SUPERINTENDENT S RECOMMENDED FISCAL 2019 OPERATING BUDGET. Frederick County Public Schools

SUPERINTENDENT S RECOMMENDED FISCAL 2019 OPERATING BUDGET Frederick County Public Schools

Frederick County Public Schools Fiscal 2019 Superintendent s Recommended Budget Theresa R. Alban, Ph.D., Superintendent of Schools Board of Education Brad W. Young, President April Fleming Miller, Vice President Liz Barrett Michael Bunitsky Colleen Cusimano Ken Kerr Joy Schaefer Will Anderson (Student Member) An electronic copy of this document is online: www.fcps.org/budget Frederick County Public Schools Fiscal Services Division 191 S. East Street Frederick, Maryland 21701 January 4, 2018

Budget-at-a-Glance...1 FCPS Overview...3 Organizational Chart...4 Financial Information Estimated Revenues...5 Expenditures...6 Expenditures by Category...7 Changes in Expenditures...10 New Requests...13 Other Information Enrollment...15 Budgeted Positions...19 Budget Process and Schedule...20 Table of Contents

Budget-at-a-Glance Operating Budget Highlights The Superintendent s recommended fiscal year 2019 (FY2019) operating budget totals $604,467,837, reflecting an increase of $25,952,306 or 4.5% over the FY2018 operating budget. The Superintendent s recommended budget is a base budget including essential costs such as inflationary increases, mandatory increases and negotiated items. In addition to this recommended budget, the Superintendent has worked with senior leaders to create a new request list should additional funding be available. The new request list totaling $3,438,564 begins on page 13. The recommended budget was created with the intent to align with the Board of Education s strategic plan, outlined on page 3. The Superintendent s recommended budget includes expenditures needed to continue providing quality educational services to the children of Frederick County for FY2019, reflecting the feedback obtained by engaging public education stakeholders from all sectors. The recommended budget has $18.3 million more in expenditures than revenues. Should one-time funding be available from the County, the Superintendent hopes consideration will be given to a one-time transfer to assist FCPS in the replacement of access and distribution infrastructure required to operate the FCPS computer and phone network. To begin the replacement of outdated equipment requires $1.8 million. Over the next several months, the Superintendent will continue to work with the Board of Education to balance the budget as revenues are more firmly established and expenditure requests are vetted. Revenue Highlights The county allocation, excluding in-kind services, of $265.2 million represents the Maintenance of Effort (MOE) level of funding required under state law. The MOE funding increased by $4.9 million from FY2018 due to the increase in student enrollment. The state revenue estimate is $6.5 million more than the FY2018 state revenue. This estimated increase is the result of increases in general student enrollment, as well as increases in all identified enrollment sub-categories. Changes to other sources of funding are due to the decrease in fund balance available in FY2019. Expenditure Highlights Reversals and Adjustments: The $1.6 million in reversals and adjustments are the one-time funding amounts for the PeopleSoft Financial upgrade, costs associated with new positions in FY2018 and phase one decentralization of the English Learners program. Enrollment: In FY2019, enrollments are projected to increase once again, requiring a significant increase in expenditures related to enrollment. At our traditional schools, staffing increases are based on current staffing formulas. At our charter schools, there is an anticipated increase in their per pupil allocation due to increase in their corresponding enrollment. FCPS has also included an increase in custodial staff for opening the new Butterfly Ridge Elementary and additional operational needs throughout the system. These changes equate to an increase of 106.6 full time equivalent positions and two buses at a cost of $6.8 million. Continuation of Programs and Services (including mandated items): The $2.8 million increase in this area includes funding needed for health and dental insurance increases due to inflation and new retirees; recognition of increase in charter school per pupil allocation from FY2018; increase in workers compensation premiums; increase in cost of epi-pens; increase in tuition reimbursement for staff members; the addition of an Information Security Analyst; increases to contracted services for several departments; and other miscellaneous increases. These increases are mitigated by savings due to employee turnover. Complete details of the adjustments in this category are on pages 11 and 12. Salary Resource Pool: In FY2017, the Board and the Frederick County Teacher s Association (FCTA) agreed on a new target teacher pay scale. The transition to this new pay scale was to be implemented in four fiscal years beginning in FY2017. The recommended salary resource pool of $17.9 million is the salary and fringe cost for the third year of the transition as well as the associated costs for the other bargaining units. The salary resource pool is subject to negotiations and funding availability. New Requests: There are $3.4 million in new requests for FY2019. The largest increases are textbooks, a Learning Management System, contracted services in our maintenance departments, and other requests. A full list of the new requests begins on page 13. Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 1

