FY 2013-2017
A Projection of City and School System Finances
A Projection of City and School System Finances Agenda Forecast - - PowerPoint PPT Presentation
FY 2013-2017 A Projection of City and School System Finances Agenda Forecast Presentation Economy Current Formula Revenues School Forecast City Forecast Conclusion and Threats Ways to Modify the Forecast Voting
FY 2013-2017
A Projection of City and School System Finances
2
3
4
0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% 4.0% 4.5% 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Proj 2012 Proj
All Items Core CPI
Sources: Actual data from Bureau of Economic Analysis; Projections from Mesirow Financial Themes on the Economy
Projected
90 50
20 40 60 80 100 120 140 160 Jul-99 Feb-00 Sep-00 Apr-01 Nov-01 Jun-02 Jan-03 Aug-03 Mar-04 Oct-04 May-05 Dec-05 Jul-06 Feb-07 Sep-07 Apr-08 Nov-08 Jun-09 Jan-10 Aug-10 Mar-11 Oct-11
Source: The Conference Board
5
6 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0%
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Calendar Year
Virginia Beach Hampton Roads Virginia United States
Source: Bureau of Labor Statistics and the Congressional Budget Office
7 $0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Billions Fiscal Year
Projected
0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 1984 1987 1990 1993 1996 1999 2002 2005 2008 2011 2014 2017
Fiscal Year
Six straight years of declining real estate values, a drop of 23.6% from 2010 to 2015
8
9
These revenues are currently shared 51.3% to School System and 48.7% to the City
10
11 $300.0 $350.0 $400.0 $450.0 $500.0 $550.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year Real Estate - General Fund Delinquencies & Interest on Delinquent TIF's & SSD's Public Service
Projected
$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 $140.0 $160.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Millions Fiscal Year
Personal Property Paid by Commonwealth Personal Property Vehicles Public Service Personal Property Business Equipment Machinery & Tools Delinquent and Interest on Deliquent PP/Other
Projected
12 vehicles
$40.0 $44.0 $48.0 $52.0 $56.0 $60.0 $64.0 $68.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Millions
Fiscal Year
13
(includes VA Telecom m unications but not E911)
$10.0 $15.0 $20.0 $25.0 $30.0 $35.0 $40.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Millions Fiscal Year
14
$20.0 $25.0 $30.0 $35.0 $40.0 $45.0 $50.0 $55.0 $60.0 $65.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Millions Fiscal Year
15
$0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 16
17
Current Form ula
$200.0 $240.0 $280.0 $320.0 $360.0 $400.0 $440.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Projected
18
0.3 0.35 0.4 0.45 2008 2009 2010 2011 2012 Fiscal Year Virginia Beach State Average 19
$0.0 $50.0 $100.0 $150.0 $200.0 $250.0 $300.0 $350.0 $400.0 $450.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year State Federal
Projected
20
$0.0 $10.0 $20.0 $30.0 $40.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 21
60,000 64,000 68,000 72,000 76,000 80,000
School Year
22
$450.0 $470.0 $490.0 $510.0 $530.0 $550.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 23
0.0% 6.0% 12.0% 18.0% 24.0% 30.0% 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Fiscal Year
Projected
24
Costs and Percentage of Full-Tim e Salaries
25 $- $20 $40 $60 $80 $100 $120 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Millions
10% 14% 16% 17% 18% 19%
$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 $140.0 $160.0 $180.0 $200.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 26
27 $35.0 $38.0 $41.0 $44.0 $47.0 $50.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
28
$0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
$0.0 $200.0 $400.0 $600.0 $800.0 $1,000.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Salaries Fringes Other Operating Expenditures
29
$-49.3 m $-67.8 m
30 $740 $760 $780 $800 $820 $840 $860 $880 $900 $920 $940 $960 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions
Revenue Expenditure
31
City Portion
32 $210.0 $260.0 $310.0 $360.0 $410.0 $460.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Projected
Denotes the $9.2 million in RSF retained by City and replaced with School fund balance.
