fridley public schools budget fy 2015 16 january 19, 2016 · revised budget fy 2015‐16 january...
TRANSCRIPT
Matthew Hammer, Director of Finance
Fridley Public SchoolsRevised Budget FY 2015‐16
January 19, 2016
Fridley Budget Planning
Improving academic achievement
Using the most effective instructional strategies
Maintaining a safe and positive learning environment
Building financial stability
Improving parent, school and community partnership
Enrollment
Enrollment
2,913 2,904 2,899
2,966
2,987
2011‐2012 2012‐2013 2013‐2014 2014‐2015 2015‐2016 Est.
Enrollment
1,115 1,107 1,121 1,127 1,115
833864 848
924946
889856 860 852 863
2011‐12 2012‐13 2013‐14 2014‐15 2015‐16 EST.
K‐4 5‐8 9‐12
General Fund Unassigned Fund Balance
Actual Actual Actual Actual Actual BudgetFY10‐11 FY11‐12 FY12‐13 FY13‐14 FY14‐15 FY15‐16
Expenditures $29,166,638 $29,054,130 $29,326,316 $28,838,575 $29,572,943 $31,052,547Fund Balance $1,858,254 $1,399,852 $1,009,535 $1,337,127 $2,052,828 $2,255,730Fund Balance % 6.37% 4.82% 3.44% 4.64% 6.94% 7.26%
$1,858,254
$1,399,852
$1,009,535
$1,337,127
$2,052,828
$2,255,730
2 0 1 0 ‐20 11 2 0 1 1 ‐20 12 2 0 1 2 ‐20 13 2 0 1 3 ‐20 14 2 0 1 4 ‐20 15 2 0 1 5 ‐20 16 E S T .
UNASSIGNED GENERAL FUND BALANCE
Revenue By Source
Revenue Source FY 15 Actual FY 15 % FY 16 Budget FY 16 %State Revenues $31,976,498 83.7% $32,541,521 83.2%Local Revenues $4,756,778 12.5% $5,294,471 13.5%Federal Revenues $1,464,924 3.8% $1,289,743 3.3%Incoming Transfers Other Funds $0 0.0% $0 0.0%Total $38,198,200 100.0% $39,125,735 100.0%
State Revenues
84%
Local Revenues
12%
Federal Revenues
4%
State Revenues
83%
Local Revenues
14%
Federal Revenues
3%
General Fund Budget
FY15‐16 Unassigned Revenues $31,255,449FY15‐16 Unassigned Expenditures $31,052,547
Surplus $ 202,902
Actual Fund Bal June 2015 $ 2,052,828Estimated Fund Bal June 2016 $ 2,255,730June 30, 2016 Fund Balance % 7.26%
Expense Budget Fiscal Year 2016
Administration4.1%
District Support Services5.0%
Regular Instruction40.6%
Vocational Education Instruction
0.4%
Special Education Instruction
20.5%
Instructional Support Services
7.6%
Pupil Support Services10.6%
Sites and Buildings8.7%
Fiscal and Other Fixed2.5%
Expense Budget Fiscal Year 2016
$.80 Directly Supports Students
$.11 Sites/Buildings/Other
$.05 District Support Services
$.04 Administration
Food Service
FY15‐16 Revenues $1,961,341FY15‐16 Expenditures $1,941,660
Surplus $19,681
Actual Fund Bal June 2015 $316,699Estimated Fund Bal June 2016 $336,380
Community Service
FY15‐16 Revenues $ 2,896,454FY15‐16 Expenditures $ 2,822,121
Surplus $ 74,333
Actual Fund Bal June 2015$ (64,215)Estimated Fund Bal June 2016 $ 10,118
Other Funds
Capital Internal DebtProjects Service Service
FY15‐16 Revenues $ 27,740,349 $ 5,465,000 $ 3,700,783FY15‐16 Expenditures $ 3,211,733 $ 5,255,250 $ 3,435,653Surplus/(Deficit) $ 24,528,616 $ 209,750 $ 265,130
Act. Fund Bal. 6/30/15 $ 723,983 $ 4,739,881 $ 520,135Est. Fund Bal. 6/30/16 $ 25,252,599 $ 4,949,631 $ 785,265
Matthew HammerDirector of FinanceFridley Public [email protected]
Questions / Comments