Budget-at-a-Glance Budget-at-a-Glance Enrollment Trends Different enrollment figures are used for different portions of the budget. Adjusted actual September 30 enrollments are used for revenue calculations for both state and local (county) funding. Adjusted enrollment was 40,750.00 students for the FY2019 calculations, 759.25 more than the 39,990.75 adjusted enrollment for FY2018. Specific sub-categories of enrollment are also used for portions of the state funding formula. These sub-category enrollments are based on adjusted actual enrollments as of October 31 each year. Students receiving free and reduced-priced meals, students identified as English Learners (EL), special education students and special education students receiving transportation services increased by 9, 376, 175 and 46 students respectively from October 31, 2016 to October 31, 2017. Projected enrollments are used for planning and budgeting for staffing in the upcoming fiscal year. The FY2018 projected general enrollment was 41,876 and projected general enrollment for FY2019 is 42,922, an increase of 1,046 students. Projected EL students for FY2019 are 2,900, an increase of 200 students over the FY2018 projections. These projected enrollment figures are used to calculate the positions as noted in the enrollment portion of expenditure highlights. Factors Influencing the Budget Student enrollment Staffing ratios for elementary, middle and high schools Formula-based allocations for schools, including materials of instruction Prekindergarten enrollment with no state or county funding Federal and state mandates Charter school allocations Transitioning and restructuring salary costs related to new pay scales that result from contract negotiations Increase in complexity and severity of special education services Continued increase in English Learners students Post-employment benefits funding Continued demand for building maintenance projects Changing technology, the desire to equitably distribute technology and meeting the infrastructure needs created by the new technology Pension and other benefit-related costs Continued increases in programs and contracted services Uncertain state revenue allocations Utility costs Page 2 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

FCPS Overview The Frederick County Public Schools system (FCPS) is among the nation s highest performing school districts. Indeed, FCPS is a leader in a state that consistently sets the pace for academic achievement nationwide. For example, FCPS students SAT and Advanced Placement results continue to outperform Maryland and national averages. The FCPS instructional program has served students well. It promotes developing the whole child, inspiring creative thinking, innovation, perseverance and lifelong learning. FCPS graduates go on to top colleges and universities and are known for their achievements in many fields. To ensure that FCPS retains its high level of achievement during this period of change and into the future, the BOE has adopted a long-term strategic plan. FCPS Long-term Strategic Plan These five aspirational goals and correlating priorities reflect the core vision for our schools and students. 1. Student achievement FCPS will equip each and every student to be an empowered learner and an engaged citizen to achieve a positive impact in the local and global community. FCPS will provide each and every student high quality instruction that fosters inquiry, creative thinking, complex problem solving, and collaboration. FCPS will raise achievement for all students and eliminate achievement gaps. 2. Effective and engaged staff FCPS will hire, support, and retain staff who champion individual, professional, and student excellence. FCPS will implement strategies to ensure a high quality and diverse workforce. FCPS will support all staff by providing ongoing opportunities to grow as professionals throughout their career. 3. Resource allocation FCPS will pursue and utilize all resources strategically and responsibly to achieve identified outcomes and inspire public confidence. FCPS will provide equitable distribution of all resources based on the varied needs of students and schools. FCPS will promote clear communication and transparency in allocation of resources. 4. Family and Community Involvement FCPS will nurture relationships with families and the entire community, sharing responsibility for student success and demonstrating pride in all aspects of our school system. FCPS will encourage and sustain collaborations with families and the entire community to support student success. FCPS will equip staff with the knowledge and tools necessary to be positive ambassadors who build support for our goals and initiatives. 5. Health and Safety FCPS will promote a culture fostering wellness and civility for students and staff. FCPS will promote and maintain a safe and respectful environment. FCPS will foster personal well-being and health among students and staff through increased awareness and engagement on these topics. FCPS Overview Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 3

