FY 07/08 3rd Interim

1

• FY 07/08 3rd Interim
• May 27, 2008

2
Changes from 2nd Interim to Projected Year Totals
Unrestricted Restricted Combined
Revenues 2nd Interim New/Revised One Time FY07/08 Projected Year Totals 62,681,596 595,060 115,383 63,392,039 22,601,435 149,356 514,741 23,265,532 85,283,031 744,416 630,124 86,657,571
Expenditures 2nd Interim Special Education New/Revised One Time Net Adjustments FY07/08 Projected Year Totals 52,695,968 - - - (134,799) 52,561,169 35,703,988 301,286 151,218 514,741 (53,521) 36,617,712 88,399,956 301,286 151,218 514,741 (188,320) 89,178,881
3
Changes from 2nd Interim to Projected Year Totals
Unrestricted Restricted Combined
Other Sources/(Uses) 2nd Interim Net Adjustments FY07/08 Projected Year Totals (7,947,306) (301,286) (8,248,592) 7,511,400 301,712 7,813,112 (435,906) 426 (435,480)
Net Increase (Decrease) in Fund Balance Beginning Balance Ending Balance 2,582,278 2,074,863 4,657,141 (5,539,068) 5,539,068 - (2,956,790) 7,613,931 4,657,141
4
Components of Fund Balance
Unrestricted Restricted Combined
Ending Fund Balance Revolving Cash Legally Restricted For Economic Uncertainties Other Designation Mandate Set Aside Other Designation P2 ADA Available Unrestricted Reserve 4,657,141 50,000 - 2,688,722 1,080,000 - 838,419 - - - - - - - 4,657,141 50,000 - 2,688,722 1,080,000 - 838,419
5
Multi-Year Projections Major Assumptions
Categories 2006-2007 2007-2008 2008-2009 2009-2010
Enrollment and ADA
District Enrollment (CBEDS) 9,912 9,954 9,799 9,717
District ADA Projected P2 ADA 9,516 9,607 9,397 9,342
District ADA Funded P2 ADA 9,516 9,607 9,607 9,397
Revenue
Revenue Limit COLA 5.92 4.53 4.94 3.00
Revenue Limit Deficits 0 0 6.99 6.99
Equalization Aid Per ADA 86.88 - - -
Base Revenue Limit 5,525 5,777 5,641 5,824
Federal COLA 0 0 0 0
Other State COLA 5.92 4.53 (6.5) 3.00
Mandate Reimbursement 1.33M - - -
6
Multi-Year Projections Major Assumptions
Categories 2006-2007 2007-2008 2008-2009 2009-2010
Expenditures
Step and Column Salary Increases 0.83M 0.83M 0.83M 0.83M
FY05/06 Negotiated Salary Increase (4.7) 5.1M 2.5M 2.5M 2.5M
FY07/08 Negotiated Salary Increase (2.0) - 0.8M 1.1M 1.1M
FY08/09 Negotiated Salary Increase (4.0) - - 1.9M 2.2M
Special Education Contribution 4.8M 6.0M 6.8M 7.3M
Growth in Special Education Contribution 1.2M 1.2M 0.8M 0.50M
Inflationary Increase - CPI 3.4 3.2 2.7 2.5
Indirect Cost Rate 2.93 2.84 3.22 3.22
Spending Reductions and Reallocations 0.8M 1.4M 1.5M 2.5M
Fund Balance
Mandate Reimbursement Set Aside - 1.08M - -
7
Multi-Year Projections
Categories 2006-2007 2007-2008 2008-2009 2009-2010
REVENUES      
Revenue Limit Sources 53,841,719 56,245,598 54,939,495 55,438,547
Federal Revenues 5,234,677 5,886,285 5,875,441 5,875,441
Other State Revenues 15,525,256 14,362,718 13,567,237 13,925,608
Other Local Income 9,967,270 10,162,970 9,157,516 9,157,516
Total Revenues 84,568,921 86,657,571 83,539,689 84,397,112
EXPENDITURES
Salaries Benefits 66,452,044 67,513,546 69,727,124 70,568,686
Books/Supplies Outlay 2,612,890 7,897,805 2,260,870 2,161,433
Services Operating Expenses 9,384,991 12,209,220 11,219,303 11,980,180
Other Outgo Transfers 2,251,760 1,558,310 1,558,310 1,558,310
Total Expenditures 80,701,685 89,178,881 84,765,606 86,268,609
Other Sources (Uses) (579,249) (435,480) (325,480) (325,480)
Net Inc/Dec in Fund Balance 3,287,987 (2,956,790) (1,551,398) (2,196,977)
BEGINNING BALANCE 4,378,028 7,613,931 4,657,141 3,105,743
ENDING BALANCE 7,666,016 4,657,141 3,105,743 908,767
The FY07/08 Beginning Fund Balance has been
adjusted by (52,085) to transfer restricted
funds to appropriate funds.
8
Components of Fund Balance
FY06/07 Actuals FY07/08 Projection FY08/09 Projection FY09/10 Projection
Ending Fund Balance 7,666,016 4,657,141 3,105,743 908,767
Revolving Cash 50,000 50,000 50,000 50,000
For Economic Uncertainties 2,438,428 2,688,722 2,556,323 2,525,882
Legally Restricted Balance 5,591,153 - - -
For Other Designations
Mandate Cost Reimbursement - 1,080,000 - -
P2 ADA - - - -
Spending Reductions - - - (2,517,700)
Available Unrestricted Reserve (413,565) 838,419 499,420 850,584
The FY07/08 Beginning Fund Balance has been
adjusted by (52,085) to transfer restricted
funds to appropriate funds.
9
Outstanding Issues that Could Impact the Budget
and MYP

• FY08/09 Budget Act
• Special Education
• Transportation
• Other Post Employment Benefits (OPEB)
• Measure H Parcel Tax

10
Food and Nutrition ServicesMulti-Year Projections
Categories 2007-2008 2008-2009 2009-2010
MAJOR ASSUMPTIONS
Lunch Reimbursement Rates
Federal
Free 2.24 2.24 2.25
Reduced 1.84 1.84 1.85
Paid 0.25 0.25 0.25
State Free Reduced Only 0.2195 0.2195 0.2295
Commodities Dollars Meals for Needy Served 112K 414,024 120K 427,063 125K 447,210
Capital Improvements 58K 45K 60K
Stores 94K 60K 60K

11
Food and Nutrition ServicesMulti-Year Projections
Categories 2007-2008 2008-2009 2009-2010
REVENUES
Federal Revenues 1,097,263 1,044,960 1,087,127
Other State Revenues 100,842 103,740 113,163
Other Local Income 631,895 784,997 784,712
Total Revenues 1,830,000 1,933,697 1,985,002
EXPENDITURES
Salaries Benefits 1,113,395 1,142,199 1,165,043
Food and Supplies 696,455 755,923 775,000
Services Operating Expenses 30,992 20,000 20,000
Capital Outlay 57,544 60,000 60,000
Stores (60,000) (60,000) (60,000)
Other Outgo Transfers 59,951 61,208 61,992
Total Expenditures 1,898,337 1,979,330 2,022,035
Other Sources (Uses) - - -
Net Inc/Dec in Fund Balance (68,337) (45,633) (37,033)
BEGINNING BALANCE 184,474 116,137 70,504
ENDING BALANCE 116,137 70,504 33,471