20 2019-20 20 Sp Spec ecia ial l Ed Educ ucat atio ion n Bu Budg dget Pr t Pres esen entat atio ion
Sp Speci ecial al Ed Educ ucat ation ion Adv dvisor sory y Co Committee mmittee Tuesday, May 7, 2019
20 2019-20 20 Sp Spec ecia ial l Ed Educ ucat atio ion n - - PowerPoint PPT Presentation
20 2019-20 20 Sp Spec ecia ial l Ed Educ ucat atio ion n Bu Budg dget Pr t Pres esen entat atio ion Sp Speci ecial al Ed Educ ucat ation ion Adv dvisor sory y Co Committee mmittee Tuesday, May 7, 2019 Pre Prese
Sp Speci ecial al Ed Educ ucat ation ion Adv dvisor sory y Co Committee mmittee Tuesday, May 7, 2019
2
Or Origi gina nal Bu Budge get Es Estimat ates es
before the year begins in September
Revi vised ed Bu Budge get Es Estimat ates es
December, after the first quarter
llar amo moun unts ts outlined tlined in this is pr presen entatio ation n are e from
e 20 2018-19 9 Revi vised d Bu Budg dget t Estim timat ates es
Aud udited ed Fina nanc ncial al St Stat atem emen ents
November, after year-end
4
January 23, 2019
the Grants for Student Needs (GSN)
enveloping, flexibility and other reporting requirements
6
7
SSP*)
*PSS SSP = Professional Student Services Personnel, which includes Speech and Language Pathologists, Child & Youth Counsellors, Social Workers, ABA Facilitators and Psychoeducational Consultants
9
Spec ecial al Ed Educ ucat ation
Gran ant
10
applies es to a
tea eachi hing ng staf aff, f, in incl clud udin ing g Sp Spec ecia ial l Ed Educ ucat atio ion n Res esou
ce Tea eache hers)
capital debt)
11
Enr nrolment
Ex Expenses penses Revenu venues es
13
Enr Enrolment
Enrolment Projections:
enrolment (ADE)
14
Enr Enrolment
2018/19 Enrolment % 2019/20 Revised Increase Increase Projection** Estimates* (Decrease) (Decrease) Elementary 46,094.00 45,798.00 296.00 0.65% Secondary 19,359.45 18,808.55 550.90 2.93% 65,453.45 64,606.55 846.90 1.31% 2018/19 Enrolment % 2019/20 Original Increase Increase Projection Budget** (Decrease) (Decrease) Elementary 46,094.00 45,680.00 414.00 0.91% Secondary 19,359.45 18,961.48 397.97 2.10% 65,453.45 64,641.48 811.97 1.26% * Enrolment based on Actual October 31/18 and Projected March 31/19 ** Enrolment based on Projected October 31/19 and Projected March 31/20
15
Enr Enrolment
20,000 30,000 40,000 50,000 60,000 70,000 2010/11 Actuals 2011/12 Actuals 2012/13 Actuals 2013/14 Actuals 2014/15 Actuals 2015/16 Actuals 2016/17 Actuals 2017/18 Actuals 2018/19 Revised 2019/20 Projected
Elementary Secondary Combined
16
Revenu venues es
Provincial Grants - Grants for Student Needs 90.1% Provincial Grants - Other 0.4% School Generated Funds 2.4% Investment Income 0.1% Other Fees & Revenues 3.3% Amortization of Deferred Capital Contributions 3.7% 17
Revenu venues es
Grants for Student Needs (GSN) 90.1%
and on the ground capacity
Provincial Grants – Priorities and Partnerships Fund (PPF) 0.4%
Amortization of Deferred Capital Contributions Other Government Funding (Other Ministries and Federal Grants) Tuition Fees for International Students Facilities Rental Income Investment Income Other
18
Ex Expenses penses
Instruction 78.4% Administration 2.2% Transportation 2.3% Pupil Accommodation 14.0% Other 3.1% 19
Expenses
Classroom Teachers Supply Staff Educational Assistants Learning Resources and Supplies Computers Professionals, Paraprofessionals & Technical Library and Guidance Staff Development Department Heads Principals and Vice-Principals School Office Instructional Program Leads and Itinerants Continuing Education
20
Ex Expenses penses
Trustees Director and Supervisory Officers Board Administration
School Operations and Maintenance School Renewal Debt Interest Expense Amortization
21
Salary / Non-salary Expenses
Salaries 68% Benefits 11% Non-salary 21% 22
Salary Expenses
Instruction 94% Administration 2% Pupil Accommodation 4% 23
Sa Salar lary y Ex Expens penses es
Instruction 94%
