Upload
others
View
7
Download
0
Embed Size (px)
Citation preview
v
Financial Forecasting
• What is the Five Year Financial Forecast?A comprehensive, interactive planning process that can be updated to assist the District in making important financial decisions as assumptions change.
• How are we going to use the plan?• Budget Planning
• Tax Levy Determination
• Scenario & Trend Analysis
• Annual Update and Reassessment
v
Data Elements
• District’s FY22 Budget
• Annual Financial Reports (AFRs) for the past five years
• Consumer Price Index
• Equalized Assessed Valuations & New Construction
• Salary & Benefits information
• Enrollment / Staffing
• State Evidence Based Funding & Categorical reimbursements
v
Other Revenue Assumptions
• Early Property taxes deferred into next school year • Results in a budget loss of current year revenue by not including
any increase from the most recent levy
• Fund balances are restated and reduced
• Investment Income – additional 20% reduction
• CPPRT – adjusted to FY22 IDOR estimate
• Regular State and Federal Funding flat
v
Expense Assumptions• Salaries
• Continuation of existing contracts
• CPI based increases
• No change in FTE
• Health Insurance: 8% for FY23 then 5% annually
• Other expense 2% annually
• Continued Annual B&I abatement from the Education Fund
v
Assumption SensitivityLargest Revenue Drivers (90%)
• CPI: 1% ∆ ≈ +/- $2.6 million
• New Property: $1million ∆ ≈ +/- $49,000
• Proration of new EBFM: 1% ∆ ≈ +/- $125,000
Largest Expense Drivers (77%)
• Salaries: 1% ∆ ≈ +/- $1.9 million
• Health Insurance: 1% ∆ ≈ +/- $325,000
v
BUDGET PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED
FY 2022 FY 2023 % ∆ FY 2024 % ∆ FY 2025 % ∆ FY 2026 % ∆ FY 2027 % ∆
REVENUE
Local $268,966,507 $275,722,405 2.51% $290,032,709 5.19% $296,779,965 2.33% $303,650,161 2.31% $310,645,877 2.30%
State $22,237,533 $22,737,533 2.25% $22,737,533 0.00% $22,737,533 0.00% $22,737,533 0.00% $22,737,533 0.00%
Federal $14,361,229 $11,334,429 -21.08% $9,591,904 -15.37% $9,547,979 -0.46% $9,529,079 -0.20% $9,529,079 0.00%
Other $0 $0 $0 $0 $0 $0
TOTAL REVENUE $305,565,269 $309,794,367 1.38% $322,362,146 4.06% $329,065,477 2.08% $335,916,773 2.08% $342,912,489 2.08%
EXPENDITURES
Salary and Benefit Costs $235,677,492 $244,693,336 3.83% $255,948,113 4.60% $264,455,387 3.32% $272,900,939 3.19% $281,651,601 3.21%
Other $70,622,706 $68,581,642 -2.89% $69,380,897 1.17% $69,028,283 -0.51% $69,121,227 0.13% $70,372,710 1.81%
TOTAL EXPENDITURES $306,300,198 $313,274,978 2.28% $325,329,011 3.85% $333,483,670 2.51% $342,022,166 2.56% $352,024,310 2.92%
SURPLUS / DEFICIT ($734,929) ($3,480,611) ($2,966,865) ($4,418,193) ($6,105,393) ($9,111,821)
OTHER FINANCING SOURCES / USES
Other Financing Sources $4,093,460 $3,062,345 $2,724,825 $1,213,250 $98,150 $98,150
Other Financing Uses ($4,093,460) ($3,062,345) ($2,724,825) ($1,213,250) ($98,150) ($98,150)
TOTAL OTHER FIN. SOURCES / USES $0 $0 $0 $0 $0 $0
SURPLUS / DEFICIT INCL. OTHER FIN. SOURCES ($734,929) ($3,480,611) ($2,966,865) ($4,418,193) ($6,105,393) ($9,111,821)
BEGINNING FUND BALANCE $117,749,930 $117,015,001 $113,534,389 $110,567,525 $106,149,332 $100,043,938
AUDIT ADUSTMENTS TO FUND BALANCE $0 $0 $0 $0 $0 $0
PROJECTED YEAR END BALANCE $117,015,001 $113,534,389 $110,567,525 $106,149,332 $100,043,938 $90,932,117
FUND BALANCE AS % OF EXPENDITURES 38.20% 36.24% 33.99% 31.83% 29.25% 25.83%
FUND BALANCE AS # OF MONTHS OF EXPEND. 4.58 4.35 4.08 3.82 3.51 3.10
203 West Hillside RoadNaperville, IL 60540
(630) 420-6300
Naperville203.org
@Naperville203
@naperville203
@napervilledistrict203
@Naperville Community Unit School District 203