FIVE YEAR FINANCIAL FORECAST MAY 2013 Cleveland Municipal School District The primary goal of the...
-
Upload
horace-nichols -
Category
Documents
-
view
215 -
download
0
description
Transcript of FIVE YEAR FINANCIAL FORECAST MAY 2013 Cleveland Municipal School District The primary goal of the...
1
FIVE YEAR FINANCIAL FORECASTMAY 2013
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: On 11/6/12 residents passed a 4 year 15 mill levy with collection beginning
January 2013. Forecast includes new levy. Assumes levy will expire December 31, 2016. Half year value is $31.4 million.
Forecast assumes that the property tax current collection rate will remain at 76.10% and the total collection rate will remain at 84.96%. 1% change represents $2.4 million.
Cuyahoga County completed its 6 year reappraisal. Property assessed valuation decreased by $800 million from $5.7 billion to $4.9 billion.
State foundation - Governors proposed bi-annual budget. Assumes FY14 and FY15 will be same as FY13 except for transportation and Charter schools. Assumes that $75.5 million guarantee will not be eliminated in FY16 and FY17.
Forecast assumes the Average Daily Membership for K-12 to be:CMSD Charter TotalFY13 39,088 18,344 57,432FY14 37,521 19,597 57,118FY15 36,023 20,796 56,819FY16 35,001 21,613 56,614FY17 34,139 22,303 56,442
5
Major Assumptions continued
Expenditures: The district restored 50 minutes to the classroom in January 2013– 193
teachers were added – Estimated cost is $6.7 million in FY13 and $16.7 million in FY14-17.
Forecast assumes 50 less employees each year in FY14-17 due to attrition. Forecast assumes $14 million of budgetary savings per year in FY14-17. Forecast shifts $3.4 million of personnel cost to the General Fund in FY14 due
to a decline in federal funding (sequestration). Healthcare rates are forecasted to increase an average of 9.3% in FY14 - FY17. Forecast assumes all union agreements as currently defined including step
increases. Forecast assumes a $3.2 textbook budget for all fiscal years. Forecast assumes $3.6 million of strategic investments per year. Forecast assumes investment schools each year. $3.5 million FY14, $7.0 million
FY15, $10.5 million FY16-FY17. Forecast assumes $7,335 per student for charter schools in FY14 – 17.
6
Cleveland Municipal School District
General Fund Revenues
7
Cleveland Municipal School DistrictFY 2012-2013
Local Taxes; 26.4%
State; 64.4%
State of Ohio Re-
im-burse-ments, 4.5%Other;
4.7%
Where the Money Comes From
8
Cleveland Municipal School DistrictLocal Taxes – Property Tax Revenue
2010 2011 2012 2013 2014 2015 2016 20170.0
25.050.075.0
100.0125.0150.0175.0200.0
147.1 148.1 144.1171.0 186.9 189.5 189.5
170.9
4.3 1.0 0.3
1.0
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
75.0
77.0
79.0
81.0
83.0
85.0
87.0
89.0
91.0
93.0
95.0
97.095.6
95.9
76.1
Cur
rent
Col
lect
ion
Rat
e
Year
10
Cleveland Municipal School DistrictProperty Taxes – Total Collection Rate
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
2012
75.0077.0079.0081.0083.0085.0087.0089.0091.0093.0095.0097.0099.00
101.00103.00105.00107.00
95.6
76.1
4.5
8.86
Current Collection Rate Delinquencies
Cur
rent
Col
lect
ion
Rat
e
Year
11
Cleveland Municipal School DistrictState Foundation Revenue
2010 2011 2012 2013 2014 2015 2016 2017$400
$405
$410
$415
$420
$425
$430
$435
$440
411.3404.5
421.4 419.5
410.5 410.5 408.8 407.6
27.334.1
State Foundation Fiscal Stabilization Fund
Rev
enue
(In
Mill
ions
)
Fiscal Year
12
Cleveland Municipal School DistrictState Foundation Revenue – Excluding Charter School Portion
2010 2011 2012 2013 2014 2015 2016 2017$240
$250
$260
$270
$280
$290
$300
$310
$320
$330
$340
313.0298.5 304.4
290.5
267.6 258.8 251.1 244.8
27.334.1
