Cleveland Municipal School District
30
FIVE YEAR FINANCIAL FORECAST OCTOBER 2011 Cleveland Municipal School District The primary goal of the Cleveland Municipal School District is to become a premier school district in the United States of America. 1
description
Cleveland Municipal School District. Five Year Financial Forecast October 2011. The primary goal of the Cleveland Municipal School District is to become a premier school district in the United States of America. Five Year Forecast - Contents. Major Assumptions General Fund Revenues - PowerPoint PPT Presentation
Transcript of Cleveland Municipal School District
1
FIVE YEAR FINANCIAL FORECASTOCTOBER 2011
Cleveland Municipal School District
The primary goal of the Cleveland Municipal School District is to become a premier school district in the United States of
America.
2
Five Year Forecast - Contents
Major AssumptionsGeneral Fund RevenuesGeneral Fund ExpendituresFive Year Forecast Summary
3
Cleveland Municipal School District
Major Assumptions
4
Major Assumptions
Revenue: Budget Bill:
Eliminated the evidenced based model State Stabilization Dollars will not be replaced by the State of Ohio. Commercial Activity Tax Reimbursement phase out has been accelerated. Utility Tax Reimbursement has been phased out.
Forecast uses bridge formula to determine state funding in all years. Forecast assumes Average Daily Membership for K-12 to be:
FY12 – 40,461FY13 – 39,014FY 14 – 37,775FY15 – 36,893FY 16 – 36,164
Forecast assumes Charter School ADM to increase 1,100 students each year. Property tax current collection rate is currently 80.90%. Forecast assumes no
change. Education Jobs (Ed Jobs) was a federal program to save or create education
jobs for the FY 11 and/or FY 12 school years. This is one-time money that is being utilized in FY 12 to pay for approx 192 teachers.
5
Major Assumptions continued
Expenditures: 246 teachers were shifted from stimulus dollars in Title 1 back to
the General Fund in FY12. Forecast assumes a total of 3,170 classroom teachers in FY12.
(2,691 are budgeted within the General Fund) Forecast assumes an attrition rate of 50 employees per year. Healthcare rates are forecasted to increase the 5% in FY12 and
9.7% in FY13-16. Forecast assumes all union agreements as currently defined. Charter School Pass-Through increases $8.4 million each year. Forecast assumes budget reduction plan as presented to the Board
on October 25, 2011 will be passed.
6
Cleveland Municipal School District
General Fund Revenues
7
Cleveland Municipal School DistrictFY 2011-2012
Local Taxes; 23.2%
State; 65.1% Education
Jobs; 2.7%
Property Tax Allo-
cation, 6.1%
Other; 2.9%
Where the Money Comes From
8
Cleveland Municipal School DistrictLocal Taxes – Property Tax Revenue
2009 2010 2011 2012 2013 2014 2015 20160.0
25.0
50.0
75.0
100.0
125.0
150.0
175.0
148.9 147.1 148.1 148.1 148.1 148.1 148.1 148.1
11.2 4.3 1.0 0.2
Real Estate Personal TangibleFiscal Year
R e v e n u e ( I n M i l l i o n s )
9
Cleveland Municipal School DistrictProperty Taxes – Current Collection Rate
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
80.0081.0082.0083.0084.0085.0086.0087.0088.0089.0090.0091.0092.0093.0094.0095.0096.0097.0098.0099.00 98.6
84.04
80.9
Cur
rent
Col
lect
ion
Rat
e
Year
10
Cleveland Municipal School DistrictProperty Taxes – Total Collection Rate
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
80.0082.0084.0086.0088.0090.0092.0094.0096.0098.00
100.00102.00104.00106.00
Current Collection Rate Delinquencies
Cur
rent
Col
lect
ion
Rat
e
Year
11
Cleveland Municipal School DistrictState Foundation Revenue
2009 2010 2011 2012 2013 2014 2015 2016$400
$405
$410
$415
$420
$425
$430
$435
$440
433.2
408.2404.5
416.4412.4 411.4 413.0 415.7
27.3 34.1
State Foundation Fiscal Stabilization Fund
Rev
enue
(In
Mill
ions
)
Fiscal Year
12
Cleveland Municipal School DistrictState Foundation Revenue – Excluding Charter School Portion
2009 2010 2011 2012 2013 2014 2015 2016$250
$260
$270
$280
$290
$300
$310
$320
$330
$340
337.2
309.9298.5 302.0
289.6280.2 273.4 267.7
