Approved FY2015 Budget
As adopted by the District Governing Board, May 20, 2014
Download as PDF
Navajo County Community College District
Northland Pioneer College
Budget for Fiscal Year 2015
Summary of Budget Data
SCHEDULE A
Increase/Decrease From Budget 2014 To Budget 2015 |
||||||||
Budget 2015 |
Budget 2014 |
Amount | % | |||||
I. CURRENT GENERAL AND PLANT FUNDS | ||||||||
A. Expenditures: | ||||||||
Current General Fund | $25,827,253 | $25,432,135 | $395,118 | 1.6% | ||||
Unexpended Plant Fund | 7,775,400 | 12,199,300 | (4,423,900) | -36.3% | ||||
Retirement of Indebtedness Plant Fund | -0- | -0- | -0- | -0- | ||||
TOTAL | $33,602,653 | $37,631,435 | $(4,028,782) | -10.7% | ||||
B. Expenditures Per Full-Time Student Equivalent (FTSE): | ||||||||
Current General Fund | $12,914/FTSE | $11,560/FTSE | $1,354/FTSE | 11.7% | ||||
Unexpended Plant Fund | $3,888/FTSE | $5,545/FTSE | $(1,657)/FTSE | -29.9% | ||||
Projected FTSE Count | 2,000 | 2,200 | ||||||
II. TOTAL OF ALL FUNDS ESTIMATED PERSONNEL COMPENSATION | ||||||||
Employee Salaries and Hourly Costs | $14,555,000 | $14,006,000 | $549,000 | 3.9% | ||||
Retirement Costs | 1,579,000 | 1,623,000 | (44,000) | -2.7% | ||||
Healthcare Costs | 1,528,000 | 1,443,000 | 85,000 | 5.9% | ||||
Other Benefit Costs | 1,337,000 | 1,310,000 | 27,000 | 2.1% | ||||
TOTAL | $18,999,000 | $18,382,000 | $617,000 | 3.4% | ||||
III. SUMMARY OF PRIMARY AND SECONDARY PROPERTY TAX LEVIES AND RATES | ||||||||
A. Amount Levied: | ||||||||
Primary Tax Levy | $14,035,753 | $13,341,335 | $694,418 | 5.2% | ||||
Secondary Tax Levy | -0- | -0- | -0- | -0- | ||||
TOTAL LEVY | $14,035,753 | $13,341,335 | $694,418 | 5.2% | ||||
B. Rates per $100 Net Assessed Valuation: | ||||||||
Primary Tax Rate | 1.6610 | 1.4769 | 0.1841 | 12.5% | ||||
Secondary Tax Rate | -0- | -0- | -0- | -0- | ||||
TOTAL RATE | 1.6610 | 1.4769 | 0.1841 | 12.5% | ||||
IV. MAXIMUM ALLOWABLE PRIMARY TAX LEVY FOR FISCAL YEAR 2015 PURSUANT TO A.R.S. §42-17051 | $14,035,753 | |||||||
V. AMOUNT RECEIVED FROM PRIMARY PROPERTY TAXES IN FISCAL YEAR 2014 IN EXCESS OF THE MAXIMUM ALLOWABLE AMOUNT AS CALCULATED PURSUANT TO A.R.S. §42-17051 | -0- |
Navajo County Community College District
Northland Pioneer College
Budget for Fiscal Year 2015
Resources
SCHEDULE B
Current Funds | Plant Funds | Other Funds 2015 | Total All Funds 2015 | Total All Funds 2014 | % Increase/ Decrease |
||||||||
General Fund 2015 |
Restricted Fund 2015 |
Auxiliary Fund 2015 |
Unexpended Plant Fund 2015 |
Retirement of Indebtedness 2015 |
|||||||||
BEGINNING BALANCES – July 1* | |||||||||||||
Restricted | $700,000 | $700,000 | $700,000 | -3.2% | |||||||||
Unrestricted | $32,000,000 | $900,000 | $13,400,000 | $46,300,000 | $42,654,000 | 8.5% | |||||||
Total Beginning Balances | $32,000,000 | $1,600,000 | $13,400,000 | $47,000,000 | $43,354,000 | 8.4% | |||||||
REVENUES AND OTHER INFLOWS | |||||||||||||
Student Tuition and Fees | |||||||||||||
General Tuition | $2,700,000 | $2,700,000 | $3,500,000 | -8.6% | |||||||||
Out-of-District Tuition | |||||||||||||
Out-of-State Tuition | 100,000 | 100,000 | 100,000 | ||||||||||
Student Fees | 700,000 | 700,000 | 700,000 | ||||||||||
Tuition and Fee Remissions or Waivers |
1,000,000 | 1,000,000 | 1,000,000 | ||||||||||
State Appropriations | |||||||||||||
