MONMOUTH Advertised Enrollments RED BANK BORO

Transcription

1 MONMOUTH Advertised Enrollments RED BANK BORO ENROLLMENT CATEGORIES ACTUAL ACTUAL ESTIMATE Pupils On Roll Regular Full-Time 1, , ,180.0 Pupils On Roll Special Ed Full-Time Pupils On Roll SUBTOTAL 1, , ,368.0 Pupils in Private School Placements Pupils Sent to Contracted Preschool Pupils Sent to Other Districts Regular Pupils Sent to Other Districts Special Ed Pupils Received User Friendly Budget Summary Page 1 of 19 Generated on July 19, 2016

2 MONMOUTH Advertised Revenues RED BANK BORO Budget Category Operating Budget: Revenues from Local Sources: Account Actual Revised Anticipated Local Tax Levy ,489,457 15,497,094 16,042,892 Total Tuition ,000 11,240 Unrestricted Miscellaneous Revenues 10-1XXX 6,873 20,000 23,154 Interest Earned On Capital Reserve Funds 10-1XXX Subtotal - Revenues From Local Sources 14,496,426 15,539,114 16,077,286 Revenues from State Sources: Categorical Transportation Aid ,744 34,744 40,184 Extraordinary Aid ,806 90, ,000 Categorical Special Education Aid , , ,183 Equalization Aid ,399,215 1,399,215 1,405,361 Categorical Security Aid , , ,565 Supplemental Enrollment Growth Aid ,912 Under Adequacy Aid ,219 PARCC Readiness Aid ,410 Per Pupil Growth Aid ,410 Professional Learning Community Aid ,130 Other State Aids 10-3XXX 741, ,951 0 Subtotal - Revenues From State Sources 3,139,619 3,086,370 3,167,374 Revenues from Federal Sources: Medicaid Reimbursement ,808 17,201 40,990 ARRA/SEMI Revenue , Subtotal - Revenues From Federal Sources 69,249 17,201 40,990 Budgeted Fund Balance - Operating Budget , ,412 Adjustment For Prior Year Encumbrances 0 877,340 0 Actual Revenues (Over)/Under Expenditures -696, User Friendly Budget Summary Page 2 of 19 Generated on July 19, 2016

3 MONMOUTH Advertised Revenues RED BANK BORO Budget Category Account Actual Revised Anticipated Total Operating Budget 17,008,363 19,830,668 19,727,062 Grants and Entitlements: Other Revenue From Local Sources 20-1XXX 18,061 95,459 0 Total Revenues From Local Sources 20-1XXX 18,061 95,459 0 Revenues from State Sources: Preschool Education Aid - Pr Yr Carryover , , ,018 Preschool Education Aid ,782,212 3,861,449 3,774,124 Other Restricted Entitlements 20-32XX 232, , ,987 Total Revenues From State Sources 4,225,767 4,192,786 4,162,129 Revenues from Federal Sources: Title I , , ,185 Title II ,142 80,624 68,530 Title III ,530 96,720 82,212 I.D.E.A. Part B (Handicapped) , , ,878 Other 20-4XXX 65,786 17,545 0 Total Revenues From Federal Sources 1,331,702 1,498,491 1,258,805 Transfers From Operating Budget-Prek , Transfers From Operating Budget-Prek (Special Education) , ,000 Total Grants And Entitlements 5,850,847 6,086,736 5,745,934 Repayment of Debt: Revenues from Local Sources: Local Tax Levy , , ,125 Total Revenues From Local Sources 485, , ,125 Total Local Repayment Of Debt 485, , ,125 Actual Revenues (Over)/Under Expenditures User Friendly Budget Summary Page 3 of 19 Generated on July 19, 2016

4 MONMOUTH Advertised Revenues RED BANK BORO Budget Category Account Actual Revised Anticipated Total Repayment Of Debt 485, , ,125 Total Revenues/Sources 23,345,085 26,396,179 25,975,121 Deduct Transfer-Transfers From Operating Budget-Prek , Deduct Transfer-Transfers From Operating Budget-Prek (Special Education) , ,000 Total Revenues/Sources Net of Transfers 23,069,768 26,096,179 25,650, User Friendly Budget Summary Page 4 of 19 Generated on July 19, 2016

