160 likes | 320 Views
Grandville Public Schools. 2006-2007 Budget Hearing May 22, 2006. Agenda. General Fund Athletic Fund Food Service Fund Debt Service Fund Capital Projects Fund. General Fund Assumptions. Revenues Enrollment = stable Same total # of students Shift in grade level
E N D
Grandville Public Schools 2006-2007 Budget Hearing May 22, 2006
Agenda • General Fund • Athletic Fund • Food Service Fund • Debt Service Fund • Capital Projects Fund
General Fund Assumptions Revenues • Enrollment = stable • Same total # of students • Shift in grade level • Foundation Allowance = $225/pupil • Based on Senate/House Proposal • Property Taxes – 18 mills on Non-Homestead • 100% summer tax collection
General Fund Assumptions Expenses • Salaries / Benefits 81.33% • Salary includes step increment and possible settlement • Health Insurance 7.41% increase • Retirement 17.74% • Other Expenses 2.5 – 3.0% increase
General Fund Expenses By Function • Instruction 60.51% • In Classroom • Instructional Support 12.07% • Media Centers, Counselors, Building Principals • Non-Instructional Support 18.59% • Central Office, Operation/Maintenance, Transportation • Community Service 1.82% • Supported by Revenues • Outgoing Transfers 7.01% • Tuition to other Districts, ISD Sp Ed Itinerants, ISD Sp Ed Transportation
Proposed General Fund Budget Revenues $51,743,392 Expenditures $52,395,153 Excess (Expenditures) $(651,761) Fund Balance, July 1 $8,914,274 Fund Balance, June 30 $8,262,513
GF Budget Reductions • 3.5 teaching fte, 1.0 admin fte $313,333 • Support staff adjustments 111,300 • Substitute Teacher Restructure 35,000 • Self-Insured Insurance Plans 30,000 • Tech/Curriculum Reductions 120,000 • Miscellaneous Reductions 75,000 • Total Reductions $684,633
GF Budget Reduction History 2001-2002 $1,141,000 2002-2003 774,000 2003-2004 875,000 2004-2005 934,000 2005-2006 906,000 2006-2007 685,000 Total $5,315,000
Athletic Fund • Revenues • Gate receipts • Student fees • General Fund Subsidy • Expenses • Salaries and benefits (63% of the budget) • Officials, transportation, supplies and equipment (37% of the budget)
Food Service Fund • Revenues • Sale of meals • State and federal funding • Expenses • Employee costs 48.5% • Food / Other costs 51.5% • Indirect cost transfer to GF • Increased Breakfast Program
Debt Service Funds 2001-2002 5.67 mills 2002-2003 5.25 mills 2003-2004 4.75 mills 2004-2005 4.65 mills 2005-2006 4.65 mills 2006-2007 4.65 mills 2003 refinance will be paid off at the end of the 2006-2007 school year.
Capital Projects Funds • 1999 Bond Issue • Century Park Learning Center bond
Capital Projects Funds • Building And Site • From sale of capital asset • To be used for Prairie View Campus renovation
Capital Projects Fund • Sinking Fund • Revenues from 1.5 mills • Renewal in 2007 • Headlee rollback to 1.4630 currently • Sinking Fund Projects • Windows at Middle School • High School orchestra room and cafeteria expansion • East Elementary addition • Prairie View Campus renovation
Mills to be Levied General Fund Non-Homestead Properties 18.0000 mills Debt Service Funds 4.6500 mills Sinking Fund 1.4630 mills