Schools
Is CUSD Really in the Education Business?
June 7, 2017 PUBLIC HEARING - CUSD 2017-18 PROPOSED BUDGET ADOPTION

June 7, 2017 BOT Meeting
http://capousd-ca.schoolloop.com/file/1218998819331/1455438848279/1455008085384749213.pdf

| CUSD BUDGET ASSUMPTIONS | ||||||||||
| 2015-16 | 2016-17 | 2017-18 | 2018-19 | 2019-20 | ||||||
| Overall Assumptions | ||||||||||
| Enrollment | 49,534 | 48,557 | 47,475 | |||||||
| ADA | $48,355 | 47,782.44 | 47,173.20 | |||||||
| LCFF | $7,693 per ADA | $8,042 per ADA | $8,293 per ADA | |||||||
| Site Supply Budget | ||||||||||
| Grade K-5 | $21 per student | $21 per student | $21 per student | |||||||
| Grade 6-8 | $25 per student | $23 per student | $25 per student | |||||||
| Grade 9-12 | $33 per student | $33 per student | $33 per student | |||||||
| Staffing Formula | ||||||||||
| K | 30.5: 1 | 30.5: 1 | 30.5: 1 | |||||||
| Grades 1-5 | 31.5:1 | 31.5:1 | 31.5:1 | |||||||
| Grades 6-8 | 32.5:1 | 32.5:1 | 32.5:1 | |||||||
| Grades 9-12 | 34.5:1 | 34.5:1 | 34.5:1 | |||||||
| NOTE: Ed Code Requires Grades 1:3 to be staffed at 30:1 | ||||||||||
| Revenue Assumptions | ||||||||||
| COLA | ||||||||||
| State Categorical Programs | 1.02% | 0% | 1.56% | |||||||
| Special Education Programs | 1.02% | 0% | 1.56% | |||||||
| Lottery Revenue | $128 per ADA | $140 per ADA | $140 per ADA | |||||||
| Unrestricted | $6.7 million | $ 6.9 million | $ 6.8 million | |||||||
| Restricted | $1.7 million | $2 million | $2 million | |||||||
| Expenditure Assumptions | ||||||||||
| Step and Column Increases | ||||||||||
| CUEA (Teachers) | 1.50% | 1.50% | 1.50% | |||||||
| CSEA (Classified Staff) | 2.00% | 2.00% | 2.00% | |||||||
| CUMA (Management) | 1.50% | 1.50% | 1.50% | |||||||
| Teamsters | 2.00% | 2.00% | 2.00% | |||||||
| PERS | 11.85% | 13.88% | 15.53% | 18.10% | 20.80% | |||||
| STRS | 10.73% | 12.58% | 14.43% | 16.28% | 18.13% | |||||
| OASDI | 6.20% | 6.20% | 6.20% | |||||||
| Medicare | 1.45% | 1.45% | 1.45% | |||||||
| Workers Comp | 1.50% | 1.50% | 1.50% | |||||||
| Unemployment | 0.05% | 0.05% | 0.05% | |||||||
| Other Post Employment Benefits | ||||||||||
| Active | 0.80% | 0.80% | 0.80% | |||||||
| All | 0.27% | 0.27% | 0.27% | |||||||
| Special Education | 2% to 5% | 2% to 5% | 2% to 5% | |||||||
| Health and Welfare Expenditures | $41.3 million | $42 million | $40.7 million | |||||||
| Liability Insurance | $2.6 million | $2.8 million | $2.9 million | |||||||
| Utility Costs | 6% | Flat | Flat | |||||||
| Transfers and Capital Outlay | ||||||||||
| Deferred Maintenance Contribution | $3 million | $3.5 million | ||||||||
| Indirect/Direct Costs | ||||||||||
| Inter Program | 3.77% | 3.80% | 4.20% | |||||||
| Cafeteria Fund | 3.77% | 3.80% | 4.20% | |||||||
| Child Development Fund | ||||||||||
| Debt Service and Major Lease Payments | ||||||||||
| Lease Payments | $800,000 | $800,000 | $800,000 | |||||||
| Reserve for Economic Uncertainty | 2.75% | 3% | 3.50% | |||||||
| Textbooks | $3.8 million | $3.4 million | $6 million | |||||||
| Summer School | $50,000 | $50,000 | $50,000 | |||||||
| Additional Assumptions | ||||||||||
| Interest Earnings on Funds in custody | 0.35% | 0.35% | 0.35% | |||||||
| Charter School Oversight Fees | $200,000 | $358,000 | $415,000 | |||||||
Find out what's happening in San Juan Capistranofor free with the latest updates from Patch.
EMPLOYEE COMPENSATION REPRESENTS ALMOST 90% of CUSD's BUDGET
HOW DOES CUSD ADOPT A BUDGET IF IT DOES NOT KNOW WHAT 90% OF ITS PROJECTED EXPENSES ARE?
Find out what's happening in San Juan Capistranofor free with the latest updates from Patch.
AN IMPASSE SHOULD BE FILED- BARGAINING UNITS SHOULD NOT BE ALLOWED TO BENEFIT FROM AN "ON-GOING CONTRACT" WHICH GAVE THEM SUBSTANTIAL COMPENSATION INCREASES THE PAST THREE YEARS.
DRASTICALLY DECLINING REVENUES:
See CUEA's Latest Bargaining Up-date: http://disclosurecusd.blogspot...





