SBSD - Public School Board MTG Presentation Updated 071416

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 12

South Burlington Schools

Master Planning & Visioning


Financial Analysis
School Board Presentation
July 13, 2016

PRESENTATION OVERVIEW

Review
Scenarios
Process
Model
Sensitivities & Limitations
Outputs

REVIEW

Established scope
Met w/staff & Board
March 22 public
presentation
Additional info
Data scrubbing &
testing
Questions from Board & public
3

SCENARIOS

Scenario 1: All schools remain open.


Stewardship only.
Scenario 2:
All schools remain
open. Stewardship
+ upgrades to all.
4

SCENARIOS

Scenario 3: Close Chamberlin.


Stewardship + upgrades to all others.
Orchard & Marcotte become K to 4.
Middle School becomes 5-8.

SCENARIOS

Scenario 4: Close Chamberlin &


Marcotte. Stewardship + upgrades to all
others. Orchard becomes K to 2.
Build new 3-5 elementary.
Option: Two K to 4th grade, 5th to MS

SCENARIOS
Scenario 5: Close all elementary schools.
Stewardship + upgrades to MS & HS.
Middle School becomes 5-8. Build new
K to 4.

SCENARIOS

PROCESS
Updates since March
Clarifications

Pre-K
Upgrades versus 21st C Learning

PROCESS
Upgrades: Renovations of existing
configurations.
21st Century: Drastically different
configuration. Variety of space purposes
and sizes, connectivity between
classrooms, emphasis on flexibility.
10

PROCESS
Updates since March
New Information

State payback
Oak Creek appraisal

11

MODEL INPUTS
BROKERS
OPINIONS OF
VALUE

STEWARDSHIP
UPGRADES
TIMING

COSTS

FINANCING
BOND AMOUNTS
BOND TERMS

OTHER FINANCING
SOURCES
12

REAL
ESTATE
ESTIMATES

OAK CREEK
APPRAISAL
TIMING

SAVINGS
OPERATIONAL
SAVINGS

EXCLUSIONS

Transportation costs
Enrollment sensitivities
Environmental impacts
Option 4b
Option 6
Re-purposing buildings
Impact on neighborhood values
13

SENSITIVITIES &
LIMITATIONS
Apples-to-apples
Scale and metric accuracy

14

OUTPUTS
Costs & tax impacts

Elementary Reconfiguration Only


Whole District (w/MS & HS)
21st Century for Whole District

15

OUTPUTS COSTS
ELEMENTARY ONLY
Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5
Stewardship

$23 million $21 million $19 million $18 million $17 million

Upgrades /
Accommodations

$0

$7 million

$6 million

$0

$0

Total

$23
million

$0

New School

16

$28
million

$25
million

$5 million

$2 million

$29 million $38 million


$52
million

$57
million

OUTPUTS TAXES
ELEMENTARY ONLY
CONDO

($226,000 Value)

2026

2016 Taxes = $4,701

No Changes Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$5,772

$6,509

2031

$7,339

2036

$5,813

$5,832

$6,559
$7,399

$6,589
$7,422

HOUSE

($366,000 Value)

2026
2031

2036

$5,785

$6,522
$7,353

$5,903

$5,970

$7,399

$7,456

$6,602

$6,665

2016 Taxes = $7,614

No Changes Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$9,348

$10,541

$11,885

$9,414

$10,622
$11,983

$9,445

$10,671

$12,020

$9,368

$10,561

$11,909

$9,560

$10,692
$11,982

$9,668

$10,794
$12,075

17

OUTPUTS COSTS
WHOLE DISTRICT
Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5
Stewardship

$23 million

$21 million

$19 million

$18 million

$17 million

Upgrades /
Accommodations

$0

$37 million

$40 million

$38 million

$34 million

$0

$0

$0

$29 million

$38 million

New School
Total

18

$23 million $58 million $59 million $85 million $89 million

OUTPUTS COSTS
WHOLE DISTRICT
Overall
District
Elementary
Schools
(Exist & New)

Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$7 million

$7 million

$7 million

$7 million

$7 million

$6 million

$12 million

$7 million

$36 million

$39 million

Middle School $3 million

$12 million

$14 million

$12 million

$14 million

$27 million

$31 million

$30 million

$29 million

$59 million

$85 million

$89 million

High School
Total

$7 million

$23 million $58 million

19

OUTPUTS TAXES
WHOLE DISTRICT
CONDO

($226,000 Value)

2026
2031

2036

2016 Taxes = $4,701

No Changes Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$5,772

$6,509
$7,339

$5,813

$6,021

$5,867

$7,399

$7,557

$7,514

$6,559

$6,751

HOUSE

($366,000 Value)

2026
2031

2036
20

$6,710

$6,011

$6,088

$7,552

$7,589

$6,772

$6,812

2016 Taxes = $7,614

No Changes Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$9,348

$10,541

$11,885

$9,414

$10,622
$11,983

$9,750

$10,933
$12,238

$9,501

$10,867
$12,168

$9,735

$10,966
$12,230

$9,859

$11,032

$12,290

21ST C. OUTPUTS COSTS


WHOLE DISTRICT
Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5
Elementary
Schools
(Exist & New)

$7 million

$7 million

$7 million

$7 million

$7 million

$6 million

$81 million

$41 million

$53 million

$39 million

Middle School

$3 million

$50 million

$51 million

$49 million

$51 million

High School

$7 million

$83 million

$96 million

$91 million

$89 million

Overall Dist

Total

$23 million $221 million $195 million $200 million $186 million

21

21ST C. OUTPUTS TAXES


WHOLE DISTRICT
CONDO

($226,000 Value)

2026
2031

2036

No Changes Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$5,772

$6,509
$7,339

$5,813

$6,789

$6,352

$6,527

$6,573

$7,399

$8,305

$8,129

$8,076

$8,029

$6,559

$7,639

2031

2036
22

$7,442

HOUSE

($366,000 Value)

2026

2016 Taxes = $4,701

$7,395

$7,337

2016 Taxes = $7,614

No Changes Scenario 1 Scenario 2 Scenario 3 Scenario 4 Scenario 5


$9,348

$10,541

$11,885

$9,414

$10,994

$10,286

$10,570

$10,645

$11,983

$13,450

$13,165

$13,079

$13,003

$10,622

$12,372

$12,052

$11,977

$11,882

QUESTIONS?

23

You might also like