here - City of Gardendale, AL
Transcription
here - City of Gardendale, AL
A REPORT ON THE FINANCIAL FEASIBILITY TO FORM AN INDEPENDENT CITY SCHOOL SYSTEM FOR THE MUNICIPALITY OF GARDENDALE, ALABAMA May 14, 2013 Prepared by: Ira W. Harvey Decision Resources, LLC 2213 Hunters Cove Vestavia Hills, Alabama 35216-2413 A REPORT ON THE FINANCIAL FEASIBILITY TO FORM AN INDEPENDENT CITY SCHOOL SYSTEM FOR THE MUNICIPALITY OF GARDENDALE, ALABAMA Prepared for The Mayor and City Council of Gardendale, Alabama The Honorable Othell Phillips, Mayor Members of the Council: Allen Jerkins......................................... District 1 Blake Guinn .......................................... District 2 Alvin Currington ................................... District 3 Greg Colvert ......................................... District 4 Stan Hogeland ...................................... District 5 ii ACKNOWLEDGEMENTS The author wishes to acknowledge the following individuals and organizations which provided invaluable assistance in the preparation of this report: The Mayor, members of the City Council, and staff of the City of Gardendale, especially the Honorable Mayor Othell Phillips and City Clerk, Mr. Keith A. Mosley; Gardendale City Councilman, Mr. Alvin Currington; The Alabama State Department of Education and especially Mr. Craig Pouncey for his assistance in providing financial and student information; The Alabama Department of Revenue for providing tax information; The Jefferson County School Board and its former Superintendent, Dr. Phil Hammonds, and current Superintendent, Dr. Stephen Nowlin, and its Chief School Finance Officer, Sheila Jones; The Office of the Jefferson County Department of Revenue, Mr. Keith B. Crawford, Chief Accountant, and Mr. Eric Pruitt, Deputy Director; The Office of the Jefferson County Property Tax Assessor, Mr. John Powe, Chief Deputy; The Office of the Jefferson County Board of Equalization, Mr. Robert A. Rogers, Chairman; and The Editor of this Report, Ms. Mary Beth Adams, who reviewed and corrected numerous drafts. iii TABLE OF CONTENTS Page Number Chapter ACKNOWLEDGEMENTS ................................................................................................ iii 1. INTRODUCTION .............................................................................................................. 1 A. Laws Governing Public Education In Alabama ........................................................1 B. Municipal or City Public School Systems in Alabama ..............................................3 2. THE DEMOGRAPHICS AND GOVERNMENTAL CHARACTERISTICS OF THE CITY OF GARDENDALE, ALABAMA .............................................................................13 A. Demographics of the City of Gardendale ..............................................................13 B. Student Enrollment in the School Sites in Gardendale ..........................................22 C. Taxes Levied and Collected in the City of Gardendale ..........................................36 D. Conclusions ..........................................................................................................40 3. STATE FUNDING OF PUBLIC SCHOOLS IN ALABAMA: TYPES OF STATE SCHOOL AID FORMULAS .................................................................................42 A. The 1995 Foundation Program Allocations ...........................................................42 B. State Categorical Aid Programs ............................................................................55 C. Line Item Appropriations for Local Boards of Education ........................................60 4. JEFFERSON COUNTY SCHOOL SYSTEM TAXES FOR PUBLIC SCHOOLS ......................................................................................................................63 A. General Laws for Countywide Taxes for School Systems .....................................63 B. Special Ad Valorem Taxes for the Jefferson County School System .....................66 C. Summary of Ad Valorem Taxes Authorized for the Jefferson County School System ......................................................................................................68 D. County and Municipal Excise, Franchise, and Privilege License Taxes for Jefferson County School System .....................................................................70 E. Summary of Jefferson County School System Ad Valorem Taxes for Schools for FY 2012-13 ...................................................................................74 F. Jefferson County School System Total Local Revenues for Schools ....................75 G. Expiration of Existing Ad Valorem Taxes for the Jefferson County School System and City System(s) of Jefferson County ...................................................84 5. FINANCING THE PROPOSED GARDENDALE CITY SCHOOL SYSTEM ......................86 A. Endowments of Jefferson County School System in the City of Gardendale .........86 B. Proposed Gardendale City School System Local Tax Based Revenues For FY 2012-13 .....................................................................................................86 C. Proposed Gardendale City School System State Revenues for FY 2012-13 .........................................................................................................101 D. Proposed Gardendale City School System Federal Revenues for FY 2012-13 .........................................................................................................106 E. Proposed Gardendale City School System Total Revenues for FY 2012-13 .........................................................................................................108 iv F. G. Existing Debt to be Assumed by the Proposed Gardendale City School System for FY 2012-13 ...........................................................................113 Financing the Student Transportation Program by the Proposed Gardendale City School System for FY 2012-13 .................................................117 6. SUMMARY AND CONCLUSIONS .................................................................................120 A. Proposed Revenues and Expenditures ...............................................................120 B. Conclusions Regarding Revenues Available .......................................................124 C. Revenue Options for Consideration ....................................................................125 D. Options for Additional Tax Revenues ..................................................................126 E. Forward Funding of Proposed Gardendale City School System Administration and Operations ............................................................................128 7. APPENDICES ................................................................................................................131 7-1 Per Capita Income and Rank by County in Alabama in 2010 Current Dollars .......133 7-2 Rank of Places in Alabama by Per Capita Income Adjusted for Inflation and Also by Places in Alabama with City School Systems in Alabama, 2009 .......134 7-3 Act of the Legislature No. 203, Approved February 7, 1891 .................................135 7-4 Section 269, Constitution of 1901 as Amended ....................................................138 7-5 Amendment 3, Constitution of 1901 as Amended: Statewide Application 3.0 Mill Countywide and 3.0 Mill School Tax District Ad Valorem Tax...................139 7-6 Amendment 82, Constitution of 1901 as Amended: Jefferson County Consolidation School Tax Amendment .................................................................140 7-7 Amendment 175. Constitution of 1901 as Amended: Special District Tax for Furtherance of Education in Jefferson County ..........................................141 7-8 Amendment 382, Constitution of 1901 as Amended: Statewide 3.0 Mill School Tax District Ad Valorem Tax .................................................................................142 7-9 Calculation of Yield per Mill per ADM for County School Systems for FY 2012-13 ...................................................................................................143 7-10 Calculation of Yield per Mill per ADM for City School Systems for FY 2012-13 ...................................................................................................144 7-11 Tax Capacity and Tax Effort for County School Systems for FY 2012-13 ....................................................................................................145 7-12 Tax Capacity and Tax Effort for City School Systems for FY 2012-13 ....................................................................................................146 7-13 Capital Purchase Allocation from the Public School Fund for County School Systems for FY 2012-13 ...............................................................147 v 7-14 Capital Purchase Allocation from the Public School Fund for City School Systems for FY 2012-13 ....................................................................148 7-15 Unrestricted Local Tax Revenues per ADM for County School Systems for FY 2012-13 .....................................................................................................149 7-16 Unrestricted Local Tax Revenues per ADM for City School Systems for FY 2012-13 .....................................................................................................150 7-17 Gardendale Elementary School Site Summary Report .........................................151 7-18 Gardendale Elementary School Site Building Detail Facilities Summary ..............152 7-19 Snow Rogers Elementary School Site Summary ..................................................157 7-20 Snow Rogers Elementary School Site Building Detail Facilities Summary ............158 7-21 Bragg Middle School Site Summary .....................................................................161 7-22 Bragg Middle School Site Building Detail Facilities Summary ...............................162 7-23 Gardendale High School Site Summary ...............................................................164 7-24 Gardendale High School Building Detail Facilities Summary ................................165 7-25 Mount Olive Elementary School Site Summary ....................................................168 7-26 Mount Olive Elementary School Site Building Detail Facilities Summary ..............169 7-27 Gardendale Elementary School Attachment to Exhibit P-II for FY 2012-13 Budget .............................................................................................171 7-28 Snow Rogers Elementary School Attachment to Exhibit P-II for FY 2012-13 Budget .............................................................................................172 7-29 Bragg Middle School Attachment to Exhibit P-II for FY 2012-13 Budget ...............173 7-30 Gardendale High School Attachment to Exhibit P-II for FY 2012-13 Budget .............................................................................................174 7-31 Mount Olive Elementary School Attachment to Exhibit P-II for FY 2012-13 Budget ............................................................................................175 7-32 Countywide Foundation Program Cost Ratio for the School Systems of Jefferson County for FY 2012-13..........................................................................176 7-33 Letter from Dr. Wayne Teague, State Superintendent of Education, Regarding Formation of a City School System .....................................................177 7-34 Student Transportation Equipment Serving the School Sites of Gardendale ........180 vi 7-35 Jefferson County School System APSCA Pooled Purchase Bond Issue 1999-D Refunded in 2009-B Debt to be Assumed by Proposed Gardendale City School System .................................................................................................................181 7-36 Jefferson County Limited Obligation School Series 2000 Warrant Issue Debt to be Assumed by Proposed Gardendale City School System..............................182 7-37 Jefferson County 2004 and 2005 Combined Debt Service Series 2004A, Series 2005A and 2005B School Warrants ..........................................................183 vii 1. INTRODUCTION A. LAWS GOVERNING PUBLIC EDUCATION IN ALABAMA Laws governing the creation of school systems in Alabama were constructed in most part in the period just after the approval of the Constitution of 1901. The first significant codification of these laws occurred in 1911. Thus the basic format and structure of school systems in Alabama were created prior to the approval of Amendment 3 in 1916 (authorized local referenda on countywide and newly created school tax district ad valorem taxes for schools). Then, as today, only two types of school systems were recognized: countywide and municipal or city. No variation is permitted. The area inside the political boundary of a municipality is a municipal school system; the area outside the political boundary of a municipality with separate city school systems belongs to a county school system. Given the rural and agrarian nature of the State in the early decades of the twentieth century, few could have contemplated municipalities straddling not just two, but three and potentially four counties. School townships were logical operating units within a county given geographic and economic isolation centered upon the 16th section of each township. The organization that was established to replace township schools in 1903 was the creation of separate school districts centered on population centers and governmental entities as determined by the county board of education. These areas could become tax districts under Amendment 3, and the authority, upon a referendum, for earmarked school tax district ad valorem taxes was provided. However, operational authority remained concentrated in the county board of education, and school tax district ad valorem taxes were levied and collected by the county commission. This was the mechanism for funding schools within a community; also provided for were local school trustees to enhance the symbolism of local community control. In addition, provisions were provided for local attendance zones within the county which are exclusive of cities. Lawmakers did contemplate that as municipalities gained in population, it was a logical step that such municipalities would become a separate school system from the county school system and be administered by its own board. In addition, the legislature approved and the people of the State ratified a Constitutional Amendment (Amendment III) which created school tax districts to be drawn by the county board of education. The purpose of this was to allow citizens of a county not in a municipality of 2,500 population to form a tax district and levy and collect additional ad valorem taxes for be expended only for the benefit of the school children of that tax district. This would occur even though the schools were still county schools and administered by the county. The importance of Amendment III was the statement of the intent of the legislature and the people of the state to provide for a political subdivision, whether a city school system (a school tax district) or a school tax district, to provide additional tax revenues for the educational benefit of schoolchildren if the voters of that tax district would approve the additional levy and collection in a referendum. Today, the statutory population threshold for a municipality to create its own municipal school system is 5,000 residents. Such a creation has been held by the Federal Court in Lee v. Chambers County Board of Education as not only a right, but an obligation by the city to control and operate the schools within its boundaries as the federal judiciary reviewed the creation of a city school system by the city of Valley, Alabama: 1 The City of Valley undeniably has not only a right, but an obligation under state statute to control and operate the schools within its boundaries unless it enters into an agreement with the Chambers County Board of Education for its schools under control of the county board (Lee v. Chambers County Bd. of Educ., 849 F. Supp. 1474 (M.D. Ala. 1994)). The Court further held that transfer of control of public schools from an elected county board of education to an appointed city board of education required federal pre-clearance pursuant to the Voting Rights Act of 1965 when the county board of education was operating under an existing desegregation order. The U.S. Supreme Court in 1972 created the test that must be applied: We have today held that any attempt by state or local officials to carve out a new school district from an existing district that is in the process of dismantling a dual school system “must be judged according to whether it hinders or furthers the process of school desegregation. If the proposal would impede the dismantling of a dual system, then a district court, in the exercise of its remedial discretion, may enjoin it from being carried out.” (Wright v. Council of City of Emporia, 407 U.S. 451, 460). Alabama’s Statewide System of Public Schools Alabama’s statewide system of public schools began with the Public Education Act of 1854, modeled on the schools of Mobile County. This Act laid the framework which is still largely in place for the operation of public schools in Alabama. The statewide system was based upon the county unit of government which was an arm of the State government. All counties were required to operate a county school system, and one mill of ad valorem tax was authorized for their operation. In addition to providing for three commissioners of free public schools at the county level, the 1854 Act created the position of trustees of public schools in the townships and provided for their election. These trustees were granted the immediate supervision of schools, including the hiring and firing of teachers. These were virtually township school systems. In 1903, the State abolished townships for the purposes of operating public schools and placed control in the county board of education. However, the township concept was retained for the administration of the original sixteenth section federal land grants and the crediting of their revenues. In addition, State laws still provide permission for counties to appoint for each school in the county six school trustees to look after the general interests of the school and to report to the county board of education (Code of Alabama 1975, Sections 16-10-1 to 16-10-11). County Public School Systems Required The county system of schools is required in current law as follows: § 16-8-8. Administration and supervision of schools generally. The general administration and supervision of the public schools of the educational interests of each county, with the exception of cities having a city board of education, shall be vested in the county board of education; provided, that such general administration and supervision of any city having a city board of education may be consolidated with the administration and control of educational matters affecting the county and vested in the county board of education (Code of Alabama 1975, Section 16-8-8). Furthermore, the school code provides for the county board of education to establish both school tax districts and school attendance districts within the county as in the School Code of 1911. The authorization for the creation of school tax districts follows: 2 § 16-13-191. School tax district — Boundaries fixed by county board. In order to make it possible to work out a system of local tax units adapted to the needs of the whole county, the county board of education of its own initiative shall fix the boundaries of any school tax district within its jurisdiction in which it is proposed to levy a local school tax. In making application for a special election in any such district, the county board of education shall submit a map made by the county surveyor, or other competent person, showing the boundaries of the school tax district for which a special tax levy is proposed, indicating the section or sections and ranges, together with the correct description of the boundaries of the said district for which a special tax levy is proposed for education (Code of Alabama 1975, Section 16-13-191). The applicability of statutes regarding school tax districts applies directly to Jefferson County, with twelve school systems and multiple school ad valorem tax districts. A county board of education is empowered to make administrative decisions as to where any and all school children of the county school system shall attend school. Statutory provisions for the creation of school attendance districts follow: § 16-28-19. Attendance districts. The county board of education shall arrange the county, exclusive of cities, into one or more attendance districts, and said board shall appoint an attendance officer for every district created, who shall hold his office at the will of the county board of education, and the board of education of each city having a city board of education shall appoint one or more attendance officers to serve at the pleasure of the appointing board. City and county boards of education and county commissions may jointly employ any person or persons to carry out the provisions of this chapter and such additional duties as may be assigned them by such boards or county commissions (Code of Alabama 1975, Section 16-28-19). B. MUNICIPAL OR CITY PUBLIC SCHOOL SYSTEMS IN ALABAMA The School Code of Alabama since first compiled in 1911, has not only anticipated the creation of municipal public school systems, it has required them unless proactive steps are taken. First, a definition of city is needed: § 16-11-1. "City" defined. A "city" within the meaning of this title shall include all incorporated municipalities of 5,000 or more inhabitants, according to the last or any succeeding federal census, or according to the last or any succeeding census taken under the provisions of Sections 11-47-90 through 11-47-95 (Code of Alabama 1975, 16-11-1). The Code of Alabama in Sections 11-47-90 through 11-47-95 (Article 3, Title 11) provides the procedure for obtaining an official census. With the definition of a “city” meaning municipalities with a population of 5,000 or more, the entitlement for the creation of a municipal school system is created: § 16-13-199. Municipality may remain under county board of education; disposition of tax when city assumes control of schools. When a municipality under the jurisdiction of a county board of education attains a population of 5,000 or more, according to the last decennial or any subsequent federal census, the schools of the municipality may remain under control of the county board by agreement between that board and the city council of the municipality, which agreement shall be expressed in resolutions adopted by and spread upon the minutes of the two authorities. If the municipality does 3 not enter into such an agreement, the control of the school or schools of the territory within the municipality shall be vested in a city board of education, and thereafter the district school tax collected in the city shall be paid over to the custodian of city school funds, and the district school tax collected in the contiguous territory shall be paid over to the custodian of county school funds; provided, that so much of the proceeds of the special school tax collected in the original school tax district as may be required for the retirement of outstanding warrants issued against such tax, including the interest thereon, shall be paid over to the proper official or authority to be used for such purpose (Code of Alabama 1975, Section 16-13-199). Control of City Schools and Taxation The Attorney General has reviewed this statute and in an Opinion of the Attorney General dated March 30, 1990, has concluded that “the Legislature intends for the city board of education to have authority over schools within the city. When authority over a certain area is transferred from a county board of education to a city board of education, the taxes that are already levied therein are automatically paid to the city school system without the necessity of a new election regarding said taxes in the district, as is required for the initial levy by § 16-13180, et. seq., Code of Alabama 1975. Although the transfer of authority addressed in this statute is occasioned by the city reaching a population of 5,000, the same results should follow where the transfer of authority is occasioned by the city’s annexation of new territory (Opinion of the Attorney General, Number 90-00201).” See also Opinion of the Attorney General, Number 86-00301. General state law further stipulates that the city school system comprises a school tax district whose boundaries are that of the municipality. Since the boundaries are the same for both political units, there is no need for separate maps to be provided: § 16-13-193. School tax district — Map — Not required of city school tax district. Any city having a city board of education shall constitute an independent school tax district for the purpose of levying the tax authorized under this article, but it shall not be necessary for the city board of education when making application or request for a special election under the provisions of this article to submit the map or the description of boundaries (Code of Alabama 1975, Section 16-13-193). Clearly the attendance district and school tax district for a city board of education is defined as the boundary of the municipality itself. Furthermore, the State Superintendent of Education has historically concluded that the county board of education shall under the implementation of Section 16-13-199, Code of Alabama 1975, transfer control of buildings, grounds, equipment, textbooks, materials, and supplies to the newly formed city board of education (see Appendix 7-33 for the letter to the Federal Court outlining transfer of property). The new city board of education would have authority over students residing in the city and would be entitled to ownership of all school transportation equipment serving the school sites located in the City of Jefferson. (Lee v. Chambers County Bd. of Educ., 849 F. Supp. 1474 (M.D. Ala. 1994)). The issue of the control and title to school property is addressed in three situations when a city board of education begins and operates as a separate city school system. (1) The first of these situations occurs when a city council passes a resolution to form a new city school system in accordance with the provisions of § 16-13-199 previously stated. The newly formed city school system receives the school property of the county located within the city boundaries without cost to the newly formed city board of education. However, debt which has been created by the parent county board of education due to the sale of revenue warrants and for which proceeds have been used for capital outlay at school sites (purchase of land, buildings, 4 construction costs, renovation, but not routine maintenance) of the city constitute a debt to be assumed by the new city board of education as follows: § 16-13-90 Purposes for which warrants issued. In any county in which a special county tax shall have been voted under the constitution for such purpose or for school purposes generally, and in any school district in which a special district tax shall have been voted under the constitution for such purpose or for school purposes generally, the county board of education or the city board of education, as the case may be, with the approval of the State Superintendent of Education may issue and sell capital outlay warrants for the purposes of erecting, purchasing, altering, enlarging, improving, repairing and equipping school buildings and school playgrounds, and buildings for housing and repairing school buses, including sites for any such buildings and playgrounds; and for the purpose of purchasing school buses; and for the purpose of acquiring a school building already erected by another government body, which building is being transferred to the use and jurisdiction of the board issuing the warrants; or for any one or more of such purposes; issue and sell or exchange refunding warrants for the purpose of refunding any valid warrants heretofore or hereafter issued and constituting a preferred claim against the said tax, or, in the case of refunding warrants payable from the tax of a special school district which consists of a consolidation of two or more smaller special school districts, constituting a preferred claim against the tax of any of such smaller districts; provided, that the refunding warrants shall not be issued in an aggregate principal amount exceeding the sum of (i) the outstanding principal of such warrants being refunded … (Code of Alabama 1975, Section 16-1390). In another aspect of this same case, the Court ruled that there is no authorization under Alabama law for a city school system to include territory beyond the city limits: “The court finds no such authorization, other than through a court-ordered desegregation plan. (2) The second of these situations occurs when a city council of a city having a separate city board of education wishes to annex property belonging to a county board of education upon which school property is located. In this situation, assumption must be made of existing indebtedness and provisions made to reimburse the county board of education for the loss of the educational facility: § 16-8-20: Annexing to city territory embracing schools - Retention of control pending agreements. When any part of the territory embracing a school under the supervision and control of the county board of education is annexed to a city having a city board of education by extension of the corporate limits of such city, the county board of education shall retain supervision and control of said school and for school purposes shall retain the same control of the territory and revenues which it exercised prior to such annexation, for the purpose of using and devoting said school to the benefit of all children who were or would be entitled to the use and benefit of the school so long as it was a county school, until an agreement has been made between the county board of education and the city board of education, and the city council or commission or other governing body of the city to which the territory was annexed, with reference to the matter of existing indebtedness and of providing the same or equivalent school facilities for the children in that part of the territory in the school district or districts not annexed or made a part of such city (Code of Alabama 1975, Section 16-8-20). (3) The third situation that can exist is when a there is a proposal to merge a portion or all of a county school tax district with a city school system tax district. In this case and in the case of annexation, state law does provide a way: § 16-13-195. School tax district — Consolidation — City district with other territory. When it shall seem desirable to consolidate with a city school tax district having a city board of education, either a county school tax district or territory adjacent to such city school tax 5 district which does not lie within the corporate limits of the city, so as to vest the control of educational matters of such proposed consolidated school tax district in said city board of education, the county board of education and city board of education shall agree upon the terms of consolidation and concurrently request the county commission to call an election in all the territory proposed to be consolidated to determine whether such school tax district or territory adjacent to said city school tax district should be consolidated with the city school tax district and the educational affairs of all the territory proposed to be consolidated placed under the control of the city board of education of such city, and whether or not