DIVISION OF ACADEMICS, COMMUNICATIONS, TECHNOLOGY & STUDENT ACHIEVEMENT (ACTS) Mike Markoe, Ed.D. Deputy Superintendent ssss ACCELERATING ACHIEVEMENT & EQUITY DEPARTMENT (AAE) SCHOOL ADMINISTRATION & LEADERSHIP DEPARTMENT (SAL) Keith Harris, Ed.D. Executive Director Tracey Lucas Executive Director Organizational Chart BOARD OF EDUCATION OF FREDERICK COUNTY, MARYLAND Brad W. Young, President Colleen Cusimano April Fleming Miller, Vice President Ken Kerr Theresa Alban, Ph.D., Secretary Joy Schaefer Liz Barrett Will Anderson, Student Member Michael Bunitsky SUPERINTENDENT S CABINET Theresa Alban, Ph.D., Superintendent of Schools DIVISION OF FISCAL SERVICES DIVISION OF LEGAL SERVICES DIVISION OF OPERATIONS Leslie Pellegrino, CPA Chief Financial Officer Jamie Cannon, Esq. Chief of Staff & Legal Counsel Paul Lebo Chief Operating Officer CURRICULUM, INSTRUCTION & INNOVATION DEPARTMENT (CII) HUMAN RESOURCES DEPARTMENT (HR) Kevin Cuppett, Ed.D. Executive Director Paula Lawton Executive Director Page 4 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

FY2019 Estimated Operating Revenues In this recommended budget 94.75% of the school system s revenues are from the State of Maryland and Frederick County governments. The county allocation of $276.6 million represents Maintenance of Effort level funding, as required by state law, and in-kind services. In-kind services include school resource officers, school health room staff, developmental center services, school crossing guards and other services that the county government provides. The estimated Maryland State Aid of $278.8 million is $6.5 million more than FY2018. Estimated state funding Financial Information includes formula increases for foundation funding, as well as increases in sub-category enrollments such as students eligible for Free and Reduced Meals (FARM) and English Learner (EL) students. Other sources of revenue include federal funding, sports participation fees, interest, building-use fees, out-ofcounty student tuition, procurement rebates, and the use of fund balance. Other revenues are projected to decrease by $3.1 million. Revenues How the budget is funded Other 5% State 48% percentages rounded County 47% Estimated Revenues Changes in Funding Fiscal 2018 Approved Superintendent s Recommended Fiscal 2019 Budget Dollar Change Percent Change County 272.3 276.6 4.3 2% State 272.3 278.8 6.5 2% Other 33.9 30.8-3.1-9% Total 578.5 586.2 7.7 1.3% Dollars in millions (rounded) Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 5

