www.pima.edu www.pima.edu
Budget Scenario Planning FY2018 – FY2020
December 14, 2016
Presenter: David Bea, Ph.D. Facilitator: Anthony U. Martinez, J.D.
Budget Scenario Planning FY2018 FY2020 December 14, 2016 - - PowerPoint PPT Presentation
Budget Scenario Planning FY2018 FY2020 December 14, 2016 Presenter: David Bea, Ph.D. Facilitator: Anthony U. Martinez, J.D. www.pima.edu www.pima.edu Overview of Study Session Foundational information Budget scenarios
www.pima.edu www.pima.edu
Presenter: David Bea, Ph.D. Facilitator: Anthony U. Martinez, J.D.
www.pima.edu
General Fund $153.9 62% Restricted Fund $58.3 23% Capital Fund $19.1 8% Designated Fund $14.0 6% Auxiliary Fund $2.5 1%
www.pima.edu
– Indicators
– Revenue Sources – Cost Drivers
– Educational Master Plan, Strategic Plan
www.pima.edu
Statistical Section Information
– Personnel Costs Share of Total – Costs per student – Employees per student
Key Red = Significant Concern = Improving Trend Orange = Moderate Concern = Maintenance of Trend Green = Minimal to No Concern
= Declining Trend
www.pima.edu
Key Red = Significant Concern = Increase in Trend Orange = Moderate Concern = Maintenance of Trend Green = Minimal to No Concern
= Decrease in Trend
www.pima.edu www.pima.edu
www.pima.edu
1992, 15,364 2016, 15,382
10,000 15,000 20,000 25,000
PCC FTSE
www.pima.edu
Age Pima County population % PCC students 18-24 116,000 58% 25+ 654,000 41% Pima CC Arizona United States
Percentage of students enrolling in CCs one year after HS graduation Percentage of students attending online, nights, or weekends
Pima CC Arizona
Source: Arizona 2020 Vision 2015 reports; U.S. Census Bureau 2010-14 American Community Survey five-year estimates
www.pima.edu
5,000 10,000 15,000 20,000 25,000 200,000 400,000 600,000 800,000 1,000,000 1,200,000 1,400,000 Pima County Population Total Pop Other Ages 20-24 YO FTSE
www.pima.edu
www.pima.edu
2,000 4,000 6,000 8,000 10,000 12,000 14,000 16,000 18,000 20,000 50,000 100,000 150,000 200,000 250,000 300,000 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Out of State Credits Taken In State Credits Taken
Year over Year Fall Credits Taken, In-State versus Out-of-State Tuition Codes
In-state Out-of-state
www.pima.edu
$85,801
$95,661 $100,861
$60,000 $70,000 $80,000 $90,000 $100,000 $110,000 $120,000 $130,000 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Expenditure Limit (in $000's)
Estimated Limit Flat Enrollment Grow 500/Yr Actual Expenses
Original Methodology SB1322 Methodology
www.pima.edu
Admin Fac Staff Other Benefits Operations Capital Transfers Contingency
www.pima.edu
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Al Other Funds $71.5 $76.2 $83.7 $105.2 $138.3 $137.4 $122.3 $107.8 $106.5 $94.0 General Fund $134.2 $142.7 $142.3 $172.3 $149.6 $161.5 $161.7 $158.4 $152.2 $153.9 $ $50 $100 $150 $200 $250 $300 $350
$ Millions
General Fund Al Other Funds
www.pima.edu
www.pima.edu
Integrated Post Secondary Education Data System
2014-2015 Staffing Comparison
Average of Sample 2-Year Colleges PCC PCC’s Rank Headcount 17,025 39,912 20 FTSE 7,469 15,799 36 FTSE/FT Faculty 45.7 45.1 174 FTSE/FT Total Staff 26.3 11.8 308 FTSE/FTE Total Staff 11.7 9.5 258
2013-2014 Expenditure Comparison
FY14 Total $/FTSE $11,308 $11,620 148
www.pima.edu
y = 0.0544x + 55.613 R² = 0.7701
200 400 600 800 1,000 1,200 1,400 1,600 1,800 2,000 5,000 10,000 15,000 20,000 25,000
# FT Staff FTSE
Full Time Staff Comparison: 2014-15 FTSE/FT Staff, 333 2-yr Colleges
Regression for FT Staff Ratio with Estimated Reduction Impact FTSE FT Staff
% Pos. Cut 14,000 817
15,000 872
16,000 926
17,000 980
18,000 1,035