5 MONMOUTH Advertised Appropriations RED BANK BORO Budget Category Account Actual Revised Anticipated General Current Expense: Instruction: Regular Programs - Instruction 11-1XX-100-XXX 4,210,537 4,430,556 4,202,825 Special Education - Instruction 11-2XX-100-XXX 968,781 1,147,761 1,468,122 Basic Skills/Remedial - Instruction XXX 0 53,190 56,395 Bilingual Education - Instruction XXX 791,547 1,140,168 1,162,498 School-Spon. Co/Extra Curr. Actvts. - Inst XXX 1,768 2,868 6,900 School-Sponsored Athletics - Instruction XXX 49,621 54,469 56,918 Community Services Programs/Operations XXX 4,949 9,000 10,000 Support Services: Undistributed Expenditures - Instruction (Tuition) XXX 693, , ,412 Undist. Expenditures - Health Services XXX 162, , ,324 Undist. Expend.-Speech, OT, PT And Related Svcs XXX 182, , ,695 Undist. Expenditures - Guidance XXX 115, , ,085 Undist. Expenditures - Child Study Teams XXX 298, , ,244 Undist. Expend.-Improv. Of Inst. Serv XXX 300, , ,881 Undist. Expend.-Edu. Media Serv./Library XXX 173, , ,000 Undist. Expend.-Instr. Staff Training Serv XXX 4,000 5,198 6,000 Undist. Expend.-Support Serv.-Gen. Admin XXX 375, , ,516 Undist. Expend.-Support Serv.-School Admin XXX 415, , ,699 Undist. Expend. - Central Services XXX 223, , ,160 Undist. Expend. - Admin. Info Technology XXX 114, , ,576 Undist. Expend.-Oper. And Maint. Of Plant Serv X-XXX 1,424,197 1,651,347 1,585,985 Undist. Expend.-Student Transportation Serv XXX 923,756 1,081,449 1,214,579 Personal Services - Employee Benefits 11-XXX-XXX-2XX 3,099,480 4,163,746 4,459,500 Total Undistributed Expenditures 8,505,626 10,971,414 10,908,656 Increase In Maintenance Reserve , Total General Current Expense 15,032,829 17,809,426 17,872, User Friendly Budget Summary Page 5 of 19 Generated on July 19, 2016

6 MONMOUTH Advertised Appropriations RED BANK BORO Budget Category Capital Expenditures: Account Actual Revised Anticipated Equipment 12-XXX-XXX ,615 91,264 65,675 Facilities Acquisition And Const. Serv XXX 54,000 54,000 54,000 Interest Deposit To Capital Reserve Total Capital Outlay 196, , ,675 Special Schools: Summer School: Summer School - Instruction XXX 83, , ,150 Summer School - Support Services XXX 64,739 84,560 80,300 Total Summer School X00-XXX 148, , ,450 Total Special Schools 13-XXX-XXX-XXX 148, , ,450 Transfer Of Funds To Charter Schools X 1,630,085 1,670,112 1,542,623 General Fund Grand Total 17,008,363 19,830,668 19,727,062 Special Grants and Entitlements: Local Projects 20-XXX-XXX-XXX 18,061 95,459 0 Preschool Education Aid: PEA Instruction XXX 1,066, ,901 1,221,975 Support Services XXX 3,202,646 3,043,751 3,069,167 Contribution To Charter Schools X 0 254,560 0 Total Preschool Education Aid XXX-XXX 4,268,756 4,262,212 4,291,142 Other State Projects: Nonpublic Textbooks 20-XXX-XXX-XXX 24,581 20,328 17,278 Nonpublic Auxiliary Services 20-XXX-XXX-XXX 73, , ,042 Nonpublic Handicapped Services 20-XXX-XXX-XXX 81, Nonpublic Nursing Services 20-XXX-XXX-XXX 39,015 32,040 27,234 Nonpublic Technology Initiative 20-XXX-XXX-XXX 13,201 9,256 7,868 Nonpublic Security Aid 20-XXX-XXX-XXX 0 8,900 7,565 Total Other State Projects 232, , , User Friendly Budget Summary Page 6 of 19 Generated on July 19, 2016

7 MONMOUTH Advertised Appropriations RED BANK BORO Budget Category Account Actual Revised Anticipated Total State Projects 20-XXX-XXX-XXX 4,501,084 4,492,786 4,487,129 Federal Projects: Title I 20-XXX-XXX-XXX 770, , ,185 Title II 20-XXX-XXX-XXX 70,142 80,624 68,530 Title III 20-XXX-XXX-XXX 107,530 96,720 82,212 I.D.E.A. Part B (Handicapped) 20-XXX-XXX-XXX 317, , ,878 Other 20-XXX-XXX-XXX 65,786 17,545 0 Total Federal Projects 20-XXX-XXX-XXX 1,331,702 1,498,491 1,258,805 Total Special Revenue Funds 5,850,847 6,086,736 5,745,934 Repayment of Debt: Total Regular Debt Service XXX 485, , ,125 Total Debt Service Funds 485, , ,125 Total Expenditures/Appropriations 23,345,085 26,396,179 25,975,121 Deduct Transfer-Local Contrib. - Trans To Special Rev- Regular , Deduct Transfer-Local Contrib. - Trans To Special Rev- Inclusion , ,000 Total Expenditures Net of Transfers 23,069,768 26,096,179 25,650, User Friendly Budget Summary Page 7 of 19 Generated on July 19, 2016

