board special meeting - seattleschools.org · k-5 right-sized capacity 2516 2516 2180 2180 2360...

92
Special meetings of the Board, including work sessions and retreats, may contain discussion and/or action related to the items listed on the agenda. Executive sessions are closed to the public per RCW 42.30. *Times given are estimated. Board Special Meeting Work Session: BEX V Update Wednesday, March 28, 2018, 4:30 – 7:30pm Board Auditorium, John Stanford Center 2445 – 3 rd Avenue South, Seattle WA 98134 Agenda Call to Order 4:30pm Work Session: BEX V Update 4:30pm Adjourn 7:30pm*

Upload: trinhtram

Post on 15-Apr-2018

218 views

Category:

Documents


1 download

TRANSCRIPT

  • Special meetings of the Board, including work sessions and retreats, may contain discussion and/or action related to the items listed on the agenda. Executive sessions are closed to the public per RCW 42.30. *Times given are estimated.

    Board Special Meeting Work Session: BEX V Update Wednesday, March 28, 2018, 4:30 7:30pm Board Auditorium, John Stanford Center 2445 3rd Avenue South, Seattle WA 98134

    Agenda

    Call to Order 4:30pm Work Session: BEX V Update 4:30pm Adjourn 7:30pm*

  • Seattle Public Schools BEX V Board Work Session March 28, 2018, 4:30-7:30 pm Auditorium, John Stanford Center for Educational Excellence 2445 3rd Avenue South, Seattle, WA 98134 Agenda

    Welcome/Introductions (Eden Mack) 4:30 pm

    Agenda Review (Flip Herndon) 4:35 pm Meeting Outcomes Process Overview Board Timelines

    Policy 6910 Capital Levy Planning (Richard Best) 4:50 pm Guidance/Principles Requirements- Facilities Master Plan Prioritization Guidance Guiding Principles

    Population and Enrollment Growth 5:20 pm Planning for the Future: the City and Public Schools

    (City of Seattle-Jackie Kirn and Tom Hauger; Ashley Davies)

    Capacity Analysis for Elementary, Middle and High Schools (Becky Asencio) 5:50 pm Facilities Assessments of Existing Schools and Support Facilities (Richard Best) 6:20 pm Technology (John Krull) 6:30 pm Levy Funding (Flip Herndon) 6:55 pm Community Engagement/Communication Plan (Tom Redman) 7:10 pm Next Steps/Way Forward (Flip Herndon) 7:20 pm

  • Photos by Susie Fitzhugh

    Every Student. Every Classroom. Every Day.Building Excellence (BEX) V Capital Levy Planning

    Board Work Session PresentationMarch 28, 2018

  • BEX V BOARD WORK SESSION AGENDA

    Welcome/Introductions Director Eden Mack, Operations Committee Chair

    Agenda Review/Meeting Outcome/Process Overview & Board Timelines Flip Herndon

    Policy 6910 Capital Levy Planning Guidance/Facilities Master Plan/Prioritization/ Guiding Principles Richard Best

    Population and Enrollment Growth - Planning for the Future: the City and its Public Schools Jackie Kirn & Tom Hauger w/City of Seattle; Ashley Davies