19,000 1,089
20,000 1,144
21,000 1,198
22,000 1,252
23,000 1,307
PCC 1,344
www.pima.edu y = 10.733x + 3669.1 R² = 0.9225
50,000 100,000 150,000 200,000 250,000 300,000 350,000 400,000 10,000 20,000 30,000 40,000 Total Expenditures ($000s) FTSE
IPEDS Expenditure Comparison, FY2014 Peer Institutions Total Expenses and FTSE
www.pima.edu
– Innovative, Entrepreneurial, and Inventive
– Employ Evidence and Data-Based Decision Making – Assess Effectiveness
www.pima.edu
– Reorganize and improve efficiency – Adapt to state changes
– Maximize Pima County enrollment
– Lifelong Learner tuition program, Tuition cap
– Stimulate and support out-of-state and international enrollment
– Educational Master Plan
www.pima.edu
www.pima.edu
Finance and Administration
www.pima.edu
– Board Authority to Issue – Inform Joint Committee on Capital Review (JCCR) – Annual debt service limited to 8 % of annual expenditures
Sample Finance Tables for various Rev. Bond Scenarios with Finance Metrics Bonds ($mil) $ 40.0 $ 50.0 $ 40.0 $ 40.0 $ 60.0 Interest Rate 5.0% 5.0% 5.0% 4.0% 5.0% Years 20 20 10 20 15 Annual Payment ($mil) ($3.21) ($4.01) ($5.18) ($2.94) ($5.78) % Rev Bond Capacity 22% 27% 35% 20% 39%
2.3 1.8 2.3 2.3 1.5
www.pima.edu
– Small to no reductions for FY18 and FY19. Plan for $15 mil reduction in FY20 – Continue to reduce via attrition – Mitigate cost increases and Expenditure Limitation impacts with larger tuition increases – No funding to implement Educational Master Plan or other strategic changes until FY20 – Large reduction pending due to Expenditure Limitation
– Reduce current operations by $5 mil per year in each of next 3 years – Identify programs for elimination and begin phasing out – Reduce infrastructure/staffing – Implement most of the first 5 years of the Educational Master Plan (EMP) – Rely on GO Bonds for some EMP projects
– Reduce current operations by about $10 mil per year in each of next 3 years – Identify programs for elimination and begin phasing out – Eliminate at least one location – Significantly reduce infrastructure/staffing – Large and immediate investment in Educational Master Plan – Ensure future financial stability and ability to grow
www.pima.edu
Scenario A B C Tuition $ 3.5 $ 1.5 $ 1.5 Property Tax Growth $ 1.5 $ 1.5 $ 1.5 Property Tax Increase $ 2.0 $ 2.0 $ 2.0 Subtotal Revenues $ 7.0 $ 5.0 $ 5.0 Health Insurance $ 1.0 $ 1.0 $ 1.0 Contractual Obligations $ 2.0 $ 2.0 $ 2.0 Salary Increases $ 2.0 $ 2.0 $ 2.0 Subtotal Expenses $ 5.0 $ 5.0 $ 5.0 Operational Reductions $ - $ (5.0) $ (10.0) Net Change $ 2.0 $ 5.0 $ 10.0 New Financing Payment $ - $ 3.0 $ 6.0 Financial Impact/Funding Depreciation $ 2.00 $ 2.00 $ 4.00 Expenditure Limitation Impact $ 1.50 $ (1.50) $ (6.50)
www.pima.edu
$85,801
$95,661 $100,861
$60,000 $70,000 $80,000 $90,000 $100,000 $110,000 $120,000 $130,000 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Expenditure Limit (in $000's)
Expenditure Limitation Projections for Budget Scenarios
Estimated Limit Flat Enrollment Actual Expenses Scenario A Scenario B Scenario C
Original Methodology SB1322 Methodology
www.pima.edu
www.pima.edu
www.pima.edu
www.pima.edu
www.pima.edu
Criteria for budgetary decisions:
Mission, Goals, and Strategic Plan
and funded
benefits, costs, relevancy, and impact to our students and external community
– Once identified, under performing areas should be modified or eliminated – As needs arise, it will be necessary to fund new programs and services
District
– Employee assignments will correspond to real needs, student enrollment, and organizational demands – All services need not be offered at all locations