HomeMy WebLinkAboutAgenda - 06-04-2015 - 1ORANGE COUNTY
BOARD of COMMISSIONERS
ACTION AGENDA ITEM ABSTRACT
Meeting Date: June 4, 2015
Action Agenda
Item No. 1
SUBJECT: FY2016 -16 Budget Work Session
DEPARTMENT: County Manager and Finance PUBLIC HEARING: (Y /N) No
and Administrative Services
ATTACHMENT(S):
A. North Carolina Association of County INFORMATION CONTACT:
Commissioners — FY 2014 -15 Budget Bonnie Hammersley (919) 245 -2300
and Tax Survey Paul Laughton (919) 245 -2152
B. NC Public Schools /DPI -Per Pupil
Allocations by County
C. Memo from Chapel Hill- Carrboro City
Schools
D. Memo from Orange County Schools
E. School Districts Local Current
Expense Fund Balance Policy
F. Sportsplex FY2015 -16 Operating
Budget Detail
PURPOSE: For the Board to have an opportunity to review and discuss the Chapel Hill -
Carrboro City Schools, orange County Schools, and Durham Technical Community College
FY2016 -16 Budgets, as well as the Sportsplex and County departmental budgets, including any
fee schedule change requests and associated non - departmental items.
BACKGROUND: The County Manager released the FY2016 -16 recommended budget on May
197 2015. Since that time, the Board would have conducted two public hearings to receive
residents' comments regarding the proposed funding plan. Tonight's work session is the first
opportunity the Board has had to discuss next year's recommended funding plan.
During tonight's work session, the Board plans to discuss the following budget related topics:
• Chapel Hill- Carrboro City Schools, orange County Schools, and Durham Technical
Community College FY2016 -16 operating Budgets
• Sportsplex
• Begin discussions with County Departmental budgets, including any fee schedule change
requests, and associated non - departmental items
3
County Support of Local Boards of Education
The recommended appropriations for Chapel Hill - Carrboro City and orange County Schools
increases the current expense funding by $1,038,946 in FY 2015-16. This includes an increase
in per pupil funding from $3,571 to $3,662, an $81 increase for each of the 20,040 students in
the two school systems. The recommended funding level represents a total appropriation for
both school districts of $96.6 million, which is 49.2 percent of General Fund revenues, 1.1
percent above the target of 48.1 percent established by the Board of County Commissioners.
This includes funding for current expense, recurring capital, long -range capital, school related
debt service and fair funding. With the inclusion of allocations for school nurses for both school
districts and Sheriff Department resource officers in the orange County Schools, the total
funding allocation for Schools is $97.6 million, or 49.7 percent of General Fund revenues.
Based on the State Department of Public Instruction (DPI) projections for FY 2015 -16, both
school systems will see a decrease in student enrollments during the next academic year. The
Orange County Schools enrollment projections total 7,626, which represents a decrease of 172
students from the March 2014 projections. The Chapel Hill- Carrboro City Schools enrollment
projections total 12,203, which represents a decrease of 150 students from the March 2014
projections. Both school systems, however, are continuing to experience a growing number of
students in charter schools. Current enrollment in orange County charter schools is 476
students, and current enrollment in Chapel Hill- Carrboro City Schools charter schools is 217
students. The General Assembly requires school systems to pay a per pupil allotment to
support charter students within their district.
The number of charter students funded as part of the school systems current expense has been
maintained at the same level for many years. The recommended budget includes a phase -in of
funding for charter school students over a two -year period, with funding for an additional 1 1 0
students in orange County Schools and an additional 50 students in Chapel Hill- Carrboro City
Schools in FY 2015-16, with a plan to complete the phase -in in both systems in FY 2016-17.
2015 -16 Enrollment Projections
Current Expense Funding for Local School Districts:
0111sd ITtRNEA I EAa - W5FA09
Original Budget $69,376,382 $62,389,900 $66,079,262 $7271477134 $7371867080
CHCCS
OCS
Total
March 2015 Department of Public
Instruction ADM Planning #s
127203
77525
197729
Less: out of District
131
89
220
127072
77437
197509
Plus: Budgeted Charter Students
157
354
531
Total Budgeted Students
12,239
7,891
29,949
51.07%
38.93%
Current Expense Funding for Local School Districts:
0111sd ITtRNEA I EAa - W5FA09
Original Budget $69,376,382 $62,389,900 $66,079,262 $7271477134 $7371867080
61
Both Boards of Education presented their budget requests to Commissioners in April 2015. In
consideration of those requests and other funding needs, this recommended budget includes
the following appropriations for the Local School Districts.
• Per pupil funding for the County's two local school districts increases to $3,652. This
funds the North Carolina Department of Public Instruction (NCDPI) projected 322
decrease in student enrollment between both school districts, and increases funding to
an additional 160 charter students. This represents a $1.438 million increase in current
expense funding for both school districts combined. Local Current Expense funding
supplements State and Federal funds received by each district for the day -to -day
operation of schools. Examples of expenses paid from these funds include salaries and
benefits for locally paid teachers and utilities. Noah Carolina statutes mandate boards of
county commissioners provide local current expense monies to school districts. Counties
having more than one school administrative unit, as is the case in Orange County, are
required to provide equal per pupil appropriations to each system. The funding level,
however, is discretionary and varies from county to county.
• Recurring capital for both School districts remains the same as the prior year
appropriation of $3 million dollars. Recurring capital pays for facility improvements,
equipment, furnishings, and vehicle and bus purchases. State statutes mandate counties
to fund recurring capital. However, the amount of money counties allocate to this function
is discretionary and varies from county to county.
• The long range/pay-as-you go capital expense for the local school districts remains the
same as the prior year appropriation of $3.7 million. Long -Range Capital supports school
capital projects through the County's Capital Investment Plan (CIP). Capital projects are
funded through a combination of State and local bonds, non -bond financing and pay -as-
you-go funding sources. Pay -as- you -go funding includes dedicated half -cent sales tax
revenues and property tax earmarked under the Board's April 5, 2011 Capital Funding
Policy. The Capital Policy also allows School Construction Impact Fees to offset School
related debt service. Similar to Local Current Expense funding, the amount of money
counties allocate to long -range capital expenditures is discretionary and varies from
county to county.
Per the April 5, 2011 Commissioner approved County Capital Funding Policy, it is the
intent of the Board of County Commissioners to continue a capital funding policy that
reflects the implementation of the Board of Commissioners' resolution of November 16,
2444 that the Board "does hereby adopt in principle a policy of allocating a target of 60
percent of capital expenditures for school projects and 40 percent of capital expenditures
for county projects over the decade beginning in calendar year 2005" The Policy further
states, "However, there will be times when the County will be bound fiscally and unable to
achieve full funding. During those times, Commissioners may find it necessary to depart
from the Policy."
