENTS June 30, 2014

GENERAL FUND Restricted and Unrestricted SUMMARY

San Francisco Unified School District

NATOMAS UNIFIED SCHOOL DISTRICT Sacramento, California. FINANCIAL STATEMENTS June 30, 2014

SANTA CLARA COUNTY OFFICE OF EDUCATION AUDIT REPORT For the Fiscal Year Ended June 30, 2014

NATOMAS UNIFIED SCHOOL DISTRICT Sacramento, California. FINANCIAL STATEMENTS June 30, 2011

SAN DIEGO COUNTY OFFICE OF EDUCATION COUNTY OF SAN DIEGO SAN DIEGO, CALIFORNIA AUDIT REPORT JUNE 30, 2015

Criteria and Standards Review Summary

ALEXANDER VALLEY UNION ELEMENTARY SCHOOL DISTRICT COUNTY OF SONOMA HEALDSBURG, CALIFORNIA AUDIT REPORT JUNE 30, 2014

PROPOSED BUDGET. Regular Board Meeting June 16, 2015

GARVEY SCHOOL DISTRICT OF LOS ANGELES COUNTY ROSEMEAD, CALIFORNIA. AUDIT REPORT June 30, 2015

LOS ALAMITOS UNIFIED SCHOOL DISTRICT ANNUAL FINANCIAL REPORT JUNE 30, 2016

SONOMA COUNTY OFFICE OF EDUCATION AUDIT REPORT For the Fiscal Year Ended June 30, 2018

SUMMARY OF TENTATIVE AGREEMENT WITH THE. School District

TUSTIN UNIFIED SCHOOL DISTRICT AUDIT REPORT For the Fiscal Year Ended June 30, 2017

SANTA BARBARA UNIFIED SCHOOL DISTRICT ANNUAL FINANCIAL REPORT JUNE 30, 2013

Transcription:

REVENUES (1) LCFF/Revenue Limit Sources ORANGE COUNTY DEPARTMENT OF EDUCATION 2016-17 Second Interim Budget March 8, 2017 Increased by a net of $90,619 due to the following: $2,395,055 increase due to Local Control Funding Formula (LCFF) Minimum State Aid guarantee. ($2,205,095) decrease due to a projected decrease of 154 Average Daily Attendance (ADA) ($99,341) decrease for Property Tax for North Orange County Special Education Local Plan Area (SELPA) Orange County Department of Education programs (corresponding increase in state aid funds is recorded in Fund 10 for SELPA pass thru). (2) Federal Revenue Increased by a net of $5,528,259 due to the following: $5,730,761 increase for Medical Administrative Activities (MAA) claims that are projected to be received this year (this is mostly pass through to districts) ($202,502) decrease for changes in various categorical programs (3) Other State Revenue Increased by a net of $22,018,950 due to the following: $21,000,000 increase in funding for Multi-Tier Support System (MTSS/SUMS/ISABS) ending June 30, 2020 $836,091 increase in Prop 39 California Clean Energy Job Act $627,852 increase in funding for Career Technical Education Incentive grant (this is mostly pass through to districts) ($444,993) decrease in various state grants (4) Other Local Revenue Decreased by a net of ($583,218) due to the following: $89,130 increase in local revenue for various programs ($672,348) decrease in local revenue for anticipated decrease in contract billings for Special Education

ORANGE COUNTY DEPARTMENT OF EDUCATION 2016-17 Second Interim Budget March 8, 2017 EXPENDITURES (5) Certificated Salaries Increased by a net of $2,590,852 due to the following: $1,743,277 increase for 2016-17 salary settlement for certificated bargaining unit $919,760 increase in salaries for salary restructuring for management employees $335,041 increase for substitutes and various other changes $333,275 increase in vacant and new certificated positions that are projected to be filled during the year $125,595 increase in salaries for one-time stipend for managers, same as other bargaining units received ($866,096) decrease for salary savings for unfilled positions budgeted for the whole year and for closed positions that will not be filled due to attrition from retirements and resignations Negotiations with the certificated bargaining unit are settled and the settlement is included in this budget (6) Classified Salaries Increased by a net of $2,128,446 due to the following: $1,270,233 increase in salaries for salary restructuring for management employees $1,125,661 increase for substitutes and other changes for various programs $571,516 increase for vacant and new classified positions that are projected to be filled this year $506,963 increase in salaries for one-time stipend for classified bargaining unit and management employees, same as other bargaining units received ($1,345,927) decrease for salary savings for unfilled positions budgeted for the whole year and for closed positions that will not be filled due to attrition from retirements and resignations (7) Employee Benefits Decreased by a net of ($401,143) due to the following: $452,054 increase in statutory benefits for salary settlements $138,531 increase benefits for vacant and new positions that are projected to be filled this year ($991,728) decrease for benefit savings for unfilled positions budgeted for the whole year and for benefits for closed positions that will not be filled due to attrition from retirements and resignations (8) Books and Supplies Decreased by a net of ($2,341,965) due to the following: $556,652 increase in instructional materials and supplies for various programs ($2,898,617) decrease for holding accounts for various programs awaiting program guidelines that moved to other categories