Financial Information FY2019 Estimated Operating Expenditures The FY2019 Superintendent s Recommended Budget totals $604,467,837, an increase of $25.9 million or 4.5% compared to the FY2018 budget. The expenditure increase is attributable to staffing costs associated with increased student enrollment, as well as increased employee benefit costs. In addition, $17.9 million represents the transitioning and restructuring of the pay scales. These increases are partially offset by salary savings due to staff turnover. How the Budget Is Spent The majority of the operating budget, 87.4%, funds employee salaries and benefits. Total compensation and benefits account for over $528.2 million. Included in the benefits for employees is $1.0 million contribution to the Other Post-Employee Benefits (OPEB) trust fund, which sets aside funds for future payments of retirement benefits. The remaining 12.6%, or $76.2 million, of operating budget is allocated to non-compensation costs, including: Utilities Transportation services, including bus purchases, repairs and fuel Instructional supplies and materials for schools Maintenance costs for buildings, contracted services, supplies and equipment Technology services and computers Tuition for special education students attending nonpublic schools Operating Fund Expenditures FY2017 through FY2019 600 Expenditures Millions of Dollars 500 400 300 200 100 0 FY17 FY18 FY19 Approved Approved Recommended FY 2017 Approved FY 2018 Approved FY 2019 Superintendent Recommended Non-Personnel Expenditures 74.8 76.0 76.2 Benefits 157.2 159.2 168.6 Salaries 323.8 343.3 359.6 Total 555.8 578.5 604.4 Dollars in millions (rounded) Page 6 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Financial Information The Maryland State Department of Education has standardized the various categories of expenditures for the 24 school systems in Maryland. The 15 expenditure categories found in the FCPS operating budget are: Administration activities associated with the general regulation, direction and control of the school system. Administrative divisions affect the school system as a whole and are not confined to a single school building. Mid-Level Management administration and supervision of district-wide and school-level instructional programs and activities. Instructional Salaries regular and supplemental pay for staff whose responsibilities include interaction with students in the delivery of instructional programs and related student instructional support services. Instructional Supplies supplies and materials used in support of instruction. Instructional Other all other non-salary expenditures for instruction not classified as supplies and materials. Special Education activities designed for students who, through appropriate assessment, have been determined to have temporary or long-term special education needs. Only direct special education-related expenditures are charged to this category. Pupil Personnel activities designed to improve student attendance at school and prevent or solve student problems in the home, school, and community. Salaries for pupil personnel workers, social workers, and others are included in this category. Health Services activities associated with student physical and mental health that are not instructional in nature. Transportation activities directed at providing transportation for students between home, school, and school activities. This category includes regular route, homeless, athletic and special education transportation. Operations activities related to the upkeep of the physical plant to ensure that buildings are open for use, comfortable, and safe for students, staff, and the community. Maintenance activities concerned with keeping the grounds, buildings and fixed equipment in their original condition of completeness or efficiency through repair, scheduled and preventive maintenance, or replacement of property. Fixed Charges general recurrent expenditures that are not readily allocable to other expenditure categories. This category includes the fringe benefits related to employees, liability insurance and debt-related expenses. Food Service activities concerned with providing food to students and staff. FCPS reports most of the Food and Nutrition Services activities as a separate special revenue fund; the activity in the operating budget is related to a restricted grant. Community Services activities provided by FCPS for the community other than for public school activities. This category is offset by revenues from the community organizations using the facilities. Capital Outlay activities concerned with the cost of directing and managing the acquisition, construction, and renovations of land, buildings, and fixed equipment. The next chart illustrates the percent of each expenditure category in the Superintendent s Recommended Budget. Expenditures by Category Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 7

Financial Information Expenditures by Category Frederick County Public Schools FY2019 Recommended Operating Budget Combined Unrestricted and Restricted Expenditures $604,467,837 Page 8 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Financial Information Categories Fiscal 2018 Approved Fiscal 2019 Superintendent Recommended Dollar Change Percent Change 01 Administration $12,052,413 $11,267,806 ($784,607) -6.5% 02 Mid-Level Administration 35,081,807 35,994,408 912,601 2.6% 03 Instructional Salaries 209,900,143 220,934,111 11,033,968 5.3% 04 Instructional Text & Supplies 9,934,564 10,605,767 671,203 6.8% 05 Other Instructional Costs 2,567,195 2,563,354 (3,841) -0.1% 06 Special Education 62,374,481 64,179,460 1,804,979 2.9% 07 Student Personnel Services 3,514,965 3,598,665 83,700 2.4% 08 Health Services 7,296,270 7,450,388 154,118 2.1% 09 Student Transportation 21,709,227 22,945,032 1,235,805 5.7% 10 Operation of Plant 37,576,745 38,630,751 1,054,006 2.8% 11 Maintenance of Plant 12,699,684 12,780,204 80,520 0.6% 12 Fixed Charges 160,602,059 170,009,327 9,407,268 5.9% 13 Food Service 60,000 95,000 35,000 58.3% 14 Community Services 1,111,841 1,123,230 11,389 1.0% 15 Capital Outlay 2,034,137 2,290,334 256,197 12.6% Total $578,515,531 $604,467,837 $25,952,306 4.5% Expenditures by Category Expense Types Fiscal 2018 Approved Fiscal 2019 Superintendent Recommended Dollar Change Percent Change Salaries and Wages $343,357,839 $359,572,099 $16,214,260 4.7% Contracted Services 25,009,734 25,108,211 98,477 0.4% Supplies and Materials 18,202,956 19,248,945 1,045,989 5.7% Other Charges 186,512,038 194,948,372 8,436,334 4.5% Equipment 3,976,619 4,256,619 280,000 7.0% Transfer 1,456,345 1,333,591 (122,754) -8.4% Total $578,515,531 $604,467,837 $25,952,306 4.5% Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 9

