2014 BUDGET Budget Hearing: October 14, 2013 Budget Adoption: October 28, 2013.
2013-14 Board of Trustees Budget Workshop June 19, 2013 1.
-
Upload
jadyn-went -
Category
Documents
-
view
213 -
download
0
Transcript of 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.
![Page 1: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/1.jpg)
2013-14 Board of Trustees Budget Workshop
June 19, 2013
1
![Page 2: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/2.jpg)
Mission, Vision and ValuesAdopted by Board of Trustees, October 2012
MissionMissionHillsborough Community college delivers teaching and
learning opportunities that empower students to achieve their educational goals and become contributing members
of the local community and a global society.
Hillsborough Community College will excel in proactively responding to the evolving educational needs of our students, staff, workforce, and community through
assessment and continuous improvement.
Vision
2
![Page 3: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/3.jpg)
Mission, Vision and ValuesAdopted by Board of Trustees, October 2012
Values
• Student Success• Community Service• Diversity and Inclusion• Sustainability• Integrity• Innovation• Accountability• Professional Development
3
![Page 4: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/4.jpg)
Funding Trends, Florida College System
4
![Page 5: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/5.jpg)
5
![Page 6: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/6.jpg)
6
![Page 7: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/7.jpg)
The Florida College System Program Fund Appropriations by Source Lower and Upper Levels Combined
![Page 8: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/8.jpg)
The Florida College System Program Fund Appropriations per FTE Lower and Upper Levels Combined
![Page 9: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/9.jpg)
9
The Florida College System Comparison of FTE to State Funding per FTE, Lower and Upper Level Combined
![Page 10: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/10.jpg)
10
![Page 11: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/11.jpg)
Florida College System, State & Student Share of Operating Budgets
![Page 12: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/12.jpg)
Hillsborough Community College
2013-14 Budget Parameters
12
![Page 13: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/13.jpg)
ASSUMPTIONS FOR HCC’S 2013-14 BUDGET PLANNING
• No Increases in Tuition & Across-the-Board* Fees
• Assume 3% Enrollment Decline• Consider 3% salary adjustments• Inflationary adjustments to current
expenses *Two User Fees Recommended, Pay-for-Print and Textbook Rental, non-return of Book
13
![Page 14: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/14.jpg)
HCC State Appropriations
• State Appropriated Funds of $52,640,686, a $4,380,941 increase– Community college Program Funds $42,836,763– Lottery Funds
$9,803,923
• Funds for Construction & Renovation Needs $2,049,692
14
![Page 15: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/15.jpg)
![Page 16: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/16.jpg)
Funding Inequities
• 17 colleges below 70.35% system average
• Amount to bring all colleges up to a minimum of 70.35% of model funded, $47.4 million
• Amount to bring HCC up to 70.35% of model funded $9.3 million
16
![Page 17: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/17.jpg)
![Page 18: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/18.jpg)
HCC Tuition and Fee Considerations
18
![Page 19: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/19.jpg)
Tuition & Fees, No Changes Proposed for FY 2013-14
2012-13 2013-14 % Change
Tuition $80.45 $80.45 0.0%
Access Fee 0.54 0.54 0.0%
Financial Aid Fee 4.03 4.03 0.0%
Technology Fee 3.91 3.91 0.0%
Student Activity 7.23 7.23 0.0%
Capital Improvement Fee 8.23 8.23 0.0%
Total Resident /Credit Hr $104.39 $104.39 0.0%
19
![Page 20: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/20.jpg)
Proposed Tuition & Fees Compared to Authorized Maximum
2013-14Proposed
Maximum Authorized % Change
Tuition $80.45 $82.78 2.9%
Access Fee* 0.54 0.54 0.0%
Financial Aid Fee 4.03 4.14 2.7%
Technology Fee 3.91 4.14 5.9%
Student Activity 7.23 8.26 14.3%
Capital Improvement Fee 8.23 10.23 24.3%
Total Resident /Credit Hr $104.39 $110.09 5.46%
20*Access Fee Amount can be established by Board of Trustees.
