SlideShare a Scribd company logo
1 of 32
New Harbor Community Center Operating Budget
Note this does not account for approximately 114 volunteers
across the various programs and
shared services.
Revenues Current Next Fiscal YR Projections
Government grants $ 66,000 $ 400,000
Other grants $ 70,000
Unsolicited funds $ 60,000 $ 20,000
Special events $ 25,000
Diocese $ 25,000 $ 25, 000
Conferences — Churches $ 1,000
ABC Construction $ 50,000 $25,000
United Way $ 2,500 $2,500
Solicited funds $ 103,700 $200,000
Total $ 403,200 $ 672,500
Operating expense
Salaries
Executive director $ 40,000 $ 45,000
Administrator / Accountant $ 30,600 $ 40,000
Community programmer — $ 35,000
Staff $ 133,000 $ 208,000
P/T Staff $ 73,000 $ 108,000
Payroll taxes $ 17,000 $ 28,000
Employee benefits $ 9,000 $ 14,000
Continuing education $ 2,000 $ 3,000
Insurance $ 12,000 $ 25,000
Vehicle operating expense $ 5,000 $ 6,000
Professional fees $ 6,000 $ 11,500
Fund raising expense $ 15,000 $ 25,000
Administrative expense $ 6,600 $ 10,000
Non-donated food $ 2,500 $ 9,000
ELC program $ 6,600 $ 13,600
ECEDC program $ 8,000 $ 15,800
Buildings and grounds/repairs $ 15,000 $ 17,000
Insects and rodents $ 1,200 $ 1,500
Trash removal $ 1,200 $ 1,500
Furniture and equipment $ 1,000 $ 2,000
Utilities $ 15,000 $ 20,000
Security $ 1,000 $ 12,500
Total $ 370,700 $ 500,000
Income statement
Revenue $ 403,200 $ 672,500
Expenses $ 400,700 $ 668,900
Gain/loss $ 2,500 $ 3,600
NEW HARBOR SCHOOL DISTRICT
New Harbor School District is a relatively small district,
currently
enrolling approximately 1,000 students. New Harbor’s current
budget is
$12 million — a figure that’s been dropping significantly for
several
years.
However, New Harbor’s population has shifted in recent years.
It now has
a significant number of students who require additional services
and
supports. There are now 50 English language learner students;
100
students with a disability; and 250 students in poverty in the
New Harbor
School District.
Calculating the cost of services and supports for these students
shows that
New Harbor’s English language learners require double the
amount of services
and supports above a base cost; students with a disability
require one-and-a-
half times more; and students in poverty 50 percent more.
Because New Harbor is a small school district and because
there’s a lack of
tax base within the district, it has to spend even more to provide
basic
services.
If New Harbor used an accurate, fair, and transparent education
funding
formula that addressed the necessary resources required by its
student
population, it would look something like this:
Base Cost 5 Total Student Enrollment
5 1.1 for higher costs of operating a small school district
5 1.1 for districts located in a region with a low property tax
base
+ # of ELL students 5 Base Cost 5 2.0
+ # of students with disabilities 5 Base Cost 5 1.5
+ # of students in poverty 5 Base Cost 5 0.5
Plugging in the numbers listed above — using $10,000 as the
Base Cost —
shows that New Harbor’s current cost to provide services and
supports for its
students is $15.85 million. That’s the adequacy goal or target.
5 5 =
New Harbor’s adequacy goal is $3.85 million
beyond its current budget of $12 million. The
$3.85 million gap is known as the funding
gap.
How is New Harbor going to close the gap?
States that use sound funding formula components — an
accurate base cost, student
and district factors, and an adequacy goal — typically take a
measured approach to
reaching their adequacy goal.
That often means phasing in funding increases to reach the
adequacy goal over time,
rather than appropriating the entire dollar amount of the gap in
one year. Characteristics
of a school district, such as community wealth and local tax
effort, are often used to
determine whether the state or the local district should provide
a greater percentage of
funding to close the gap.
New Harbor, because it already has a high tax effort but
relatively low property values,
would likely need the state to provide a larger share of funding
to close the gap. Without this
extra help from the state, the district could never generate
enough local funding to provide its
students with an equal opportunity to learn compared to
children living in more wealthy
communities with fewer high-cost students.
Additional formula calculations would be necessary to establish
the actual percentage
increase provided by the state and by the district. The school
board and state leaders have not
been able to develop a long term funding formula.
–
New
Harbor
Quick
Facts
Leadership: New Harbor North High School has one Principal.
The Principal is responsible for all
hiring, teacher performance appraisal and reviews, and
operational management of the school
budget. The Vice Principal position is vacant due to a
resignation.
School Staff: The senior teacher/librarian position is vacant and
being left unfilled to date. A
vacant part-time physical education teacher position has been
filled the past year by temporary
staff.
The staff/student ratio is 1:36.
The guidance counselor/student ratio is 1:390.
Special Education and Additional Support: The school offers
support for ESOL students and
students with special needs. Additional staff positions are
funded through state funds for students
with special needs. Per their state contract, additional staff does
not participate in extra-curricular
activities; they work only classroom and support hours.
School fund-raising activities are committed to student-focused
extra-activities. All learning
resources are funded through the New Harbor School District.
New Harbor Public Schools
Staff Survey Results — Spring 2015 — School Summary
The 'District' column shows the average across all High Schools
in the New Harbor
PublSchools.
Prepared by Research, Evaluation, & Assessment on 7-Jul-2015
Page 1 of 4
New Harbor North High School
a. The principal is strongly committed to shared decision
making. 3.25 3.80 3.45 3.78 2.70 3.79
b. Useful information to make informed decisions is readily
available to
teachers.
3.40 3.64 3.59 3.65 2.44 3.65
c. The principal participates in the professional development
activities of
teachers.
3.84 3.89 3.70 3.95 2.57 3.80
d. Our stance towards our work is one of inquiry and reflection.
3.60 3.63 3.34 3.69 2.16 3.70
e. The principal is a strong leader in school reform. 3.73 3.72
3.86 3.84 2.44 3.75
f. The school staff is committed to helping students learn. 3.97
4.24 3.91 4.28 2.74 4.29
g. The principal ensures that student learning is the "bottom
line" in this
school.
3.71 3.85 3.69 3.88 2.38 3.79
h. In this school we take steps to solve problems; we don't just
talk about
them.
3.13 3.33 3.42 3.46 2.73 3.48
i. Assessment of student performance leads to changes in our
school's curriculum.
3.32 3.39 3.31 3.38 2.82 3.38
j. The principal sets high standards of teaching. 3.45 3.75 3.58
3.78 2.83 3.76
k. I feel supported by colleagues to try out new ideas. 3.71 3.94
3.63 3.94 3.52 4.06
l. The faculty has an effective process for making group
decisions and solving
problems.
3.13 3.32 3.27 3.45 3.12 3.50
m. Resources are distributed equitably within this school. 3.19
3.41 3.22 3.42 1.96 3.37
n. The resources available to me are sufficient for me to do my
job. 2.92 3.25 3.20 3.37 2.14 3.48
o. Communication between students and staff is open and
reflects mutual
respect.
3.19 3.58 3.35 3.66 2.75 3.75
p. Our building's budget is aligned with the building's academic
achievement
plan.
3.43 3.45 3.47 3.61 2.59 3.49
q. The students are treated fairly. 3.69 3.86 3.72 3.87 3.02 3.88
Note The score is based on a scale from 1 to 5, with 5 equal to
"Strongly Agree" and 1 equal to "Strongly Disagree".
a. Are continually learning and seeking new ideas. 3.58 3.82
3.60 3.83 3.03 3.92
b. Are engaged in systematic analysis of student performance
data. 3.43 3.51 3.45 3.50 3.02 3.65
c. Are encouraged to experiment with their teaching. 3.64 3.78
3.47 3.76 2.78 3.82
d. Trust each other. 3.05 3.41 3.22 3.45 2.87 3.67
e. Feel responsible to help each other do their best. 3.22 3.52
3.34 3.57 3.24 3.73
f. Share ideas and teaching practices. 3.70 3.77 3.56 3.79 3.17
3.91
g. Take an active role in school-wide decision making. 3.45
3.65 3.40 3.65 2.71 3.64
Note The score is based on a scale from 1 to 5, with 5 equal to
"Strongly Agree" and 1 equal to "Strongly Disagree".
1. Consider the professional climate in your school. To what
extent do you agree
or disagree with each of the following statements about general
school climate? School District
2015
School District School District
2. Now consider the teachers at your school. To what extent do
you agree or
disagree with the following statements?
2015
School District School District School District
New Harbor Public Schools
Staff Survey Results — Spring 2015 — School Summary
The 'District' column shows the average across all High Schools
in the New Harbor
PublSchools.
Prepared by Research, Evaluation, & Assessment on 7-Jul-2015
Page 2 of 4
New Harbor North High School
a. Encourages teachers to try new methods of instruction. 3.95
3.83 3.61 3.82 2.81 3.82
b. Promotes parental and community involvement in this school.
3.66 3.98 3.57 4.02 3.05 4.07
c. Works to create a sense of community in this school. 3.69
3.89 3.58 3.93 2.56 3.96
d. Takes a personal interest in the professional development of
teachers. 3.68 3.81 3.51 3.77 2.23 3.76
e. Is strongly committed to shared decision making. 3.20 3.68
3.22 3.62 2.09 3.63
f. Supports and encourages teachers to take risks. 3.56 3.71 3.34
3.70 2.67 3.67
g. Takes a positive and active role in resolving conflicts within
the staff fairly
and quickly.
3.33 3.68 3.29 3.59 2.50 3.62
Note The score is based on a scale from 1 to 5, with 5 equal to
