Draft Proposal #1 Presentation to the Board of Trustees March - - PowerPoint PPT Presentation

Presentation to the Board of Trustees March 29th, 2017 Lehman High School

Draft Proposal #1

1

Hays CISD 2017-2018 BUDGET

Budget Update -- Topics Budget Goals Demographics & Revenue Budget Summary Staffing & Compensation Budget Worksheets Three‐Year Outlook & Legislative Discussion

Draft Proposal #1

2

Budget Discussion & Goals

Additional special education teachers and paraprofessionals for student growth; additional supports for students with autism. Additional support for career and technology (CTE) teachers and students. Expansion of STEM program (Saturn V) to 2 additional elementary campuses. Expansion of STEAM course offerings at high schools and middle schools. Additional support for bilingual and ESL teachers. Discussion of funding limitations and potential outcomes. Hays CISD 2017-2018 BUDGET

Draft Proposal #1

3

Demographics & Revenue

Draft Proposal #1

4

Enrollment History

Hays CISD 2017-2018 BUDGET

Draft Proposal #1

5

Fast Grow th Defined

Hays CISD 2017-2018 BUDGET 1) Enrollment growth over the past 2) of at least 3) Or a net increase of or more students

• ver a 5‐yr period.

Hays CISD has been a Fast Growth School District for 11+ Years

Draft Proposal #1

6

Enrollment History

School Change from Change from 5-Year 5-Yr Year Enrollment Year Before Year Before Increase % Increase

2006-2007 11,907 2007-2008 12,986 9.1% 1,079 2008-2009 13,881 6.9% 895 2009-2010 14,649 5.5% 768 2010-2011 15,262 4.2% 613 2011-2012 15,932 4.4% 670 4,025 30.1% 2012-2013 16,568 4.0% 636 3,582 25.0% 2013-2014 17,255 4.1% 687 3,374 22.2% 2014-2015 17,924 3.9% 669 3,275 20.6% 2015-2016 18,654 4.1% 730 3,392 20.5% 2016-2017 19,212 3.0% 558 3,280 19.1% 2017-2018* 19,900 6.7% 688 3,332 21.8%

*projected enrollment

Hays CISD 2017-2018 BUDGET

Draft Proposal #1

7

75 ISDs

Source: Fast Growth Schools Coalition, Interim Report 2016

8

Challenges of Fast Grow th

Hays CISD 2017-2018 BUDGET

• With fewer than 8% of districts educating more than 1/3 of

Texas’s students, there are distinct facilities, staffing, and funding decisions for each of these school districts.

• Our school communities are constantly navigating a series
• f demographic studies, bond planning committees, and

long‐term facility master plans to address the impact of student growth.

• The continual evaluation of tax rate impact, boundary

change needs, technology and transportation requirements, as well as renovation to existing facilities is key in fast growth districts to support educational goals.

Adapted from FGSC Interim Report 2016

Draft Proposal #1

9

Statew ide Enrollment Trends

Hays CISD 2017-2018 BUDGET

55.5 55.4 55.2 56.6 58.9 59.1 60.3 60.3 60.1 58.7 58.9 11.5 13 12.7 14.1 15.1 15.7 16.7 18 19.7 21.1 22.7 11.2 9.8 9 8.3 7.7 7.2 6.9 6.6 6.7 6.5 6.5 4,521,043 4,594,942 4,671,493 4,749,571 4,847,844 4,933,617 4,998,579 5,075,840 5,151,925 5,232,065 5,299,728 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 10 20 30 40 50 60 70 80 90 100

Enrollment Percent

PCT Eco Disadv PCT Bilingual/ESL PCT Sp Ed Enrollment

SpEd % Bilingual/ESL % Source: Texas Association of School Business Officials, 2017 Eco Disadvantaged %

Draft Proposal #1

10

Hays CISD 2017-2018 BUDGET

Enrollment 19,212 At Risk 49.78% Bilingual/ESL 7.94% Econ Disadv 47.53% ELL/LEP 15.87% SPED 10.56% 2016‐2017