Financial Information Changes in Expenditures The information below provides a summary of the changes in expenditures by type: reversals and adjustments; continuation of programs and services; enrollment; mandated items; salary and staffing resource pool; and new requests. The amounts listed for staffing changes include salary and benefit costs. FTE = Full Time Equivalent Description: Reversals & Adjustments FTE Position FY 2019 Recommended Changes PeopleSoft Financial Upgrade $(1,300,000) Reversal of One-Time Costs Associated with new FY2018 positions (279,300) Decentralization of English Learner, Phase I (52,841) Subtotal Reversals & Adjustments - $(1,632,141) Changes in Expenditures Description: Enrollment FTE Position FY 2019 Recommended Changes Enrollment Growth Projection (Elementary Teachers) (1.70) $(106,408) Enrollment Growth Projection (Middle Teachers) 32.20 2,055,068 Enrollment Growth Projection (High Teachers) 13.30 848,833 Enrollment Growth Projection (School Administration & Support) 12.80 658,890 Enrollment Growth Projection (Special Education Teachers) 24.00 1,531,728 Enrollment Growth Projection (Special Education - Pre-Kindergarten) 3.50 151,340 Enrollment Growth Projection (Special Education - Learning for Life) 6.00 267,672 Enrollment Growth Projection (English Learner Program) 5.00 319,110 Enrollment Growth Projection (School-Based Foundation) 105,475 Transportation Manager - Special Needs 1.00 105,000 New Buses - Special Needs 210,000 Custodial Staff Increase 5.00 223,705 New Custodial Staff - Butterfly Ridge Elementary 5.50 247,935 Charter School Allocation - Increase in Enrollment 219,671 Subtotal Enrollment 106.60 $6,838,019 Page 10 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Financial Information Changes in Expenditures (continued) Description: Continuation of Programs & Services (Including Mandated Items) FTE Position FY 2019 Recommended Changes Salary Savings $(5,000,000) Health & Dental Insurance (Subject to Negotiations) - Assumes 5% increase 3,623,864 Health & Dental Insurance (New Retirees) 617,250 Tuition Reimbursement 469,382 Charter School Adjustment to Per Pupil Allocation 400,000 Workers Compensation Insurance 340,000 LYNX Program - Replace One-Time Restricted Revenue 250,000 Butterfly Ridge ES - New School Materials of Instruction Allocation 250,000 Transitioning Non-Benefitted Employees to Benefitted 20.00 209,919 Maintenance & Operations - Contracted Services & Supplies 200,000 Leave Buy-Back 200,000 Epi-pen Current Stock Which Was Previously Provided at No Cost 116,381 Information Security Analyst 1.00 100,251 Property & Liability Insurance 100,000 Training & Materials for Dyslexia/Dysgraphia 100,000 Changes in Expenditures Construction Management & Planning - Contracted Services 100,000 Security Equipment, Supplies & Contracted Services 87,000 Use of Facilities Position (Offset by Misc. Revenue) 1.00 83,500 Decentralization of English Learner, Phase II 78,223 Intervention Specialist for Dyslexia 1.00 70,211 School Bus Inflationary Price Increase 70,000 Reallocation of Project Manager Position 1.00 53,887 Lead Testing of Water Fixtures 50,000 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 11