"Strongly Agree" and 1 equal to "Strongly Disagree".
a. Setting discipline policy. 2.98 3.11 2.90 3.01 2.58 3.12
b. Determining the content of in-service professional
development programs. 3.39 3.53 3.55 3.46 2.52 3.47
c. Hiring new full-time teachers. 3.17 3.54 3.31 3.61 2.61 3.37
d. Deciding how the school budget will be spent. 2.78 3.42 3.33
3.45 2.43 3.35
Note The score is based on a scale from 1 to 5, with 5 equal to
"A Great Deal of Influence" and 1 equal to "No Influence".
5. To what extent do you feel respected by the following
individuals or groups? 2013
School District
2014
School District
2015
School District
a. Your principal. 3.44 3.47 3.16 3.39 2.57 3.44
b. Your district administrators. 2.57 2.57 2.51 2.44 2.05
2.32
c. Students in your classes. 3.43 3.50 3.38 3.53 2.75 3.60
d. Parents of students in your school. 3.25 3.43 3.33 3.48
3.11 3.50
Note The score is based on a scale from 1 to 4, with 4 equal to
"To a Great Extent" and 1 equal to "Not At All".
3. Now consider your principal’s leadership for reform. To what
extent do you
agree or disagree with the following statements?
2015
School District School District School District
4. How much actual influence do you think teachers have over
school policy AT
THIS SCHOOL in each of the following areas?
2015
School District School District School District
New Harbor Public Schools
Staff Survey Results — Spring 2015 — School Summary
The 'District' column shows the average across all High Schools
in the New Harbor
PublSchools.
Prepared by Research, Evaluation, & Assessment on 7-Jul-2015
Page 3 of 4
Certificated Teachers Only
New Harbor North High School
a. Share ideas on teaching with
other teachers.
1.7% (1) 11.9% (7) 23.7% (14) 33.9% (20) 28.8% (17) 59
b. Observe another teacher
teaching.
32.2% (19) 37.3% (22) 16.9% (10) 6.8% (4) 6.8% (4) 59
c. Be observed by another teacher. 35.6% (21) 39.0% (23)
11.9% (7) 1.7% (1) 11.9% (7) 59
d. Teach with a colleague. 44.6% (25) 33.9% (19) 10.7% (6)
5.4% (3) 5.4% (3) 56
e. Discuss with other teachers
what you/they learned at a
workshop or conference.
10.2% (6) 47.5% (28) 25.4% (15) 13.6% (8) 3.4% (2) 59
f. Analyze student work with
other teachers.
13.6% (8) 35.6% (21) 32.2% (19) 13.6% (8) 5.1% (3) 59
g. Discuss particular lessons that
were not very successful.
15.5% (9) 32.8% (19) 34.5% (20) 8.6% (5) 8.6% (5) 58
h. Discuss beliefs about teaching
and learning.
8.5% (5) 25.4% (15) 30.5% (18) 18.6% (11) 16.9% (10) 59
i. Discuss how to help students
having problems.
1.7% (1) 13.8% (8) 29.3% (17) 31.0% (18) 24.1% (14) 58
j. Discuss common challenges in
the classroom.
3.4% (2) 11.9% (7) 25.4% (15) 32.2% (19) 27.1% (16) 59
k. Work together to develop
teaching material or activities
for particular classes.
16.9% (10) 23.7% (14) 32.2% (19) 15.3% (9) 11.9% (7) 59
l. Discuss and attempt to solve
program- or school-level
problems.
6.8% (4) 22.0% (13) 37.3% (22) 25.4% (15) 8.5% (5) 59
6. Please indicate the frequency with which
you do each of the following:
A Few Times A Once or Twice Once or Twice Almost Daily
Total
a Month a Week
New Harbor Public Schools
Staff Survey Results — Spring 2015 — School Summary
The 'District' column shows the average across all High Schools
in the New Harbor
PublSchools.
Prepared by Research, Evaluation, & Assessment on 7-Jul-2015
Page 4 of 4
What is your position at this school? District
New Harbor North High School
Demographic Characteristics of the Respondents
Gender School District
Female 39.2% (31) 48.3% (265)
Male 35.4% (28) 33.2% (182)
No Response 25.3% (20) 18.6% (102)
1st Year 12.5%
(2)
5.6% (31)
6 to 10 yrs 12.8% (18) 21.5% (118)
No Response 17.7% (14) 14.6% (8
Teacher 58.2% (46) 61.0% (335)
Other Certificated Support Staff 7.6% (6) 6.9% (38)
Instructional Asst. 8.9% (7) 7.7% (42)
Office Staff 7.6% (6) 4.0% (22)
Other Classified Support Staff 2.5% (2) 2.9% (16)
Custodial Staff (0) (0)
Lunchroom Staff (0) 0.2% (1)
Principal/Assistant Principal 1.3% (1) 0.9% (5)
Other (0) 0.9% (5)
No Response 13.9% (11) 15.5% (85)
2013 2014 2015
School District School District School District
Survey Respondents 65 532 100 584 79 549
Total Staff* 96 929 103 1,014 103 1,014
Response Rate 67.7% 57.3% 97.1% 57.6% 76.7% 54.1%
* Total Staff is based on October count. In some cases, when
staff are assigned to a school after October or if part-time staff
complete the survey, the
total responses may exceed the total staff count.
How long have you been with New Harbor North H.S.
(counting this year)? District
2 to 5 yrs 44.1% (19) 24.2% (133)
over 10 yrs 12.9% (26) 34.1% (187)
80% 76%
84% 69% 69% 74%
Students taking college admissions
tests (SAT or ACT)
Percent of test-takers passing a
college-level test during HS (AP or
IB)
Students with advanced career
preparation
65% 64% 68%
25%
44% 31%
43% 42% 36% 25% 27% 29%
Student, Family, and Staff School Climate Survey
81%
10th graders proficient on the state
reading test
76% 77% 80% 79% 83% Graduates
prepared for a 4-year
college
63% 60% 66% 61% 60% 65%
9th and 10th graders proficient on the
state Algebra and Geometry tests (first
time test takers)
66% 67% 66% 65% 67%
68%
62% 67% 67% 59% 65%
50% Graduates enrolling in higher
education within 1 year
88% 87% 83% 85% 86%
83%
New Harbor North High School
Jennifer Wiley, Principal
School Report for the 2014–2015 School Year
School Results District HS Average
School Results District HS Average
12–13 13–14 14–15 12–13 13–14
14–15 12–13 13–14 14–15
12–13 13–14 14–15
10th graders proficient on the state
writing test
Percent of test-takers scoring above
59%
57%
57%
9th and 10th graders proficient on the 51% 63% 60%
71%
state Biology test (firsttime test takers)
average on college admissions tests
20% 24% 24%
Graduates taking a college-level 63%
57% 82% 65% 65% 72%
course during HS (AP or IB)
Year-to-Year Growth: Following the Same Students
10th graders who met or exceeded typical
growth on the state reading test
9th and 10th graders who met or
exceeded typical growth on the highest
state math test they took
10th grade English language learners who
met or exceeded typical growth on the
state reading test
45%
58%
47%
62%
63%
60%
54%
47%
55%
54%
58%
55%
Average Positive Responses
Family perceptions of School
Quality
84% 82% 84% 80%
Repeat 9th graders earning sufficient
credit
30%
27%
39%
34%
25%
Student perceptions of Classroom
Instruction
Staff perceptions of Instructional
Practice
55%
60%
51%
62%
57%
65%
56%
59%
Students graduating in 6 years or fewer
86%
87%
86%
75%
77%
81%
* Families responding to survey: 11%;Students
responding to survey: 71%;
Staff responding to survey: 66%
:
Attendance Accountability and School Performance
Public Schools Segmentation Level: Level
3
Students with fewer than 10 absences
per year
52% 58% 56% 53% 54% 54%
Annual Measurable Objective (AMO) target for
Reading: Below
Annual Measurable Objective (AMO) target for
Math: On/Above
Student Demographics Student Proficiency on State Tests
American Indian 1% School average compared to
District high school average Reading
Mathematics
African American 33%
Latino 8%
School District Avg School District Avg
Asian/Pacific-Islander 51%
White/Caucasian 7%
Arab
<1%
Free/Reduced Lunch 68%
English Language Learners 19%
American Indian
Black
Latino
Asian/Pacific-Islander
Caucasian
67%
81%
81%
91%
k 9
k13
m 3
78%
68%
75%
82%
93%
k24
k10
k 3
k 2
k 1
44%
60%
82%
79%
m 4
k15
m 1
m10
51% m 1
43% k 5
54% k 2
77% k 1
80% 1
Special Education 10%
Arab 85% m 3 50% k14 64% m
5
Advanced Learning Programs
Data as of October 1, 2015 District HS Total
Student Achievement
33% 46%
50% 38% 41% 48%
2014-2015 School Year
# Students: 445
# Teachers: 15 # Other Staff: 9
Average class size: 24
Average daily attendance: 91.6%
Student mobility: 12%
College and Career Ready
79% 77% 80% 74%
Family perceptions of School-
Family Engagement
This measure shows how much growth students
have achieved compared to similar
students across the state in the same grade level.
The overall metric reported is the
percentage of students whose growth was average
or above (50th to 99th growth
percentile) on the state test.
On-Track for Graduation
81% 84% 85% 88% 88%
88%
First-time 9th graders earning sufficient
credit
Student perceptions of School 57% 51% 65% 64%
Environment
Students graduating in 4 years or fewer
79% 75% 74% 73% 74% 72%
School Plan & Budget for the 2013-2014 School Year
The mission of New Harbor High School is to
graduate students who have achieved academic
excellence and
who look forward to sharing their expertise,
understanding, and compassion to create and
increasingly
peaceful and productive society.
One of the goals of having School
Reports is to support families as
critical partners with us in a
student s academic success. To
get involved, please share this
with your friends and neighbors,
visit the school, or consider
talking to the teacher or principal
about joining the school's
Building Leadership Team or
Parent Teacher Student
Association to shape your
school's improvement plan.
The mission at New Harbor Public Schools is to
ensure every student graduates ready for
college, career and life.
Invitation to Participate
School
Goals
1. Increase the number of first time 9th graders
earning 5 or more credits at the end of
the year from 84% to
88%
2. Raise student passage rate on Algebra EOC from
84% to 85% 3. Raise HSPE Reading Scores
from 77.5 % to
80%.
2014-2015 Percent of School Funding
Annual
Budget
Report
Special Ed
14%
Basic & Voc
Ed
74%
Grant &
Other
6%
ELL
6%
Total 2014-
2015 School
Budget:
$9,022,553
Projected
2015-16
Student
Enrollment:
445
Per-Student
Funding:
$6,678
All financial data are from the 2015-16 recommended
budget.
School
Mission
Statement
District
Mission
Statement
New Harbor Community Center Operating Budget  Note this .docx