a special tax for a uniform rate and time shall be voted for such proposed school tax district. In the event of such consolidation, the rate and time of the three-mill district tax, if levied, shall be for such time as prescribed in the agreement between the boards; provided, that the rate and time shall not be less than the maximum rate and the maximum time of any such district or territory included in said consolidation (Code of Alabama 1975, Section 16-13-195). The implementation of this statute is dependent upon the mutual agreement of the two boards of education involved and upon a referendum in the affected area: § 16-13-196. School tax district - Consolidation - Effect. Thereupon the county commission shall call an election in like manner as already prescribed for calling an election in a school tax district in the special districts or district and adjacent territory proposed to be consolidated, and if a majority of the qualified electors voting in the combined territories of the districts or district and adjacent territory proposed to be consolidated shall vote favorably, the districts or district and adjacent territory shall be consolidated into a new special school tax district, and the tax as voted shall be levied and collected in the new district as a unit, but the creation of a new district shall not operate to relieve the county board of education of liability for the just obligations made prior to such consolidation. In the event a majority of the qualified electors voting in the combined territories of the districts or district and adjacent territory proposed to be consolidated shall vote against the proposed consolidation, said consolidation shall not be made and each district shall remain as before with the same taxing privileges (Code of Alabama 1975, Section 16-13-196). Who May Attend a City School System? There have been several statutes passed by the Legislature of Alabama pertaining to issues of who may attend a school site in which school system. The general conclusion is that the determination is at the discretion of the local board of education. The Legislature has addressed the authority of a city board of education to determine eligibility requirements for attendance even though some separate statues appear to offer conflicting interpretations of the eligibility of certain students to attend a city school system: § 16-11-16. Kindergartens and playgrounds; eligibility for admission to public schools. (a) The city board of education shall have power to establish and maintain a system of public schools including kindergartens and playgrounds for the benefit of children who are bona fide residents of and living within the corporate limits of such city. (b) Such children who are six years of age and less than 19 years of age on the date school opens shall be entitled to admission to the elementary, junior and senior high schools. (c) If a kindergarten is established and maintained, children from five to eight years of age may be admitted on such terms and conditions as the city board of education may prescribe (Code of Alabama 1975, Section 16-11-16). An Opinion of the State Attorney General dated April 24, 2003, has concluded that this Section 16-11-16 means that city boards of education have the power to establish a system of public schools for the benefit of children only who are bona fide residents of and living within the corporate limits of such city (Opinion of the Attorney General, Number 2003-133). However, 6 other interpretations of other statues open the door for non-resident attendance and have concluded that city boards of education may have an open enrollment policy. The most recent statute addressing this issue is the following as amended in 2012: § 6-28-3: Ages of children required to attend school; exemption for church school students. Every child between the ages of six and 17 years shall be required to attend a public school, private school, church school, or be instructed by a competent private tutor for the entire length of the school term in every scholastic year except that, prior to attaining his or her 16th birthday every child attending a church school as defined in Section 16-28-1 is exempt from the requirements of this section, provided such child complies with enrollment and reporting procedure specified in Section 16-28-7. Admission to public school shall be on an individual basis on the application of the parents, legal custodian, or guardian of the child to the local board of education at the beginning of each school year, under such rules and regulations as the board may prescribe. The parent, legal custodian, or guardian of a child who is six years of age, may opt out of enrolling their child in school at the age of six years by notifying the local school board of education, in writing, that the child will not be enrolled in school until he or she is seven years of age (Code of Alabama 1975, Section 16-28-3). This statute may well override any previous limitation as may have been placed in law by the interpretation of this Opinion of the Attorney General: By the provisions of Section 16-28-3, the Legislature has authorized local boards of education to regulate the admission of students into their schools. There is no statute expressly prohibiting children who live within a city with a city school system from attending county schools. Reading this in conjunction with Section 16-10-6 which expressly provides for the collection of fees from elementary students attending schools in a jurisdiction other than the jurisdiction of the students’ residences, children living within city limits of a city school system are not statutorily prohibited from attending county schools (Phenix City Bd. of Educ. v. Teague, 515 So. 2d 971). The Alabama Court of Civil Appeals has ruled that this section –- §16-28-4 -– creates an entitlement to education in this state for children under the age of 16 (Hoover Bd. of Educ., 594 So. 2d 148). Joint Operation by Two Boards of a School Site Due to the rural nature of the State of Alabama, it has long been recognized that there may be a necessity because of geography and demographics to provide for a joint maintenance by two counties of a school located near a county line. Further provisions were made for the attendance of students from two counties in this school: § 16-8-18. Joint maintenance of schools — Between counties; attendance by pupils near county lines. The county boards of education of two or more counties shall have power to provide jointly for the maintenance of schools in or near the dividing line of such counties on the basis of the enrollment in such school from the counties represented. Each pupil who lives within five miles of a county boundary line shall attend the school nearest to his residence. The administration and supervision of such school shall be placed under one of the county boards of education of said counties by agreement between the county boards of education, and if no agreement as to administration and supervision is made, it shall be under the board of education of the county in which the schoolhouse is located (Code of Alabama 1975, Section 16-8-18). An Opinion of the Attorney General in 1979 offered additional clarification to the language of the statute: Specifically the Legislature provided that board (sic) of education in adjoining school districts may enter into agreements to jointly maintain (provide financial support) for schools on or near a county 7 line. The agreement should by statute recognize which of the two jurisdictions will be responsible for the administration and supervision of such schools. Once such an agreement is established, children who live within five miles of the county boundary line shall attend the school closest to his residence (Opinion of the Attorney General, Number 79-00339). The mechanism is set in place for financial support of the jointly maintained school. If no Section 16-8-18 agreement is established, one school board may not bill another school board for costs of out-of-district residents. However, the Office of Attorney General encourages the use of the Section 16-8-18 agreement for joint maintenance of county line schools for the purposes of providing free public education for children at the school closest to their residence (Opinion of the Attorney General, Number 79-00339). Thus students in one county may attend school in another county. The important aspect of this ruling is that local boards may make attendance decisions. Further Opinions have emphasized the necessity of written agreements between boards of education and the right for financial compensation to be made between the respective boards as an intergovernmental transfer payment (joint financial support). In 1964, the Alabama Supreme Court considered the question as to whether the above statute entitled a child to attend the school of his choice closest to his home no matter in which county the school is located as long as the child lived within five miles of the county line. The Court concluded that no such right was created within the statute. Such a right to attend the closest school without paying tuition exists only when there was an agreement between the two county school systems involved. Without such an agreement, there is no right to attend with or without tuition (Conech County Board of Education v. Campbell, 276 Ala. 343, 162 So. 2d 233, 1964). In an Opinion of the Attorney General written in 1985, this conclusion was further restated that without an agreement, no entitlement exists irrespective of the distance involved (Opinion of the Attorney General, Number 85-00147). The obvious conclusion is that without an agreement, there can be no joint financial support and no assumption of cost by the county from which the student actually resides. Without such agreement, one school board may not bill another school board for out-of-district residents (Opinion of the Attorney General, Number 7900330). Composition of the New City Board of Education A newly formed city board of education shall by law consist of five members who shall be appointed by the city council: § 16-11-2: Applicability; composition of boards. (a) The provisions of this chapter shall apply to city boards of education unless otherwise provided by local law pursuant to Amendment 659 to the Constitution of Alabama of 1901, or any other provision of the Constitution of Alabama of 1901. (b) The general administration and supervision of the public schools and educational interest of each city shall be vested in a city board of education, to be composed of five members who shall be residents of the city, and who shall not be members of the city council or commission. In any Class 4 municipality which has adopted a mayor-council form of government pursuant to Chapter 43B (commencing with Section 11-43B-1) of Title 11, the city board of education may be composed of seven members. (c) No person shall be eligible for election or appointment as a member of a city board of education unless he or she satisfies all of the following qualifications: (1) Is a person of good moral character. 8 (2) Has obtained a high school diploma or its equivalent. (3) Is not employed by that city board of education. (4) Is not serving on the governing board of a private elementary or secondary educational institution. (5) Is not on the National Sex Offender Registry or the state sex offender registry. (6) Has not been convicted of a felony. (d) In those cities where the members of the city board of education are elected or appointed to represent a district, whenever a member of a city board of education moves his or her domicile from the district he or she represents, he or she shall cease to be a member of the city board of education, and a vacancy shall occur. The member shall provide notice of the move to the secretary of the city board of education before the beginning of business at the first meeting of the city board of education following the move (Code of Alabama 1975, Section 16-11-2). The members of the city board of education are to be appointed by the city council on a staggered basis: § 16-11-3: Election; terms of office; vacancies. Annually at the regular meetings of the city council or commission in April the council or commission shall elect a member or members of the board of education to succeed those whose term or terms of office expire that year. Members of the city board of education shall assume office at the next regular meeting of the city board of education in June following their appointment. The terms of office of members of the city board of education shall be five years, and the term of one member shall expire annually. A member shall serve on the board until his or her successor assumes office. In the event of a vacancy in the membership of the city board of education by resignation or otherwise, the fact shall be reported to the city council or commission by the board, and the council or commission shall elect a person to fill the vacancy for the unexpired term (Code of Alabama 1975, Section 16-11-3). Authority of City School Board to Set Attendance Policies The city board of education when formed is responsible for providing the educational opportunities and services prescribed by state law and Alabama State Board of Education rules and regulations to all children of school age who are residents of the municipality. However, as previously discussed, flexibility is granted to a city board of education to make rational determinations as to which students residing outside the political boundaries of the municipality may attend the city school system. Additionally, the city board of education is empowered to contract with the county board of education for educational services. While flexibility is granted to accept non-resident (out of system) students, state statute guarantees acceptance of resident students and educational opportunities provided based upon individual educational needs. Similar Authority Granted to County School Systems Further authority is granted the county superintendent to determine conditions of school admission: § 16-9-19. Conditions of admittance to high schools. The county superintendent of education, subject to the provisions of this title, shall prepare and submit for approval and adoption by the county board of education rules and regulations governing the conditions under which children may be admitted to junior and senior high schools of the county (Code of Alabama 1975, Section 16-9-19). The Attorney General has ruled a county superintendent does have the authority to determine the conditions under which non-resident students (of the county or the State) may still be 9 allowed to attend the junior and senior high schools of the county. These conditions are, of course, subject to board approval (Opinion of the Attorney General, Number 87-00033). Furthermore, the Opinion further validates the authority of the boards of education receiving non-resident students to charge a tuition fee for this privilege which is found in the following statutory provision: § 16-10-6. Incidental fees in elementary schools. No fees of any kind shall be collected from children attending any of the first six grades during the school term supported by public taxation; provided, that any county or city board of education shall be authorized to permit any school subject to its supervision to solicit and receive from such children or their parents or guardians voluntary contributions to be used for school purposes by the school where such children are attending; provided further, that the provisions of this section shall in no way affect or restrict the right or power of a school board to fix and collect tuition fees or charges from pupils attending schools under the jurisdiction of such board but who live outside the territory over which such board has jurisdiction (Code of Alabama 1975, Section 1610-6). This language opens the door for two opportunities. One is for each type of school system to determine who can attend that public school system. The second is that the local board of education is free to charge tuition fees or charges from non-resident students of that school system. This creates the reality of an open enrollment policy. An Opinion of the Attorney General has addressed the amount of tuition which should be charged: . . . . . the Legislature intended to recognize the right or power of a school board to fix and collect tuition fees or charges from pupils attending schools under their jurisdiction but who live outside the territory over which the board has jurisdiction. However, local boards of education are not authorized to charge unlimited fees or tuition under the above-discussed circumstances. It is our opinion that a local board of education may charge and require a pupil who lives outside its jurisdiction, to pay a tuition fee not to exceed the sum of the local tax effort devoted to school purposes divided by the number of students attending school within the jurisdiction of the board. In other words, the amount of tuition that may be charged is limited by the amount of local financial support a school system receives (Opinion of the Attorney General, Number 79-00339). This conclusion was repeated three years later: In our opinion to Dr. Wayne Teague, released August 17, 1979, we expressed our opinion that the Legislature by this statute, intended to recognize the right of a school board to collect tuition fees from students attending schools in one school board jurisdiction while living in another area. We are enclosing a copy of that opinion for your consideration. We also call your attention to that portion of the opinion which points out that the tuition charged should not exceed the sum of the local tax effort devoted to school purposes divided by the number of students attending (Opinion of the Attorney General, Number 82-00413). Expenditure of Funds by City for Benefit of Individuals Illegal A city has authority to expend funds for any legal purposes, and a city with a city board of education has the authority to expend funds for any legal educational purpose. In the case presented by the City of Madison regarding students who lived within the city limits but in a portion of the City of Madison which is located within Limestone County rather than Madison County, the question was raised as to whether the City of Madison could pay on behalf of these students a $600 tuition fee charged by Madison County to out-of-county residents. This would amount to the City paying a fee on behalf of selected individual residents of the City. 10 In 1994, an Opinion of the Attorney General dated October 20, 1993, held that such expenditure by a city to a county board of education must be made as a budgetary appropriation (intergovernmental transfer) and cannot be made as payment of tuition or fees for an individual student. The Alabama Constitution of 1901 in Section 94 as amended by Amendment 112 prohibits any city or town from granting public money in aid of any individual. Therefore, the paying of fees or tuition for an individual student is prohibited: The legislature shall not have power to authorize any county, city, town, or other subdivision of this state to lend its credit, or to grant public money or thing of value in aid of, or to any individual, association, or corporation whatsoever, or to become a stockholder in any such corporation, association, or company, by issuing bonds or otherwise. It is provided, however, that the legislature may enact general, special, or local laws authorizing political subdivisions and public bodies to alienate, with or without a valuable consideration, public parks and playgrounds, or other public recreational facilities and public housing projects, conditional upon the approval of a majority of the duly qualified electors of the county, city, town, or other subdivision affected thereby, voting at an election held for such purpose (Constitution of 1901, Amendment 112). Thus in the case of a city which spans two counties, the students who reside in the county which is the minority portion of the city may attend the county school system of the county which comprises the majority portion of the city. However, the students must pay a tuition fee as determined by the county board of education receiving the out-of-county students (Opinion of the Attorney General, Number 94-00016). A county board of education has the sole discretion to admit students who lived within a municipal school system. There is no question concerning the legality of appropriation of funds to local boards of education for educational purposes: § 16-13-36. Appropriation of funds out of treasury. Any appropriate local governing body is authorized at any meeting of said governing body in any calendar year to appropriate any funds it may deem proper and expedient out of the general funds of the governing body's treasury to local boards of education for the construction, repair, operation, maintenance and support of new or existing public schools within the jurisdiction of said governing body (Code of Alabama 1975, Section 16-13-36). It must be assumed that this refers both to city and county governing bodies since the statute was amended in 1995 to replace "county commissions of the State" with the term “local governing body.” However, it is uncertain as to whether the jurisdictional issue can be construed to appropriations by a city governing body to a board of education for schools not located within the city jurisdiction. The appropriation of funds by the City Council to the city's school system is not an unusual event in Alabama, while somewhat rare for a county commission. County Commission appropriations have budgeted for FY 2012-13 a total of $1,969,251 to their respective city and county school systems. City councils have budgeted the sum of $67,103,373 for city school systems. These amounts have decreased dramatically over the past few years, and local governing bodies have been struggling to balance their own revenues and expenditures. Such appropriations can be from general revenues or from the dedication of a specific tax levy – ad valorem, franchise, excise, or privilege license tax – for the city school system. If such a dedicated tax is levied and collected (with the exception of those under the authority of §40-12-4) it is not a school tax but is a tax for schools. This distinction will be discussed in a following Chapter. Of course a school system would more highly value dedicated tax revenue 11 which can be budgeted annually rather than a varying appropriation from general revenues which can easily disappear from the budget. The most important conclusion on taxes differentiated by authority for levy and collection is as follows. A school tax will not be paid to the newly formed city board of education until final fiscal separation from the parent county board of education has been concluded by contractual agreement with the respective county board of education. Therefore, the newly formed board of education does not have either access to or authority over these tax revenues possibility until the beginning of the fiscal year (October 1) of the academic year (July 1) in which final separation is concluded. There are no fiscal resources available to assume the costs of separation as school taxes and revenues. In fact, there is the necessity to forward fund the period from July 1 until the first state warrants are received no later than October 31. Fortunately, a municipal tax can be appropriated to the newly formed city board of education at any time post their appointment in accordance with a resolution of formation being approved by the city council. This newly formed board, prior to final separation, does have legal authority to accept the appropriation and to expend those revenues for any legitimate purpose of board activity, including the attendance at professional or association meetings and for the hiring of personnel. Therefore, the ideal situation is for a municipality to exercise their taxing authority (usually by an additional sales/use tax) to support the activities of the newly formed city board of education and to provide adequate resources for transition costs and perhaps enhanced educational experiences in the newly formed city school system. 12 2. THE DEMOGRAPHICS AND GOVERNMENTAL CHARACTERISTICS OF THE CITY OF GARDENDALE, ALABAMA A. DEMOGRAPHICS OF THE CITY OF GARDENDALE The City of Gardendale is one of several municipalities in Jefferson County along the old main transportation corridor created by Highway 31 north of Birmingham, but bypassed by the final construction of Interstate 65 from Birmingham north to the Tennessee state line. Before Interstate 65 was constructed, the main route between Nashville, Tennessee and Birmingham, Alabama was U.S. Route 31. Interstate 65, on the western edge of the city, was completed in 1985 and has stimulated commercial growth. The community began after Andrew Jackson defeated the Creek Nation at the Battle of Horseshoe Bend in 1814; the subsequent Treaty of Fort Jackson and other treaties that followed ceded Indian land that made up most of what is now Alabama. Abraham Stout was commissioned to build a public road in 1822-1823 from Gandy’s Cove (in Cataco/Morgan County) to Elyton. He closely followed the old Indian trails for the Route, which came directly through what is now Gardendale. Gardendale Figure 2-1 The early settlers of this area, most of them veterans of the War of 1812, recognized the beautiful woodlands as a productive area. The growing settlement was first called Jugtown after a jug and a churn factory operated near where the Village Green shopping center is located today. However, this named proved to be embarrassing to a local school teacher, Hettie Thomason Cargo, and she began a drive to have the town renamed. "Gardendale" was chosen in 1906. 13 At the turn of the 20th century, many people who worked in and around Birmingham moved to Gardendale from some of the northern counties of the state. The population continued to increase and the area greatly expanded as a result of both World War I and World War II. Gardendale was incorporated and became a city in 1955. Mr. J. I. Pesnell was elected as the first Mayor. Gardendale now has a land area of 57 square miles and boasts approximately 470 businesses, 5 public schools (including Mount Olive Elementary outside the current city limits), 2 private schools and more than 25 churches within the city limits. The population is around 14,000. A Chamber of Commerce was organized in 1987 and has influenced the city's development as its membership has grown. Since 1980, Gardendale has annexed considerable amounts of land on the north, east, and west sides. Much of the eastern area is uninhabited. The western annexation is centered along Fieldstown Road. Most of the newest residential development has been in this area and along Shady Grove Road south of Fieldstown Road. The northern annexation has centered along US 31 and extends nearly 2 miles (3.2 km) farther north than in 1980. This growth in population and economic development has prompted city officials to consider the feasibility of creating its own the City of Gardendale School System as many other cities in Jefferson County have already done. The students residing in the City of Gardendale attend the public schools of Jefferson County. The Jefferson County Public School System is the second largest in Alabama with a student enrollment in excess of 36,000. Only the Mobile County School System is larger with enrollment in excess of 60,000. Jefferson County currently is composed of one county school system and eleven city school systems as shown below: Table 2-1 TOTAL STUDENT POPULATION OF JEFFERSON COUNTY Number of School System LEAs in FY 2012 Percent of ID Jefferson ADM for FY Countywide Number System Description County 2013 Total ADM 037 Jefferson County 36,058.15 34.80% 1 113 Bessemer City 4,411.30 4.26% 2 114 Birmingham City 25,005.60 24.13% 3 137 Fairfield City 1,845.10 1.78% 4 157 Homewood City 3,590.65 3.47% 5 158 Hoover City 13,409.75 12.94% 6 167 Leeds City 1,641.05 1.58% 7 171 Midfield City 1,334.90 1.29% 8 175 Mountain Brook City 4,490.00 4.33% 9 197 Tarrant City 1,200.95 1.16% 10 202 Vestavia Hills City 6,445.70 6.22% 11 205 Trussville City 4,187.90 4.04% 12 TOTAL 103,621.05 100.00% Note that the student enrollment or student count in ADM, which is average daily membership over the first twenty scholastic days following Labor Day, is reported one year in arrears for the purpose of allocating state and local funds. The student count for FY 2012 is the basis of appropriation for FY 2012-13. As is seen in Table 2-1, 65.20% of students attend separate city school systems. Jefferson County has the highest across the board ad valorem taxes for schools in the State with the citizens of the Jefferson County School System paying a millage rate of 30.1 mills of ad valorem tax for schools. For the State of Alabama, this is an above average rate of ad valorem tax burden when the minimum statewide ad valorem tax burden for public schools is 10 mills as required by Amendment 778 (the 10.0 mill minimum school ad valorem tax levy). After the implementation of Amendment 778 (approved at election of November 7, 2006; proclaimed 14 ratified December 4, 2006), there were identified 197 school ad valorem tax districts among the 131 school systems of the State. Of these, 56 had the minimum 10 mills as required and 141 had a greater number of mills. Overall, among the 197 school tax districts, the average levy was 11.87 mills. Among the 141 school tax districts with more than 10 mills, the average levy was 14.17 mills. The highest millage rate in the State was Mountain Brook with 52.9 mills followed by Vestavia Hills with 52.05 mills. While local tax effort for public schools in Alabama is normally reported in equivalent mills, the best single measure of citizen and taxpayer support is the number of mills levied and collected. The current millage rate in Jefferson County for public schools is among the highest in the State and assists in the formation of a new city school system since the new system would be grandfathered at 30.1 mills of school ad valorem tax without any action by the voters of the city. Figure 2-2 Municipal Boundaries of the City of Gardendale Attendance Zones for Snow Rogers Elementary School and Gardendale Elementary School 15 In Figure 2-2 which appears above, the city boundaries of the City of Gardendale are indicated with the school sites of the Jefferson County Board of Education identified. As will be detailed later in this Section B of this Chapter, many residents of the City of Gardendale attend school sites outside the city limits; and many non-resident attended school sites in the City of Gardendale. The growth in student population of the Jefferson County School System has been relatively constant over the past decade. As is seen in the following Table 2-2, enrollment has been fairly constant with the exception of the drop that occurred in FY 2005-06 with the creation of the Trussville City School System. This drop in student enrollment is not unexpected given the decline in the population of Jefferson County over the last decade. Table 2-2 JEFFERSON COUNTY SCHOOL SYSTEM ADM FOR CURRENT YEAR, NOT IN ARREARS Annual Cumulative Change Change Year ADM 2003-04 38,599.34 n/a n/a 2004-05 39,442.77 843.43 843.43 2005-06 36,074.15 (3,368.62) (2,525.19) 2006-07 36,406.05 331.90 (2,193.29) 2007-08 36,216.20 (189.85) (2,383.14) 2008-09 36,245.65 29.45 (2,353.69) 2009-10 36,172.50 (73.15) (2,426.84) 2010-11 35,952.30 (220.20) (2,647.04) 2011-12 36,058.15 105.85 (2,541.19) 2012-13 36,159.40 101.25 (2,439.94) As is seen in Table 2-3 below, the population of Jefferson County has demonstrated a decline of -0.55% from 2000 to 2011. If all of the counties of the State of Alabama were ranked by change in population over this period, Jefferson County would rank 38th out of 67 counties. In fact, Jefferson County is bordered by three of the top ten fastest growing counties in the State, Shelby County, Tuscaloosa County, and St. Clair County. In addition, Blount Country ranks 14th while Walker County ranks 48th. Note that these figures are for Jefferson County as a whole and they include many fast growing cities. This leads to the conclusion that the Jefferson County School System will continue to lose students as this trend continues. While the population of Jefferson County is showing a slight overall decline of 0.55%, the important issue is where gains and losses have occurred within the county. These population shifts have important implications for all 12 school systems of Jefferson County as there will be winners and losers. Table 2-4 which follows demonstrates that the majority of the population of Jefferson County resides in cities which have their own school systems, a significant majority of 65.06% in 2011. While the overall population change is negative for these 11 cities with separate city school systems, simply removing the City of Birmingham from the mix changes the population change from a negative -3.48% to a positive 7.10%. The population changes in these cities also reflect a shift from older cities to cities with more recently formed city school systems. These statistics indicate the growth of excess physical plants for public education in some cities, while other cities will have to build new schools to accommodate the expected growth. This will become a factor to be considered in the case of the proposed Gardendale City School System as the cities with a more affluent demographic base are showing consistent growth. 