Presentation is loading. Please wait.

Presentation is loading. Please wait.

Mt. Diablo Unified School District Unaudited Actuals 2008-2009 Bryan Richards Director, Fiscal Services September 22, 2009.

Similar presentations


Presentation on theme: "Mt. Diablo Unified School District Unaudited Actuals 2008-2009 Bryan Richards Director, Fiscal Services September 22, 2009."— Presentation transcript:

1

2 Mt. Diablo Unified School District Unaudited Actuals Bryan Richards Director, Fiscal Services September 22, 2009

3 What a difference summer makes! State did NOT adopt budget revisions prior to June 30 for the end of the fiscal year State DID adopt budget revisions on July 24, 2009, some retroactive to July 1, 2008 Failure to act by June 30 forced 2008/09 revenue limits back up to the February level State comes back in 2009/10 to take away with 4 deficit factors

4 Artificial Ending Balance Inflation State moved all Tier 3 grants to unrestricted, with exception of 6/30/08 balance of Instructional Materials Includes all programs available for sweep and all Tier 3, not just ones acted on specifically by the board

5 How the numbers play out Unrestricted Revenues Estimated Actuals vs. Unaudited Actuals Rev Lim175,699,751 Fed Rev 153,171 State Rv 16,712,493 Local Rv 5,490,756 Interfd in 1,758,835 Total Rv199,815,006 Rev Lim182,218,757 Fed Rev 402,858 State Rv 14,426,885 Local Rv 4,524,340 Interfd In 2,204,626 Total Rv203,777,466

6 How the numbers play out Unrestricted Expenditures Estimated Actuals vs. Unaudited Actuals Cert Sal101,337,853 Clsf Sal 21,916,429 Benefits 31,422,120 Bks/Supp 3,880,776 Svc/Othr 13,566,687 Cap Outl 1,860,454 Othr Out 934,379 Intfd Xfr 155,928 Contr (net) 38,581,932 Total213,656,558 Cert Sal101,446,867 Clsf Sal 22,464,564 Benefits 31,459,761 Bks/Supp 2,406,577 Svc/Othr 12,936,837 Cap Outl 1,019,349 Othr Out 926,780 Intfd Xfr 607,967 Contr (net) 27,531,938 Total200,800,640

7 Unrestricted Fund Balance Estimated Actuals vs. Unaudited Actuals Beg bal 18,902,671 Rev 199,815,006 Exp (213,656,558) End bal 5,061,119 Rvg cash (300,000) Stores (510,879) Prepd Exp 0 Econ Un* (3,337,725) Tier 3 0 IRS asmt (833,550) FCMAT rec (78,965) Undesig 0 Beg bal 18,902,671 Rev 203,777,466 Exp (200,800,640) End bal 21,879,497 Rvg cash (300,000) Stores (536,118) Prepd Exp (29,382) Econ Un (5,472,456) Tier 3 (6,991,764) IRSasmt (833,550) FCMAT rec (78,965) Undesig 7,631,262 *Note: 2% reserve not fully funded at estimated actuals

8 Why the big difference? Inventory & Prepaids$ 54,621 Restore 2% reserve$2,134,731 Tier 3 Cont Programs$6,991,764 Expenditure decreases$1,805,924 SBX3-4 Sweep to UGF$5,165,487

9 What the Feds Giveth… ARRA Funding –SFSF$13,213,696 Eagle Pk $59,247 –IDEA$ 6,667,377 –IDEA PreK$ 232,059 –IDEA PreK$ 338,049 –Title I$ 3,710,146 –Homeless$ 24,500 –Equipment$ 189,981 –Total$ 24,375,808 Note: These are one time funds

10 …the State Taketh Away 4 deficit factors in 2009/10 Base Rev. Limit = $6,370.02/ADA –No COLA (2 nd year) 9.215% ($587/ADA) –Addl Cuts % of remaining ($582.23/ADA) –Additional deficit due to failure to cut pre 6/30 (252.83/ADA) –QEIA $4,486,100 (135.35/ADA) Net Rev. Limit = $4,812.61/ADA That totals a 24.45% deficit for or $51,617,660 $51,617,660 Note: First two deficits are ongoing

11 How the numbers play out Restricted Revenues Estimated Actuals vs. Unaudited Actuals Rev Lim 6,091,483 Fed Rev 32,475,004 State Rv 53,992,756 Local Rv 5,858,482 Net Contr 39,240,566 Total Rv137,658,291 Rev Lim 7,189,798 Fed Rev 28,084,455 State Rv 54,986,527 Local Rv 5,602,383 Net Contr 28,144,805 Total Rv124,007,968

12 How the numbers play out Restricted Expenditures Estimated Actuals vs. Unaudited Actuals Cert Sal 37,339,303 Clsf Sal 22,401,014 Benefits 21,174,486 Bks/Supp 30,966,009 Svc/Othr 27,127,405 Cap Outl 1,633,846 Othr Out 1,979,413 Intfd Xfr 764,074 Total143,385,550 Cert Sal 34,641,596 Clsf Sal 23,094,525 Benefits 20,855,614 Bks/Supp 8,045,838 Svc/Othr 25,073,021 Cap Outl 1,210,436 Othr Out 2,094,680 Intfd Xfr 1,131,929 Total116,147,639

13 Restricted Fund Balance Estimated Actuals vs. Unaudited Actuals Beg bal 14,827,213 Rev 137,658,291 Exp (143,385,550) End bal 9,099,954 Note: all ending balances are legally restricted Beg bal 14,827,213 Rev 124,007,968 Exp (116,147,639) End bal 22,687,542 The big difference is ARRA- SFSF designated as Restricted Ending Balance

14 Other Funds Charter School – Form 09 Adult Education – Form 11 Cafeteria – Form 13 Deferred Maintenance – Form 14 Building – Form 21 Capital Facilities (Dev. Fees) – Form 25 State School Building – Form 35 Cap. Proj. Mello Roos – Form 49 Bond Int. & Redemption – Form 51 Debt Svc. Mello Roos – Form 52 Foundation Trust – Form 73 All other funds have positive ending balances

15 Other Forms Attendance – Form A Certification – Form CA Current Expense Formula – Form CEA Community Day – Form DAY Long-term Liabilities – Form DEBT Appropriations Limit – Form GANN (See next item – resolution) Indirect Cost Worksheet – Form ICR (5.73% in 2010/11) Lottery Report – Form L No Child Left Behind MOE – Form NCMOE (We make MOE!) Program Cost Allocation Factors – Form PCRAF Program Cost Allocations – Form PCR Revenue Limit – Form RL Summary of Interfund Activities – Form SIAA Pupil Transportation – Form TRAN Special Education MOE (Actuals) – Form SEMA (We make MOE!) Special Education MOE (Budget) – Form SEMB (We make MOE!)

16 Thank you


Download ppt "Mt. Diablo Unified School District Unaudited Actuals 2008-2009 Bryan Richards Director, Fiscal Services September 22, 2009."

Similar presentations


Ads by Google