190 likes | 318 Views
This report presents the financial condition of Las Cruces Public Schools as of December 31, 2011. It covers key areas such as revenue position, operational cash balances, and expenditure analysis. The State Equalization Guarantee (SEG) revenue reached approximately $164.98 million, with a budgeted total revenue of $166.64 million. The report highlights operational expenditures, including an increase in substitute costs and sick leave costs. Furthermore, it notes trends in electricity costs, legal expenditures, and projects a decrease in cash balance by June 30, 2012.
E N D
Las Cruces Public SchoolsReport on Financial Condition As of December 31, 2011
Revenue Position • Operational • SEG = $164,983,991 • Program units = 46,234.211 • Initial unit value $3,585.97 • Unit Value increased by $12.90 • SEG Increase $618,041.53 • Total Budgeted Revenue = $166,643,364 • Received = $83,631,881 (50%)
Cash PositionOperational Cash/Investment Balances by Month As of December 31, the FY 2012 cash position is $1.3 million less than FY 2011
Expenditure Analysis • Expenditure Comparison as of December 31
Expenditure Analysis • Expenditure Comparison as of December 31
Expenditure Analysis • Salaries • Encumbrances are in the system • Overall, budget appears adequate
Expenditure Analysis • Total Sub cost – experiencing 4% increase over FY 2011
Expenditure Analysis • Sick leave sub cost– Experiencing 20% increase over FY 2011
Expenditure Analysis • Total sub cost projection
Expenditure AnalysisElectricity Usage Trend Overall consumption is down.
Expenditure AnalysisElectricity Costs Trend • EPEC Rate Restructure • Las Cruces electricity rates are comparable to those in California. • Realized cost is up 28% since 2009.
Expenditure Analysis • Utilities • Projected costs within current budget.
Expenditure Analysis • Legal Costs • Within budget allocation • History of legal costs
Expenditure Analysis • Legal Costs
Expenditure Analysis • Other issues • SEG • Increase in unit value = $12.90 (.36%) • Total increase = $618,041.53 • Budget Savings • Legal Costs • Utility Costs?
2011-12 Budget Summary • Substitutes • Projected expenditures exceed budget by $204,000. • Supplement Student Transportation - $958,567 • Supplement Title XX - $100,000 • Initial cash balance projection for June 30, 2012 is $5.5 million. • Cash is projected to decrease by $1.2 million from FY 11.