16 Table 2-3 Population Growth of Selected Counties in Alabama Population Estimates Counties of for July 1, 2000 Alabama 2011 Alabama 4,452,173 4,802,740 Shelby County 144,674 195,858 Baldwin County 141,342 183,259 St. Clair County 65,080 83,835 Limestone County 65,966 83,239 Autauga County 44,021 54,637 Lee County 115,430 140,784 Madison County 278,006 336,141 Elmore County 66,160 79,590 Tuscaloosa County 165,414 194,998 Coffee County 43,580 50,167 Jefferson County 662,033 658,386 Source: US Bureau of the Census Change Percent 2000 to Change Rank 2011 350,567 7.87% n/a 51,184 35.38% 1 41,917 29.66% 2 18,755 28.82% 3 17,273 26.18% 4 10,616 24.12% 5 25,354 21.96% 6 58,135 20.91% 7 13,430 20.30% 8 29,584 17.88% 9 6,587 15.11% 10 -3,647 -0.55% 38 Table 2-4 Cities In Jefferson County with City School Systems Cities In Jefferson County with City School Systems Alabama Jefferson County Population 2000 4,452,173 662,033 Estimates for July 1, 2011 4,802,740 658,386 Bessemer city 29,977 Birmingham city (pt.) 240,477 Fairfield city 12,252 Homewood city 25,203 Hoover city (pt.) 48,394 Leeds city (pt.) 9,137 Midfield city 5,597 Mountain Brook city 20,642 Tarrant city 7,172 Trussville city (pt.) 14,303 Vestavia Hills city (pt.) 30,630 TOTAL CITIES 443,784 Source: US Bureau of the Census 27,452 210,591 11,117 25,164 58,575 9,808 5,364 20,410 6,396 19,445 34,014 428,336 Change Percent of Percent 2000 to County Change 2011 350,567 7.87% n/a -3,647 -0.55% n/a -2,525 -29,886 -1,135 -39 10,181 671 -233 -232 -776 5,142 3,384 -15,448 -8.42% -12.43% -9.26% -0.15% 21.04% 7.34% -4.16% -1.12% -10.82% 35.95% 11.05% -3.48% 4.17% 31.99% 1.69% 3.82% 8.90% 1.49% 0.81% 3.10% 0.97% 2.95% 5.17% 65.06% However, this population shift has not left the population served by the Jefferson County School system to decline. As is seen in Table 2-5 which follows, the population served by the Jefferson County School System has also increased, by a significant 5.41%. However, this statistic belies many important considerations. The first of these is that approximate one-half of the increase in population served by the Jefferson County School System is found in the cities of Gardendale, Fultondale, and Helena. 17 Table 2-5 Population Served by Jefferson County School system Estimates Change Cities Without School Population Percent for July 1, 2000 to Systems 2000 Change 2011 2011 Adamsville city 5,021 4,522 -499 -9.94% Argo town (pt.) 70 61 -9 -12.86% Brighton city 3,605 2,945 -660 -18.31% Brookside town 1,409 1,364 -45 -3.19% Cardiff town 81 55 -26 -32.10% Center Point city 16,680 16,929 249 1.49% Clay city 8,858 9,706 848 9.57% County Line town (pt.) 82 61 -21 -25.61% Fultondale city 6,913 8,378 1,465 21.19% Gardendale city 11,492 13,892 2,400 20.88% Graysville city 2,453 2,164 -289 -11.78% Helena city (pt.) 293 2,222 1,929 658.36% Hueytown city 16,061 16,103 42 0.26% Irondale city 11,624 12,347 723 6.22% Kimberly town 1,833 2,710 877 47.85% Lipscomb city 2,486 2,209 -277 -11.14% Maytown town 469 385 -84 -17.91% Morris town 1,809 1,858 49 2.71% Mulga town 946 837 -109 -11.52% North Johns town 169 145 -24 -14.20% Pinson city 7,084 7,162 78 1.10% Pleasant Grove city 10,017 10,108 91 0.91% Sumiton city (pt.) 16 16 0 0.00% Sylvan Springs town 1,486 1,543 57 3.84% Trafford town (pt.) 566 646 80 14.13% Warrior city 3,266 3,176 -90 -2.76% West Jefferson town 412 338 -74 -17.96% Balance of Jefferson County 103,048 108,168 5,120 4.97% BALANCE 218,249 230,050 11,801 5.41% Source: US Bureau of the Census The next consideration is the impact that the decline of population of the City of Birmingham has had on the entire county. Overall in Jefferson County from 2000 to 2011, cities and places and unincorporated areas showed a population loss of 37,033. Birmingham City also accounted for 29,886 of this loss. Meanwhile, other areas gained 33,386 in population, the net loss being 3,647 (these data not demonstrated in any provided Table). Obviously, the City of Birmingham which accounted for 31.99% of the total population of Jefferson County in 2011 represents a very pronounced weakness in population growth in Jefferson County. Unless the majority of that population that leaves Birmingham is relocated elsewhere in Jefferson County, the losses will continue. To some degree, population growth in other areas of Jefferson County is partially accounted for by this migratory population. Irrespective of the reasons, the inevitable conclusion is that the City of Gardendale is growing and is among the fastest growing cities in Jefferson County. In the following Table 2-6, when the United States, Alabama, Jefferson County, and the City of Gardendale (U.S. Census Bureau, 2006-2010 Estimates) are compared in terms of owner occupied versus renter occupied housing units, the City of Gardendale shows a much higher percentage of owner occupied housing units and a correspondingly lower percentage of renter occupied housing than Jefferson County as a whole, than the State of Alabama, and the United States. This comparison is, of course, a more favorable situation for a separate city school system. Any governmental unit would like to maximize revenues and minimize expenditures. For a city school system, minimizing rental housing and maximizing home ownership supports this objective. 18 Owner occupied housing tends to create a less dense student population, larger personal dwellings and thus greater assessed value of ad valorem property per student. However, rental property is commercial property which is assessed at a rate twice that of owner occupied residential property and of course is not eligible for homestead exemption. The exception would be in the case of public owned housing which is rented. When reviewing the financial feasibility for a city to operate a separate school system, revenues are obviously enhanced by ad valorem property which is more valuable and expenditures are minimized by fewer children per household. Table 2-6 Owner and Renter Occupied Housing United States Alabama Jefferson County City of Gardendale Owner Occupied Housing Units 65.10% 69.70% 64.90% 83.00% Renter Occupied Housing Units 34.90% 30.30% 35.10% 17.00% Category Source: U.S. Census Bureau, 2006-2010 American Community Survey 5-Year Estimate A similar comparison can be made by reviewing the average size of families and households in different areas. As is demonstrated in the following Table 2-7 from the same Census Bureau data, the size of the household and the family in the City of Gardendale is just smaller than in Jefferson County. The advantage is even greater when compared to the State of Alabama and the United States as a whole. On this basis of comparison, the smaller household size and family size in the City of Gardendale than found in Jefferson County or Alabama statewide could indicate a weaker participation rate in the public schools (fewer students per household is viewed here as a positive). Larger family and/or household size could tend toward larger dwellings to accommodate the size and thus in the end more taxable property per student. But this could also translate into a high cost for city services per household, including students enrolled in public schools. Fewer students per household in the end means that tax dollars for public schools go further. Table 2-7 Average Household and Family Size United Jefferson City of Alabama Category States County Gardendale Average Household Size 2.58 2.48 2.44 2.42 Average Family Size 3.14 3.02 3.05 2.92 Source: U.S. Census Bureau, 2006-2010 American Community Survey 5-Year Estimate A further indication of a predicted larger student load can be found in Table 2-8 which compares median age and the percent of population under five years of age. According to these data, the City of Gardendale has a population in median age somewhat older than Jefferson County, the State of Alabama, and the United States. In fact, the percentage of residents of the City of Gardendale 65 and older is higher than all comparisons, a significantly large 18.4% compared to a normative 13 to 14%. This population profile with a relatively lower incidence of children in all age groups, from below five to 15 to 19, further supports the conclusion that the proposed Gardendale City School System would have a relatively lower incidence of student enrollment based upon family size and population distribution. While this may appear as a possible indication of an older population less likely to support the creation of a Gardendale City School System, it may also be an indication of the growing imperative to create the most attractive environment possible for families to settle and raise their families. 19 Table 2-8 Median Age in Years and Percent of Population in Selected Age Groups United Jefferson City of Category Alabama States County Gardendale Median Age in Years 37.2 37.9 37.1 41.9 Percent Under 5 Years 6.5% 6.4% 6.7% 6.1% Percent Age 5 to 9 Years 6.6% 6.4% 6.4% 5.6% Percent Age 10 to 14 Years 6.7% 6.7% 6.4% 5.9% Percent Age 15 to 19 Years 7.1% 7.2% 6.8% 6.2% Percent Age 65 Years and Over 13.0% 13.8% 13.1% 18.4% Source: U.S. Census Bureau, 2006-2010 American Community Survey 5-Year Estimate Another measure of potential cost of students to be educated is the degree to which English is the spoken language at home. According to Table 2-9, which expresses the percent of homes in which a language other than English is spoken, the City of Gardendale has a smaller percentage of non-English-speaking homes than does Jefferson County and the State of Alabama. An even more significant advantage exists in this regard over the United States. These data indicate that while a portion of households speak a language other than English at home, the resultant expenditures for English as a Second Language (ESL) should not be proportionately greater for the proposed the City of Gardendale School System than is currently expended in Jefferson County. Table 2-9 Language Other Than English Spoken at Home United Jefferson Category Alabama States County Speak a Language Other than English at Home 20.30% 5.00% 5.80% Source: U.S. Census Bureau, 2006-2010 American Community Survey 5-Year Estimate City of Gardendale 2.40% Another useful statistic to measure how well the tax base of a city can support a public education system is to consider the income of its citizens. In the last Census of 2010, the per capita income of Jefferson County ranked it 2nd among the 67 counties of Alabama, with a per capita income of $41,844 or 125% of the State average in current dollars not adjusted for Inflation (See Appendix 7-1). By another analysis, census data estimated for 2010 shows in Table 2-10 that in terms of the criterion of inflation adjusted per capita income, the City of Gardendale is substantially higher than that of Jefferson County (112.94%), Alabama (129.68%), and the United States (109.09%) in 2011 dollars. This same relative advantage is shown in terms of median household income. In terms of the median value of owner occupied housing units, while Gardendale trails the United States Average, it far exceeds the average of Jefferson County and the State of Alabama. In addition, the City of Gardendale shows an extremely low incidence of individuals living below the poverty level. Table 2-10 Selected Measures of Income and Income Status United Jefferson Category Alabama States County Median Household Income in Inflation Adjusted Dollars $52,762 $42,934 $45,750 Median Value of Owner Occupied Housing Units $186,200 $120,800 $141,700 $27,915 $23,483 $26,962 Per Capita Income in Inflation Adjusted Dollars Individuals Below Poverty Level 14.30% 14.30% 16.20% Source: U.S. Census Bureau, 2006-2010 American Community Survey 5-Year Estimate 20 City of Gardendale $58,656 $166,900 $30,452 4.30% In Appendix 7-2, it is shown that of the 493 places in Alabama (U.S. Department of Commerce, Bureau of the Census, American Community Survey, 2005-2009)(Places, for the reporting of decennial census data which includes census designated places, consolidated cities, and incorporated places) shows that the City of Gardendale ranks 30th in per capita income of all places in Alabama. In addition, it shows that on the basis of just ranking the places (cities) in Alabama with their own city school system, Gardendale would rank between 5th and 6th place. Census Bureau Population Estimates for 2011 According to Census Bureau Population Estimates released in 2012, the population growth (estimated) in Jefferson County from 2000 to 2011 over eleven years is a dramatic negative -0.55% while the State of Alabama has grown 7.87%. Growth in the City of Gardendale has been a very significant 20.88% Table 2-11 which follows displays the annual growth of Alabama, Jefferson County, and the City of Gardendale. Table 2-11 Change in Selected Population Areas in Alabama, 2000 to 2011 Area Population 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Alabama 4,452,173 4,467,634 4,480,089 4,503,491 4,530,729 4,569,805 4,628,981 4,672,840 4,718,206 4,757,938 Jefferson County 662,033 660,197 657,518 657,513 656,023 654,919 655,893 655,163 656,510 658,441 Annual Change n/a -1,836 -2,679 -5 -1,490 -1,104 974 -730 1,347 1,931 Percent Change n/a -0.28% -0.41% 0.00% -0.23% -0.17% 0.15% -0.11% 0.21% 0.29% Gardendale City 11,492 11,714 11,921 12,166 12,393 12,624 12,894 13,131 13,411 13,701 Annual Change 222 207 245 227 231 270 237 280 290 Percent Change n/a 1.93% 1.77% 2.06% 1.87% 1.86% 2.14% 1.84% 2.13% 2.16% Source: US Bureau of the Census, Intercensal Estimates Estimates Estimates Change for July 1, for July 1, 2000 t0 Percent 2011 2011 2010 Change 4,785,298 4,802,740 350,567 7.87% 658,555 658,386 -3,647 -0.55% 114 -169 0.02% -0.03% 13,895 13,892 2,400 20.88% 194 -3 1.42% -0.02% Figure 2-3 which follows demonstrates both the relatively strong and consistent growth in the City of Gardendale. An average annual growth rate of around two percent has been maintained. A positive growth rate which is moderate and consistent in annual change simplifies the challenges in creating a new city school system. A city board of education can count on new households being formed which will contribute to the ad valorem tax base (Classes I, II, and III on real and personal property excluding motor vehicles are collected one year in arrears). Ad valorem taxes on Class I, II, and IV motor vehicles will be collected in the current year and staggered on a monthly basis. Planned growth in student enrollment can be managed effectively if dramatic increases due not occur in student population. However, growth in new students to serve will not be annually matched by new ad valorem taxes paid, but rather one year later. This will be discussed further in a subsequent chapter. Figure 2-3 Annual Change in Population of Jefferson County and the City of Gardendale 21 B. STUDENT ENROLLMENT IN THE SCHOOL SITES IN GARDENDALE Student enrollment in the Jefferson County School System has changed little over the past decade, demonstrating a slight decline. Two important events have impacted student count in Average Daily Membership or ADM during this period. The first was the change in counting students from the first forty days of the scholastic year for counting students to the first twenty days after Labor Day which was implemented for the 2005-06 school year. This change increased student count. The second has been the creation of new city school systems in Jefferson County which have drained some present and future growth in student count from the Jefferson County School System. It should be noted that the decline from fiscal year 2005 to 2006 was the result of the pullout of Trussville City Schools (4,032 students) and the decline from 2002 to 2003 was largely a result of the loss of 274 ADM to the Vestavia City Board of Education upon transfer of the Cahaba Heights Community School, and approximately 1,265 ADM to the Leeds City Board of Education in the 2005-06 school year. However, since these changes, the student count has been relatively constant. The growth in student count in ADM which is the primary independent variable for determining for state funding and allocation of countywide taxes is seen in Figure 2-4 which follows. It must be noted that student counts from prior year are used in allocating state funds for the current budget year. The data in Figure 2-4 is current year (2012-13) rather than prior year. Figure 2-4 Current Year Enrollment in ADM in Jefferson County Public Schools, 2004 to 2013 Note: The ADM reported as of 20 days in the 2011-12 school year will be the number of students earning state allocations by the various funding formulae for FY 2012-13 (state funding is one year in arrears of student count). State law was amended in 2005 for the FY 2005-06 budget year to count students based upon the average daily membership for the first 20 scholastic days following Labor Day rather than the first 40 scholastic days of the school calendar as adopted for FY 1995-96. When reviewing student count by ADM in the school sites located in the City of Gardendale for the past several years, it must be remembered that these schools are not exclusively for the children of the City of Gardendale, but rather represent attendance zones as determined by the Jefferson Board of Education. Such attendance zones can change at the discretion of the Jefferson County Board of Education since this is an authority granted local 22 boards of education. Thus the attendance count is normally greater than the resident student count. Normally a school site is constructed nearest the largest student population, which is in a city. However, the attendance zone for such school sites stretches into unincorporated county as the prerogative of the county board of education. A discussion of each Jefferson County school site in the City of Gardendale follows. Gardendale Elementary School Site 037-0300: Grades K-05 The Gardendale Elementary School is located at 860 Bauer Lane, Gardendale, Alabama 35071. It is currently operated as a general school for grades K through 5 (see Figure 2-5 for student count). The school is sited on a campus reported to encompass 28 acres. A total of 42 regular classrooms and four small classrooms are reported with a student capacity of 920. In addition there are four instructional portables and no substandard permanent classrooms. The site also includes ten general administrative areas, a cafeteria, a gymnasium, a media center, and eight storage rooms. The site consists of four buildings whose square footage totals 108,386 (See Appendix 7-17 for the State Department of Education Facilities Reports Site Summary for this site). Building Number 0100 The main building (building number 1) was first constructed in 1967 with a square footage of 51,789 of masonry/concrete construction in one story with a flat roof. The building is 100% air conditioned and handicapped accessible, but on a septic tank. A renovation was made in 1976 consisting of 9,025 square feet. A second renovation occurred in 1991 with 25,563 square feet being added. This building contains 24 regular classrooms, four small classrooms, a media center, and the cafeteria. All systems of the building are categorized as being in good to moderate condition. However, some issues are noted with fascia and soffits, exterior doors and frames, and excessive wear in the plumbing (See Appendix 7-18 for the State Department of Education Facilities Reports Building Detail for this site). Building Number 0200 Building number 2 was constructed in 1987 of masonry/concrete construction. It has a flat roof, is 100% air conditioned, and is handicapped accessible. It contains 30,087 square feet. It also is on a septic tank. It is reported to be in good to moderate condition. However, severe conditions are noted with the exterior doors and frames, the exterior door hardware, and excessive wear in the plumbing system. Building Number 0300 Building number 3 was constructed in 1976 of masonry/concrete construction. It has a flat roof and a square footage of 9,480. It is reported to contain one general administrative area and is also on a septic tank. It is reported to be in good to moderate condition. However, severe conditions are noted with fascia and soffits, cracks in the exterior walls, and buckling with the interior doors and frames. 23 Building Number 0400 Building number 4 was constructed also in 1976 of masonry/concrete construction. It has a flat roof and contains the gymnasium. It has a flat roof, a square footage of 8,910, and is without air conditioning. It is reported to be in good to moderate condition. However, severe conditions are noted for cracks in the exterior walls, cracks in exterior doors and frames, and weather wear on exterior door hardware. Building Number 0500 Building number 5 was constructed in 2002 of masonry/concrete construction. It is a one story flat roof structure with 8,120 square feet. It is on the municipal sewer system. It is 100% air conditioned and handicapped accessible. It is reported as being used for storage and in good condition. No deficiencies were noted. School Site Attendance in ADM The number of students attending the Gardendale Elementary School is demonstrated below in Figure 2-5. From these attendance data and reported classroom capacity of 920, it appears that the four instructional portables are not currently necessary to provide adequate classroom space based upon architectural standards. However, for the number of students assigned to the school site and based more realistic standards of students per classroom, the instructional portables may be needed. Future growth of student enrollment would call for additional classrooms. Please note that not all students currently in attendance are residents of the City of Gardendale. The net attendance will be addressed at the end of this Chapter. Figure 2-5 ADM for Gardendale Elementary School, School Year 2003-04 to 2012-13 School Site Debt Jefferson County School System 2009B Pooled Purchase APSCA Bond Issue. There was a capital debt on the Gardendale Elementary School for classroom construction paid for from the 2009B Pooled Purchase APSCA Bond Issue. The amount reported by the Jefferson County Board of Education is a total for the Gardendale Elementary School and the Bragg 24 Middle School Classroom Construction (reported as one project) is the total principal amount of $1,360,199.26. The balance due on this debt is $571,555.73. Jefferson County Limited Obligation School Series 2000 Warrants. The Commission issued Limited Obligation School Warrants, Series 2000 in order to finance the costs of acquiring certain public school facilities (the “Leased Property”) of the Jefferson County Board of Education (the “Board”), for lease back to the Board. The principal amount of the debt was $45,210,000. Of that amount , $23,215,460 was attributed to school sites. The current debt is $15,189,220.88 countywide and the debt assigned to Gardendale Elementary School is $378,698.10. The total of all debt will be considered in Chapter 5. Snow Rogers Elementary School Site 037-0840: Grades K-05 The Snow Rogers Elementary School is located at 2636 Snow Rogers Road, Gardendale, Alabama 35071. It is currently operated as a general school for grades K through 5 (see Figure 2-6 for student count). The school is sited on a campus reported to encompass 18 acres. A total of 24 regular classrooms are reported with a student capacity of 540. In addition there is one instructional portable and no reported substandard permanent classrooms. Two cafeterias are reported as well as one gymnasium, one media center, three multipurpose areas, and eight storage areas. Overall, the buildings are reported to total 49,169 square feet (See Appendix 7-19 for the State Department of Education Facilities Reports Site Summary for this site). Building Number 0100 The main building (building number 1) was first constructed in 1971 with a square footage of 23,029 of masonry/concrete construction in one story. There are 14 regular classrooms in the building and is 100 percent air conditioned and handicapped accessible with a flat roof. The school site is on a septic tank. The condition of the building is only reported as moderate. A renovation was made in 1957 amounting to 2,530 square feet. The condition is reported as moderate. Specific deficiencies noted include cracking of exterior walls, cracks in exterior windows, cracks in interior walls and base, stains on floor finishes, excessive wear on toilets, fixtures, and plumbing system, an outdated electrical system, and outdated heating and air conditioning system (See Appendix 7-20 for the State Department of Education Facilities Reports Building Detail for this site). Building Number 0200 Building number 2 was constructed of masonry/concrete in 1971 with one story and a flat roof. The building is 100% air conditioned and is handicapped accessible. The building contains the cafeteria. It is reported at 7,609 square feet. The building is on a septic tank. The condition is reported as moderate. Specific deficiencies noted include weathered roof, cracks in fascia and soffits, cracks in exterior doors and frames, excessive wear to exterior door hardware, excessive wear to toilets and fixtures, outdated kitchen equipment, outdated heating and air conditioning system, and excessive wear to plumbing and electrical systems. 25 Building Number 0300 Building number 3 was constructed in 1977 with a wood frame and masonry veneer. The reported square footage is 18,531 contained in one story with a pitched roof. The building is 100% air conditioned and is handicapped accessible. It contains the gymnasium and is on a septic tank. The building is reported to be is good condition with no deficiencies noted. School Site Attendance The number of students attending the Snow Rogers Elementary School is demonstrated below in Figure 2-6. From these attendance data and reported classroom capacity of 540, it appears that with the single instructional portable there is sufficient classroom space currently and for some future growth in the number of students assigned to the school site. Please note that not all students currently in attendance are residents of the City of Gardendale. The net attendance will be addressed at the end of this Chapter. Figure 2-6 ADM for Snow Rogers Elementary School, 2003-04 to 2012-13 School Site Debt Jefferson County School System 2009B Pooled Purchase APSCA Bond Issue. There was a capital debt on the Gardendale Elementary School for classroom construction paid for from the 2009B Pooled Purchase APSCA Bond Issue. The amount reported by the Jefferson County Board for the Snow Rogers Elementary School is the principal amount of $968,591.31. The balance due on this debt is $407,002. Jefferson County Limited Obligation School Series 2000 Warrants. The Commission issued Limited Obligation School Warrants, Series 2000 in order to finance the costs of acquiring certain public school facilities (the “Leased Property”) of the Jefferson County Board of Education (the “Board”), for lease back to the Board. The principal amount of the debt was $45,210,000. Of that amount , $23,215,460 was attributed to school sites. The current debt is $15,189,220.88 countywide and the debt assigned to the Snow Rogers Elementary School is $76,960.89. The total of all debt will be considered in Chapter 5. 26 Bragg Middle School Site 037-0095: Grades 06-08 The Bragg Middle School is located at 840 Ash Avenue, Gardendale, Alabama 35071. This site serves grades 6 through 8. The campus is reported to consist of 10 acres and capable of serving a student enrollment of 910. The campus has 3 instructional portables and no substandard permanent classrooms. The site consists of two buildings with a total square footage of 73,200. The site has 29 regular classrooms, four science laboratories, a home economics department, a band/choral department, a cafeteria, an auditorium, a media center, and 19 storage areas (See Appendix 7-21 for the State Department of Education Facilities Reports Site Summary for this site). Building Number 0100 Building number 1 was constructed in 1976, with 73,200 square feet. It is of masonry/concrete construction and is 95% air conditioned and handicapped accessible. It contains 17 regular classrooms, four science labs, the home economics department, the band/choral department, the cafeteria, and the media center. A renovation was made on 17,400 square feet in 1977. The overall condition of the building is reported as severe. Specific deficiencies were noted for cracks in exterior windows, weathered exterior doors and frames, excessive wear of exterior door hardware, excessive wear of cabinetry and shelving and also for kitchen equipment. The electrical system was identified as overloaded. (See Appendix 7-22 for the State Department of Education Facilities Reports Building Detail for this site). Building Number 0200 Building number 2 was constructed in 2004 of masonry/concrete construction, with 16,364 square feet in one story with a pitched roof. It is 100% air conditioned and handicapped accessible. It contains 12 regular classrooms and administrative and storage areas. The overall condition of the building is reported as good. The only deficiency noted was with weathering of exterior doors and frames. School Site Attendance The number of students attending the Bragg Middle School is demonstrated below in Figure 2-7. From these attendance data and reported classroom capacity of 910, it appears that the five instructional portables while not necessary to provide adequate classroom space for the number of students assigned to the school site according to architectural standards, they are necessary for current enrollment. It also appears that accommodating additional student load in the near future would necessitate additional classroom space to be provided. Please note that not all students currently in attendance are residents of the City of Gardendale. The net attendance will be addressed at the end of this Chapter. 