1 / 35

FY 2007-2008 GENEVA COUNTY BOARD OF EDUCATION BUDGET HEARINGS

FY 2007-2008 GENEVA COUNTY BOARD OF EDUCATION BUDGET HEARINGS. SEPTEMBER 11, 2007 – 6:30 p.m. SEPTEMBER 13, 2007 – 6:30 p.m. Foundation Funds. Salaries $ 8,352,921.00* Fringe Benefits $ 3,404,905.00 Other Cur Exp $ 3,092,899.00

bernad
Download Presentation

FY 2007-2008 GENEVA COUNTY BOARD OF EDUCATION BUDGET HEARINGS

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. FY 2007-2008 GENEVA COUNTY BOARD OF EDUCATION BUDGET HEARINGS SEPTEMBER 11, 2007 – 6:30 p.m. SEPTEMBER 13, 2007 – 6:30 p.m.

  2. Foundation Funds • Salaries $ 8,352,921.00* • Fringe Benefits $ 3,404,905.00 • Other Cur Exp $ 3,092,899.00 • Classroom Support $ 452,172.00 • School Nurse Prog. $ 152,254.00 • High Hopes $ 25,000.00 • Act 97-238 $ 83,529.00 • At Risk $ 116,465.00 • Preschool Prog. $ 7,385.00 • Transportation $ 1,214,860.00 • Fleet Renewal $ 186,480.00 • Technology Co-or $ 42,887.00 Total $17,131,757.00* *Includes Local Match of $1,081,640.00

  3. Geneva County Elementary • 340.80 ADM - Student Count • 21.96 Earned Teacher Units • 0.72 Class Size Reduction Teacher (Federal) • 0.20 Gifted Teacher (Federal) • 22.88 Total Teacher Units • 1 Principal • 1 Guidance Counselor (0.5 Local) • 1 Librarian • 1 Nurse (0.70 State / 0.30 Federal) • 5 Aides (2 State / 3 Federal) • 1 Secretary • 2 Custodians • 1 ARI Reading Coach (0.97 State / 0.03 Local) • 1 Child Nutrition Program Manager – Shared with GCMS/GCHS • 9 Child Nutrition Program Cooks – Shard with GCMS/GCHS • 9 Bus Drivers – Shared with GCMS/GCHS *Also 1 ARI Regional Reading Coach housed at GCES

  4. Geneva County Elementary FOUNDATION FUNDS • Salaries $1,112,237.00 • Fringe Benefits $ 454,916.00 • Other Cur Exp $ 135,839.00 • Teacher Mat/Sup $ 12,841.00 • Technology $ 8,561.00 • Library Enhancement $ 4,892.00 • Professional Dev. $ 2,201.00 • Common Purchases $ 4,892.00 • Textbooks $ 25,560.00 • Total Funds $1,761,939.00

  5. Geneva County Middle/High School • 204.25 ADM - Student Count – Middle School • 195.15 ADM – Student Count – High School • 9.95 Earned Teacher Units – Middle School • 10.85 Earned Teacher Units – High School • 0.32 Local Teacher Units (Local) • 1.00 Title VI Teacher Unit (Federal) • 1.20 Special Ed Teachers (Federal) • 23.32 Total Teacher Units • 1 Principal • 1 Assistant Principal • 1.5 Guidance Counselor • 1.5 Librarian • 0.33 Career Tech Co-Op Coordinator/Data Contact (Local) • 3 Aides (3 State) • 1 Secretary • 1 Attendance Clerk • 2 Custodians • 1 Child Nutrition Program Manager – Shared with GCES • 9 Child Nutrition Program Cooks – Shard with GCES • 9 Bus Drivers – Shared with GCES

  6. Geneva County Middle/High School Foundation Funds • Salaries $ 1,205,480.00 • Fringe Benefits $ 486,146.00 • Other Cur Exp $ 340,581.00 • Teacher Mat/Sup $ 13,545.00 • Technology $ 9,030.00 • Library Enhancement $ 5,160.00 • Professional Dev. $ 2,322.00 • Common Purchases $ 5,160.00 • Textbooks $ 29,955.00 • Total Funds $ 2,097,379.00

