june 18, 2020 regular board meeting 2020-21 budget · june 18, 2020 regular board meeting 2020-21...
TRANSCRIPT
June 18, 2020
Regular Board Meeting
2020-21 BudgetDr. Kenneth Adix
As of June 18, 2020
at 1:00 PM
1
2
Meetings Dates
PIB Committee - Budget Update February 3
Board Workshop - Budget Update and Discuss Proposed
Compensation PlanApril 2
Board Meeting - Budget Update and Deferred Adoption of 2020-
21 Compensation Plan April 16
Board Meeting - Budget Update and Adoption of 2020-21
Compensation Plan May 7
Board Workshop - Budget Update June 4
Board Meeting - Adoption of 2020-21 Budgets June 18
Board Meeting - Adoption of 2020-21 Tax Roll and Tax Rates September 17
Round Rock ISD
Budget Calendar 2020-21
Assumptions
1. Tax rate is compressed from $0.97 to $0.9561.
2. Tax collection rate lowered from 99.5% to 99.0%.
3. ADA increases 375 (19-20 grew 851). ADA at 95.5%.
4. Taxable property values increase by 4%.
5. Investment income lower; low rates.
6. Decrease in Other Local Income due to decreased gate receipts.
7. SHARS revenue increases significantly.
8. Overall 2% pay increase and District covers increase in medical insurance.
9. No additional staffing. Decreased budgeted payroll by $8M to match our current run rate.
3
Notes
4
The following revenue lines were changed to match the monthly financials:
Prior Year Tax Collections – previously labeled Delinquent Tax Collections;
Investment Income - placed on its own line; previously it was included in Other Local Income;
Other Local Income – took out Investment Income and added Community School / Employee Program Revenue.
5
Line #2019 - 2020
Budget
2020 - 2021
Budget
REVENUE
1 Current Year Tax Collections 363,891$ 373,250$
2 Prior Year Tax Collections 600 200
3 Penalties and Interest 700 700
4 Investment Income 6,150 500
5 Other Local Revenue 6,050 5,575
6 State Revenue 36,231 32,700
7 School Health and Related Services (SHARS) 4,000 6,200
8 Federal Revenue 200 200
9 Teacher Retirement System - On-Behalf 21,155 21,415
10 Total Revenues 438,976$ 440,740$
PRELIMINARY DRAFT
ROUND ROCK ISD
GENERAL FUND - BUDGET COMPARISON
$000s
6
Line #2019 - 2020
Budget
2020 - 2021
Budget
11
12 EXPENSES
13 Salaries & Benefits:
14 Salaries & Benefits 333,481$ 364,782$
15 Teacher Retirement System - On-Behalf 21,155 21,415
16Changes (19-20: New Positions, 20-21: Run Rate Adjustment,
21-22: Run Rate Adjustment)7,041 (8,000)
17
Compensation Changes - Overall 2% Raise ($6.8M), Market
Adjustments ($1.8M), Credit for Years of Service ($1M), Guest
Educator (Increase $25; $1.5M), Bilingual Stipend (from $4,500
to $7,000; $0.4M), Buy Back Local Days ($0.5M)
22,260 12,000
18 Medical Insurance Increase 2,000 1,000
19 Mental Health Services 10,330 10,205
20 Total Salaries & Benefits 396,267$ 401,402$
21
22 ALLOCATIONS:
23 Campus and Library 6,301 6,443
24 Departments 44,200 44,055
25 Food Service (1,633) (1,851)
26 Strategic Plan ($500k), Innovation Initiatives ($150k) 1,200 650
27 Total Allocations 50,068$ 49,297$
28
29 Total Expenses 446,335$ 450,699$
30
31 Surplus / (Deficit) (7,358)$ (9,959)$
PRELIMINARY DRAFT
ROUND ROCK ISD
GENERAL FUND - BUDGET COMPARISON
$000s
INSTRUCTION (11): A function for which expenditures are for the purpose of instructing students. This includes expenditures for direct classroom instruction and other activities that deliver, supplement or direct the delivery of learning situations to students.
