2
Maintenance of Facilities to Enhance the Safety
and Learning Environment of Staff and Students.
Continued Support of the New Jersey Evaluation Platforms.
Teachers
Administrators
Professional Development
Enhance the quality of programs for successful learning for students based on the Elementary and Secondary Education Act.
Common Core Standards, State Assessment, Transition to Partnership for Assessment of Readiness for College and Careers (PARCC), MAP
Graduation Rate, College and Career Readiness
3
Unrestricted State Aid – Operating Budget Categorical/Equalization Aid $21,328,565
Restricted State Aid – Grants & Entitlements Preschool Education Aid $ 866,970
Federal Grant Funds IDEA (100% anticipated) $
541,416 NCLB (90% anticipated) $
1,625,362 Race to the Top (Year 4) $
39,318 Perkins (90% anticipated) $
12,422
Debt Service Aid – Repayment of Debt (47.86 % of debt requirement) $ 505,736
Other Revenues Misc. (Interest, Rent, Gate Receipts) $ 93,944 Tuition/Transportation $ 1,037,600 Extraordinary Aid $ 210,000 SEMI (Medicaid Reimbursement) $ 54,638
4
Utilities - Utilities - (Gas, Electric, Phones, Water & Sewer)
6 Buildings – 427,606 sq. ft. of space
- $859,301 Employee Benefit CostEmployee Benefit Cost
(Social Security, Health/ Prescription Coverage,
Pension Contribution, Unused Sick Time and Tuition Reimbursement)
- $5,522,210 Property, Liability and Worker’s Property, Liability and Worker’s
Compensation Insurance premiumsCompensation Insurance premiums-$599,566
5
Transportation cost - $1,921,055Transportation cost - $1,921,055To/From School – Regular $ 1,005,829
To/From School – Special ED $ 743,374
Co-Curricular/Athletics/Extra Runs $ 80,500
Non-Public/Choice $ 29,350
Other $ 62,002
Tuition to other Schools - $2,636,075Tuition to other Schools - $2,636,075Regular Ed (Alternative HS/MS) $ 72,748Special Ed $1,755,666 Special Ed (IDEA Funds) $ 541,416State Facilities $ 119,245SCVTS Regular $ 147,000
6
DISCRETIONARY EXPENSES
Facility Repairs, Maint. & Supplies $ 573,6502%
Instructional Supplies & Materials 3,118,923 8%
TOTAL DISCRETIONARY $ 3,692,573 10%
FIXED EXPENSES
Salaries and Benefits $27,318,624 71%
Out of District Instruction 2,636,075 7%
Transportation 1,921,055 5%Utilities/Insurance/Prof . Serv. 1,610,367
4%Debt Service 1,055,665 3%
TOTAL FIXED $34,541,786 90%
TOTAL 2014-2015 BUDGET $38,234,359 100%
Facility Repairs, Maintenance &
Supplies
Instructional Supplies & Materials
Salaries and Benefits
Out of District Instruction
Transportation
Utilities/Insurance/Professional Services
Debt Service
8
REGULAR INSTRUCTIONAL PROGRAMS -$9,710,913
SPECIAL EDUCATION, BSI, BILINGUAL PROGRAMS - $4,899,284
CO-CURRICULAR/ATHLETIC PROGRAMS -$425,957
REGULAR AND SPECIAL EDUCATION TUITION COSTS - $2,094,659
SUPPORT STUDENT SERVICES -$2,913,567GENERAL SCHOOL, CENTRAL ADMINISTRATION -$3,100,284
OPERATION, MAINTENANCE & CAPITAL OUTLAY -$3,514,651
STUDENT TRANSPORTATION -$1,921,055
EMPLOYEE BENEFITS - $5,512,836
FEDERAL/STATE GRANT PROGRAMS -$3,085,488
DEBT SERVICE - $1,055,665
REGULAR INSTRUCTIONAL PROGRAMS -25% SPECIAL EDUCATION, BSI, BILINGUAL PROGRAMS - 13%
CO-CURRICULAR, ATHLETICS & SUMMER SCHOOL - 1 % REGULAR AND SPECIAL EDUCATION TUITION COSTS - 6%
SUPPORT STUDENT SERVICES - 8% GENERAL SCHOOL, CENTRAL ADMINISTRATION - 8%
OPERATION, MAINTENANCE & CAPITAL OUTLAY - 9% STUDENT TRANSPORTATION - 5%
EMPLOYEE BENEFITS - 14% FEDERAL/STATE GRANT PROGRAMS - 8%
DEBT SERVICE - 3%
9
High School High School
Security AideSecurity Aide
Coordinator of School Coordinator of School CounselingCounseling
2014-2015 2014-2015
STAFFINGSTAFFING
10
Recurring maintenance/ground parts and supplies costs and contracted services are approximately $402,000.