Bil/ESL = PK-5th ELL = K-12

Draft Proposal #1

11

Hays CISD 2017-2018 BUDGET

Draft Proposal #1

12

Hays CISD 2017-2018 BUDGET

No M&O Tax Increase for 12 Years

Draft Proposal #1

13

Hays CISD 2017-2018 BUDGET

*Requires voter approval to exceed $1.04

Draft Proposal #1

14

2017-18 Projected Taxable Values $6.2B

Hays CISD 2017-2018 BUDGET

Freeze Adjusted $$ % Fiscal Year Taxable Values Increase Increase 08-09 3,257,092,182 09-10 3,411,481,615 154,389,433 4.7% 10-11 3,452,686,886 41,205,271 1.2% 11-12 3,563,019,658 110,332,772 3.2% 12-13 3,708,352,333 145,332,675 4.1% 13-14 3,910,777,705 202,425,372 5.5% 14-15 4,223,693,653 312,915,948 8.0% 15-16 4,765,260,525 541,566,872 12.8% 16-17 5,518,026,709 752,766,184 15.8% 17-18* 6,218,026,709 700,000,000 12.7% 18-19* 6,818,026,709 700,000,000 9.6% 19-20* 7,418,026,709 700,000,000 8.8%

*Estimated as of March 1, 2017

Draft Proposal #1

15

Revenue Discussion

Projected enrollment of 19,900 represents a budgeted increase of 348 students over prior year. Increase over actual enrollment of approx. 688 students from 2016-17. Tax collections are based upon a projected increase of $700M in taxable appraised values. Does not include any proposed legislative increases in basic allotment. Collection percentage maintained at 99.5%, recently increased from 98.5%.

Hays CISD 2017-2018 BUDGET

Draft Proposal #1

16

Revenue Projection, $700M AV Grow th

Projected Increase = $4.1M Hays CISD 2017-2018 BUDGET

2016‐2017 2017‐2018 Difference Tax Revenue $61,504,220 $69,582,410 $8,078,190 State Funding 80,506,785 76,548,944 ‐3,957,841 Total $ 142,011,005 $146,131,354 $4,120,349 Draft Proposal #1

17

Budget Summary

Draft Proposal #1

18

Summary- page 1

Hays CISD 2017-2018 BUDGET

Item Cost Total Cumulative Additional staffing positions $825,000 $825,000 15 Additional teaching FTEs for growth $825,000

• Additional special education tchrs (see staffing worksheet)

Other Fees & Operating Expenses $199,170 $1,024,170 Campus allocations $46,200 Other operating expenses $152,970 District Initiatives $3,574,700 $4,598,870 Campus and Instructional Programs $1,254,700 Campus Staffing $2,512,500 Savings / Revenue enhancements ($625,000) Open New Schools, Elementary #14 $200,000 Technology $232,500

Draft Proposal #1

19

Summary- page 2

Hays CISD 2017-2018 BUDGET

Employee Compensation 1,580,000 $ $6,178,870 Health Insurance

• $

$6,178,870

Current contribution is $4,092/year per employee:

No change

• No increase to employer contribution proposed

Proposed Increase to Expenditures: $6,178,870

$1.04 Maintenance tax rate, Budgeted Enrollment +348 to 19,900

Current Law Revenue Estimate: $4,151,000 85th Legislative Session ?: $0 2017-18 Revenue Available for Budget: $4,151,000 Proposed expenditures: ($6,178,870) Proposed Budget Difference: ($2,027,870) Carryforward Prior Yr Budgeted Deficit: ($1,828,618) Current Budget Difference: ($3,856,488)

Draft Proposal #1

20

Staffing

Draft Proposal #1

21

Hays CISD 2017-2018 BUDGET Campus Staffing

Special Education Proposed 8 Special Education Teachers (Incl Resource) $440,000 15 Special Education Paras (Incl Resource) $405,000 6 Speech Lang Pathologists (Net of Contract Svcs) $193,000 2 Diagnosticians $110,000 2 LSSPs $110,000 1 Teacher For Visually Impaired $55,000 2 Teachers PPCD $110,000 4 Para For PPCD $100,000 1 Occupational Therapist (Net of Contract Svcs) $27,000 1 Teacher Autism $55,000 4 Para For Autism $100,000

*Pending audit recommendations

* Draft Proposal #1

22

Hays CISD 2017-2018 BUDGET Campus Staffing – Cont.