    Capacity Analysis for Elementary, Middle & High Schools Becky Asencio

    Facilities Assessments of Existing Schools and Support Facilities Richard Best

    Technology John Krull

    Levy Funding Flip Herndon

    Community Engagement/Communication Plan Tom Redman

    Next Steps/Way Forward Flip Herndon

  • BEX V BOARD WORK SESSION MEETING OUTCOMES

    Establish Board Project Prioritization Guiding Principles

    Draft Board Action Report (BAR) for Board Introduction & Approval

    Confirm City of Seattle Anticipated Growth/Relationship to Student Enrollment

    Confirm Methodology for School Capacity Analysis

    Confirm Methodology for School & Support Facilities Assessments

    Introduce for Consideration Potential Technology Measures

    Introduce for Consideration Levy Funding Information

    Confirm Community Engagement Approach

  • BEX V BOARD WORK SESSION PROCESS OVERVIEW & BOARD TIMELINES

    2016: Began to Develop List of Potential Projects Based on Capacity & Assessment Criteria Sept. & Dec. 2017: School Board Work Session on BEX V Capital Levy Planning March 28, 2018: SPS Work Session on BEX V Capital Levy Planning April 2018: Community Meetings Discuss Capacity & Assessment Criteria and Guiding Principles May 2018: Project priority refinement reflecting community input, budget, scheduling and data May 2018: SPS Work Session: Discuss What We Heard, Refined Project List & Funding June 2018: Home Language Focus Groups June 2018: Complete Facilities Master Plan Update June 2018: SPS Work Session: Discuss Facilities Master Plan July/August 2018: Project Priority Refinement Aug. 2018: SPS Work Session on BEX V Capital Levy Project List & Funding Sept. 2018: Community Meetings to Present Levies & Feedback Sept. 2018: SPS Work Session on BEX V Capital Levy Finalize Project List & Funding Oct./Nov. 2018: Board Introduction: Staff Recommendations Operations & Capital Levies Oct/Nov. 2018: Operations & Capital Levies 2019 Public Hearing (between Intro. & Action) Oct./Nov. 2018: Board Action Operations & Capital Levies Feb. 2019: Special Election for Operations Levy and BEX V Capital Levy

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    Introductory Statement:

    The Seattle School Board reaffirms its commitment to prudent planning for investments of capital funds to

    assure a quality educational program for all students.

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    Policy Guidance/Important Principles: Capital projects shall be planned to match the districts

    educational needs in the short, intermediate and long term.

    Capital projects shall be based on enrollment projections, building capacity, building condition surveys, and the functional adequacy of current buildings to meet educational program needs.

    Investments shall be made to maintain and improve the physical condition and systems of buildings.

    Annual budgets should establish a regular, consistent budgeting mechanism to fund capital maintenance activities.

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    Policy Guidance/Important Principles: Building and system designs shall be flexible to meet the changing

    needs of educational programs, be responsive to the urban context of schools, include advances in technology, and not tailored to the specific needs of any one program to the detriment of future flexibility.

    The Board strives to reduce district operating costs and carbon emissions by using designs that create conservation opportunities and minimize negative impacts on the environment, while considering the life cycle costs of the projects.

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    Policy Requirements: The District shall prepare a facilities master plan to be approved by

    the School Board.

    The plan shall project future capital plans over at least a ten-year period and be updated every three years.

    The facilities master plan shall include an analysis of the following:- enrollment projections,- building capacity,- physical condition and functional adequacy of buildings,- capital costs and available revenues,- and available sites not currently used for school programs.

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    Facilities Master Plan - Table of Contents: Introduction/Overview

    SPS Facilities Overview and Status in 2017-18 School Year

    Educational Specifications for Schools

    Population and Enrollment Growth: Trends and Projections

    Capacity Analysis

    Facilities Condition Report and Maintenance Needs

    Summary of Building/Maintenance Needs Next 10 Year

    Summary of Potential Funding Sources for Capital Projects

    List of Potential Prioritized Projects

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    PROJECT PRIORITIZATION GUIDANCE (Policy 6901 notes: listed rough descending order of importance) :

    Projects should align with the districts mission and vision. Health, safety and security of students, staff, and public are important

    and must be protected. Capacity management needs must be met to assure that short,

    intermediate and long-term enrollment are matched with available space, taking into account costs and educational adequacy of facilities.

    Building condition scores for building systems, such as exterior, HVAC, plumbing, structural shall be considered.

    Educational adequacy of buildings shall be considered, focusing on raising student achievement.

    Planning will take into account past capital projects and future levy plans.

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    GUIDING PRINCIPLES: As part of the levy planning process, the Board shall adopt

    Guiding Principles specific to each levy, to direct the staff in presenting proposals for levy projects.

    BEX IV Capital Levy Guiding Principles focused on:Health, safety and securityCapacityBuilding condition

  • BEX V BOARD WORK SESSION POLICY 6901 CAPITAL LEVY PLANNING

    BEX V CAPITAL LEVY GUIDING PRINCIPLES:

    Board Questions & Discussions

  • BEX V BOARD WORK SESSION CITY/ENROLLMENT GROWTH

    City of Seattle PowerPoint Presentation

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Capacity Analysis

    Updates Since December 2017 BEX V Capital Levy Work Session

    Re-evaluated elementary school capacity accounting for K-3 class size reduction

    Trend data generated utilizing historic enrollment and Enrollment Planning 5-year enrollment projections

    Received updated 9-12 enrollment and resident projections from Enrollment Planning accounting for Board approved high school boundary revisions

    Re-evaluated 9-12 capacity with updated enrollment and resident projection information

    Every Student. Every Classroom. Every Day. 14

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Aki Kurose MS Service AreaElementary/K-8 SchoolsDunlap 0 portablesEmerson 0 portablesGraham Hill 3 portablesMartin Luther King 1 portablesRainier View 6 portablesWing Luke 1 portableSouth Shore K-8 0 portables

    Middle SchoolAki Kurose 2 portables

    15Every Student. Every Classroom. Every Day.

