Budget

Sulphur Springs School District 2011-12 Adopted Budget
 Account Description
 
   
 Beginning Balance
 $3,527,629
   
 Revenue Limit Sources
$27,656,775
 Federal Revenues
$2,446,909
 Other State Revenues
 $8,648,332
 Other Local Revenues
 $4,084,697
 Interfund Transfers In
 $665,000
 Other Financing Sources
 $0
 Total Revenues
 $43,501,713
   
 Certificated Salaries
 $20,522,475
 Classified Salaries
$7,096,823
 Employee Benefits
 $9,506,887
 Books and Supplies
 $1,161,972
 Services, Other Operating Exps
 $3,951,959
 Capital Outlay
 $6,000
 Other Outgo
 $384,305
 Direct Support/Indirect Costs
 $0
 Interfund Transfers Out
 $0
 Other Financing Uses
 $0
 Total Expenditures
 $42,630,421
   
 Estimated Ending Fund Balance
 $4,398,921
Reflects information as of June 2011

What are the effects in dollars of budget reductions?

The State has reduced the K-12 Education Budget $14.2 billion dollars since the 2007-08 school year. For Sulphur Springs this translates into a loss of approximately $4.8 million. Due to the improving economy, the budget for FY11-12 will be funded at current-year levels. Revenue limits provide about two-thirds of school districts' revenues and they are the largest source of unrestricted funds. For the 2011-12 year, no change is proposed in total revenue limit funding.

General Fund Revenues, 2011-12

65% of the District's revenue is generated from the District's Revenue Limit



Most of the District's General Fund revenue is generated from the District's Revenue Limit, which yields funds based on a state-determined dollar amount multiplied by the average number of students who are in attendance throughout the school year. Public education—unlike any other public agency—receives most of its revenue based on the population it serves.

The State Budget reflects an unfunded 2.24% statutory Cost-of-living-adjustment (COLA) for 2011-12, but provides no funding for the COLA in either 2009-10 (4.25%) or in 2010-11 (.39%). In addition the State Budget results in deficits of 19.754% and 20.041% for districts and county offices of education (COEs), respectively, for 2011-12.

The second biggest source of revenue is state categorical income, which must be spent for selected state determined programs. The largest categorical program is Special Education services. The State Budget does not fund the COLA of 2.24% for the budget year.

Federal income is a small portion of the entire District income picture, but its importance grows as new federal commitments are added. Again, most of the federal income is restricted because it must be expended for purposes that are determined by the grantor—not the local Board of Education.

General Fund Expenditures, 2011-12

It takes people to teach students and 87% of the District's total expenditures is committed to the employees of the District.



General Fund Expenditures
(In Millions)
 Certificated Non-Management Salaries
 $18.5
 Classified Non-Management Salaries
 6.6
 Management & Supervisor Salaries
 2.5
 Employee Benefits
 9.5
 Books & Supplies
 1.2
 Operating  4.0
 Capital/Other  0.4
 Total Expenditures 
 42.6
 Ending Balance 
  4.4
 Total General Fund
 $47.0
Reflects information as of June 2011

Most of the expenditures of the District are committed to salaries and benefits for employees of the District. It takes people to teach students, and in SULPHUR SPRINGS UNION SCHOOL DISTRICT, 87% of the District's budgeted expenditures are for the services of District employees.

Employee salaries are divided into three separate line items—certificated, management, and classified employees. Certificated employees include teachers, nurses, psychologists, and others who provide services that require credentials from the state of California. Management employees include principals, assistant  principals, instructional leaders, classified management personnel, and district superintendents.

Classified employees include all of the support personnel in the District, including secretaries, accountants, library technicians, bus drivers, mechanics, maintenance and custodial personnel.

The health and welfare benefits of the District represent an additional 26% of payroll for expenses in areas such as medical, dental and vision care insurance plans, retirement, and workers' compensation expenses.

Restricted and Unrestricted District Revenues and Expenses, 2011-12





74% of the District's income can be expended as determined by the
local agency


A significant portion of California school district income is restricted income and, as such, can only be expended for selected purposes as determined by the granting agency—usually higher levels of government. The balance of the district income is called unrestricted since it can be expended as determined by the local agency for general educational priorities. On average, in 2011-12, California school districts will receive about two-thirds of their income as unrestricted.

The biggest restricted programs in California are Special Education, K-3 Class-Size Reduction, and Home-to-School Transportation. Local agencies are obligated, for each of these programs, to expend the income for selected program purposes, and, in some cases, for very micro-managed expenditures as determined by California or federal law. The State Budget applies no reduction in funding for Home-to-School Transportation and does not fund the COLA of 2.24%.

For Special Education, SULPHUR SPRINGS UNION SCHOOL DISTRICT expends $9,121,262 to meet program obligations and state and federal law. State and federal Special Education income is significantly less than the obligations of the program. Therefore, the District must use unrestricted or general-purpose income to address the full obligations of Special Education. The difference between the restricted income and the expenditures in Special Education is described as "encroachment," indicating that the expenditures "encroach" on general purpose revenues.

