![Page 1: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/1.jpg)
School Board’s Proposed BudgetFY 21 School Year
Presented to the Goffstown Budget Committee
October 24, 2019
Brian Balke, Superintendent of Schools
Scott Gross, Business Administrator
![Page 2: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/2.jpg)
Budget - Overview
Salaries for Teachers are based on voter approved collective bargaining agreement and included in “Base” budget amounts.
Support staff increases for FY 2021 will be part of a proposed CBA as a separate warrant article. ( Admin and non-union are “new” )
Health and Dental Insurance budgeted at a 3.2% and 3.9 % increases based on GMR from Primex.
Energy costs for electricity, natural gas and propane have been stable. However, this year a reconciliation was done to more accurately budget for energy at each school.
![Page 3: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/3.jpg)
Budget - Overview
Transportation Costs have increased in this budget based on expectations of increased costs associated with a forthcoming RFP.
Grant funding reductions at the Federal level have been downshifted to the General Fund operating budget. ($50,000)
No “new” positions within the budget. There are some areas where staff “number of days worked” increases are proposed.
New spending in areas like IT, as these items need to be budgeted vs. past practice as they are part of the District’s CIP matrix, but not eligible for CRF.
![Page 4: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/4.jpg)
2020- 2021 RevenuesThe recently passed State Budget has added additional revenues to school districts and towns.
Stabilization Grants in FY 20 will be funded at 100% (2012 levels)
This is an Additional $166,416 in FY 20.
In FY 21, there is additional State aid as follows:◦ Stabilization at 100% = $166,416
◦ Additional Aid based on F&R = $73,585 *
◦ One time Parity Aid = $1,350,000 *
* Pends final confirmation from the NH DOE and NH DRA
![Page 5: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/5.jpg)
2020- 2021 Superintendent's Proposed Budget
19/20 School Year Operating Budget $42,582,936
Adjustments to Operating Fund $ 581,451
Default Budget (1.4%) $43,164,387
“New” Spending (.8% over default) $ 381,673
FY20/21 Proposed Budget $43,546,060
Difference between FY 21 vs FY 20(2.3% increase)
$ 963,124
![Page 6: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/6.jpg)
What makes up the increase to FY 21 default? - Highlights
Transportation – SPED and Regular Ed - $94K
Salaries and benefits $178,927
Special Education Increases -Out of District Placements, 5% increase approved
by the NH DOE for providers - $108K
SAU Assessment -$94K (current FY 20 not increased in Goffstown Budget after
SAU Board adoption in 2018)
![Page 7: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/7.jpg)
What makes up the increase from Default (Base) to Proposed?
Largest Drivers ($211K of 382K)
Server Virtualization – Phase 1 of 3 - $55K
GHS Propane (under-budgeted) - $50K
Student Transportation $42K
GHS – Computer Lab Replacement $25K
IT Reorganization - $21K
Co-curricular stipends $10K
Kindergarten Furniture $ 8K
![Page 8: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/8.jpg)
Budget Process
Development of new tools to manage the budget
Improvements in efficiencies with new budget tools
Use of multiple years of historical actuals – historically,
we had to look up actuals for every account manually
Accounts adjusted up and down based on actuals
![Page 9: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/9.jpg)
Default budget calculation
Overview of process to develop the default budget
consistent with RSA 40
Requirements for default budgets
Admin and non-union salary and benefits are considered “new
spending”
Proposed GESS Contract will be a separate warrant article.
![Page 10: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/10.jpg)
Average Teacher SalariesNew Hampshire Public School Districts 2017-2018 School Year
![Page 11: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/11.jpg)
SAU-level cuts
A handout will be provided to Budget Committee
Members that shows all new requests that were cut at
the SAU level
![Page 12: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/12.jpg)
Budget Committee Presentations
10/24/19
◦ Budget overview - vision –
philosophy
◦ Revenues
◦ District
◦ Bartlett
◦ Maple Ave.
10/29/19
◦ Glen Lake
◦ MVMS
◦ GHS
![Page 13: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/13.jpg)
Budget Calendar
School board budget work sessions: 10/07/19,
10/9/19 (6:00 pm), 10/21/19, 10/23/19 (6:00pm)
Budget Committee Presentation by Administration:
10/24 Fire Station, 10/29 Town Hall, 10/30 Town Hall*
* If needed
![Page 14: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/14.jpg)
Budget vision
Conservative budget approach
We run a very fiscally conservative school district
Overall enrollment is stable – schools vary
Continue to expand and refine educational programs
High student achievement – low per pupil costs
![Page 15: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/15.jpg)
Overview of Budget Priorities
Maintain current instructional programs and focus on the
following:
◦ Safety
◦ Teaching and learning
◦ Special Education
◦ Facilities
![Page 16: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/16.jpg)
Continued Funding of CIP and the CRFExamples:
• GHS Rear Stairs
• Heating Controls at Maple and Bartlett
• MVMS Fire Cistern repairs
• Roof repairs/replacements
• MVMS septic system
• Window replacements
• Boiler replacements
• Drainage at GHS –by Metal Shop
• Emergency generator
• Pavement
![Page 17: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/17.jpg)
Percentage of population that attend our schools
New Boston 19%
Goffstown 12%
![Page 18: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/18.jpg)
Historical EnrollmentSchool October 1, 2017
Enrollment
October 1, 2018
Enrollment
October 1, 2019
Enrollment
Glen Lake 177 214 220
Maple Avenue 468 467 490
Bartlett Elem 201 212 205
MVMS 840 878 869
GHS 1118 1125 1073
Total 2804 2896 2857
![Page 19: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/19.jpg)
Projected Class size for 2019-2020 School Year
Bartlett Maple MVMS (w/current
staffing)
Grade 1 16 18
Grade 2 17 19
Grade 3 18 23
Grade 4 17 22
Grade 5 23
Grade 6 21
Grade 7 23
Grade 8 23
![Page 20: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/20.jpg)
Special Education As of October 1, 2019
School # of identified students % of population
Glen Lake 48 22%
Bartlett 39 18%
Maple 57 12%
MVMS 146 17%
GHS 180 16%
Total 470 16%
![Page 21: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/21.jpg)
English Language Learners: As of October 1, 2019
District # of ELL students served
State (as of October 1, 2018 –
DOE site not updated)
4938
Goffstown (as of October 1,
2019)
58* students speaking 15
languages
* Increase of 10 students mostly
at Glen Lake School
![Page 22: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/22.jpg)
Who makes up our population Free and Reduced Students?