27.334.1
State Foundation Fiscal Stabilization Fund
Rev
enue
(In
Mill
ions
)
Fiscal Year
13
Cleveland Municipal School DistrictEducation Jobs Fund
2009 2010 2011 2012 2013 2014 2015 2016$0
$5
$10
$15
$20
17.2
Education Jobs Fund
R e v e n u e ( I n M i l l i o n s )
Fiscal Year
14
Cleveland Municipal School DistrictProperty Tax Allocation – State Hold Harmless Reimbursements
2009 2010 2011 2012 2013 2014 2015 2016$0
$10
$20
$30
$40
$50
$60
12.3 12.4 12.4 12.5 12.5 12.5 12.5 12.5
4.5 4.5 4.4
28.938.6 39.8
26.913.9 13.9 13.9 13.9
Property Tax Reimbursements Utility Tax Reimbursements HB 66 CAT Reimbursements
R e v e n u e ( I n M i l l i o n s )
Fiscal Year
15
Cleveland Municipal School DistrictOther Revenue
2009 2010 2011 2012 2013 2014 2015 2016$0
$5
$10
$15
$20
$25
7.6 7.5
14.1 13.5 12.8 13.2 13.5 13.94.0 3.1
2.3 2.3 2.3 2.3 2.3 2.34.82.4
2.10.9 0.5 0.5 0.5 0.5
3.5
1.7
1.92.0 6.2 4.0 4.0 4.0
Other Catastrophic Aid Interest Medicaid
Fiscal Year
Rev
enue
(In
Mill
ions
)
16
Cleveland Municipal School District
General Fund Expenditures
17
Cleveland Municipal School DistrictWhere the Money Goes
Salaries & Benefits;
65.3%
Charter School Pass-
Through; 17.1%
All Other; 17.6%
FY 2011-2012
18
Cleveland Municipal School DistrictSalaries
2009 2010 2011 2012 2013 2014 2015 2016$250
$270
$290
$310
$330
$350
$370
360.2 359.3
312.7 312.0 312.2 313.6 315.1 316.7
Salaries
Fiscal Year
E x p e n d i t u r e s ( I n M i l l i o n s )
19
Cleveland Municipal School DistrictFringe Benefits
2009 2010 2011 2012 2013 2014 2015 2016$0
$20
$40
$60
$80
$100
$120
$140
$160
49.5 50.2 47.9 49.0 46.0 46.0 46.3 46.4
58.6 60.7 55.0 58.8 64.5 70.6 77.1 84.2
4.2 4.44.0 3.9 3.9
4.04.0
4.2
7.9 6.65.2 3.3 5.2
5.15.1
5.1
3.6 3.57.8 10.0 3.9
3.93.9
3.9
STRS/SERS Employee Insurance Benefits MedicareWorkers Compensation Other
Fiscal Year
E x p e n d i t u r e s ( I n M i l l i o n s )
20
Cleveland Municipal School DistrictSupplies, Textbooks, Equipment, and Other Expenditures
2009 2010 2011 2012 2013 2014 2015 20160.0
5.0
10.0
15.0
20.0
25.0
11.7 12.69.0 10.8 10.8 10.8 10.8 10.8
1.9 1.3
0.81.0 1.0 1.0 1.0 1.0
6.0 6.6
8.38.1 8.1 8.1 8.1 8.1
Supplies and Textbooks Equipment Other Expense
E x p e n d i t u r e s ( I n M i l l i o n s )
Fiscal Year
21
Cleveland Municipal School DistrictPurchased Services
2009 2010 2011 2012 2013 2014 2015 2016$0
$50
$100
$150
$200
$250
13.5 15.1 14.2 14.1 14.3 14.4 14.7 14.99.2 9.3 7.8 9.0 9.2 9.4 9.6 9.8
70.1 63.4 56.5 65.8 66.4 67.0 67.3 67.8
96.0 98.3 106.0114.4 122.8 131.2 139.6 148.0
Utilities Student Transportation (Contract)Other Purchased Services Charter School Pass-Through
Fiscal Year
Expe
ndit
ures
(In
M
illio
ns)
22
Cleveland Municipal School District
Five-Year Forecast Summary
23
October 2011 Five-Year Forecast
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016$570
$590
$610
$630
$650
$670
$690
$710
$730
$750
$679$672 $668 $663 $666
$643
$611 $609 $610 $613
$651
$681
$700 $700
$646
$669$677
$694
$712
$730
Revenues Expenditures
M i l l i o n s o f D o l l a r s
Fiscal Year
24
Cleveland Municipal Public SchoolsOctober 2011 Five-Year Forecast
(in millions of dollars)
Beginning Cash Balance $82.0 $50.4 $13.0 $33.0 $7.1 ($59.0) ($144.7) ($246.1)
Total Revenues 668.2 662.7 666.4 643.4 611.1 608.3 610.2 613.3
Total Expenses 699.8 700.1 646.4 669.3 677.2 694.0 711.6 729.8
Revenue over Expenses (31.6) (37.4) 20.0 (25.9) (66.1) (85.7) (101.4) (116.5)
Ending Cash Balance 50.4 13.0 33.0 7.1 (59.0) (144.7) (246.1) (362.6)
Encumbrances/Reserves 7.0 6.5 8.2 7.0 7.0 7.0 7.0 7.0
Unencumbered Balance $43.4 $6.5 $24.8 $0.1 ($66.0) ($151.7) ($253.1) ($369.6)
FY 2016FY 2014 FY 2015 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013
25
Cleveland Municipal School DistrictOctober 2011 Five-Year Forecast Summary
Property Taxes Current economic conditions continue to have a significant impact
on tax collection rates
State Foundation Revenue The Evidenced-Based Model was eliminated with the new budget
bill. A new funding model is currently being developed. Projections are based on the Bridge formula.