27 Figure 2-7 ADM for Bragg Middle School, 2003-04 to 2012-13 School Site Debt Jefferson County School System 2009B Pooled Purchase APSCA Bond Issue. There was a capital debt on the Gardendale Elementary School for classroom construction paid for from the 2009B Pooled Purchase APSCA Bond Issue. The amount reported by the Jefferson County Board of Education is a total for the Gardendale Elementary School and the Bragg Middle School Classroom Construction (reported as one project) in the principal amount of $1,360,199.26. The balance due on this debt is $571,555.73. Jefferson County Limited Obligation School Series 2000 Warrants. The Commission issued Limited Obligation School Warrants, Series 2000 in order to finance the costs of acquiring certain public school facilities (the “Leased Property”) of the Jefferson County Board of Education (the “Board”), for lease back to the Board. The principal amount of the debt was $45,210,000. Of that amount , $23,215,460 was attributed to school sites. The current debt is $15,189,220.88 countywide and the debt assigned to the Bragg Middle School is $374,907.96. The total of all debt will be considered in Chapter 5. Gardendale High School Site 037-0310: Grades 09-12 The Gardendale High School is the newest school site in the City of Gardendale, located at 800 Main Street Gardendale, Alabama 35071. The site is composed of three buildings on a reported 65 acres. A student capacity of 4,008 is reported, but the correct capacity is 1,300. There are no instructional portables and no substandard permanent classrooms. There is a total of 162,332 square feet for the three buildings. The site contains the following instructional areas: three agribusiness rooms, one auditorium, one cafeteria, three home economics departments, one media 28 center, eight multipurpose areas, 43 regular classrooms, eight science labs, 10 small classrooms, a weight room, and six storage areas (See Appendix 7-23 for the State Department of Education Facilities Reports Site Summary for this site). Building Number 0100 The main building, number 1, of the Gardendale High School campus was constructed in 2010. The square footage is 111,382 and is on the municipal sewer system. It has a maximum height of four stories and uses a combination of flat and peaked roof systems. It is 100% air conditioned and is handicapped accessible. It is characterized as being in good condition. No deficiencies are noted (See Appendix 7-24 for the State Department of Education Facilities Reports Building Detail for this site). Building Number 0200 Building number 2 entitled Vocational was constructed of masonry and concrete in 2009. It is a structure which houses the three agribusiness departments. It consists of 24,300 square feet in two stories, of masonry/concrete construction with peaked roofs. It is 100% air conditioned and is handicapped accessible. It is characterized as being in good condition. No deficiencies are noted. Building Number 0300 Building number 3 is named the Field House and was constructed in 2009. The construction type is wood frame and contains 24,160 square feet. It contains the weight room. It is 100% air conditioned and is handicapped accessible. It is characterized as being in good condition. No deficiencies are noted. School Site Attendance The number of students attending the Gardendale High School is presented below in Figure 2-8. From these attendance data and reported classroom capacity of 4,008, it appears that currently adequate classroom space exists for the number of students assigned to the school site. Please note that not all students currently in attendance are residents of the City of Gardendale. The net attendance will be addressed at the end of this Chapter. Figure 2-8 ADM for Gardendale High School 2003-04 to 2012-13 29 School Site Debt The buildings at this site were constructed from the proceeds of the Jefferson County School Construction Warrant Issue. As such, the debt incurred for the construction of the Gardendale High School is not a debt of the Jefferson County Board of Education, but of the Jefferson County Commission on behalf of all of the citizens and students of Jefferson County. Jefferson County Limited Obligation School Series 2000 Warrants. The Commission issued Limited Obligation School Warrants, Series 2000 in order to finance the costs of acquiring certain public school facilities (the “Leased Property”) of the Jefferson County Board of Education (the “Board”), for lease back to the Board. The principal amount of the debt was $45,210,000. Of that amount , $23,215,460 was attributed to school sites. The current debt is $15,189,220.88 countywide and the debt assigned to the Gardendale High School is $448,815.68. The total of all debt will be considered in Chapter 5. Mount Olive Elementary School Site 037-0630: Grades K-05 Not in the City of Gardendale The Mount Olive Elementary School is located at 1301 Brookside Road Mount Olive, Alabama 35117. It is currently operated as an Elementary School for grades K-5 (see Figure 2-9 for student count). The school is sited on a campus reported to consist of 15 acres and contains two buildings. A student capacity of 440 is reported for a square footage of 44,986. The campus contains 22 regular classrooms, a media center, a cafeteria, and a gymnasium (See Appendix 7-25 for the State Department of Education Facilities Reports Site Summary for this site). Building 0100 Building number 1 was constructed in 1970 of masonry/concrete construction. It has 36,256 square feet in one story under a flat roof. It is on a septic tank and contains the cafeteria, three general administrative areas, a media center, 22 regular classrooms, and four storage areas. It is 100% air conditioned and is handicapped accessible. It is characterized as being in moderate condition. Specific deficiencies noted include cracks in exterior walls, weathered exterior windows, excessive wear of floor finishes, outdated kitchen equipment, excessive wear of plumbing system, and overloaded electrical system. (See Appendix 7-26 for the State Department of Education Facilities Reports Building Detail for this site). Building 0200 Building 2 of the Mount Olive Elementary School was constructed in 1977 of masonry/concrete construction. It has a flat roof covering one story with 8,460 square feet. Only 20% of the building is air conditioned and is not handicapped accessible. The building 30 contains the gymnasium. There are no instructional portables and no reported substandard classrooms. The condition of the building is reported as good to moderate. However, specific deficiencies were noted including cracks in the exterior walls and base, excessive wear of interior door hardware, an outdated electrical system, and an outdated heating and air conditioning system. School Site Attendance The number of students attending the Mount Olive Elementary School is demonstrated below in Figure 2-9. From these attendance data and reported classroom capacity of 440, it appears that adequate classroom space is tight for the number of students assigned to the school site, even with six instructional portables. Please note that not all students currently in attendance are residents of the City of Gardendale. The net attendance will be addressed at the end of this Chapter. Figure 2-9 ADM for Mount Olive Elementary School 2003-04 to 2012-13 School Site Debt Jefferson County Limited Obligation School Series 2000 Warrants. The Commission issued Limited Obligation School Warrants, Series 2000 in order to finance the costs of acquiring certain public school facilities (the “Leased Property”) of the Jefferson County Board of Education (the “Board”), for lease back to the Board. The principal amount of the debt was $45,210,000. Of that amount , $23,215,460 was attributed to school sites. The current debt is $15,189,220.88 countywide and the debt assigned to the Mount Olive Elementary School is $171,187.97. The total of all debt will be considered in Chapter 5. Summary of Student Attendance in the School Sites of Gardendale, Alabama Projecting future student attendance at specific school sites is a difficult proposition for several reasons. The first is that populations (county and municipality) are mobile and that certain geographic areas are population growth areas. The second is that city code and permitting regulations may serve to elicit or discourage population growth. The third is that attendance zones and school transportation patterns for a city without a city school system are subject to annual review and redrawing by a county board of education. And the fourth is that 31 while a city school system is legally responsible to provide an educational opportunity for any resident student, some parents may have chosen not to use a public school system and may reverse that decision in the future. So for the purposes of this study, the best procedure is to attempt to assess the total resident students of the City of Gardendale and use that student count as a baseline, along with potential enrollees currently in private schools and being home schooled, for calculating financial feasibility of a separate City of Gardendale School System. In the following Table 2-12, the historical trend in student enrollment in the school sites of Gardendale is presented: Table 2-12 Student Attendance in the School Sites of Gardendale, 2004 to 2013 TOTAL ADM OF SCHOOL SITES IN GARDENDALE Grades K-12 Annual Percent Annual % Jefferson Change Change County ADM Fiscal Year ADM 2003-04 2,486.0 n/a n/a 6.44% 2004-05 2,515.1 29.16 1.17% 6.38% 2005-06 2,633.2 118.08 4.69% 7.30% 2006-07 2,716.0 82.75 3.14% 7.46% 2007-08 2,724.6 8.65 0.32% 7.52% 2008-09 2,888.2 163.55 6.00% 7.97% 2009-10 2,969.3 81.15 2.81% 8.21% 2010-11 2,995.5 26.15 0.88% 8.33% 2011-12 3,039.2 43.75 1.46% 8.43% 2012-13 3,064.2 25.00 0.82% 8.47% Note: Does not include Mount Olive Elementary School However, as previously discussed, not all of these students are residents of the City of Gardendale, and those non-residents will not be counted in the analysis of financial feasibility. However, should the proposed City of Gardendale School System be formed, the Board of Education could develop and implement policies to allow non-residents to attend. In addition, some resident students of Gardendale are obtaining educational services from the Jefferson County Board of Education in other school sites. For the purposes of this Study for School Year 2012-13, 2,214 Gardendale residents have been identified as attending the school sites of the City of Gardendale as shown below in Table 2-13. Table 2-13 Resident Student Count in the Proposed the City of Gardendale School Sites Estimated Resident Student Population for 2012-13 Grade Gardendale Elementary Snow Rogers Bragg Middle K 152 42 1 151 38 2 125 37 3 135 38 4 118 39 5 137 45 6 178 7 156 8 162 9 10 11 12 TOTAL 818 239 496 Student Population Count in Enrollment 32 Gardendale High School TOTAL 202 156 147 156 661 194 189 162 173 157 182 178 156 162 202 156 147 156 2,214 In addition, 1,022 non-resident students are reported attending the school sites in the City of Gardendale. Table 2-13 above illustrates the following. (1) Without accommodating any nonresident students, the proposed the City of Gardendale School System’s physical plant should be filled less than capacity. (2) The proposed the City of Gardendale School System could potentially liquidate instructional portables based upon anticipated student enrollment. (3) Minimum existing debt would be absorbed by the proposed City of Gardendale School System. However, some immediate maintenance, repair and renovation appear necessary. (4) The proposed the City of Gardendale School System should budget local resources for a capital outlay plan in the near future. Maximum Class Size Caps Set By the State Board Of Education In the previous description of the respective school sites, references were made to the numbers of students that can be accommodated in the classroom spaces as determined by the Alabama State Department of Education Site and Facility Enumeration (SAFE) survey. These determinations are based upon 30 students being accommodated in a regular classroom. No conclusion is made as to the rationality of this determination. This is derived from a minimum square footage per student architectural criterion to define a standard classroom size. Obviously, from the regulations of the State Board of Education which follow in Table 2-14 pertaining to maximum class size, the number is dramatically overstated for numbers of students per classroom, particularly in grades K-3. Table 2-14 Resolution of State Board of Education Limiting Class Size: Approved September 11, 1997, and Amended January 8, 1998 Grade Class Size Cap K-3 4-6 7-8 9-12 18 26 20 29 Therefore to this point we have statements of the numbers of students which can safely be accommodated by classroom and by school site by the Alabama State Department of Education. In an unrelated provision, we have a statement by the Alabama State Board of Education of the maximum number of students for instructional purposes that can be placed in a classroom. The third variable affecting the number of students per teacher or classroom can be found in Table 2-15 which follows. For the purposes of appropriating the proper number of teachers (teacher units) each year in the 1995 Foundation Program, the Alabama State Board of Education recommends annually to the Legislature the divisors which shall be used to calculate the number of teacher units. It is the intention of the Alabama State Board of Education that each local board of education budget each Foundation Program Teacher unit where earned based on prior year Average Daily Membership (ADM). 33 Table 2-15 Divisors of the Foundation Program for FY 2009 through FY 2013 Grade Divisors Act 2008 - 552 Act 2009 - 339 Act 2010 - 610 FY 2008-09 FY 2009-10 FY 2010-11 FY 2011-12 FY 2012-13 K 13.80 13.80 13.80 14.25 14.25 1 13.80 13.80 13.80 14.25 14.25 2 13.80 13.80 13.80 14.25 14.25 3 13.80 13.80 13.80 14.25 14.25 4 21.40 21.40 21.40 21.85 21.85 5 21.40 21.40 21.40 21.85 21.85 6 21.40 21.40 21.40 21.85 21.85 7 20.10 20.00 20.00 20.45 20.45 8 20.00 18.00 20.00 20.45 20.45 9 20.10 18.00 18.00 18.45 18.45 10 18.00 18.00 18.00 18.45 18.45 11 18.00 18.00 18.00 18.45 18.45 12 18.00 18.00 18.00 18.45 18.45 Act 2011 - 655 Act 2012 - 569 Jefferson County Board of Education Property Located in the City of Gardendale There are no recorded 16th Section School Lands located in the City of Gardendale. The following Table 2-16 summarizes the acreage of Jefferson County Board of Education property located in the City of Gardendale upon which the four school sites are situated: Table 2-16 Jefferson County Board of Education Property in the City of Gardendale School Sites in the City of Gardendale Site Site Name of School Number Grades Acreage Gardendale Elementary School Site 037-0300 Grades K-05 28 Snow Rogers Elementary School Site 037-0840 Grades K-05 18 Bragg Middle School Site 037-0095 Grades 06-08 10 Gardendale High School Site 037-0310 Grades 09-12 65 Grades K-12 121 Total School Sites of Gardendale This Table will be repeated in Chapter 5 and shows 121 acres according to the SAFE survey as submitted by the Jefferson County Board of Education to the Alabama State Department of Education. Summary of Instructional Personnel Budgeted From Local Funds in the Schools of Gardendale for School Year 2012-2013 From the Supplemental Information to the adopted FY 2012-13 Budgets by the Jefferson County Board of Education for each school site in the City of Gardendale (statutorily required by the Alabama State Department of Education as an Attachment to Exhibit P-II in each local board of education’s approved budget), the following summary of budgeted personnel is provided as Table 2-17. Each school sites budget is found as Appendices 7-27 to 7-31. From reviewing Table 2-17, the following conclusions can be made. By comparison with the 1995 Foundation Program Teacher Units earned as Regular Classroom Teachers and as Instructional Support Teachers (found in Appendices 7-27 through 7-31), and the budgeted 34 certificated employees, the earned teacher units appear to be budgeted at the school site where earned in accordance with State Board of Education regulations. A total of 167.0 teacher units are earned and budgeted. A total of 19.0 instructional support units are earned and 20.5 budgeted (the 1.5 additional librarians are funded from other state funds). In addition, 3.95 Classroom Teachers appear to be budgeted from local funds for these school sites along with 0.5 Counselors, 0.5 Librarians and 3.00 Administrators. This totals to 7.95 certificated personnel. From Federal sources, 5.50 Classroom Teachers are funded. Table 2-17 Summary of Certificated Personnel Budgeted In the Schools of the City of Gardendale for School Year 2012-13 Type of Personnel Classification Teachers Librarians Counselors Administrators Certified Support Personnel Number By BS 73.50 0.00 0.00 0.00 0.00 **Level of Degree DO 6Y MS 5.50 1.00 95.40 0.00 4.00 1.00 0.50 0.00 6.50 5.00 5.00 1.00 0.00 0.00 0.00 .Source of Funds ND 2.75 0.00 0.00 0.00 0.00 Non. Cert. Supp. Personnel Total State Earned Other State 167.00 4.50 6.50 8.00 0.00 0.00 186.00 1.70 0.00 0.00 0.00 0.00 0.00 1.70 Federal Local 5.50 0.00 0.00 0.00 0.00 8.00 13.50 3.95 0.50 0.50 3.00 0.00 11.00 18.95 Total Employees 178.15 5.00 7.00 11.00 0.00 19.00 220.15 The average cost of a teacher unit as appropriated in the Education Appropriations Acts for FY 2012-13 follows in Table 2-18: Table 2-18 Estimated Cost of a Teacher Unit for FY 2012-13 COST OF A FOUNDATION PROGRAM TEACHER UNIT 2013 Allocation Per Teacher COST FACTORS Total Allocation Unit I. SALARIES a Salaries total $ 2,241,417,173 47,161.06 b Number of tus Average Salary $ 47,526.86 II. FRINGE BENEFITS a FICA 6.200% $ 2,946.67 b Medicare 1.450% $ 689.14 c TRS 10.080% $ 4,790.71 d UC 0.125% $ 59.41 e PEEHIP $714.00 $ 8,568.00 420.00 FRLEAVE $60.00 $ Total Fringe Benefits $ 17,473.92 III. OTHER CURRENT EXPENSE a Total Other Current Expense $ 705,430,374 $ 14,957.90 IV. INSTRUCTIONAL SUPPORT* a Library Enhancement/TU $ b Student Materials/TU $ 300.00 c Common Purchases/TU $ d Professional Development/TU $ $ e Technology/TU $ 300.00 Total Instructional Support TOTAL COST OF A TEACHER UNIT $ 80,258.68 *Textbooks not funded on a per teacher unit basis FRINGE BENEFITS AS PERCENT OF SALARY 36.77% On the basis of the average per teacher unit costs above, the 7.95 locally funded (sum of locally funded personnel in Table 2-17) certificated personnel represent a continuing cost of $639,662 for FY 2013 if maintained, from local revenues. In addition, the resorting of student population (different distribution of students’ needs) in the proposed the City of Gardendale 35 School System could result in more or fewer federally funded personnel being available from federal funds. Of course, these personnel cannot be anticipated due to the uncertainty of federal funding for the future and for the number and type of educational needs of enrollees in the proposed Gardendale City School System. C. TAXES LEVIED AND COLLECTED IN THE CITY OF GARDENDALE Ad Valorem Taxes Levied and Collected in the City of Gardendale Residents of the City of Gardendale currently pay ad valorem taxes levied for three purposes: (1) (2) (3) Statewide purposes; Jefferson County general purposes; and Jefferson County Public School Purposes State and County Millages A summary of these ad valorem tax levies follows in Table 2-19 for State purposes and for general county purposes. As seen in this table, the residents of the City of Gardendale pay a combined total of 20.0 mills for State and general county purposes. Table 2-19 State and Jefferson County General Purpose Ad Valorem Levies JEFFERSON COUNTY MILLAGE RATES FOR 2012 FOR NON-EDUCATIONAL PURPOSES Category Mills Total STATE OF ALABAMA Public School Fund 3.00 Soldier Fund 1.00 2.50 General Fund Total 6.50 JEFFERSON COUNTY General Fund 5.60 Road 2.10 Bridge 5.10 Sewer 0.70 Total 13.50 TOTAL STATE AND COUNTY 20.00 *County Millage Rates as published annually by the Alabama Department of Revenue. However, the greatest proportion of all ad valorem tax levied and collected in the City of Gardendale is for the Jefferson County School System. When the millages levied for Jefferson County Public Schools are considered in Table 220 which follows, the result is a total of 51.0 mills levied and collected for all purposes (Note – Vestavia Hills levies and collects 52.05 local mills just for public schools while Mountain Brook levies and collects 52.9 local mills; these are the highest current millage rates in the State for school purposes). 36 Table 2-20 Total Millage Rate Levied and Collected in the City of Gardendale City of Gardendale Ad Valorem Tax Rates for 2012* Category Mills STATE OF ALABAMA Public School Fund Soldier Fund General Fund Percent of Total Total 3.00 1.00 2.50 Total 6.50 12.97% 13.50 26.95% 30.10 60.08% JEFFERSON COUNTY General Fund Road Bridge Sewer 5.6 2.1 5.1 0.7 Total Jefferson COUNTY SCHOOL Countywide School Tax School Tax District Tax 8.20 21.90 Total MUNICIPALITY OF GARDENDALE GRAND TOTAL** 0.00 0.00% 50.10 100.00% *County Millage Rates as published annually by the Alabama Department of Revenue. **Total millage rate of ad valorem tax levied and collected on property in the City of Gardendale is 50.1 mills. Of this total there are no municipal mills. Municipal Millages All municipalities in Alabama are authorized to levy a 5.0 mill tax upon real and personal property located within their corporate limits computed on the value as assessed for State and county taxation. No referendum is required for the levy of this tax as provided in Section 216, Alabama Constitution of 1901. Amendment 56 to the Alabama Constitution of 1901 authorizes all cities and towns to levy such tax at a rate not exceeding 12-1/2 mills, provided that all over 5 mills is authorized by the electors of the municipality at an election called for that purpose. Therefore, while a City Council may call for a referendum on the next 7.5 mills as authorized by Amendment 56, the actually levy and collection is dependent upon a successful referendum. Amendments 6, 8, 13, 17, 31, 54 and 84 to the State Constitution provide different rates for specified municipalities. The responsibility for levying the ad valorem tax rests with the governing body of the municipality. In addition, there are numerous special local application constitutional amendments which affect only one municipality. The general municipal constitutional authorizations provided are summarized in Table 2-21 which follows: Table 2-21 Constitutional Authorizations for Municipal Ad Valorem Taxes Rate in Mills 5.0 for general purposes; Constitutional Authorization Section 216; also authorizes certain one-half of one percentum cities to levy more than 5.0 mills. Amendment No. 56 . Now appearing 7.5 for general purposes; as Section 216.04 of the Official three-fourths of one percentum Recompilation of the Constitution of Alabama of 1901 as amended. Amendment No. 269. Now appearing 0.5 for public libraries - one as Section 215.05 of the Official half of one percentum Recompilation of the Constitution of Alabama of 1901 as amended. Implementation Statutes None. No election required. None. Election required. None. Election required. The City Council of any municipality may appropriate the proceeds of any municipal ad valorem tax for public school purposes, but such taxes would not be a school millage. An explanation follows. 37 School Millages A complex array of authorizations for school ad valorem taxes exists in Alabama. However, as with the case of statewide and general county millages, a constitutional authorization must exist for each levy. While such authorizations are generally consistent for the respective school systems of the State, there is variation and the situation in Jefferson County has expertly utilized the provisions of Amendment 373 to increase the rate of millages for schools. A school ad valorem tax is one whose levy and renewal is directed by specific statutes. Other millages are not bound by these statutes and may be millages for schools. Sales and Use Taxes Levied and Collected in the City of Gardendale State Sales and Use Taxes While the application of the ad valorem tax rests upon specific constitutional authorizations, and the income tax is forbidden to local government by the Constitution of 1901, access to the sales and use tax is virtually unlimited, especially for municipalities. The general State sales/use tax paid by consumers in the City of Gardendale is 4.0 cents on the dollar. Of this amount approximately 85% is earmarked and annually credited to the Education Trust Fund for educational purposes. This is seen in Table 2-22. A separate rate is charged for autos, farm equipment, and heavy equipment. And the Use Tax, which is an excise tax applied as a companion to the Sales Tax on storage, use, or other consumption in this State on items purchased outside Alabama, also is applied at corresponding rates by item of taxation. Table 2-22 Alabama Department of Revenue Sales, Use, Lodgings and Rental Tax Rates Detail Report STATE TAX RATES Tax Type Rate Type CONSUMERS USE AUTO FARM CONSUMERS USE CONSUMERS USE GENERAL MFG. MACHINE CONSUMERS USE GENERAL (MOUNTAIN LAKES AREA) LODGINGS TAX GENERAL (ALL OTHER AREAS) LODGINGS TAX AUTO RENTAL TAX LINENS/GARMENTS RENTAL TAX GENERAL RENTAL TAX SALES TAX AUTO FARM SALES TAX SALES TAX GENERAL MFG. MACHINE SALES TAX VENDING (FOOD PRODUCTS) SALES TAX VENDING (ALL OTHER) SALES TAX SELLERS USE AUTO SELLERS USE FARM SELLERS USE GENERAL MFG. MACHINE SELLERS USE Rate 2.00% 1.50% 4.00% 1.50% 5.00% 4.00% 1.50% 2.00% 4.00% 2.00% 1.50% 4.00% 1.50% 3.00% 4.00% 2.00% 1.50% 4.00% 1.50% Jefferson County Sales and Use Taxes A complete discussion of the earmarking of the sales and use taxes by Jefferson County for schools and general purposes will be presented in Chapter 5. However, Table 2-23 details the sales/use tax rates levied and collected by Jefferson County: 38 Table 2-23 Alabama Department of Revenue Sales, Use, Lodgings and Rental Tax Rates Detail Report JEFFERSON COUNTY [county] Tax Type CONSUMERS USE CONSUMERS USE CONSUMERS USE CONSUMERS USE SALES TAX SALES TAX SALES TAX SALES TAX SALES TAX SALES TAX SELLERS USE SELLERS USE SELLERS USE SELLERS USE Locality Code: 7037County Location: Jefferson County Current Tax Rates as of the 1st of February 2013 Rate Type Rate Active Date Action PJ AUTO 0.75% 1/1/2005 RC FARM 0.75% 1/1/2005 RC GENERAL 2.00% 1/1/2005 RC MFG. MACHINE 0.75% 1/1/2005 RC AUTO 0.75% 1/1/2005 RC FARM 0.75% 1/1/2005 RC GENERAL 2.00% 1/1/2005 RC MFG. MACHINE 0.75% 1/1/2005 RC VENDING 1.50% 1/1/2005 RC W/D FEE $2.50 1/1/2005 RC AUTO 0.75% 1/1/2005 RC FARM 0.75% 1/1/2005 RC GENERAL 2.00% 1/1/2005 RC MFG. MACHINE 0.75% 1/1/2005 RC Administrator SELF SELF SELF SELF SELF SELF SELF SELF SELF SELF SELF SELF SELF SELF City of Gardendale Sales and Use Taxes The City of Gardendale also, by authority granted the Gardendale City Council, levies and collects a general sales/use tax at the rate of 4.0 percent with varying rates on selective sales. See the following Table 2-24. Table 2-24 Sales, Use, Lodgings and Rental Tax Rates Detail Report Tax Type CONSUMERS USE CONSUMERS USE CONSUMERS USE CONSUMERS USE SALES TAX SALES TAX SALES TAX SALES TAX SALES TAX SALES TAX SELLERS USE SELLERS USE SELLERS USE SELLERS USE GARDENDALE [city] Locality Code: 9360County Location: Jefferson County Current Tax Rates as of the 1st of February 2013 Active Rate Type Rate Action PJ Date AUTO FARM GENERAL MFG. MACHINE AUTO FARM GENERAL MFG. MACHINE VENDING W/D FEE AUTO FARM GENERAL MFG. MACHINE 0.75% 1.00% 4.00% 2.00% 0.75% 1.00% 4.00% 2.00% 4.00% $5.00 0.75% 1.00% 4.00% 2.00% 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 1/1/2011 RC RC RC RC RC RC RC RC RC RC RC RC RC RC N N N N N N N N N N N N N N Administrator RDS RDS RDS RDS RDS RDS RDS RDS RDS RDS RDS RDS RDS RDS Therefore by summing these sales/use tax levies, the total general sales tax rate in the City of Gardendale seen to be 10.0 cents on the dollar. While there are other municipalities across the state levying the sales and use tax at this rate, it is uncommon. The most common statewide rate is nine cents on the dollars in a municipality. See Table 2-25 which follows for total sales and use tax rate currently collected in the City of Gardendale. 39 Table 2-25 Total Sales/Use Tax Rate in the City of Gardendale SALES/USE TAX RATES PAID BY RESIDENTS OF GARDENDALE Rate for Farm Rate for Category General Rate Automobiles Equipment State of Alabama 4.00% Jefferson County 2.00% 4.00% Gardendale City Total 10.00% Current Tax Rates as of February 25, 2013 2.00% 1.50% 0.75% 0.75% 0.75% 3.50% 1.00% 3.25% D. CONCLUSIONS The demographics of the City of Gardendale do not present any outstanding issues that would be incompatible with the formation of a separate city school system. In fact, the demographics appear very favorable. The pattern across Alabama has been that a new city school system being formed requires additional local revenues, and the historical pattern has been for the levy and collection of additional city sales and use taxes. A predominant reason for this is that the levy and collection is an authority granted a city council (not subject to referendum) and that the first day of collection is not delayed by months but by weeks. Since the rate of sales/use taxes that is considered the reasonable maximum statewide is 9.0%, the current rate of 10.0% precludes additional sales/use tax as a revenue alternative for the City of Gardendale. Should the City Council conclude that a portion of this current Gardendale City sales/use tax rate of four percent not be essential for an existing function of the operations of the City, it could be rededicated to the proposed Gardendale City School System. Since most municipalizes across the state levy and collect at least of the portion of the five mills of ad valorem which can be levied and collected by city council resolution, and since the City of Gardendale has not exercised that option, it also is an opportunity for additional revenues for the proposed Gardendale City School System. Or an ad valorem tax could be used to fund city services currently funded by the existing sales/use taxes. The school sites presently existing in the City of Gardendale appear adequate for the immediate future to accommodate resident students. There should be excess capacity to allow for growth in the future, whether by new housing or annexation. A number of students currently attending school sites in the City of Gardendale may not be eligible to attend the proposed City of Gardendale School System (this will be decision of the proposed the City of Gardendale Board of Education). The infrastructure in terms of physical plant, debt, and personnel is in place to serve the current students, both resident and non-resident. Should the proposed City of Gardendale School System be formed, only the Board will be empowered to make decisions as to who would be allowed to attend school in Gardendale. At a minimum, every resident student would be entitled by law the right to attend the City of Gardendale Schools. The residential and commercial growth potential of the City of Gardendale is somewhat challenged by the haphazard boundaries of the city which have developed over time. However, the imperatives of growth in Northern Jefferson County will mean that many unincorporated areas will eventually find a home through annexation into a municipality. It is reasonable to expect that commercial growth will continue along the I-65 interchanges and the Highway 31 corridor north. The proposed northern interstate beltline will dramatically alter the commercial 40 landscape near its interchange with I-65 North. Residential redevelopment assessed at 10% has the opportunity to be more expensive housing which would assist in the financial support of a separate city school system. New commercial growth assessed at 20% has the ability to yield both increased ad valorem and sales and use tax revenues in the commercial development along I-65. It would be expected that the City Council with collaboration with the proposed Gardendale City Board of Education would jointly study and analyze the fiscal impact of future proposed annexation and development of property, residential and commercial. The obvious desire is to maximize revenues to the proposed Gardendale City Board of Education while minimizing cost. City issues of zoning and annexation can have a profound effect of funding of and expenditures of a city school system. 