$0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 33
$0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 34
$0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 $8.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 35
$0.0 $4.0 $8.0 $12.0 $16.0 $20.0 $24.0 $28.0 $32.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 36
$0.0 $10.0 $20.0 $30.0 $40.0 $50.0 $60.0 $70.0 $80.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 37
$0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 $8.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 38
$0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year City Tax on Deeds City Tax on Wills Bank Net Capital
Projected
39
$0.0 $50.0 $100.0 $150.0 $200.0 $250.0 $300.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Projected
40
$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 $140.0 $160.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year State Federal
Projected
41
42 $250.0 $270.0 $290.0 $310.0 $330.0 $350.0 $370.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Includes both Retirem ent and Life Insurance rates
0.0% 4.0% 8.0% 12.0% 16.0% 20.0% 24.0% 28.0% 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 VRS Rate Fiscal Year
Projected
43
$0.0 $10.0 $20.0 $30.0 $40.0 $50.0 $60.0 $70.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Costs and Percentage of Full-Tim e Salaries
44
12.5% 15.1% 18.1% 19.7% 21.0% 22.6%
$0.00 $5.00 $10.00 $15.00 $20.00 $25.00 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year 45
$0.0 $5.0 $10.0 $15.0 $20.0 $25.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Estimated Solid Waste Tipping Fee - $125.00 Estimated Solid Waste Tipping Fee - $65.35
46
All City debt excluding Schools
$0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 $140.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
Projected
47
48 $0.0 $10.0 $20.0 $30.0 $40.0 $50.0 $60.0 $70.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year
$309 $320 $319 $313 $320 $322 $323 $325 $325 $325 $108 $112 $111 $110 $112 $131 $139 $150 $154 $164 $443 $450 $455 $440 $457 $464 $491 $501 $526 $536 $0.0 $200.0 $400.0 $600.0 $800.0 $1,000.0 $1,200.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year Operating Fringes Salary 49
Projected
$700.0 $750.0 $800.0 $850.0 $900.0 $950.0 $1,000.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year Revenue Expenditures
$-98.1 m $-40.8 m
50
51
$-165.9 m
Projected
52 $1,550.0 $1,600.0 $1,650.0 $1,700.0 $1,750.0 $1,800.0 $1,850.0 $1,900.0 $1,950.0 $2,000.0 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Millions Fiscal Year Revenue Expenditure $-90.1 m
$90.1 million and grows to over $165.0 million by year 2017; however,
Driver (in millions) 2013 2014 2015 2016 2017 Projected Deficit $90.1 $132.3 $157.6 $168.5 $165.9 Less: Real Estate Loss $22.6 $35.7 $48.3 $48.3 $44.2 VRS Rates $26.3 $37.3 $54.5 $66.1 $84.0 Health Insurance $16.1 $38.3 $51.2 $60.5 $71.9 SPSA $1.1 $1.1 $11.5 $11.5
Base Deficit $21.6 $15.5 ($3.2) ($23.4) ($51.7)
53
54
$250 $300 $350 $400 $450 $500 FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17
Millions $0.94
$0.97
$1.1964 $1.0239 $0.99 $0.89 $0.89 $0.89 $0.89 $0.89 $0.89 $0.89 $0.89 $0.89 $0.89
$1.00 $1.00 $1.00
$1.22
Note: This graph reflects the real estate taxes that are subject to the School Funding Formula and other dedications and does not include the amounts related to the TIFs and SSDs.