ORANGE COUNTY DEPARTMENT OF EDUCATION 2016-17 Second Interim Budget March 8, 2017 (9) Services, Other Increased by a net of $11,521,921 due to the following: Operating Expenses $11,356,052 increase in pass through sub-agreements for grants and categorical programs $165,869 increase for various miscellaneous operating expenses for all programs (10) Capital Outlay Decreased by a net of ($11,143) due to the following: $72,060 increase for new and replacement equipment for various programs ($83,203) decrease for improvement of sites and buildings for various programs (11) Other Outgo Increased by a net of $5,301,555 due to the following: $5,301,555 increase in payments to districts for Medi-Cal Administrative Activities (MAA) (12) Indirect Costs Increased by a net of $34,764 due to the following: Due to increase in expenditures in all funds (13) Other Financing Increased by a net of $12,145 due to the following: Sources $12,145 decrease for contribution to the Child Development Fund due to the reduction in funding (14) Ending Balance The total projected General ending fund balance is $134,777,691 $39,002,917 designated as the Reserve for Economic Uncertainties. $57,647,647 designated as Legally Restricted for programs. Of that amount $6,322,814 is the Reserve amount for the Alternative Education program $38,057,127 designated for programs and grants $70,000 is designated for the district revolving fund (15) Designated for Economic Uncertainties The unrestricted amount designated for economic uncertainties in the General Fund is $39,002,917

Orange County Department of Education 2016-17 Second Interim Budget - (SI) -vs- 2016-17 First Interim Budget (FI) 2016-17 2016-17 Variance First Interim Budget (FI) Second Interim Budget (SI) 2016-17 SI vs 2016-17 FI 2/16/2017 Unrestricted Restricted Total Unrestricted Restricted Total Unrestricted Restricted Total Revenue LCFF/Revenue Limit 82,469,405 5,797,463 88,266,868 82,560,024 5,797,463 88,357,487 90,619-90,619 Federal 1,815,321 13,601,664 15,416,985 7,546,082 13,399,162 20,945,244 5,730,761 (202,502) 5,528,259 Other State 4,689,245 18,075,080 22,764,325 4,254,537 40,528,738 44,783,275 (434,708) 22,453,658 22,018,950 Local Revenue 44,092,613 41,406,931 85,499,544 44,257,608 40,658,718 84,916,326 164,995 (748,213) (583,218) Total Revenue 133,066,584 78,881,138 211,947,722 138,618,251 100,384,081 239,002,332 5,551,667 21,502,943 27,054,610 Expenditures Certificated 34,165,861 17,727,774 51,893,635 35,762,917 18,721,570 54,484,487 1,597,056 993,796 2,590,852 Classified 33,334,102 22,517,945 55,852,047 34,710,105 23,270,388 57,980,493 1,376,003 752,443 2,128,446 Benefits 24,297,536 20,683,003 44,980,539 24,095,918 20,483,478 44,579,396 (201,618) (199,525) (401,143) Books and Supplies 9,291,206 7,397,738 16,688,944 8,205,626 6,141,353 14,346,979 (1,085,580) (1,256,385) (2,341,965) Services 24,077,674 11,546,048 35,623,722 24,387,163 22,758,480 47,145,643 309,489 11,212,432 11,521,921 Capital Outlay 2,000,946 608,121 2,609,067 1,852,606 745,318 2,597,924 (148,340) 137,197 (11,143) Other Outgo 4,947,143 3,087,770 8,034,913 10,248,698 3,087,770 13,336,468 5,301,555-5,301,555 Transfers of Indirect (7,921,943) 6,104,051 (1,817,892) (7,947,032) 6,094,376 (1,852,656) (25,089) (9,675) (34,764) Total Expenditures 124,192,525 89,672,450 213,864,975 131,316,001 101,302,733 232,618,734 7,123,476 11,630,283 18,753,759 Excess/Deficency 8,874,059 (10,791,312) (1,917,253) 7,302,250 (918,652) 6,383,598 (1,571,809) 9,872,660 8,300,851 Transfers In - - - - - - - - - Transfers Out (324,467) (980,735) (1,305,202) (336,612) (980,735) (1,317,347) (12,145) - (12,145) Other Sources - - - - - - - - - Contributions (9,205,541) 9,205,541 - (9,741,718) 9,741,718 - (536,177) 536,177 - All Other Sources (9,530,008) 8,224,806 (1,305,202) (10,078,330) 8,760,983 (1,317,347) (548,322) 536,177 (12,145) Net Increase or Decrease in Fund (655,949) (2,566,506) (3,222,455) (2,776,080) 7,842,331 5,066,251 (2,120,131) 10,408,837 8,288,706 Beginning Balance 99,496,644 30,214,796 129,711,440 99,496,644 30,214,796 129,711,440 - - - Audit Adjustment - - - - - - - - - Ending Balance 98,840,695 27,648,290 126,488,985 96,720,564 38,057,127 134,777,691 (2,120,131) 10,408,837 8,288,706 1 3/2/2017, 12:44 PM

