december 15, 2010. financial overview of general fund october state adopted budget cash flow issues...
TRANSCRIPT
December 15, 2010
Agenda Financial Overview of General Fund
October State Adopted Budget Cash Flow Issues Multi-Year Projections
Based on State’s October Budget Based on most likely scenario in January 2011
District’s Plan Federal Jobs Funds Class-Size Reduction K-3 2012-2013 Fiscal Year
12/7/10 22010-11 First Interim
General Fund Overview
12/7/102010-11 First Interim 3
Combined General Fund
(in millions) 2009-10 Actuals
2010-11 Adopted Budget
2010-11 First
Interim
Change
a. Beginning Balance $ 28.9 $ 23.1 $ 26.2 $ 3.1
b. Revenues $ 177.3 $ 164.7 $ 174.9 $ 10.2
c. Expenses $ 180.0 $ 168.5 $ 177.4 $ 8.9
d. Surplus/(Deficit) ($ 2.70) ($ 3.8) ($ 2.5) $ 1.3
e. Ending Balance $ 26.2 $ 19.3 $ 23.7 $ 4.4
f. Economic Uncertainty $ 5.4 $ 6.5 $ 5.3 ($ 1.2)
g. Restricted Balances $ 10.5 $ 2.3 $ 2.2 ($ 0.1)
h. Other Reserves * $ 10.4 $ 10.5 $ 16.2 $ 5.7
Amount Reduced = -$ Revenue Additions = 5,409,136$ 9,609,136$ 5,409,136$
Unaudited Unaudited Budget Projected Projected2008-09 2009-10 2010-11 2011-12 2012-13
Beginning Balance 21,687,938$ 28,863,989$ 26,259,904$ 23,731,452$ 18,126,446$
Revenues & Sources 200,748,571$ 177,360,771$ 174,899,859$ 173,337,116$ 171,004,567$
Expenditures 193,572,520$ 179,964,856$ 177,428,311$ 178,942,122$ 183,283,288$
Proposed Reduction -$ -$ -$ -$
Surplus/(Deficit) 7,176,051$ (2,604,085)$ (2,528,452)$ (5,605,006)$ (12,278,721)$
Ending Balance 28,863,989$ 26,259,904$ 23,731,452$ 18,126,446$ 5,847,725$
3 % Reserve 5,807,176$ 5,398,946$ 5,322,849$ 5,368,264$ 5,498,499$
Revenue Limit Increase: 5,409,136$ 5,409,136$ 5,409,136$ Federal Jobs Funds 4,200,000$
Totals 5,409,136$ 9,609,136$ 5,409,136$
Assumptions:2010-2011 Revenue Limit increase from the District 2010-11 Adopted Budget by $270 per ADA
Federal Jobs Funds will be deferred until 2011-12
2011-2012 No Increase in Revenue Limit fundingEnrollment/ADA is down due to prior year declineFederal Jobs Funds will be used in 2011-2012 to offset positions funded by ARRA Funds13 more Certificated (HTA) positions are eliminated per HTA agreement
2012-2013 No Increase in Revenue Limit FundingNo new Federal Jobs FundsFurlough Days and Salary Reductions continue for all employeesNo additional reductions in Salaries & BenefitsReinstate K-3 CSR staffing to 20:1 due to expiration of Flexibility
Based on October 2010 Approved Budget
12/7/102010-11 First Interim 5
Cash
12/7/10 62010-11 First Interim
General Fund Cash Shortfall anticipated in June Mid-month cash balances in December
through June will be significantly lower than month-end cash balances shown on cash flow analysis $15 million TRAN issued on July 1, 2010 to be re-
paid by March 2011 $15 million mid-year TRAN available in March
2011 to be repaid by September 2011 Federal Jobs money help to mitigate cash
flow problems in current year
12/7/10 72010-11 First Interim
First Interim
12/7/10 82010-11 First Interim
Multi-Year Projection (in millions)
First Interim Multi-Year Projection Assumptions - Likely Scenario 2010-11 (Scenario if Budget is Reduced in January)
2010-11 projection Mid-year reduction to Revenue Limit of at least $270/ADA
(If Prop 98 is reduced there could be an additional $330/ADA reduction)
2011-12 Reduced Revenue limit at 2010-11 level Federal Jobs funds used to backfill expired ARRA funds
2012-13 Revenue limit at 2010-11 level Ending balance projected at ($9.2) million Federal Jobs money depleted Reinstate K-3 CSR to 20:1 staffing ratio (Flexibility Expires) Bargaining unit agreements continue reduced salaries/work year All other flexibility options expire June 2013, including:
175 day school year Categorical flexibility Required contributions to routine/deferred maintenance
12/7/102010-11 First Interim 9
Amount Reduced = -$ Revenue Additions = -$ 4,200,000$ -$
Unaudited Unaudited Budget Projected Projected2008-09 2009-10 2010-11 2011-12 2012-13
Beginning Balance 21,687,938$ 28,863,989$ 26,259,904$ 18,322,316$ 7,308,174$
Revenues & Sources 200,748,571$ 177,360,771$ 169,490,723$ 167,927,980$ 165,595,431$
Expenditures 193,572,520$ 179,964,856$ 177,428,311$ 178,942,122$ 183,283,288$
Proposed Reduction -$ -$ -$ -$
Surplus/(Deficit) 7,176,051$ (2,604,085)$ (7,937,588)$ (11,014,142)$ (17,687,857)$
Ending Balance 28,863,989$ 26,259,904$ 18,322,316$ 7,308,174$ (10,379,683)$
3 % Reserve 5,807,176$ 5,398,946$ 5,322,849$ 5,368,264$ 5,498,499$
Revenue Limit Increase:Federal Jobs Funds 4,200,000$
Totals -$ 4,200,000$ -$
Assumptions:2010-2011 No Revenue Limit increase from the District 2010-11 Adopted Budget
Federal Jobs Funds will be deferred until 2011-12
2011-2012 No Increase in Revenue Limit fundingEnrollment/ADA is down due to prior year declineFederal Jobs Funds will be used in 2011-2012 to offset positions funded by ARRA Funds13 more Certificated (HTA) positions are eliminated
2012-2013 No Increase in Revenue Limit FundingNo new Federal Jobs FundsFurlough Days and Salary Reductions continue for all employeesReinstate K-3 CSR staffing to 20:1 due to expiration of Flexibility
Budget Reduction Scenario CalculatorBased on Alternative w/January 2011 Budget Reductions
10
Impact of Potential Mid-YearCuts to Revenue Limit
12/7/10 112010-11 First Interim
Multi-Year Projection (in millions)
Assumes $5 million reduction to revenue limit funding in all years
Impact of Potential Cuts to Revenue Limit Up to $15 million in solutions may be
necessary by 2012-13 Potential budget balancing solutions could
include: Increase revenue through grants and/or other
funding sources Reduce/eliminate extra-curricular activities Reduce/eliminate K-3 CSR Reduce/eliminate school security Staffing reductions in all areas Salary/benefit concessions
12/7/102010-11 First Interim 12