FY 2018 2018 Sc Scho hool B Boar ard A d Appr pproved B d Budg dget
February 28, 2017
1
FY 2018 2018 Sc Scho hool B Boar ard A d Appr pproved B d - - PowerPoint PPT Presentation
FY 2018 2018 Sc Scho hool B Boar ard A d Appr pproved B d Budg dget February 28, 2017 1 Bu Budget Pl Planning A Virginia School Divisions budget includes: A description of a school divisions educational plans for the
February 28, 2017
1
A Virginia School Division’s budget includes:
for the upcoming year.
will receive (revenues) and the division’s plans for spending those funds (expenditures).
bodies control the school division’s revenues.
rest with the school division subject to federal, state and local constraints.
2
State Code Section: 22.1-92.
It shall be the duty of each Division superintendent to prepare, with the approval of the school board, and submit to the governing body or bodies appropriating funds for the school division, by the date specified in §15.2-2503, the estimate of the amount of money deemed to be needed during the next fiscal year for the support of the public schools of the school division.
3
State Local Grants Schools Activity Funds (SAF) CIP (Loans & Bonds)
4
5
The Constitution of Virginia (Article VIII, § 2) requires the Board of Education to prescribe standards of quality for the public schools of Virginia, subject to revision only by the General Assembly. These standards, found in the Code of Virginia at §§ 22.1-253.13:1 through 22.1- 253.13:10, are known as the Standards of Quality (SOQ) and encompass the requirements that must be met by all Virginia public schools and school divisions.
6
minimum educational program school divisions must provide.
The mandatory minimum local funding required known as “required local effort.” Based on the Composite Index.
amount and offer programs and employ staff beyond what is required in the SOQ to meet student needs.
7
local school divisions through the Direct Aid to Public Education budget in the Appropriation Act. The General Assembly appropriates the funds. DOE administers the funds.
8
(E (Examples) )
SOQ is provided through the following accounts, mostly on a per pupil basis:
– Sales Tax (1.125% for public
education) – Basic Aid (incl. health care) – Governor School – Special Education – Adult Education – Prevention, Intervention, and Remediation – Gifted Education – Benefits partially funded for instructional & support positions (VRS, GLI, FICA) – English as a Second Language – Textbooks – Early Reading Intervention – SOL Algebra Readiness
9
instructional positions (partially funded);
local composite index (LCI) – locality’s ability to pay.
Note: Actual cost is provided to DOE through the Annual School Report (ASR)
10
state share of funding in fiscal year 2017 and 2018 for the 2% Compensation Supplement that was to be effective December 1, 2016.
a $2M increase to partially fund increases in VRS and salaries.
budget office will release the final budget numbers.
11
12
FY 2017 2% COLA – Total Cost $3.4 M $2.4M Locally Funded $1M State Share
Reduced School and Department Material & Supplies, Contracts & Prof. Development Budget Lines by $1 million.
Employees already received 4 months (Jul, Aug, Sep, Oct) of higher contracted pay before the State rescinded its share of salary increase, as a result of unexpected decreased revenues 91% of School Divisions & Spotsylvania County Government did not rescind on funding local share of their staff increase Rationale for moving forward with increase and backfill
equates to $2.3M for Spotsylvania Schools in new revenues. The State is providing $900,000 of the of the $2.3M amount.
($1.1M towards pay raise or benefits and $900,000 for the VRS rate increase for the Teacher Group).
13
14
120,619,534 121,068,337 126,064,037 127,339,225 132,444,422 134,461,102
$- $20 $40 $60 $80 $100 $120 $140 $160
FY13 Adopted FY14 Adopted FY15 Adopted FY16 Adopted FY17 Adopted FY18 Approved
Millions State Funds Sales Tax
15
funding required known as “required local effort” based on the Composite Index.
amount and offer programs and employ staff beyond what is required in the SOQ.
253.13:10
16
17
All of the items below are partially funded by the State, excluding Debt Service, with the expectation of the locality bearing the full fiscal responsibility.