Special Education, continued 3 Teachers Foundational Learning $165,000 5 Paras Foundational Learning $125,000 4 Paras For Special Education, Added 16-17 $100,000 1 Para 18 Plus Program $25,000 1 Curriculum Specialist, Special Education PBMAS $55,000 2 Para Sped Aide III, 1 For Each HS $50,000 1 Teacher Dyslexia $55,000 1 ARD Facilitator $55,000

*Pending audit recommendations

* Draft Proposal #1

23

Hays CISD 2017-2018 BUDGET Campus Staffing – Cont.

Other Campus Staffing 1 PEIMS Para Support FTE For High Schools $30,000 2 1 Hall Monitor Per Comprehensive High School $30,000 1 Counselor At HHS, per staffing guidelines $65,000 1 PK Aide, added 16-17 $25,000 1 Live Oak Academy Nurse FTE, added 16-17 $27,500 Other staffing requests are on department worksheets…

• Total Campus

$2,512,500 Deferred to Future Period (Current List) 1 Teachers 18 Plus Program $55,000 1 Autism Specialist $55,000 2 Testing Coordinator 1 at each HS $116,000 $226,000

Draft Proposal #1

24

Compensation

Draft Proposal #1

25

Hays CISD 2017-2018 BUDGET

Compensation

Employee Compensation 1,580,000 $ Teachers, Nurses, Librarians - 1% overall $729,000

• Starting salary of $45,000 ; $490 step increase

Counselors, Based upon 1% TNL increase $21,000

• Step schedule = Same $ increase as TNL

Equity Adjustments & Incr Minimum Wage $222,000 (subject to change)

• Increase minimum wage for Auxiliary staff to $9.50/HR

Bus Drivers $20,000

• Propose $16/hr starting pay rate to fill vacancies

Other increase, Employee calendars $129,000 Mid-point Increases, 1% $459,000

• All others except TNLC, substitutes & NSH/temporary
• Increase minimum wage for auxiliary staff

Health Insurance

• $

Current contribution is $4,092/year per employee:

No change

• No increase to employer contribution proposed

Draft Proposal #1

26

Other Worksheets

Draft Proposal #1

27

Hays CISD 2017-2018 BUDGET

Other Operating

Communications Proposed Student Calling System & App (annual incr, per enrollment) $15,000 Stipends At Campuses For Web Content And Mgmt $27,500 Campus Attendance Zone Online Interactive Map $2,250 Human Resources HR Software Increase, Evaluations $23,000 Interpreting Services For Employees $5,000 Maintenance and Operations Custodial supplies (annual increase, $15 per new student) $5,220 1 Custodial Warehouse Assistant $50,000

• to support custodial operations and inventory; previously deferred

Draft Proposal #1

28

Hays CISD 2017-2018 BUDGET

Other Operating- Cont.

Financial Services CAD fees (annual increase) $25,000 $152,970 Deferred to Future Period (Current List) 1 Purchasing Buyer $64,000 1 SIS Support fte $60,500

1 ERP Support Specialist, Help Desk

$42,592

4 Maintenance personnel to meet APPA standards (need 15 per audit)

$180,000 $347,092

Draft Proposal #1

29

Hays CISD 2017-2018 BUDGET

District Initiatives

Curriculum and Instruction Proposed 1 Director of Curriculum and Instruction $97,000 1 CTE Coordinator $60,000 1 CTE Instructional Coach (can be grant funded) $0 1 CTE Secretary/Bookkeeper $44,000

• provides relief to bookkeepers at HHS, LHS

1 Paraprofessional support, C&I $44,000 Saturn V Expansion, operating budget increase $40,000 Naviance CCR Platform $40,000 2 Dual Language/ESL Instructional Coach $120,000 1 Blended Learning' Digital Learning Coach (currently grant funded) $60,000 Increase in GT Budget $25,000 Subject Area Budget Creation $65,000

Draft Proposal #1

30

Hays CISD 2017-2018 BUDGET

District Initiatives- Cont.

Curriculum and Instruction, cont. AP Testing Budget Increase $35,000 AED device maintenance $5,000 Con Mi Madre, continue existing cohort $15,000 New Courses, materials (ongoing annual costs) $350,000 School Leadership Expand Communities In Schools services to Impact Center $45,000 CIS Budget Increase for Existing Campuses $29,700 AVID Membership, Professional Development, Curriculum $30,000 1 AVID FTE for elective (.5 at each HS) $55,000 Increase Budget for Commencement $40,000 1 PK Instructional Coach, currently funded with grant $55,000 Total $1,254,700

Draft Proposal #1

31

Hays CISD 2017-2018 BUDGET

District Initiatives- Cont.

