Spotsylvania County School Board Proposed FY19 Budget Presentation
1
February 15, 2018
Spotsylvania County School Board Proposed FY19 Budget - - PowerPoint PPT Presentation
Spotsylvania County School Board Proposed FY19 Budget Presentation February 15, 2018 1 The main thing is to keep the main thing the main thing. ~ Steven Covey and Robert Bud Spillane 2 SCPS Framework for Teaching &
1
February 15, 2018
2
3
4
5
Future of Spotsylvania County Public Schools
6
7
8
9
10
FAMO Reading 2014 FAMO Reading 2017 State English 2014 State English 2017 All 74 79 77* 81*
11
FAMO Writing 2014 FAMO Writing 2017 State Writing 2014 State Writing 2017 All 72 79
Combined score with English Combined Score with English
FAMO Math 2014 FAMO Math 2017 State Math 2014 State Math 2017 All 73 80 75* 83*
12
13
Community Engagement & Civic Responsibility
Critical Thinking, Creative thinking, Collaboration, Communication, and Citizenship
the knowledge and skills described in the Standards
instruction areas (English, math, science, and history/social science), the arts, personal wellness, languages, and career & Technical education programs.
the knowledge and skills necessary to transition to and achieve in a global society and be prepared for life beyond high school graduation.
areas that reflect personal interests and abilities.
demonstrates productive work ethic, professionalism, and personal responsibility.
effectively in a variety of ways, and to a variety of audiences to interact with individuals and within groups.
workplace skills including collaboration, communication, creativity, critical thinking, problem solving, and responsible citizenship.
involved in the community through civic
maintains personal health and wellness, and shows respect for others.
diversity of individuals, groups, and cultures in words and actions.
demonstrates citizenship by participating in community and government decision-making.
skills and abilities sought by employers for career
and abilities with personal interests to identify career
school and life and has knowledge of a variety of pathways, coursework, and/or requirements to achieve goals.
current workplace needs, and that adapt to evolving job opportunities.
knowledge by participating in workplace experiences.
14
In Virginia, the Life Ready Individual:
13th largest school division
districts in Virginia*
15
*As per latest published VDOE 2016 data.
16
17
18
19
20
21
22
*Actual employee count as of October 1, 2017
23
NOTE: This doesn’t include following legal documents such as IEPs and 504 plans.
24
25
26
27
28
* 2017 Data is not available at this time
(61.6% of VA School Districts Spend a Greater Amount Per Pupil)
29
FY14 FY15 FY16 FY17 FY18 Superintendent’s Budget Gap (Recommended) $8.2M $1.9M $2.7M $12.6M $6.5M School Board Budget Gap (Approved) $3.2M $1.9M $1.3M $12.6M $6.5M One-Time Funds Recurring Funds Total* $750,000 $0 $750,000 $0 $1,585,000 $1,585,000 $0 $17,408 $17,408 $2,100,000 $4,942,568 $7,042,568 $333,222 $2,366,778 $2,700,000 *Local Transfer Increase Over Adopted Budget the Previous Year
30
Total School Funds Appropriated by the Locality $331M Federal, State, Other Funds
(includes but not limited to: E-rate, donations, food service, grants, fleet, CGS, Adult Ed, funding GAP)
$206M Local Funds $127M
Need to determine what percentage to use for notation for total % of County General Funds are designated for schools. 48% 58% (remove designated funds) Put near the blue bubble.
31
SOURCE: National Bureau of Economic Research - Working Paper 21770
32
33
Total FY18 Operating Budget $ 250,426,694 School Centered Investment $ 204,915,679 % of Budget in School Centered Investment 81.83%
34
35
36
37
38
39
2015 Step & 1% 2016 3% 2017 2% 2018 2%
39
40
41
Pay Plan Category Employee Count
Paraeducators 201 Bus Drivers 163 Bus Aides 68 Clerical Staff 32 Custodians 27 Cafeteria Workers 23 Maintenance Workers 23 Technical Personnel 9 Health Safety Officer 9 Mechanics 4
42
Description Amount 2% Pay Increase All Employees - Teachers & Non-Teachers $3.471,812 2% Hybrid Evergreen Range Penetration Parity Recommendation - Teachers (Year One of Three) $2,379,878 Evergreen Recommendation - Bring to Minimum (One Year) and Classification Date Parity (Over Three Years)
*Estimated based on study data provided by Evergreen Study
$ 967,822 Total $6,819,512
43
44
45
FY 2018 SCPS HI Plan Savings $1,800,000 FY 2019 SCPS HI Plan Savings $1,769,485 Cumulative HI Savings $3,569,485 Health Insurance Budget Approximately $35.7M*
*Includes hospitalization plus dental for active and retirees
Details Impact KeyCare Expanded - Employee Only Employee Contribution Monthly Increase $25.99 Employee Pay Increase Scenarios Reduced Paycheck Impact (Before Taxes) 4% 10 Employees or 0.3% of Total Staff 3% 35 Employees or 1.0% of Total Staff 2% 162 Employees or 5.3 of Total Staff
46
47
FY19 Health Insurance Employee Rate Increase KeyCare Expanded Tier 2018 2019 $ Variance Employee Only $ 146.48 $ 172.47 $ 25.99 Employee + 1 $ 402.78 $ 449.91 $ 47.13 Employee + Spouse $ 402.78 $ 603.08 $ 200.30 Family (Shared) $ 224.77 $ 259.16 $ 34.39 Family $ 684.50 $ 753.28 $ 68.78
48
49
50
51
52
53
54
55
FY18 Revised Budget FY19 Approved Budget Variance % Change
INSTRUCTION
ADMINISTRATION - * Includes Attendance & Health
TRANSPORTATION
MAINTENANCE
FOOD SERVICE
TECHNOLOGY
56
57
58
59
60
61
As of 2/13/18
Amount
62
As of 2/13/18
63
64
* SCPS is the fiscal agent/funds recorded on SCPS books
Variance due to rounding
65
million in re-benchmarking of the Standards of Quality (SOQs)}
66
Note: When the LCI increases, the Division’s State funding is reduced and Local funds should increase.