School 2010 2011 2012 2013 2014 2015 2016 2017 2018
Bartlett 31.71% 32.98% 33.16% 36.5% 36.98% 38.74% 32.12% 30.85% 29.20%
Maple 15.89% 16.27% 16.04% 18.91% 18.94% 20.04% 14.65% 12.63% 13.26%
MVMS 16.85% 15.14% 16.21% 18.56% 20.07% 22.71% 19.61% 18.45% 20.7%
GHS 14.01% 12.51% 12.57% 13.54% 13.44% 14.72% 13.64% 14.36% 19.0%
![Page 23: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/23.jpg)
Elementary School cost per pupil
State elementary school average for per pupil expense in 2017-2018
was $ 15,981.46.
Goffstown Elementary School Cost per pupil expense for 2017-
2018 was $13,667.07 per pupil, the 18th lowest out of 155
districts with elementary schools.
![Page 24: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/24.jpg)
Middle School cost per pupil
State middle school average for per pupil expense in 2017-2018 was
$15,021.13.
MVMS per pupil expense for 2017-2018 was $13,156.55 per pupil,
the 5th lowest out of 62 middle schools.
![Page 25: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/25.jpg)
High School cost per pupil
State high school average for per pupil expense in 2017-
2018 was $16,214.73.
GHS per pupil expense for 2017-2018 was $13,784.12 per
pupil the 6th lowest out of 73 high schools.
![Page 26: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/26.jpg)
Return on investment
Low per pupil cost – high student
achievement
![Page 27: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/27.jpg)
ELA Grades 3 – 8State Assessment System (SAS) % of Students Who Scored Proficient and Above
60%62%
64%60%
64%60%
52%55%
57% 56% 57%53%
0%
10%
20%
30%
40%
50%
60%
70%
Grade 3 Grade 4 Grade 5 Grade 6 Grade 7 Grade 8
Goffstown Grades 3 - 8SAS 2018 - 2019
ELA % Proficient and Above
Goffstown State
![Page 28: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/28.jpg)
Math Grades 3 – 8State Assessment System (SAS)% of Students Who Scored Proficient and Above
61%
66%64%
60%
52%
43%
57%
52%
43%
48% 47%45%
0%
10%
20%
30%
40%
50%
60%
70%
Grade 3 Grade 4 Grade 5 Grade 6 Grade 7 Grade 8
Goffstown Grades 3 - 8SAS 2018 - 2019
Math % Proficient and Above
Goffstown State
![Page 29: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/29.jpg)
Science Grades 5, 8, 11State Assessment System (SAS)% of Students Who Scored Proficient and Above
52%
40%
46%
39% 39%42%
0%
10%
20%
30%
40%
50%
60%
Grade 5 Grade 8 Grade 11
Goffstown Grades 5, 8, 11SAS 2018 - 2019
Science % Proficient and Above
Goffstown State
![Page 30: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/30.jpg)
% of GHS Students (Who Met or Exceeded)The NH College and Career Readiness SAT Benchmark forEvidenced Based Reading And Writing
73% 72%
78%75%
67% 66% 67%64%
0%
10%
20%
30%
40%
50%
60%
70%
80%
2015-2016 2016-2017 2017-2018 2018-2019
% of GHS Students (who met or exceeded) The NH College and Career Readiness SAT Benchmark for Evidence Based
Reading and Writing
Goffstown State
Ben
chm
ark
534
Ben
chm
ark
538
Ben
chm
ark
543
Ben
chm
ark
538
Ben
chm
ark
520
Ben
chm
ark
522
Ben
chm
ark
521
Ben
chm
ark
51
6
![Page 31: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/31.jpg)
% of GHS Students (Who Met or Exceeded) The NH College and Career Readiness SAT Benchmark for Mathematics
48%
44%
48%49%
41%
44%42%
43%
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
2015-2016 2016-2017 2017-2018 2018-2019
% of GHS Students (who met or exceeded) The NH College and Career Readiness SAT Benchmark for Mathematics
Goffstown State
Ben
chm
ark
524
Ben
chm
ark
507
Ben
chm
ark
520
Ben
chm
ark
514
Ben
chm
ark
524
Ben
chm
ark
512
Ben
chm
ark
520
Ben
chm
ark
509
![Page 32: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/32.jpg)
Return on investment
Cost per pupil well below state average
+
Student performance at or well above state
average
_______________________________
Goffstown schools are a good value
![Page 33: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/33.jpg)
Great schools = property value
NH's 10 'hottest' real estate ZIP codes in
the U.S.
![Page 34: School Boards Proposed Budget FY 21 School Year · 10/24/2019 · Budget - Overview Salaries for Teachers are based on voter approved collective bargaining agreement and included](https://reader034.vdocuments.site/reader034/viewer/2022042420/5f3714f880208529b80b69a5/html5/thumbnails/34.jpg)
Questions?