(L (Less O One ne-Time F Fun unds ds)
$114.8 $114.8 $116.4 $116.4 $121.4 $121.7 $110.0 $112.0 $114.0 $116.0 $118.0 $120.0 $122.0 $124.0 FY13 FY14 FY15 FY16 FY17 FY18 (RECM)
.0% .0% 1.4% .0% 4.2% .2%
18
Over 5 year period average 1% annual increase or $1.4 M
FY Schools Share (Less One-time Funds) County Share
FY13 $0 $4,283,583 FY14 $0 $3,018,853 FY15 $1,585,000 $4,891,707 FY16 $17,408 $5,402,002 FY17 $4,942,568 $4,539,880 FY18 (REC) $286,320 $6,969,552 Total $6,831,296 or 19% $29,105,577 or 81%
19
From FY 13 through FY18 County General Fund Budgeted increase $35,936,873.
45.0% 46.0% 47.0% 48.0% 49.0% 50.0% 51.0% 52.0% 53.0% FY13 FY14 FY15 FY16 FY17 FY18 51.5% 50.8% 50.1% 48.9% 49.0% 47.8% 48.5% 49.2% 49.9% 51.1% 51.0% 52.2% County Schools
20
Sc Scho hool’s Share Share o
GF Assuming FY FY13 Alloc
tion of
.5% vs. . Actu ctual
(L (Less O One ne-time Fun unds ds)
FY13 FY14 FY15 FY16 FY17 FY18
$114,830,339 $114,830,339 $116,415,339 $116,432,747 $121,375,315 121,661,635 $114,830,339 $116,435,114 $119,770,618 $122,561,614 $127,445,075 $131,181,849
General Fund Transfer to Schools Assuming FY13 % Actual General Fund Transfer to Schools
N L i f d
21
22
purposes
some examples include:
– Title I Funds for students who are Economically Disadvantaged – Title VIB Funds for students with Disabilities (only 12% of these costs are funded by the federal government) – Pre-K Funds – Head Start and Virginia Preschool Initiative (VPI)
23
24
athletic contest, club dues, etc., are classified as school activity funds (internal accounts)
students
system and audited annually
25
(A F Few ew Ex Examp mples es)
handbooks, agendas
Judges, Adjudicators, and Conductors for student events
activity programs
supplies
equipment
26
27
– Maintenance – Transportation – Technology
benefits
28
Note: Bond ratings are positively impacted by quality schools being in the community
29
Quality Education for All Students which Align with our Strategic Plan Mandatory Costs (VRS) Compliance [SPED, Health (ACA) Salary Increases
30
“2. School Employee Retirement Contributions Virginia Retirement System (VRS): a. This item provides funds to each local school board for the state share of the employer's retirement cost incurred by it, on behalf of instructional personnel, for subsequent transfer to the retirement allowance account as provided by Title 51.1, Chapter 1, Code of Virginia.
payments for only the state share of the Standards of Quality fringe benefit cost
funded Standards of Quality instructional positions, distributed based on the composite index of the local ability-to-pay.” Health Care paid through Basic Aid is based on state share of SOQ positions:
through Basic Aid (partially funded).”
31
(E (Employee & & Employer incl ncluding R Reti tire He Health C Credit)
32
14.85% 9.53% 11.93% 17.77% 17.77% 20.56% 20.12% 20.77%
0.0% 5.0% 10.0% 15.0% 20.0% 25.0%
2010 2011 2012 2013 2014 2015 2016 2017
Note: FY18 VRS Rate of 22.55% , which is a $2.3M or 11.3% increase
33
Teachers Represent the Largest Group for the Professional VRS Group with the Locality Sharing in this Investment 2014 Actual Budget 2015 Actual Budget 2016 Actual Budget 2017 Adopted Budget 2018 Approved Budget Retiree Health Credit $- $1,284,097 $1,315,085 $1,430,194 $1,604,006 VRS Hybrid $9,710 $616,147 $1,728,991 $1,750,826 $2,847,756 VRS (Plan 1&2) $16,059,445 $17,689,302 $16,443,160 $17,774,316 $19,066,120 Annual Total $16,069,155 $19,589,546 $19,487,236 $20,955,336 $23,517,882 $(1,000,000) $4,000,000 $9,000,000 $14,000,000 $19,000,000 $24,000,000 Annual VRS Cost
34
35
10.7% 7.6% 3.5% 20.3% 9.3% 2.0% 0.0% 11.8% 5.30%
0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 2010 2011 2012 2013 2014 2015 2016 2017 2018
Note: The FY18 health insurance rate increase quoted from Anthem was
increase to 5.3% for the division and 5% for employees.