  7. Samson Elementary School • 419.25 ADM - Student Count • 26.06 Earned Teacher Units • 0.86 Class Size Reduction Teacher (Federal) • 0.08 State Preschool Teacher (State) • 0.20 Gifted Teacher (Federal) • 27.20 Total Teacher Units • 1 Principal • 1 Guidance Counselor (0.5 Local) • 1 Librarian • 1 Nurse (0.70 State / 0.30 Federal) • 5 Aides (2 State / 3 Federal) • 1 Secretary • 2 Custodians • 1 ARFI Reading Coach • 1 ARI Reading Coach (0.97 State / 0.03 Local) • 1 Child Nutrition Program Manager • 4 Child Nutrition Program Cooks • 8 Bus Drivers – Shared with SMMS/SMHS

  8. Samson Elementary School Foundation Funds • Salaries $ 1,324,131.00 • Fringe Benefits $ 536,140.00 • Other Cur Exp $ 232,084.00 • Teacher Mat/Sup $ 14,994.00 • Technology $ 9,996.00 • Library Enhancement $ 5,712.00 • Professional Dev. $ 2,570.00 • Common Purchases $ 5,712.00 • Textbooks $ 31,444.00 • Total Funds $ 2,162,783.00

  9. Samson Middle/High School • 133.90 ADM - Student Count – Middle School • 230.70 ADM – Student Count – High School • 6.66 Earned Teacher Units – Middle School • 12.81 Earned Teacher Units – High School • 1.53 Special Ed Teachers (Federal) • 21.00 Total Teacher Units • 1 Principal • 1 Assistant Principal • 1.5 Guidance Counselor • 1.5 Librarian • 0.34 Career Tech Co-Op Coordinator/Data Contact (Local) • 2 Aides (2 State) • 1 Secretary • 1 Attendance Clerk • 2 Custodians • 1 Child Nutrition Program Manager • 3 Child Nutrition Program Cooks • 8 Bus Drivers – Shared with SMES

  10. Samson Middle/High School Foundation Funds • Salaries $ 1,106,880.00 • Fringe Benefits $ 453,966.00 • Other Cur Exp $ 247,099.00 • Teacher Mat/Sup $ 12,846.00 • Technology $ 8,565.00 • Library Enhancement $ 4,894.00 • Professional Dev. $ 2,202.00 • Common Purchases $ 4,894.00 • Textbooks $ 27,346.00 • Total Funds $ 1,868,692.00

  11. Slocomb Elementary School • 567.20 ADM - Student Count • 36.30 Earned Teacher Units • 0.12 Local Teacher Units (Local) • 0.33 Title VI Teacher Units (Federal) • 0.19 Speech Teacher (0.15 Federal / 0.04 State) • 0.73 Class Size Reduction Teacher (Federal) • 1.00 Title I Computer Teacher (Federal) • 0.60 Gifted Teacher (Federal) • 39.27 Total Teacher Units • 1 Principal • 1 Guidance Counselor • 1 Librarian (0.25 Librarian Unit converted to 0.50 Library Aide) • 1 Nurse (0.70 State / 0.30 Federal) • 8 Aides (2.50 Federal / 5.50 State) • 1 Secretary • 2 Custodians • 1 ARI Reading Coach (0.97 State / 0.03 Local) • 1 Child Nutrition Program Manager • 5 Child Nutrition Program Cooks • 12 Bus Drivers – Shared with SLMS/SLHS

  12. Slocomb Elementary School Foundation Funds • Salaries $1,754,843.00 • Fringe Benefits $ 727,059.00 • Other Cur Exp $ 268,848.00 • Teacher Mat/Sup $ 20,764.00 • Technology $ 13,842.00 • Library Enhancement $ 7,910.00 • Professional Dev. $ 3,559.00 • Common Purchases $ 7,910.00 • Textbooks $ 42,540.00 • Total Funds $2,847,275.00

