Sulphur Springs District Office
27000 Weyerhaeuser Way.
Canyon Country, CA 91351
661-252-5131
661-252-3589 (fax)
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
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.