36
2014 Actual 2015 Actual 2016 Actual 2017 Adopted Budget 2018 Approved Budget Retiree Dental Ins $136,356 $129,663 $140,630 $160,799 $120,269 Dental Insurance $1,393,007 $1,391,067 $1,428,513 $1,709,220 $1,365,128 Retiree Prescription $682,176 $814,910 $932,790 $922,919 $1,064,905 Retiree Health Ins $2,875,184 $3,989,475 $3,218,370 $3,690,605 $3,690,605 Hospitalization $25,461,645 $24,192,126 $23,525,563 $28,481,979 $30,234,955 Total $30,548,368 $30,517,241 $29,245,866 $34,965,522 $36,475,862
10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Annual Health Insurance Cost
The school division is required to provide Health insurance according to the current Affordable Care Act (ACA). Robust benefits are paramount in retention and recruitment.
36
37
38
Rationale Behind Providing Increase in Fiscally Challenging Environment
Employee Retention & Recruitment
Offset Health Premium Increases Displays Value & Appreciation
Employees
In Alignment with the State Funding Direction
39
Fiscal Year Salary Adjustments 2010 None 2011 None 2012 1% COLA & $600 Prorata Bonus 2013 None – Director level and above .8 % - Below the Director level All employees - 5% VRS pay raise offset 2014 $900 Prorata Bonus 2015 Step & 1% COLA 2016 3% COLA 2017 2% COLA 2018 (Proposed) 2% COLA
40
Ranking District Average Salary Enrollment ADM
1 Arlington County $76,942 24,367 2 Alexandria City $74,664 14,392 3 Fairfax County $66,084 182,292 4 Loudoun County $64,184 75,676 5 Prince William County $60,011 86,769 6 Chesapeake City $56,117 38,971 7 Albemarle County $55,281 13,433 8 Stafford County $54,490 27,474 9 Virginia Beach City $54,375 67,719 10 Suffolk City $54,131 13,878 11 Spotsylvania County $53,438 23,128 12 Hanover County $51,720 17,811 13 Portsmouth City $51,310 13,884 14 Newport News City $51,153 26,939 15 Chesterfield County $50,697 58,863 16 Norfolk City $50,081 29,189 17 Richmond City $49,858 21,899 18 Hampton City $48,964 19,689 19 Henrico County $48,850 50,433 20 Roanoke County $48,707 14,020
41
Assumptions 2% COLA Free Market System dictates wages
Wages Quantity
42
Impact At W1 , supply is less than demand Supply and demand is not In equilibrium
Wages Quantity
43
Impact Teacher shortage causes shift in supply curve Wages must increase to respond to decrease in supply
Wages Quantity Source: http://www.doe.virginia.gov/teaching/workforce_data/shortage_areas/2017-2018.pdf
44
$29.3 $31.8 $32.8 $35.0 $37.5 $39.2 $40.0 $2.5 $1.0 $2.2 $2.5 $1.7 $0.8
1 2 3 4 5 6 7 $20 $25 $30 $35 $40 FY12 Actual FY13 Actual FY14 Actual FY15 Actual FY16 Actual FY17 Adopted FY18 Approved Millions
45
Autism
$5.2M
Speech and Language Impairments
$4.8M
Intellectually Disabled
$4.4M
Developmentally Delayed
$1.6M
46
47
48
Fund FY17 Adopted FY 18 Approved Variance
Fund 1 - CGS $2,162,010 $2,153,159 ($8,851) Fund 2 - RRJDC $1,046,409 $1,035,364 ($11,045) Fund 3 - FS $9,776,526 $10,199,132 $422,606 Fund 4 - Adult Ed $775,460 $770,596 ($4,864) Fund 7 - Fleet $2,648,798 $2,760,110 $111,312 TOTAL $16,409,203 $16,918,361 $509,158
49
Revenue Source FY17 Adopted FY18 Approved Variance