Classroom Teachers, Library, Guidance Educational Assistants Early Childhood Educators Professionals, Paraprofessionals, Technical School Office Principals & Vice-Principals Coordinators & Consultants Continuing Education
Trustees Director and Supervisory Officers Board Administration
Facility Services staff Caretakers and Cleaning staff
24
Non-Salary Expenses
Instruction 21% Administration 2% Transportation 11% Pupil Accommodation 51% Other Expense 15% 25
Non-Sa Salar lary y Ex Expenses penses
Decentralized School Budgets Program Specific Resources Special Education Resources & Equipment Wide Area Network, Software Fees & Licenses Staff/Professional Development New Teacher Induction Program Instructional Computers & Connectivity
Supplies and Services Legal, Audit & Professional Fees Software Maintenance Fees Professional Development Administrative Building Maintenance & Utilities
26
Non-Sa Salar lary y Ex Expenses penses
Home to School Program Specific Special Education
Utilities Repairs & Maintenance Cleaning & Caretaking Supplies Insurance Maintenance Contracts Property Maintenance Supplies & Services Amortization/Capital Interest
School Generated Funds Education Program Other Contingency
27
The Special Education Grant provides additional funding for students who need special education programs, services and equipment. The he Sp Speci ecial al Ed Educ ucat ation
Gran ant is m mad ade e up up of
six co x compon ponen ents: s:
Amount);
Amount);
The he Sp Speci ecial al Ed Educ ucat ation
Gran ant ca can o n onl nly be y be us used ed for
Spec ecial al Ed Educ ucat ation
expen endi ditu tures; es; any uns any unspen ent am amou
nt is is trea eated ed as as de defer erred ed reve venu nue. e.
29
Special Education Per Pupil Amount (SEPPA) Allocation
This per pupil allocation recognizes the cost of providing additional assistance to the majority of students with special education needs, including subsets of this population such as students with ASD, and other needs such as mental health needs. SEPPA is allocated to boards on the basis of total enrolment
Differentiated Special Education Needs Amount (DESNA) Allocation
Addresses the variation among boards with respect to students with special education needs and the boards’ abilities to respond to those needs The DESNA Allocation is made up of:
30
Dif Differen erentiat tiated ed Special pecial Ed Education ucation Needs eds Am Amount
DESN SNA) A) All Allocation
Cont.) .)
Multi lti-Di Discip sciplinar linary y Supp pports s Amou mount nt: The Multi-Disciplinary Supports Amount includes a Multi-disciplinary Team component and Other Staffing Resources component
including social workers, psychologists, behavioural specialists and speech- language pathologists
help teachers, educational assistants, and other staff better understand and adapt to the unique needs of their students
capacity to support students with special education needs
31
Sp Speci ecial al Eq Equi uipm pmen ent t Amou mount nt (S (SEA) EA)
Made up of two components:
equipment set-up, maintenance and repair
students with special education needs, including sensory equipment, hearing support equipment, vision support equipment, personal care support equipment and physical assists support equipment will continue to be claims-based
32
Care, Care, Treatmen reatment, t, Cu Custody
and d Correction Correctional al Amo mount unt (C (CTCC TCC) ) All llocation
Supports education programs for school-aged children and youth in Government- approved care and/or treatment centres, including hospitals, children's mental health centres, psychiatric institutions, detention and correctional facilities, community group homes, and other social services agencies Funding is based on an approval process. The recognized costs include teachers, educational assistants, and classroom supplies. The Ministry provides funding to school boards to help offset the accommodation through the School Facility Operations and Renewal Grant