  • Aki Kurose MS Service Area

    BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27

    Aki Kurose MS Service Area Wing LukeK-5 Student Projections 2163 2122 2162 2236 2312 2340 2246 2246 2247 2247 2248

    K-5 Right-sized Capacity 2516 2516 2180 2180 2360 2360 2360 2360 2360 2360 2360Surplus/(Shortage) 353 394 18 (56) 48 20 114 114 113 113 112

    % Surplus/(Shortage) 14% 16% 1% -3% 2% 1% 5% 5% 5% 5% 5%

    Capital Planning - Student Enrollment Trend

    SPS K-5 School Projections & Capacity for Aki Kurose Middle School Service Area (2017-2026)

    Enrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    K-5 Schools (Includes K-5 portion of K-8 School)

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2025-26

    Aki Kurose MS Service Area6-8 Student Projections 988 892 883 882 941 918 886 876 866 855 845

    6-8 Right-sized Capacity 1207 1207 1207 1207 1207 1207 1207 1207 1207 1207 1207Surplus/(Shortage) 219 315 324 325 266 289 321 331 341 352 362

    % Surplus/(Shortage) 18% 26% 27% 27% 22% 24% 27% 27% 28% 29% 30%

    Capital Planning - Student Enrollment Trends

    SPS 6-8 School Projections & Capacity for Aki Kurose Middle School Service Area (2017-2026)

    Enrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 201* Right-sized Capacity: Capacity in the main buildings excluding portables

    6-8 Schools (Includes 6-8 portion of K-8 School)

    16Every Student. Every Classroom. Every Day.

    K-5 Analysis

    SPS K-5 School Projections & Capacity for Aki Kurose Middle School Service Area (2017-2026)

    K-5 Schools (Includes K-5 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trend

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262026-27

    District Totals

    K-5 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    Aki Kurose Service AreaCascadiaBagley

    K-5 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    K-5 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    K-5 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Aki Kurose MS Service AreaWing Luke

    K-5 Student Projections21632122216222362312234022462246224722472248

    K-5 Right-sized Capacity 25162516218021802360236023602360236023602360

    Surplus/(Shortage)35339418(56)4820114114113113112

    % Surplus/(Shortage)14%16%1%-3%2%1%5%5%5%5%5%

    Aki Kurose MS Service Area Excluding South ShoreWing Luke

    K-5 Student Projections17971808183319061975199818861886188718871888

    K-5 Right-sized Capacity18201820182018202000200020002000200020002000

    Surplus/(Shortage)2312(13)(86)252114114113113112

    % Surplus/(Shortage)1%1%-1%-5%1%0%6%6%6%6%6%

    Aki Kurose MS Service AreaWing Luke

    K-5 Student Projections21632122216222362312234022462246224722472248

    K-5 Operational Capacity26402640264026402780278027802780278027802780

    Surplus/(Shortage)477518478404468440534534533533532

    % Surplus/(Shortage)18%20%18%15%17%16%19%19%19%19%19%

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    &12DRAFT

    capacity

    Eagle Staff SAK-3 17:1 for high poverty & 20:1 for othersBEX VOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Dunlap340400

    Emerson340380

    Graham Hill320400

    ML King320380

    Rainier View180320

    Wing Luke320180360

    South Shore360400

    21802640

    TOTAL28803040

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

    6-8 Analysis

    SPS 6-8 School Projections & Capacity for Aki Kurose Middle School Service Area (2017-2026)

    6-8 Schools (Includes 6-8 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trends

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262025-26

    District Totals

    6-8 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    6-8 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Denny Service AreaArbor HeightsHughes

    6-8 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    McClure Service AreaCascadiaBagley

    6-8 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    6-8 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    6-8 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    6-8 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    6-8 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Aki Kurose MS Service Area

    6-8 Student Projections988892883882941918886876866855845

    6-8 Right-sized Capacity 12071207120712071207120712071207120712071207

    Surplus/(Shortage)219315324325266289321331341352362

    % Surplus/(Shortage)18%26%27%27%22%24%27%27%28%29%30%

    McClure MS Service Area

    6-8 Student Projections

    6-8 Operational Capacity

    Surplus/(Shortage)000000

    % Surplus/(Shortage)ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity in the main buildings excluding portables

    &12DRAFT

    capacity

    AkiRS CapacityBEX VOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Aki868

    South Shore339

    TOTAL1207

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Denny MS Service Area

    Elementary/K-8 SchoolsArbor Heights 0 portablesConcord Intl 0 portablesHighland Park 0 portablesRoxhill* 6 portablesSanislo 3 portablesWest Seattle 5 portablesStem K-8 0 portables

    Middle SchoolDenny Intl 0 portables

    *Roxhill moves to E.C. Hughes 2018-19

    17Every Student. Every Classroom. Every Day.