41 3. STATE FUNDING OF PUBLIC SCHOOLS IN ALABAMA: TYPES OF STATE SCHOOL AID FORMULAS Funding from the State for the support of public schools in Alabama comes from state tax revenues earmarked to the Education Trust Fund (ETF) and the Public School Fund (PSF) (technically renamed the Educational Fund by Amendment 111). There are other small state revenue sources allocated to local boards of education but in such small amounts as not to affect the outcome of this study. While annually appropriated in the annual education appropriations bill (s), these funds are distributed in four different ways: (1) (2) (3) (4) 1995 Foundation Program allocations from the ETF (distribution specified by statute); Categorical Aid allocations from the 1995 Capital Purchase Program from the PSF (distribution specified by statute); Categorical Aid allocations from the ETF (distribution determined in annual education appropriations bill); and State Department of Education allocations from the ETF (distribution determined in annual education appropriations bill or by resolution of State Board of Education). A. THE 1995 FOUNDATION PROGRAM ALLOCATIONS The predominant state aid program for funding public education in Alabama is the Foundation Program approved in the 1995 Regular Session of the Legislature. The 1995 Foundation Program uses the teacher unit as the allocation unit as did its predecessor of 1935. Allocation Units of the 1995 Foundation Program - Teacher Units There are three types of teacher units recognized in the 1995 Foundation Program: (1) Regular Teacher Units, (2) Instructional Support Teacher Units, and (3) Current Teacher Units. A discussion of each follows. The process will be displayed in Figure 3-1 which will follow. Regular Teacher Units Regular teacher units are earned by grade level by building site based on student divisors and are recommended annually by the State Board of Education and approved by the Legislature in the annual Education Appropriations Act. Students are counted in Average Daily Membership (ADM) by grade for the first 20 scholastic days of the academic year following Labor Day. The divisors for FY 2008-09 through FY 2012-13 follow in Table 3-1 and demonstrate cost cutting measures imposed by the Legislature in the 2011 Regular Session. In order to reduce appropriations, each divisor by grade was increased by 0.45. The assignment of varying divisors by grade (lower grades and upper grades have relatively smaller divisors) is an acknowledgement of the cost differential of providing educational opportunities appropriate by age. These variable divisors by grade represent the only component of Vertical Equity (unequal treatment of unequals) in the 1995 Foundation Program. 42 Figure 3-1 General Flowchart of 1995 Foundation Program, FY 2012-13 Diagram of 1995 Foundation Program as Amended in 2007 Pupil Count by Grade by Building Site Variable Divisor by Grade. Regular Education Teacher Units Earned includes Weighted ADM in Divisors to provide for funding for Special Education and Vocational Education which may be changed annually. Regular (+) Education Teacher Units Earned Southern Association of Colleges and Schools Accreditation Standards . Salary weights for instructional support teacher units may be changed annually. Instructional (+) Support Teacher Units Earned (=) Salary Extensions Cost Factors: I. Salary Allocations Years of Experience 1 2 3 4 5 6 7 8 9 10 1 Type of Certificate 2 3 4 1 BS MS 6Y 0,1,2 3,4,5 6,7,8 9,10,11 12,13,14 15,16,17 18,19,20 21,22,23 24,25,26 27 + DO III. Other Current Expense II. Benefits for Teachers ND Category FICA Medicare UC TRS PEEHIP Leave (+) Factor % % % % $ $ Dollar Amount Specified in Annual ETF Appropriations Act IV. Classroom Support Textbooks Library Enhancement Professional Development Technology Classroom Materials & Supplies Common Purchase Fund (+) (+) (+) (=) Total School System Foundation Program Cost (+) Subtract Required Local Effort (-) Also know n as "chargeback" (=) Balance of Foundation Program Cost from ETF Note: Required Local Effort or Chargeback is equal to the equivalent of 10.0 mills of school tax district ad valorem tax (see Revenue Code 6210). Not the same as Amendment 778. Note: Allocation of Current Teacher Units not Included in this Flowchart but are in Foundation Program. Prepared by Ira W. Harvey, Decision Resources LLC (balance of page left intentionally blank) 43 Table 3-1 Foundation Program Divisors, FY 2008-09 to FY 2012-13 Grade Act 2008 - 552 Act 2009 - 339 Act 2010 - 610 Act 2011 - 655 Act 2012 - 569 Divisors FY 2008-09 FY 2009-10 FY 2010-11 FY 2011-12 FY 2012-13 K 13.80 13.80 13.80 14.25 14.25 1 13.80 13.80 13.80 14.25 14.25 2 13.80 13.80 13.80 14.25 14.25 3 13.80 13.80 13.80 14.25 14.25 4 21.40 21.40 21.40 21.85 21.85 5 21.40 21.40 21.40 21.85 21.85 6 21.40 21.40 21.40 21.85 21.85 7 20.10 20.00 20.00 20.45 20.45 8 20.00 18.00 20.00 20.45 20.45 9 20.10 18.00 18.00 18.45 18.45 10 18.00 18.00 18.00 18.45 18.45 11 18.00 18.00 18.00 18.45 18.45 12 18.00 18.00 18.00 18.45 18.45 Otherwise the 1995 Foundation Program is designed for Horizontal Equity (equal treatment of equals) only. These divisors are defined as including teacher units for (1) Regular Education, (2) Special Education, and for (3) Vocational Education by program function. The incidence of need for special and vocational education is defined by the Legislature as being normally distributed statewide and thus is a proportionately equal educational cost reimbursement to all local boards of education. The 1995 Foundation Program is a statement of the cost as determined annually by the Legislature to provide educational opportunity for all public school students of the state. It is reimbursement for prior year expenditures since prior year ADM and placement of certificated personnel on the minimum salary matrix are the inputs. Without any other standard to determine or evaluate cost, the annual appropriations by the Legislature represent the state standard for adequacy. Since the teacher unit is the basis for determining and allocating cost to local boards of education, all of the necessary costs to support a classroom teacher are allocated with each teacher unit allocated. The General Flowchart of the 1995 Foundation Program is found in Figure 3-1 which follows. Each divisor is understood to contain teacher units to be provided for all three programs – Regular Education, Special Education, and Vocational Education. Special Education Adjustment of Divisor Regular teacher unit divisors are adjusted for special education. The adjustment is statutorily defined as 5.0% of average daily membership (ADM) weighted 2.5 in all grades. This means that the divisor must be adjusted by 5 times 2.5 or 12.5%. Therefore, the stated divisor to adjust for special education to get the residual divisor for the regular education program must be multiplied by 1.125 or 112.5%. In Table 3-2 below, several examples are demonstrated for the effect of the inclusion of special education funding in the stated divisors for a K-3 classroom. In Column A, the divisors for FY 2012-13 are one earned classroom teacher for each 1.45 ADM for the first 20 scholastic days of the school year. In Column B whether the ADM is 14.45 or 142.45, or 570.00, it is divided by 14.45 to calculate the earned teacher units shown in Column C. 44 Section 16-13-232 (b), Code of Alabama 1975, states that the divisors will be weighted for all grades for special education for a full-time equivalent of 5.0% weighted at 2.5 times the regular student weight. This means that the factor for special education in Column D is 12.50%. Multiplying this amount of 12.50% (5 x 2.5) times the ADM in Column B yields the calculated ADM for special education to be served in Column E. No stipulation is made on local boards as to how this service shall be delivered. These weights by statute are required to be recommended annually to the Governor by the State Board of Education. Thus incidence of special education needs in the respective school systems of the state is not recognized. Table 3-2 Adjustment of Divisor for Special Education for FY 2012-13 B C D E F G H K-3 Weighting Fixed Assum e Total Percent of Factor for Factor Calculated Percent Divisor First 20 Earned Students Special Special by Days Teacher for Special Education Special Education Grade ADM Units Eduction Students Education ADM 14.25 14.25 1.00 5.00% 2.50 12.50% 1.78 I J K L Sum of Special Education & Regular ADM 16.031 Percent Teacher Units Set Aside for Special Education 11.11% Percent Teacher Units Rem aining for Regular Education 88.89% Regular Students for Regular Teacher 16.03125 14.25 142.50 10.00 5.00% 2.50 12.50% 17.81 160.31 11.11% 88.89% 16.03125 14.25 570.00 40.00 5.00% 2.50 12.50% 71.25 641.25 11.11% 88.89% 16.03125 To find the total ADM which is to be served by the teacher units earned in Column C, add together the regular ADM found in Column B and the special education ADM found in Column E. Column F is the total ADM to be served. Column G is the percent of the ADM to be served that is imputed to be for special education purposes, and Column H is the percent of the ADM to be served that is imputed to be for regular education. As is readily seen, the percentages are identical whether the calculation is for ADM of 14.25, 142/5, or 570. Since the percentage of the divisor which is imputed to be available for regular classroom purposes in all cases is 88.89%, each teacher must serve 16.03 regular education students as found in Column I. This is the effective classroom ratio since 11.11% of the teacher unit is considered to be available for special education purposes. Please note that actual class size as calculated from state units only would be greater on average as ADM is not ideally distributed by school site. This is often referred to as an outcome of diseconomy of scale. The importance of this calculation is that the 1995 Foundation Program recognizes the importance of weighting student educational needs. The unfortunate aspect of this particular methodology is that it assumes that each local board of education and each school site has the same educational cost for serving exceptional students as every other school site in the state on a proportional basis. The divisor is not the number of students that each teacher will have in the regular classroom since special education programs and students must be served from this funding. Vocational Education Adjustment of Divisor A similar adjustment for funding vocational education was created based upon 7.4% ADM weighted 1.4 in grades 7 and 8 and 16.5% ADM weighted 2.0 in grades 9 - 12. This adjustment is also found in Section 16-13-232 (b), Code of Alabama 1975. Therefore, the stated divisor must be increased by (7.4%) x (1.4) or 10.36% in grades 7 - 8 and (16.5%) x (2) or 33.00% to get the 45 equivalent divisor for the regular education program. These weights are also recommended annually by the State Board of Education and have remained unchanged. Vocational Education (Career Technical Education) is included in the divisors, and the incidence of vocational education needs is not recognized. Class Size Caps Imposed By State Board of Education The State Board of Education on September 11, 1997 approved maximum classroom sizes or caps for local school classrooms by Resolution as follows in Table 3-3. These class caps do not include classes in physical education, musical performing groups, ROTC, or typing. Such classes were limited to 1,000 student contacts per week. Table 3-3 Classroom Caps Approved by State Board of Education Resolution Grade Divisor K-3 4-6 7-8 9-12 17.80 26.00 29.00 29.00 The State Board of Education later declared that these caps are not limits as long as the local board of education apportions the teacher units annually to each local school site on the basis they were earned through calculations based upon prior year ADM. The State Superintendent of Education can grant waivers for these class caps on a case-by-case basis. Obviously the nature of each school site’s student population and their appropriate educational needs changes from year to year. The State Board of Education requires approval by the State Department of Education for local boards to match teacher units annually with the educational needs of students. Local boards are not required to employ additional local teachers to meet these caps if placement (with waiver) regulations are met. Instructional Support Teacher Units The 1995 Foundation Program also provides for the allocation of Instructional Support Units that are earned for the positions of (a) principal, (b) assistant principal, (c) counselors, and (d) librarians. These units are added to a school's classroom teacher units based on accreditation standards of the Commissions comprising the Southern Association of Colleges and Schools or as otherwise determined by an accreditation system adopted by the State Board of Education (Code of Alabama 1975, Section 16-13-232). Current Teacher Units An amount is calculated for current teacher units based upon comparison of grade-bygrade membership for the first 20 scholastic days after Labor Day of the current and prior school year. The change in membership on a grade-by-grade basis divided by the appropriate divisor yields the positive and negative changes in earned teacher units. The sum of these changes by grade shall determine if current units are earned by a local school system. No current units are earned by a local school system if the sum of changes by grade is equal to or less than zero. However, the ETF funding for this purpose is determined annually by recommendation of the State Board of Education and as appropriated by the Legislature. 46 The determination of the dollar value of a current teacher unit is defined as the average dollar value of a teacher unit in the current foundation program. The distribution of current teacher units is due by December 1 of each fiscal year. If the number of estimated current teacher units is inadequate to fulfill the amount of current teacher units actually earned, then the allocation due each local school system shall be prorated to the funds actually available. Should the number of current teacher units actually earned be less than the estimated amount, then the estimated amount in excess of the earned amount shall be distributed to all local school systems as an increase in Other Current Expense as in the 1995 Foundation Program. Current teacher units are an unfunded liability from the beginning of the academic year until after December 1 of each academic year when state funds set aside for reimbursement can be certified as earned. Therefore, local funds must be expended for this purpose. If however, there are insufficient state funds set aside for the next fiscal year, the amount due each local board of education and unpaid is a permanent financial loss. However, the additional teacher employed by the additional ADM recorded at the beginning of the academic year will be funded in the next year’s calculation of the Foundation Program. Growth in enrollment in the proposed Gardendale City School System could result in additional teacher units in the actual year of growth. Cost Factors of the 1995 Foundation Program The 1995 Foundation Program uses four cost factors to define the dollar allocation per teacher unit, which are calculated at the building site level: (1) Salaries; (2) Fringe Benefits; (3) Instructional Support; and (4) Other Current Expense. (1) Salaries Salary Matrix – State Salary Allocation. The 1995 Foundation Program uses a salary matrix for reimbursement of teachers’ salaries by educational attainment and years of service. The degree levels included are bachelor’s degree, master’s degree, six-year or educational specialist degree, and the doctoral degree. In addition, provision is made for non-degree personnel at the bachelor’s level for five types of educational attainment. The experience adjustment is based upon each three years of experience for a maximum total of 27 years. After teacher reaches this final step at 27 years of service, there is no further advancement of salary with service time. This creates an overall 5 x 10 salary matrix. The relationship between cells is recommended annually by the State Board of Education and approved by the Legislature. Initially, the matrix calculated a salary allocation schedule from which each local board of education was required to pay teachers in their local salary schedule at least 95% of each cell’s value. The residual salary allocation could be used to supplement the local salary schedule, to hire additional teachers, or to hire teacher aids. This flexibility was removed in 1997. Each local board of education is required to develop a local salary schedule at least equal to 100% of the salary matrix by degree and experience for all certificated personnel, federal, state and local (see following section). Instructional Support Units have been placed on the salary matrix the same as teachers with the exception of principals. The salary cost for instructional support units is incremented by a formula determined annually by the State Department of Education. The state salary matrix for FY 2012-13 follows below in Table 3-4. Salary Matrix – Minimum State Salary Schedule. In 1997, the Legislature approved a requirement that each local board of education pay no less than 100% of the salary matrix by cell to each certificated person. The legislature has by statute annually appropriated an additional salary allocation of one percent of salaries; however, for FY 2012-13, this statute was 47 ignored. This additional allocation for salaries is actually a categorical aid program outside the 1995 Foundation Program Calculations. The salary matrix is now the minimum state salary schedule as seen in Table 3-4 based upon a per diem amount for 187 contract days. Teachers are paid by a daily rate. Table 3-4 1995 Foundation Program Minimum State Salary Schedule for FY 2012-13 < 3 yrs < 6 yrs < 9 yrs < 12 yrs < 15 yrs < 18 yrs < 21 yrs < 24 yrs < 27 yrs 27+ yrs Bachelor Master 6-Year Doctoral BS MS 6Y DO ND $36,144 $39,756 $41,497 $42,053 $42,818 $43,794 $44,360 $44,926 $45,461 $45,997 $41,564 $45,720 $47,721 $48,362 $49,238 $50,364 $51,012 $51,666 $52,201 $52,737 $44,818 $49,297 $51,470 $52,148 $53,093 $54,305 $55,005 $55,708 $56,245 $56,780 $48,071 $52,877 $55,191 $55,932 $56,949 $58,244 $58,999 $59,752 $60,288 $60,824 $36,144 $39,756 $41,497 $42,053 $42,818 $43,794 $44,360 $44,926 $45,461 $45,997 Non-Degree Note: Non-degree for career-tech teachers is the same as for a Bachelor's Degree Teacher The above salaries are for a 187 day work period. For FY 2012-13, the 180 minimum student contact days may be obtained by fewer days which total 1,080 hours (six instructional hours per day). Additional days worked beyond this number will require an additional per diem allotment; conversely should days be reduced, total salaries will be proportionately reduced. In addition, all teachers employed above those earned in the calculation of the 1995 Foundation Program from whatever fund source paid will be required to be placed on the same schedule and given the same pay raises and other compensation as otherwise provided. (2) Fringe Benefits Fringe benefit allocations are calculated either as a percent of salary or by a fixed amount per teacher by building site as a companion cost to salaries. These benefit programs are administered at the state level, and applicable rates are approved annually by the Legislature. These factors are adjusted annually to reflect cost changes in the operation of the various programs. FICA and Medicare are obviously set by federal regulation. Teachers’ Retirement System (TRS) and Public Education Employees Health Insurance Program (PEEHIP) rates are set annually by action of their respective Boards as a request to the Legislature. The Legislature then determines the rates it will approve and enrolls them in the annual education appropriations bill. Salaries and thus benefits are based upon a state mandated minimum 187 day employment contract. For FY 2011-12 and thereafter, however, the Legislature by statute (Act 2011-676) increased the TRS employee contribution from the historical 5.0% to 7.5% effective October 1, 2012, and thus enrolled a corresponding reduction in employer cost (local boards of education) in the Education Appropriations Act. In addition, the Legislature by statute (Act 2011-704) introduced a new sliding scale for PEEHIP for costs to non-Medicare eligible retirees and reduced the employer rate in Education Appropriations Act. The current rates for TRS include state funding for cost-of-living allowances for retirees. The current rates for PEEHIP include an allowance for retirees. 48 The Unemployment Compensation annual cost rate is set by the State Insurance Commission but is also fixed in the annual Education Appropriations Act. Leave benefits are based upon two personal and five sick leave days per teacher reimbursed at a rate of $60.00 per day. In addition, these rates apply to all locally funded employees. The following Table 3-5 lists the benefits and rates for FY 2012-13: Table 3-5 Fringe Benefits in 1995 Foundation Program for FY 2012-13 Fringe Benefits Factor 1. FICA 6.2000% 2. Medicare 1.4500% 3. Unemployment Compensation 0.1250% 4. PEEHIP Amount per Month $714.00 5. TRS 10.080% 6. Number Days Sick Leave Sick Leave per Day 7. Number Days Personal Leave Personal Leave per Day 5 $60.00 2 $60.00 Any locally funded certificated employee must be paid at least the state minimum salary schedule for 187 days and a pro rata amount for any contract days in excess of 187 from local funds. In addition, any locally funded teacher will have their fringe benefits paid at the same rate as for foundation program teachers. (3) Classroom Instructional Support Classroom Instructional Support includes the following six items of expenditure that existed prior to 1995 as categorical aid programs. These were consolidated in the 1995 Foundation Program into a single cost factor. 1. Textbooks. The costs for student textbooks are calculated on a per student basis, the same basis as for calculating teacher units. A recommendation is made by the State Board of Education on an annual basis for the amount per child for textbooks. This amount is $31.35 per student in ADM for FY 2012-13. 2. Library Enhancement. A uniform amount is multiplied by the number of teacher units earned. The appropriation is for K-12 Public School Library/Media Centers and may be spent for book binding, repair, CD ROMs, computer software, computer equipment, cataloging, audio-visual materials, newspapers, magazines, recordings, and video tapes. This amount was set at $0.00 per teacher unit for FY 2012-13. 3. Classroom Materials and Supplies. Classroom materials and supplies are set as a uniform amount per earned teacher unit. These funds must be expended in accordance with a plan developed by a school’s faculty. This amount was set at $300.00 per teacher unit for FY 2012-13 as a minimum amount by Act 2012-414 approved at the 2012 Regular Session of the Legislature. 4. Professional Development. Professional development funds are set as a uniform amount per earned teacher unit and may be used for individual or collective activities. This amount was set at $0.00 per teacher unit for FY 2012-13. 49 5. Technology. Technology is set up as a uniform amount per earned teacher unit and is to be used for the implementation and ongoing support of educational technology. This amount was set at $0.00 per teacher unit for FY 2012-13. 6. Common Purchases. Common Purchases is set up as a uniform amount per earned teacher unit and is to be used in a pool by teachers of a school site to purchase support such as a copy machine lease and supplies. This amount was set at $0.00 per teacher unit for FY 2012-13. The sum of these six categories constitutes a local school's allotment for Classroom Instructional Support. Each of these amounts, with the exception of the textbook allocation, must be provided for each locally funded and federally funded teacher unit. The dollar amount has been reduced sequentially by the Legislature since FY 2007-08 which was the peak year. This reduction has been reflecting deteriorating financial conditions caused by reduced ETF revenues, proration and the Rolling Reserve Revenue Cap. Many of these expenditures have been absorbed by local boards of education. Restoration of these state cuts in the near future may not be possible. (4) Other Current Expense The last cost factor, "Other Current Expense," is unrestricted revenues to local boards of education to provide funding for administrative costs, additional salary support for principals and other administrative staff, support personnel salaries and fringe benefits, salaries above the allocation amount, fringe benefits for local funded education personnel, additional teachers, central office costs, utilities, facility maintenance, travel, and any other expense incurred in the normal operation of the day school program, basically anything the local boards of must budget to implement state rules and regulations. This amount was set at $15,265.00 per teacher unit for FY 2012-13. These unrestricted state revenues may be expended by the local board of education for any legal purpose. This is the only major state categorical aid allocation which the local board of education has some flexibility in budgeting. However, unlike other cost factors of the 1995 Foundation Program, this cost factor has no underlying basis of calculation of cost. It is at the sole discretion of the Legislature annually. Total Cost of the 1995 Foundation Program The sum of the four cost factors by school site represents the foundation program cost for that school. The sum of the school sites constituting a local school system is the foundation program cost for that local school system. From this total cost of the Program is subtracted the Required Local Effort funds or Chargeback. This is the equivalent yield from local tax-based revenues of 10.0 mills of school district ad valorem tax school statewide calculated for each local board of education. This statewide chargeback for FY 2012-13 was $531,302,970. Note that these revenues never leave the local school system, but are required expenditures by local board of education for the purposes of the 1995 Foundation Program. The balance of the funding due the 1995 Foundation Program (state share) is annually appropriated from the Education Trust Fund (ETF). Although the foundation program cost is calculated for each local school site, the state amount from the ETF is distributed on an equal monthly basis to the local school system. The ETF allocation is requested monthly by the State 50 Superintendent of Education, and the State Comptroller distributes the amount by electronic transfer as soon in the month as tax receipts are available. Required Local Effort in the 1995 Foundation Program Local fiscal capacity is measured by one variable - the yield of 1.0 mill of school tax district ad valorem tax systemwide. Assessed valuation data by local school systems is not collected at the state level for use by the State Department of Education (SDE). The proxy for appraised or assessed valuation is the yield of 1.0 mill of the school tax district ad valorem tax systemwide that is used since exemptions may be applied to the countywide property tax as well as varying costs of collection. Alabama’s wealth index for each local school system is that local school system’s share of a mathematically created statewide 1.0 mill ad valorem tax by school tax district systemwide (and since the number of required equivalent mills is 10.0, this would be a 10.0 mill statewide school tax district ad valorem tax). In order for a local school system to participate in the 1995 Foundation Program, the appropriate local governing body must insure that the local school system is receiving an amount of local tax receipts equal to ten mills of school tax district ad valorem tax systemwide. This is the required local taxation. This is also the amount that is the chargeback or required local effort (sometimes referred to as local share) in the 1995 Foundation Program (Code of Alabama 1975, Sections 16-13-231(b) (1)a and 16-13-237). All of these terms are defined in the following Table 3-6: Table 3-6 Definition of Terms Relating to Local School System Tax Revenues 1. Tax Capacity – In Alabama, this is defined for a local school system as the yield of one mill of school tax district ad valorem tax and is expressed in dollars. This value, however, is not a measure of the Tax Wealth of a local school system. 2. Wealth of a Local School System – In Alabama, the wealth of a local school system is measured by the yield of one mill of local school tax district tax divided by the number of students enrolled in Average Daily Membership. This definition is used in the allocation of the Foundation Program and the Capital Outlay Allocation. 3. Tax Effort – The degree to which the tax capacity of a local school system is utilized. In other states, this is usually measured in terms of tax rates. In Alabama, the measure is in terms of number of equivalent mills of tax-based revenues. 4. Required Local Effort – The amount of required local taxation which is calculated as being available for the funding of state educational purposes. In a foundation program, this is the chargeback of the amount subtracted from the total calculated cost of the state required educational program. These revenues are restricted to accomplish only state educational purposes. Chargeback Required to Participate in Foundation Program plus Local Match to Participate in Guaranteed Tax Yield Program 5. Required Local Taxation – The tax rate (specified tax rate to be levied by tax type) or tax yield (amount of tax yield measured by an index of wealth) which must be levied on behalf of a local board of education in order to participate in the state financial aid programs (actually receive the state allocations). Amendment 778 Requires the Levy and Collection of 10.0 Mills of Ad Valorem Tax and Section 16-13-231 Requires the Levy and Collection of the Equivalent of 10.0 Mills of School Tax District Ad Valorem Taxes from Tax-Based Local Revenues 6. Unrestricted Local Taxation – The tax revenues or rate of taxation available to a local board of education over and beyond those amounts necessary to meet required state matches and which can be used by local boards of education for local purposes. 