More Related Content

Similar to New Harbor Community Center Operating Budget Note this .docx

DRIVE Policy Subcommittee Letter_final PDF.pdf
DRIVE Policy Subcommittee Letter_final PDF.pdfDRIVE Policy Subcommittee Letter_final PDF.pdf
DRIVE Policy Subcommittee Letter_final PDF.pdfJustDaMessenger
 
Nv Presentation Reynolds 5.2
Nv Presentation Reynolds 5.2Nv Presentation Reynolds 5.2
Nv Presentation Reynolds 5.2IPwebsite
 
Dec Leg priorities
Dec Leg prioritiesDec Leg priorities
Dec Leg prioritiesEducationNC
 
School-Based Management (SBM).pptx
School-Based Management (SBM).pptxSchool-Based Management (SBM).pptx
School-Based Management (SBM).pptxArnulfo Bayos
 
Budget presentation
Budget presentationBudget presentation
Budget presentationEducationNC
 
009 11 01 London Presentation Deckfor Academic Fiscal Solvency
009 11 01 London Presentation Deckfor Academic Fiscal Solvency009 11 01 London Presentation Deckfor Academic Fiscal Solvency
009 11 01 London Presentation Deckfor Academic Fiscal SolvencyGabrielaCr
 
Cooper Ed budget
Cooper Ed budgetCooper Ed budget
Cooper Ed budgetEducationNC
 
Strategic Plan 2011 - 2014
Strategic Plan 2011 - 2014Strategic Plan 2011 - 2014
Strategic Plan 2011 - 2014mjs4
 
C.MaxRoach CV-2015
C.MaxRoach CV-2015C.MaxRoach CV-2015
C.MaxRoach CV-2015Max Roach
 
Franklin Public School: Preliminary Findings - Improving SEL
Franklin Public School: Preliminary Findings - Improving SELFranklin Public School: Preliminary Findings - Improving SEL
Franklin Public School: Preliminary Findings - Improving SELFranklin Matters
 
California State_Levinar
California State_LevinarCalifornia State_Levinar
California State_LevinarSharonne Navas
 
Year end performance review 2014
Year end performance review 2014 Year end performance review 2014
Year end performance review 2014 Lauro Millano
 
