10-11 Year End 110811 - washougal.k12.wa.us...10-11 Year End 110811.ppt Author: les Created Date:...
Transcript of 10-11 Year End 110811 - washougal.k12.wa.us...10-11 Year End 110811.ppt Author: les Created Date:...
Washougal School District Fiscal Year End August 31, 2011
Prepared by: Rosann Lassman Business Services Manager 11/08/11
ER 8.8
District Funds
General Fund-‐used to account for all financial resources except those required to be accounted for in another fund.
Associated Student Body Fund-‐used for the NON-‐curricular Cultural, Athletic, Recreational, or Social (CARS) benefit of the students.
Debt Service Fund-‐used only for the accumulation of resources for, and the payment of, general long-term debt principal and interest related to the redemption of outstanding bonds and notes, as well as other noncurrent long-term liabilities.
Capital Projects Fund-‐used for the financial resources to be used for the acquisition or construction of major capital facilities.
Transportation Vehicle Fund-‐used only for the purchase and major repair of pupil transportation equipment .
General Fund Year End 2010-‐11 Beginning Fund Balance 9/1/10 $ 4,205,374.40 Revenue
Levy $ 5,189238.80 Other Local Fund 821,633.82 State ApporNonment, LEA 14,098,789.96 State Categorical 3,568,301.80 Federal Categorical 3,028,549.61 Other (i.e. Non-‐High) 143,996.79 26,850,510.78
Expenditures Basic EducaNon (include SNmulus) $14,301,548.97 Special Services (SpEd, Title, etc.) 4,081,764.31 VocaNonal 810,500.34 Other Programs, Grants 1,121,516.10 District Support, Transp, Food Srv 6,055,625.54 Transfer for Kerr 179,000.00 Transfer fpr Energy 50,000.00
(26,599,955.26)
Ending Fund Balance 8/31/11 $ 4,455,929.92
Revenue by Source Year End 2010-‐11
Expenditures by Object Year End 2010-‐11
Examples: Revenue Variances from Budget Year End 8/31/11
Levy collection $ 352,000 Apportionment -‐743,000 State Stimulus (Federal Jobs Bill) 578,000 Indirects on ARRA Funds -‐0-‐ Safety Net Federal 319,000 SpEd Increase + State Safety Net -‐70,000 I 728-‐pd 7 teachers, PD, etc. -‐0-‐ Non High Participation 22,000 Transitional Bilingual 11,000
Total Example Revenue Variances $ 467,000
Examples Expenditure Variances from Budget Year End 8/31/11
Utilities (district wide effort) $165,000 TAH Grant Renewed Paid ½ WHS Asst Principal 61,000 Library Aide not replaced 25,000 Additional Cost for Bus Fuel ( 69,000)
Total Example Expenditure Variances $182,000
Restricted, Reserved Fund Balance Year End 8/31/11 Kerr Property Payment 177,375 State Required Inventory Reserve 17,620 Assigned to CPF Energy Upgrades 67,000 261,995 Donations Carry Over $ 31,287 Fines/Fees Carry Over 64,284 State Categorical Carry Over 128,958 Textbooks (.5 Revenue ea year, need $500K-‐$1M) 134,252 Teacher/Prin Contractual Obligations Carry Over 309,966 Program Support Carry Over 865,306 $1,534,053 Computer Systems Upgrades Fiscal 45,000 Maintenance & Repair (60%+motorpool) 44,653 Capital Facilities Maintenance (1%) 268,505 Baseball Field, Transportation Facility, HS Gym Floor, Hathaway AC, Theatre
Plumbing Can not set aside enough 269,008 Turf Replacement 200,000 827,166 Total Reserve $2,623,214
6% Analysis Year End 2010-‐11
Ending Fund Balance $ 4,455,930 less One-‐Time Reserve (less $186K) (250,458)
Adjusted Fund Balance 4,205,472 less Restricted/Reserved Fund Balance (2,623,214)
Available for 6% $ 1,582,258
Expenditures $26,370,955 6% of Total $ 1,582,257
ASB (Associated Student Body) Year End 2010-‐11 Beginning Fund Balance 9/1/10 $170,931.79 Revenue Fund Raisers, Fees, Gates, etc. 386,318.39
Expenditures Athletics, Clubs, Classes & General Student Body (407,817.81)
Ending Fund Balance 8/31/11 $149,432.37
By School: FYE 10 FYE11 FY10 FY11
Hathaway 3,050.09 1,011.68 Jemtegaard 26,783.30 11,623.35
Gause 10,744.03 8,300.00 Canyon 12,908.33 10,294.71
Cape 3,106.82 2,244.74 WHS 114,619.22 115,957.89
Debt Service Fund Year End 2010-‐11
Beginning Fund Balance 9/1/10 $1,810,157.00 Revenue Levy, Investment Earnings & Transfer 3,827,547.47
Expenditures Bond Principal & Interest, Misc (3,431,210.39)
Ending Fund Balance 8/31/11 $2,206,494.08
Capital Projects Fund Year End 2010-‐11 Beginning Fund Balance 9/1/10 $716,289.22 Revenue
Technology Levy $270,322.12 Impact Fees 219,714.00 Other (Investment Earnings, etc) 6,103.64 496,139.76
Other Financing Resources Sale of Fuel Tank 8,000.00 Transfer in from General Fund-‐Energy 50,000.00 58,000.00
Expenditures
Technology $273,513.71 Fiber Optics 151,265.22 Energy 83,795.50 Capital Facilities Plan 3,895.20 ( 512,469.63)
Ending Fund Balance 8/31/11 $757,959.35
TransportaNon Vehicle Fund Year End 2010-‐11 Beginning Fund Balance 9/1/10 $918,141.23 Revenue
Reimbursement Depreciation $212,023.21 Investment Earnings 5,889.61 Levy (back taxes) 5,290.40 223,203.23
Expenditures No busses purchased -‐0-‐
Other Sale of Buses 5,089.25
Ending Fund Balance 8/31/11 $1,146,433.71