51 Required Local Taxation For a local school system to participate in the allocation of the Public School Fund from the statewide 3.0 mill ad valorem tax (the Capital Purchase Program Allocation), each local board must provide a local match. This allocation is also based upon the same yield of 1.0 mill of school district ad valorem tax. However, this amount of local taxation is not required to be levied and collected at the local level by statute (Code of Alabama 1975, Section 16-13-234(e)). Therefore, required local taxation is numerically less than required local effort in Alabama. Ten Mills of School District Tax or Its Tax-Based Equivalent The requirement of the State of Alabama that 7.0 mills of local property tax must be levied and collected first begun in 1935 was repealed in 1980. It was replaced with the current requirement of the equivalent of 10.0 mills of school district ad valorem tax from any tax-based source. In 1969, the Legislature authorized through general legislation the levy and collection of the franchise, excise, and privilege license taxes for local school funding purposes (Sections 40-12-4, 11-51-90, and 11-51-200). These could be levied by resolution of the county commission or the city council. Local school systems could meet their required local taxation minimums from any tax-based revenue source. Currently, local tax effort for the purpose of accountability is measured in terms of the number of equivalent mills reported by the following formula in Figure 3-2: Figure 3-2 Calculation of Equivalent Mills Local Tax-Based Revenues Equivalent Mills = Yield of 1.0 Mill of School District Tax Amendment 778, Approved November 7, 2006 Prior to the approval by the voters of the State on November 7, 2006 (proclaimed ratified 12-4-2006), of the constitutional amendment entitled “Proposing an amendment to the Constitution of Alabama 1901 to provide for a statewide minimum levy and collection, commencing with the tax year beginning October 1, 2006, and without limit as to time, of 10.0 mills of ad valorem property tax in each school district in the State (Acts of Alabama, 2005215),” which is also known as “The Representative Nelson Starkey Act of 2005 (Acts of Alabama, 2006-443),” there was no statutory requirement for any specific type of taxation to be levied and collected by local boards of education in order to participate in the Foundation Program of 1995. Any requirement for ad valorem tax had been repealed by the Legislature in 1980. This Amendment now appears as Section 269.08 of the Official Recompilation of the Constitution of Alabama of 1901, as amended. Since there was no state requirement for any local ad valorem tax to be levied and collected, many local boards of education were still collecting the 7.0 mills first required back in 1916. Since compliance with budgeting the proceeds of the equivalent of 10.0 mills of ad valorem tax was a statutory requirement, the shortfall between whatever local ad valorem tax was levied and collected and the amount 10.0 mills would have produced was generally derived from sales tax; a major problem developed. 52 Property tax wealth could rise faster than sales tax revenues and thus increase difficulty in providing local revenues for ad valorem taxes not levied and collected. This Amendment 778 leveled the playing field to guarantee each local board would receive not fewer than 10.0 mills of ad valorem tax levied in each school tax district of the local school system. This also guaranteed a degree of taxpayer equity. Children With Disabilities and Gifted Children – Funding in the 1995 Foundation Program Prior to the 1995 Education Finance Reform Legislation, Special Education was funded as a categorical aid program. The 1995 Foundation Program absorbed the funding formerly provided for Special Education and incorporated that funding by lowering the divisors for earning Regular Classroom Teachers. No statutes governing the required provision of special education services were modified in 1995. However, the state statutes defining services which must be provided exception children remained unchanged. State Law Mandating Education for Exceptional Children Unchanged in1995 The Legislature enacted the “Alabama Exceptional Child Education Act” in 1971. Its provisions for allocating special education teacher units to local boards of education were amended in 1981 and defined the student load which would earn a teacher unit. These included one for each group of eight to 15 exceptional children, whether in a special class or by on-site instruction to home bound students or hospitalized students, and for students in public State institutions. Twenty percent of teacher units so earned were required to be used for the purpose of instruction of gifted children. The provisions for teacher units and for setting aside of teacher units for gifted children were repealed by the 1995 Foundation Program Law, while leaving the mandate to provide appropriate instruction intact (Section 16-39-7, Code of Alabama 1975). The requirement of services to the intellectually gifted would remain in the Code also. Appropriate Instruction to be Provided Exceptional Children The statutory mandate for providing appropriate instruction and special services to exceptional children was left unchanged. This statement of the Legislature as state law is specific that funding will be provided to provide appropriate instruction of exceptional children. This mandate follows. § 16-39-3. Education required for exceptional children; source of funds. Each school board shall provide not less than 12 consecutive years of appropriate instruction and special services for exceptional children, beginning with those six years of age, in accordance with the provisions of this chapter. Such public instruction and special services shall be made available at public expense for each school year to exceptional children as provided herein. The funds for such instruction and special services shall be derived from state, county, municipal, district, federal or other sources or combinations of sources. Each school board shall set aside from its revenues from all such sources such amounts as are needed to carry out the provisions of this chapter, if such funds are available without impairment of regular classes and services provided for nonexceptional children. If sufficient funds are not available to a school board to provide fully for all the provisions of this chapter as well as the educational needs of nonexceptional children, such board must prorate all funds on a per capita basis between exceptional and nonexceptional children. No matriculation or tuition fees or other fees or charges shall be required or asked of exceptional children or their parents or guardians, except such fees or charges as may be charged uniformly of all public school pupils (Code of Alabama 1975, Section 16-39-3). 53 Special Services to be Provided Exceptional Children The Legislature further defined the Special Services to be provided: § 16-39-2. Definitions (7) SPECIAL SERVICES. Services relating to instruction of exceptional children (but not including the instruction itself) including, but not limited to: administrative services; transportation; diagnostic and evaluation services; social services; physical and occupational therapy; job placement; orientation and mobility training; braillist services and materials; typists and readers for the blind; special materials and equipment; and such other similar personnel, services, materials, and equipment as may from time to time be approved by regulations adopted hereunder by the State Board of Education (Code of Alabama 1975, Section 16-39-2). Definition of Children to be Served The 1995 revisions also left intact the definitions of “Exceptional Children” first developed by the Legislature in 1971 eligible to receive these services: § 16-39-2. Definitions (1) EXCEPTIONAL CHILDREN. Persons between the ages of six and 21 years who have been certified under regulations of the State Board of Education by a specialist as being unsuited for enrollment in regular classes of the public schools or who are unable to be educated or trained adequately in the regular programs including, but not limited to: the mildly and moderately to severely retarded, and also the profoundly retarded; the speech impaired; the hearing impaired, deaf, and partially hearing; the blind and vision impaired; the crippled and those having other physical handicaps not otherwise specifically mentioned herein; the emotionally conflicted; those with special learning disabilities; the multiple handicapped; and the intellectually gifted (Code of Alabama 1975, Section 16-39-2). Responsibilities of State Board of Education The Legislature also made it clear that this was a state-mandated and governed program and that responsibility for the operation of the program was delegated to the State Board of Education by the following statutory requirement: §16-39-5. Responsibilities of State Board of Education. The State Board of Education shall adopt regulations covering: (1) (2) (3) (4) (5) The qualifications of specialists for each type of exceptionality and standards for certification of exceptional children; Minimum standards of instruction and special services to be provided for each type of exceptionality at each grade level; Reasonable qualifications for teachers, instructors, therapists and other personnel needed to work with exceptional children; Guidelines for suitable five-year incremental plans for implementation of the program set forth in this chapter for various types of typical situations likely to be encountered by school boards in the State of Alabama; and Such other rules and regulations as may be necessary or appropriate for carrying out the purposes of this chapter (Code of Alabama 1975, Section 16-39-5). 54 Responsibilities of Local Boards of Education The combination of state and federal statutory requirements for providing services to exceptional children places the financial and programmatic burden squarely on local boards of education. While such services as are necessary must be provided, with the exception of the line item appropriation for At-Risk children, the State of Alabama in its funding scheme does not recognize incidence of special education needs. The 1995 Foundation Program is the source of funding for educational program costs for children with disabilities and gifted children and is neutral, as previously explained, on the incidence of special education needs. The 1995 Foundation Program assumes that such incidence of these educational needs by program is normally distributed across the state and each local board of education has equal state funding on a population- or census-based theory. Therefore, a local city board of education must critically review any policy approved which will allow children living outside the municipal boundaries of the school system to attend because of unanticipated and un-reimbursed cost for special education services as may be required. The overall conclusion regarding the current status of special education legislation in the State of Alabama is that state funding is inadequate. All provisions constituting federal mandates for services were unchanged and trumped any state laws. Federal funding for special education has been and still is inadequate to meet the statutory needs for services. In addition, future Federal funding may be in jeopardy due to pending cuts in the Federal Budget. Alabama has historically had strong special education laws which are still in force and which are underfunded. Unfortunately, Alabama has no scheme to measure needs of exceptional education and assumes that funding as provided through the decreased divisors meets such needs. Alabama does not identify for state funding purposes the exceptionalities and childcount by such exceptionalities as defined by state law. In addition, there is no evidence by the childcount for federal special education purposes to further conclude that such needs are normally distributed. B. STATE CATEGORICAL AID PROGRAMS Capital Purchase Allocation from the Public School Fund In order to provide a continuing revenue stream for local boards of education for capital improvements, the vast majority of the Public School Fund (3.0 mill statewide ad valorem tax) is distributed on a local match basis which takes into account the wealth of each local board of education in terms of the yield of one mill of school district ad valorem tax per pupil in ADM. The determination of wealth is based on the prior fiscal year tax yield and the prior year's first 20 scholastic days’ ADM after Labor Day. The allotment of state funds is through a guaranteed tax yield calculation. This is a type of state aid program in which each local school system is guaranteed the same or constant yield per unit of tax effort per unit of educational need. Thus the combination of state allocation and local required match is the same for every ADM in every local school system of the State. This categorical aid program is known as the 1995 Capital Purchase Program. The Education Finance Reform Legislation of 1995 re-designated the Public School Fund from being appropriated for “the payment of teachers” to an allocation for capital purchase uses as follows: 55 § 16-13-234. Allocation of funds. (d) It is the intent of the Legislature that funds shall be provided to local boards of education in addition to Foundation Program funds to provide continuing funding to provide for soundness and adequacy of public school facilities in Alabama. To that end the remainder of the Public School Fund after deducting the costs pursuant to subsections (a) and (c) shall be available to the local boards of education for capital outlay projects, including the planning, construction, reconstruction, enlargement, improvement, repair or renovation of public school facilities, for the purchase of land for public school facilities and for the acquisition and/or purchase of education technology and equipment. (e) It is the intent of the Legislature that the distribution of capital funds for the purpose of capital purchases from the Public School Fund be made to all school systems, require a variable matching with local funds based on yield per mill per average daily membership of district property tax, and guarantee the same amount per student in each system for capital purchases from the total of state and matching local funds. The State Superintendent of Education shall allocate the available funds pursuant to the rules adopted by the State Board of Education. Also, to receive funds from this appropriation, the local board of education must develop a comprehensive, long range capital plan addressing the facility, educational technology and equipment needs of the local board of education, pursuant to the rules adopted by the State Board of Education. The goal of this program is to have each local board of education complete its comprehensive, long range capital plan and begin making satisfactory progress in implementing the plan for providing adequate public school facilities for all students (Code of Alabama 1975, Section 16-13-234). The formulation follows for the calculation of the state and local shares which is functionally a guaranteed tax yield program. The outcome of this type of calculation and state aid formula is that each child counted in ADM has the same amount of funds available for capital purchase needs as every other school child in the state (that is the sum of the state capital purchase allocation plus the local share which is required to be contributed). The formulas for the determination of the state and local share follow. State Funds for Capital Purchase Program The state share from the Public School Fund is determined by the following formula: State Share = Z [(KM)-Y] A where Z = K M Y = = = A = number of guaranteed mills (varies annually by revenue estimated to be available to the Public School Fund) 2.0 (fixed by annual SBE regulation) maximum yield per mill over all local boards (varies annually) yield per mill per ADM for a local board of education (varies annually) prior year ADM for a local board of education (varies annually) A pure guaranteed tax yield program would not reflect 2.0 times the maximum yield. Were this multiplier not included, then the top ranked local school system in wealth would receive no matching funds. Therefore, additional funding would be available for distribution to the less wealthy school systems. Inclusion of this multiplier favors the wealthy school systems. The more funding that is available for this program, the greater the number of mills that can be equalized. The result of setting K = 2.0 is a flat grant allocation per student in ADM to each local board of education equal to 50% of the total allocation and a guaranteed tax yield grant which is based on local tax capacity equal to 50% of the total allocation. Therefore, only ½ of the allocation is 56 distributed based upon local tax capacity. This feature diminishes the equalizing capacity of the allocation. Local Board Funds for Capital Purchase Program The formula for calculating local matching funds which the local board must certify as available and which can be current debt service is as follows: Local Share = Z * Y * A where Z = Y = A = number of guaranteed mills (varies annually by revenue estimated to be available to the Public School Fund)) yield per mill per ADM for a local board of education (varies annually prior year ADM for a local board of education (varies annually) This means that the local share depends on the number of mills which the state can afford based upon state ad valorem tax revenues to the PSF annually in the guaranteed tax yield program. A complete set of calculations for all local public school systems of the state is included in the Appendices 7-13 and 7-13. This allocation can be used on a pay-as-you-go basis or for a Pooled Purchase available through the Alabama Public School and College Authority (APSCA) as authorized by legislation. However, the Legislature in the 2011 Regular Session amended Section 16-13-234 of the Code of Alabama 1975 to include the following purpose of expenditure: “…… for debt payments related to public school facilities, for insuring public school facilities …… (Acts of the Legislature, 2011-163).” Therefore, the proceeds of the Public School Fund since April 26, 2011, may be used to make local debt service payments, freeing up local tax dollars which have been committed to retiring debt for capital outlay projects. The change was needed because continued proration of the ETF had produced an unsustainable financial burden on local boards of education. Jefferson County Schools Participation in APSCA Pooled Purchase Debt Service The Jefferson County Board of Education has participated in bond issues of the APSCA of the Revolving Loan Fund for Local Boards of Education. The principal debt and amortization of the debt which is attributed to the school sites in the City of Gardendale will be presented in Chapter 5. The majority of the debt which would accompany school sites in the City of Gardendale is from APSCA Pooled Purchase. The Alabama Public School and College Authority Issue authorized by the 1998 Legislature authorized the Alabama Public School and College Authority to issue and sell bonds without express limits as to principal amount to finance loans to local boards of education. “The Authority is hereby authorized to loan, and each local board of education is hereby authorized to borrow, such monies under terms and procedures to be established by the Authority (Acts of Alabama 1998, No. 98-373, p. 38).” These bonds are known as “Pool Bonds” or “Pooled Purchase Bonds.” 57 Each local board of education so receiving a loan will issue warrants to the Authority at an interest rate agreed to by the Authority and the local board of education and approved by the State Superintendent of Education. “No such warrant shall be a general obligation of the local board of education but shall be payable solely from the distributions of capital funds made to such local boards of education from the public school fund pursuant to Section 16-13-244, Code of Alabama 1975 (Acts of Alabama 1998, No. 98-373, pp. 38-39).” Before the issuance of a debt obligation requiring the approval of the State Superintendent, a local board of education must approve a binding agreement authorizing the State Comptroller to intercept and direct certain state allocated funds to satisfy a debt payment that is due and unpaid. In the binding agreement the local board of education shall agree to replace the funds withheld to satisfy the debt payment by providing funds legally available for replacement. Proceeds of the Pool Bonds must be used first to acquire capital improvements needed to eliminate portable and sub-standard classrooms and then for other purposes as approved by the Authority and by the State Superintendent of Education. All proceeds of Pool Bonds borrowed for purposes of eliminating portable and sub-standard classrooms must be spent within two years from the date the Pool Bonds are issued. All other proceeds must be spent by participating boards within three years from the date the Pool Bonds are issued. The statutory plan for the utilization of Public School Funds by local boards from FY 1995-96 to FY 2010-11 was limited to pay-as-you-go for local capital outlay or participation in an APSCA Pooled Purchase Bond issue, thus freeing up local revenues pledged for repayment of local debt issues. Student Transportation Program The basic reimbursement strategy for operation of the school transportation program is unchanged since its inception in 1935, and has been considered to be a fully funded state mandate. The amount for transportation, however, in actuality has been limited in reimbursement to the amount included by the Legislature in the annual Education Appropriations Act at their discretion. The annual transportation allotment to local boards of education, when fully funded, is able to realize both an allowance for Current Operations and a Fleet Renewal depreciation allowance. However, past practices of the State Department of Education recommending full reimbursement of prior year costs of operations appear to have been modified, for some school systems, to recommend less than 100% cost reimbursement. In fact, new procedures are being put in place to cap allowable reimbursement to local boards prior to any legislative constraints being imposed in order to limit appropriations. Current Operations In determining the cost of current operations, transported students must live two miles or more from a school center (the historical limit as to how far a student could walk to school). However, physically disabled students who live closer shall be included in the determination of average daily transported students. The school centers must be approved by the State Superintendent. If safety of children is an issue, the State Superintendent may waive the two mile limit. This pupil count shall be for the previous year. The cost per pupil per day is the operating cost of current expenditures, as well as the depreciation of school buses. FY 1995-96 was the first year in which the total operating cost was calculated. This included funding for FICA, Unemployment Compensation, TRS, and PEEHIP. 58 For FY 2012-13, the Jefferson County School System has been allocated the amount of $14,339,805 for operating cost reimbursement from the ETF. Fleet Renewal As based upon the age of each school bus in operation, an amount for depreciation is included in the operating cost. This amount, based on a chassis life of 10 years, is set aside as a fleet renewal allocation to be expended on for the purchase of new school buses. These funds may be carried over to future years. For FY 2012-13 for the Jefferson County School System, the amount of $1,748,307.00 has been allocated for Fleet Renewal. This is being paid for FY 2012-13 through an APSCA Bond Issue. This is based on an annual allotment of $5,588.48 per chassis. As additional new buses enter the depreciation schedule, this cost should increase; however, the Legislature may choose an amount each year according to the financial condition of the Education Trust Fund which may be significantly less than the 1/10th share of estimated replacement cost. Vehicle liability insurance for employees required to transport pupils If a city board of education decides to participate in the statewide student transportation program, they must provide vehicle liability insurance; § 16-27-7. Vehicle liability insurance for employees required to transport pupils. (a) The State Board of Education, each governing board of Alabama's public senior universities and each city and county board of education shall provide vehicle liability insurance for bus drivers or any other employee who is required to transport pupils. Said vehicle liability insurance shall cover personal liabilities for bus drivers or any other employee who is required to transport pupils. Said liability insurance shall be applicable to moving vehicular accidents only. (b) School boards and other agencies covered by this section shall be deemed to be in compliance with the requirements of this section by either purchasing a liability insurance policy naming drivers as insureds, or if the employing board elects not to purchase a policy, by reimbursing individual employees for amounts necessary to add "drive other car broad form liability" riders to their individual vehicle liability insurance policies, to the limits specified by the employing board or agency (Code of Alabama 1975, Section 16-27-7). In Chapter 6, an analysis of the cost to the proposed Gardendale City School System in excess of state funds appropriated for student transportation services which must be paid from local sources will be presented. In addition, the debt service on school transportation equipment which would be transferred to the proposed Gardendale City School System will also be presented. Reimbursement for Transportation for Special Education Transportation for exceptional children must be provided by the local board of education irrespective of the distance the student lives from the attendance center. The following statute mandates that at least 80% of the cost of such transportation be provided in the annual reimbursement for current operations: § 16-39-11. Transportation. When authorized by regulations of the State Board of Education in lieu of the amount calculated on the basis of average daily membership otherwise authorized by law, there shall be allowed from the Education Trust Fund appropriation for transportation for each bus used exclusively for the purpose of transporting eight or more pupils classified as exceptional children who are unable to ride regular school buses 80 percent of the cost of such transportation, and a 59 proportionate amount shall be allowed for a vehicle used exclusively for the transportation of a smaller number of exceptional children in average daily membership as prescribed by regulations of the State Board of Education (Code of Alabama 1975, Section 16-39-11). While this amount used to be provided to local boards as a separate allocation, current practice is to include the number of children transported and the miles traveled in the reports for regular transportation. Therefore, the transportation of exceptional children is considered as being reimbursed. Transportation Supervisor Mandated In delegating authority to the State Board of Education to prescribe rules and regulations for the operation of the school transportation system, the Legislature further provided by statute that all local boards of education (in addition to other entities operating school buses) must employ a competent supervisor or manager of transportation services, irrespective of whether the buses are publicly or privately owned (Code of Alabama 1975, Section 16-27-1). The Legislature further provided that the State Board of Education require periodic safety inspection of all vehicles used for school transportation and that provisions be made for special training and licensing of drivers, whether in public or private employment. However, the cost of a transportation supervisor is an allowable cost in the annual allocation for current operations. Furthermore, this position is not one assigned to central office staff or general administrative services, but rather to Auxiliary Enterprises. Full cost reimbursement of the compensation costs for this position has been included in Cost of Operations in prior years; however, the SBE has adopted a new standard of reimbursement only to the maximum allowed in a salary schedule for the position. The new standards, along with cuts by the Legislature, may only provide local boards of education 75% reimbursement of their actual transportation costs. C. LINE ITEM APPROPRIATIONS FOR LOCAL BOARDS OF EDUCATION In the education appropriations bills approved by the Legislature annually, there are many line item appropriations for public education which have a statutory origin but for which the amount of appropriation is on a year-by-year basis at the discretion of the Legislature. A summary of these appropriations for FY 2012-13 follows in Table 3-7. Since the dollar amount of appropriation is discretionary, many times the Legislature, in a period in which new ETF dollars are scarce or in which cuts must be made, chooses to deliberately underfund or cut a line item funded the prior year. Line Items With Statutory Authorization Therefore, a difficulty for budgeting by local boards the programs created by these line items is the uncertainty of continued funding from year to year. The discrepancy as to amount to be included as compared to the stated purpose of the program created by the line item may result in additional local cost from local revenues (an unfunded mandate). For example, the legislation creating the School Nurses Program creates both an expectation and pressure on local boards to implement the program at a pace more rapid than appropriations. And since the line item has no statutory guarantee of funding from year to year, the Legislature may choose to reduce the line item of appropriation during a year of fiscal exigency, such as for FY 2010-11. Therefore, the local board of education is left facing a larger unfunded state mandate when local funds may be similarly in distress. Needless to say, the proposed Gardendale City School 60 System will receive its appropriate share of such legislative appropriations based upon the language of allocation in the enabling statute. Table 3-7 Line Item Appropriations from the ETF for FY 2012-13 to Local Boards of Education with Statutory Authorization CATEGORICAL AID PROGRAMS AMOUNT Transportation $262,011,132 1. Operating Allocation 262,011,132 2. Fleet Renewal* Amount Per Chassis $5,588.48 Number of Chassis 5,905 Salaries - 1% per Act 97-238 At Risk Students Program 20,267,734 School Nurses Program 29,397,520 Supplemental OCE Technology Coordinator 3,592,920 5,000,000 Career Tech O & M Total Categorical Aid Programs 320,269,306 *APSCA Bond Issue for FY 2013 State Department of Education (SDE) Line Items Additional line items may be appropriated annually by the Legislature for programs which do not have statutory authorization. These are a special grant of the Legislature which may not be repeated in a subsequent fiscal year due to budget constraints. Rather than being appropriated directly to local boards of education, these line items are appropriated to the State Board or State Department of Education for annual distribution based upon procedures which are determined by the State Department of Education. Of course, the allocation procedures approved by the State Board of Education, since not set in state statute, can also vary by budget year. Since they are targeted and restricted funds, they follow school children and would be distributed as earned to the schools of the proposed Gardendale City School System. The statewide appropriations for FY 2012-13 follow in Table 3-8. Needless to say, the proposed Gardendale City School System will receive its appropriate share of such legislative appropriations based upon the language of allocation in the annual Education Appropriations Act or by an allocation plan approved by the Alabama State Board of Education. (balance of page left intentionally blank) 61 Table 3-8 Line Item Appropriations to State Department of Education for Allocation to Local Boards of Education for FY 2012-13 Category State Departm ent of Education 1 Advanced Placement 2 Career Tech. Initiative 3 Children First Program/Children's First Trust Fund 4 Children's Eye Screening 5 Children's Hospital Educational Services 6 Community Education 7 Distance Learning - ACCESS 8 Drop Out Pilot Program 9 English as a Second Language 10 Gifted Education 11 Governor's Academic Program 12 Governor's High Hopes for Students 13 Home Instruction for Parents of Preschoolers 14 Jobs for Alabama Graduates 15 Math/Science/Technology Initiatives 16 National Bd. Prof. Tch. Stds. 17 Preschool Program 18 Reading Initiative 19 Reading is Fundamental 20 Teach for America 21 Teacher Professional Technology Training 22 Teacher/Student Testing TOTAL SDE TO LOCAL BOARDS OF EDUCATION 62 FY 2012-13 ETF Appropriations 2,271,179 2,257,967 3,000,000 2,001,079 