Orange County Department of Education Multi-Year Financial Projection General Fund - Combined Unrestricted and Restricted Funds 2015-16 2016-17 2016-17 2017-18 2018-19 Unaudited First Interim Second Interim Projected Projected DESCRIPTION Actuals Budget Budget Budget Budget A. REVENUES LCFF/Revenue Limit Sources 87,669,771 88,266,868 88,357,487 89,464,997 91,019,919 Federal Revenues 24,592,795 15,416,985 20,945,244 20,582,589 20,582,589 Other State Revenues 27,500,539 22,764,325 44,783,275 13,044,406 13,357,472 Other Local Revenue 52,319,669 56,854,025 56,270,807 57,168,033 58,444,565 Other Transfers 30,450,708 28,645,519 28,645,519 28,645,519 28,645,519 TOTAL REVENUES 222,533,483 211,947,722 239,002,332 208,905,544 212,050,063 B. EXPENDITURES Certificated Salaries 52,747,679 51,893,635 54,484,487 57,061,995 58,604,316 Classified Salaries 52,645,791 55,852,047 57,980,493 57,665,714 59,537,015 Employee Benefits 40,086,491 44,980,539 44,579,396 48,031,088 51,485,925 Books and Supplies 6,574,829 16,688,944 14,346,979 10,241,451 9,875,976 Services,Other Oper. Exps 27,354,625 35,623,722 47,145,643 29,445,060 29,567,331 Capital Outlay 1,467,466 2,609,067 2,597,924 895,906 895,906 Other Outgo 12,052,280 6,217,021 11,483,812 6,422,205 4,701,899 Program Reductions (913,354) (1,058,120) TOTAL EXPENDITURES 192,929,162 213,864,975 232,618,734 208,850,065 213,610,248 C. EXCESS (DEFICIENCY) 29,604,321 (1,917,253) 6,383,598 55,479 (1,560,185) D. OTHER SOURCES/USES Interfund Transfers In - Spec Reserve 1,121,062 0 0 0 0 Interfund Transfers In - Other 0 0 0 0 0 Interfund Transfers Out - Child Care Fund 282,538 324,467 336,612 527,431 478,642 Interfund Trfs Out - Special Reserve Fd 0 0 0 0 0 Interfund Trfs Out - State School Bld Fd 0 0 0 0 0 Interfund Trfs Out - Def. Maint 0 0 0 0 0 Interfund Trfs Out - Other 980,735 980,735 980,735 980,735 980,735 1 3/2/2017

