Upload
angela-dice
View
218
Download
0
Embed Size (px)
Citation preview
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 1/22
Office of the Superintendent
18360 Caldart Avenue NEPoulsbo, WA 98370Ph: (360) 779-8700
TO: Board of Directors
FROM: Rick Jones
DATE: June 23, 2011
SUBJECT: 3% Salary Reduction for Non-Bargained District Office Administrators
Below you will find the non-bargained District Office administrators projected salaries forthe 2011-2012 school year and the 3% amount by which salaries will be reduced. In addition,
our administrative group has committed to a “give back” of professional development fundswhich brings the total compensation reduction to approximately 5%.
NameCurrentSalary
3%Decrease
3%Decrease
SalaryProfessionalDevelopment
TotalReduction
Total %Reduction
Jones 140000 4200 135800 2500 6700 4.8%Woodward 117500 3525 113975 2100 5625 4.8%
Willits 117500 3525 113975 2100 5625 4.8%
Moore 115000 3450 111550 2100 5550 4.8%
Leavell 115000 3450 111550 2100 5550 4.8%
Totals 605000 18150 586850 10500 28650
Public Hearing 3.0
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 2/22
Office of the Superintendent
18360 Caldart Avenue NEPoulsbo, WA 98370Ph: (360) 779-8700
TO: Board of Directors
FROM: Rick Jones
DATE: June 14, 2011
SUBJECT: Library Reductions
As you are aware, there is pressure to maintain, to the extent possible, our elementarylibrarians in the school district. The rationale for the reduction of two FTE positions is as
follows:
Maintenance of library services - with the reduction of two FTE, we believe that allelementary libraries will remain open throughout the school day. When certificatedlibrarians are not present, the library will be supervised by a classified staff member.
A reduction of .2 FTE was made at each middle school to mitigate the loss of elementary library time and provide maximum coverage of school libraries.
In order to maintain accreditation, high schools must staff one FTE librarian. Toreduce this FTE would put the accreditation in jeopardy.
Student enrollment is the key factor in the allocation of library staff. The high schoolshave 800 and 1200 students, respectively. In comparison, the middle schoolenrollment is 734 for Poulsbo Middle School and 662 for Kingston Middle School.Elementary school enrollments range from a low of 250 to a high of 450. While thereis no question that the elementary librarians provide important services in support of
students, it is difficult to justify one FTE at every site when student enrollment isconsidered.
I hope this information is helpful to you as you continue with discussions regarding staffingfor the 2011-2012 school year.
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 3/22
Office of the Superintendent
18360 Caldart Avenue NEPoulsbo, WA 98370Ph: (360) 779-8700
TO: Board of Directors
FROM: Budget Advisory Team
DATE: June 14, 2011
SUBJECT: Final Budget Reduction Recommendations
Attached to this memo are the recommendations generated by the Budget Advisory team(BAT) for the 2011-12 school district budget. BAT carefully reviewed the recommendations
of the Citizens Budget Review Committee and the Superintendent and incorporated many of the recommendations in to our list.
You will note that the district-wide math curriculum adoption is not on our list of recommended cuts. We fully support the math adoption because we believe it is vital tohelping our students improve their math skills and it will reduce teacher workload at a timeof increasing class size.
In consideration of future budget planning, and assuming that we will be making reductionsagain for the 2012-13 budget year, we suggest the following continued areas of discussion:
All day/half day kindergarten transportation
Freeze salary steps
Close a school
Promote a technology levy
The guiding principle while considering possible reductions was to preserve, to the greatestextent possible, our classrooms. However, because the district has been making budgetreductions for a number of years, there is no longer the ability to keep budget cuts fromaffecting teaching and learning. Our goal has been to minimize that negative impact.
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 4/22
June 21, 2011
To: North Kitsap School Board
From: Citizens Budget Review Committee
Re: Final Budget Reduction Recommendations
General Approach to Budget Cuts
The basis of our budget cuts was last years “Budget by Program Code” without
consideration
of
other
cuts
that
would
happen
by
other
organizations.
Our general philosophy was to focus on non‐teacher related reductions.
We did not make recommendations where reports are pending i.e.; Special Education.
The program codes recommended for reduction received the most “Yes” votes. The
dollar amount shown for reduction was a collective opinion.