• The recommended budget provides for $15,646,916 in School Related Debt Service,
which represents repayment of principal and interest on School related debt, including
general obligation bonds and private placement loans. Noah Carolina statutes require
counties to pay for school related capital items such as acquisition and construction of
facilities. In instances where counties borrow funds to pay for such items, the State
mandates counties to repay the debt. The amount of money counties borrow for school
related projects is discretionary and varies from county to county.
• The recommended budget includes continuing the Fair Funding allocation of $988,000
which represent funds, split equally between the two school districts ($494,000 to each
district), to offset costs of safety and health services such as School Resource Officers
and School Nurses. The State does not mandate counties to provide funding for these
resources.
• The recommended budget provides for $746,444 to continue the Commissioners'
longstanding commitment to providing school health nurses at each school. This funding
level is slightly increased from the FY 2414 -16 levels.
• The Sheriff plans to continue providing School Resource Officers to support Orange
County Schools. The Orange County Schools contributes $180,000 annually towards
these expenses, and the annual net value of this Board of County Commissioners'
commitment for FY 2015-16 totals approximately $291,000.
Both School Districts requested increases in per pupil funding for FY 2015 -16. Orange County
Schools requested an increase of $81 per pupil in order to receive approximately the same
current expense funding as received in FY 2014 -15 due to the loss of 172 students, and Chapel
Hill- Carrboro requested an increase of $302 per pupil in order to provide them with
approximately $3.5 million in additional current expense funding as received in FY 2014 -15. To
fully fund the Chapel Hill- Carrboro City Schools request will require additional revenues from a
property tax increase or a reduction in County funded services elsewhere.
The information below illustrates the property tax rate necessary to generate revenues to
address the current expense requested by Chapel Hill- Carrboro City Schools in excess of the
current increase recommended; the same per pupil increase would apply to Orange County
Schools:
Tax Increase
1 ce nt
2 cents
2.87 cents
*Based on 24,444 Students
Property Tax
Revenues Generated
$176557660
$373117320
$477517744
Per Pupil
Equivalency
$82.62
$165.24
$237.11
The required tax rate increase would be 2.87 cents to fully fund the budget request submitted by
Chapel Hill- Carrboro City Schools, and would provide Orange County Schools with $1,849,695
more than requested.
Additionally, the Chapel Hill- Carrboro City School District has requested the Board of County
Commissioners consider an increase in the special district property tax rate to fully fund their
X
budget request. If approved, the additional revenues required to be generated to fully fund the
CHCCS request with an increase in the special district tax would be as follows:
Property Tax Per Pupil
Tax I ncrease Revenues Generated Equivalency*
1 ce nt $170607189 $86.62
2.74 cents $2,943,768 $237.26
*Based on 12,239 projected students for the Chapel Hill- Carrboro City School District
County Support of orange County Campus of Durham Technical Community College
The recommended funding for the Orange County Satellite Campus of Durham Technical
Community College, located at the Waterstone Development in Hillsborough, provides current
expense funding of $621,875, recurring capital of $130,000, and debt service of $296,843.
As with local school districts, counties in North Carolina are responsible for supplementing state
and federal appropriations to community colleges. For the most part, counties are responsible
for day -to -day operating costs such as utilities, security and custodial services. The Counties
are not responsible for funding of teaching staff.
Details regarding recommended funding levels for local school districts and Durham Technical
Community College are located in the Education section of the budget document.
During tonight's work session, Commissioners will have the opportunity to dialogue with the
Boards of Education about county funding and anticipated State funding for schools next year.
Attachments A & B provide additional information of how Orange County compares with other
counties within Noah Carolina related to Current Expense funding per pupil, and other
educational related funding issues. Attachment C is a Budget Update from Chapel Hill- Carrboro
City Schools, Attachment D is a Memo from Orange County Schools, and Attachment E
represents the School Districts Local Current Expense Fund Balance Policy.
Sportsplex
Attachment F provides detail of the Sportsplex FY241 6 -1 6 Operating Budget.
County Departments
During tonight's work session, Commissioners will have an opportunity to begin discussion with
County departments regarding their budgets, including fee schedule change requests and
associated non - departmental items. Additional departments will be present at the June 9, 2015
work session.
FINANCIAL IMPACT: Included in the Background Section.
RECOMMENDATION(S): The Manager recommends that the Board discuss the topics noted
and provide direction to staff, as appropriate.
Attachment A
North Carolina Association of County Commissioners
Budget & Tax Survey 2014 -15
8udaet -- General Fund Only General Statistics County Financial Assistance for Local Scheel Systems
-
2D14-15
Assessed
Valuation
Property Tax
1 Cent Levy
Equivalent at
10%
2D13
Certified
Public
School
Planning
Charter
School
Planning
School Current
•
Total Debt
Service for
School Only
-
®®
NOUN
®
Mr-M
®
®
®
®®
®
®
NEFREW
®
®®
ME"fiff-a-M
-
2D14-15
Assessed
Valuation
Property Tax
1 Cent Levy
Equivalent at
10%
2D13
Certified
Public
School
Planning
Charter
School
Planning
School Current
•
Debt
Service for
SchoolOnly
'
®
�
'®®
001-M
®
®
®-
-
2D14-15
Assessed
Valuation
Property Tax
1 Cent Levy
Equivalent at
10%
2D13
Certified
Public
School
Planning
Charter
School
Planning
School Current
•
Debt
Service for
School Only
'
®®
®
®
®
®
®
®
®
®
®
®®
--
-----
-
-
-
-
--
--
-----
-
-
-
-
--
Total School
Allocation
Current
■
Current Exp.
■
Total
Capital
Debt
Service
Current
Debt
Service
Per Capita
®®
®
®
®
®
®
®
®
®
®
®
®®
®®
®
®
®
®
®
®
®
®
®
®
®®
Total School
Allocation
Current
■
Current Exp.
■
Total
Capital
Debt
Service
Current
Debt
Service
Per Capita
®®
®
®
®
®
®
®
®
®
®
®
®®
Total School
Allocation
Current
■
Current Exp.