![Page 21: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/21.jpg)
User Fees, Recommendation #1Pay for Print
PROPOSED FEES JUSTIFICATION
Single-Sided Black & White $0.10 Color $0.35
Double-Sided Black & White $0.08 Color $0.30
Supports the College’s sustainability initiatives, and also serves to recover costs of paper, toner and equipment leases.
Review of other schools identified that recommended charges are within ranges for similar pay-for-print programs.
21
![Page 22: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/22.jpg)
User Fees, Recommendation #2Textbook Rentals, Non-return of Book
PROPOSED FEE JUSTIFICATION
$20 for Non-Return of Rented Textbook
The Bookstore is instituting a textbook rental program. Textbooks can be rented for 50% of current retail price. If student fails to return the textbook at semester end, the student will be charged for the difference between rental and retail price, plus a $20 fee for processing costs related to recovery.
22
![Page 23: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/23.jpg)
Legislative Hot Topics• Dual Enrollment• Incentive Funding for Certain Industry
Certifications• Future Performance Funding• Developmental Education• Fund Balances: New Data Request
23
![Page 24: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/24.jpg)
Dual Enrollment
24
![Page 25: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/25.jpg)
Change to Dual Enrollment
• Senate Bill 1514 requires school districts to pay the standard tuition per credit hour (now $71.98) for courses taken by dual enrollment students on a college campus.
• Requires school districts to reimburse colleges for instructional costs when sections are taught at the high school.
25
![Page 26: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/26.jpg)
HCC Dual EnrollmentPublic High Schools Private High Schools Home Schooled
HeadcountCredit Hours Headcount
Credit Hours Headcount
Credit Hours
On HCC Campus
839 5,546 98 727 61 809
@ High School
1,365 6,078 74 727 0 0
TOTALS 2,204 11,624 172 1,454 61 809
Reporting Periods: Fall 2012, Spring 2013 (NOTE: Colleges are not to charge school districts for Summer Dual Enrollment credits)
26
![Page 27: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/27.jpg)
Potential Revenue Return
• The standard tuition rate is currently $71.98 per credit hour.
• Cannot bill for Summer semester credits.• Assuming 2012-13 Fall & Spring
Enrollments, Potential Additional Revenue to HCC = $451,530.
27
![Page 28: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/28.jpg)
Potential Cost Reimbursement
• HCC offered 141 sections taught at high schools.
• Approximate reimbursement for instructional costs = $248,000.
28
![Page 29: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/29.jpg)
Performance Funding for Industry Certifications
29
![Page 30: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/30.jpg)
Industry Certifications
• SB 1076 appropriated $5,000,000 for Performance Based Incentives for industry certifications in 2013-14
• Colleges may earn bonus funding ($1,000 per certification) when students obtain certain industry certifications.
30
![Page 31: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/31.jpg)
Industry Certifications Identified for FY 2013-14
• Automotive service technology• Cyber security• Cloud virtualization technology• Advanced manufacturing• Welding• Federal Aviation Administration airframe
mechanics• Pharmacy technician• Heating, ventilation and air-conditioning techs
31
![Page 32: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/32.jpg)
Performance Funding for Florida College System
32
![Page 33: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/33.jpg)
Performance Funding• Requires that by October 31, 2013, State Board
of Education recommends methodology to distribute performance funding based upon percentage of graduates employed or enrolled in further education, average wages of employed graduates, and average cost of graduate.
• No Funding provided for FY 2013-14
33
![Page 34: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/34.jpg)
Developmental EducationSB 1720
34
![Page 35: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/35.jpg)
Developmental Education• SB 1720 includes Developmental
Education Reforms to affect Advising, Testing & Placement, Curriculum & Instruction, Implementation and Reporting
• No Funding Reductions in FY 2013-14 due to Developmental Education Changes.