Orange County Department of Education Multi-Year Financial Projection General Fund - Combined Unrestricted and Restricted Funds 2015-16 2016-17 2016-17 2017-18 2018-19 Unaudited First Interim Second Interim Projected Projected DESCRIPTION Actuals Budget Budget Budget Budget D. Other Sources - Other 0 0 0 0 0 Contributions to Restricted Programs 0 0 0 (407,370) (651,954) Total Other Sources/Uses (2,384,335) (1,305,202) (1,317,347) (1,915,536) (2,111,331) E. NET INCREASE (DECREASE) 27,219,986 (3,222,455) 5,066,251 (1,860,057) (3,671,516) F. FUND BALANCE Beginning Balance, July 1, 102,491,455 129,711,440 129,711,440 134,777,691 132,917,634 Audit Adjustments/Restatements 0 0 0 0 0 Net Beginning Balance 102,491,455 129,711,440 129,711,440 134,777,691 132,917,634 Ending Balance, June 30, 129,711,441 126,488,985 134,777,691 132,917,634 129,246,118 Components of Ending Fund Balance Revolving Cash 70,000 70,000 70,000 70,000 70,000 Stores 0 0 0 0 0 Legally Restricted 30,214,798 27,648,290 38,057,127 38,345,619 38,578,952 Board Designated Designated Amounts 72,946,769 61,035,940 57,647,647 37,531,814 31,984,243 Economic Uncertainties 26,479,874 37,734,755 39,002,917 56,970,201 58,612,924 Percentage 13.64% 17.54% 16.67% 27.08% 27.25% Undesignated Amounts 0 0 0 0 (0) 2 3/2/2017

Form 01 General Fund Orange County Department of Education ALL FUND STATEMENT 2016-17 Second Interim Budget Form 10 Special Education Pass-Through Fund Subfund 1010 Form 12 Child Development Fund Form 14 Deferred Maintenance Fund Subfund 0101 Subfund 1212 Subfund 1414 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 First Interim Second Interim First Interim Second Interim First Interim Second Interim First Interim Second Interim Budget Budget Budget Budget Budget Budget Budget Budget Revenues 211,947,722 239,002,332 38,924,323 39,040,465 22,360,939 21,731,204 1,155,823 1,192,500 Expenditures 213,864,975 232,618,734 37,803,357 37,831,962 22,685,406 22,067,816 1,225,000 1,225,000 Excess / (Deficit) (1,917,253) 6,383,598 1,120,966 1,208,503 (324,467) (336,612) (69,177) (32,500) Beginning Balance (July 1) 129,711,440 129,711,440 10,370,411 10,370,411 24,001,237 24,001,237 Transfers / Other Audit Adjustments (1,305,202) (1,317,347) - - 324,467 336,612 980,735 980,735 Reserves / Ending Balance June 30 126,488,985 134,777,691 11,491,377 11,578,914 - - 24,912,795 24,949,472 Form 17 Special Reserve Fund Form 30 State School Building Fund Form 35 School Facilities Fund Form 40 Capital Outlay Fund (Esplanade) Subfund 1717 Subfund 3033 Subfund 3535 Subfund 4040 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 First Interim Second Interim First Interim Second Interim First Interim Second Interim First Interim Second Interim Budget Budget Budget Budget Budget Budget Budget Budget Revenues 136,707 1,365,957 23,483 22,000 2,109,556 2,111,026 Expenditures - - 295,000 295,000 1,097,300 1,097,300 Excess / (Deficit) 136,707 1,365,957 - - (271,517) (273,000) 1,012,256 1,013,726 Beginning Balance (July 1) 24,395,992 24,395,992 4,134,138 4,134,138 2,332,016 2,332,016 Transfers / Other Audit Adjustments - - - (800,000) (800,000) Reserves / Ending Balance June 30 24,532,699 25,761,949 - - 3,862,621 3,861,138 2,544,272 2,545,742 Form 56 Form 67 Debt Service Fund (Esplanade) Dental Self-Insurance Fund Subfund 5656 Subfund 6769 TOTAL ALL FUNDS 2016-17 2016-17 2016-17 2016-17 2016-17 2016-17 First Interim Second Interim First Interim Second Interim First Interim Second Interim Budget Budget Budget Budget Budget Budget Revenues 6,021 7,903 2,032,229 2,039,047 278,696,803 306,512,434 Expenditures 845,200 845,200 1,777,000 1,777,000 279,593,238 297,758,012 Excess / (Deficit) (839,179) (837,297) 255,229 262,047 (896,435) 8,754,422 Beginning Balance (July 1) 1,562,145 1,562,145 3,765,689 3,765,689 200,273,068 200,273,068 Transfers / Other Audit Adjustments 800,000 800,000 - - - - Reserves / Ending Balance June 30 1,522,966 1,524,848 4,020,918 4,027,736 199,376,633 209,027,490