103,546 588,830 18,516,242 454,808 2,000,000 1,000,000 10,520,981 10,018,083 1,500,000 798,328 28,049,318 10,427,424 1,623,062 58,153,789 30,000 572,193 970,887 6,393,103 $161,250,819.00 4. JEFFERSON COUNTY SCHOOL SYSTEM TAXES FOR PUBLIC SCHOOLS A. GENERAL LAWS FOR COUNTYWIDE TAXES FOR SCHOOL SYSTEMS Ad Valorem Taxes as School Taxes Each countywide and tax district school ad valorem tax, like other ad valorem taxes levied in Alabama, has a separate constitutional authorization. The levy and collection of ad valorem is, with few exceptions, subject to local referendum. Alabama has school systems, not school districts. The term school district refers to a taxing district for schools. The ad valorem taxes for school systems are of two types; the first is countywide, and the second is school tax district (school tax districts were created in 1916 by Amendment III to the Constitution of 1901 as amended). There are five general statewide authorizations. Each school ad valorem tax by any one of these authorizations, whether countywide or tax district, is levied and collected generally by the county commission in arrears (Classes I, II, and III) and generally by the Probate Judge (Class IV) currently. A brief discussion of these taxes and their boundaries, time, rate, and purpose follows. All of the following taxes defined as school taxes are subject to renewal votes. They cannot upon referendum be levied and collected for a period exceeding than 30 years. (1) One-Mill Countywide Ad Valorem Tax The Constitution of 1901 in Section 269 continued an authorization of a one-mill countywide school ad valorem tax in existence prior to the ratification of the Constitution of 1901. Levy and collection is dependent upon a local referendum. See Appendix 7-4. Section 269 - Special county school taxes. The several counties in this state shall have power to levy and collect a special tax not exceeding ten cents on each one hundred dollars of taxable property in such counties, for the support of public schools; provided, that the rate of such tax, the time it is to continue, and the purpose thereof, shall have been first submitted to a vote of the qualified electors of the county, and voted for by three-fifths of those voting at such election; but the rate of such special tax shall not increase the rate of taxation, state and county combined, in any one year, to more than one dollar and twenty-five cents on each one hundred dollars of taxable property; excluding, however, all special county taxes for public buildings, roads, bridges, and the payment of debts existing at the ratification of the Constitution of eighteen hundred and seventy-five. The funds arising from such special school tax shall be so apportioned and paid through the proper school officials to the several schools in the townships and districts in the county that the school terms of the respective schools shall be extended by such supplement as nearly the same length of time as practicable; provided, that this section shall not apply to the cities of Decatur, New Decatur, and Cullman (Constitution of 1901, Sec. 269). Jefferson County has levied this tax (See Table 4-1 which in a following section). This millage is due to expire 9/30/2020. Note that a super majority of three-fifths of those voting is necessary for ratification. If there is more than one school system in the county, the tax is divided among the school systems based on each school system’s proportionate share of the total Foundation Program allocation to the school systems of the county. As will be explained in Chapter 5, this study only addresses the existing budgeted share of countywide taxes 63 currently apportioned to the Jefferson County Board of Education which would become allocated to the proposed Gardendale City School System. (2) Three-Mill Countywide Ad Valorem Tax Amendment 3 to the Constitution of 1901 allows counties to levy and collect, upon approval at a referendum, an additional countywide school tax. The countywide authorization is found in Section 1 which follows: Amendment 3 - Special School Tax Amendment. Article XIX, Section 1. The several counties in the state shall have power to levy and collect a special county tax not exceeding thirty cents on each one hundred dollars worth of taxable property in such counties in addition to that now authorized or that may hereafter be authorized for public school purposes, and in addition to that now authorized under section 260 of article XIV of the Constitution; provided, that the rate of such tax, the time it is to continue and the purpose thereof shall have been first submitted to the vote of the qualified electors of the county, and voted for by a majority of those voting at such election (Constitution of 1901, Amendment 3). . Jefferson County has levied this tax (reprinted in Appendix 7-5) (See Table 4-1 which follows). In addition, by the process identified in Amendment 373 to the Constitution of Alabama of 1901, the millage rate of 3.0 mills has been increased by 2.4 mills to total 5.4 for the millage authorized under Amendment 3, Section 1. This millage is due to expire 9/30/2020 and is divided among the school systems based on each school system’s proportionate share of the total Foundation Program allocation to the school systems of the county. (3) Three-Mill School District Ad Valorem Tax An additional section to Amendment 3 created the first reference to school ad valorem tax districts in the Constitution of 1901: Amendment 3 - Special School Tax Amendment. Section 2. The several school districts of any county in the state shall have power to levy and collect a special district tax not exceeding thirty cents on each one hundred dollars worth of taxable property in such district for public school purposes; provided, that a school district under the meaning of this section shall include incorporated cities or towns, or any school district of which an incorporated city or town is a part, or such other school districts now existing or hereafter formed as may be approved by the county board of education; provided further, that the rate of such tax, the time it is to continue and the purpose thereof shall have been first submitted to the vote of the qualified electors of the district and voted for by a majority of those voting at such election; provided further, that no district tax shall be voted or collected except in such counties as are levying and collecting not less than a three-mill special county school tax. Section 3. The funds arising from the special county school tax levied and collected by any county shall be apportioned and expended as the law may direct, and the funds arising from the special school tax levied in any district which votes the same independently of the county shall be expended for the exclusive benefit of the district, as the law may direct (Constitution of 1901, Amendment 3). Amendment 3 to the Constitution of 1901 thus allows a county school system to call for a referendum for citizens of each school tax district to vote upon a school district tax in each of the tax districts of the county. It is necessary, however, to have more than one school tax district in a county to have a vote upon a school district tax. If the school tax district were countywide, then the vote would be upon a countywide tax and not a school district tax 64 (Attorney General’s Report, October 1 to September 30, 1924, pp. 413-414). If a separate municipal school system exists in a county, then the municipal school tax district and the balance of the county comprising a school tax district meets the requirement of the law. Should no municipal school tax district exist, then the county board of education must divide the county into at least two school tax districts to meet the requirements of the law. In addition, when a city forms its own separate city school system, the millage rate, time it is to continue, and purpose of any school tax district millage is automatically applied to the new city school tax district. The boundaries of the city school tax district are by statute the same as the political boundaries of the city. In addition, Section 2 requires that the countywide tax in Section 1 be levied and collected in order for the school district tax in Section 2 to be levied and collected. However, this stacking arrangement has been deleted by Amendment 669 to the Constitution of 1901. Amendment 3 and statutes implementing the provisions of Amendment 3, Section 2, requires that the tax revenues generated by the school district tax must be spent only in that school tax district. Jefferson County has levied this tax (See Table 4-1 which follows). In addition, by the process identified in Amendment 373 to the Constitution of Alabama of 1901, the millage rate of 3.0 mills has been increased by 2.1 mills to total 5.0 for the millage authorized under Amendment 3, Section 2. This millage is due to expire 9/30/2020. State law requiring school tax district funds to be spent only in each school tax district of the state follows: §16-13-198. Use of district funds. The funds arising from levying a special tax for school purposes in any school tax district under the jurisdiction of the county board of education shall be used for the exclusive benefit of the public schools of such districts; provided, that in any school tax district where such tax is being levied there is no public school, the funds arising from levying said tax may be used for the purpose of transporting school children residing in such district to a school located in another district. In the case of cities and towns under independent boards, said county tax collector shall collect said taxes and pay over the same to the treasurer of said city or town to be used for the exclusive benefit of the schools thereof in accordance with the law (Code of Alabama 1975, Section 16-13198). (4) Five-Mill Special County Tax, Amendment 202 Amendment 202 authorizes county governing bodies to levy a special county tax not to exceed 5.0 mills for educational purposes. The rate, duration and purpose of the tax must be approved by a majority of those voting in an election. Because of conflicting language in the Amendment, it is recommended that both a petition of 200 electors and a request by the local board of education be made to the county commission for the election. If there is more than one school system in the county, the tax is divided among the school systems based on each school system’s proportionate share of the total Foundation Program allocation to the school systems of the county. Jefferson County has not voted to levy and collect the millage authorized. (5) Three-Mill Special School District Tax, Amendment 382 In addition to all other taxes authorized, Amendment 382 authorizes the levy of a special school district tax not to exceed 3.0 mills, provided that the rate, duration and purpose of the tax are approved by a majority of voters in an election. Because there is no implementation language in the Amendment, it is recommended that the procedures for implementing Amendment 3 above should be followed. Jefferson County levies and collects 3.0 mills under this authorization (see Appendix 7-8). This millage is due to expire 9/30/2035. 65 B. SPECIAL AD VALOREM TAXES FOR THE JEFFERSON COUNTY SCHOOL SYSTEM The Jefferson County School System has utilized most of the general statewide application school ad valorem taxes. However, these only total 15.0 mills and the Jefferson County School System has 30.1 mills. In addition to the specific constitutional authorizations for school ad valorem taxes with application discussed above, Jefferson County has utilized a constitutional amendatory process to increase the rate of the previously approved millages by the Amendment 373 process. A discussion of this process follows. It is an important tool in financing public education as it can not only be used to increase the rate of a school tax, but also a general county tax and a municipal tax. Amendment 373 Amendment 373 to the Constitution of 1901, otherwise known as the “Lid Bill,” was approved 1978 in order to comply with a federal court order in the case of Weissinger v. Boswell in which Alabama’s practice of allowing variable assessment ratios across the state had been declared unconstitutional. This amendment has commonly been referred to as the “Lid Bill,” but also known as the Property Tax Relief Laws as six statutes were passed to implement the constitutional amendment. Amendment 373 does not allow for a referendum on the levy of a new tax, but rather an increase in the millage rate of a tax already bearing constitutional approval. Amendment 373 reduces the steps required by law to increase property taxes as the cumbersome process to amend the Constitution can be circumvented. Taxing authorities can increase the rate of an existing tax if they fulfill the following three requirements. However, it must be noted that under the conditions of the previous constitutional provisions, the County Commission is compelled to hold a referendum to levy an existing tax (Section 269, Amendment 3, Amendment 202, and Amendment 382). The County Commission may refuse to approve the increase requested in (a) which follows should the local board of education so present a resolution requesting hearing: (a) Public Hearing. The local taxing authority (in the case of most but not all school taxes, this is the county commission) conducts a public hearing on the proposed tax increase (usually at the request of the school board) at which the local taxing authority formally votes to propose the increase; (b) Local Legislation. The legislature approves the proposed increase through the passage of a local act; and (c) Local Referendum. Voters approve the proposed increase in a local election. Increasing the rate of an existing tax means that what property taxes are currently levied and under what authority must be known. When this is not known at the school system level, the county tax assessor should have this information readily available. This review will help determine which tax should be increased. Determining the constitutional authority for the proposed tax to be increased will indicate whether the tax is a county-levied tax (in which case the taxing authority will be the county commission) or a tax levied by the municipality (in which case the taxing authority will be the municipal governing body). 66 Each school ad valorem tax for schools expires: unless approved prior to 1901 and grandfathered in the state constitution, most cannot be levied for longer than 30 years. This requires that existing property taxes periodically be renewed by voters in an election. It is pointless to increase the rate of a tax that expires shortly. Each ad valorem tax has a purpose for which the tax originally was levied. As a general rule, you cannot increase the rate of an existing tax for a purpose that differs from the purpose for which the tax is now being levied. However, most school taxes are being levied for general education purposes, which would permit a multitude of uses for tax revenue. After identifying the tax, the rate of which you propose increasing (and presumably, the rate of increase), the school board requests that the local taxing authority conduct a public hearing. A board resolution requesting that the taxing authority initiate the Lid Bill increase procedure is not required by the Lid Bill, but the taxing authority may request one. The millage rates of many ad valorem taxes were increased in the early 1970s under the permissive provisions of Amendment 325 (also known as the “Reclassification Amendment”) and in the late 1970s under similar provisions of the Lid Bill; these increases did not require voter approval and were one-time adjustments. In addition, such one-time rate adjustments were allowed again by Amendment 373. Because of these increases, the tax commonly known as the 3-mill countywide tax (Amendment 3) may in fact be levied and collected at a different (and higher) rate. The board’s legal counsel and the county tax assessor will be helpful in resolving the confusion that often results from the difference between the tax rate set out in the constitution and the rate at which a tax is now levied. The Alabama Attorney General, in an opinion pertaining to an election conducted by a county commission (Opinion of the Attorney General, Nov. 30, 1993, 94-0067), has stated a county commission may not authorize more than one election under the authority of the local act. In other words, if the voters reject the increase, the school board must start the procedure over, beginning with a public hearing by the taxing authority, the proposal and the local act. Jefferson County has successfully used this process on two occasions. The same process could be used again. One-Half Mill Countywide Ad Valorem Tax, 1890-91 The Legislature of Alabama in the 1890-91 Session, under the provisions of the Constitution of 1875, passed a local act which authorized the levy and collection of a 0.5 mill special ad valorem tax “To provide for the better support and maintenance of the Public Schools of Jefferson County.” This Act provided for the annual levy and collection without limit as to time of this ad valorem (Acts of Alabama 1890-91, Act Number 203, p. 440 approved February 7, 1891). This special ad valorem tax was “grandfathered” under provisions of the new Constitution of 1901 and is still levied and collected today, but its rate has been adjusted upward to 0.7 mills. The provisions of this Act are provided in Appendix 7-3. This levy is without limit as to time. Amendment 82: Special Five Mill Countywide Ad Valorem Tax, 1950 On November 7, 1950, the voters of the state of Alabama and the voters of Jefferson County approved a constitutional amendment to provide for the levy and collection of an additional 5.0 mill countywide tax for schools in Jefferson County. The levy and collection of this tax is under the same provisions as those provided for the Amendment 3 School District Tax. This tax has been adjusted upward and today is levied and collected at the rate of 8.8 67 mills (Constitution of 1901, Amendment 82). The provisions of this Amendment are found in Appendix 7-6. The levy and collection of this tax is authorized to be levied through the tax year beginning October 1, 2020. Amendment 175: Special Five Mill School Tax District Tax, 1961 On December 5, 1961, the voters of the state of Alabama and the voters of Jefferson County approved a constitutional amendment to provide for the levy and collection of an additional five mill countywide tax for schools in Jefferson County. The levy and collection of this tax is under the same provisions as those provided for the Amendment 3 School District Tax. This tax today is levied and collected at the rate of 5.0 mills (Constitution of 1901, Amendment 175 as amended by Amendments 260 and 298). The provisions of this Amendment are found in Appendix 7-7. This tax is authorized to be levied through the tax year beginning October 1, 2035. C. SUMMARY OF AD VALOREM TAXES AUTHORIZED FOR THE JEFFERSON COUNTY SCHOOL SYSTEM A summary of the authorization, type, rates, and purposes of ad valorem tax levied and collected for Public Schools in Jefferson County follows in Table 4-1: Table 4-1 Constitutional Authorization for Ad Valorem Taxes Levied and Collected for the Public Schools of Jefferson County Jefferson County School System Ad Valorem Taxation by Authorization Revenue Code Initial Rate Countywide Section 269 Countywide Amendment 3, Section 1 Countywide Act 203, Approved February 7, 1891 6034 6032 6030 1.0 3.0 0.5 District District District District 6230 6235 6245 6250 3.0 5.0 5.0 3.0 Type Constitutional Authorization Amendment No. 3, Section 2 Amendment No. 82 Amendment No. 175 Amendment No. 382 Current Current Expiration Total Rate Date of Final Levy 2.1 5.4 0.7 Subtotal 5.1 8.8 5.0 3.0 October 1, 2020 October 1, 2020 No Limit 8.2 October 1, 2020 October 1, 2020 October 1, 2035 October 1, 2035 Subtotal 21.9 Total 30.1 As is demonstrated, the Amendment 373 process has been used to increase the millage rate collected under the authority of Section 269, Amendment 3, Section 1 Countywide, Act No. 203, Section 2 School Tax District 2, and Amendment 82. Apportionment of Countywide Taxes for School Systems of the County School taxes collected as countywide taxes in those counties which have one or more city school systems in the respective county must have an apportionment mechanism in state statute to distribute those countywide taxes to the respective school systems of the county. Statute clearly defines that school tax district taxes (in the case of a city school system, the political boundaries of the city) must be spent only in that school tax district where collected. 68 However, a different situation exists for countywide school ad valorem taxes. There are at least three statutory provisions which affect this distribution. The first was the statutory implementation of the one-mill countywide school tax authorized by Section 269 of the Constitution of 1901 and implemented by statute: § 16-13-166. Collection of Tax. The tax collector shall collect such special tax in the same manner and under the same requirements and laws as taxes of the state are collected, shall keep said amount separate and apart from all other funds, shall keep a clear and distinct account thereof and shall turn the same over to the custodian of county school funds whose duty it shall be to receipt therefor. The county board of education shall apportion the same to the various schools throughout the county in the same manner as the public school funds from the state are apportioned in said county (Code of Alabama 1975, Section 16-13-166). While the definition of “public school funds” above may be questioned since there is not a Public School Fund in the state since the approval of Amendment 111 ratified in 1956 which amended Section 260 of the Constitution of 1901, the practice has been to apportion those funds in accordance with additional statutory authorization which still refers to the Public School Fund. When Amendment 3 was approved in 1916, a new statutory provision was approved for allocation of the three-mill countywide tax: § 16-13-197. Collection of tax. Whenever such a levy as is provided for in this article is made, it shall be the duty of the tax collector within and for that county to collect such tax in the same manner and under the same requirements and laws as the taxes of the state are collected, and he shall keep said amount separate and apart from all other funds and keep a clear and distinct account thereof, showing what amount is paid, and turn the same over to the county custodian of school funds whose duty it shall be to receipt therefor, and pay the same on monthly payrolls and other prescribed forms, with the authority and approval of the county board of education (Code of Alabama 1975, Section 1613-197). With the creation of the Minimum Program Fund in 1935, there appeared a new statute to govern the apportionment of countywide taxes to the respective city school systems within the county. This was amended in 1995 with the creation of the 1995 Foundation Program and appears as follows: §16-13-31. Record of receipts and disbursements; apportionment of county-wide taxes for Foundation Program. (a) The tax collector/revenue commissioner of each county must keep a record of all receipts and disbursements of school funds of his/her county to the local boards of education of the county. (b) The tax collector/revenue commissioner of each county shall apportion county-wide taxes collected for the purposes of participating in the Foundation Program to each local board of education in the county on the basis of the total calculated costs of the Foundation Program for those local boards of education within the county. The total calculated costs of the Foundation Program for each local board of education shall be the sum of State funds received from the Foundation Program and the amount of local effort required pursuant to paragraph a. of subdivision (3) of subsection (b) of Section 16-13-231. (c) The apportionment of county-wide taxes collected for the purposes of participating in the Foundation Program as determined in Section 16-13-31(b) shall be used unless the local boards of education in a county sign a mutual agreement and secure the approval of the State Superintendent of Education to use some other plan involving desirable special adjustments (Code of Alabama 1975, Section 16-13-31). 69 This section created the Countywide Foundation Program Cost Ratio which governs apportionment today not only of countywide ad valorem taxes, but also countywide excise, franchise, and privilege license taxes. The exception to this rule is that an excise, franchise, or privilege license tax could have been levied under several differing statutory authorities which may have provided for a separate apportionment plan (see Appendix 7-32 for Jefferson County for FY 2012-13). In addition, the local boards of education of a county may enter into a joint alternative agreement for apportionment of all countywide revenues subject to the approval of the State Superintendent of Education. D. COUNTY AND MUNICIPAL EXCISE, FRANCHISE, AND PRIVILEGE LICENSE TAXES FOR THE JEFFERSON COUNTY SCHOOL SYSTEM Countywide Excise, Franchise, and Privilege License Taxes for Schools Counties have been granted general statutory authority to levy an excise, franchise, or privilege license tax for school purposes: § 40-12-4. County license tax for school purposes – Authority to levy. (a) In order to provide funds for public school purposes, the governing body of each of the several counties in this state is hereby authorized by ordinance to levy and provide for the assessment and collection of franchise, excise and privilege license taxes with respect to privileges or receipts from privileges exercised in such county, which shall be in addition to any and all other county taxes heretofore or hereafter authorized by law in such county. Such governing body may, in its discretion, submit the question of levying any such tax to a vote of the qualified electors of the county. If such governing body submits the question to the voters, then the governing body shall also provide for holding and canvassing the returns of the election and for giving notice thereof. All the proceeds from any tax levied pursuant to this section less the cost of collection thereof shall be used exclusively for public school purposes, including specifically and without limitation capital improvements and the payment of debt service on obligations issued therefor (Code of Alabama 1975, Section 40-12-4). Jefferson County Sales Tax and Bond Issue In 2004, the Jefferson County Commission ("the Commission") determined that the Jefferson County Board of Education and the municipal school boards in Jefferson County had current capital needs in excess of $1 billion. The Commission set out to implement a plan of financing that would provide each local school board in Jefferson County with its proportionate share of $1 billion for the acquisition and construction of currently needed capital projects or the retirement of debt the board had already incurred to finance such projects. On August 24, 2004, the Commission adopted ordinance no. 1764, which levied additional county-wide taxes and pledged those taxes to fund new warrants to be issued by Jefferson County. The net proceeds from the sale of the warrants would be used for capital improvements of the public schools in Jefferson County (Chism et. al v. Jefferson County, p. 2). On December 16, 2004, the Jefferson County Commission adopted its ordinance no. 1769 which levied a county-wide privilege (license tax) and a countywide excise tax ("the education taxes"), whose collection began January 1, 2005, and pledged the revenues from the education taxes to fund warrants to be issued by Jefferson County, the net proceeds of which would be used for capital improvements of the public schools in Jefferson County ("the education warrants"). The statutory authority of this Ordinance no. 1769 is for a "privilege or license tax ... on the gross receipts of retail sales in the County pursuant to the authority of 70 Code of Alabama 1975 found in § 40-12-4" and an "excise tax . . . on the storage, use or other consumption in the County of tangible personal property purchased at retail also pursuant to the authority of Code of Alabama 1975 § 40-12-4" (Chism et. al v. Jefferson County, p. 2). On December 29, 2004, Jefferson County issued the first series of the education warrants, entitled "Limited Obligation School Warrants, Series 2004-A," in the aggregate principal amount of $650,000,000. The Series 2004-A warrants have maturity dates from January 2007 to January 2025 and bear fixed annual interest at rates ranging from 4.75% to 5.5%. On February 2, 2005, Jefferson County completed the issuance of the series of the education warrants by issuing "Limited Obligation School Warrants, Series 2005-A and 2005-B Warrants," in the aggregate principal amount of $400,000,000. The Series 2005-A and 2005-B warrants have maturity dates from January 2007 to January 2027 and bear interest at variable rates (Chism et. al v. Jefferson County, p. 3). To facilitate the financing plan, the Commission entered into a trust indenture with SouthTrust Bank (now Wachovia Bank). The trust indenture provides that all proceeds realized from the sale of the education warrants (less the costs of issuing the warrants) are to be deposited into a special fund ("the grant fund") pending distribution of those proceeds to the local school boards. By their terms, the education warrants do not represent "general obligations of the county backed by its full faith and credit, " but are "limited obligations" of the County payable solely from the revenues collected under the education taxes. However, in Section 9.1 of the trust indenture, the County has pledged its full faith and credit to pay from its general fund any deficit in the event of an extraordinary mandatory redemption of the education warrants. Jefferson County received a total of $1,090,820,599.59 from the sale of the warrants. Jefferson County established prescribed reserves with almost $59 million, and paid fees, discounts, and expenses of underwriters, attorneys, advisers, and others, with over $14 million. The balance $1,017,609,801.74 was paid into the grant fund to be used for grants to specified local school boards for certain public school purposes or to pay part of the costs of redeeming the warrants in the event of an ''extraordinary mandatory redemption" (Chism et. al v. Jefferson County, p. 3). The proceeds of the education warrants remaining in the grant fund were paid, upon the request of an "authorized county representative," in the form of grants to the following local school boards within Jefferson County: Bessemer, Birmingham, Fairfield, Homewood, Hoover, Jefferson County, Leeds, Midfield, Mountain Brook, Tarrant, and Vestavia Hills, to be used by those boards for the construction or capital improvement of schools or to retire preexisting debt of the boards incurred for capital-improvement projects. The 11 school boards are each to receive a proportionate share of the balance in the grant fund based on the board's "Foundation Program" cost for the 2004-05 school year, which was based on student attendance/enrollment during the fall of 2003. Jefferson County sold the education warrants and received the proceeds from their sale in late 2004 (Series 2004-A) and early 2005 (Series 2005-A and 2005-B). The net proceeds are presently in the grant fund. Ordinance no. 1769 provides that the revenues from the education taxes will service the debt on the education warrants, which generated the funds presently in the grant fund. The 11 local school boards are to receive a proportionate share of the balance in the grant fund based on each board's Foundation Program cost for the 2004-2005 school year, which was based on student attendance/enrollment as it was measured during the fall of 2003 (Chism et. al v. Jefferson County, p. 4). 