We have recommended a dollar amount for reduction and expect the administration to
determine how they would get to the dollar amount. It is strictly a dollar or percent
reduction not a people or position reduction.
Our reductions are for the 2011‐2012 budget only. Some of the program codes were
recommended as “eliminate”, perhaps a better word that reflects our intent is
“suspend”. This is meant as a temporary measure. We recommend a plan be put into
place to prioritize reinstituting programs as funds become available.
Ongoing Concerns and Recommendations
Many committee hours were dedicated to the topic of “District Competitiveness.” The
committee determined that current no policy is in place for this. We recommend a
policy be developed and implemented. The committee agreed that a strong school
system adds to the community and increases property values.
With budget reductions, our committee feels a focused plan for volunteers in schools is
needed.
Improve communications with the community.
Publish all previous year cuts and unfilled vacant positions to increase awareness of
what has been reduced/cut and where we have to reduce/cut now. This will show the
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 5/22
Areas for Continued Study
Pool – work towards independence from the school district
Maintenance
Special Education
All Day Kindergarten
Close an elementary school
Revenue Generating Ideas
Enlist
teachers
to
develop
curriculum
in
lieu
of
purchasing
curriculum
Develop an online learning curriculum to attract student from outside the district
Research grant monies to start an adult ELL program for the community, housed in the
school after hours
Recommend no changes be adopted with regards to processes, programs or scheduling
which are not cost neutral, do not save money or don’t have an available/approved
designated funding source upon adoption. (i.e. going to 180 days without a specific set
aside funding source which was coupled with the early dismissal)
Recommend researching items which could be affected by economy of scale with other
school districts:
o Bulk buy items o Combined health care plans (see WA state Auditors K‐12 Employee
Health Benefits Study 3 February 2011)
o Other items as necessary Review all current union contracts (whether up for negotiation or not) and work with
union for a temporary reduction in salaries/compensation (other state agencies have
done this) to be reinstated when fiscal situation improves
Pursue all revenue generating resources: impose/increase
facility/transportation/grounds/extra curricula student activities usage fees for all
(increase in fees can be done on temporary basis)
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 6/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 7/22
CBRC
Supplemental Recommendations for Budget Cuts
Prepared 6/21/2011
The following proposed items for reduction or suspension during the 2011-2012 school year are above,
beyond and separate from the CBRC's previous recommendations. Those prior recommendations remain
unchanged.
Additionally, we have deviated from our "general approach to budget cuts" as we have
prepared the following additional recommendations.
Budget Category Recommended Reduction
NKEA Co-Curricular Stipends 47,854
NKEA Leadership Stipends 130,000
Drug and Alcohol Interventionist 58,000
District Records, Safety & Support MSOC's 27,794
Levy Flex Funds 31,000
Medicaid Match Funds 62,500
Telephone Upgrades 30,000
Freeze Set Asides for Turf & Communications 50,000
Eliminate Food Services District Support 80,000
Total 517,148
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 8/22
NKEA Budget Recommendations ‐ June 22, 2011
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 9/22
NKEA Budget Recommendations June 22, 2011
BAT CBRC Admin Tom A. NKEA 2011‐12 2010 ‐11 2010‐11 2010 ‐11 2010‐11 2010‐11