35
![Page 36: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/36.jpg)
Developmental Education
• Each Florida College System institution board of trustees shall develop a plan to implement the developmental education strategies defined in s. 1008.02 and rules established by the State Board of Education. The plan must be submitted to the Chancellor of the Florida College System for approval no later than March 1, 2014, for implementation no later than the fall semester 2014.
36
![Page 37: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/37.jpg)
HCC Enrollment & Budget Trend Data
37
![Page 38: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/38.jpg)
Review of HCC 2012-13 Enrollment
Planned for 5% enrollment decline:• Fall 2012 -1.9%
• Spring 2013 -4.4%
• Summer 2013 -6.3%
Projected FTE Enrollment (UNOFFICIAL)
-5.7%38
![Page 39: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/39.jpg)
HCC Full-time Equivalent (FTE) Enrollment History & Projection
39
2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 Estimated 2012-13
Projected 2013-14
0
5,000
10,000
15,000
20,000
25,000
16,623 16,99818,775
20,88621,771 21,676
20,436 19,823
![Page 40: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/40.jpg)
40
2007/08 2008/09 2009/10 2010/11 2011/12 Estimated 2012/13
Projected 2013/14
$1,000
$1,500
$2,000
$2,500
$3,000
$3,500
$3,153
$2,652
$2,186$2,254
$2,219
$2,362 $2,656
$1,969$2,098
$2,371
$2,576$2,710
$2,844 $2,852
State Aid Per FTE
Tuition Per FTE
Note: State Aid for 2009/10 and 2010/11 does not include Federal pass-through Fiscal Stabi -lization Funding per FTE of approximately $190.
HCC State Aid vs. Student Tuition Revenue per Full-time Equivalent Student (FTE)
![Page 41: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/41.jpg)
41
State Approriations Student Fees Other Sources0.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
51.2%
44.9%
3.8%
48.0%49.0%
3.0%
43.9%
53.9%
2.2%
44.3%
53.4%
2.3%
47.2%
50.6%
2.2%
HCC Revenue Trends, % of OperatingBudget, 2009-10 to 2013-14
FY 2009/10
FY 2010/11
FY 2011/12
FY 2012/13
FY2013/14
![Page 42: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/42.jpg)
42
Instruction Public Service Academic Sup-port
Staff/Program Development
Student Sup-port
Institutional Support
Plant Opera-tions
Student Aid Transfers, Con-tingencies, Etc.
FY 2009/10 43717938 324355 6638307 547634 10209715 20794694 14506068 411682.61 2468620
FY 2010/11 47140201 375154 7361892 681302 11052855 20867805 15490227 474601 1314937
FY 2011/12 47246484.38 423737.17 7310349.09 720803.12 10933356.38 23516401.81 17745844.4 476337.76 3777931.46
2,500,000
7,500,000
12,500,000
17,500,000
22,500,000
27,500,000
32,500,000
37,500,000
42,500,000
47,500,000
HCC Expenditures by Function
![Page 43: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/43.jpg)
Renovation and Maintenance Needs
43
![Page 44: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/44.jpg)
Prior to 1970 1970 to 1979 1980 to 1989 1990 to 1999 2000 to 2009 2010 or Newer0
100,000
200,000
300,000
400,000
500,000
600,000
101,607
435,600
307,561
505,511
226,909
76,960
Age of HCC's Square FootageSq
uare
Foo
tage
Add
ed p
er D
ecad
e
44
![Page 45: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/45.jpg)
General Renovation Needs
• FY 2012-13 Sum-of-the-Digit Appropriation (for minor maintenance) = $264,542, or ≈$0.16 per square foot.
• Proposed for FY 2013-14 Sum-of-the-Digit Appropriation = $2,049,692, or ≈ $1.24 per square foot.