Extended Local Control Funding Formula presentation by Public Advocates
Extended Local Control Funding Formula presentation by Public AdvocatesExtended Local Control Funding Formula presentation by Public Advocates
Extended Local Control Funding Formula presentation by Public Advocatesdistrict5united
 
Teacher evaluations-and-local-flexibility
Teacher evaluations-and-local-flexibilityTeacher evaluations-and-local-flexibility
Teacher evaluations-and-local-flexibilityDavid Black
 
Dimensions within Quality Reflective Leadership
Dimensions within Quality Reflective LeadershipDimensions within Quality Reflective Leadership
Dimensions within Quality Reflective LeadershipDr. Paul A. Rodriguez
 
President-Principal Model Presentation
President-Principal Model PresentationPresident-Principal Model Presentation
President-Principal Model PresentationXavier High School
 
Roles and responsibilities information item may 2013
Roles and responsibilities information item may 2013Roles and responsibilities information item may 2013
Roles and responsibilities information item may 2013dvodicka
 
Psf top teneducationissues_v5_web
Psf top teneducationissues_v5_webPsf top teneducationissues_v5_web
Psf top teneducationissues_v5_webKeith Eades
 

Similar to New Harbor Community Center Operating Budget Note this .docx (20)

DRIVE Policy Subcommittee Letter_final PDF.pdf
DRIVE Policy Subcommittee Letter_final PDF.pdfDRIVE Policy Subcommittee Letter_final PDF.pdf
DRIVE Policy Subcommittee Letter_final PDF.pdf
 
Nv Presentation Reynolds 5.2
Nv Presentation Reynolds 5.2Nv Presentation Reynolds 5.2
Nv Presentation Reynolds 5.2
 
Dec Leg priorities
Dec Leg prioritiesDec Leg priorities
Dec Leg priorities
 
School-Based Management (SBM).pptx
School-Based Management (SBM).pptxSchool-Based Management (SBM).pptx
School-Based Management (SBM).pptx
 
Budget presentation
Budget presentationBudget presentation
Budget presentation
 
009 11 01 London Presentation Deckfor Academic Fiscal Solvency
009 11 01 London Presentation Deckfor Academic Fiscal Solvency009 11 01 London Presentation Deckfor Academic Fiscal Solvency
009 11 01 London Presentation Deckfor Academic Fiscal Solvency
 
Cooper Ed budget
Cooper Ed budgetCooper Ed budget
Cooper Ed budget
 
Strategic Plan 2011 - 2014
Strategic Plan 2011 - 2014Strategic Plan 2011 - 2014
Strategic Plan 2011 - 2014
 
Avoyelles parish 2020 final shareout for release
Avoyelles parish 2020 final shareout for releaseAvoyelles parish 2020 final shareout for release
Avoyelles parish 2020 final shareout for release
 
C.MaxRoach CV-2015
C.MaxRoach CV-2015C.MaxRoach CV-2015
C.MaxRoach CV-2015
 
Franklin Public School: Preliminary Findings - Improving SEL
Franklin Public School: Preliminary Findings - Improving SELFranklin Public School: Preliminary Findings - Improving SEL
Franklin Public School: Preliminary Findings - Improving SEL
 
California State_Levinar
California State_LevinarCalifornia State_Levinar
California State_Levinar
 
Year end performance review 2014
Year end performance review 2014 Year end performance review 2014
Year end performance review 2014
 
Nyinst
NyinstNyinst
Nyinst
 
Extended Local Control Funding Formula presentation by Public Advocates
Extended Local Control Funding Formula presentation by Public AdvocatesExtended Local Control Funding Formula presentation by Public Advocates
Extended Local Control Funding Formula presentation by Public Advocates
 
Teacher evaluations-and-local-flexibility
Teacher evaluations-and-local-flexibilityTeacher evaluations-and-local-flexibility
Teacher evaluations-and-local-flexibility
 
Dimensions within Quality Reflective Leadership
Dimensions within Quality Reflective LeadershipDimensions within Quality Reflective Leadership
Dimensions within Quality Reflective Leadership
 
President-Principal Model Presentation
President-Principal Model PresentationPresident-Principal Model Presentation
President-Principal Model Presentation
 
Roles and responsibilities information item may 2013
Roles and responsibilities information item may 2013Roles and responsibilities information item may 2013
Roles and responsibilities information item may 2013
 
Psf top teneducationissues_v5_web
Psf top teneducationissues_v5_webPsf top teneducationissues_v5_web
Psf top teneducationissues_v5_web
 

More from vannagoforth

1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx
1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx
1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docxvannagoforth
 
1. Prepare an outline, an introduction, and a summary.docx
1. Prepare an outline, an introduction, and a summary.docx1. Prepare an outline, an introduction, and a summary.docx
1. Prepare an outline, an introduction, and a summary.docxvannagoforth
 
1. Normative moral philosophy typically focuses on the determining t.docx
1. Normative moral philosophy typically focuses on the determining t.docx1. Normative moral philosophy typically focuses on the determining t.docx
1. Normative moral philosophy typically focuses on the determining t.docxvannagoforth
 
1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx
1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx
1. Paper should be 5-pages min. + 1 page works cited2. Should have.docxvannagoforth
 
1. Name and describe the three steps of the looking-glass self.2.docx
1. Name and describe the three steps of the looking-glass self.2.docx1. Name and describe the three steps of the looking-glass self.2.docx
1. Name and describe the three steps of the looking-glass self.2.docxvannagoforth
 
1. Provide an example of a business or specific person(s) that effec.docx
1. Provide an example of a business or specific person(s) that effec.docx1. Provide an example of a business or specific person(s) that effec.docx
1. Provide an example of a business or specific person(s) that effec.docxvannagoforth
 
1. Mexico and Guatemala. Research the political and economic situati.docx
1. Mexico and Guatemala. Research the political and economic situati.docx1. Mexico and Guatemala. Research the political and economic situati.docx
1. Mexico and Guatemala. Research the political and economic situati.docxvannagoforth
 
1. Many scholars have set some standards to judge a system for taxat.docx
1. Many scholars have set some standards to judge a system for taxat.docx1. Many scholars have set some standards to judge a system for taxat.docx
1. Many scholars have set some standards to judge a system for taxat.docxvannagoforth
 
1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx
1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx
1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docxvannagoforth
 
1. Please explain how the Constitution provides for a system of sepa.docx
1. Please explain how the Constitution provides for a system of sepa.docx1. Please explain how the Constitution provides for a system of sepa.docx
1. Please explain how the Constitution provides for a system of sepa.docxvannagoforth
 
1. Please watch the following The Diving Bell & The Butterfly, Amel.docx
1. Please watch the following The Diving Bell & The Butterfly, Amel.docx1. Please watch the following The Diving Bell & The Butterfly, Amel.docx
1. Please watch the following The Diving Bell & The Butterfly, Amel.docxvannagoforth
 
1. Most sociologists interpret social life from one of the three maj.docx
1. Most sociologists interpret social life from one of the three maj.docx1. Most sociologists interpret social life from one of the three maj.docx
1. Most sociologists interpret social life from one of the three maj.docxvannagoforth
 
1. Members of one species cannot successfully interbreed and produc.docx
1. Members of one species cannot successfully interbreed and produc.docx1. Members of one species cannot successfully interbreed and produc.docx
1. Members of one species cannot successfully interbreed and produc.docxvannagoforth
 
1. Of the three chemical bonds discussed in class, which of them is .docx
1. Of the three chemical bonds discussed in class, which of them is .docx1. Of the three chemical bonds discussed in class, which of them is .docx
1. Of the three chemical bonds discussed in class, which of them is .docxvannagoforth
 
1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx
1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx
1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docxvannagoforth
 