Financial Information Changes in Expenditures (continued) Description: Continuation of Programs & Services (Including Mandated Items) FTE Position FY 2019 Recommended Changes Certificated & Support Staff Recruiting Costs 50,000 Learning for Life Program & Pre-Kindergarten Start-Up Costs (3 Schools) 45,000 MMFA (Breakfast in the Classroom) at Butterfly Ridge ES 35,000 Epi-pen Inflationary Price Increase 32,856 Transportation - Contracted Services 28,500 Legal Fees 18,000 Fiscal Services - Contracted Services 15,000 Changes in Expenditures Athletic Costs - Trainer Fees and Officials (Offset by Misc. Revenue) 14,000 Communications - Contracted Services & Supplies 11,000 Human Resources - Contracted Services 10,559 Human Resources - National Board Certification Program 8,145 COO and Construction - Mileage & Subscriptions 5,500 Printing Costs for Impact Aid Forms 2,000 FASSE Staff Development 1,000 Subtotal Continuation of Programs & Services 24.00 $2,846,428 Description: Salary and Staffing FTE Position FY 2019 Recommended Changes Salary / Staffing Resource Pool (Subject to Negotiations) 17,900,000 Subtotal Salary and Staffing - $17,900,000 Page 12 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Financial Information New Requests Description: New Requests FTE Position FY 2019 Requested Amount Contracted Services & Maintenance Repair Supplies $380,000 Staffing - Recover Contingency Positions 5.00 331,590 Learning Management System (LMS) 300,000 Textbooks 280,000 Staffing Shortage Remedy - HVAC Academy 3.00 254,970 Speech & Language Pathologists 3.00 198,954 Vehicle Mechanics 3.00 193,593 Custodial Supplies 163,000 Stormwater Regulatory Compliance - Phase 1 1.00 154,239 System Support Specialist 2.00 148,478 Pupil Personnel Worker 1.00 100,072 SharePoint/Web Administrator 1.00 88,482 Fire Alarm Technician 1.00 88,239 New Requests Building Automation Technician 1.00 88,239 Maintenance & Operations Contract Manager 1.00 84,863 Additional Teachers Needed for Athletic Director to Coordinator Pilot 1.00 77,473 Young Scholars Program 69,231 School Cash Online Software 60,000 Security Technician, Video Surveillance 1.00 59,750 Kindergarten Readiness Assessment Replacement I-Pads 47,533 Increase Substitute Teacher Rate 40,000 Microsoft EEA & Software Assurance Renewal 35,630 Contracted Service - PeopleSoft Renewal 32,974 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 13

New Requests (continued) Description: New Requests FTE Position FY 2019 Requested Amount HVAC Scheduling Automation, Use of Facilities 30,889 Workshop Pay, Health & PE Teachers (CPR Certification) 28,000 PeopleSoft Enterprise Help Desk 27,801 JAMF License (Apple Products) 21,000 Expand Pilot - Transition Two Additional Athletic Directors to Coordinators 15,400 Homeless Coordinator, Change in Work Schedule 0.20 14,927 Resource Recovery Act - Hazardous Waste Disposal 12,000 Summer Hours for English Learner Counselors at FHS and GTJHS 11,237 New Requests Subtotal New Requests 24.20 $3,438,564 Page 14 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Other Information Elementary School Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Ballenger Creek Elementary 656 665 648 635 Brunswick Elementary 659 648 703 710 Butterfly Ridge Elementary (Opening September 2018) 760 Carroll Creek Montessori (See Note 2) 218 220 229 225 Carroll Manor Elementary 566 556 565 537 Centerville Elementary 997 1001 956 933 Deer Crossing Elementary 744 737 778 793 Emmitsburg Elementary 278 258 255 246 Frederick Classical Charter (See Note 2) 240 241 248 246 Glade Elementary 638 666 681 637 Green Valley Elementary 365 367 417 374 Hillcrest Elementary 1,010 972 968 685 Kemptown Elementary 358 386 389 360 Lewistown Elementary 177 173 170 198 Enrollment Liberty Elementary 283 284 280 259 Lincoln Elementary 572 599 591 631 Middletown Elementary (See Note 1) 423 434 473 477 Middletown Primary (See Note 1) 443 494 464 468 Monocacy Elementary 591 600 621 590 Monocacy Valley Montessori (See Note 2) 223 216 217 216 Myersville Elementary 315 340 372 381 New Market Elementary 699 714 691 675 New Midway/Woodsboro Elementary 335 314 313 289 North Frederick Elementary 631 661 661 681 Oakdale Elementary 599 631 633 629 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 15