INSTRUCTIONAL RESOURCES & MEDIA (12) : A function forwhich expenditures are directly and exclusively for establishing and maintaining libraries and other major facilities dealing with instructional materials and media.
CURRICULUM & STAFF DEVELOPMENT (13): A function forwhich expenditures are directly and exclusively used to aid in-service training and other staff development involving instructional or instructional related personnel of the district.
INSTRUCTIONAL LEADERSHIP (21): A function for which expenditures are directly for activities which have as their purpose managing directing, supervising general and specific instructional programs.
SCHOOL LEADERSHIP (23) : A function for which expenditures are for the purpose of general administration of a school campus. In most cases costs are limited to operating a principal's office and include all types of activities pertaining to the operation of that office.
GUIDANCE, COUNSELING & EVALUATION (31): A functionfor which expenditures are directly and exclusively for activities which have as their purpose assessing, and testing students' abilities, aptitudes, and interests, counseling students with respect to career and educational opportunities and helping them establish realistic goals. It includes costs of psychological services, identification of individual characteristics testing, educational counseling, and occupational counseling.
SOCIAL WORK SERVICES (32): A function for which expenditures are directly and exclusively for activities which promote and improve school attendance of students, including the promotion of positive student and parent attitudes toward attendance, analysis and causes of truancy, and follow-up for truants. Interpreting the social needs of students.
HEALTH SERVICES (33): A function for which expenditures are directly and exclusively for the purpose of providing health services to individuals. Costs include salaries for school nurses, other medical, dental, and optical services, inoculations, etc.
STUDENT TRANSPORTATION (34) : A function forwhich expenditures are for the purpose of providing transportation to students, except for co-curricular activities.
FOOD SERVICES (35): A function for food service operation expenditures, including the cost of food, labor, and other expenditures necessary for the preparation, transportation, and storage of food.
EXTRACURRICULAR ACTIVITIES (36): A function forwhich expenditures are for extracurricular or other purposes that are not essential in the delivery of instructional, instructional related, and student services. Costs include such activities as intramural and inter-scholastic competition, student, organizations, and special interest activities.
GENERAL ADMINISTRATION (41): A function for which expenditures are for the purposes of managing or governing the school district as an overall entity, and that cover multiple activities that are not directly and exclusively for costs applicable to specific functions. Examples of general administration expenditures include those incurred by the school board, office of the superintendent, fiscal budget, accounting, or business office, textbook custodian, central personnel office, and tax administration.
FACILITIES MAINTENANCE & OPERATION (51): Afunction for which expenditures are for activities to keep the physical plant open, clean, comfortable safe for use, and keeping the grounds in effective working condition and state of repair. Included are costs of activities that maintain order, and safety in building, on the grounds, and in school vicinities. Expenditures associated with warehouse/receiving service.
SECURITY AND MONITORING SERVICES (52): Afunction for expenditures for activities to keep student and staff surroundings safe, whether in transit or from school, on a campus or participating in school sponsored events at another location. Examples include security guards, bus security monitors, crossing guards, campus policy, communication devices.
DATA PROCESSING SERVICES (53): A function forwhich expenditures are for non-instructional data processing services, whether in-house or contracted. Included are costs for computer facility management, computer processing, system development, analysis and design.
COMMUNITY SERVICES (61): A function for which expenditures are for activities or purposes other than regular public education and adult education programs. These types of expenditures are for the service or activities relating to the whole community, including resources to nonpublic schools. Examples are costs of community recreation programs, public libraries, non-instructional programs for custodial and detention care of children and community welfare activities.
DEBT SERVICE (71): A function for which expenditures are for the retirement of recurring bond, lease-purchase or other debt principal, related debt service fees, and interest .
FACILITIES ACQUISITION & CONSTRUCTION (81): Afunction for which expenditures are for acquiring, equipping, and/or additions to real property. This includes costs for land and, buildings, remodeling, initial installation or, extension of service systems and other equipment and improvements to sites.
CONTRACTED INSTRUCTIONAL SERVICESBETWEENPUBLIC SCHOOLS (91): This function code is used for expenditures that are used for the purchase of Weighted Average Daily Attendance (WADA) from either the state or other schooldistricts.