State Funds $129,944,685 $131,977,899 $2,033,214 Local Funds* $122,345,837 $120,223,234 ($2,122,603) Federal Funds $9,736,033 $10,380,711 $644,678 Other Funds (Gap) $5,001,558 $9,814,250 $4,812,692 TOTAL $267,028,113 $272,396,094 $5,367,981
*Fund 1 includes $22,603 of Local Funds
50
$131,977,899 48.5% $120,223,234 44.1% $10,380,711 3.8% $9,814,250 3.6%
State Funds Local Funds Federal Funds Other Funds
51
Fund 5 (Object) FY17 Adopted FY 18 Approved Variance
Instruction $184,227,948 $189,173,769 $4,945,821 Administration $4,959,320 $4,999,960 $40,640 Attendance/ Health $5,336,320 $5,469,483 $133,163 Transportation $17,817,045 $18,000,574 $183,529 Maintenance $21,314,369 $21,039,150 ($275,219) Technology $8,077,529 $8,131,262 $53,733 Debt Service $25,295,582 $25,581,896 $286,314 TOTAL $267,028,113 $272,396,094 $5,367,981
52
Instruction $189,173,769 69.4%
Administration $4,999,960 1.8% Attendance/Health $5,469,483 2.0% Transportation $18,000,574 6.6% Maintenance $21,039,150 7.7% Technology $8,131,262 3.0% Debt Service $25,581,896 9.4%
53
65.98% 67.36% 68.09% 69.24% 68.91% 68.99% 69.44%
64.00% 65.00% 66.00% 67.00% 68.00% 69.00% 70.00% $0 $50,000,000 $100,000,000 $150,000,000 $200,000,000 $250,000,000 $300,000,000 FY12 Adopted FY13 Adopted FY14 Adopted FY15 Adopted FY16 Adopted FY17 Adopted FY18 Approved Operating Budget (Fund 5 Less CIP) Instruction % of Budget
54
Object FY17 Adopted FY 18 Approved Variance 1000 - Wages $143,736,865 $145,576,044 $1,839,179 2000 - Benefits $67,005,772 $71,096,290 $4,090,518 3000 - Purchased Services $13,391,897 $13,405,040 $13,143 5000 - Other Charges $10,007,604 $9,405,403 ($602,201) 6000 - Supplies $7,492,694 $7,327,615 ($165,079) 8000 - Capital Outlay $129,699 $35,806
($93,893)
9000 - Debt Services $25,263,582 $25,549,896
$286,314
TOTAL $267,028,113 $272,396,094 $5,367,981
55
1000/2000 -
Wages & Benefits $216,672,334 88%
3000 - Purchased Services $13,405,040 5% 5000 - Other Charges $9,405,403 4% 6000 - Supplies $7,327,615 3% 8000 - Capital Outlay $35,806 0% 9000 - Debt Services $25,549,896 9%
Total $246.8M
55
56
FY08 Adopted Budget FY18 Approved Budget Decline % Decline FTE Total 3,297 3,107 (190) (6.3%) Teacher FTE
(Object 1121)
1,865 1,763 (102) (5.5%) Enrollment ADM 24,454 22,834 (1,620) (6.6%)
1121) by 102 which is an excess of 37 positions
56
Source Per Pupil Spending Per Pupil Ranking
(out of 132 school divisions)
Local $4,350 60th State $5,204 85th Federal $596 108th Total $10,150 85th
For the overall local, state and federal cost per pupil ranking, the school division ranks
57
58
insurance plan
59
Premiums
Maintenance previously consolidated, but unconsolidated because the needs of the Schools were not being met in a timely manner
60
61
Fiscal Year FTE Amount FY10
($516,832) FY11
($234,207) FY12
($518,677) FY13
($1,029,498) FY14
($1,100,515) FY15 0.000 $0 FY16 10.000 $735,415 FY17 3.000 $173,310 FY18 $25,312 Total
($2,465,691)
Location: Central Office Includes SBO, Maintenance, Transportation, ITTC
62
63
64
Goal 1: Teaching & Learning
Goal 2: Community Engagement & Partnerships
resources and to develop opportunities that meet future educational challenges and workforce needs.