Education Jobs (Ed Jobs) A federal program to save or create education jobs for the FY 11
and/or FY 12 school years. This is one-time money that is being utilized in FY 12.
26
Cleveland Municipal School DistrictOctober 2011 Five-Year Forecast Summary -Continued
Salaries and Benefits In FY 12, 246 teachers will be shifted from stimulus dollars in Title 1
back to the General Fund. Forecast assumes 3,170 total classroom teachers in FY12. (2,691 in the
General Fund) Forecast assumes all union agreements as currently defined. Healthcare rates are forecasted to increase 5% in FY12 and 9.7% in
FY13-16.Charter School Tuition Charter school tuition is projected to increase $8.4 million per year over
the forecast period.Financial Summary A balanced budget is currently forecasted through June 30, 2012. A $66.0 million deficit is currently forecasted through June 30,
2013.
Fiscal Caution, Watch and Emergency
27
Fiscal Caution Fiscal Watch Fiscal Emergency
Lower bond ratingsState controlHigher Class Sizes
Fiscal Caution, Watch and Emergency
28
Fiscal Caution Fiscal Watch Fiscal Emergency
Fiscal Caution – may be declared when:• No acceptable plan in place to avoid the potential current year
deficit.• Failure to submit a sufficient plan to address potential future year
deficit.• Auditor of State certifies a deficit between 2% and 8% of prior year
general fund revenue and elects not to place District in Watch or Emergency.
Fiscal Watch - May be declared, if all are met:• Operating deficit for current FY certified by Auditor of State
exceeds 2% but does not exceed 8%.• Voters have not approved a levy that would raise sufficient
funds in next succeeding year.• Auditor of State determines there is no reasonable cause for deficit
or that declaration is necessary to prevent further decline.
29
Cleveland Municipal School DistrictDefinitions
ARRA – Education Stabilization Fund – SFSF: Ohio has been allocated $845 million from the ARRA in State Fiscal Stabilization Fund (SFSF) to help stabilize state and local budgets in order to minimize and avoid reductions in education and other essential services. Education SFSF will be distributed to school districts as part of the foundation settlement payments each month – total foundation support will include both state and federal SFSF funds. The District received $27.3 million in FY 10 and $34.1 million in FY 11.
CAT Tax – Commercial Activity Tax: The commercial activity tax (CAT) is an annual tax imposed on the privilege of doing business in Ohio, measured by gross receipts from business activities in Ohio. Businesses with Ohio taxable gross receipts of $150,000 or more per calendar year must register for the CAT, file all applicable returns, and make all corresponding payments.
Ed Jobs – The Education Jobs Fund: This fund was included as part of federal legislation passed on Aug 10, 2010. The program provides $10 billion for states to save or create education jobs. Ohio is estimated to receive $361 million from the program. The district is estimated to receive $17.2 million. Funds can be used in FY 11 or FY 12.
State Hold Harmless Reimbursements: The provision under which the State of Ohio agreed to reimburse the Cleveland Municipal School District for any loss associated with a change in law.
30
QUESTIONS
T H E P R I M A R Y G O A L O F T H E C L E V E L A N D M U N I C I PA L S C H O O L D I S T R I C T I S T O B E C O M E A P R E M I E R S C H O O L D I S T R I C T I N T H E U N I T E D S T A T E S O F
A M E R I C A .
Cleveland Municipal School District
Five-Year Financial Forecast - October 2011
