LCSD Budget Budget – Summary Update March 12, 2012 1.

LCSD Budget

Budget – Summary Update

March 12, 2012

1

Communications So Far

• Focus Forums• Leadership Team• Extended Leadership Team• Feedback Forms from Website• Handwritten Feedback Forms• Phone Calls• Personal Meetings• Informal Conversations Around Town and at

School Events 2

Communications Looking Ahead

• Focus Forums• Leadership Team• Extended Leadership Team• Feedback Forms from Website• Handwritten Feedback Forms• Phone Calls• Personal Meetings• Informal Conversations Around Town and at

School Events 3

Communications Looking Ahead

• Budget Communications Cycle• Staff Roundtables• Meetings with Student Leaders• Budget Town Meeting

4

AES CAYUGA Power

5

Year/School Year PILOT Assessment Approx Value

2011/2011-2012 $112,500,000 $324,000

2012/2012-2013 $86,500,000 $500,000

2013/2013-2014 $74,000,000 $241,000

2014/2013-2014 $60,000,000 $300,000

6

Supplementary ReductionsDescription Amount

Athletics $10,000Asst Varsity Track Coach, Modified Girls BB 2nd Team - Lansing Rec Alternative for additional players, consolidated game schedule and materials and supplies.

Teacher Aide - assists with ES attendance (2 hrs)

$4,000 

Business HS - Cut 0.1 resulting in a 0.5 FTE for the least senior teacher

$11,000Yearbook class everyother day.

Cleaner - Attrition $38,000Share across buildings and restructure amount of work.

7

Supplementary ReductionsDescription Amount

Cut 0.5 ES Enrichment - serve only upper level students - teacher fills 0.5 LOA for the Teacher Ctr Director

$20,000 

DCC $10,000Cut district-wide core leaders and combine BCCs for district-wide DCC

Director of Technology, and Coordinator of Curriculum Reorg- cut .2

$30,000 

ELA - Cut 0.5: 7-12. travelling MS teacher to teach 0.2 at HS - . Attrition through retirement.

$27,000Staffing numbers plus help from the MS.

8

Supplementary ReductionsDescription Amount

Health Teacher - 0.4 …. MS CPR covered by Teaching Asst they already have. Leaves 0.2 Health PT: could absorb in PE.

$30,000Health Teacher covers middle and high school. Still preserves PAWS and QUEST in MS.

LOTE Cut 0.6 - .4 at HS .2 at MS

$38,000This would be the BOCES share. Class size and offerings continue to be maintained.

Microcomputer Specialist - reduce from general fund and secure 0.5 BOCES share

$30,000 

Sabbaticals $11,000 

9

Supplementary ReductionsDescription Amount

Science 0.5 - 7-12 - Attrition

$25,000 

Special Ed Teacher - Eliminate ES Assignment - Teaching Assistant picks up some RtI.

$60,000 

Student Services - 1.0 Psychologist - Attrition

$107,000K-12 Psychologist and Counselor responsibilities are under review to understand full implications of this cut by attrition.

Summer School (Middle School in-district)

$9,000Possibly redesign for future.

10

Total ReductionsDescription Amount

Initial Reductions $600,000

Supplemental $460,000

Total Reductions from Oct ‘11 Projected Budget

$1,060,000

11

The NumbersDescription Amount

Original Projected Budget – Oct 2011 27,060,000

Initial Reductions 600,000Supplementary Reductions 460,000Final Budget Recommendation 26,000,000

Revenues 23,620,000Gap 2,380,000Fund Balance 1,642,728Reserves 400,000Remaining Gap 337,272

12

The NumbersDescription Amount

Remaining Gap 337,272Current Combined Tax Levy 16,464,194Combined Tax Levy Increase 2.03%Current PILOT Amount 2,509,743Projected PILOT Amount 2,085,723PILOT Amount Loss 424,020

PILOT % Increase Effect on PTL3.16%

PILOT % Increase Effect on PTR3.13%

Current Property Tax Levy 13,954,451Property Tax Levy Increase 5.43%Property Tax Cap 5.44%Projected Tax Rate 4.5%13

The NumbersDescription Amount

Proposed Budget 26,000,000Budget Growth 2.69%Combined Tax Levy 2.03%Projected Tax Rate 4.50%

Effect on $100,000 Home -(>$500K income – 50 to 60 in Lansing)

$86

Effect on $100,000 Home – STAR -$30,000 from assessed value

$60

Effect on $100,000 Home – Enhanced -$62,200 from assessed (< $79,050 income)

$32

Effect on $100,000 Agricultural Land -$93,000 (up to 7%)

$6

14

The Numbers - NO AES DROPDescription Amount NO AES Problem

Amount

Proposed Budget 26,000,000 26,000,000Budget Growth 2.69% 2.69%Combined Tax Levy 2.03% 2.03%Projected Tax Rate 4.50% 4.50%

Effect on $100,000 Home $86 $26Effect on $100,000 Home – STAR $60 $18

Effect on $100,000 Home – Enhanced STAR $32 $10

Effect on $100,000 Agricultural Land $6 $2

15

The Numbers – School + TownDescription 2011-2012 2012-2013

School 19.10 19.96Town of Lansing 1.62 1.38CombinedSchool + Town 20.72 21.34

Projected Tax Rate Increase 2.99%

16

The Numbers – School + TownNO AES DROP

Description 2011-2012 2012-2013

School 19.10 19.36Town of Lansing 1.62 1.38CombinedSchool + Town 20.72 20.74

Projected Tax Rate Increase 0.10%

17

What have you done for us not so lately?Description

2008-2009 Tax Rate 17.76

2012-2013 Tax Rate 19.96

Total % Change - 4 yrs 12.39%

Ave Annual Rate of Change 3.09%

2008-2009 Combined Tax Levy 15,175,929

2012-2013 Combined Tax Levy 16,798,004

Total % Change - 4 yrs 10.69%

Ave Annual Rate of Change 2.67%18

The Numbers - SummaryDescription Amount

Proposed Budget 26,000,000

Budget Growth 2.69%

Combined Tax Levy Inc 2.05%

Projected Tax Rate Inc 4.50%

Projected Tax Rate IncSchool + Town

2.99%

Effect on $100,000 Assessed – No STAR, STAR, Enhanced, Agricultural

$86, $60, $32, $6

19

Multi-Year Financial Projections

20

2012-2013 2013-2014 2014-2015Budget 26,000,000 27,300,000 27,800,000

Revenue 23,620,000 24,000,000 24,800,000

Budget Gap(Deficit) 2,380,000 3,300,000 3,000,000

Additional Tax Levy 337,000 500,000 500,000

Appropriated FB 1,742,728 1,600,000 1,550,000

Reserves 300,000 600,000 450,000

CUTS 1,000,000 600,000 500,000

Remaining Gap ($0) ($0) ($0)

The Numbers - SummaryDescription Amount

Proposed Budget 26,000,000

Budget Growth 2.69%

Combined Tax Levy Inc 2.05%

Projected Tax Rate Inc 4.50%

Projected Tax Rate IncSchool + Town

2.99%

Effect on $100,000 Assessed – No STAR, STAR, Enhanced, Agricultural

$86, $60, $32, $6

21