45
![Page 46: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/46.jpg)
46
2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14
General Renovations 1913020 2656764 2383079 949018 1709644 708230 0 0
Sum of the Digits 635295 772876 523902 506643 850511 252329 264542 2049692
$250,000
$750,000
$1,250,000
$1,750,000
$2,250,000
$2,750,000
$3,250,000
$3,750,000
PECO Funding to HCC for General Renovation/Remodeling + Sum-of-the-Digits, 2006-07 to 2013-14
![Page 47: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/47.jpg)
Revenue Projection, 2013-14$ Change
Increase in State Appropriations $4,380,941
Enrollment Decline, 3% Drop Budgeted ($1,580,872)
Other Revenues ($112,698)
Net Reduction in Operating Funds Available $2,687,371
![Page 48: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/48.jpg)
Cost of Business Increases$ Change
Custodial Services Contractual Increase $95,500
Title V Grant Obligation 38,437
Employee Health Benefits & Retirement Rate 2,133,740
Full-time Salary/Wage increases 1,318,950
Estimated Increases, Terminal Pay 100,000
Additional Adjunct Faculty (primarily Allied Health) 174,833
Call Center, Increase in Funding from Unrestricted Funds
$27,380
![Page 49: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/49.jpg)
Cost of Business Increases (Cont’d)$ Change
Apprenticeship Contracts, Enrollment 31,635
Technical Support, State Reporting Project 71,000
Additional Public Safety Costs 84,250
New 911 Public Safety Telecommunications Program 21,026
Repairs & Maintenance of Facilities 829,397
Materials & Supplies 284,873
General Liability Insurance Premiums 51,839
![Page 50: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/50.jpg)
Cost of Business Increases (Cont’d)$ Change
Additional Funding, Disability Services 200,000
Information Technology, Software Licenses 244,997
Total Estimated Cost of Business Increases $5,687,857
Funding Gap (Deficit) Before Reductions/Cost Savings
($3,000,486)
![Page 51: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/51.jpg)
Funding Reductions from 2012-13 Budgeted Amounts
$ Change
Reductions in District Offices Administrative Budgets $337,864
Grant Matching Funds 200,000
Professional Fees 209,263
Utilities- Sustainability and Energy Savings initiatives 201,713
Other Services 279,179
Corporate and Continuing Education 292,690
![Page 52: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/52.jpg)
Funding Reductions from 2012-13 Budgeted Amounts
$ Change
Other Current Expenses $413,938
Capital Outlay Budget 65,839
Transfer to Plant Fund 1,000,000
Total Expense Reductions $3,000,486
![Page 53: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/53.jpg)
53
Stu-dent Tu-
ition & Fees; 56533629; 51%
State Sup-port;
52640686; 47%
Other Revenue; 2428136; 2%
Proposed FY2013-2014 Operating Revenue
$111,602,451
![Page 54: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/54.jpg)
54
Per-son-nel
Cost 78979164 71%
Cur-rent Ex-
penses
30296626 27%
Capital Outlay 2326661 2%
Proposed FY 2013-14 Operating Expenditures$111,602,451
![Page 55: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/55.jpg)
Fund Balance Trends & Projection
Unallocated Fund Balance as of: Amount
Fund Balance as % of Available Funds
June 30, 2010 $11,157,037 9.39%June 30, 2011 $15,573,008 11.93%June 30, 2012 $11,851,444 8.73%
June 30, 2013 (Projected) $9,845,621 7.48%
June 30, 2014 (Proposed) $9,845,621 7.68%
Minimum recommended fund balance by the State is 5.1% of Available Funds
![Page 56: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/56.jpg)
Fund Reserves & Board Designated Funds
Estimated Reserve for Encumbrances $2,300,000Budget Stabilization* $4,500,000
Total Reserves & Board Designated Funds
Combining Board Designated and Unallocated Fund Balance Brings June 2014 Fund Balance Projection to 10.88%.
$6,800,000
*Budget Stabilization to offset effects of potential enrollment declines, natural disasters, and other economic uncertainties.
![Page 57: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/57.jpg)
Review of Other Funds
57
![Page 58: 2013-14 Board of Trustees Budget Workshop June 19, 2013 1.](https://reader030.fdocuments.in/reader030/viewer/2022032517/56649cac5503460f9496e09f/html5/thumbnails/58.jpg)
Questions?
58