■
Total
Capital
Debt
Service
Current
Debt
Service
Per Capita
®®
®
®
®
®
®
®
®
®
®
®
®®
Attachment B
13
Table 30 - County Appropriations and Supplemental Taxes for Education
Year 2014 (School Year 2013 -14)
2014
681
Chapel - Hill /Carrboro City Schools
6214461618
51145
1
2014
280
Dare County Schools
1917961968
31991
2
2014
i l l
Asheville City Schools
1515151783
3, 679
3
2014
320
Durham County Schools
11810731439
31569
4
2014
680
Orange County Schools
2515541154
31386
5
2014
190
Chatham County Schools
2515511130
31118
6
2014
880
Transylvania County Schools
918451374
21808
7
2014
950
Watauga County Schools
1210621834
21796
8
2014
650
New Hanover County Schools
64, 740, 640
21559
9
2014
100
Brunswick County Schools
3115541919
21541
10
2014
600
Charlotte - Mecklenburg County Schools
354,244, 548
21488
11
2014
410
Guilford County Schools
1 77,1 30,398
21467
12
2014
270
Currituck County Schools
8,971 ,907
21317
13
2014
491
Mooresville City Schools
1315311543
2, 308
14
2014
160
Carteret County Schools
1818501000
21257
15
2014
920
Wake County Schools
32319661127
21122
16
2014
750
Polk County Schools
417841788
21117
17
2014
340
Forsyth County Schools
11012211384
21071
18
2014
480
Hyde County Schools
111991568
21026
19
2014
690
Pamlico County Schools
215621453
21018
20
2014
730
Person County Schools
910381798
11986
21
2014
900
Union County Schools
7915971759
11940
22
2014
440
Haywood County Schools
1 4,391 ,679
11939
23
2014
1 1 0
Buncombe County Schools
49,01 4,628
11934
24
2014
422
Weldon City Schools
119661574
1 , 909
25
2014
630
Moore County Schools
24,41 4,51 0
11906
26
2014
291
Lexington City Schools
5,644, 046
11866
27
2014
60
Avery County Schools
319731725
11854
28
2014
500
Jackson County Schools
617201774
11830
29
2014
560
Macon County Schools
718421793
11817
30
2014
70
Beaufort County Schools
1214451150
1 ,786
31
2014
700
Pasq uota n k County Schools
1010041858
1 ,772
32
2014
200
Cherokee County Schools
517291338
11733
33
2014
30
AI leg ha ny County Schools
2,468, 742
11723
34
2014
292
Thomasville City Schools
410151790
11722
35
2014
370
Gates County Schools
2,81 8,696
11708
36
2014
830
Scotland County Schools
1011391325
1 ,686
37
2014
130
Cabarrus County Schools
50,380,1 08
11681
38
2014
670
Onslow County Schools
4015291260
11622
39
2014
800
Rowan- Salisbury County Schools
31 ,789,444
11613
40
2014
761
Asheboro City Schools
715621412
11613
41
2014
132
Kannapolis City Schools
8,51 6,088
11611
42
2014
861
Elkin City Schools
119521014
1 ,607
43
2014
580
Martin County Schools
513801044
11599
44
14
Table 30 - County Appropriations and Supplemental Taxes for Education
Year 2014 (School Year 2013 -14)
2014
930
Warren County Schools
317751219
11596
45
2014
850
Stokes County Schools
1012111763
1 ,577
46
2014
660
Northampton County Schools
3,1 61 ,538
11573
47
2014
450
Henderson County Schools
2019431846
11558
48
2014
210
Edenton -Chows n County Schools
314211929
11548
49
2014
510
Johnston County Schools
52, 000,000
11545
50
2014
530
Lee County Schools
1513381050
1 ,542
51
2014
390
Granville County Schools
1213851287
11529
52
2014
350
Franklin County Schools
1310941566
11516
53
2014
862
Mount Airy City Schools
215051447
11502
54
2014
181
Hickory City Schools
613971719
11501
55
2014
490
1 redell- Statesville Schools
31 ,230,992
11497
56
2014
710
Pender County Schools
1219421622
11492
57
2014
740
Pitt County Schools
35, 076,287
11492
58
2014
260
Cumberland County Schools
7612201676
11491
59
2014
180
Catawba County Schools
2418211798
11487
60
2014
300
Davie County Schools
913331832
11465
61
2014
550
Lincoln County Schools
1615481422
1 ,457
62
2014
182
Newton - Conover City Schools
414321609
11447
63
2014
50
Ashe County Schools
4,448, 032
11414
64
2014
230
Cleveland County Schools
21 ,056,594
11399
65
2014
980
Wilson County Schools
1711551274
1 ,388
66
2014
460
Hertford County Schools
411731524
11379
67
2014
10
Alamance- Burlington Schools
3019771274
11376
68
2014
360
Gaston County Schools
4217261704
11373
69
2014
640
Nash -Rocky Mount Schools
21 ,907,431
11371
70
2014
821
Clinton City Schools
411391197
11370
71
2014
810
Rutherford County Schools
1112461442
1 ,327
72
2014
250
Craven County Schools
1819511126
1 ,324
73
2014
90
Bladen County Schools
6,1 89,970
11321
74
2014
421
Roanoke Rapids City Schools
3,930, 534
11320
75
2014
520
Jones County Schools
114251292
11297
76
2014
995
Yancey County Schools
219681141
11287
77
2014
720
Perq ui ma ns County Schools
2,200, 000
11242
78
2014
790
Rockingham County Schools
1518341840
1 ,2 1 7
79
2014
620
Montgomery County Schools
419981796
11215
80
2014
590
McDowell County Schools
716531263
11207
81
2014
140
Caldwell County Schools
1415251000
11204
82
2014
860
Su rry County Schools
913951269
11135
83
2014
290
Davidson County Schools
221357 , 717
1 , 1 30
84
2014
840
Sta my County Schools
9,570, 868
11113
85
2014
970
Wilkes County Schools
1018731988
1 , 1 06
86
2014
330
Edgecom be County Schools
6,666, 857
11103
87
2014
910
Vance County Schools
712021440
11102
88
2014
610
Mitchell County Schools
2112216221
110871
89
15
Table 30 - County Appropriations and Supplemental Taxes for Education
Year 2014 (School Year 2013 -14)
2014
540
Lenoir County Schools
919001000
11086
90
2014
120
Burke County Schools
1318281400
11085
91
2014
40
Anson County Schools
318321250
11075
92
2014
760
Randolph County Schools
1912551785
11071
93
2014
990
Yadkin County Schools
518001431
11067
94
2014
430
Harnett County Schools
2017671085
11034
95
2014
20
Alexander County Schools
514001000
11030
96
2014
890
Tyrrell County Schools
5371320
11001
97
2014
960
Wayne County Schools
1 9,01 7,994
996
98
2014
80
Bertie County Schools
215031000
962
99
2014
570
Madison County Schools
213681901
945
100
2014
310
Duplin County Schools
910001000
938
101
2014
940
Washington County Schools
115251000
928
102
2014
770
Richmond County Schools
6,924, 932
914
1 03
2014
170
Caswell County Schools
214691413
905
104
2014
150
Camden County Schools
117031000
902
105
2014
220
Clay County Schools
111771191
895
106
2014
820
Sampson County Schools
713581212
866
107
2014
241
Whiteville City Schools
1191 91382
857
108
2014
240
Columbus County Schools
419831019
821
109
2014
420
Halifax County Schools
214811983
774
1 1 0
2014
400
Greene County Schools
211681000