66
67
68
debt service costs based on 11/27/17 CIP 2019-2023 proposal
$1,533,089 recommended by County Administrator
As of 2/13/18
69
Description Amount New Net FY19 Revenues (Less CIP) 10,996,197 Lowered VRS Rates $890,800 Subtotal $11,886,997 Baseline Reallocations $2,621,209 Operating Fund (Food Service Cost Allocation Recovery) $300,000 Modernization of Health Insurance Benefits $1,769,485 Subtotal $4,690,694
70
As of 2/12/18
71
72
Description Cost Instruction Non-comp $354,125 Instruction - Dual Enrollment $66,125 Print Shop $5,000 Human Resources $24,286 Finance $16,500 Health Services $35,319 Transportation Services $194,455 Maintenance Services $121,862 Joint Fleet Service Fund Balance Use Adj. $60,172 Food Service Fund Balance Use Adj. $469,362 Total $1,347,206
In FY 2011, the school division implemented a $100 athletic fee per sport per student. The Athletic Fee was instituted to assist the Division in covering the following expenses: transportation supplement for high schools, 9th grade coaching stipends, transportation supplement for middle schools, and all middle school sports coaching stipends. The goal of the Division is to eliminate this fee over time.
Athletic Fee Revenue Trend
FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 $ % Account Actual Actual Actual Actual Actual Actual Actual Adopted Budget Recomm ended Variance Change HIGH SCH ATHLETIC FEE $ 253,120.00 $ 236,885.00 $ 230,835.00 $ 238,435.00 $ 246,900.00 $ 189,160.00 $ 183,535.00 $ 118,407.00 $ 0 $ (118,407.00) (100.0%) MIDDLE SCH ATHLETIC FEE $ 122,805.00 $ 125,051.00 $ 117,223.00 $ 116,684.00 $ 110,529.00 $ 79,705.00 $ 85,388.00 $ 53,244.00 $ 0 $ (53,244.00) (100.0%) Grand Total $ 375,925.00 $ 361,936.00 $ 348,058.00 $ 355,119.00 $ 357,429.00 $ 268,865.00 $ 268,923.00 $ 171,651.00 $ 0 $ (171,651.00) (100.0%)
Athletic Fee Trend
FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 Recomm ended Fee Assessed to Students (Per Sport) $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 75.00 $ 75.00 $ 50.00 $ 0
73
74
Position Recommended FY19 Rate Type Substitute Paraeducator $70.00 Daily Substitute Teacher, Degreed $90.00 Daily Substitute Teacher, Non-degreed $75.00 Daily Substitute Long-term, Endorsed $180.00 Daily Substitute Long-term, Non-endorsed $130.00 Daily
75
Level Type Adopted FY 2018 Rate Proposed FY 2019 Rate ES Grade Level Chairperson $ 491 $ 500 MS Mentor Teacher $ 491 $ 500 MS Band $ 1,195 $ 1,216 HS Yearbook Sponsor $ 2,064 $ 2,101 HS Drama Director $ 2,495 $ 2,539 HS Boys Basketball - Head $ 2,947 $ 3,000 HS Girls Soccer - Head $ 2,456 $ 2,500 HS Football - Assistant $ 2,456 $ 2,500
76
Description Cost Debt Service $1,466,911 Special Education Hourly Paraeducators, Increase in Substitute Budget Lines & Contracted Services $2,464,901 Elimination of the Student Athletic Fee $172,651 Daily Substitute Rate Increase - $5 Daily $113,856 Fully Restore Academic & Athletic Stipends $22,827 Activity Bus Pilot Expansion $100,000 In-house Custodial Services Transition $289,772 Total $4,630,918
77
78
79
CIP Summary Plan as of 11.27.17
Department FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 Total Transportation $ 4,258,838 $ 3,967,516 $ 3,838,025 $ 3,984,353 $ 4,000,000 $ 20,048,732 Technology $ 3,405,580 $ 3,141,520 $ 2,309,924 $ 3,659,260 $ 3,143,030 $ 15,659,314 Maintenance $ 23,135,500 $ 14,775,000 $ 6,770,000 $ 2,718,000 $ 2,080,000 $ 49,478,500 Total $ 30,799,918 $ 21,884,036 $ 12,917,949 $ 10,361,613 $ 9,223,030 $ 85,186,546
CIP Revised Summary Plan as of 1.31.18
Department FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 Total Transportation $ 4,258,838 $ 3,967,516 $ 3,838,025 $ 3,984,353 $ 4,000,000 $ 20,048,732 Technology $ 3,405,580 $ 3,141,520 $ 2,309,924 $ 3,659,260 $ 3,143,030 $ 15,659,314 Maintenance $ 23,135,500 $ 20,703,000 $ 4,715,000 $ 340,000 $ 685,000 $ 49,578,500 Total $ 30,799,918 $ 27,812,036 $ 10,862,949 $ 7,983,613 $ 7,828,030 $ 85,286,546 Difference $ - $ 5,928,000 $ (2,055,000) $ (2,378,000) $ (1,395,000) $ 100,000
80
81
82
83