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Denny MS Service Area

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27

    Denny MS Service Area E. C. HughesK-5 Student Projections 2525 2501 2544 2543 2585 2651 2553 2547 2541 2535 2529

    K-5 Right-sized Capacity 2600 2600 2236 2236 2236 2236 2236 2236 2236 2236 2236Surplus/(Shortage) 75 99 (308) (307) (349) (415) (317) (311) (305) (299) (293)

    % Surplus/(Shortage) 3% 4% -14% -14% -16% -19% -14% -14% -14% -13% -13%

    SPS K-5 School Projections & Capacity for Denny Middle School Service Area (2017-2026)

    Capital Planning - Student Enrollment TrendEnrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    K-5 Schools (Includes K-5 portion of K-8 School)

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27

    Denny MS Service Area6-8 Student Projections 943 996 1099 1180 1253 1243 1279 1323 1367 1411 1454

    6-8 Right-sized Capacity 1191 1191 1191 1191 1191 1191 1191 1191 1191 1191 1191Surplus/(Shortage) 248 195 92 11 (62) (52) (88) (132) (176) (220) (263)

    % Surplus/(Shortage) 21% 16% 8% 1% -5% -4% -7% -11% -15% -18% -22%

    Capital Planning - Student Enrollment Trends

    SPS 6-8 School Projections & Capacity for Denny Middle School Service Area (2017-2026)

    Enrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 201* Right-sized Capacity: Capacity in the main buildings excluding portables

    6-8 Schools (Includes 6-8 portion of K-8 School)

    Every Student. Every Classroom. Every Day. 18

    K-5 Analysis

    SPS K-5 School Projections & Capacity for Denny Middle School Service Area (2017-2026)

    K-5 Schools (Includes K-5 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trend

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262026-27

    District Totals

    K-5 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    Denny Service AreaCascadiaBagley

    K-5 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    K-5 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    K-5 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Denny MS Service AreaE. C. Hughes

    K-5 Student Projections25252501254425432585265125532547254125352529

    K-5 Right-sized Capacity 26002600223622362236223622362236223622362236

    Surplus/(Shortage)7599(308)(307)(349)(415)(317)(311)(305)(299)(293)

    % Surplus/(Shortage)3%4%-14%-14%-16%-19%-14%-14%-14%-13%-13%

    Denny MS Service Area Excluding Boren STEM

    K-5 Student Projections21712127220122232265233122232217221122052199

    K-5 Right-sized Capacity 19061906190619061906190619061906190619061906

    Surplus/(Shortage)(265)(221)(295)(317)(359)(425)(317)(311)(305)(299)(293)

    % Surplus/(Shortage)-14%-12%-15%-17%-19%-22%-17%-16%-16%-16%-15%

    Denny MS Service Area

    K-5 Student Projections25252501254425432585265125532547254125352529

    K-5 Operational Capacity 27082708270827082708270827082708270827082708

    Surplus/(Shortage)18320716416512357155161167173179

    % Surplus/(Shortage)7%8%6%6%5%2%6%6%6%6%7%

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    &12DRAFT

    capacity

    Eagle Staff SAK-3 17:1 for high poverty & 20:1 for othersBEX V / BEX/BTA IV(EC Hughes)Operational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Arbor Heights506594

    Concord320360

    Highland Park320360

    Roxhill 2400300

    Sanislo200300

    West Seattle320420

    Boren K-5330374

    22362708

    TOTAL2708

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

    6-8 Analysis

    SPS 6-8 School Projections & Capacity for Denny Middle School Service Area (2017-2026)

    6-8 Schools (Includes 6-8 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trends

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262026-27

    District Totals

    6-8 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    6-8 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Denny Service AreaArbor HeightsHughes

    6-8 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    McClure Service AreaCascadiaBagley

    6-8 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    6-8 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    6-8 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    6-8 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    6-8 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Denny MS Service Area