689
i l l
2014
380
Graham County Schools
7471383
632
1 1 2
2014
470
Hoke County Schools
4,469, 874
547
1 1 3
2014
780
Robeson County Schools
1213751000
530
1 1 4
2014
870
Swain County Schools
7881843
397
1 1 5
2014
999
STATE TOTAL
2161817831325
1,755
16
Table 31 - Supplemental Taxes for Education
Yeasr 2014 (School Year 2013 -14)
LEA
Amount
PPA
Rank
Year
Chapel - Hill /Carrboro City Schools
21 19331520
1 807
1
2014
Asheville City Schools
715221848
1 784
2
2014
Weldon City Schools
112871163
1 250
3
2014
Mooresville City Schools
510701623
865
4
2014
Cleveland County Schools
1112071024
745
5
2014
Elkin City Schools
8471298
697
6
2014
Asheboro City Schools
3,071 ,461
655
7
2014
Roanoke Rapids City Schools
118891699
635
8
2014
Thomasville City Schools
113211880
567
9
2014
Clinton City Schools
1 ,581 ,052
523
10
2014
Lexington City Schools
115431185
510
1 1
2014
Mount Airy City Schools
8281268
497
12
2014
Randolph County Schools
210821719
1 1 6
13
2014
Nash -Rocky Mount Schools
7251000
45
14
2014
Harnett County Schools
2431385
12
15
2014
Attachment C
H 0 0 L S
Date: May 21, 2015
To : Tom Forcella, Superintendent
From: Todd LoFrese, Assistant Superintendent for Support Services
Re: Budget Update
On April 28, 20155 the Board's 2015-16 budget request was presented to the Board of orange
County Commissioners. The Board requested an additional $3,539,191 (or $302 per pupil) in
revenue to fund state mandates, maintain current services, and support priorities in our strategic
plan.
This week both the North Carolina house of Representatives' state budget proposal and the
County Manager's recommended budget were presented. A review of both recommendations
was conducted and items of significance and the associated local impact are briefly discussed
below.
17
The proposed state budget includes a salary increase for all public school employees. Newer
teachers (0 to 4 years of experience) would receive about a 6% increase and all other employees
would receive a 2% increase. If enacted, it will require an additional $1.2 million in local dollars
to implement this state mandate. This amount is precisely what our local request included. The
proposed state budget also establishes required employer matching contributions for state
retirement and we anticipate increases in health insurance rates. As proposed, approximately
$21 0,000 of additional local dollars will be required.
The state budget does restore funding for driver education, and if adopted, would not require
additional local dollars to support driver training next year. After nearly 7 years of minimal
funding, additional textbook and digital resource funding is part of the state budget (about 50%
of 2008 levels). The state budget also maintains teacher assistant funding at 2014 -15 levels, but
this would result in a small reduction to our district due to enrollment increases across the state.
Transportation funding is also reduced, mostly attributed to lower diesel fuel costs.
This week, the County Manager's recommended budget was presented to the County
Commissioners, The County Manager's recommended budget included an additional $630,722
($81 per pupil) for our school district. This however, is approximately $2.9 million less than our
request.
18
If both budgets are adopted as presented, the district will be required to make reductions to
current positions, services, and programs. Since we must meet state mandates, the cost of
providing a well- deserved raise and meeting state retirement /medical benefit matches would
require us to reduce our current local budget by nearly $800,000 dollars. Unless we made further
reductions, we would not have funding to support any of our strategic plan priorities or
expansion recommendations, most of which are essential to help us meet our goals.
Finally it is important to recall that over the past 7 years, the district has made millions of dollars
in reductions to our local operational plan and has received state reductions of nearly $10
million. We have run out of places to make reductions that do not impact the classroom or
positions. An $800,000 reduction equates to 12 teaching position or 25 teacher assistants.
In June we will present the Board with a budget update on work session as both the county and
state will be further along in the budget process. While we can hope that the final budgets
improve, we need to be prepared to make some tough decisions in the coming weeks. We will
share additional information and considerations for the board to consider as we reconcile the
differences between our request, the local budget, and the state budget.
Attachment D 19
�Urange County Schools
G00 Ea,st King Street
]FI9 lsllaorough, NC 27278
Pam Jones (9-19) 732-8i 1261 ' 'elephone
Interini Superintendent (919) 732-8120 Fax
www.orangeXI Inc.us
To Orange County Board of Conimissi.oners
'n, -s Intcr'rn. Super`nten,..dcnt
Froill 'n,, Jon...e.-s, Orange Counl.y Sch.00l .1 1.
RE-0 FY' 201.6 Manager' s'[Zeco.m.:mended'Bud,ge:t
Date: May 28, 201.5
Orange, Cou),'Ity Schools thanks, the County Manage'-r- fior recommemdIng t','u.,nd'ng hold's g Orange
County Schools harinless for: the fundIng shortfall. that -would result ftom the projected, decreased
student enrollment in. FY201.6. Reduced local funding combined with. continuing unftinded
e a siifican a
t dverse affec on t up the
mandates associated with the State budget wo u d h gn
educational off er'n,gs: of the District. 'We appreciate your understanding of these circunis tern ces
'I I -.ir in ta'ned, as a high
and your e-ffo-ils to once agai,n ensure: educafion 'n Orange County is nla 1 1
priority-,,
As Commissioner Dorosin nientioned, at the 'May 1:9 meeting, Orange County- S&hools has
requested, the Board of Comimssioners autholl'zc the increase in,monthly compen sate on for the
Board of Education. A copy of a letter making th e. request fTom Dr. 'Del. Bums, 'Fernporary
Sopen' ate nd,ent at the time of penning, is attached, The action, will equalize th.e conipensation
1 1' '1 br the increasic, shou t 'both Boards of Education 'in the District.., Fund'ng f
I- -i - -be approved county
Com-in is,sioinens� choose: to! 'take StICII. action, WOUId, be addressed w4l.1-n t.
app.ropriation t6r Orange County Schools.