PAYMENTS TO JUVENILE JUSTICE ALTERNATIVE (95):This function code is used for expenditures that are for the purpose of providing financial resources for Juvenile Justice Alternative Education Programs under Chapter 37, TEC.
OTHER INTERGOVERNMENTAL CHARGES (99):Property tax appraisal district fees and other charges.
Fund Code Descriptions
7
8
2020-2021 OFFICIAL BUDGET
FUND 199 - GENERAL OPERATING FUND
Proposed
Budget Budget
2019-2020 2020-2021
REVENUES FROM LOCAL AND COUNTY SOURCES:
Local Real and Personal Property Taxes $365,191,000 $374,150,000
Tuition and Fees 2,145,000 1,600,000
Other Revenues from Local Sources 7,548,456 1,794,000
Enterprising Services & Activities 1,404,544 1,988,000
Extra-curricular & County Crossing Guard 1,101,000 693,000
TOTAL LOCAL AND COUNTY REVENUES $377,390,000 $380,225,000
STATE PROGRAM REVENUES
Per Capita and Foundation School Program Act Revenues $26,720,164 $13,304,481
State Program Revenues Distributed by TEA 9,510,836 19,395,519
Retirement System - On Behalf 21,155,000 21,415,000
TOTAL STATE PROGRAM REVENUES $57,386,000 $54,115,000
FEDERAL PROGRAM REVENUES
Federal Revenues Distributed through Government Entities $170,000 $170,000
Federal Revenues Distributed by Texas Education Agency 30,000 30,000
Federal Revenues Distributed by Other Texas Agencies 4,000,000 6,200,000
Federal Revenues Distributed through Federal Government - -
TOTAL FEDERAL PROGRAM REVENUES $4,200,000 $6,400,000
TOTAL ESTIMATED REVENUE $438,976,000 $440,740,000
9
2020-2021 OFFICIAL BUDGET
FUND 199 - GENERAL OPERATING FUND
Proposed
Budget Budget
2019-2020 2020-2021
APPROPRIATIONS:
INSTRUCTION (11): $268,975,141 $267,487,932
INSTRUCTIONAL RESOURCES & MEDIA (12) : 6,840,274 6,913,711
CURRICULUM & STAFF DEVELOPMENT (13): 18,747,549 18,612,439
INSTRUCTIONAL LEADERSHIP (21): 6,630,451 6,691,672
SCHOOL LEADERSHIP (23) : 26,693,403 28,776,710
GUIDANCE, COUNSELING & EVALUATION (31): 17,428,441 18,526,216
SOCIAL WORK SERVICES (32): 1,075,089 1,110,846
HEALTH SERVICES (33): 4,672,532 4,737,026
STUDENT TRANSPORTATION (34) : 14,040,774 14,608,704
EXTRACURRICULAR ACTIVITIES (36): 9,228,022 9,477,777
GENERAL ADMINISTRATION (41): 9,600,760 10,151,934
FACILITIES MAINTENANCE & OPERATION (51): 43,011,520 43,542,367
SECURITY AND MONITORING SERVICES (52): 5,289,226 4,809,357
DATA PROCESSING SERVICES (53): 8,145,082 9,149,313
COMMUNITY SERVICES (61): 2,648,035 2,682,996
FACILITIES ACQUISITION & CONSTRUCTION (81): 215,000 220,000
CONTRACTED INSTR SVCS BETWEEN SCHOOLS (91): - -
PAYMENTS TO JUVENILE JUSTICE ALTERNATIVE (95): 475,000 450,000
OTHER INTERGOVERNMENTAL CHARGES (99): 2,618,701 2,750,000
TOTAL APPROPRIATIONS $446,335,000 $450,699,000
Senate Bill 622 Requirement - Passed by 85th Legislature Budget Proposed Budget
2019-20 2020-21
OBJECT CODE 6491
Statutorily Required Public Notice $6,500 $257,000
House Bill 1495 Requirement - Passed by 86th Legislature Budget Proposed Budget
2019-20 2020-21
OBJECT CODE 6214
Advocacy Expenditures $1,810 $800
10
2020-2021 OFFICIAL BUDGET
FUND 240 - FOOD SERVICE
Proposed
Budget Budget
2019-2020 2020-2021
REVENUES FROM LOCAL AND INTERMEDIATE SOURCES:
Other Revenues from Local Sources $10,526,178 $10,777,132
Revenues from Cocurricular, Enterprising Services & Activities
TOTAL LOCAL AND INTERMEDIATE REVENUES $10,526,178 $10,777,132
STATE PROGRAM REVENUES
State Program Revenues Distributed by TEA $90,000 $90,000
Revenues from State of Texas Agencies - On-Behalf
TOTAL STATE PROGRAM REVENUES $90,000 $90,000
FEDERAL PROGRAM REVENUES
Federal Revenues Distributed by Texas Education Agency $10,293,556 $10,507,066
TOTAL FEDERAL PROGRAM REVENUES $10,293,556 $10,507,066
TOTAL REVENUE $20,909,734 $21,374,198
APPROPRIATIONS:
FOOD SERVICES (35) $19,275,272 $19,360,332
FACILITIES MAINTENANCE & OPERATION (51) 1,112,785 1,298,000
SECURITY AND MONITORING SERVICES (52) 520,000 553,000
TOTAL APPROPRIATIONS $20,908,057 $21,211,332
11
2020-2021 OFFICIAL BUDGET
FUND 599 - DEBT SERVICE FUND
Proposed
Budget Budget
2019-2020 2020-2021
REVENUES FROM LOCAL AND INTERMEDIATE SOURCES:
Local Real and Personal Property Taxes $99,728,000 $103,606,000
Other Revenues from Local Sources 2,134,965 300,000
TOTAL LOCAL AND INTERMEDIATE REVENUES $101,862,965 $103,906,000
STATE PROGRAM REVENUES
State Program Revenues Distributed by TEA $0 $0
TOTAL STATE PROGRAM REVENUES $0 $0
FEDERAL PROGRAM REVENUES
Federal Revenues Distributed through Federal Government $2,541,724 $0
TOTAL FEDERAL PROGRAM REVENUES $2,541,724 $0
TOTAL REVENUES $104,404,689 $103,906,000
APPROPRIATIONS:
DEBT SERVICE (71): $102,787,870 $107,168,000
TOTAL APPROPRIATIONS $102,787,870 $107,168,000
1
2
DEPARTMENT2018-19
Budget
2019-20
Budget
2020-21
BudgetNotes
701 SUPERINTENDENT 81,685$ 22,601$ 20,000$
702 BOARD OF TRUSTEES 100,191 95,181 300,000 $225k for legal fees
709 TEXTBOOKS/DELIVERY SYSTEM 36,242 34,430 25,000 run rate
726 FINANCIAL OFFICER 15,500 14,725 15,000
727 PAYROLL & BENEFITS 143,105 135,950 130,000
728 FINANCIAL SERVICES 229,200 217,740 589,086 $513k for contingency
728 APPRAISAL DISTRICT FEES 2,618,701 2,618,701 2,900,000 increased rate and # of properties
appraised
729 PURCHASING & MAT MGT 44,745 42,508 45,000
729 OPERATIONS MRR 200,000 100,000 moved to Capital Projects
730 INTERNAL AUDIT 17,000 16,150 45,000 run rate
731 RISK MANAGEMENT 1,924,511 1,823,285 2,050,000 rate increase
732 SAFETY & SECURITY 2,512,840 2,387,198 1,745,600 transitioning to in-house SRO program
734 CENTRAL ADMINISTRATION 380,397 376,377 300,000 $220k is lease of Old Town building,
paper, supplies
735 LEGAL SERVICES 795,588 1,255,809 1,100,000 $450k for JJAEP fees; Board legal
fees moved to 702
735 ELECTION FEES 250,000 - 450,000 Board election in November
741 TECH & INFORMATION SERVIC 3,275,840 3,112,048 3,150,000
742 HUMAN RESOURCE SERVICES 229,645 218,163 240,000
745 COMMUNITY RELATIONS 213,905 225,960 225,000
746 BUSINESS SYSTEMS 253,186 240,527 225,000
802 COMMUNITY EDUCATION 92,200 87,590 30,000 run rate
802 AFTER SCHOOL / SUMMER CLASSES 310,400 310,400 310,000
803 PARTNERSHIPS 21,881 20,787 18,000
804 PERFORMING ARTS CENTERS 207,753 197,365 140,000 run rate
805 GREAT OAKS CHILD CARE CTR - 20,000 previously funded from Counseling