  13. Slocomb Middle/High School • 307.00 ADM - Student Count – Middle School • 309.05 ADM – Student Count – High School • 15.01 Earned Teacher Units – Middle School • 17.16 Earned Teacher Units – High School • 0.08 Local Teacher Units (Local) • 2.08 Special Ed Teachers (Federal) • 34.33 Total Teacher Units • 1 Principal • 2 Assistant Principals • 2 Guidance Counselors • 2 Librarians (0.50 Librarian Unit converted to 1.00 Library Aide) • 0.33 Career Tech Co-Op Coordinator/Data Contact (Local) • 4 Aides (4 State) • 1 Secretary • 1 Attendance Clerk • 2 Custodians • 1 Child Nutrition Program Manager • 5 Child Nutrition Program Cooks • 12 Bus Drivers – Shared with SLES

  14. Slocomb Middle/High School Foundation Funds • Salaries $ 1,849,350.00 • Fringe Benefits $ 746,678.00 • Other Cur Exp $ 396,237.00 • Teacher Mat/Sup $ 20,827.00 • Technology $ 13,884.00 • Library Enhancement $ 7,934.00 • Professional Dev. $ 3,570.00 • Common Purchases $ 7,934.00 • Textbooks $ 46,204.00 • Total Funds $ 3,092,618.00

  15. Central Office • 1 Superintendent / Career Tech Director / PEPE Coordinator • 1 Chief Financial Officer • 1 Internal Auditor • 1 Personnel Clerk / Superintendent’s Secretary • 1 Accounts Payable / Fixed Assets Bookkeeper • 1 Payroll / Insurance Bookkeeper • 1 Federal Programs / Curriculum / Testing Supervisor • 1 Federal Programs Bookkeeper / Secretary • 1 Migrant Liaison • 1 LEA Instructional Specialist • 1 Special Education / At-Risk Supervisor • 1 Psychometrist • 1 Special Education Secretary

  16. Central Office • 1 Transportation / Facilities Supervisor • 1 Transportation Secretary • 1 Bus Shop Foreman / Mechanic • 2 Bus Shop Mechanics • 1 Maintenance Foreman • 1 Maintenance Worker • 1 Child Nutrition Coordinator • 1 Child Nutrition Bookkeeper / Secretary • 1 Registered Nurse • 1 Technology Coordinator *1 ARI Regional Principal Coach contracted out to Troy Regional Inservice Center

  17. Central Office • State Capital Purchase $588,560.00 + $95,701.00 Local Match (for debt service: leverages, bonds - with $122,844.35 remaining for Capital Purchases) • Child Nutrition Pass through $619,237.87 (for raises and fringe benefits)

  18. Local Funds • Unreserved Fund Balance $ 1,277,601.00 • County Reg Ad Valorem Tax $ 780,000.00 • District Ad Valorem Tax $ 315,000.00 • County Sales Tax $ 711,640.00 • Indirect Cost $ 161,341.00 • All Other Sources $ 65,000.00 • Total $ 3,310,582.00 Less Foundation 10.00 Mill Match 1,081,640.00 Total Local Funds Available $ 2,228,942.00

  19. Local Funds- Expenses • Insurance $115,000.00 • Legal Fees $125,000.00 • Building Services $29,225 (Electricity, Water & Sewage, Garbage & Waste, etc.) • Administration $304,684 (Board Members’ salaries, Supervisors’ salaries, Superintendent’s salary, Travel) • Debt Service $97,705 (Includes $95,701 Capital Purchase Required Match - Bonds, School Loans, Lease Purchase Agreements)

  20. Local Funds – Expenses (Cont.) • Child First Required Match $8,772 (Security Services – SouthernLinc) • 1.00 Career Tech Co-Op Coordinator/Data Contact $89940 (County-wide salary, Travel, Supplies) • 1.00 Elementary Guidance Counselors $67,115 (Salaries/Benefits) • Athletic Supplements $111,150 • 0.2 Teacher Units $11,595 • 0.09 ARI Reading Coaches salaries/benefits - $6,230 • Home Bound $10,752

  21. Federal Funds • Title I $ 783,614.00 • Title I, Part B – ARFI $ 200,000.00 • Title II – Class Size Red./Pro Dev $ 193,353.00 • Title II, Part D – Technology $ 8,428.00 • Title IV Drug Free $ 15,799.00 • Title V Innovative Programs $ 4,124.00 • Title VI Rural Education $ 80,160.00 EST. • Title VIB Special Ed $ 543,609.00 • Title VIB Preschool Special Ed $ 9,002.00 • Basic Grant (Vocational) $ 42,613.00 • Tech.Prep (Vocational) $ 3,224.00 • Migrant $ 58,361.00 • Total $1,942,287.00