8 MONMOUTH Advertised Recapitulation of Balances RED BANK BORO Unrestricted: Budget Category Audited Balance Audited Balance Estimated Balance Estimated Balance General Operating Budget 714, , , ,067 --Repayment of Debt Restricted for Specific Purposes - General Operating Budget: --Capital Reserve 59,786 59,882 59,902 59,902 --Adult Education Programs Maintenance Reserve 449, , , ,189 --Legal Reserve 191, , , Tuition Reserve Current Expense Emergency Reserve Impact Aid Reserve for General Expenses (Sections 8002 and 8003) Impact Aid Reserve for Capital Expenses (Sections 8007 and 8008) Repayment of Debt: --Restricted for Repayment of Debt User Friendly Budget Summary Page 8 of 19 Generated on July 19, 2016

9 MONMOUTH Advertised Per Pupil Cost Calculations RED BANK BORO Per Pupil Cost Calculations Actual Costs Actual Costs Original Budget Revised Budget Proposed Budget Total Budgetary Comparative Per Pupil Cost $12,770 $12,301 $12,979 $14,112 $15,179 Total Classroom Instruction $7,701 $7,461 $7,724 $8,284 $9,086 Classroom-Salaries and Benefits $6,992 $6,815 $7,269 $7,531 $8,471 Classroom-General Supplies and Textbooks $442 $348 $316 $609 $465 Classroom-Purchased Services $267 $299 $140 $145 $150 Total Support Services $2,397 $2,143 $2,369 $2,509 $2,716 Support Services-Salaries and Benefits $1,880 $1,785 $1,960 $2,048 $2,162 Total Administrative Costs $1,322 $1,205 $1,359 $1,609 $1,603 Administration Salaries and Benefits $1,036 $991 $993 $1,095 $1,201 Total Operations and Maintenance of Plant $1,218 $1,381 $1,400 $1,574 $1,617 Operations and Maintenance-Salaries and Benefits $670 $743 $801 $839 $880 Board Contribution to Food Services $0 $0 $0 $0 $0 Total Extracurricular Costs $51 $53 $48 $57 $69 Total Equipment Costs $193 $118 $0 $73 $55 Legal Costs $30 $45 $38 $51 $51 Employee Benefits as a percentage of salaries* 36.59% 37.98% 46.91% 45.08% 47.74% *Does not include pension and social security paid by the State on-behalf of the district. **Federal and State funds in the blended resource school-based budgets. The information presented in columns 1 through 3 as well as the related descriptions of the per pupil cost calculations are contained in the Taxpayers' Guide to Education Spending (formerly the Comparative Spending Guide) and can be found on the Department of Education's Internet website: This publication is also available in the board office and public libraries. The same calculations were performed using the revised appropriations and the budgeted appropriations presented in this advertised budget. Total Budgetary Comparative Per Pupil Cost is defined as current expense exclusive of tuition expenditures, transportation, residential costs, and judgments against the school district. For all years it also includes the restricted entitlement aids. With the exception of Total Equipment Cost, each of the other per pupil cost calculations presented is a component of the total comparative per pupil cost, although all components are not shown User Friendly Budget Summary Page 9 of 19 Generated on July 19, 2016

10 MONMOUTH Shared Services RED BANK BORO Shared Service Category Type Shared Service Category Description Amount Saved (Optional) Others Partnerships with private preschool providers/head Start to provide Universal grant funded preschool program 0 Others Curriculum and Articulation meetings with Regional Districts, BA's and Superintendents 0 Others Transportation Services, including Fuel Many Partnerships with community and non-profit organizations and Universities to provide services to our students such as the Count Basie Arts for All and Project Write Now Utilize MOESC for transportation of OOD students and non-public transportation 0 Purchasing Participate in cooperative bidding programs with numerous districts for savings on grounds, services, energy and insurance 0 Municipal/Public Works Shared Services with the Boro for trash, recycling, snow removal, water 0 Professional Staff Development Host and include Distrcit PD for our preschool provider partners User Friendly Budget Summary Page 10 of 19 Generated on July 19, 2016