    6-8 Student Projections943996109911801253124312791323136714111454

    6-8 Right-sized Capacity 11911191119111911191119111911191119111911191

    Surplus/(Shortage)2481959211(62)(52)(88)(132)(176)(220)(263)

    % Surplus/(Shortage)21%16%8%1%-5%-4%-7%-11%-15%-18%-22%

    McClure MS Service Area

    6-8 Student Projections

    6-8 Operational Capacity

    Surplus/(Shortage)000000

    % Surplus/(Shortage)ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity in the main buildings excluding portables

    &12DRAFT

    capacity

    AkiRS CapacityBEX VOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Denny974

    Boren217

    TOTAL1191

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

  • Eckstein MS Service Area

    BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Elementary/K-8 SchoolsBryant 0 portablesDecatur 0 portablesGreen Lake 2 portablesLaurelhurst 4 portablesSand Point 7 portablesView Ridge 7 portablesWedgewood 7 portablesThornton Creek 0 portables

    Middle SchoolEckstein 1 portable

    Every Student. Every Classroom. Every Day. 19

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Eckstein MS Service Area

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27

    Eckstein MS Service AreaThornton

    CreekDecatur

    K-5 Student Projections 3152 3370 3347 3257 3211 3157 3267 3266 3265 3264 3262K-5 Right-sized Capacity 2960 3285 2882 2882 2882 2882 2882 2882 2882 2882 2882

    Surplus/(Shortage) (192) (85) (465) (375) (329) (275) (385) (384) (383) (382) (380)% Surplus/(Shortage) -6% -3% -16% -13% -11% -10% -13% -13% -13% -13% -13%

    SPS K-5 School Projections & Capacity for Eckstein Middle School Service Area (2017-2026)

    Capital Planning - Student Enrollment TrendEnrollment Planning - Student Enrollment/ProjectionsK-5 Schools (Includes K-5 portion of K-8 School)

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27

    Eckstein MS Service Area6-8 Student Projections 980 967 1014 1032 1055 1050 1100 1125 1150 1176 1201

    6-8 Right-sized Capacity 925 925 925 925 925 925 925 925 925 925 925Surplus/(Shortage) (55) (42) (89) (107) (130) (125) (175) (200) (225) (251) (276)

    % Surplus/(Shortage) -6% -5% -10% -12% -14% -14% -19% -22% -24% -27% -30%

    Capital Planning - Student Enrollment Trends

    SPS 6-8 School Projections & Capacity for Eckstein Middle School Service Area (2017-2026)

    Enrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 201* Right-sized Capacity: Capacity in the main buildings excluding portables

    6-8 Schools (Includes 6-8 portion of K-8 School)

    Every Student. Every Classroom. Every Day. 20

    K-5 Analysis

    SPS K-5 School Projections & Capacity for Eckstein Middle School Service Area (2017-2026)

    K-5 Schools (Includes K-5 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trend

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262026-27

    District Totals

    K-5 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    Eckstein Service AreaCascadiaBagley

    K-5 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    K-5 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    K-5 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Eckstein MS Service AreaThornton CreekDecatur

    K-5 Student Projections31523370334732573211315732673266326532643262

    K-5 Right-sized Capacity 29603285288228822882288228822882288228822882

    Surplus/(Shortage)(192)(85)(465)(375)(329)(275)(385)(384)(383)(382)(380)

    % Surplus/(Shortage)-6%-3%-16%-13%-11%-10%-13%-13%-13%-13%-13%

    Eckstein MS Service Area Excluding Decatur & Thornton Creek

    K-5 Student Projections26932607251624002318226324092408240724062404

    K-5 Right-sized Capacity20242024202420242024202420242024202420242024

    Surplus/(Shortage)(669)(583)(492)(376)(294)(239)(385)(384)(383)(382)(380)

    % Surplus/(Shortage)-33%-29%-24%-19%-15%-12%-19%-19%-19%-19%-19%

    Eckstein MS Service Area

    K-5 Student Projections

    K-5 Operational Capacity

    Surplus/(Shortage)000000

    % Surplus/(Shortage)ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    * Assume Capacity for a renovated Laurelhurst building with addition is 650

    &12DRAFT

    capacity

    Eagle Staff SAK-3 17:1 for high poverty & 20:1 for othersBEX VOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Bryant462528

    Green Lake330374

    Laurelhurst286364374

    Sand Point220308

    View Ridge396506

    Wedgwood330418

    20242508

    Decatur286286

    Thornton Creek572660

    2882

    TOTAL3246946

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

    6-8 Analysis

    SPS 6-8 School Projections & Capacity for Eckstein Middle School Service Area (2017-2026)