code Expenditures cuts cuts cuts cuts cuts Expenditures stuff total $ staff Adjustment Ending YTD
Building & District Support
010021 Supervision‐‐ Including District Records $122,374 * $913,418 $0 $781,050 $781,050 95, 771 79 6,15 9
010023 Principal Offices $60,325 $355,015 $60,325 $30,000 $3,418,248 $19,000 $3,550,158 $3,531,158 382,130 3,542,319
010024 Counseling
Office $100,000 $40,000 $1,856,472 $0 $1,949,058 $1,949,058 13,224 1,949,671
010025 Pupil Mgmt & Safety $20,000 $772,790 $61,561 $982,270 $920,709 11, 151 91 3,23 0
010027 Teaching $6,000 $20,220,403 $6,453 $21,128,325 $21,121,872 350,088 21,235,251
0 10 3 Pri mary Behavior Interventionists $87,075 $1,000 $87,242 $1,520 $87,075 $85,555 84,447
0104 In School Suspension $84,678 $93,481 $0 $84,678 $84,678 505 88,617
0109 Drug/Alcohol Prevention $58,000 $58,000 $0 $0 $0 $0 43,239
0 13 0 Student Records Office (NERCs) $2,500 $9,215 $9,215 $9,215 $0 4,180 9,215
0132 District Records (NERCs) $500 $4,500 $4,500 $4,500 $0 100 2,451
0 14 0 Safet y & Support Services (NERCs) $2,000 $14,079 $14,079 $14,079 $0 9,157 14,080
0147 Instructional Services Supplies $1,500 $2,708 $2,708 $2,708 $0 2,120 2,708
0165 Bilingual Education‐‐ District Support $32,729 $2,000 $35,654 $5,000 $34,843 $29,843 2,255 34,844
0192 E ar ly Childhood Education $1,307 $2,614 $3,000 $13,066 $4,750 $16,149 $11,399 7,157 16,148
0193 Technology & Education (NERCs) $32,709 $65,418 $127,085 $80,000 $327,085 $327,085 $327,085 $0 255, 784 46 3,08 5
0195 Curriclum Adoption $32,405 $150,000 $32,405 $440,000 ** $324,050 $441,350 $444,050 $2,700 160, 585 38 9,05 1
0291 NK Virtual Academy ? $151,808 230, 464 23 3,69 2
0603 District‐wide Testing $32,300 $20,000 $18,500 $18,500 $32,300 $13,800 27,631 32,301
0611 Non‐maint ADA expenses $1,000 $5,000 $5,000 $5,000 $0 2,214 5,000
0677 T een Mentor Program $2,000 $2,000 $6,169 $6,169 $0 6,169 6,319
0805 Emergency Preparedness $3,500 $4,969 $4,969 $4,969 $0 3,585 4,969
6 81 0 Nat ive
American
Program,
district
support $0 $3,200 $245,600 $3,200 $245,601 $242,401 32, 849 26 3,75 6Bldg. & District Support Subtotal $184,746 $847,193 $218,762 $ 684,063 $218,200 $28,520,288
Page 2 of 4
NKEA Budget Recommendations ‐ June 22, 2011
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 10/22
g ,
Expenditures BAT CBRC Admin Tom A. NKEA 2011‐12 2010 ‐11 2010‐11 2010 ‐11 2010‐11 2010‐11
code cuts cuts cuts cuts cuts Expenditures stuff total $ staff Adjustment Ending YTD
97 District‐wide Support Services
District Office Administrator $123,430 $123,430
District Office Classified Staff $80,000 $80,000
District
Office
NERCs $27,794 $55,58811 Board of Directors $24,237 $24,237 $24,237 $24,237 $172,150 $112,517 $114,237 $1,720 30, 000 10 0,68 6
12 Supt's Office‐‐staff $18,185 $241,508 $22,880 $277,405 $254,525 28, 811 24 7,22 3
Supt's Office‐‐stuff $3,490 $12,000 $34,930 3,180 26,929
13 Business Office‐‐ staff $59,276 $464,775 $100,260 $556,466 $456,206 469,911
Business Office‐‐ stuff $6,684 $5,000 $18,000 $104,260 32,552 95,259
14 Human Resources Office‐‐ staff $368,605 $30,038 $397,859 $367,821 24, 279 37 6,80 2
Human Resources Office‐‐ stuff $17,000 $47,425 20,587 42,725
15 School & Communty Relations‐‐ staff $15,000 $121,366 $29,570 $147,270 $117,700 109,513
School & Communty Relations‐‐ stuff $6,000 $31,570 21,873 31,570
Maintenance $45,000 $30,000 0
61 M ai nte na nc e‐‐ Supervision‐‐ staff $153,723 $11,700 $163,743 $152,043 152,830
Maintenance‐‐ Supervision‐‐ stuff $7,000 $11,700 7,781 11,700
62 M ai nte na nc e‐‐ Grounds‐‐ staff $66,224 $66,224 $393,100 $103,700 $493,113 $389,413 393,422
Maintenance‐‐ Grounds‐‐ stuff $20,000 $104,800 54, 361 10 4,80 0
63 M ai nte na nc e‐‐ Custodial‐‐ staff $0 $75,540 $1,892,377 $126,750 $1,939,079 $1,812,329 1,810,123
Maintenance‐‐ Custodial‐‐ stuff $5,000 $143,750 20, 371 14 3,75 0