1. Name the following molecules2. Sketch the following molecules.docx
1. Name the following molecules2. Sketch the following molecules.docx1. Name the following molecules2. Sketch the following molecules.docx
1. Name the following molecules2. Sketch the following molecules.docxvannagoforth
 
1. List the horizontal and vertical levels of systems that exist in .docx
1. List the horizontal and vertical levels of systems that exist in .docx1. List the horizontal and vertical levels of systems that exist in .docx
1. List the horizontal and vertical levels of systems that exist in .docxvannagoforth
 
1. Kemal Ataturk carried out policies that distanced the new Turkish.docx
1. Kemal Ataturk carried out policies that distanced the new Turkish.docx1. Kemal Ataturk carried out policies that distanced the new Turkish.docx
1. Kemal Ataturk carried out policies that distanced the new Turkish.docxvannagoforth
 
1. If we consider a gallon of gas as having 100 units of energy, and.docx
1. If we consider a gallon of gas as having 100 units of energy, and.docx1. If we consider a gallon of gas as having 100 units of energy, and.docx
1. If we consider a gallon of gas as having 100 units of energy, and.docxvannagoforth
 
1. In 200-250 words, analyze the basic issues of human biology as th.docx
1. In 200-250 words, analyze the basic issues of human biology as th.docx1. In 200-250 words, analyze the basic issues of human biology as th.docx
1. In 200-250 words, analyze the basic issues of human biology as th.docxvannagoforth
 

More from vannagoforth (20)

1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx
1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx
1. Primary sources2. Secondary sources3. La Malinche4. Bacon’s.docx
 
1. Prepare an outline, an introduction, and a summary.docx
1. Prepare an outline, an introduction, and a summary.docx1. Prepare an outline, an introduction, and a summary.docx
1. Prepare an outline, an introduction, and a summary.docx
 
1. Normative moral philosophy typically focuses on the determining t.docx
1. Normative moral philosophy typically focuses on the determining t.docx1. Normative moral philosophy typically focuses on the determining t.docx
1. Normative moral philosophy typically focuses on the determining t.docx
 
1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx
1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx
1. Paper should be 5-pages min. + 1 page works cited2. Should have.docx
 
1. Name and describe the three steps of the looking-glass self.2.docx
1. Name and describe the three steps of the looking-glass self.2.docx1. Name and describe the three steps of the looking-glass self.2.docx
1. Name and describe the three steps of the looking-glass self.2.docx
 
1. Provide an example of a business or specific person(s) that effec.docx
1. Provide an example of a business or specific person(s) that effec.docx1. Provide an example of a business or specific person(s) that effec.docx
1. Provide an example of a business or specific person(s) that effec.docx
 
1. Mexico and Guatemala. Research the political and economic situati.docx
1. Mexico and Guatemala. Research the political and economic situati.docx1. Mexico and Guatemala. Research the political and economic situati.docx
1. Mexico and Guatemala. Research the political and economic situati.docx
 
1. Many scholars have set some standards to judge a system for taxat.docx
1. Many scholars have set some standards to judge a system for taxat.docx1. Many scholars have set some standards to judge a system for taxat.docx
1. Many scholars have set some standards to judge a system for taxat.docx
 
1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx
1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx
1. List and (in 1-2 sentences) describe the 4 interlocking factors t.docx
 
1. Please explain how the Constitution provides for a system of sepa.docx
1. Please explain how the Constitution provides for a system of sepa.docx1. Please explain how the Constitution provides for a system of sepa.docx
1. Please explain how the Constitution provides for a system of sepa.docx
 
1. Please watch the following The Diving Bell & The Butterfly, Amel.docx
1. Please watch the following The Diving Bell & The Butterfly, Amel.docx1. Please watch the following The Diving Bell & The Butterfly, Amel.docx
1. Please watch the following The Diving Bell & The Butterfly, Amel.docx
 
1. Most sociologists interpret social life from one of the three maj.docx
1. Most sociologists interpret social life from one of the three maj.docx1. Most sociologists interpret social life from one of the three maj.docx
1. Most sociologists interpret social life from one of the three maj.docx
 
1. Members of one species cannot successfully interbreed and produc.docx
1. Members of one species cannot successfully interbreed and produc.docx1. Members of one species cannot successfully interbreed and produc.docx
1. Members of one species cannot successfully interbreed and produc.docx
 
1. Of the three chemical bonds discussed in class, which of them is .docx
1. Of the three chemical bonds discussed in class, which of them is .docx1. Of the three chemical bonds discussed in class, which of them is .docx
1. Of the three chemical bonds discussed in class, which of them is .docx
 
1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx
1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx
1. Look at your diagrams for hydrogen, lithium, and sodium. What do .docx
 
1. Name the following molecules2. Sketch the following molecules.docx
1. Name the following molecules2. Sketch the following molecules.docx1. Name the following molecules2. Sketch the following molecules.docx
1. Name the following molecules2. Sketch the following molecules.docx
 
1. List the horizontal and vertical levels of systems that exist in .docx
1. List the horizontal and vertical levels of systems that exist in .docx1. List the horizontal and vertical levels of systems that exist in .docx
1. List the horizontal and vertical levels of systems that exist in .docx
 
1. Kemal Ataturk carried out policies that distanced the new Turkish.docx
1. Kemal Ataturk carried out policies that distanced the new Turkish.docx1. Kemal Ataturk carried out policies that distanced the new Turkish.docx
1. Kemal Ataturk carried out policies that distanced the new Turkish.docx
 
1. If we consider a gallon of gas as having 100 units of energy, and.docx
1. If we consider a gallon of gas as having 100 units of energy, and.docx1. If we consider a gallon of gas as having 100 units of energy, and.docx
1. If we consider a gallon of gas as having 100 units of energy, and.docx
 
1. In 200-250 words, analyze the basic issues of human biology as th.docx
1. In 200-250 words, analyze the basic issues of human biology as th.docx1. In 200-250 words, analyze the basic issues of human biology as th.docx
1. In 200-250 words, analyze the basic issues of human biology as th.docx
 

Recently uploaded

Employee wellbeing at the workplace.pptx
Employee wellbeing at the workplace.pptxEmployee wellbeing at the workplace.pptx
Employee wellbeing at the workplace.pptxNirmalaLoungPoorunde1
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for BeginnersSabitha Banu
 
Alper Gobel In Media Res Media Component
Alper Gobel In Media Res Media ComponentAlper Gobel In Media Res Media Component
Alper Gobel In Media Res Media ComponentInMediaRes1
 
KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...
KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...
KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...M56BOOKSTORE PRODUCT/SERVICE
 
DATA STRUCTURE AND ALGORITHM for beginners
DATA STRUCTURE AND ALGORITHM for beginnersDATA STRUCTURE AND ALGORITHM for beginners
DATA STRUCTURE AND ALGORITHM for beginnersSabitha Banu
 
Introduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptxIntroduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptxpboyjonauth
 
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxEPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxRaymartEstabillo3
 
How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17Celine George
 
Historical philosophical, theoretical, and legal foundations of special and i...
Historical philosophical, theoretical, and legal foundations of special and i...Historical philosophical, theoretical, and legal foundations of special and i...
Historical philosophical, theoretical, and legal foundations of special and i...jaredbarbolino94
 
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptxPOINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptxSayali Powar
 
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPTECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPTiammrhaywood
 
Painted Grey Ware.pptx, PGW Culture of India
Painted Grey Ware.pptx, PGW Culture of IndiaPainted Grey Ware.pptx, PGW Culture of India
Painted Grey Ware.pptx, PGW Culture of IndiaVirag Sontakke
 
Meghan Sutherland In Media Res Media Component
Meghan Sutherland In Media Res Media ComponentMeghan Sutherland In Media Res Media Component
Meghan Sutherland In Media Res Media ComponentInMediaRes1
 
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...Marc Dusseiller Dusjagr
 
Roles & Responsibilities in Pharmacovigilance
Roles & Responsibilities in PharmacovigilanceRoles & Responsibilities in Pharmacovigilance
Roles & Responsibilities in PharmacovigilanceSamikshaHamane
 
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxiammrhaywood
 
internship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developerinternship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developerunnathinaik
 

Recently uploaded (20)

Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
 
Employee wellbeing at the workplace.pptx
Employee wellbeing at the workplace.pptxEmployee wellbeing at the workplace.pptx
Employee wellbeing at the workplace.pptx
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for Beginners
 
Alper Gobel In Media Res Media Component
Alper Gobel In Media Res Media ComponentAlper Gobel In Media Res Media Component
Alper Gobel In Media Res Media Component
 
KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...
KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...
KSHARA STURA .pptx---KSHARA KARMA THERAPY (CAUSTIC THERAPY)————IMP.OF KSHARA ...
 