807 SUCCESS CHILD CARE CENTER - 20,000 previously funded from Counseling
Department Budgets
1
3
DEPARTMENT2018-19
Budget
2019-20
Budget
2020-21
BudgetNotes
902 FINE ARTS 173,305 164,640 180,000
902 FINE ARTS MRR 200,000 200,000 200,000 instrument tuning and repairs
904 BEYOND DIST STUDENT TRAVE 475,000 475,000 800,000 run rate
905 TEACHING & LEARNING 237,577 225,698 200,000
905 TEACHING & LEARNING MRR 200,000 200,000 moved to Capital Projects
906 SCHOOLS & INNOVATION 101,805 96,715 75,000
GRADUATION - DEPT 130,000 130,000 110,000
907 PROFESSIONAL DEVELOPMENT 418,760 397,822 725,000 moved funds from 914 ($310k)
908 ASSESSMENT/TESTING/ED 195,127 185,371 180,000
909 GIFTED & ADVANCED ACADEMI 236,910 225,065 525,000 PSAT tests, previously funded w/ HSA
909 ENRICHMENT 124,161 104,161 90,000
910 INSTRUCTIONAL TECHNOLOGY 450,775 428,236 240,000 Gaggle subscription ($134k) moved to
741
911 RESEARCH & EVALUATION 17,000 16,150 20,000
912 ACADEMIES 40,046 38,044 25,000
914 RESPONSE TO INTERVENTION 412,660 392,027 funds split between 907 ($310k) &
916 ($80k)
915 CAREER & TECHNICAL EDUCAT 1,151,537 1,107,835 1,275,000
916 SPECIAL EDUCATION/504 615,098 659,343 675,000
917 STATE & FEDERAL PROGRAMS 523,701 662,610 585,000 run rate
917 SOCIAL EMOTIONAL LEARNING 317,000 301,150 300,000
918 TEACHING & LEARNING DEPAR 133,066 126,413 70,000 run rate
919 CURRICULUM K-12 96,145 91,338 215,000 run rate
920 FUTURE READINESS 15,000 14,250 180,000 AVID, previously funded w/ HSA
921 ROUND ROCK AREA OF ACADEM 7,450 7,078 10,000
922 STONY POINT AREA OF ACADE 9,650 9,168 10,000
923 WESTWOOD AREA OF ACADEMIC 6,350 6,033 10,000
924 MCNEIL AREA OF ACADEMICS 8,550 8,123 10,000
925 HEALTH SERVICES 26,555 25,227 30,000
926 CEDAR RIDGE AREA OF ACADE 9,650 9,168 10,000
927 ATHLETICS 1,981,172 1,987,113 2,100,000
935 PE/HEALTH 90,535 86,008 90,000
940 COUNSELING SERVICES 77,783 dept moved to 917
Department Budgets
14
DEPARTMENT2018-19
Budget
2019-20
Budget
2020-21
BudgetNotes
941 ROUND ROCK LEARNING CMTY 187,119 177,763 177,763
942 TALENT & LEADERSHIP 13,000 12,350 11,000
943 WESTWOOD LEARNING CMTY 253,937 248,240 248,240
944 MCNEIL LEARNING CMTY 121,227 115,166 115,166
947 STONY POINT LEARNING CMTY 430,126 394,120 374,120
948 CEDAR RIDGE LEARNING CMTY 121,079 115,025 115,025
951 OPERATING OFFICER 54,935 52,188 70,000
952 TRANSPORTATION 2,767,692 2,629,307 4,600,000 Paying Goldstar for contracted routes
953 MAINTENANCE 3,951,521 4,653,328 3,400,000 Run rate
954 CUSTODIAL SERVICES 1,838,730 1,746,794 2,000,000 Additional cleaning
955 ENERGY MANAGEMENT 125,370 119,102 100,000
955 UTILITIES 8,093,955 6,322,577 8,200,000 will transfer shared cost to Fund 240
956 FACILITIES/CONSTRUCTION 234,574 222,845 90,000 run rate
956 PORTABLES 1,522,993 1,446,843 1,000,000 relocating, installing, removing
957 GRANT DEVELOPMENT INITIATIVES 4,500 4,275 dept moved to 920
961 DISTRIBUTION CENTER 236,386 181,827 190,000
970 LIBRARY SERVICES 321,982 305,883 331,000
SUMMER SCHOOL 919,086 919,086 all salary
Grand 43,635,095$ 41,600,000$ 44,055,000$
Department Budgets
$34
Campus NameEnrollment
Projections
Fine Arts
Enroll. Proj.