State Foundation Fiscal Stabilization Fund
Rev
enue
(In
Mill
ions
)
Fiscal Year
13
Cleveland Municipal School DistrictEducation Jobs
2010 2011 2012 2013 2014 2015 2016 2017$0
$5
$10
$15
$20
17.7
Education Jobs
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
2010 2011 2012 2013 2014 2015 2016 2017$0
$10
$20
$30
$40
$50
$60
12.4 12.4 12.3 15.2 18.0 18.0 18.0 15.2
4.5 4.4
38.6 39.8
26.913.9
13.9 13.9 13.913.9
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
2010 2011 2012 2013 2014 2015 2016 2017$0
$5
$10
$15
$20
$25
$30
10.6
18.224.4 23.3 22.2 22.7 22.8 22.82.4
2.1
0.60.4
0.5 0.6 0.6 0.7
1.7
1.9
1.8 5.52.5 2.5 2.5 2.5
2.5
1.7
3.51.4
1.3 1.3 1.3 1.3 1.3
Other Interest Catastrophic Aid Medicaid Advance In
Fiscal Year
Rev
enue
(In
Mill
ions
)
16
General Fund Revenue
2010 2011 2012 2013* 2014* 2015* 2016* 2017*550.0
570.0
590.0
610.0
630.0
650.0
670.0
690.0
662.7 668.2654.2 651.2 655.9 659.0 657.4
634.8
654.2
611.2 607.2 604.2 601.9 600.1
Total Revenue May 2013 Total Revenue Oct 2012
*Projected
17
Cleveland Municipal School District
General Fund Expenditures
18
Cleveland Municipal School DistrictWhere the Money Goes
Salaries, $284,310,264,
44.9%
Benefits, $112,797,530, 17.8%
Charter School Pass-
Through, $129,000,
000, 20.4%
All Other, $107,232,
885, 16.9%
FY 2012-2013
19
Cleveland Municipal School DistrictSalaries
2010 2011 2012 2013 2014 2015 2016 2017$250
$270
$290
$310
$330
$350
$370
359.3
312.7 309.3
284.3297.3 296.6 295.3 293.7
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 )
20
Cleveland Municipal School DistrictFringe Benefits
2010 2011 2012 2013 2014 2015 2016 2017$0
$20
$40
$60
$80
$100
$120
$140
50.2 47.9 44.7 41.3 44.8 44.7 44.5 44.2
60.754.9 57.7 56.4
60.4 66.3 72.5 79.1
4.43.9 4.0
3.44.1
4.14.1
4.06.6
5.2 4.53.5
4.44.4
4.44.4
3.57.8 8.4
8.27.3
6.24.5
4.0
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 )
21
Cleveland Municipal School DistrictPurchased Services
2010 2011 2012 2013 2014 2015 2016 2017$0
$50
$100
$150
$200
$250
$300
15.1 14.2 12.0 12.8 13.0 13.2 13.4 13.69.3 7.8 10.3 10.8 11.0 11.2 11.4 11.6
63.4 56.5 57.7 59.7 68.2 72.9 77.6 78.7
98.3 106.0 117.0 129.0142.9 151.7 157.7 162.8
Utilities Student Transportation (Contract)Other Purchased Services Charter School Pass-Through
Fiscal Year
Expe
ndit
ures
(In
M
illio
ns)
22
Cleveland Municipal School DistrictSupplies, Textbooks, Equipment, and Other Expenditures
2010 2011 2012 2013 2014 2015 2016 20170.0
5.0
10.0
15.0
20.0
25.0
30.0
12.69.0 10.0 11.7 10.5 10.5 10.5 10.5
1.3
0.8 1.01.1
0.7 0.7 0.7 0.7
7.8
8.3 6.58.6
8.3 8.3 8.3 7.6
7.711.5
4.22.5
3.5 3.5 3.5 3.5
Supplies and Textbooks Equipment Other Expense Transfers/Advances
E x p e n d i t u r e s ( I n M i l l i o n s )
Fiscal Year
23
General Fund Expenditures
2010 2011 2012 2013* 2014* 2015* 2016* 2017*450.0
500.0
550.0
600.0
650.0
700.0
750.0
700.1
646.4 647.3 633.3
676.3694.2 708.3 718.4
601.8
540.4 530.3504.3
533.4 542.5 550.6 555.6
Total ExpendituresTotal Expenditures Excluding Charter
*Projected
24
Cleveland Municipal School District
Five-Year Forecast Summary
25
Cleveland Municipal School DistrictMay 2013 Five-Year Forecast
(in millions of dollars)
Beginning Cash Balance $50.4 $13.0 $39.7 $46.7 $64.4 $44.0 $8.8 ($42.1)
Total Revenues 662.7 668.2 654.3 651.1 655.9 659.0 657.4 634.8
Total Expenses 700.1 646.4 647.3 633.4 676.3 694.2 708.3 718.4
Revenue over Expenses (37.4) 21.8 7.0 17.7 (20.4) (35.2) (50.9) (83.6)
Ending Cash Balance 13.0 34.8 46.7 64.4 44.0 8.8 (42.1) (125.7)
Encumbrances/Reserves 6.5 8.2 11.1 11.0 8.6 8.6 8.6 8.6
Unencumbered Balance $6.5 $26.6 $35.6 $53.4 $35.4 $0.2 ($50.7) ($134.3)
FY 2017FY 2016FY 2014 FY 2015 FY 2010 FY 2011 FY 2012 FY 2013
26
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 – May 2013