DATA STRUCTURE AND ALGORITHM for beginners
DATA STRUCTURE AND ALGORITHM for beginnersDATA STRUCTURE AND ALGORITHM for beginners
DATA STRUCTURE AND ALGORITHM for beginners
 
Introduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptxIntroduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptx
 
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxEPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
 
How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17
 
Model Call Girl in Bikash Puri Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Bikash Puri  Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Bikash Puri  Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Bikash Puri Delhi reach out to us at 🔝9953056974🔝
 
Historical philosophical, theoretical, and legal foundations of special and i...
Historical philosophical, theoretical, and legal foundations of special and i...Historical philosophical, theoretical, and legal foundations of special and i...
Historical philosophical, theoretical, and legal foundations of special and i...
 
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptxPOINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
 
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPTECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
 
Painted Grey Ware.pptx, PGW Culture of India
Painted Grey Ware.pptx, PGW Culture of IndiaPainted Grey Ware.pptx, PGW Culture of India
Painted Grey Ware.pptx, PGW Culture of India
 
Meghan Sutherland In Media Res Media Component
Meghan Sutherland In Media Res Media ComponentMeghan Sutherland In Media Res Media Component
Meghan Sutherland In Media Res Media Component
 
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
 
9953330565 Low Rate Call Girls In Rohini Delhi NCR
9953330565 Low Rate Call Girls In Rohini  Delhi NCR9953330565 Low Rate Call Girls In Rohini  Delhi NCR
9953330565 Low Rate Call Girls In Rohini Delhi NCR
 
Roles & Responsibilities in Pharmacovigilance
Roles & Responsibilities in PharmacovigilanceRoles & Responsibilities in Pharmacovigilance
Roles & Responsibilities in Pharmacovigilance
 
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
 
internship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developerinternship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developer
 

