2020-2021 School Year Enrollment and Financial Forecast
SCHOOL BOARD WORK SESSION APRIL 29, 2020
Budget Information: www.spokaneschools.org/page/2190
2020-2021 School Year Enrollment and Financial Forecast SCHOOL - - PowerPoint PPT Presentation
2020-2021 School Year Enrollment and Financial Forecast SCHOOL BOARD WORK SESSION APRIL 29, 2020 Budget Information: www.spokaneschools.org/page/2190 Overview Update on state budget outlook 2019-2020 forecast Potential impacts to
SCHOOL BOARD WORK SESSION APRIL 29, 2020
Budget Information: www.spokaneschools.org/page/2190
SPS Budget Planning 2020-2021
SPS Budget Planning 2020-2021
Description 2019-2020 2019-2020 Updated Forecast Jan 2020 Forecast March 2020 Change (In Millions) Revenue $ 457.4 $ 443.7 $ (13.7) Expenditures 453.4 441.5 11.9 Net Operations (Deficit) $ 4.0 $ 2.2 $ (1.8)
SPS Budget Planning 2020-2021
March 2020 Forecast Assumptions:
carry forward
hours
Description 2019-2020 2019-2020 Forecast Jan 2020 Forecast March 2020 (In Millions) Beginning Fund Balance, September 1 $ 36.5 $ 36.5 Net Operations 4.0 2.2 Ending Fund Balance, August 31 40.5 38.7 Less: Restricted balances (14.3) (14.3) Unrestricted Fund Balance (CAU) $ 26.2 $ 24.4 CAU Fund Balance as a percentage of 2018-2019 actual expenditures 5.73% 5.34%
SPS Budget Planning 2020-2021
SPS Budget Planning 2020-2021
Student FTE Budget 2019-2020 29,500.00 Projection 2019-2020 29,409.46 Unfavorable variance (90.54) Initial 2020-2021 budget assumption 29,525.00 Increase over 2019-2020 projection 115.54
SPS Budget Planning 2020-2021
2020-2021 Budget Development estimates include:
existing students
projection by about 20 FTE
enrollment related to COVID-19
SPS Budget Planning 2020-2021
(In Millions) 2020-2021 2021-2022 2022-2023 2023-2024 Current EP & O Authorized Levy (Feb 2018) $ 36.6 $ 18.0 $ - $ - Estimate of EP & O Replacement Levy (Feb 2021)
68.7 73.9 LEA Estimate 13.3 11.3 9.4 7.6 Apportionment* 276.3 279.0 281.8 284.6 Other Revenue 138.7 141.6 144.4 147.3 Total Revenue 464.9 484.6 504.3 513.4 Maintenance Level Expenditures 474.8 487.3 498.6 508.2 Targeted Budget Reductions (2.0) (3.0) (3.0) (3.0) Program Restoration
8.7 9.0 Opening of New Middle Schools
6.0 Total Expenditures 472.8 492.6 508.3 520.2 Net Operations $ (7.9) $ (8.0) $ (4.0) $ (6.8) Beginning CAU 24.4 16.5 8.5 4.5 Ending CAU 16.5 8.5 4.5 (2.3) Adjusted Fund Balance % (CAU) 3.61% 1.86% 0.98% (0.50)%
*Assumes no reductions to state revenue, no additional federal revenue, 2022-2024 levy at $2.50 per $1,000
SPS Budget Planning 2020-2021
Updated to remove 2020-2021 program restorations only
SPS Budget Planning 2020-2021
SPS Budget Planning 2020-2021
SPS Budget Planning 2020-2021
Fiscal Year
Budget Adjustment
2002-2003 $ (6.0) 2003-2004 (9.1) 2004-2005 (5.7) 2005-2006 (2.9) 2006-2007 (6.8) 2007-2008 (10.8) Six year total $ (41.3) Cumulative Budget Adjustment
Amount
Central administration reduced $ (3.6) Reduce teachers to match lower enrollment (10.7) Reduce support positions to match lower enrollment (7.0) Other district wide reductions (7.7) Managed use of Fund Balance (12.3) Total reductions $ (41.3)
SPS Budget Planning 2020-2021