33
Sp Speci ecial al In Inci cidence dence Por Portion tion (S (SIP IP)
Supports pupils who require more than two full-time staff to address the health and safety needs of both the students who have extraordinarily high needs related to their disabilities and/or exceptionalities and of others at their school
Be Behaviou havioural al Exp xper ertise tise Amo mount nt (B (BEA) A) and Applied ed Beh ehavi aviou
r Anal nalysis sis (A (ABA BA) ) Training aining
Provides funding for school boards to hire additional board-level Applied Behaviour Analysis (ABA) expertise to support principals, teachers, and multi-disciplinary transition teams BEA allocation will double in 2019/2020, providing additional support for professional staff and training opportunities
34
Ot Other her Areas reas of
the e Gr Gran ant t are are me meant ant to
compl plemen ement t th the e Sp Speci ecial al Ed Educ ucat ation ion Allocation:
Speech and Language Pathologists, Child & Youth Counsellors, Social Workers, ABA Facilitators and Psychoeducational Consultants
35
Gr Gran ant R Reve venu nue: e: En Enrol
ent Amt Amt/Pupi /Pupil 20 2018-19 19
Sp Spec ecial ial Edu duca cation tion Pe Per-Pupi upil l Amount mount (SE SEPPA) JK to 3 20,576.00 $1,007.08 $20,721,678 Grades 4 to 8 25,157.00 $773.57 $19,460,700 Grades 9 to 12 18,241.88 $510.73 $9,316,675 $49,49 $49,499,054 ,054 Sp Spec ecial ial Edu duca cation tion Equ quipm ipmen ent t Amount mount (SE SEA) Claims Based Amount $593,150 Board Amount $10,000 Per-Pupil Amount-Elementary 45,733.00 $36.10 $1,650,961 Per-Pupil Amount-Secondary 18,241.88 $36.10 $658,596 $2 $2,9 ,912,70 ,707 7
36
Gr Gran ant R Reve venu nue: e: En Enrol
ent Amt Amt/Pupi /Pupil 20 2018-19 19
Proj
ected ed Mea easur sures es of Variabi riabili lity ty Amount mount Projected Measures of Variability (MOV) Amount $6,508,789 Projected MOV Special Education Statistical Prediction Model Amount $22,180,630 DSENA Base Amount for Collaboration and Integration $456,017 Multi-Disciplinary Team Support Amount $394,303 Multi-Disciplinary Teams Other Staffing Resources $615,739 $30, $30,155,4 5,478 Sp Spec ecial ial Incidence cidence Po Porti tion
SIP) $1 $1,452 ,452,465 ,465 Care, e, Trea eatment, tment, Custody
d Correcti ectional
Amo mount unt $3 $3,05 ,050, 0,101 1
37
Gr Gran ant R Reve venu nue: e: En Enrol
ent Amt Amt/Pupi /Pupil 20 2018-19 19
Be Behaviour vioural al Exper perti tise se Behavioural Expertise Board Allocation $87,570 Per-pupil Amount Elementary 45,733.00 2.94 $134,455 Per-pupil Amount Secondary 18,241.88 2.94 $53,631 ABA Training Allocation $750 Per-pupil Amount Elementary 45,733.00 1.49 $68,142 Per-pupil Amount Secondary 18,241.88 1.49 $27,180 $3 $371,72 ,728 Alloc llocation ation for Pupil pils s in in Se Self lf-Cont
aine ned d Cla lasses sses $8 $8,45 ,453,20 3,209 Lo Local cal Priorities riorities Fundin ding g for Sp Spec ecial ial Edu ducati cation
$2 $2,92 ,921,2 ,210 Plu lus: s: SE SEA Envelopi eloping ng – Op Open ening ing Ba Bala lanc nce $1 $1,850 ,850,902 ,902 Le Less: ss: SE SEA Fundin ding g Transf nsferre erred to Def efer erre red d Reven enue ue $0 $0 TOTAL AL REVENUE NUE $1 $100 00,66 ,666,854 6,854
38
40
Revi vised ed Es Estimat ates es 20 2018/ 8/20 2019 Fina nanc ncial als 2017/2018 In Incr crea ease/ e/ (Dec ecrea ease) se)
Care, e, Trea eatment, tment, Custody
d Correcti ections
3, 3,05 050,101 2, 2,92 924,83 4,837 125,26 25,264 Clas lassr sroom
eacher hers Salaries and Benefits 47,156,691 45,500,094 1,656,597 Supplies and Services 11,700 11,506 194 Clas lassr sroom
eacher hers s Total al 47, 7,168 68,39 ,391 45, 45,511,60 ,600 1,65 656,7 6,791 Su Supp pply ly St Staff Salaries and Benefits 3,562,564 3,450,858 111,706 Edu ducati cation
ssistants ants Salaries and Benefits 44,719,947 43,092,973 1.626,974
41
Revi vised Estim timat ates es 20 2018/ 8/20 2019 Financia inancials ls 20 2017/ 7/20 2018 In Increas crease/ e/ (Decreas crease) e)