'Your consideration of our re-quests is appreciated,,
Cc,-, Orange County Schools Board of Educatioll.
Enc: BUMS '1 /30/15 letter with, attach-nients
20
Orange County Sc3 pool9_1
200 East King Stree
lY H"llsborough, NC 27278
Dr. Del Burns, (919) 732-8126 Telephone
Temporary Superl'Wendent (91-9)73 -2- x.- 20 Fax
WWW'Orange.klIne.us
January 3 0, 201.5
Ms. Bormie Hammer sley
Orange County Manager
PO Box 81-81
Hillsborough, NC ;27278
Dear Ms. Harmnersley:
In the course of reviewing matters related to the Orange County Board of Education, it has come
to my attention that there exists a significant difference between the compensation of Orange
-members and that of Chapel HRI-Carrboro C"ty Schools Board of
County Board of Education
Education members, Attached as information is a document listing all boards of education in
North Carolliaa and, their compensation. Also attached is, a copy of G.S. §1. 15C-38 which.
4
mdicates that compensation for members o f a board, of education is fixed by the tax-levyfilg
authority for the local school district.
I respectfally- request that the Orange . County Board of Con'unissioners fix the compensation for
the members of the Orange County Board of Education- such that it is the same as: that for the
members of the Chapel Hill-Carrboro City Board of Education. The resultm"g increase, should
the B.Pard of Commissioners approve this request, would be paid from the a.pproved county
appropriation for Orange County Schools O
Please let me know if lolls or 1 1
1 you have quest' wish additional information.
Sincerely,
Del. Burns, Ed.D.
Temporary Superintendent
/p Luc
CC. Mr. Earl McKee, Board of County Commissioners Chair
Dr. Stephen H. Halkiotis, Board of Education. Chair
Enc: School Board Compensation Chart,
G3. § 1 15C-28
School Board
Adamance-Burlington
Alexander County
Alleghany County
Anson County
Ache County-
Asheboro City Schools
Asheville City
Avery County
Beaufort County
Bertie County
BIladen County
Brunswick County
Buncombe County
!Burke County
Ca-barrus County
Caldwell County
Camden County
Carteret County
Caswell County
Catawba County
'6 itl� 4itbdi ty
Cha
Chadoffe-Mecklenburg
Chatham County
Cherokee County
Clay County
Cleveland County
Clinton City
Columbus County
Craven County
Cumberland County
Total Current
Enrollment Expenditures
22638 $159,709,997.00
#Board
Uembers
7
5655
$3.9,060,194..81 7
1587
$18,100,000.00 5
4065
$35,652,261.76 9
3266
$16,371,254.00 5
4449
$35,988,673.00 11
3739
$4.3,266,726.00 5
.223♦
$21,458,360.06 51
7205
$54,6411877.O8. 9
3045
$30,239,038.44 5
5435•
$44,981,972.05 9
11607
$90,810,167..06 5
25734
$190,126,233.00 7
14178
$106:,801,0019.00 7
27132
$184,599,250.00 7
13168
$106,178,496.00 7
1905
$13,609,826.00 5
8278
$73,734,988.00 7
31.88
$25P038,297.00 7
17568
$119,842,762.00 7
11427
7
132281
$923,105,896.65 9
7752
$17,824,880.30 5
3,645
$31,080,587.00 7
1358
$11,551,655-25 5
16806
$122,445,859.00. 9
3103
$.22,745,95&.00 6
6889
$57,598, 493-00 5
14655
$103,199,266.00 7
52885
$200 monthly
Board Member
Board Chair
Compensation
Compensation (if diffl)
,$100 monthly
same
$120 Monthly
$240 monthly + $40-6F-
$40 Special
spedal" called mtqIs
$20 Committee
$20 for committee mtgs ... . . . . ..........
$35 meeting
same
$200 monthly
$350 monthily —
- — ---------
$300 quarterly
$375 quarterly
$100 monthly
$200 monthly
$250 monthly
$350 monthly
$200 monthly
$300 monthly
$123 meeting
$176 meeting
$300 monthly
$350 monthly
$479 monthly
$575 monthly
692.76 monthly
$790.58 monthly
$250 monthly
$350 monthly
$1-10,25 monthly
$137,82 monthly
$563 monthly
$677 monthly
$344, monthly
$416 monthly
$200-.00 monthly
$212.50 monthly
$386 monthly
$435 monthly
$53525 monthly
$610.66 monthly
$150 monthly
$175 monthly
.. ...
$ 3' s5,40.:b
... ....
Oalll�
Chair,`
$1,313.77 monthly
$1,696.66 monthly
$90 meeting
$95 meeting
$1,200 annually
$1,400 annually
$2,000 biannually
$2,500 biannually
$150 per mtg (2
$175 per mtg (2 per
per month)
month)
$250 monthly
$350 monthly
$5-10 monthly
$560 monthly
$550 monthly
$600 monthly
Currituck County
4075
$30,810,192.00
5
$1,200 monthly
$1,300 monthly
Dare County
4819
$44,504.,306.00
7
$350 monthly
$450 monthly .......... . . .....
Davidson County
20731
......
$200 reg mtg/$60
Davie County
6705
$41,661,981.45
6
special
$250 meeting
Duplin County
9013
$12,053,576.00
6
$2,000 biannually
same . .......... .... . ...........