Deferred to Future Period (Current List)

1 Director of Fine Arts

$100,000

1 Director of Athletics

$100,000

1 Coordinator of Library & Media Services

$81,000

1 Coordinator of Elementary Science

$81,000 Additional days for 1 Administrator per MS (to 226 days) $28,800

1 Professional Learning Specialist (supports PD department)

$58,000

1 Athletic Programs Coordinator

$66,000 $514,800

Draft Proposal #1

32

Hays CISD 2017-2018 BUDGET

Technology

Proposed Internet Access And Software Support, 10GB $150,000.00 1 Data Programmer, SIS Support $82,500.00 Total $232,500

Draft Proposal #1

33

Hays CISD 2017-2018 BUDGET

Savings Worksheet

Proposed

Decrease Transportation Budget (field trip revenue offset) ($100,000) Decrease Fuel Budget (removes reserve for fuel price increases) ($100,000) Decrease Budget for Property Casualty Insurance ($100,000) Decrease Copier Budget, district-wide ($30,000) Revenue - purchasing card rebate increase ($20,000) Decrease Central Substitute Budget ($175,000) Decrease Budget for Health Insurance (removes reserve for participation incr) ($75,000) Decrease Budget for Workers Compensation ($25,000) Decrease Budget for Food and Travel TBD

Total (625,000)

Draft Proposal #1

34

Hays CISD 2017-2018 BUDGET

One-Time Expenditures

Possible One-Time Requests Estim Cost Band Instruments (Spring 2016-17) $438,000 Bilingual instructional materials TBD ESL instructional materials adoption $500,000 4 Technology Vans $100,000 New Courses for 2017-18 (Summer 16-17) $1,300,000 New Courses for 2018-19 (Summer 17-18) $204,000 Election Equipment to Maintain May elections with Hays County, estimate $100,000 Saturn V Expansion $100,000 Conversion to Wet Portables $250,000 $2,992,000

Draft Proposal #1

35

Three-Year Outlook

Draft Proposal #1

36

Hays CISD 2017-2018 BUDGET

Three-Year Outlook

Legislative Year Legislative Year

Scenario 2017-2018 2018-2019 2019-2020 Enrollment growth 348 700 700 Taxable Value Growth $700M $700M $700M Additional Available Revenue: 4,151,000 4,600,000 4,600,000 Teachers for growth 825,000 2,264,348 2,304,783 Compensation/Health Ins 1,580,000 2,400,000 2,400,000 Other Fees & Operating 199,170 500,000 500,000 Open Elem School 200,000 1,519,000

• Open High Schools (phase in)*
• 500,000

3,000,000 District Initiatives 3,999,700 250,000 250,000 Savings/Revenue Enhancements (625,000) Other/Deferred Expenditures

• TBD

TBD Additional Expenditures 6,178,870 7,433,348 8,454,783 Annual Budget Deficit: (2,027,870) (2,833,348) (3,854,783) Deficit Carryforward (1,828,618) (3,856,488) (6,689,836) Total Budget Surplus (Deficit) (3,856,488) (6,689,836) (10,544,618) *discussion only, based upon May 2017 bond proposals

Draft Proposal #1

37

Hays CISD 2017-2018 BUDGET

Legislative Discussion

HB 21 - Huberty  Allocates addt’l $1.9B to public education.  Increased Basic Allotment from $5,140 to $5,350; Eliminates the Transportation, Staff, and High School Allotments.  Substitute bill language forthcoming HB 2340 – Huberty School districts must maintain a minimum fund balance of 90 days of operating expenses.

Draft Proposal #1

38

Hays CISD 2017-2018 BUDGET

2017-18 Budget Calendar – Key Upcoming Dates

 March 29 – Board Budget Workshop  April 13 – Board Budget Workshop  April 24 – Regular Board Meeting

 Possible approval of new positions

 April 30 – Chief appraisers certify estimate of taxable values  May 22 – Regular Board Meeting

 Possible approval of compensation plan

 July 25 – Chief appraisers certify taxable values  August (dates TBD)

 Approve proposed tax rate to be published  Public hearing on proposed budget and tax rate  Board Meeting : Budget and Tax Rate Adoption

Draft Proposal #1

39