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