Durham Public Schools
32-749
$2.83441,604-00
7
$800 monthly
$900 monthly
Edenton-Chowan
2427
$23,339,106.00
7
$400 monthly
-
$500 monthly
Edgecombe County,
7461
$57,478,463.00
7
$297.21 monthly
$395-14 monthly
Elizabeth City/Pasquotank
6168
$50,612,677.00
7
$350 monthly
$450 monthly
Elkin City
1255
5
$0
$0
Franklin County
8566
$54, 947,804.63
7
$500 monthly
$600 monthly
$694.75/vice $786. 7/
Gaston County
32583
$215,865,932.00
9
$675.25 monthly
chair
Gates County
1993
$10,827,064.58
5
$172.93 per mt9
$216.44 per mtg
Graham County
1197
Granville County
8964
$63,391,590.00
7
$218 monthly
$271 monthly
Greene County
3319
$25,985,003.52
5
$400 monthly
$450 monthly
Guilford County
71292
$562,179,626.00
1.1
$1,000 monthly
$1,100 monthly
Halifax County
4558
$42,070,316.34
7
$525 monthly
$575 monthly
Hairneft County
18519
$127,743,814..00
5
$450 monthly
$500 monthly,
Haywood County
7975
$61,715,266.18
9
$1,500 biannually
$1,800 biannually
Haywood County
7975
Henderson County
13119
$92,934,711,00
7
$700 quarterly
$875 quarterly
q
Hertford County
3.288
$30,275,433.00
5
$500 monthly
$550 monthly
Hickory City
4645
Hoke County
7414
$7,036,239.47
5
$400 monthly
$450 monthly
Hyde County
637
$9j)'11421095.00
5
$42 per meeting
$50 per meeting
Iredell-Statesville
21429
$137,620,700.00
7
$275.83 monthly
same
Jackson County
Johnston County
3738
30337
$208,426,045M
7
$414.67 monthly
$524.67 monthly
Jones County
1.250
$14,079,891.06
5
$550 monthly
$575 monthly
Kannapolis City,
4990
$34,652,735-00
5
$50.0 monthly
$600 monthly
Lee County
.9365
$66,706,573.49
7
$350 monthly
$400 monthly
Lenoir County
9670
$68,897,311-00
7
$30.0 monthly
same
,Lexington- City
3096
$25,500,000.00
9
$20.0 monthly
same
Lincoln bounty
12206
$87,674,993..00
7
$400 monthly
same
Macon County
4357
$31,4921124.48
5
$200 monthly
$25.0 monthly
Madison County
2631
Martin County
4074
$35,137,080'.63
7
$350 monthly
$400 monthly
McDowell County
6570
.$47,274,07931
9
$400 monthly
$450 monthly ... . .........
Mitchell County
2202
$17,864,971 r00
6
$100 monthly
same . .......... .
Montgomery County
4452
7
$1,200 biannually
$2,400! Ujannually
Moore County
12334
$94,074,692,00
8
$390 monthly
$4615 monthly
Mooresville City
5440
$32,487,420r ;00
5
$150 monthly
$200 monthly .. ..... . ..... . ........
Mount Airy City
1667
$14,884,627,00
7
$0.
Nash-Rocky Mount
17831
.......... ...
New Hanover County
24058
$185,072,062.00
7
$900 monthly
$1,082 monthly .. . .......... . ...
NevAon-Conover City
2856
$22,990,91-7.18
6
$225 quafterly
$450 quarterly
Northampton County
2724
$28,667,278.00
7
$400 imonthly
$450 monthly.
Onslow County
23542
$150,4741,232.00
7
$427,50 monthly
$475 monthly.
rppge' ��(?Ljn ty.
6973
$61992,689..00
7
Mi anth y.:.�......
n
$.1 5 MO% ithlY
ParnliGo . C - o . unty
1503
$15,530,614.00
7
$100 monthly
$125 monthly
Ponder County
7967
$54,21.6,775..00
.5
$650 monthly
$700 monthly.
Perqui'mans County
1805
$16,470,319,84
6
$200 monthly
$265 monthly
Person County
5.573.
$44,348,173..46
5
$5,000 annually:
same
Pitt, County
2.2996
$160,254,237.94
12
$200 monthly
$3510 monthly.
Polk County
2482
$21,413,146,92
7
$300 monthly
$350 monthly
Randol'ph County
19074
$122,770,150
7
$300 monthly
$400 monthly
Richmond County
7977
$72,313,275.00
7
$325.00 monthly
$350.00 monthly
Roanoke Rapids City
2971
$23,.269,496..00
9
$200 monthly
$250 monthly
Robeson County
23998
Rockingham County
14333
$117,5141335.00
13
296.84 mon thly
369 41 monthly
.
Rowan - Salisbury
20890
7
$20;0 monthly
$300 monthly
Rowan- Salisbury
20890
Rutherford County
9696
$87,748,664.00
6
$150 monthly
same
Sampson County
8406
$64,843.636.00
7
$2,750 annually
$3,500 annually
Scotland County
6815
$57,344,000.00
8
$300 monthly
same
Stanly County
9522
$68,499,794.00
9
$225 monthly
$325 monthly
Stakes County
7621
$54,458,113.00
5
$500 monthly
$600 monthly.
Surry County
8732
$59,407,533,.00
5
$200 monthly
same
Swain County
1847
$17,283,040w69
5
$350 monthly
$400 monthly.
PO
CO
Thomasville City
2693
$22,340,848.00
5
.
$100 monthly
. . .. . .............. . . . . . .......... ............. . . .... ............... . ..... ......... .
same
Transylvania County
3774
$30,573469,00
5
$600 quarterly
$750 quarterly
$200 first mtg, $166
Tyrrell County
568
$3,8.74,83&84
5
$100 meeting
subsequent mtg
Union County
36755
$208.,587,863.00
9
$200 monthly
$252 monthly
Vance County
76901
$62,484,000.00
7
$350 monthly
$40:0 monthly .............
Wake County
134002
$866,404,798.00
9
191,81 monthly $1,457.15 monthly
Warren County
2720
$24,271,594.54
5
$230 monthly
$255 monthly
Washington County
2198
$21,043,130,00
5
$2001 monthly
$300 monthly
Watauga County
4508
$35,914,385.00
5
$4,500 annually
$5,000 annually-
Wayne County
19092
$139,432,046.00
7
$825 monthly
$925 monthly
Weldon City
1017
$88377,529.36
7
$350 monthly
$400 monthly ..........
Whiteville City
2613
$2.0,047,660.00
5
$510 month
$560. monthly
Wilkes County
10131
5
$400 monthly
$500 monthly
Wilson County
1265
$83,349,596.00
7
$300 monthly
$350 monthly
$777.85/vice $837.421
Winston - Salem/ o rsyth County Schools
51351
$376,239,432,00
9
$718.25 monthly
chair
Yadkin County
61'10
$44,891,774.76
7
$175 monthly
$2.25 monthly
Yancey County
2516
$20,300,000.00!
5
$300 monthly
$350 monthly
§ 115,C-38, Compensation of board rn.embers.
T, lie tax -le vyinn authority for a local sthoo;J adm�n:'Mraitive unit may, under the procedUres, of GS, 1.53A-
wances paid members of the board of educa-don of that. local
92f fix the coryiipensation and expense allo I
school: administrative unt,
Fund's for the per dlem, subsisten-ice, and mileage for all mee tin gs of county and cl-ty boards of education .
shall be provided from the current expense fund budget of the particular county or city,,
Th e. compensation and expense allowances of members of boards of education shall continue at the
saris e levels as paid on July 1.1 1975, until changed by or pursuant, to local: act or- pursuant to this Section.