Form A
Allocation
Fine Arts
Allocation
Campus
Allocation
001 Round Rock HS 3,712 2,133 419,456 72,522 491,978
002 Round Rock Opp. Center 67 66,000 66,000
003 Westwood HS 2,839 1,736 320,807 59,024 379,831
004 McNeil HS 2,745 1,544 310,185 52,496 362,681
005 GOALS 11,500 11,500
007 Stony Point HS 2,542 1,402 287,246 47,668 334,914
008 Cedar Ridge HS 2,899 1,556 327,587 52,904 380,491
011 Success HS 336 116,000 116,000
015 Early College HS 338 100,125 100,125
High School 15,478 8,371 1,958,906 284,614 2,243,520
041 C. D. Fulkes MS 792 618 82,368 3,090 85,458
042 Grisham MS 686 592 71,344 2,960 74,304
043 Chisholm Trail MS 793 758 82,472 3,790 86,262
044 Canyon Vista MS 1,459 1,293 151,736 6,465 158,201
045 Deerpark MS 1,003 826 104,312 4,130 108,442
046 Hopewell MS 1,311 956 136,344 4,780 141,124
047 Cedar Valley MS 1,386 1,062 144,144 5,310 149,454
051 Ridgeview MS 1,374 845 142,896 4,225 147,121
052 Walsh MS 1,390 1,111 144,560 5,555 150,115
053 Hernandez MS 827 640 86,008 3,200 89,208
054 Pearson Ranch MS 1,050 802 109,200 4,010 113,210
Middle School 12,071 9,503 1,255,384 47,515 1,302,899
Round Rock Independent School District
2020-21 Campus Allocations
15
$34
Campus NameEnrollment
Projections
Fine Arts
Enroll. Proj.
Form A
Allocation
Fine Arts
Allocation
Campus
Allocation
101 Berkman 447 44,700 44,700
102 55,560 55,560
105 Spicewood 851 85,100 85,100
106 Voigt 551 55,100 55,100
107 Deepwood 376 37,600 37,600
108 Forest North 429 42,900 42,900
109 Anderson Mill 593 59,300 59,300
110 Caraway 594 59,400 59,400
111 Robertson 435 43,500 43,500
113 Purple Sage 511 51,100 51,100
114 Brushy Creek 737 73,700 73,700
115 Wells Branch 476 47,600 47,600
116 Laurel Mountain 740 74,000 74,000
117 Pond Springs 574 57,400 57,400
118 Bluebonnet 404 40,400 40,400
119 Double File Trail 784 78,400 78,400
120 Live Oak 558 55,800 55,800
121 Gattis 783 78,300 78,300
122 Old Town 661 66,100 66,100
123 Fern Bluff 630 63,000 63,000
124 Jollyville 799 79,900 79,900
125 Canyon Creek 406 40,600 40,600
126 Forest Creek 786 78,600 78,600
127 Caldwell Heights 835 83,500 83,500
128 Great Oaks 988 98,800 98,800
129 Johnson 857 85,700 85,700
130 Blackland Prairie 825 82,500 82,500
131 Teravista 783 78,300 78,300
132 Cactus Ranch 847 84,700 84,700
134 Sommer 1,201 120,100 120,100
135 Chandler Oaks 625 62,500 62,500
136 Callison 804 80,400 80,400
137 Union Hill 792 79,200 79,200
138 Herrington 1,223 122,300 122,300
139 England 1,108 110,800 110,800
Elementary School 24,013 0 2,456,860 0 2,456,860
Total Campus Allocations 51,562 17,874 5,671,150 332,129 6,003,279
Round Rock Independent School District