    6-8 Schools (Includes 6-8 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trends

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262026-27

    District Totals

    6-8 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    6-8 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Eckstein Service AreaArbor HeightsHughes

    6-8 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    McClure Service AreaCascadiaBagley

    6-8 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    6-8 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    6-8 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    6-8 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    6-8 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Eckstein MS Service Area

    6-8 Student Projections980967101410321055105011001125115011761201

    6-8 Right-sized Capacity 925925925925925925925925925925925

    Surplus/(Shortage)(55)(42)(89)(107)(130)(125)(175)(200)(225)(251)(276)

    % Surplus/(Shortage)-6%-5%-10%-12%-14%-14%-19%-22%-24%-27%-30%

    McClure MS Service Area

    6-8 Student Projections

    6-8 Operational Capacity

    Surplus/(Shortage)000000

    % Surplus/(Shortage)ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity in the main buildings excluding portables

    &12DRAFT

    capacity

    RS CapacityBEX VOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Ecktein9251075

    TOTAL925

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Hamilton MS Service AreaElementary/K-8 SchoolsB. F. Day 0 portablesWest Woodland* 7 portablesJohn Stanford Intl 0 portablesMcDonald Intl 4 portables

    Middle SchoolHamilton 0 portables

    *10 Classroom addition to open 2022-23

    Every Student. Every Classroom. Every Day. 21

  • BEX V BOARD WORK SESSION BEX V CAPITAL LEVY PROCESS/PREPARATIONS

    Hamilton MS Service Area

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27

    Hamilton MS Service AreaWest Woodland

    K-5 Student Projections 2477 1764 1783 1772 1764 1769 1768 1769 1769 1770 1771K-5 Right-sized Capacity 2400 1700 1540 1540 1540 1540 1760 1760 1760 1760 1760

    Surplus/(Shortage) (77) (64) (243) (232) (224) (229) (8) (9) (9) (10) (11)% Surplus/(Shortage) -3% -4% -16% -15% -15% -15% 0% 0% -1% -1% -1%

    SPS K-5 School Projections & Capacity for Hamilton Middle School Service Area (2017-2026)

    Capital Planning - Student Enrollment TrendEnrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    * Assume Capacity for West Woodland addition is 220

    K-5 Schools (Includes K-5 portion of K-8 School)

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2025-26

    Hamilton MS Service Area6-8 Student Projections 1203 986 1004 1001 1018 990 1008 1004 999 995 990

    6-8 Right-sized Capacity 985 985 985 985 985 985 985 985 985 985 985Surplus/(Shortage) (218) (1) (19) (16) (33) (5) (23) (19) (14) (10) (5)

    % Surplus/(Shortage) -22% 0% -2% -2% -3% -1% -2% -2% -1% -1% -1%

    Capital Planning - Student Enrollment Trends

    SPS 6-8 School Projections & Capacity for Hamilton Middle School Service Area (2017-2026)

    Enrollment Planning - Student Enrollment/Projections

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 201* Right-sized Capacity: Capacity in the main buildings excluding portables

    6-8 Schools (Includes 6-8 portion of K-8 School)

    Every Student. Every Classroom. Every Day. 22

    K-5 Analysis

    SPS K-5 School Projections & Capacity for Hamilton Middle School Service Area (2017-2026)

    K-5 Schools (Includes K-5 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trend

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262026-27

    District Totals

    K-5 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    Hamilton Service AreaCascadiaBagley

    K-5 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    K-5 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    K-5 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Hamilton MS Service AreaWest Woodland

    K-5 Student Projections24771764178317721764176917681769176917701771

    K-5 Right-sized Capacity 24001700154015401540154017601760176017601760

    Surplus/(Shortage)(77)(64)(243)(232)(224)(229)(8)(9)(9)(10)(11)

    % Surplus/(Shortage)-3%-4%-16%-15%-15%-15%-0%-0%-1%-1%-1%

    Hamilton MS Service Area Excluding J. Stanford & McDonaldWest Woodland (10-room Addition)

    K-5 Student Projections835848841858850850976977977978979

    K-5 Right-sized Capacity 748748748748968968968968968968968

    Surplus/(Shortage)(87)(100)(93)(110)118118(8)(9)(9)(10)(11)

    % Surplus/(Shortage)-12%-13%-12%-15%12%12%-1%-1%-1%-1%-1%

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity with allocated PCP spaces in the main buildings