(.1,955,, c,, 1,372, art. 5, s, 12; 1,975, c. 569, s.s. 131 1977, c, 80 2,. s� 39..5� 198 1., c. 423, s. 1.)
§ 153A-92, Compensatioti.
(a) Subject to the I'Mitations set -forth in subsection (b) of this section,- the board of commissioners
shah fix or approve the sichedule of pay, expense Mlowatwes, and other compensation., ofali county
f . o icers and employees, whether Oected or apposri� d may ad-opt position class i ficatio ni plans.
f" " t e d, a n .1 ,
M In exercising. the a uthority granted by subsection (a) of this section., the board of commissioners
is subject, to the following limitations:
rs may riot reduce the salary, allowances, or other compensation paid
(1) The, bioard of commissione .1
to an officer elected by the people for the dutles of hl's elective office if the redUctlon is to take effect
during the term of office for which the Incumbent officer has been elected, unless the officer agrees to
the red Uction or unless the Local Government Commission pursuant to Chapter 159, Article 10, orders a.
re d u c ti i o rit
y
(2) Dudng the year of a general Oectioni, the board of commissioners may reduce the sala r j
ne4l election on�y i
aHow<ainces, or other- compensation of an. officer to be elected apt the ge. in accordance
w fth ioners shall by res.olu-tion e of ini
:1 -this subd'vision!,, The board. of , give in otic tendon to make
the reduction no later than 14 days be-fore the last day for filing notice of candidacy- for the office. The
reSOIL)tlon shall set firth -the reduced salary, allowances, and other compensation and shalil provide -that
the reduction is to taike effect at the time the person elected to the office in the general election takes
office,, Once adopted, the resolution may not be altered until the person elected to the office in the
general election has taken office. The filing fee for the office shall be determined by reference to the
reduced salary.
(3) If the board of commissioners reduces the salaries, allowances, or other compensation of
employees assigned to an officer elected by the people, and the reduction does not apply alike to! alli
county offices and departments.,. the elected . officer involved must approve the reduction. If the elected
-1 eet and attempt to
-d of commissioners sly 11'eftlSeS tO approve the red ti n, he and the boar h l m
i
reach agreement. If aigreernie:nt cannot be: rieached,, either the board or the officer may, refe r the dispute
-to arbitration by the senior resident: suped-or court judge of the superior court dilsitrict or set of' districts
as defined in GS. 7A-41.1 in which the co-unty us located. The judge shall make an award within 30 days
after the day the matter is referred to him. The award mi-ay extend for no more than two fiscal years,,
iii nC1 Lid" ng the fiscal yea r for wh ich it is, mad e
25
26
-oners Tall fix their own. s.
(4) The board of commissi alaries, allowances, and other cornpensation in
accordance with &S. 15.3,A-.2.8.
(5) The board of commissioners shall fix the salaries, allowances , and other- com,pensation of county
empliloyees subject to the North Carolina HUrnan Resources Act according to the procedures set forth in
Chapter 126.'The: board may make these employees SUbJect to a county position classifilcation plan only
as provi ded 'in Chapter 126.
M In countles with a county manager, the manager is responsible for preparing position
classification and pay plans for submission to the board of: commissioners and for admilnistering the pay
I eneral polides and directives adopted by
plan and any position classification plan in accordance with, g,
i
the board. 11`1 CO Unties without a county manager, the board of commissioners shafl appoint or designate
a personnel officer, who shall; then be responsible for administering t he pa n and any position
class]'fication. plan in accordance Mt h general pol,'$'61es and directives adopted by the: board,
any
alth insurance or both for the benefit of al] or, (1d) A county may purchalse life insurance or lie ,
class of county offi cers and employees as a part of their compensation. A county may provId e. other
fringe benefits for county officers, and employees, In providing health insurance to county officers and
employees, a county- shall not provide abortion coverage greater than that provided by the State Health
Plan for Teachers and State Employees under Article 3B of Chapter 135, of the General Statut 'esm. (1-927,
Cm 91, S� 8; 1953, c. 12.27,, ss. 1-3; 1969, c. 358, s. 1; c, 1.017; 1973,,c. 822, s. 1; 1987 (Reg, Sess., 1988), c,
1037i s. 122,, 2013-3660 s, 2(.b,)- 2013-382) s, 91(c).)
Attachment E
27
BOCC Approved
1012112008
School Districts Local Current Expense Fund Balance Policy
Joint Policy Between
Orange County Board of County Commissioners
Chapel Hill Carrboro City Schools Board of Education
Orange County Schools Board of Education
1. Guidelines
The School Budget and Fiscal control Act (SBFCA) establishes accounting,
budgetary and fiscal control guidelines for School Systems. The SBFcA is
codified in G.S. chapter 115c, Article 31, beginning at G.S. 115c -422. This
act parallels the statutes established for Local Government with a few
exceptions.
2. Definitions
2.1. Total Fund Balance — The difference between a school system's total
assets and its total liabilities at the end of the fiscal year.
2.2. Fund Balance Available for Appropriation — The sum of a school system's
assets held in cash and investments minus the sum of the school system's
liabilities and encumbrances at the end of the fiscal year as outlined in G.S.
11 5c -425 of the SBFcA.
2.3. Designated Fund Balance — The amount of the available fund balance that
has been appropriated for the budget year through budgetary action of the
School Board.
2.4. Undesignated Fund Balance - The difference between Fund Balance
Available for Appropriation and Designated Fund Balance.
3. Policy
3.1. Fund Balance for cash Flow Purposes — Each school district will make a
good faith effort to maintain a level of u ndesig naed fund balance that will
ensure sufficient funds are available to address its cash flow needs. The
following levels are to be maintained for cash flow purposes only:
3.1.1. chapel Hill carrboro city Schools - The targeted level of
u ndesig nated fund balance for cash flow purposes will be at a
minimum of 5.5 percent of budgeted expenditures.
3.1.2. orange county Schools — The targeted level of undesignated fund
balance for cash flow purposes will be at a minimum of 3 percent of
budgeted expenditures.
28
BOCC Approved
1012112008
3.2. Accumulated Fund Balance Above cash Flow Purposes - In the event
that either school district accumulates more than the percentage amounts
allowed for cash flow purposes, the respective Boards of Education will
develop a plan in place for spending the accumulated fund balance surplus
for non - recurring purposes. The Board of Education will share that plan with
the Board of County commissioners
3.3. Fund Balance Appropriation occurring outside the Normal Annual
Budgeting Process — Appropriation of fund balance is a budgetary action
that rests with elected bodies of each school system. It is highly desired that
fund balance appropriations be limited to non - recurring expenses. Both
school districts have historically appropriated fund balance as a part of their
normal budgeting process, and this practice will remain until additional
revenue is available to eliminate the use of fund balance. The Board of
Education should note and explain significant deviations in the normal
budgetary appropriation as a part of the budget narrative accompanying the
recommended and adopted budgets.