  22. Federal Programs • Title I • $783,614.00 • Geneva County Elementary $146,347.00 • Samson Elementary School $202,304.00 • Slocomb Elementary School $223,826.00 • Central Office $117,542.00 • 0.90 LEA Instructional Specialist (salary, benefits, travel, training, supplies) $ 83,759.00 • Parent Involvement $ 7,836.00 • Homeless $ 1,000.00 • Limited Eng. Proficiency $ 1,000.00

  23. Federal Programs • Title I, Part B – ARFI • $200,000.00 1 ARFI Reading Coach Professional Development Summer Reading Program Testing Materials Instructional Materials & Supplies After School Intervention Program

  24. Federal Programs • Title II • $193,353.00 • 2.31 Partial Teacher Units at GCES, SLES, SMES - $160,602.00 • 0.03 Federal Programs Coordinator Salary/Benefits - $3,016.00 • Central Office (Professional Development/Supplies) - $4,735.00 • Highly Qualified Teacher Training - $3,000.00 • Professional Development - $22,000

  25. Federal Programs • Title II, Part D – Technology • $8,428.00 25% Professional Development (Required) - $2,107.00 75% Computer Hardware - $6,321.00

  26. Federal Programs • Title IV Safe and Drug Free • $15,799.00 • Drug Testing Materials - $1,396.00 • Testing Materials - $1,000.00 • Security - 20% required- $3,160.00 • 3 Nurses - 22% of salaries/benefits- $10,243.00

  27. Federal Programs • Title V Innovative Programs • $4,124.00 • Summer School - $4,124.00

  28. Federal Programs • Title VI Rural Schools • $80,160.00 Estimated • 1.33 Teacher Units at GCHS & SLES - $71,409.00 • 0.10 LEA Instructional Specialist - $8,751.00

  29. Federal Programs • Migrant • $58,361.00 • 1.00 Migrant Liaison salary/benefits - $36,065.00 • ½ Day Migrant Aide salary/benefits - $13,250.00 • Travel - $2,000.00 • Telephone - $800.00 • Materials & Supplies - $846.00 • Equipment Maintenance Agreement - $300.00 • Migrant Summer School - $5,100.00

  30. Federal Programs • Title VIB Special Education • $543,609.00 • 5.81 Special Ed Teachers - $342,917.00 • Purchased Services (Physical Therapy, Occupational Therapy, etc.) - $30,000.00 • Professional Development - $15,000.00 • Classroom Supplies - $9,154.00 • Testing Supplies - $6,000.00 • 1 Psychometrist - $89,333.00 • 0.50 Coordinator - $47,183.00 • Administrative Supplies, Travel, Phone, etc. - $4,022.00

  31. Federal Programs • IDEA Preschool • $9,002.00 0.15 Speech Teacher

  32. Federal Programs • Carl Perkins – Career / Technical • $42,613.00 • 5% Administration • Update Consumer Science Equipment • Equipment Maintenance / Supplies • Professional Development • Tech Prep Consortium

  33. Federal Programs • Tech Prep • $3,224.00 5% Administration 95% Tech Prep Consortium

  34. Transportation • Operations • $1,214,860.00 • Supervisor & Secretary salaries/benefits - $133,847.00 • Foreman/Mechanics salaries/benefits - $133,917.00 • Bus Drivers salaries/benefits - $765,121.00 • Special Education Bus Drivers/Bus Aides salaries/benefits - $54,349.00 • Fuel - $116,500.00 • Insurance - $28,000.00 • Other - Parts, Tires, Oil, Drug Testing, Building Services - $91,820.00 • Fleet Renewal • $186,480.00 • 4 Lease Purchase Payments - $165,995.00 • Bus must be less than 10 years old to qualify

  35. Thank you • Let’s have a Great Year! • An entire Budget breakdown is in your packet. • Our 2nd Budget Hearing is Thursday, September 13, 2007, at 6:30 p.m. A called Board meeting will immediately follow.

More Related