Gap FY 2011-12 Real Estate Revenue FY13: $21 million FY14: $34 million FY15: $46 million FY16: $46 million FY17: $42 million
No change in employer contribution in 5 years Projected
55 $- $50 $100 $150 $200 $250
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Millions
Claims GASB45 Revenue
Calendar Years
56
0% 1% 2% 3% 4% 5% 6% 7% 2013 2014 2015 2016 2017 Schools City
– Increase the rate to maintain current tax bills – Reduce services to the community – Process Improvement Steering Committee
– Increase incentives to encourage healthy behavior thereby reducing costs – Cost shift to employees (coinsurance, copays, and premiums) – Make substantial changes to the plan design (reduce coverage)
57
– Seek General Assembly options
– Require all new employees to pay 5%
– Develop a strategy for what happens after 2018 when SPSA ends – Provide for routine increases in Solid Waste Fee to keep up with increases in tipping fees – Reduce services (end curbside recycling) – Privatize collection
58
– “Super Committee’s” decisions (or lack there of) could significantly impact both the City and Schools
– Governor’s call for State agencies to cut 2, 4, 6% – Potential for VRS changes – State shifting costs to localities – Redirecting local revenues to the State
Load (TMDL)
59
Voting Software
60
your answer (the keypad will turn on when you push the button).
forecast.
61
Revenue Question:
62
1 2 3 4
0% 0% 0% 0%
forecast
forecast assumptions
Revenue Question:
25% of all our revenue comes from the
period the State will:
1 2 3
0% 0% 0%
commitment to Schools and the City
Schools and the City as shown in forecast
commitment to Schools and the City
63
Revenue Question:
9% of all our revenue is Federal. Do you think that over the forecast period the Federal government will:
1 2 3
0% 0% 0%
commitment to Schools and the City
Schools and the City as shown in forecast
commitment to Schools and the City
64
Expenditure Question:
City and Schools continuously improve
continue to do so?
1 2 3
0% 0% 0%
65
1. Easily, both can save an additional 1% 2. We should set a goal of reducing costs by 2% 3. No, while both should strive to remain efficient both have reached a point where choices among services would have to be made to reduce the budget
Expenditure Question:
Should the City and School system set aside funding to ensure compensation remains competitive?
1 2 3 4
0% 0% 0% 0%
66
1. No additional funding should be provided until the economy improves 2. Set aside 1% of total payroll each year of the forecast 3. Decrease funding for total compensation by 1% each year 4. Need to wait to see what service reductions may need to be made with the Budget
Expenditure Question:
Over the forecast period, VRS rates are anticipated to increase. Year 1 is somewhat set based on rates from VRS, but do you believe the growth in the out years is too …
67
1 2 3
0% 0% 0%
1. Aggressive, VRS investments should help mitigate the increases. 2. Low given the unfunded status of pension liabilities. 3. Just about right.
Expenditure Question:
Maintaining the current 80% employer contribution to health care will require a 30% increase assuming the cost of health care increases by the projected 9%. Do you believe we should …
68
1 2 3 4
0% 0% 0% 0%
1. Reduce the employer contribution. 2. Maintain the 80% coverage no matter the cost. 3. Increase the employer contribution. 4. Implement a program to encourage wellness thereby reducing costs.
Expenditure Question:
What single service is likely to experience the most increase in demand
considered for increased funding?
69
1 2 3 4
0% 0% 0% 0%
programs
maintenance
Expenditure Question:
Overall, expenditures in the forecast are:
1 2 3 4
0% 0% 0% 0%
70
1. Too conservative to maintain quality of life and address critical issues. Expenditures need to increase more. 2. Just about right given where the economy is likely to be. 3. Too optimistic, we should be able to reduce expenditures by focusing on core services. 4. Unsure
Discussion Question:
The most significant threat to the financial position of the City and Schools in the next 18 months is:
1 2 3 4 5
0% 0% 0% 0% 0%
71
1. State budget reductions due to the slow economy and the loss of the stimulus funds 2. Reductions in Federal defense spending 3. State elimination of local funding streams (Business License(BPOL) 4. Health care costs 5. VRS retirement costs
slowly.
affect programs and revenues, they are beyond our control.
72