    * Assume K-3 Class Size 17:1 for high poverty schools; 20:1 for non high poverty schools

    * Assume Capacity for West Woodland addition is 220

    &12DRAFT

    capacity

    Eagle Staff SARS Cap (K-3 17:1 for high poverty & 20:1 for others)BEX V/Legistative FundOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    BF Day352

    John Stanford418

    McDonald374

    West Woodland396220

    15401540

    TOTAL15401760

    BF Day & West Woodland748968

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections2814293921752216222822122212223022482263

    Capacity3043304326412641264126412641264126412641

    Surplus/(Shortage)229104466425413429429411393378

    % Surplus/(Shortage)8%3%18%16%16%16%16%16%15%14%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    K-5 Student Projections1393139314721491152915781578158415911597

    Capacity1432143219181918191819181918191819181918

    Surplus/(Shortage)3939446427389340340334327321

    % Surplus/(Shortage)3%3%23%22%20%18%18%17%17%17%

    Madison Service AreaGenesee Hill

    K-5 Student Projections3047304830332985294528812881289329042916

    Capacity2820282028202820282028202820282028202820

    Surplus/(Shortage)(227)(228)(213)(165)(125)(61)(61)(73)(84)(96)

    % Surplus/(Shortage)-8%-8%-8%-6%-4%-2%-2%-3%-3%-3%

    McClure Service Area (All Schools)Queen Anne & Magnolia

    K-5 Student Projections2429248324912512258126162852287528982918

    K-5 Capacity2367228922892289286428642541254125412541

    Surplus/(Shortage)(62)(194)(202)(223)283248(311)(334)(357)(377)

    % Surplus/(Shortage)-3%-8%-9%-10%10%9%-12%-13%-14%-15%

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)(114)(111)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%-8%-8%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Magnolia Area - Blaine, Lawton, & Magnolia)Magnolia

    K-5 Student ProjectionsERROR:#REF!100699199810351073ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367932932932143214322541254125412541

    Surplus/(Shortage)ERROR:#REF!(74)(59)(66)397359ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-8%-6%-7%28%25%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne & Coe Addition

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357158215822541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)3639ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%2%2%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    McClure Service Area (Queen Anne Area - Coe, Hay, & QA)Queen Anne, Coe & Hay Additions

    K-5 Student ProjectionsERROR:#REF!14771500151415461543ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    K-5 Capacity2367135713571357173217322541254125412541

    Surplus/(Shortage)ERROR:#REF!(120)(143)(157)186189ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!-9%-11%-12%11%11%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Mercer Service Area

    K-5 Student Projections2932288129082874288328592859287028822893

    Capacity3026302628622862286228622862286228622862

    Surplus/(Shortage)94145(46)(12)(21)33(8)(20)(31)

    % Surplus/(Shortage)3%5%-2%-0%-1%0%0%-0%-1%-1%

    Meany Service Area

    K-5 Student Projections2087210721182148215121912191220222132224

    Capacity2268226819341934193419341934193419341934

    Surplus/(Shortage)181161(184)(214)(217)(257)(257)(268)(279)(290)

    % Surplus/(Shortage)8%7%-10%-11%-11%-13%-13%-14%-14%-15%

    Washington Service Area

    K-5 Student Projections1219124711801145113510981098110311091115

    Capacity1305130511881188118811881188118811881188

    Surplus/(Shortage)8658843539090857973

    % Surplus/(Shortage)7%4%1%4%4%8%8%7%7%6%

    Whitman Service AreaL. HeightsWebster

    K-5 Student Projections2411242024752468251325162516253025432556

    Capacity2624262424822782278227822782278227822782

    Surplus/(Shortage)2132047314269266266252239226

    % Surplus/(Shortage)8%8%0%11%10%10%10%9%9%8%

    6-8 Analysis

    SPS 6-8 School Projections & Capacity for Hamilton Middle School Service Area (2017-2026)

    6-8 Schools (Includes 6-8 portion of K-8 School)Enrollment Planning - Student Enrollment/ProjectionsCapital Planning - Student Enrollment Trends

    2016-172017-182018-192019-202020-212021-222022-232023-242024-252025-262025-26

    District Totals

    6-8 Student ProjectionsERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    CapacityERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    % Surplus/(Shortage)ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