Goal 3: Organization Climate & School Safety
diversity.
Spotsylvania County Public Schools
STRATEGIC PLANNING GOALS CORE VALUES
MISSION STATEMENT:
Together, we prepare our students for their future.
Community Engagement and Partnerships Cultural Proficiency Excellence
65
66
SCPS Core Values
Student-Centered Leadership Accountability Cultural Proficiency Excellence Effective Communication Teamwork Citizenship
Our Staff
Staff
Advanced Degrees
Experience is 13
Teachers
Spotsylvania County
67
68
2016-17 Region III Teacher of the Year
Rappahannock 2016 Regional School Librarian of the Year
2016 MWH Spirit Award Nurse of the Year
Creekmur 2016 VML Individual Risk Management Excellence Award
2016 VAASL CTE Teacher of the Year
Dedicated & Distinguished Staff
VISION
SCPS is a leading school division that inspires and empowers all students to become creative thinkers, problem solvers and effective communicators.
Our Students
2% Asian, 7% Other
services
Meals
69
70
23811 24186 24390 24197 24216 23868 23775 23725 23773 23817 23678 23592 23539 23610 23834 24005 375 204 (193) 19 (348) (93) (50) 48 44 (139) (86) (53) 71 224 171
(400) (300) (200) (100) 100 200 300 400 500 15,000 16,000 17,000 18,000 19,000 20,000 21,000 22,000 23,000 24,000 25,000
Enrollment Inc/Dec over Prior Year October 1 Enrollment October 1 Enrollment Enrollment Inc/(Dec)
71
2,623 2,683 2,756 2,834 2,881 2.3% 2.7% 2.8% 1.7%
FY 2013 FY2014 FY 2015 FY 2016 FY 2017
Student Enrollment Statistics – Dec 1 Count
72
Dual Enrollment
Visual & Performing
Student Learning, Career-Readiness & Leadership Opportunities
73
STEM/Engineering Humanities Fine and Performing Arts STEM/Agriculture Career and Technical Expansion Virtual School AP Capstone/IB Business Governor’s School JROTC
VISION
SCPS is a leading school division that inspires and empowers all students to become creative thinkers, problem solvers and effective communicators.
74
Student Success and Achievements
75
Teaching & Learning
Prepare all students to be college and career ready.
Evidence of Continuous Improvement 5% rise in On-Time Graduation Rate since 2012 7% rise in Math Performance and 5% rise in Reading Performance since 2014 3% rise in Science and 2% rise in Social Studies performance since 2014 2-11% rise in Reading and Math Performance, closing achievement gaps among minority, ECD, Hispanic, and SWD
76
Teaching & Learning
Prepare all students to be college and career ready.
Evidence of Continuous Improvement 9% rise in Reading Performance and 8% rise in Math Performance at the Elementary School Level since 2014 8% rise at Middle School Level and 5% rise at High School Level in Math Performance since 2014 Improving Trends in Advanced Placement, SAT, ACT, and CTE participation and performance
77
78
79
Accreditation Status for Largest 15 Virginia School Divisions
State of Virginia 1490/1828 schools 82% Arlington 32/32 schools 100% Hanover 23/23 schools 100% Stafford 30/30 schools 100% Loudoun 84/87 schools 97% Virginia Beach 77/82 schools 94% Fairfax 183/194 schools 94% Chesterfield 57/61 schools 93% Spotsylvania 26/29 schools 90% Prince William 79/90 schools 88% Chesapeake 34/45 schools 76% Henrico 48/67 schools 72% Hampton 17/29 schools 59% Newport News 20/38 schools 53% Norfolk 23/45 schools 51% Richmond City 17/45 schools 38%
80
Teaching & Learning
Prepare all students to be college and career ready.
Evidence of Continuous Improvement Development and implementation of the Teaching and Learning Framework, Curriculum Development process Targeted curriculum and intervention supports in literacy and math Leadership capacity through academies: Ex. LLE, TLA, TCA, LEAD Increasing and enhancing instructional technology access and integration
81
427 Partners In Education
Community Engagement & Partnerships Goal
Family, students, staff and the entire community actively engage to seek resources and to develop opportunities that meet future educational challenges and workforce needs.