2020-21 Campus Allocations
Elem. DAEP/Homebound
16
SCHOOL
2021
PROJECTED
ENROLLMENT
BASIC PER STUDENTLIBRARY
TOTAL
001 Round Rock HS 3,712 1,955 18,560 20,515
002 Round Rock Opp. Center 67 5,000 - 5,000
003 Westwood HS 2,839 1,955 14,195 16,150
004 McNeil HS 2,745 1,955 13,725 15,680
005 GOALS
007 Stony Point HS 2,542 1,955 12,710 14,665
008 Cedar Ridge HS 2,899 1,955 14,495 16,450
011 Success HS 336 5,000 - 5,000
015 Early College 338 -
High School 15,478 19,775 73,685 93,460
041 C. D. Fulkes MS 792 1,955 4,752 6,707
042 Grisham MS 686 1,955 4,116 6,071
043 Chisholm Trail MS 793 1,955 4,758 6,713
044 Canyon Vista MS 1,459 1,955 8,754 10,709
045 Deerpark MS 1,003 1,955 6,018 7,973
046 Hopewell MS 1,311 1,955 7,866 9,821
047 Cedar Valley MS 1,386 1,955 8,316 10,271
051 Ridgeview MS 1,374 1,955 8,244 10,199
052 Walsh MS 1,390 1,955 8,340 10,295
053 Hernandez MS 827 1,955 4,962 6,917
054 Pearson Ranch MS 1,050 1,955 6,300 8,255
Middle School 12,071 21,505 72,426 93,931
Round Rock Independent School District
2020-21 Library Allocations
17
SCHOOL
2021
PROJECTED
ENROLLMENT
BASIC PER STUDENTLIBRARY
TOTAL
101 Berkman 447 1,955 3,129 5,084
102 Elem. DAEP/Homebound
105 Spicewood 851 1,955 5,957 7,912
106 Voigt 551 1,955 3,857 5,812
107 Deep Wood 376 1,955 2,632 4,587
108 Forest North 429 1,955 3,003 4,958
109 Anderson Mill 593 1,955 4,151 6,106
110 Caraway 594 1,955 4,158 6,113
111 Robertson 435 1,955 3,045 5,000
113 Purple Sage 511 1,955 3,577 5,532
114 Brushy Creek 737 1,955 5,159 7,114
115 Wells Branch 476 1,955 3,332 5,287
116 Laurel Mountain 740 1,955 5,180 7,135
117 Pond Springs 574 1,955 4,018 5,973
118 Bluebonnet 404 1,955 2,828 4,783
119 Double File Trail 784 1,955 5,488 7,443
120 Live Oak 558 1,955 3,906 5,861
121 Gattis 783 1,955 5,481 7,436
122 Old Town 661 1,955 4,627 6,582
123 Fern Bluff 630 1,955 4,410 6,365
124 Jollyville 799 1,955 5,593 7,548
125 Canyon Creek 406 1,955 2,842 4,797
126 Forest Creek 786 1,955 5,502 7,457
127 Caldwell Heights 835 1,955 5,845 7,800
128 Great Oaks 988 1,955 6,916 8,871
129 Johnson 857 1,955 5,999 7,954
130 Blackland Prairie 825 1,955 5,775 7,730
131 Teravista 783 1,955 5,481 7,436
132 Cactus Ranch 847 1,955 5,929 7,884
134 Sommer 1,201 1,955 8,407 10,362
135 Chandler Oaks 625 1,955 4,375 6,330
136 Callison 804 1,955 5,628 7,583
137 Union Hill 792 1,955 5,544 7,499
138 Herrington 1,223 1,955 8,561 10,516
139 England 1,108 1,955 7,756 9,711
Elementary School 24,013 66,470 168,091 234,561
970 Contingency 18,048
TOTALS 51,562 107,750 314,202 440,000
Round Rock Independent School District
2020-21 Library Allocations
18
QUESTIONS?
19