If the Board of Education finds it necessary to appropriate fund balance,
outside the normal annual budgeting process, the Board of Education shall
highlight the appropriation in their next fiscal year's budget request. The
County commissioners are not obligated to increase local current expense in
order to fund recurring items for which the Board of Education appropriates
fund balance outside of the normal budgeting process.
4. Undesignated Fund Balance — U ndesigna ed fund balance may be allowed to
accumulate above the cash flow percentages under certain circumstances.
School Boards will develop a detailed plan for future use of accumulated fund
balance. Boards of Education are to use u ndesig na ed fund balance to address
unforeseen events or opportunities. In these instances, it is the responsibility o
the Board of commissioners to work with the School Boards to address the
extraordinary issues.
5. Extraordinary Emergency Needs —There may arise a time in the future when
one or both school district(s) experience(s) an unforeseen extraordinary
uninsured event that greatly compromises how the district(s) serve(s) children.
In such instances, there may be a need for the school district(s) to use some or
all of its fund balance. In such instances, the Board(s) of Education is(are) to
take appropriate action to correct the problem, and following necessary
budgetary action by the Board of County Commissioners, the County will
reimburse the School Board(s) for the necessary expenditures.
5. Policy Review - The School/County collaboration Work Group shall review this
policy every 18 months to determine if changes to the policy are necessary.
Attachment F
Orange County SportsPlex
Budget
Jul -15
Aug -15
Sep -15
Oct -15
Nov -15
Dec -15
Jan -16
Feb -16
Mar -16
Apr -16
May -16
Jun -16
2015/2016 Budget
Revenues
Ice Rink Programs
54AS0
103.603
122.440
67.215
71.348
152.944
152.250
84.650
69.500
101.000
51.110
54.545
1_.115355
Aquatics
4L200
41100
33300
29.200
31700
39.700
37.300
36.500
37.500
29.500
44.500
30.500
436.000
Kidsplex
45A54
4L294
31606
27364
27309
26.697
29,035
26A44
34.641
26A44
27.127
3&592
354,010
Membership and Wellness
91951
%145
55355
9& &72
77AS7
%615
55,500
59,500
59.100
55,500
56A00
%500
1.051.525
Other Income
11715
11220
11115
11025
16.115
17.915
22.515
15.515
15315
11115
11415
15.497
153.077
Total Revenues
245.500
256362
256.519
235.676
225.959
323.571
327.203
252.909
246356
255.559
251.552
225.634
3.170.000
Expenses
Advertising
L000
L100
L500
L000
2.000
2.000
2.000
L500
L500
2.000
L400
L000
15.000
Credit Card Fees
3.000
3.000
3.600
3.234
3.500
3.600
3.600
3.500
3.200
3.100
3.000
3AS2
39.516
IT Costs
2_.650
5.000
3_.950
3.721
2_.665
1300
3.000
3_.000
3.000
3.000
3.000
3.000
37.259
Education, Certif.. Lic. & Dues
-
1_.000
640
1_.000
200
1_.000
1_.000
900
1_.000
1_.000
1_.260
1_.000
10.000
Equipment Lease
L225
950
1,100
950
950
950
950
950
950
750
750
750
1 L225
Concession and Kidsplex Food
5,133
7.550
7.550
7.550
9,555
10.295
10.550
7A00
7.550
7.660
7.550
&000
99376
General Insurance
4.520
2.260
-
-
2300
6.922
3.000
2.000
2.500
3.000
3.000
3.000
31502
Payroll Costs:
Admin Payroll
19.600
19.600
19.600
2&000
19.600
20.000
20.000
20.000
20.000
20.000
30.000
20.000
256.400
Operating Wages
46.797
46.656
49,540
71515
49.175
4&221
54.655
51155
49.655
70AS2
60.655
51636
655.775
Payroll Taxes & Benefits
6.960
6.953
7.290
10.650
7.207
7.174
7,556
7,651
7306
9AS3
9A96
7.609
95.693
Health Insurance
14.000
14_.000
14_.000
14_.000
14_.000
14_.000
14.000
14.000
11000
13_.000
16_.000
16_.000
170.000
Insurance Works Comp
1,567
-
-
-
934
525
1,500
1,500
1,500
-
-
-
9.026
Landscaping
555
535
535
535
550
550
550
550
550
550
550
550
9,590
Maint & Repairs Bldg
2.000
5.040
1 L260
2.650
3.050
5,150
5.500
5.500
5.500
6.000
5.650
4.700
65.000
Maint & Repairs Equip
6.550
6.925
&500
&540
4.655
5.000
7.000
6.950
7.000
7.000
7.000
4,550
50,000
Office Costs and Supplies
500
500
750
500
L500
650
1.000
L000
L000
750
750
L000
10.200
Operating Supplies
5,191
9,541
&641
5.941
6.791
10.041
9.941
&741
&941
10.441
&941
&696
105,147
Outside Services
L500
L500
L000
1.100
L000
L000
1.500
1.500
1.500
1.500
1.500
1.500
17.900
Management Fees
11412
11412
11412
11412
11412
11412
12.412
11412
11412
11412
11412
11412
145.944
Contract Coaches /Trainers
36.500
31597
37.205
47.955
40.175
37.055
32.400
25.100
30.500
3 L000
37.000
31400
420.157
Travel/Transpor-tation/OPT
2.920
3.295
4,131
3.931
4352
3.741
3,552
4,131
3.965
4.076
4,132
3,511
46.037
Utilities:
Electric
21000
21000
21500
17.200
15.500
11000
13.000
11000
11000
15.500
15.000
15.000
201.000
Natural Gas
6_.600
6_.600
5_.100
5_.600
5_.600
10_.100
9_.900
9_.100
9_.100
5_.100
7.600
7.600
100.000
Telephone
220
-
220
125
-
625
700
700
700
740
1.137
L726
6,593
Water
5.000
5.500
5.700
5.700
7.000
7.000
7.600
6.900
5.900
5.900
5.900
5.900
74.000
Total Expenses
217350
221.744
234.274
263.163
220.675
227.211
231.366
215.070
215.129
241344
247.253
222.652
2.720.000
Net Contribution
3 L420
64.615
51545
(27,457)
5,254
96.660
95,535
37,540
3 L225
14.515
4.270
5.952
450.000 �
[D