64 M ai nte na nc e‐‐ Building‐‐ staff $0 $680,935 $345,750 $1,016,265 $670,515 675,412
Maintenance‐‐ Building‐‐ stuff $412,500 261, 506 51 1,89 4
65 Utiities $100,000 $1,692,450 $1,692,450 $1,692,450 $0‐
8 ,0 96 1 ,5 64 ,7 5068 District‐wide Insurance $90,000 $633,296 $591,439 $591,439 $0 10, 000 47 8,94 0
72 Data & Information Technology‐‐ staff $333,275 $191,443 $510,147 $318,704 312,595
Data & Information Technology‐‐ stuff $181,986 197,036
73 Copy Center $0 ‐$63,659 $0 $63,659 ‐91,693 ‐1
74 Warehouse Operations‐‐ staff $26,853 $2,280 $28,062 $25,782 28,002
Warehouse Operations‐‐ stuff $2,280 4,504
86 F ac il it ie s Scheduling $70,000 $137,904 $22,717 $151,147 $128,430 69, 514 15 1,14 7
05 Asbestos Related Expenditures $2,000 $5,000 $5,000 $5,000 $0 2,500 5,000
11 ADA Expenditures $15,000 $30,056 $30,056 $30,056 $0 20,939 30,056
28 Telephone Upgrades $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $0 3,913 30,000
55 Volunteer Connections $1,680 $1,680 $1,680 $1,680 $0 1,666 1,680
57 Purch asing Office $4,000 $4,000 $0 3,063
District Support Services Subtotal $330,461 $94,583 $348,255 $24,237 $633,957 $8,454,254
Page 3 of 4
NKEA Budget Recommendations ‐ June 22, 2011
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 11/22
Expenditures BAT CBRC Admin Tom A. NKEA 2011‐12 2010 ‐11 2010‐11 2010 ‐11 2010‐11 2010‐11
code cuts cuts cuts cuts cuts Expenditures stuff total $ staff Adjustment Ending YTD
Other Ideas
98 Food Services $1,961,313 $880,779 $1,972,541 $1,091,762 ‐35,489 1,900,439
9 9 Transpo rt at io n $3,475,344 $625,099 $3,270,476 $2,645,377 289,259 3,421,225
0127 Teaching Equity Positions $156,000
Freeze set‐asides turf & phones $140,000 $230,000 $230,000
ESD Media $50,000
Extra Days Libarians/Counselors $150,000
Eliminate Food Services District Support $80,000 $80,000
Reduce Transp.Dept. District Support $20,000 $50,000
Close unused portables $8,000
Furlough for Principals (to offset 3% decrease in BEA funding) already counted
3% pay cut for district office administrators $26,160
Other Ideas Subtotal $140,000 $156,000 $330,000 $200,000 $394,160
Total Proposed Cuts: $1,483,758 $1,496,545 $2,074,720 $1,183,309 $1,967,458 $61,314,813 $11,758,348 $63,693,369 $51,935,021 5,234,656 63,692,381
Proposed Cuts already made in
the budget proposal: $241,755 $156,000 $366,755 $50,000
Proposed Possible Cuts: $1,242,003 $1,340,545 $1,707,965 $1,133,309 $1,967,458
Target to reach 3% $1,953,600 $1,953,600 $1,953,600 $1,953,600 $1,953,600
Over/Under
Target ‐
$711,597‐
$613,055‐
$245,635‐
$820,291 $13,858
Page 4 of 4
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 12/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 13/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 14/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 15/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 16/22
State K-4 staffing enhancement funds as a result of Legislative action in December 2010.Certificated employees are required to be notified by May 15 th as to a reasonable
assurance of continuation. When enrollment numbers do not materialize as expected, weare unable to make adjustments to certificated staff at the start of the school year.Therefore a decision has been made to estimate enrollment conservatively for FY 2011-
12.
Due to the estimated shortfall in revenues vs. expenditures for next year, the Board has
been agreeable to an ending unreserved fund balance of 3 to 3.5% as long as a plan is in
place to restore the reserve to 5%. I recommend that the reserve be restored with any
additional revenues received from sources other than enrollment and grants (i.e. ImpactAid, interest earnings and additional State Transportation operations funds) that are
beyond current estimates and be kept in reserve to help restore the reserve fund to 5%.
