![Page 1: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/1.jpg)
1
TUBA CITY FUND BALANCE ANALYSIS & EXPENDITURE REVIEW
April 30, 2012
![Page 2: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/2.jpg)
2
CURRENT BUDGET AND PRACTICES
![Page 3: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/3.jpg)
3
FUND BALANCE AND EXPENSE TRENDWITHOUT STATE CASH FLOW COVERAGE
![Page 4: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/4.jpg)
4
5 YEAR FUND BALANCE SUMMARY
![Page 5: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/5.jpg)
5
ASSUMPTIONS INCLUDED IN PREVIOUS CHARTS
All revenue received is expended Impact Aid funded at 85% No State Aid Reductions No enrollment decline No additional expenses added No additional capital expenses added ($2M
continued) No reductions in expenses Successful Bond election in 2014 First sale of Bond proceeds and payment in 2015
![Page 6: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/6.jpg)
6
FY 2012 FUND BALANCE: $17,000,000
![Page 7: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/7.jpg)
7
FY 2013 FUND BALANCE: $9,014,576
![Page 8: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/8.jpg)
8
FUND BALANCE CHANGE 2008-09 THROUGH 2011-12
Increases in 2011-12 expenses include: Additional teachers Salary increases Additional maintenance support Teacherage capital improvements Includes capital and contingency expenses
![Page 9: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/9.jpg)
9
2011-12 M&O/IMPACT AID BUDGET BY FUNCTION
M&O Fund Impact Aid Fund
M&O Total: $10,563,000 Impact Aid Total: $11,200,000
![Page 10: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/10.jpg)
10
2011-12 COMBINED BUDGET BY FUNCTION
Grand Total: $21,763,000
![Page 11: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/11.jpg)
11
2011-12 COMBINED BUDGET BY FUNCTION
Grand Total: $21,763,000
GOAL: 50% Instruction
![Page 12: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/12.jpg)
12
2011-12 M&O/IMPACT AID BUDGET BY OBJECT
M&O Fund Impact Aid Fund
M&O Total: $10,563,000 Impact Aid Total: $11,200,000
![Page 13: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/13.jpg)
13
2011-12 COMBINED M&O AND IMPACT AID BUDGET BY OBJECT
Grand Total: $21,763,000
![Page 14: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/14.jpg)
14
REDUCTION STRATEGY BASED ON FUNCTION
![Page 15: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/15.jpg)
15
COMPARISON DISTRICT ANALYSIS
![Page 16: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/16.jpg)
16
COMPARISON DISTRICTS – % OF DOLLARS IN THE CLASSROOM
Auditor General Classroom Spending Report, 2012
![Page 17: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/17.jpg)
17
COMPARISON DISTRICTS
Function Tuba City
White-river
Kayenta Window Rock
State Average
Instruction 41.1% 48.3% 41.6% 47.4% 54.7%
Student Support
11.4% 11.9% 11.3% 9.6% 7.6%
Instructional Support
4.6% 7.5% 6.4% 8.2% 5.8%
Administration
12.2% 12.7% 10.5% 11.5% 9.7%
Plant Operations
19.2% 10.9% 17.4% 15.2% 12.4%
Transportation
6.9% 4.5% 8.6% 3.9% 4.7%
Food Service 4.7% 4.2% 4.1% 4.3% 5.0%
Auditor General Classroom Spending Report, 2012
![Page 18: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/18.jpg)
18
COMPARISON DISTRICTS
Auditor General Classroom Spending Report, 2012
![Page 19: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/19.jpg)
19
PLANT OPERATIONS AND ADMINISTRATION
![Page 20: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/20.jpg)
20
TUBA CITY SCHOOL DATA
![Page 21: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/21.jpg)
21
STUDENT ENROLLMENT HISTORY
23.7% Decline since 2006
Arizona Department of Education ADMS 46-1 Reports
![Page 22: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/22.jpg)
22
STUDENT ENROLLMENT GROWTH GOAL
Goal A – Grow Student Enrollment Goal B – Stabilize/Level Enrollment Goal C – Status Quo
![Page 23: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/23.jpg)
23
HISTORICAL REVIEW OF ENROLLMENT, EXPENSES AND STAFFING – 2007-08 THROUGH 2011-2012
![Page 24: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/24.jpg)
24
BUDGET PROCESS AND FUTURE PLANNING
![Page 25: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/25.jpg)
25
ACCOUNTABILITY BUDGET PROCESS APPROACHES
Incremental, Zero-Based, and Program Budgeting Incremental: compare previous year budget as a
basis for incremental amounts to be added or reduced to the new year’s budget
Zero-Based: each line item of the budget is built from zero and must be approved rather than only approving changes to the line items
Program: review individual programs or functional activities independently of the overall budget to determine its fiscal needs
![Page 26: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/26.jpg)
26
BUDGET GOALS
Return on Investment – ROI Marketing Schools Student Achievement Teacher/Staff Retention
Long Term vs. Short Term Funding Needs State Reductions Federal Reductions Building Needs
Avoiding the Funding Cliff Maintaining Fund Balance
![Page 27: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/27.jpg)
27
BUDGET ACCOUNTABILITY
Student Achievement Increase student achievement
Resources (financial, human and capital) Responsible budgeting
Effectiveness and Efficiencies Improve productivity
![Page 28: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/28.jpg)
28
5 YEAR FUND BALANCE SUMMARY – MAINTAINING $4M FUND BALANCE, BOND CONTINGENCY
![Page 29: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/29.jpg)
29
FUND BALANCE AND EXPENSE TRENDWITH STATE CASH FLOW COVERAGE
![Page 30: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/30.jpg)
30
2012-13 BUDGET VARIABLES
Cost Increases Compensation
Increases State Retirement Fuel Cost Enrollment Decline Federal Funding
Decline
Cost Decreases District Health Insurance Integrate Alternative School
with High School Consolidate Primary, ENIS,
JHS into K-8 One principal over Gap and
Cameron
![Page 31: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/31.jpg)
31
2012-13 COMPENSATION INCREASES
![Page 32: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/32.jpg)
32
FUTURE IMPACT AID SPENDING POLICY
M&O Transfer – determined by State Debt Service Payment Override authorization (conceptual) Reserves for future Bond – TBD Current year expenses – TBD
![Page 33: T UBA C ITY F UND B ALANCE A NALYSIS & E XPENDITURE R EVIEW April 30, 2012 1](https://reader031.vdocuments.site/reader031/viewer/2022032706/56649de65503460f94adf96b/html5/thumbnails/33.jpg)
33
FUTURE IMPACT AID SPENDING POLICY