1 / 5

I daho Fiscal Officers Meeting July 31, 2013

I daho Fiscal Officers Meeting July 31, 2013. General Fund Review Paul Headlee LSO, Budget & Policy Analysis. Fiscal Year 2013 Rev Growth 2.7% Est.; 6.3% Actual. Actuals $99,604,800 1,816,100 37,632,000 2,657,974,000 (6,000,000) 98,308,100 2,750,282,100 2,889,335,000 (6,390,700)

odina
Télécharger la présentation

I daho Fiscal Officers Meeting July 31, 2013

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Idaho Fiscal Officers MeetingJuly 31, 2013 General Fund Review Paul Headlee LSO, Budget & Policy Analysis

  2. Fiscal Year 2013Rev Growth 2.7% Est.; 6.3% Actual Actuals $99,604,800 1,816,100 37,632,000 2,657,974,000 (6,000,000) 98,308,100 2,750,282,100 2,889,335,000 (6,390,700) (700,000) (25,877,100) (85,392,200) 2,014,900 3,033,300 545,600 (112,766,200) 2,702,105,700 50,492,500 (52,477,100) (3,505,200) 2,696,615,900 $79,952,900 REVENUE: 1. Beginning Balance 2. Cash Reversion H&W/SILC/Judicial 3. Carryover H&W – Coop Welfare GF 4. DFM Revised Estimate 2.7% 5. H1 Tax Conformity for Capital Deprec. 6. Revenue Surplus 7. REVENUE 8. TOTAL REVENUE & BEG BALANCE TRANSFERS: 9. Deficiency Warrants 10. 2012 Legislative Session Transfers 11. Budget Stabilization Fund I.C. §57-814 12. H345 Budget Stabilization Fund 13. S1196 Consumer Protection Fund AG 14. H615 Cat Hlth Care Fund (2012 Session) 15. Cancelled Encumbrances/Misc. Adjustments 16. NET TRANSFERS APPROPRIATIONS: 17. FY 2013 Original Appropriations 18. Reappropriations / Supplementals 19. Rescissions 20. Reversions /Receipts to Appropriation 21. TOTAL APPROPRIATION 22. ESTIMATED ENDING BALANCE Sine Die $99,604,800 1,816,100 37,632,000 2,657,974,000 (6,000,000) 0 2,651,974,000 2,791,026,900 (6,390,700) (700,000) (25,877,100) 0 2,014,900 0 0 (30,952,900) 2,702,105,700 50,492,500 (52,477,100) 0 2,700,121,100 $59,952,900 Difference 98,308,100 98,308,100 98,308,100 (85,392,200) 3,033,300 545,600 (81,813,300) (3,505,200) (3,505,200) $20,000,000

  3. Fiscal Year 2014 5.3% Est. Revenue Growth • Sine Die • $59,952,900 • 2,799,105,000 • (24,052,500) • 2,835,005,400 • (3,000,000) • 0 • 0 • (3,000,000) • 2,781,023,800 • $50,981,600 REVENUE: 1. Estimated Beginning Balance 2. DFM Original Rev Estimate 5.3% 3. Impacts of Legislation (.9%) 4. TOTAL REVENUE & BEG BALANCE TRANSFERS: 5. Idaho Opportunity Fund S1174 6. Budget Stabilization Fund §57-814 7. Deficiency Warrants (next session) 8. TOTAL TRANSFERS APPROPRIATIONS: 9. FY 2014 Original Appropriations 10. ESTIMATED ENDING BALANCE Actuals $79,952,900 2,799,105,000 (24,052,500) 2,855,005,400 (3,000,000) (2,375,800) (11,874,900) (17,250,700) 2,781,023,800 $56,730,900 • Difference • $20,000,000 • 20,000,000 • (2,375,800) • (11,874,900) • (14,250,700) • $5,749,300

  4. Gen Fund History The largest five appropriations for agencies make up 84.2% the General Fund, and the largest 13 make up 93.7% of the General Fund.

  5. FY 2012 - 2014 • State Reserve Funds

More Related