As the annual levy collections increase, these funds should also be carefully reviewedprior to increasing any budget allocations. I recommend that budget development in
future years should target the ending unreserved fund balances as follows:
August 31, 2013 3.5%
August 31, 2014 4.0%August 31, 2015 4.5%
August 31, 2016 5.0%
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 17/22
2011‐12 REVENUES (without capacity reserves) 58,687,010
2011‐12 EXPENDITURES (without capacity reserves)
HR MASTER STAFFING PLAN 49,199,965.13
HR Jane Doe Miscellaneous dollars 2,146,460 Adjustments to HR & JDoe
Salaries/benefits subtotal 51,346,425
Materials, Supplies and Other Costs (MSOC) 10,294,342
Expenditures subtotal before reductions 61,640,767
Reductions to achieve 3% goal ‐2,269,000
Additional reductions to achieve higher goal
Reductions subtotal ‐2,269,000
TOTAL EXPENDITURES after reductions 59,371,767
TRANSFER TO DEBT SERVICE FUND 195,076
START COMMUNICATION SYSTEM SET‐ASIDE FUND 50,000
INCREASE TURF REPLACEMENT SET‐ASIDE FUND 60,000
EXPENDITURES, TRSFS & SET‐ASIDES EXCEED REVENUES (989,833)
BEGINNING 9‐1‐11 UNRESERVED F.B. plus inventory 2,771,847 as of 5‐20‐11
NET GAIN (LOSS) IN F.B. (989,833)
ENDING UNRESERVED F.B. 1,782,014 3.00%
2011‐12 Budget Prep Summaryupdated as of June 20, 2011
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 18/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 19/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 20/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 21/22
8/6/2019 Proposed North Kitsap Budget Cuts
http://slidepdf.com/reader/full/proposed-north-kitsap-budget-cuts 22/22
2010-11 DIFF. 2010-11 DIFF.
ADOPTED FROM Descript. Code 2011-12 ADOPTED FROM Indirect
REVENUE 2010-11 BUDGET EXPENDITURE 2010-11 Rate as of 6/20/2011
BUDGET BUDGET PREP BUDGET BUDGET Program/Subprogram/Activity Total
2011- 12 REVENUES 2011-12 EXPENDITURES
$0 Bus Fees- Othr Dist 9900-71 -$ $0
$750 $0 45 NKCASA Professional Development Funds 750$
$18,102,601 ($1,123,239) $63,711,465 ($2,070,698) Budget Without Capacity Reserves 61,640,767$
$2,150,000 Transfer to Debt Service Fund for Energy Loans 195,076$
$65,861,465 Set-aside for Turf Fund ($60K) & Communications ($50K) 110,000$
BUDGET w/o CAPACITY RESERVES & TRSFS 61,945,843$
$13,130,242 $138,756 Prop. Tax 0000-11 13,268,998$ Budget Capacity Reserves $2,575,211
$3,755 $3,630 Timber Tax 0000-15 7,385$ 2011-12 BUDGET PREP 64,521,054$
$70,000 ($30,000) Interest Earnings 0000-23 40,000$ adopted budgtet
$0 $0 Misc. Revenues 0000-29 -$ difference
$0 Reimbursables 0500-29 SUBTOTALS
$30,491,126 ($2,860,532) Apportionment 0000-31 27,630,594$ DIFFERENCE
$0 K-4 Enhancement 0100-31 -$
$500 $0 Misc Rev - State 0000-41 500$
$0 Impact Aid, Heavy 0000-52 -$
$743,748 $16,423 Impact Aid 0000-53 760,171$
$62,541,972 Revenues w/o Capacity Reserves 58,687,010$ EXPENDITURES EXCEED REVENUES 3,258,833$
$2,150,000 $425,211 Budget Capacity 2,575,211
$64,691,972 ($3,429,751) Total Budgeted Amounts 61,262,221$
Net Gain (Loss) excl. capacity ($3,854,962)
Back Out Energy Funding 1,288,593
Real Net Gain (Loss) ($2,566,369)
UNRESTRICTED REVENUES