lansing central school district budget update february 14, 2011 dr. stephen l. grimm, superintendent...
TRANSCRIPT
Lansing Central School DistrictBudget Update
February 14, 2011
Dr. Stephen L. Grimm, Superintendent Ms. Mary June King, Business Administrator
GENERAL SUPPORT• Board of Education: $13,600– Board, District clerk, District Meeting
• Office of Chief School Administrator: $220,901• Finance: $398,887– Business Administration, Auditing, Treasurer, Tax
Collector, Purchasing
• Staff: $169,621– Legal, Personnel, Records Management, Public
Information and Services
GENERAL SUPPORT, CONT’D
• Central Services: $1,792,686– Operation of Plant, Maintenance of Plant, Central
Printing & Mailing, Central Data Processing
• Special Items: $413,800– Insurance, Dues, Refunds, BOCES Admin Charges,
consultant fees
TOTAL GENERAL SUPPORT: $3,009,495
GENERAL SUPPORT2010-2011 2011-2012 % CHANGE
Board of Education $ 11,206 $ 14,118 25.99%
Office of Chief Administrator $ 211,465 $ 219,604 3.84%
Finance $382,542 $ 377,457 -1.33%
Staff $ 162,820 $188,894 16.01%
Central Services $ 1,747,448 $ 1,784,672 2.13%
Special Items $ 393,854 $ 420,766 6.83%
TOTALS $2,909,354 $3,005,511 3.31%
% OF BUDGET 11.93% 11.48%
OPERATIONS & MAINTENANCE• Energy Performance Contract:– Guaranteed Savings = $ 249,469• $236,000 was built in to the 2010-2011 budget
preparation. No modification in 2011-2012 budget.
• Energy Management Services:– Projected cost = $ 12,233 (w/aid)/$ 20,285 (w/o)– Projected Savings = $60,160
• All other codes are held constant or increased only as much as contractual obligations indicate (salaries)
OPERATIONS AND MAINTENANCE2010-2011 2011-2012 % CHANGE
SALARIES $ 562,967 $ 575,566 2.24 %
BENEFITS $ 217,156 $ 280,308 29.1 %
EQUIPMENT $ 38,500 $ 38,500 0 %
CONTRACTUAL $ 171,600 $ 171,600 0 %
M & S $ 119,000 $ 119,000 0 %
GAS & ELECTRIC $ 484,300 $ 484,300 0 %
WATER $ 42,000 $ 42,000 0 %
BOCES $ 82,953 $ 103,143 24.45 %
TOTALS $ 1,718,476 $ 1,814,417 5.58 %
% OF BUDGET 7.05 % 6.93 %
TECHNOLOGY• INCREASES IN BOCES: – Network Specialist from .3 to .5– NEW technology purchase proposals not included
in this projected budget• DECREASES IN STATE AID AMOUNTS– Result of decreasing student enrollment
• IMPROVED TRACKING OF EXPENSES– Tech Director involved in all software/hardware
purchases– Budget codes increased to include building
identification for cost tracking
TECHNOLOGY2010-2011 2011-2012 % CHANGE
SALARIES $ 97,973 $ 96,140 - 1.87 %
NYS-AID SOFTWARE $ 18,500 $ 18,365 -0.73 %
NYS-AID HARDWARE $ 16,824 $ 15,906 -0.55 %
CONTRACTUAL $ 17,425 $ 17,425 0 %
M & S $ 15,000 $ 15,000 0 %
BOCES $ 401,488 $ 413,638 3.03 %
TOTALS $ 567,210 $ 576,474 1.63 %
% OF BUDGET 2.33 % 2.2 %
TRANSPORTATION• SAVINGS IN CURRENT YEAR– Projected savings of $80,000 in excess of budgeted savings
• DEBT SERVICE CONSIDERATIONS– Debt service projections on 1/24/11 did not include new
bus purchase. – $ 55,000 set to ‘fall off’ the debt service this year. Stable
replacement would allow for estimated $275,000 purchasing power. 2 Buses will be around $200,000; 3 buses will be around $300,000
– Governor’s proposal has 10-year minimum age for aidable replacement purchases.
TRANSPORTATION
• THIS SLIDE WILL HAVE THE BUS REPLACEMENT SPREADSHEET. IT IS BEING UPDATED BY THE HEAD BUS DRIVER. I WILL FORWARD ELECTRONICALLY TO BOE MEMBERS PRIOR TO THE WEEKEND.
TRANSPORTATION2010-2011 2011-2012 % CHANGE
SALARIES $ 712,763 $ 648,215 - 9.06 %
BENEFITS $ 244,946 $ 295,489 20.63 %
EQUIPMENT $ 21,500 $ 21,500 0 %
CONTRACTUAL $ 63,350 $ 65,500 3.39 %
GAS & DIESEL $ 123,375 $ 123,375 0 %
UTILITIES $ 28,050 $ 28,050 0 %
M & S $ 80,280 $ 80,280 0 %
BOCES $ 8,298 $ 8,440 1.71 %
TOTALS $ 1,282,562 $ 1,279,849 -0.21 %
% OF BUDGET 5.26 % 4.89 %
PROJECTED REVENUE GAP
Revenue Source
Anticipated 2010-2011
Projected2011-2012
Difference
State Aid $ 6,466,703 $ 6,600,311 $ 133,608
Federal Aid $ 867,389 $ 30,000 $ - 837,389
Miscellaneous $ 1,271,507 $ 497,632 $ - 773,875
PILOTS $ 2,402,400 $ 2,415,700 $ 13,300
Tax Levy $ 13,369,907 $ 13,578,367 $ 208,460
Total $ 24,377,906 $ 23,122,010
Projected Budget/Revenue 2011-2012 Gap: February, 2011
ProjectedFYE12
$25,301,886
923,980
Budget 2010-2011
$24,377,906 $ 2,179,876
1,255,896
Revenue for 2011-2012
$23,122,010
FUND BALANCE PROJECTION
BUDGETED AMOUNT
PROJECTED ACTUAL DIFFERENCE
REVENUES $ 24,377,906 $ 25,046,072 + 668,166
EXPENSES $ 24,377,906 $ 24,153,932 + 223,974
TOTAL PROJECTED FUND BALANCE IN EXCESS OF ALLOWED 4% $ 892,140
REVENUE SHORTFALL SOLUTIONS
• $ 1,764,030 Shortfall contains 2.6% levy increaseFUND/SOURCE $$ TO BE APPROPRIATED
AMOUNT REMAINING IN
FUND
SHORTFALL BALANCE
$2,179,876
10/11 (excess) Fund Balance $ 892,140 $ 970,873 $ 1,287,736
ERS Reserve $ 150,000 $ 452,220 $ 1,137,736
Tax Cert Reserve $ 200,000 $ 200,849 $ 937,736
EBALR $ 200,000 $ 270,480 $ 737,736
Unappropriated FB $ 737,736 $ 233,137 $ 0