11 MONMOUTH Estimated Tax Rate Information RED BANK BORO A. Estimated School Tax Rate WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS (A) General Fund School Levy 23,791,439 (B) Estimated Net Taxable Valuation (as of 02/22/16) 2,081,283,910 (C) Estimated General Fund School Tax Rate=(A)/(B)x WITH REPAYMENT OF DEBT AND ADJUSTMENTS (D) Total School Levy 16,545,017 (E) Estimated Net Taxable Valuation (as of 02/22/16) 2,081,283,910 (F) Estimated Total School Tax Rate=(D)/(E)x B. Estimated Equalized School Tax Rate WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS (G) General Fund School Levy 23,791,439 (H) Estimated Equalized Valuation (as of 02/22/16) 2,081,283,910 (I) Estimated Equalized General Fund School Tax Rate=(G)/(H)x WITH REPAYMENT OF DEBT AND ADJUSTMENTS (J) Total School Levy 16,545,017 (K) Estimated Equalized Valuation (as of 02/22/16) 2,081,283,910 (L) Estimated Equalized Total School Tax Rate=(J)/(K)x User Friendly Budget Summary Page 11 of 19 Generated on July 19, 2016

12 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Debra Pappagallo CATEGORY MEASURE Job Title Business Administrator Job Title II Base Annual Salary Amount $112,476 Full-Time Equivalent (FTE) 1.0 Shared with Another District? N Shared County Shared District Job Title Other District Member of Collective Bargaining Unit (CBU)? N Beginning Date of Contract 07/01/15 End Date of Contract 06/30/16 Contracted Number of Annual Work Days 260 Contracted Number of Annual Vacation Days 20 Contracted Number of Annual Sick Days 12 Contracted Number of Annual Personal Days 4 Contracted Number of Annual Consulting Days 0 Number of Other Contracted Non-Working Days 0 Description of Other Contracted Non-Working Days Total Allowances Amount $5,956 Total Bonuses Amount $0 Total Stipends Amount $4,000 District Contributions Above Teacher Contract for Insurance (Health, Dental, Life, Other) $0 District Contributions Above Teacher Contract for Retirement Plans $0 Total Contractual Post-Employment Benefit Amount $15,000 Contractual Post-Employment Benefit Description of Payout of Sick days Max unused at Retirment Contractual Post-Employment Benefit Description of Payout of Vacation days Unused at separation - per diem Contractual Post-Employment Benefit Description of Payout of Personal days N/A Contractual Post-Employment Benefit Description of Other Benefits 1 Contractual Post-Employment Benefit Description of Other Benefits 2 Contractual Post-Employment Benefit Description of Other Benefits User Friendly Budget Summary Page 12 of 19 Generated on July 19, 2016

13 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Debra Pappagallo CATEGORY MEASURE Total Other/In-Kind Remuneration Amount $0 Description of Other/In-Kind Remuneration Annual Option to Buyback Sick Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Vacation Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Personal Time in Cash Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 1 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 2 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 3 Additional Comment 1 Additional Comment 2 Additional Comment User Friendly Budget Summary Page 13 of 19 Generated on July 19, 2016

14 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Jared Rumage CATEGORY MEASURE Job Title Superintendent Job Title II Base Annual Salary Amount $145,000 Full-Time Equivalent (FTE) 1.0 Shared with Another District? N Shared County Shared District Job Title Other District Member of Collective Bargaining Unit (CBU)? N Beginning Date of Contract 07/01/14 End Date of Contract 06/30/18 Contracted Number of Annual Work Days 260 Contracted Number of Annual Vacation Days 20 Contracted Number of Annual Sick Days 12 Contracted Number of Annual Personal Days 4 Contracted Number of Annual Consulting Days 0 Number of Other Contracted Non-Working Days 0 Description of Other Contracted Non-Working Days Total Allowances Amount $3,600 Total Bonuses Amount $21,735 Total Stipends Amount $0 District Contributions Above Teacher Contract for Insurance (Health, Dental, Life, Other) $0 District Contributions Above Teacher Contract for Retirement Plans $0 Total Contractual Post-Employment Benefit Amount $15,000 Contractual Post-Employment Benefit Description of Payout of Sick days maximum unused at retirment Contractual Post-Employment Benefit Description of Payout of Vacation days unused as seperation Contractual Post-Employment Benefit Description of Payout of Personal days N/A Contractual Post-Employment Benefit Description of Other Benefits 1 Contractual Post-Employment Benefit Description of Other Benefits 2 Contractual Post-Employment Benefit Description of Other Benefits User Friendly Budget Summary Page 14 of 19 Generated on July 19, 2016