82
Organizational Climate & School Safety Goal The learning and working environment is safe, caring, healthy and values diversity.
Evidence of Continuous Improvement PBIS training and effective implementation Structural enhancements to building entrances Enhanced visitor protocols Decline in disciplinary incidents, suspension rates
83
2016 Graduates
Advanced Studies Diploma
Education
Industry Certifications Total amount of scholarships received $39,673,781
84
support by the community
85
86
Lower state funding increases due to lower enrollment Lower state funding due to their revenue forecast Increase in the Employer professional (teacher) VRS rate Increase in Health Insurance rate due to inflation and health claims The past two Local Composite Index adjustments for SCPS have trended upward, meaning less funding from the state Mandatory cost increases in Health Insurance and VRS are significantly outpacing any increases in state or local funding Student demographics with greater needs which warrant additional resources There is a growing shortage of qualified and desired candidates for employment in the public education field
87
88
Description Cost Savings
Superintendent’s Budget Gap ($6,475,083) SB Budget Cuts/Adj. $1,722,502
School Board Approved Gap (2.13.17) ($4,752,581)
On 2.14.17, the County Administrator’s recommended budget included a $268,000 or 0.2% increase in the school division’s local transfer
89
Description Cost Savings
2% COLA (State Portion $1.1M) ($2,162,648) VRS (State Portion $.9M) ($1,385,501) Health Insurance ($1,017,138)
Total ($4,565,287)
This revised gap reflects a $187,294 State budget increase based on the final numbers received today at 5 p.m.
90
Pay
Elimination/Modification of COLA Increase
Programs
Elimination/Modification of Current Programs
Positions
Elimination/Modification
Options for School Board Consideration
Note: The schools division could also be forced to use its health insurance or OPEB reserves to fund recurring expenses and balance the budget . This is not consistent with sound budgeting practices.
91
92
93
Vendor Description Joint Procurement Shared Services Anthem Insurance Health/Dental Insurance Yes Evergreen Solutions Compensation Study Yes Revere Gas Propane Yes Anderson Oil Heating Oil Yes James River Petroleum Motor Fuel Yes Eagle Towing Towing Service Yes Cherry Bekaert CAFR Audit Services Yes Bolton Partners GASB 45 Actuarial Services Yes SCPS & County Fleet Joint Fleet Maintenance Yes SCPS & County Single Stream Recycling Yes SCPS Safety & Sheriff Risk Management Yes SCPS & Park Recreation Grounds Maintenance Yes
Description Related Cost 2% Cost of Living Adjustment (COLA) $3,482,935 Mandatory cost increases in health insurance (5.3% employer and 5% employee) $1,137,989 Mandatory cost increase VRS (11%) $2,277,599 Increases in debt service in accordance with the proposed projects in the 2018-2022 CIP $286,314 Reinstatement of hourly cafeteria aides at the elementary level as a Pilot Program (Food Service Fund) $188,000
94
Description Related Cost Pilot Academic and Athletic Activity Bus Program ($200,000 operating funds, $27,325 fleet fund) $227,325 Restoration of Academic and Athletic Stipends by 5% $55,892 Daily Rate Increase in Substitute Rates of $5 $116,364 Lower the Athletic Fee from $75 to $50 $85,812 Expansion of the REACH SPED program (funded by CIP funds) $135,000 Across the Board Non-compensation Reductions ($1,815,273)
95
Date and Time
Budget Meeting/ Topic
Tues, Feb 28 (6:00 p.m.)
School Board Presents FY18 Budget to BOS
Tues, March 7 (6:00 p.m.)
Joint Budget Work Session
Tues, March 14 (4:30 p.m.)
Board of Supervisors (BOS) Approves Advertised Tax Rate
Tues, March 28 (6:30 p.m.)
BOS Public Budget Hearing at Courtland High School
Tues, April 11 (4:30 p.m.)
BOS Adopts FY18 Budget and Current Year Tax Rates
Wed, April 12 (6:30 p.m.)
School Board Budget Work Session
Mon, May 1 (6:30 p.m.)
School Board Adopts – FY18 Operating Budget and 2018-2022 CIP
96