Home-to-School Transportation is another program encroaching on the District's general purpose revenues in the amount of $342,482, or about 41.64% of the entire District transportation expense.

Lottery Income and it's History

Lottery income is important, but it is only 1% of the District's total income


Current and budgeted years are estimated and projected

The California State Lottery is projected to yield $612,450, or approximately 1%, of the District's income in 2011-12. While the income is welcome, it will yield only a small portion of the total income needed to support the District's educational program. The income in the budget year, as an example, would be sufficient to buy three textbooks per student, to buy four computers per classroom, or pay for the energy costs for one year.

Lottery income is not a stable source of income for the district, but instead has ranged from a low of $93 per ADA in 1992-93 to a high of $156 per ADA in 2005-06. Since the income is not consistent, the expenditures have also varied widely.

Since 1997-98, school districts have been required to use 50% of the growth in Lottery allocations for the purchase of instructional materials. In 2011-12, it is projected that California school districts will receive $112.50 per ADA in unrestricted funds and $17.00 per ADA restricted for the instructional materials purchase.

In our district, 69%of the Lottery expenditures have been committed for guidance, counseling, and psychological services. Additional expenses of 28% have been incured for health services, and small amounts for math and science instruction. The District is proud of its management of the Lottery expenditures for students needs and enhancements.




This chart illustrates the significant loss of revenue limit income per ADA in our adopted budget since the 2007-08 fiscal year. In the 2008-09 and 2009-10 fiscal years the revenue limit per ADA was revised at least twice each year by the State and LACOE after budgets were adopted. FY09-10 a one-time per ADA reduction was imposed in the amount of $252.83 per ADA.

Assumptions for the 2011-12 Budget Development

The District's budget projection is only as good as the assumptions that are used in developing the District's revenues and expenses


Financial Assumptions for 2011-12 Budget Development
 
%
 Total
ADA percentage change over prior year and estimated P-2 ADA for
 -2.24  $5,444
Revenue Limit COLA adjustment by percentage and dollars  2.24  $745,818
COLA adjustment for state categorical programs   2.24  
Reduction in state revenue limit deficit  19.75  
District's estimated Unrestricted Beginning Balance    $3,330,575
Certificated payroll increases due to the step ($384,201) and column movement ($105,000) 1.34
$226,631
Health and Welfare cost increase
2.96 $140,940
Salary increases for employees are subject to negotiation and thus are not included in the proposed district budget. A one percent general salary increase for all employees, including statutorily required benefits, cost $371,262.



During the months of May and June each year, the District finalizes its budget for the coming year. In order to project the budget, a series of assumptions about the conditions of the District must be determined. These assumptions are then inserted into state and District formulas in order to determine the final budget for the next year.

The accuracy of the District's budget projection for the next year is only as good as the assumptions that are used in developing the budget. If the assumptions are wrong, so too will be the budget. As a consequence, the assumptions—at least the primary ones—have to be carefully considered in evaluating the accuracy of next year's income and expense. Often, the assumptions for budget development are revised several times during a fiscal year.

Since it is impossible to accurately predict all of the assumptions that are needed in budget development, SULPHUR SPRINGS UNION SCHOOL DISTRICT updates its budget—and the assumptions—three times after the original budget is adopted. The assumptions are updated with a revision that occurs within 45 days after the adoption of the State Budget and with two interim reports that are delivered to the Board of Education in January and March of each fiscal year.

Attendance History and Projections for 2011-12

District revenues are generated based on actual attendance and not just enrollment of students

The most significant characteristic for determining District income is the calculation of the average number of students who are in school and in attendance on a daily basis. This average daily attendance, or ADA, is multiplied by the District's revenue limit per ADA to determine the total Revenue Limit income for the District. SULPHUR SPRINGS UNION SCHOOL DISTRICT has projected that the ADA for 2011-12 will be 5,444, which is multiplied by the District's Revenue Limit of $6,228.56 to generate the District's total Revenue Limit income in the new fiscal year.

Since ADA is such an important part of the District's income base, the projection of ADA for this next fiscal year is an important part of projecting the District's income. Even small fluctuations in the District's ADA can mean a gain or loss of tens of thousands of dollars in income. District attendance records are monitored monthly and ADA is updated throughout the year to ensure that the projected revenue limit income matches the District's budgeted or revised projections.

Public schools are the only agencies that receive income based on the population they serve. Cities or counties, as an example, do not have either increases or decreases in their revenue based on the number of citizens in their community.
Public schools, however, receive most of their income based on attendance, and if, a student misses even one day in SULPHUR SPRINGS UNION SCHOOL DISTRICT, the District loses approximately $46. The state does not pay the District for enrollment—just attendance—so all of the costs of setting up the instructional program will be a loss unless the student attends every day.



Reflects information as of June 2011

Translate This Web Page

We have added Google's website translator to our webpage, and offer instant access to automatic translation of the pages. Using the website translator is quick and easy. Just use the pull-down menu below and select the language you would like this page translated into.