New Harbor Community Center Operating Budget Note this .docx

  • 1. New Harbor Community Center Operating Budget Note this does not account for approximately 114 volunteers across the various programs and shared services. Revenues Current Next Fiscal YR Projections Government grants $ 66,000 $ 400,000 Other grants $ 70,000 Unsolicited funds $ 60,000 $ 20,000 Special events $ 25,000 Diocese $ 25,000 $ 25, 000 Conferences — Churches $ 1,000 ABC Construction $ 50,000 $25,000 United Way $ 2,500 $2,500 Solicited funds $ 103,700 $200,000 Total $ 403,200 $ 672,500 Operating expense Salaries Executive director $ 40,000 $ 45,000 Administrator / Accountant $ 30,600 $ 40,000 Community programmer — $ 35,000 Staff $ 133,000 $ 208,000 P/T Staff $ 73,000 $ 108,000 Payroll taxes $ 17,000 $ 28,000 Employee benefits $ 9,000 $ 14,000 Continuing education $ 2,000 $ 3,000 Insurance $ 12,000 $ 25,000 Vehicle operating expense $ 5,000 $ 6,000 Professional fees $ 6,000 $ 11,500 Fund raising expense $ 15,000 $ 25,000
  • 2. Administrative expense $ 6,600 $ 10,000 Non-donated food $ 2,500 $ 9,000 ELC program $ 6,600 $ 13,600 ECEDC program $ 8,000 $ 15,800 Buildings and grounds/repairs $ 15,000 $ 17,000 Insects and rodents $ 1,200 $ 1,500 Trash removal $ 1,200 $ 1,500 Furniture and equipment $ 1,000 $ 2,000 Utilities $ 15,000 $ 20,000 Security $ 1,000 $ 12,500 Total $ 370,700 $ 500,000 Income statement Revenue $ 403,200 $ 672,500 Expenses $ 400,700 $ 668,900 Gain/loss $ 2,500 $ 3,600 NEW HARBOR SCHOOL DISTRICT New Harbor School District is a relatively small district, currently enrolling approximately 1,000 students. New Harbor’s current budget is $12 million — a figure that’s been dropping significantly for several years.
  • 3. However, New Harbor’s population has shifted in recent years. It now has a significant number of students who require additional services and supports. There are now 50 English language learner students; 100 students with a disability; and 250 students in poverty in the New Harbor School District. Calculating the cost of services and supports for these students shows that New Harbor’s English language learners require double the amount of services and supports above a base cost; students with a disability require one-and-a- half times more; and students in poverty 50 percent more. Because New Harbor is a small school district and because there’s a lack of tax base within the district, it has to spend even more to provide basic services. If New Harbor used an accurate, fair, and transparent education funding formula that addressed the necessary resources required by its student population, it would look something like this: Base Cost 5 Total Student Enrollment 5 1.1 for higher costs of operating a small school district
  • 4. 5 1.1 for districts located in a region with a low property tax base + # of ELL students 5 Base Cost 5 2.0 + # of students with disabilities 5 Base Cost 5 1.5 + # of students in poverty 5 Base Cost 5 0.5 Plugging in the numbers listed above — using $10,000 as the Base Cost — shows that New Harbor’s current cost to provide services and supports for its students is $15.85 million. That’s the adequacy goal or target. 5 5 = New Harbor’s adequacy goal is $3.85 million beyond its current budget of $12 million. The $3.85 million gap is known as the funding gap.
  • 5. How is New Harbor going to close the gap? States that use sound funding formula components — an accurate base cost, student and district factors, and an adequacy goal — typically take a measured approach to reaching their adequacy goal. That often means phasing in funding increases to reach the adequacy goal over time, rather than appropriating the entire dollar amount of the gap in one year. Characteristics of a school district, such as community wealth and local tax effort, are often used to determine whether the state or the local district should provide a greater percentage of funding to close the gap. New Harbor, because it already has a high tax effort but relatively low property values, would likely need the state to provide a larger share of funding to close the gap. Without this extra help from the state, the district could never generate enough local funding to provide its students with an equal opportunity to learn compared to children living in more wealthy communities with fewer high-cost students. Additional formula calculations would be necessary to establish the actual percentage increase provided by the state and by the district. The school board and state leaders have not been able to develop a long term funding formula.
  • 6. – New Harbor Quick Facts Leadership: New Harbor North High School has one Principal. The Principal is responsible for all hiring, teacher performance appraisal and reviews, and operational management of the school budget. The Vice Principal position is vacant due to a resignation. School Staff: The senior teacher/librarian position is vacant and being left unfilled to date. A vacant part-time physical education teacher position has been filled the past year by temporary staff. The staff/student ratio is 1:36. The guidance counselor/student ratio is 1:390. Special Education and Additional Support: The school offers support for ESOL students and students with special needs. Additional staff positions are funded through state funds for students
  • 7. with special needs. Per their state contract, additional staff does not participate in extra-curricular activities; they work only classroom and support hours. School fund-raising activities are committed to student-focused extra-activities. All learning resources are funded through the New Harbor School District. New Harbor Public Schools Staff Survey Results — Spring 2015 — School Summary The 'District' column shows the average across all High Schools in the New Harbor PublSchools. Prepared by Research, Evaluation, & Assessment on 7-Jul-2015 Page 1 of 4 New Harbor North High School a. The principal is strongly committed to shared decision making. 3.25 3.80 3.45 3.78 2.70 3.79 b. Useful information to make informed decisions is readily available to teachers.
  • 8. 3.40 3.64 3.59 3.65 2.44 3.65 c. The principal participates in the professional development activities of teachers. 3.84 3.89 3.70 3.95 2.57 3.80 d. Our stance towards our work is one of inquiry and reflection. 3.60 3.63 3.34 3.69 2.16 3.70 e. The principal is a strong leader in school reform. 3.73 3.72 3.86 3.84 2.44 3.75 f. The school staff is committed to helping students learn. 3.97 4.24 3.91 4.28 2.74 4.29 g. The principal ensures that student learning is the "bottom line" in this school. 3.71 3.85 3.69 3.88 2.38 3.79 h. In this school we take steps to solve problems; we don't just talk about them. 3.13 3.33 3.42 3.46 2.73 3.48 i. Assessment of student performance leads to changes in our school's curriculum. 3.32 3.39 3.31 3.38 2.82 3.38 j. The principal sets high standards of teaching. 3.45 3.75 3.58 3.78 2.83 3.76
  • 9. k. I feel supported by colleagues to try out new ideas. 3.71 3.94 3.63 3.94 3.52 4.06 l. The faculty has an effective process for making group decisions and solving problems. 3.13 3.32 3.27 3.45 3.12 3.50 m. Resources are distributed equitably within this school. 3.19 3.41 3.22 3.42 1.96 3.37 n. The resources available to me are sufficient for me to do my job. 2.92 3.25 3.20 3.37 2.14 3.48 o. Communication between students and staff is open and reflects mutual respect. 3.19 3.58 3.35 3.66 2.75 3.75 p. Our building's budget is aligned with the building's academic achievement plan. 3.43 3.45 3.47 3.61 2.59 3.49 q. The students are treated fairly. 3.69 3.86 3.72 3.87 3.02 3.88 Note The score is based on a scale from 1 to 5, with 5 equal to "Strongly Agree" and 1 equal to "Strongly Disagree".
  • 10. a. Are continually learning and seeking new ideas. 3.58 3.82 3.60 3.83 3.03 3.92 b. Are engaged in systematic analysis of student performance data. 3.43 3.51 3.45 3.50 3.02 3.65 c. Are encouraged to experiment with their teaching. 3.64 3.78 3.47 3.76 2.78 3.82 d. Trust each other. 3.05 3.41 3.22 3.45 2.87 3.67 e. Feel responsible to help each other do their best. 3.22 3.52 3.34 3.57 3.24 3.73 f. Share ideas and teaching practices. 3.70 3.77 3.56 3.79 3.17 3.91 g. Take an active role in school-wide decision making. 3.45 3.65 3.40 3.65 2.71 3.64 Note The score is based on a scale from 1 to 5, with 5 equal to "Strongly Agree" and 1 equal to "Strongly Disagree". 1. Consider the professional climate in your school. To what extent do you agree or disagree with each of the following statements about general school climate? School District 2015 School District School District 2. Now consider the teachers at your school. To what extent do you agree or disagree with the following statements? 2015
  • 11. School District School District School District New Harbor Public Schools Staff Survey Results — Spring 2015 — School Summary The 'District' column shows the average across all High Schools in the New Harbor PublSchools. Prepared by Research, Evaluation, & Assessment on 7-Jul-2015 Page 2 of 4 New Harbor North High School a. Encourages teachers to try new methods of instruction. 3.95 3.83 3.61 3.82 2.81 3.82 b. Promotes parental and community involvement in this school. 3.66 3.98 3.57 4.02 3.05 4.07 c. Works to create a sense of community in this school. 3.69 3.89 3.58 3.93 2.56 3.96 d. Takes a personal interest in the professional development of teachers. 3.68 3.81 3.51 3.77 2.23 3.76 e. Is strongly committed to shared decision making. 3.20 3.68 3.22 3.62 2.09 3.63 f. Supports and encourages teachers to take risks. 3.56 3.71 3.34