15 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Jared Rumage CATEGORY MEASURE Total Other/In-Kind Remuneration Amount $0 Description of Other/In-Kind Remuneration Annual Option to Buyback Sick Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Vacation Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Personal Time in Cash Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 1 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 2 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 3 Additional Comment 1 Additional Comment 2 Additional Comment User Friendly Budget Summary Page 15 of 19 Generated on July 19, 2016

16 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Joseph Christiano CATEGORY MEASURE Job Title Information Technology Job Title II N/A Base Annual Salary Amount $92,700 Full-Time Equivalent (FTE) 1.0 Shared with Another District? N Shared County Shared District Job Title Other District Member of Collective Bargaining Unit (CBU)? N Beginning Date of Contract 07/01/15 End Date of Contract 06/30/16 Contracted Number of Annual Work Days 260 Contracted Number of Annual Vacation Days 15 Contracted Number of Annual Sick Days 12 Contracted Number of Annual Personal Days 4 Contracted Number of Annual Consulting Days 0 Number of Other Contracted Non-Working Days 0 Description of Other Contracted Non-Working Days Total Allowances Amount $8,244 Total Bonuses Amount $0 Total Stipends Amount $0 District Contributions Above Teacher Contract for Insurance (Health, Dental, Life, Other) $3,500 District Contributions Above Teacher Contract for Retirement Plans $0 Total Contractual Post-Employment Benefit Amount $0 Contractual Post-Employment Benefit Description of Payout of Sick days N/A Contractual Post-Employment Benefit Description of Payout of Vacation days N/A Contractual Post-Employment Benefit Description of Payout of Personal days N/A Contractual Post-Employment Benefit Description of Other Benefits 1 Contractual Post-Employment Benefit Description of Other Benefits 2 Contractual Post-Employment Benefit Description of Other Benefits User Friendly Budget Summary Page 16 of 19 Generated on July 19, 2016

17 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Joseph Christiano CATEGORY MEASURE Total Other/In-Kind Remuneration Amount $0 Description of Other/In-Kind Remuneration Annual Option to Buyback Sick Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Vacation Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Personal Time in Cash Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 1 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 2 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 3 Additional Comment 1 Additional Comment 2 Additional Comment User Friendly Budget Summary Page 17 of 19 Generated on July 19, 2016

18 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Thomas Berger CATEGORY MEASURE Job Title Coordinator/Director/Manager/Supervisor Job Title II N/A Base Annual Salary Amount $85,280 Full-Time Equivalent (FTE) 1.0 Shared with Another District? N Shared County Shared District Job Title Other District Member of Collective Bargaining Unit (CBU)? N Beginning Date of Contract 07/01/15 End Date of Contract 06/30/16 Contracted Number of Annual Work Days 260 Contracted Number of Annual Vacation Days 10 Contracted Number of Annual Sick Days 12 Contracted Number of Annual Personal Days 4 Contracted Number of Annual Consulting Days 0 Number of Other Contracted Non-Working Days 0 Description of Other Contracted Non-Working Days Total Allowances Amount $800 Total Bonuses Amount $0 Total Stipends Amount $3,300 District Contributions Above Teacher Contract for Insurance (Health, Dental, Life, Other) $4,500 District Contributions Above Teacher Contract for Retirement Plans $0 Total Contractual Post-Employment Benefit Amount $0 Contractual Post-Employment Benefit Description of Payout of Sick days N/A Contractual Post-Employment Benefit Description of Payout of Vacation days N/A Contractual Post-Employment Benefit Description of Payout of Personal days N/A Contractual Post-Employment Benefit Description of Other Benefits 1 Contractual Post-Employment Benefit Description of Other Benefits 2 Contractual Post-Employment Benefit Description of Other Benefits User Friendly Budget Summary Page 18 of 19 Generated on July 19, 2016

19 MONMOUTH Employee Contract List for District RED BANK BORO NAME=Thomas Berger CATEGORY MEASURE Total Other/In-Kind Remuneration Amount $0 Description of Other/In-Kind Remuneration Annual Option to Buyback Sick Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Vacation Time in Cash Description of Other/In-Kind Remuneration Annual Option to Buyback Personal Time in Cash Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 1 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 2 Description of Other/In-Kind Remuneration Annual Option to Other Remuneration 3 Additional Comment 1 Additional Comment 2 Additional Comment User Friendly Budget Summary Page 19 of 19 Generated on July 19, 2016