Other Information Elementary School Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Orchard Grove Elementary 630 693 686 608 Parkway Elementary 223 212 208 233 Sabillasville Elementary 112 122 112 110 Spring Ridge Elementary 465 466 500 511 Thurmont Elementary (See Note 1) 332 301 321 293 Thurmont Primary (See Note 1) 373 369 370 366 Tuscarora Elementary 774 781 798 694 Twin Ridge Elementary 529 500 506 484 Urbana Elementary 700 710 712 694 Valley Elementary 408 399 400 533 Enrollment Walkersville Elementary 681 680 652 641 Waverley Elementary 610 634 718 612 Whittier Elementary 745 756 765 748 Wolfsville Elementary 159 157 159 145 Yellow Springs Elementary 495 488 453 443 Total Elementary School Students 19,256 19,445 19,683 19,750 Middle School Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Ballenger Creek Middle 718 778 779 841 Brunswick Middle 557 588 578 609 Carroll Creek Montessori (See Note 2) 17 47 74 88 Crestwood Middle 506 514 579 690 Frederick Classical Charter (See Note 2) 113 116 120 120 Gov. Thomas Johnson Middle 532 562 513 521 Page 16 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Other Information Middle School Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Middletown Middle 816 851 813 782 Monocacy Middle 723 738 789 1031 Monocacy Valley Montessori (See Note 2) 77 81 83 84 New Market Middle 497 508 545 568 Oakdale Middle 648 644 703 706 Thurmont Middle 543 561 555 567 Urbana Middle 834 866 964 1012 Walkersville Middle 804 826 882 874 West Frederick Middle 856 853 890 910 Windsor Knolls Middle 777 761 758 744 Total Middle School Students 9,018 9,294 9,625 10,147 High School Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Brunswick High 737 748 766 734 Enrollment Catoctin High 856 806 783 744 Frederick High 1,317 1,459 1,460 1,341 Gov Thomas Johnson High 1,408 1,385 1,574 1,735 Linganore High 1,423 1,381 1,326 1,326 Middletown High 1,139 1,116 1,140 1,137 Oakdale High 1,218 1,251 1,251 1,246 Tuscarora High 1,447 1,518 1,550 1,607 Urbana High 1,635 1,690 1,758 1,826 Walkersville High 1,071 1,088 1,094 1,134 Total High School Students 12,251 12,442 12,702 12,830 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 17

Other Information Other Schools Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Heather Ridge School 55 59 56 58 Rock Creek School 77 76 79 75 SUCCESS Program 44 43 45 42 Frederick County Virtual School 19 19 14 20 Total Other School Students 195 197 194 195 Total Enrollment Fiscal 2016 Fiscal 2017 Fiscal 2018 Fiscal 2019 Projected Total Elementary School Enrollment 19,256 19,445 19,683 19,750 Total Middle School Enrollment 9,018 9,294 9,625 10,147 Total High School Enrollment 12,251 12,442 12,702 12,830 Enrollment Total Other School Enrollment 195 197 194 195 Grand Total 40,720 41,378 42,204 42,922 Note 1: Middletown ES and Thurmont ES are grades 3, 4 and 5 only. Middletown Primary and Thurmont Primary are Pre-K, K, 1 and 2 only. Note 2: The Carroll Creek Montessori School is located in leased space on Corporate Court. The Frederick Classical Charter School is located on Spires Way. The Monocacy Valley Montessori School is located in the former First Baptist Church on Dill Avenue in Frederick City. The capacity for the charter schools is based on program limitations. Page 18 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Other Information Budgeted Positions FY 2016 FY 2017 FY 2018 FY 2019 Superintendent Recommended Total Positions (FTE) 5,625.24 5,629.06 5,716.64 5,847.24 General (Funds 10 & 19) 5,302.14 5,306.96 5,397.17 5,507.72 Restricted / Grants (Fund 20) 323.10 322.10 319.47 339.52 Distribution of Positions FY 2016 FY 2017 FY 2018 FY 2019 Superintendent Recommended Teachers Pre-Kindergarten, Kindergarten, Grades 1-12, Special Education 2,730.26 2,751.10 2,915.74 2,993.99 Other Instructional Staff Counselors, Media Specialists, Speech Therapists, Psychologists, School Therapists, Sabbaticals Aides / Paraprofessionals Instructional, User Support, Science Lab, Special Education, Community Liaison School-Based Administrators Principals, Assistant Principals 295.90 299.40 317.75 317.05 1,010.65 968.31 882.86 916.41 149.00 141.00 155.00 157.00 Budgeted Positions Other Administrators Superintendent, Cabinet, Directors, Officers, Curriculum Supervisors, Coordinators, Managers 227.59 232.54 191.86 191.86 Other Professionals Finance/Acctg/Purch, Communication Services, BSG & SASI Technology Admin, CASS Workers 40.85 48.35 52.85 52.85 Other Staff Maintenance & Operations, Transportation, Technology Infrastructure, Secretaries 1,170.99 1,188.36 1,200.58 1,218.08 Total Positions (FTE) 5,625.24 5,629.06 5,716.64 5,847.24 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 19