Maintenance Support | 1,618,200 | 1,618,200 | 1,646,600 | -1.7% | |||||||||
Equalization Aid | 5,283,300 | 5,283,300 | 5,514,200 | -4.2% | |||||||||
Capital Support | 375,400 | 375,400 | 199,300 | 88.4% | |||||||||
Property Taxes | |||||||||||||
Primary Tax Levy | 14,035,753 | 14,035,753 | 13,341,335 | 5.2% | |||||||||
Secondary Tax Levy | |||||||||||||
Gifts, Grants, and Contracts | 1,800,000 | 6,000,000 | 7,800,000 | 7,600,000 | 2.6% | ||||||||
Sales and Services | |||||||||||||
Investment Income | 140,000 | 140,000 | 125,000 | 12.0% | |||||||||
State Shared Sales Tax | 400,000 | 400,000 | 400,000 | ||||||||||
Other Revenues | 200,000 | 500,000 | 700,000 | 606,000 | 15.5% | ||||||||
Proceeds from Sale of Bonds | |||||||||||||
Total Revenues and Other Inflows | $27,577,253 | $6,400,000 | $500,000 | $375,400 | $34,852,653 | $34,187,435 | 1.9% | ||||||
Transfers | |||||||||||||
Transfers In | 600,000 | 150,000 | 2,000,000 | 2,750,000 | 2,750,000 | ||||||||
(Transfers Out) | (2,750,000) | (2,750,000) | (2,750,000) | ||||||||||
Total Transfers | ($2,750,000) | $600,000 | $150,000 | $2,000,000 | |||||||||
Less: | |||||||||||||
Governing Board Designations | (18,086,373) | (1,600,000) | (19,686,373) | (27,955,700) | -29.6% | ||||||||
Policy 1924 – Cash Reserve | (12,913,627) | (12,913,627) | |||||||||||
Policy 1926 – Future Capital Reserve | (8,000,000) | (8,000,000) | |||||||||||
Total Resources Available for Budget Year | $25,827,253 | $7,000,000 | $650,000 | $7,775,400 | $41,252,653 | $49,585,735 | -16.8% |
* These amounts exclude amounts not in spendable form (i.e., prepaids, inventories, and capital assets) or amounts legally or contractually required to be maintained intact.
Navajo County Community College District
Northland Pioneer College
Budget for Fiscal Year 2015
Expenditures and Other Outflows
SCHEDULE C
Current Funds | Plant Funds | Other Funds 2015 | Total All Funds 2015 | Total All Funds 2014 | % Increase/ Decrease |
||||||||
General Fund 2015 |
Restricted Fund 2015 |
Auxiliary Fund 2015 |
Unexpended Plant Fund 2015 |
Retirement of Indebtedness 2015 |
|||||||||
TOTAL RESOURCES AVAILABLE FOR THE BUDGET YEAR (FROM SCHEDULE B) | $25,827,253 | $7,000,000 | $650,000 | $7,775,400 | $41,252,653 | $49,585,735 | -16.8% | ||||||
EXPENDITURES AND OTHER OUTFLOWS | |||||||||||||
Instruction | 10,042,781 | 1,700,000 | 445,000 | 12,187,781 | 11,876,028 | 2.6% | |||||||
Public Service | 20,000 | 20,000 | 10,000 | 100% | |||||||||
Academic Support | 1,124,279 | 1,124,279 | 1,120,690 | 0.3% | |||||||||
Student Services | 1,775,677 | 650,000 | 2,425,677 | 2,290,285 | 5.9% | ||||||||
Institutional Support (Administration) | 9,167,951 | 30,000 | 9,197,951 | 9,302,670 | -1.1% | ||||||||
Operation and Maintenance of Plant | 1,650,068 | 1,650,068 | 1,747,689 | -5.6% | |||||||||
Scholarships | 614,625 | 4,600,000 | 5,214,625 | 4,882,625 | 6.8% | ||||||||
Auxiliary Enterprises | 205,000 | 205,000 | 234,000 | -12.4% | |||||||||
Capital Assets | 17,775,400 | 7,775,400 | 12,199,300 | -36.3% | |||||||||
Debt Service - General Obligation Bonds | |||||||||||||
Debt Service – Other Long-Term Debt | |||||||||||||
Other Expenditures | |||||||||||||
Contingency | 1,451,872 | 1,451,872 | 1,524,148 | -4.7% | |||||||||
Total Expenditures and Other Outflows | $25,827,253 | $7,000,000 | $650,000 | $7,7754300 | $41,252,653 | $45,187,435 | -8.7% |