    Aki Kurose Service AreaWing Luke

    6-8 Student Projections22242253228223492379

    Capacity27312559273127312704

    Surplus/(Shortage)507306449382325

    % Surplus/(Shortage)19%12%16%14%12%

    Hamilton Service AreaArbor HeightsHughes

    6-8 Student Projections22572289229222312221

    Capacity25792579264926492649

    Surplus/(Shortage)322290357418428

    % Surplus/(Shortage)12%11%13%16%16%

    McClure Service AreaCascadiaBagley

    6-8 Student Projections15612133210020932092

    Capacity16982161216121612311

    Surplus/(Shortage)137286168219

    % Surplus/(Shortage)8%1%3%3%9%

    Hamilton Service AreaThornton CreekDecatur APP

    6-8 Student Projections32343445337732653195

    Capacity34893265326532653265

    Surplus/(Shortage)255(180)(112)070

    % Surplus/(Shortage)7%-6%-3%0%2%

    Hamilton Service Area

    6-8 Student Projections29392175221622282212

    Capacity30432641264126412641

    Surplus/(Shortage)104466425413429

    % Surplus/(Shortage)3%18%16%16%16%

    Cedar Park

    Jane Addams Service AreaHazel WolfOly. Hills

    6-8 Student Projections13931472149115291578

    Capacity14321918191819181918

    Surplus/(Shortage)39446427389340

    % Surplus/(Shortage)3%23%22%20%18%

    Madison Service AreaGenesee Hill

    6-8 Student Projections30483033298529452881

    Capacity28202820282028202820

    Surplus/(Shortage)(228)(213)(165)(125)(61)

    % Surplus/(Shortage)-8%-8%-6%-4%-2%

    Hamilton MS Service Area

    6-8 Student Projections120398610041001101899010081004999995990

    6-8 Right-sized Capacity 985985985985985985985985985985985

    Surplus/(Shortage)(218)(1)(19)(16)(33)(5)(23)(19)(14)(10)(5)

    % Surplus/(Shortage)-22%-0%-2%-2%-3%-1%-2%-2%-1%-1%-1%

    McClure MS Service Area

    6-8 Student Projections

    6-8 Operational Capacity

    Surplus/(Shortage)000000

    % Surplus/(Shortage)ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!

    Source: DRAFT 5 Year Projections w/October 2017 Actuals Version 2.0 by Enrollment Planning Dept., Nov. 2017

    * Right-sized Capacity: Capacity in the main buildings excluding portables

    &12DRAFT

    capacity

    RS CapacityBEX VOperational Cap Incl Computer lab, Childcare & Portables2017-182018-192019-202020-212021-22

    Hamilton985

    TOTAL985

    QAMag K-5 Analysis (032017Data)

    Service Area: K-5 Schools (Includes K-5 portion of K-8 Schools)Student Enrollment/ ActualsEnrollment Planning - Student Enrollment ProjectionsFacilities Planning - Student Enrollment Projections

    2019-20 Right sized capacity 2015-162016-172017-182018-192019-202020-212021-222022-232023-242024-25

    District Totals

    K-5 Student Projections27,57327,79427,97227,89027,90327,83828,09828,28628,47528,657

    Capacity29,65029,30428,69829,24029,81529,93829,61529,61529,61529,615

    Surplus/(Shortage)20771510726135019122,100151713291140958

    % Surplus/(Shortage)7%5%3%5%6%7%5%4%4%3%

    Aki Kurose Service AreaWing Luke

    K-5 Student Projections2246222422532282234923792403242724512476

    Capacity25592731273125592731273127042704270427042704

    Surplus/(Shortage)485507306449382325301277253228

    % Surplus/(Shortage)18%19%12%16%14%12%11%10%9%8%

    Denny Service AreaArbor HeightsHughes

    K-5 Student Projections2238225722892292223122212221225222842316

    Capacity25792847257925792649264926492649264926492649

    Surplus/(Shortage)609322290357418428428397365333

    % Surplus/(Shortage)21%12%11%13%16%16%16%15%14%13%

    Eagle Staff Service AreaCascadiaBagley

    K-5 Student Projections1536156121332100209320922092210921262140

    Capacity1698169821612161216123112311231123112311

    Surplus/(Shortage)162137286168219219202185171

    % Surplus/(Shortage)10%8%1%3%3%9%9%9%8%7%

    Eckstein Service AreaThornton CreekDecatur APP

    K-5 Student Projections3221323434453377326531953195321132273243

    Capacity29953489348932653265326532653265326532653265

    Surplus/(Shortage)268255(180)(112)07070543822

    % Surplus/(Shortage)8%7%-6%-3%0%2%2%2%1%1%

    Hamilton Service Area

    K-5 Student Projections28142939217522162