Custodial Supplies are approximately $138,150.
Accountability Regulations require a work order system to track all maintenance work orders and cost of repair.
Under Educational Facilities Construction and Financing Act (EFCFA), schools must budget a minimum dollar amount to maintain their school facilities. Appropriate the minimum dollar amount based on calculation within your budget or put into Capital Reserve.
PG-CP must budget a minimum of $122,295 in accordance with the above regulation.
6 Buildings – 427,606 sq. ft./65 Acres
11
COMPREHENSIVE COMPREHENSIVE MAINTENANCE PLANMAINTENANCE PLAN
Periodic inspection, testing services on HVAC and power Periodic inspection, testing services on HVAC and power supply systems. supply systems.
ALLALL SCHOOLSSCHOOLS
Repair and localize replacements of system components. Repair and localize replacements of system components. Refinishing of interior floors and walls. Refinishing of interior floors and walls.
Localized repair and maintenance of domestic water supply Localized repair and maintenance of domestic water supply systems, plumbing fixtures and boilers. systems, plumbing fixtures and boilers.
Inspection and repair of windows doors and roofs. Inspection and repair of windows doors and roofs.
12
SCHOOLSCHOOL
SUPPLIES/SUPPLIES/
CONTRACTED CONTRACTED SERVICESSERVICES
CAPITALCAPITAL
OUTLAYOUTLAY TOTALTOTAL
Lafayette-PershingLafayette-Pershing $ 25,000$ 25,000 $ 0 $ 0 $ 25,000$ 25,000
Field StreetField Street 56,00056,000 00 56,00056,000
Paul W. CarletonPaul W. Carleton 25,00025,000 00 25,00025,000
Penns Grove MiddlePenns Grove Middle 125,000125,000 00 125,000125,000
Penns Grove HighPenns Grove High 105,000105,000 100,000100,000 205,000205,000
District WideDistrict Wide 24,00024,000 52,66652,666 76,66676,666
2014-2015 TOTALS:2014-2015 TOTALS: $ 360,000$ 360,000 $ 152,666$ 152,666 $ 512,666$ 512,666
13
Group purchasing through ConsortiumsGroup purchasing through Consortiums copy paper, natural gas, electric (ACES), custodial copy paper, natural gas, electric (ACES), custodial
supplies, food service items, transportation service supplies, food service items, transportation service cooperative, telecommunications (ACT)cooperative, telecommunications (ACT)
Member of Joint Insurance Fund (JIF)Member of Joint Insurance Fund (JIF)
Shared Service with Other School Districts –Shared Service with Other School Districts – Transportation Transportation (Internet Hub)(Internet Hub)
Participation in Smart Start Program – reimbursement Participation in Smart Start Program – reimbursement for energy efficiency itemsfor energy efficiency items
15
SCHOOL TAX DECREASE SCHOOL TAX DECREASE CALCULATIONCALCULATION
TAXTAX
RATERATE
PENNS GROVEPENNS GROVE
+0.021+0.021
$ 1.234 $ 1.234
Per $100 AssessmentPer $100 Assessment
CARNEYS POINTCARNEYS POINT
+0.055+0.055
$ 1.232$ 1.232
Per $100 AssessmentPer $100 Assessment
ANNUALANNUAL
TAXTAX
CHANGECHANGE
$23.61 $23.61
(.06/day)(.06/day)(ON AVERAGE HOME (ON AVERAGE HOME ASSESSED @ $110,000ASSESSED @ $110,000
$94.61$94.61
(.26/day)(.26/day)(ON AVERAGE HOME (ON AVERAGE HOME ASSESSED @ $170,830ASSESSED @ $170,830
Top Related