Other Information The Budget Process and How You Can Participate There are many ways Frederick County residents can participate in developing, reviewing and providing feedback regarding the school system s budget. Wed, Feb 14 BOE work session and approval of FY2019 operating budget request to county Budget Process and Schedule Overview of the Budget Process Preparing the FCPS operating budget is virtually a yearround process. Each fall, school system staff members begin discussing priorities, and managers begin to compile budget requests for the next fiscal year. Supervisors review and adjust the preliminary requests before submitting them to the school system s Budget Office; the Superintendent and other officials review them. After careful consideration of the school system needs and public feedback about priorities, the Superintendent recommends an operating budget to the Board of Education (BOE) in January. The BOE holds work sessions, regular meetings and a public hearing before submitting its budget request to the County Executive in February. The BOE may amend its budget request, and the County Executive may consider the amendments before the final budget is approved. The County Executive will hold a public hearing on the county s operating budget in March. The County Council will hold a public hearing on the county s operating budget in April and adopt it by May 31. To respond to budget issues, the BOE may hold additional meetings during the latter part of the county s budget-review process. The BOE adopts the detailed school system budget in June; the budget takes effect July 1. Public Meetings and Budget Timeline FCPS encourages the public to attend hearings and to provide written and/or oral testimony. The remaining fiscal year 2019 process (to fund school year 2018-2019) will include the following [with updates posted at www. fcps.org/about/our-budget]: Thurs, Jan 4 Public Release of FY2019 Superintendent s Recommended Budget Wed, Jan 10 Wed, Jan 17 Wed, Jan 17 Wed, Jan 24 Wed, Feb 7 Presentation of Superintendent s Recommended Budget to BOE Deadline for the release of the Governor s budget BOE budget work session BOE discusses operating budget BOE holds public hearing on FY2019 operating budget 7PM, Frederick High Wed, Jun 6 Special BOE meeting BOE approval of final budget and establishment of statemandated category totals Submitting Comments and Testimony The Superintendent and BOE welcome public feedback. Please see names in the front of this document. Contact the Board of Education Mail: 191 S. East St., Frederick, MD 21701 Phone: 301-696-6850, Fax: 301-696-6950 Email: Board@fcps.org** **This address is for submitting general budget comments that do not require an individual response. Submissions are forwarded to the BOE and appropriate school system officials. Email the County Executive Jan H. Gardner: jgardner@frederickcountymd.gov Email the County Council President Bud Otis, Member at Large: botis@frederickcountymd.gov Vice President M.C. Keegan-Ayer, District 3: mckeegan-ayer@frederickcountymd.gov Tony Chmelik, District 2: tchmelik@frederickcountymd.gov Kirby Delauter, District 5: kdelauter1@frederickcountymd.gov Jerry Donald, District 1: jdonald@frederickcountymd.gov Jessica Fitzwater, District 4: jfitzwater@frederickcountymd.gov Billy Shreve, Member at Large: billy@frederickcountymd.gov Page 20 Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget

Other Information The Budget Process and How You Can Participate (continued) Mail the County Executive and/or Council Members 12 E. Church St., Frederick, MD 21701 More information on the county budget process: www.frederickcountymd.gov Contact Your Legislators to Support Full Education Funding in Fiscal Year 2019 www.msa.maryland.gov/mdmanual Speak at the Public Hearings Board of Education Wednesday, February 7, 2018, 7 PM Frederick High School 650 Carroll Parkway, Frederick, MD 21701 Other Ways to Participate Facebook: FCPSMaryland Twitter: @FCPSMaryland #FCPSpromise YouTube PSAs youtube.com/user/fcpsmaryland Budget Email: fcps.budget@fcps.org Visit: www.fcps.org/about/our-budget and www.fcps.org/thepromise For More Information FCPS Fiscal Services: 301-644-5008 FCPS posts copies of this budget summary at www.fcps.org/about/our-budget Budget Process and Schedule Frederick County Public Schools Superintendent s Fiscal 2019 Recommended Operating Budget Page 21