Tex extbooks books and d Su Supp ppli lies es Supplies and Services 5,339,755 4,263,911 1,075,844 Fees, Contractual and Rentals 109,500 91,005 18,495 Tex extbooks books and d Su Supp ppli lies es Total al 5, 5,449 49,255 ,255 4, 4,354,9 354,916 1,09 094,33 4,339 Prof
essionals
Para a & T & Tec echni nical al Salaries and Benefits 11,624,938 11,128,656 496,282 Supplies and Services 324,780 357,558 (32,778) Fees, Contractual and Rentals 216,140 138,505 77,635 Other 27,000 26,911 89 Prof
essionals
Para a & T & Tec echni nical al Total al 12, 2,192 92,85 ,858 11,65 ,651,63 ,630 541,22 ,228 St Staff Developm elopment ent Staff Development 974,699 558,629 416,070
42
Revi vised Estim timat ates es 20 2018/ 8/20 2019 Financia inancials ls 20 2017/ 7/20 2018 In Increas crease/ e/ (Decreas crease) e)
Coordi dinat nators s and d Consult sultants ants Salaries and Benefits 1,379,512 1,200,422 179,090 Supplies and Services 40,000 42,071 (2,071) Coordi dinat nators s and d Consult sultants ants Total al 1,419,5 ,512 1,242 42,493 ,493 177,0 7,019 Gr Grand nd Total al 118,53 8,537,32 ,327 112,78 2,787,936 ,936 5, 5,749 49,39 ,391 Costs ts Ou Outside tside Sp Spec ecial ial Edu ducati cation
llocation ation Transportation for Special Education 6,642,680 5,777,116 865,564 Board Admin and Governance (Supt of Education, Exec. Assistant and
303,000 299,000 4,000 Total al Costs ts Ou Outside tside Sp Spec ecial ial Edu ducati cation
llocation ation 6, 6,945 45,680 ,680 6, 6,076,116 869,56 869,564
43
Reve venue ue Revi vised d Estim timat ates es 20 2018/ 8/20 2019 Financia inancials ls 20 2017/ 7/20 2018 In Increas crease/ e/ (Decreas crease) e)
Special Education Per Pupil Amount (SEPPA) 49,499,054 47,448,915 2,050,139 Special Education Equipment Amount (SEA) 2,912,707 2,830,639 82,068 Differentiated Special Education Needs Amount 30,155,478 28,995,658 1,159,820 Approved Special Incidence Portion (SIP) 1,452,465 1,423,296 29,169 Care, Treatment, Custody and Corrections 3,050,101 2,924,837 125,264 Behaviour Expertise Amount 371,728 269,663 102,065 Self-Contained Adjustment 8,453,209 8,167,548 285,661 Local Priority Funding for Special Education 2,921,210 2,921,210 Change in SEA Balance 1,850,902 857,987 992,915 Total al Reven enue ue $1 $100 00,66 ,666,854 6,854 95 95,83 ,839,75 9,753 4, 4,82 827, 7,101 Total al Expe pense nse 118,53 8,537,32 ,327 112,78 2,787,936 ,936 5, 5,749 49,39 ,391 Expe pendi nditur tures es in in Excess xcess of Reven enue ue (17,8 7,870,4 0,473 73) (16,9 6,948 48,183 83) (922,29 922,290) 0)
NOTE: Other areas of the GSN are meant to complement special education expenses and help close this gap.
44
2018/19 2017/18 Increase / Rev Est Financials (Decrease) Teachers Elementary Teachers 346.3 340.6 5.7 Secondary Teachers 117.2 111.7 5.5 463.5 452.3 11.2 Educational Assistants 840.0 825.5 14.5 Other Staff ABA Facilitator 4.0 4.0
21.0 21.0
18.0 18.0
19.5 19.5
49.0 49.0
6.0 6.0
2.0 2.0
3.0 3.0
8.0 8.0
2.0 2.0
6.3 5.4 0.9 138.8 137.9 0.9 Total FTE Special Education 1,442.3 1,415.7 26.6
in November 2018
February 2019, focused on class sizes and hiring practices
Education
with submissions closing May 31, 2019
April 26, 2019
46
loading factors
47
(E&E) funding
pressure on special education expenses
48
used to calculate the Board’s budget are expected on May 9, 2019
$12,246 per pupil funding (slightly down from 2018/2019)
investment province wide
wide, including:
needs; no additional funding for assessments provided
49
50
20 2019/ 9/202 2020 0 Co Consider nsiderat ations ions $
2018/2019 Revenue 100,666,854 2018/2019 Expenses 118,537,327 Expenses in Excess of Revenue for 2018/2019 (17,870,473) Loss of Local Priorities Funding for Special Education (2,921,210) Beginning Deficit for 2019/2020* (20,791,683) *This will be partly offset by growth in the Special Education Allocation and other grants announced through the Priorities and Partnership Funds