  • 12. 3.70 2.67 3.67 g. Takes a positive and active role in resolving conflicts within the staff fairly and quickly. 3.33 3.68 3.29 3.59 2.50 3.62 Note The score is based on a scale from 1 to 5, with 5 equal to "Strongly Agree" and 1 equal to "Strongly Disagree". a. Setting discipline policy. 2.98 3.11 2.90 3.01 2.58 3.12 b. Determining the content of in-service professional development programs. 3.39 3.53 3.55 3.46 2.52 3.47 c. Hiring new full-time teachers. 3.17 3.54 3.31 3.61 2.61 3.37 d. Deciding how the school budget will be spent. 2.78 3.42 3.33 3.45 2.43 3.35 Note The score is based on a scale from 1 to 5, with 5 equal to "A Great Deal of Influence" and 1 equal to "No Influence". 5. To what extent do you feel respected by the following individuals or groups? 2013 School District 2014 School District
  • 13. 2015 School District a. Your principal. 3.44 3.47 3.16 3.39 2.57 3.44 b. Your district administrators. 2.57 2.57 2.51 2.44 2.05 2.32 c. Students in your classes. 3.43 3.50 3.38 3.53 2.75 3.60 d. Parents of students in your school. 3.25 3.43 3.33 3.48 3.11 3.50 Note The score is based on a scale from 1 to 4, with 4 equal to "To a Great Extent" and 1 equal to "Not At All". 3. Now consider your principal’s leadership for reform. To what extent do you agree or disagree with the following statements? 2015 School District School District School District 4. How much actual influence do you think teachers have over school policy AT THIS SCHOOL in each of the following areas? 2015 School District School District School District New Harbor Public Schools Staff Survey Results — Spring 2015 — School Summary
  • 14. The 'District' column shows the average across all High Schools in the New Harbor PublSchools. Prepared by Research, Evaluation, & Assessment on 7-Jul-2015 Page 3 of 4 Certificated Teachers Only New Harbor North High School a. Share ideas on teaching with other teachers. 1.7% (1) 11.9% (7) 23.7% (14) 33.9% (20) 28.8% (17) 59 b. Observe another teacher teaching. 32.2% (19) 37.3% (22) 16.9% (10) 6.8% (4) 6.8% (4) 59 c. Be observed by another teacher. 35.6% (21) 39.0% (23) 11.9% (7) 1.7% (1) 11.9% (7) 59 d. Teach with a colleague. 44.6% (25) 33.9% (19) 10.7% (6) 5.4% (3) 5.4% (3) 56 e. Discuss with other teachers what you/they learned at a workshop or conference. 10.2% (6) 47.5% (28) 25.4% (15) 13.6% (8) 3.4% (2) 59 f. Analyze student work with
  • 15. other teachers. 13.6% (8) 35.6% (21) 32.2% (19) 13.6% (8) 5.1% (3) 59 g. Discuss particular lessons that were not very successful. 15.5% (9) 32.8% (19) 34.5% (20) 8.6% (5) 8.6% (5) 58 h. Discuss beliefs about teaching and learning. 8.5% (5) 25.4% (15) 30.5% (18) 18.6% (11) 16.9% (10) 59 i. Discuss how to help students having problems. 1.7% (1) 13.8% (8) 29.3% (17) 31.0% (18) 24.1% (14) 58 j. Discuss common challenges in the classroom. 3.4% (2) 11.9% (7) 25.4% (15) 32.2% (19) 27.1% (16) 59 k. Work together to develop teaching material or activities for particular classes. 16.9% (10) 23.7% (14) 32.2% (19) 15.3% (9) 11.9% (7) 59 l. Discuss and attempt to solve program- or school-level problems. 6.8% (4) 22.0% (13) 37.3% (22) 25.4% (15) 8.5% (5) 59
  • 16. 6. Please indicate the frequency with which you do each of the following: A Few Times A Once or Twice Once or Twice Almost Daily Total a Month a Week New Harbor Public Schools Staff Survey Results — Spring 2015 — School Summary The 'District' column shows the average across all High Schools in the New Harbor PublSchools. Prepared by Research, Evaluation, & Assessment on 7-Jul-2015 Page 4 of 4 What is your position at this school? District New Harbor North High School Demographic Characteristics of the Respondents Gender School District Female 39.2% (31) 48.3% (265) Male 35.4% (28) 33.2% (182) No Response 25.3% (20) 18.6% (102)
  • 17. 1st Year 12.5% (2) 5.6% (31) 6 to 10 yrs 12.8% (18) 21.5% (118) No Response 17.7% (14) 14.6% (8 Teacher 58.2% (46) 61.0% (335) Other Certificated Support Staff 7.6% (6) 6.9% (38) Instructional Asst. 8.9% (7) 7.7% (42) Office Staff 7.6% (6) 4.0% (22) Other Classified Support Staff 2.5% (2) 2.9% (16) Custodial Staff (0) (0) Lunchroom Staff (0) 0.2% (1) Principal/Assistant Principal 1.3% (1) 0.9% (5) Other (0) 0.9% (5) No Response 13.9% (11) 15.5% (85) 2013 2014 2015 School District School District School District Survey Respondents 65 532 100 584 79 549 Total Staff* 96 929 103 1,014 103 1,014 Response Rate 67.7% 57.3% 97.1% 57.6% 76.7% 54.1% * Total Staff is based on October count. In some cases, when staff are assigned to a school after October or if part-time staff
  • 18. complete the survey, the total responses may exceed the total staff count. How long have you been with New Harbor North H.S. (counting this year)? District 2 to 5 yrs 44.1% (19) 24.2% (133) over 10 yrs 12.9% (26) 34.1% (187) 80% 76% 84% 69% 69% 74% Students taking college admissions tests (SAT or ACT) Percent of test-takers passing a college-level test during HS (AP or IB) Students with advanced career preparation 65% 64% 68% 25% 44% 31% 43% 42% 36% 25% 27% 29%
  • 19. Student, Family, and Staff School Climate Survey 81% 10th graders proficient on the state reading test 76% 77% 80% 79% 83% Graduates prepared for a 4-year college 63% 60% 66% 61% 60% 65% 9th and 10th graders proficient on the state Algebra and Geometry tests (first time test takers) 66% 67% 66% 65% 67% 68% 62% 67% 67% 59% 65% 50% Graduates enrolling in higher education within 1 year 88% 87% 83% 85% 86% 83% New Harbor North High School Jennifer Wiley, Principal School Report for the 2014–2015 School Year School Results District HS Average
  • 20. School Results District HS Average 12–13 13–14 14–15 12–13 13–14 14–15 12–13 13–14 14–15 12–13 13–14 14–15 10th graders proficient on the state writing test Percent of test-takers scoring above 59% 57% 57% 9th and 10th graders proficient on the 51% 63% 60% 71% state Biology test (firsttime test takers) average on college admissions tests 20% 24% 24%
  • 21. Graduates taking a college-level 63% 57% 82% 65% 65% 72% course during HS (AP or IB) Year-to-Year Growth: Following the Same Students 10th graders who met or exceeded typical growth on the state reading test 9th and 10th graders who met or exceeded typical growth on the highest state math test they took 10th grade English language learners who met or exceeded typical growth on the state reading test 45% 58% 47% 62% 63%
  • 22. 60% 54% 47% 55% 54% 58% 55% Average Positive Responses Family perceptions of School Quality 84% 82% 84% 80% Repeat 9th graders earning sufficient
  • 23. credit 30% 27% 39% 34% 25% Student perceptions of Classroom Instruction Staff perceptions of Instructional Practice 55% 60%
  • 24. 51% 62% 57% 65% 56% 59% Students graduating in 6 years or fewer 86% 87% 86% 75%
  • 25. 77% 81% * Families responding to survey: 11%;Students responding to survey: 71%; Staff responding to survey: 66% : Attendance Accountability and School Performance Public Schools Segmentation Level: Level 3 Students with fewer than 10 absences per year 52% 58% 56% 53% 54% 54% Annual Measurable Objective (AMO) target for Reading: Below Annual Measurable Objective (AMO) target for Math: On/Above Student Demographics Student Proficiency on State Tests American Indian 1% School average compared to District high school average Reading Mathematics African American 33% Latino 8% School District Avg School District Avg
  • 26. Asian/Pacific-Islander 51% White/Caucasian 7% Arab <1% Free/Reduced Lunch 68% English Language Learners 19% American Indian Black Latino Asian/Pacific-Islander Caucasian 67% 81% 81% 91% k 9 k13 m 3 78% 68% 75% 82% 93% k24 k10
  • 27. k 3 k 2 k 1 44% 60% 82% 79% m 4 k15 m 1 m10 51% m 1 43% k 5 54% k 2 77% k 1 80% 1 Special Education 10% Arab 85% m 3 50% k14 64% m 5 Advanced Learning Programs Data as of October 1, 2015 District HS Total Student Achievement 33% 46% 50% 38% 41% 48% 2014-2015 School Year
  • 28. # Students: 445 # Teachers: 15 # Other Staff: 9 Average class size: 24 Average daily attendance: 91.6% Student mobility: 12% College and Career Ready 79% 77% 80% 74% Family perceptions of School- Family Engagement This measure shows how much growth students have achieved compared to similar students across the state in the same grade level. The overall metric reported is the percentage of students whose growth was average or above (50th to 99th growth percentile) on the state test. On-Track for Graduation 81% 84% 85% 88% 88% 88% First-time 9th graders earning sufficient credit Student perceptions of School 57% 51% 65% 64% Environment
  • 29. Students graduating in 4 years or fewer 79% 75% 74% 73% 74% 72% School Plan & Budget for the 2013-2014 School Year The mission of New Harbor High School is to graduate students who have achieved academic excellence and who look forward to sharing their expertise, understanding, and compassion to create and increasingly peaceful and productive society. One of the goals of having School Reports is to support families as critical partners with us in a student s academic success. To get involved, please share this with your friends and neighbors, visit the school, or consider talking to the teacher or principal about joining the school's Building Leadership Team or Parent Teacher Student
  • 30. Association to shape your school's improvement plan. The mission at New Harbor Public Schools is to ensure every student graduates ready for college, career and life. Invitation to Participate School Goals 1. Increase the number of first time 9th graders earning 5 or more credits at the end of the year from 84% to 88% 2. Raise student passage rate on Algebra EOC from 84% to 85% 3. Raise HSPE Reading Scores from 77.5 % to 80%. 2014-2015 Percent of School Funding Annual Budget Report Special Ed 14% Basic & Voc Ed 74%
  • 31. Grant & Other 6% ELL 6% Total 2014- 2015 School Budget: $9,022,553 Projected 2015-16 Student Enrollment: 445 Per-Student Funding: $6,678 All financial data are from the 2015-16 recommended budget. School Mission Statement District Mission Statement