71 The total grant amount awarded to the Jefferson County Board of Education was $404.02 million, of which $30.01 million was forwarded to Trussville City Board of Education per the April 2005 separation agreement. During fiscal year 2011, $.31 million of interest revenues were earned on these grant funds. Gardendale High School was constructed using the proceeds of these education warrants issued by the Jefferson County Commission. The debt to the taxpayers of Jefferson County will be discussed in Chapter 6. In addition, Appendix 7-37 is a current amortization schedule of the debt payments to be made from the collection of the sales/use tax at the rate of one percent countywide. This debt is not a school debt, but rather a county debt. Municipal Excise, Franchise and Privilege License Taxes for Any Purpose The municipalities of the State have been granted broad general authority to levy any type of excise, franchise, or privilege license tax for any purpose. A single example of such authority follows: § 11-51-200. Levy of sales tax authorized; exemption; construction. The governing body of any municipality within the State of Alabama may provide by ordinance for the levy and assessment of sales taxes, parallel to the state levy of sales taxes as levied by Sections 40-23-1, 40-23-2, 40-23-2.1, 40-23-4 to 40-23-31, inclusive, 40-23-36, 40-23-37, except for those provisions relating to the tax rate, and 40-23-38, except where inapplicable or where otherwise provided in this article; provided, that no municipality may levy any such tax against the Alcoholic Beverage Control Board of the State of Alabama in the sale of alcoholic beverages. The phrase "except where inapplicable," contained herein and in Sections 11-51-201, 11-51-202, and 11-51-203, shall not be construed to permit a self-administered municipality to adopt or interpret an ordinance, resolution, policy, or practice that relies on that phrase, either directly or indirectly, in order to disavow, disregard, or attempt to disavow or disregard the mandate provided in this and the following sections for conformity with the corresponding state tax levy, unless the self-administered municipality can demonstrate that the ordinance, resolution, policy, or practice will simplify collection or administration of the tax or is being made for the convenience of the taxpayer (Code of Alabama 1975, Section 11-51-200). In addition, under the authority conferred by Section 11-51-90, franchise and privilege licenses tax levies are authorized. The legal authority for school taxes for public schools at the local level has now been established. One further authority is for the appropriation of funds from the treasury of the local governing body to the respective public school system: § 16-13-36. Appropriation of funds out of treasury. Any appropriate local governing body is authorized at any meeting of said governing body in any calendar year to appropriate any funds it may deem proper and expedient out of the general funds of the governing body's treasury to local boards of education for the construction, repair, operation, maintenance and support of new or existing public schools within the jurisdiction of said governing body (Code of Alabama 1975, Section 16-13-36). County Occupational Tax The Alabama Constitution prohibits cities and counties from collecting income taxes. County governments can impose taxes which are specifically authorized by the legislature and which do not violate the constitution. The occupational tax, which is measured by a percentage of gross income or gross receipts, is designated as a license or privilege license tax. 72 The Legislature granted any county in Alabama with a population of 500,000 or more the authority to levy a license or privilege tax upon any person engaging in any business for which he is not required by law to pay any license or privilege tax to either the State of Alabama or the county (Acts of the Legislature, 1967 Regular Session, Act Number 406). Jefferson County levied such a tax in January of 1988 at a rate of 0.5%. The receipts from this revenue source can be appropriated by the county commission for any legal purpose, including an appropriation to the county school system. This statute was repealed and replaced in 2009 and tax collections collected during the period of repeal ruled by the court to be refunded. The state Supreme Court in March 2011 struck down this Jefferson County occupational tax that raised about $66 million a year. Currently there is no occupational tax in Jefferson County. Legislative permission must be given for a county to levy and collect an occupation tax. Municipal Occupational Tax The principal statutory grant of authority for Alabama cities and towns to tax businesses or trades, occupations or professions is found in Section 11-51-90, Code of Alabama, 1975. Through the years the Supreme Court of Alabama has sanctioned the levy of business license schedules, gasoline taxes, tobacco taxes, amusement taxes, lodging taxes, gross receipts license taxes in the nature of sales taxes and the occupational license tax similar to an income tax based on this grant of license power. Except as limited by special provisions hereafter listed, the rates are left to the legislative discretion of the municipal governing body, subject to the court-required test of reasonableness. Section 11-51-90 follows: § 11-51-90. Licensing of conduct of trade, business, profession, etc., in municipality authorized generally; licensing as to persons, etc., engaged in business in connection with interstate commerce; purposes for which licensing power conferred by division may be exercised. (a) All municipalities shall have the following powers: (1) To license any exhibition, trade, business, vocation, occupation, or profession not prohibited by the Constitution or laws of the state which may be engaged in or carried on in the city or town. (2) To fix the amount of licenses, the time for which they are to run, not exceeding one year, to provide a penalty for doing business without a license, and to charge a fee of not exceeding five dollars ($5) for issuing each license. (3) To require sworn statements as to the amount of capital invested, value of goods or stocks, or amounts of sales or receipts where the amount of the license is made to depend upon the amount of capital invested, value of goods or stocks, or amount of sales or receipts and to punish any person or corporation for failure or refusal to furnish sworn statements or for giving of false statements in relation thereto. (b) The license authorized by subsection (a) of this section as to persons, firms, or corporations engaged in business in connection with interstate commerce shall be confined to that portion within the limits of the state and where the person, firm, or corporation has an office or transacts business in the city or town imposing the license. (c) The power to license conferred by this division may be used in the exercise of the police power as well as for the purpose of raising revenue, or both (Code of Alabama, 1975, Section 11-51-90). Section 11-51-90, Code of Alabama, 1975, has been interpreted by the courts as giving municipalities authority to levy a tax for the privilege of working in the municipality. Such a tax operates in a manner similar to an income tax. The tax, which is in effect in at least 12 cities and towns, has been upheld by the Alabama Supreme Court on two occasions in the cases of Estes v. City of Gadsden, 266 Ala. 166, 94 So. 2d 744 (1957), and McPheeter v. City of Auburn, 288 Ala. 286, 259 So. 2d 833 (1972). Such a tax cannot be collected from persons who work 73 only in the police jurisdiction of a municipality. See City of Mountain Brook v. Beaty, 349 So. 2d 1097 (Ala. 1977). E. SUMMARY OF JEFFERSON COUNTY SCHOOL SYSTEM AD VALOREM TAXES FOR SCHOOLS FOR FY 2012-13 Following in Table 4-2 is a summary of budgeted ad valorem tax levies for Jefferson County Public Schools for FY 2012-13. Table 4-2 Jefferson County School Ad Valorem Millages and Revenues Budgeted for FY 2012-13 Type Countywide Countywide Countywide District District District District Constitutional Authorization County School Tax District Section 269 Amendment 3, Section 1 Act 203* Subtotal Amendment No. 3, Section 2 Amendment No. 82 Amendment No. 175 Amendment No. 382 2.1 5.4 0.7 8.20 n/a n/a n/a n/a n/a n/a n/a n/a 5.1 8.8 5.0 3.0 Subtotal 21.90 Revenue Code 6034 6032 6030 6230 6235 6245 6250 Budgeted for FY 2012-13 $ $ $ Subtotal $ $ $ $ $ Subtotal $ 6,597,015 16,963,753 2,199,005 25,759,773 13,378,484 21,701,078 12,330,158 7,398,095 54,807,815 $ 80,567,589 GRAND TOTAL Yield per Mill $ 3,141,436 $ 3,141,436 $ 3,141,436 $ $ $ $ 2,623,232 2,466,032 2,466,032 2,466,032 *Act 203 Approved February 7, 1891 Countywide and School Tax District Taxes that are School Taxes In 66 of the 67 counties in Alabama, ad valorem taxes for schools are constitutionally authorized, levied, and collected in two types of taxing jurisdictions. Taxes are either countywide or school tax district. Mobile County is the exception. For those countywide taxes by authorization, the tax base is the entire county and the taxes can be spent at the discretion of the County Board of Education anywhere in the county. For those specific to a tax district, and any county with a unitary school system (no city school systems), there must be at least two tax districts with taxes collected and expended only within each tax district. In the case of Jefferson County, there are the School Tax Districts for the city school systems of Jefferson County and as a county school system school tax district tax in those areas of Jefferson County not included in these city school systems. The total mills levied and collected as school taxes for the 12 school systems of Jefferson County as displayed in Table 4-3 which follows: (balance of page left intentionally blank) 74 Table 4-3 School Tax Districts and Total Mills Levied for School System of Jefferson County TOTAL SCHOOL MILLAGE TAX COUNTY RATE DISTRICT WIDE SCHOOL SYSTEM DISTRICT COUNTY/LEEDS/TRUSSVILLE 8.2 21.9 30.1 DISTRICT 12 - HOMEWOOD 8.2 15.1 23.3 DISTRICT 17 - MT BROOK 8.2 34.1 42.3 DISTRICT 18 - TARRANT 8.2 11.2 19.4 DISTRICT 20 - VESTAVIA HILLS 8.2 15.1 23.3 DISTRICT 30 - 39, 54, 63, 65 - BHAM 8.2 12.8 21.0 DISTRICT 52 - BESSEMER 8.2 5.4 13.6 DISTRICT 55 - FAIRFIELD 8.2 5.8 14.0 DISTRICT 58 - MIDFIELD 8.2 16.5 24.7 DISTRICT 66 - HOOVER 8.2 13.9 22.1 Source: Alabama Department of Revenue, Mills 2012 Note: Jefferson County School System, Leeds School System, and Trussville School System Tax Districts are not separated by the Jefferson County Tax Assessor and thus also the Alabama Department of Revenue reports. Gardendale School System Countywide and District School Taxes The proposed Gardendale City School System would share all Jefferson County countywide taxes of all types. The plan of apportionment is provided for in statute, whether general application or by local act. In addition, the proposed Gardendale City School System would be by definition a school tax district and would automatically have levied and collected on their behalf all school ad valorem district taxes currently levied and collected on behalf of the Jefferson County Schools. The rate would be the same as the parent district and the boundaries of the school tax district tax would be the municipal limits of the City of Gardendale as they currently exist and as they exist in the future. F. JEFFERSON COUNTY SCHOOL SYSTEM TOTAL LOCAL REVENUES A combined statement of all local tax-based revenues budgeted for the Jefferson County School System for FY 2012-13 follows in Table 4-4. In Chapter 5, these revenues will be apportioned to reflect those as would have been earned for FY 2012-13 by the proposed Gardendale City School System had it been in financial operation. While non-tax revenues are significant, the main focus of Chapter 5 will be tax-based revenues. Table 4-4 Local Tax-Based Revenues Budgeted by the Jefferson County School System for FY 2012-13 Account Code Account Code Title 6030 Act 203, Approved February 7, 1891 Fiscal Year 2013 School System Jefferson County 2013 Jefferson County 6032 Amendment 3, Section 1 2013 Jefferson County 6034 Section 269, Constitution of 1901 2013 Jefferson County 6095 Business Privilege Tax $960,000.00 2013 Jefferson County 6140 County Alcohol Beverage Tax $820,000.00 2013 Jefferson County 6170 County Mineral Lease Documentary Tax 2013 Jefferson County 6230 Amendment No. 3, Section 2 $13,378,483.87 2013 Jefferson County 6235 Amendment No. 82 $21,701,078.43 2013 Jefferson County 6245 Amendment No. 175 $12,330,158.20 2013 Jefferson County 6250 Amendment No. 382 $7,398,094.92 2013 Jefferson County 6370 Helping Schools-Vehicles Tags 2013 Jefferson County 6380 Manufactured Homes-Registration Fee TOTAL LOCAL TAX-BASED REVENUES 75 Budgeted Amount $2,199,005.04 $16,963,753.14 $6,597,015.12 $150.00 $26,000.00 $12,000.00 $82,385,738.72 The local revenues in Table 4-4 are derived from local ad valorem taxes, local excise, franchise and privilege license taxes, and from other tax-based sources. Those which are countywide rather than school tax district will be apportioned in accordance with state law. Other local funds not derived from taxes shown in Table 4-5 which follows are unique to the operation of each local board of education. While local taxes are very important, state and federal funds make up the vast majority of revenues of local school systems to be budgeted. These will be discussed in Chapter 5. Table 4-5 Non Tax-Based Local Revenues Budgeted by the Jefferson County School System for FY 2012-13 Fiscal Year 2013 School System Jefferson County Account Code Account Code Title 6710 Daily Sales - Lunch 2013 Jefferson County 6720 Daily Sales - Breakfast $352,100.00 2013 Jefferson County 6730 Daily Sales - A la carte $2,172,200.00 2013 Jefferson County 6740 Daily Sales - Other 2013 Jefferson County 6810 Interest 2013 Jefferson County 6850 Income from 16th Section Land 2013 Jefferson County 6910 Rentals 2013 Jefferson County 6921 Charges for Services $1,885,350.00 2013 Jefferson County 6922 Tuition for Individuals $290,000.00 2013 Jefferson County 6930 Fees 2013 Jefferson County 6940 Contributions from Private Sources $325,000.00 2013 Jefferson County 6965 Medicaid Administrative Outreach Program $920,000.00 2013 Jefferson County 6980 Sale of Scrap Materials 2013 Jefferson County 7110 Admissions 2013 Jefferson County 7140 Appropriations $117,600.00 2013 Jefferson County 7180 Concessions $65,600.00 2013 Jefferson County 7220 Commissions 2013 Jefferson County 7260 Dues & Fees (Required) 2013 Jefferson County 7300 Fines & Penalties 2013 Jefferson County 7340 Fund Raiser 2013 Jefferson County 7380 Grants 2013 Jefferson County 7420 Sales 2013 Jefferson County 7430 Donations 2013 Jefferson County 7440 Accommodations 2013 Jefferson County 7490 Other 2013 Jefferson County 7510 Concessions 2013 Jefferson County 7610 Dues & Fees (Self-imposed) $473,190.00 2013 Jefferson County 7710 Fund Raiser $491,835.00 2013 Jefferson County 7810 Donations $260,980.00 2013 Jefferson County 7850 Accommodations $346,460.00 2013 Jefferson County 7910 Other TOTAL LOCAL NON TAX-BASED REVENUES Budgeted Amount $3,758,300.00 $70,175.00 $291,727.00 $19,000.00 $34,700.00 $7,610.00 $3,000.00 $1,189,975.00 $200,965.00 $1,847,945.00 $66,720.00 $1,635,785.00 $3,781.00 $408,200.00 $1,132,526.00 $918,220.00 $55,550.00 $37,350.00 $9,350.00 $19,391,194.00 In addition, the State of Alabama Chart of Accounts recognizes a category of revenues known as Other Sources which are not state, federal or local but which can be categorized as local. These are relatively minor amounts and follow in Table 4-6: 76 Table 4-6 Other Financing Sources Budgeted by the Jefferson County School System for FY 2012-13 Fiscal Year School System Account Code 2013 Jefferson County 8990 Other Miscellaneous Revenues 2013 Jefferson County 8993 CNP Rebates $403,500.00 2013 Jefferson County 8995 Extracurricular Trip Mileage Charges $304,424.00 2013 Jefferson County 8996 Non-funded Route Transportation Mileage Charges Account Code Title TOTAL OTHER FINANCING SOURCES Budgeted Amount $50,000.00 $131,413.72 $889,337.72 However, once again these revenues are specific to the operation of a local board of education and not are classified as a tax-based revenue. Allocation of Countywide Tax-Based Revenues In general, countywide taxes follow students. In those counties where there is more than one school system, any type of countywide tax is apportioned to each public school system of the county on a per student basis. The actual technical basis is the Countywide Foundation Program Cost Ratio. The following Table 4-7 demonstrates the apportionment of countywide taxes in Jefferson County between the Jefferson County School System and respective city school systems of Jefferson County. Table 4-7 Countywide Foundation Program Cost Ratio for Jefferson County for FY 2012-13 as Provided by the State Superintendent of Education This Table 4-7 is extracted from the letter from the State Superintendent of Education to Mr. Keith Crawford, Chief Accountant of the Jefferson County Revenue Department (See Appendix 7-32. The proposed Gardendale City School System would be added to this letter of apportionment upon final financial separation from the Jefferson County School System. Jefferson County School System Total Revenues Budgeted for FY 2012-13 In Table 4-8 below is found the combined revenues for all revenue sources for the Jefferson County Public Schools for FY 2012-13. A distinction must be developed as to those 77 revenues over which the board has discretion in spending and those which are earmarked or dedicated. It is important to note from this table that in governmental accounting, revenues are placed in separate funds according to purposes of expenditure. The General Fund receives the vast majority of revenues, the Special Revenue Fund receives restricted spending funds, the Debt Service Fund accumulates revenues to pay for annual debt service, the Capital Outlay Fund receives those funds which are dedicated for capital outlay purposes, and the various Expendable Trust Fund accounts for those local school funds held in trust for local groups, such as student clubs and organizations, and which are not under the general control of the board to determine purpose of expenditure. These are Fiduciary Funds. For purposes of this study, the key elements to determine fiscal feasibility will be local tax revenues in excess of required State matches (discussed in Chapter 3) over which the board has control and those dedicated to capital outlay purposes. Table 4-8 Jefferson County Public Schools Combined Budget Statement FY 2012-13 Jefferson County Public Schools Combined Budget Statement for FY 2012-13 GOVERNMENTAL General Fund BEGINNING BALANCE $ State Revenues $ 173,828,591.29 $ Federal Funds $ Local Revenues $ Other Revenues $ 58,218,701.90 $ 19,466,172.23 $ Capital Projects Fund 5,233,209.12 $ Expendable Trust Fund MemoTotal All Funds 3,248,583.93 $ 1,414,425.06 $ 87,581,092.24 $ - $ 10,360,743.00 $ - $ 184,189,334.29 $ 30,329,488.66 $ - $ - $ - $ 84,343,738.72 $ 15,814,029.00 $ - $ - $ 1,619,165.00 $ 101,776,932.72 403,500.00 $ - $ - $ $ 46,547,017.66 $ - $ 10,360,743.00 $ 1,619,165.00 $ 317,185,093.39 - 485,837.72 $ TOTAL REVENUES $ 258,658,167.73 - FIDUCIARY Debt Service Fund Special Revenue Fund - $ 30,329,488.66 889,337.72 OTHER FUND SOURCES (USES) Other Fund Sources $ 2,056,643.48 $ 9,576,708.48 $ Other Fund Uses $ 14,790,876.62 $ 2,178,405.47 $ TOTAL OTHER FUNDS $ (12,734,233.14) $ 7,398,303.01 $ TOTAL EXPENDITURES $ 256,307,345.63 $ 50,702,037.45 $ Excess Revenue and Other Sources Over(Under) Expenditures and Other Fund Uses $ (10,383,411.04) $ 3,243,283.22 $ ENDING FUND BALANCE $ 47,835,290.86 $ 22,709,455.45 $ 9,889,664.75 $ 344,928.51 $ 11,650.00 $ 21,879,595.22 $ 2,868,091.65 $ 36,503.00 $ 19,873,876.74 9,889,664.75 $ (2,523,163.14) $ (24,853.00) $ 2,005,718.48 - 9,889,664.75 $ - 8,107,158.30 $ 1,412,080.00 $ 326,418,286.13 $ 5,233,209.12 $ (269,578.44) $ 182,232.00 $ 2,979,005.49 $ 1,596,657.06 $ (7,227,474.26) 80,353,617.98 Note: these budgeted amounts subject to amendment during the course the fiscal year. Of all of these funds, the ones which really matter to the enhancement of educational opportunities are those derived from local tax sources. Sources of budgeted revenues from all sources are found in the following in Table 4-9. Table 4-9 Jefferson County School System Sources of Revenues for FY 2012-13 Source of Revenue State Revenues Federal Funds Local Revenues Other Revenues Total Percent of Total 58.07% 9.56% 32.09% 0.28% $ $ $ $ Amount 184,189,334.29 30,329,488.66 101,776,932.72 889,337.72 $ 317,185,093.39 100.00% The Jefferson County School System, while over 50% funded by state revenues, is funded above the state average from local revenues. As is seen in Figure 4-1, the state average for FY 2009-10 of the percent of revenues from local funds was 28%, giving the Jefferson County School System a four percentage point advantage. According to Alabama's Education Report 78 Card 2010-11, the Jefferson County School System ranks 99th statewide in state revenues per ADM, ranks 37th statewide in local revenues per ADM, and ranks 87th statewide in federal revenues per ADM (Alabama State Department of Education, Alabama's Education Report Card 2010-11). Figure 4-1 Revenue by Source from Alabama's Education Report Card 2010-11 Note: The financial data is from FY 2009-10 Jefferson County School System Expenditures Budgeted for FY 2012-13 The spending plan budgeted by the Jefferson County School System follows in Table 410. In evaluating the budgeted spending plan for the Jefferson County School System, noteworthy is the relative high percentage of the budget planned for Instructional Services (52.28%) and the relatively low percentage of the budget planned for General Administrative Services (2.84%). Also noteworthy is the relatively low percentages for capital outlay and debt service. The relatively low percentage for debt service (4.37%) is partially explained by the Jefferson County School Warrant Issue as previously discussed whose debt service is not a financial liability of the local school systems of Jefferson County. Adding to the debt service percentage the capital outlay percentage of 0.61% yields a total of 4.98% (the sum of expenditures for debt service and for capital outlay) which is exceptionally low compared to the statewide average of 14.0% (See Figure 4.2 which follows). Table 4-10 Jefferson County Budgeted Expenditures by Function for FY 2012-13 Amount Percent of Total Instructional Services $ 170,666,126.76 52.28% Instructional Support Services $ 52,482,291.13 16.08% Operation and Maintenance Services $ 29,040,130.87 8.90% Auxiliary Services $ 43,205,372.74 13.24% General Administrative Services $ 9,261,310.01 2.84% Capital Outlay $ 1,996,896.19 0.61% Debt Service $ 14,251,619.86 4.37% Other Expenditures $ 5,514,538.57 1.69% Expenditures Total Expenditures $ 326,418,286.13 100.00% The statewide distribution of Expenditures by Function follows in Figure 4-2. It should be noted that statewide the expenditures for Instructional Services only average 48%. This is much lower than the Jefferson County School System. Also notice that the Jefferson County School System expenditure for Instructional Support Services totals 16.08% of the budgeted 79 expenditures, much higher than the state average of 14.0%. Food Service and Transportation are the two functional components of Auxiliary Services. For the Jefferson County School System, this percentage of the budgeted expenditures is 13.24% which is roughly equal to the state average of 13%. However, it must be noted that some city local boards of education do not operate a student transportation system, which means that the average for those local school systems which do operate a student transportation system must be higher than the 13.0%. The Jefferson County School System encompasses a very large county and serves school sites widely dispersed in Jefferson County. Figure 4-2 Expenditure by Function from Alabama's Education Report Card 2010-11 The expenditures of the Jefferson County School System for FY 2009-10, the latest statewide report published by the Alabama State Department, show the Current Expenditures per Pupil in ADM to be $8,789.43 and rank 55th in the State (Current Expenditures per Pupil – The expenditures for operating local public schools, excluding capital outlay and interest on the school debt, divided by the fall enrollment). In terms of state funds alone, the rank was 61st. In terms of federal funds, the rank was 83rd. In terms of local funds, the rank was 39th. These expenditures are in line with the comparative relative ranking for the sources of revenues (Alabama State Department of Education, Alabama's Education Report Card 2010-2011). Jefferson County School System Local Tax Effort Budgeted for FY 2012-13 When comparing the pattern of budgeted revenues and expenditures of the Jefferson County School System, the conclusions appear that while the System is relatively well funded, it does not rank among the best funded in Alabama. The latest data provided by the Alabama State Department of Education as a publication is shown in Figure 4-3 below. This shows 32.58 mills equivalent and a grade of C+ statewide for FY 2008-09. 80 Figure 4-3 Mills Equivalent for the Jefferson County School System for FY 2008-09 Note: Alabama's Education Report Card 2009-10 based upon financial data submitted by local boards of education to the state for 2009-10. Appendix 7-11 which contains tax capacity and effort for county school systems, demonstrates that in terms of the number of equivalent mills of local tax dollars budgeted for the Jefferson County School System for FY 2012-13, the number of 32.95 ranks 59th in the state. Appendix 7-12 continues this analysis for city school systems. The most significant criterion of the financial integrity of a local school system is on a per student basis, the local tax dollars available to the local board of education to be budgeted. For the most part, these are the only resources over which the board has such authority due to the highly earmarked by object of expenditure of state and federal revenues. As is shown in Appendix 7-13, the state average for the number of equivalent mills of local tax effort is 32.28 which places the Jefferson County School System only slightly above the state average. However, the positive analysis of the mills equivalent value is that they are derived almost exclusively from ad valorem taxation which tends to be very predictable and consistent, and only slightly decremented during the great recession. In addition, since the one cent Jefferson County sales tax levied and collected under the authority of Code of Alabama 1975, Section 40-12-4, is retained by the Jefferson County Commission to retire the debt on the Jefferson County School Construction Warrant Issue, this local tax asset is not reflected in the Jefferson County School System Budget. In other school systems where this tax is levied and collected, the proceeds are distributed annually to the local school system and are reflected as revenue in their budget. The leeway for program enhancement is from local tax revenues, the amounts left over after required state matches are made. These required state matches are known as required local effort (See Table 3-6 for the definition of this term). State allocations from the 1995 Foundation Program and the 1995 Capital Purchase Program require local funds to be budgeted as a match to receive the funds and are thus restricted to state purposes. The implication of this required match for the Jefferson County and proposed Gardendale City School System will be detailed in Chapter 5. (balance of this page left blank) 81 State Allocations for the Jefferson County School System for FY 2012-13 State allocations for the Jefferson County School System budgeted for FY 2012-13 are found in the following Tables 4-11 and 4-12. Table 4-11 is the State Department of Education annual allocation exhibit of selected appropriations. Table 4-12 is the summary of all state allocations. Table 4-11 Jefferson County Public School System State Allocations for FY 2012-13 State Department of Education Final FY 2013 Foundation Program 37 Jefferson County FY 2013 System ADM Foundation Program Units Teachers Principals Assistant Principals Counselors Librarians Voc. Ed. Directors Voc. Ed. Counselors Total Units Foundation Program (State & Local Funds) Salaries Fringe Benefits Other Current Expense Classroom Instructional Support Total Student Materials and Supplies Technology Library Enhancement Professional Development Common Purchase Textbooks Per ADM Current Units FY 2011 Per Unit $ $ $ 14,958.00 $ $ $ $ $ $ $ 300.00 31.35 - Total Foundation Program. Foundation Program Cost from ETF State Funds - Categorical Aid Salaries - 1% per Act 97-238 Technology Coordinator School Nurses Program Student Health Data Transportation Operating Allocation Fleet Renewal At Risk At-Risk Program - ASIMS Board of Adjustment Awards APSCA Per Chassis 2,021.33 55.00 38.50 71.50 74.50 2.00 1.00 2,013.18 54.00 38.00 71.50 75.00 2.00 1.00 8.15 1.00 0.50 0.00 (0.50) 0.00 0.00 2,263.83 82 105.85 2,254.68 9.15 FY 2010 Per Unit 105,558,171 $ 39,194,922 $ 33,862,140 $ 11,502.00 1,809,573 679,149 $ 134.78 - $ - $ - $ - $ 1,130,424 $ 17.17 - $ 180,424,806 105,972,171 39,101,861 34,460,781 874,811 303,887 570,924 93,468 180,503,092 (414,000) 93,061 (598,641) 934,762 375,262 559,500 (93,468) 155,424,226 155,304,682 119,544 14,339,805 961,081 0 - Number Mills 10.000000 1.041451 Change 35,952.30 26,813 1,088,020 - Subtotal ETF Categorical Aid Programs Subtotal ETF from Appropriation Bill SDE Allocations High Hopes Program High Hopes Program to link home computers to ASIMS Preschool Program Total from ETF Capital Purchase Debt Service Subtotal PSF Total State Funds Local Funds Foundation Program Match Capital Purchase Match Total Local Funds FY 2012 36,058.15 Per Chassis $ 5,753.00 (78,286) 27,219 1,135,709 - (406) (47,689) 14,726,551 1,570,569 1,012,378 0 - (386,746) (1,570,569) (51,297) 0 - 16,415,719 18,472,426 171,839,945 173,777,108 220,616 53,710 172,114,271 8,612,436 - 254,531 50,641 174,082,280 8,257,941 - 8,612,436 180,726,707 8,257,941 182,340,221 (33,915) 3,069 (1,968,009) 354,495 0 354,495 (1,613,514) 25,198,410 2,388,661 27,587,071 (197,830) 206,352 8,522 25,000,580 2,595,013 27,595,593 Number Mills 10.000000 0.950014 (2,056,707) (1,937,163) This allocation sheet is annually prepared by the State Department of Education when a state ETF budget is approved and distributed to local school systems. The most important component of this allocation sheet is the analysis of the teacher units that are earned and the associated cost reimbursement from the state for these teacher units. The annual 1995 Foundation Program allocations are actually reimbursement for the education program costs for the prior fiscal year since prior year ADM and the placement of each certificated person on the statewide minimum salary schedule matrix are the input variables. However, adjustments may be made annually for a state mandated pay raise, an increase in fringe benefits, increases in the appropriations of the components of Classroom Instructional Support, and the number of Current Teacher Units appropriation amount. The next section of the allocation sheet is devoted to the categorical aid programs, most of which are found in statue, which are outside of the 1995 Foundation Program statute but commonly referred to as being in the 1995 Foundation Program. The major programs here as categorical aid are the Student Transportation Programs and the Capital Purchase Program. The last section of the allocation sheet contains a few of the additional line items of appropriation made by the Legislation in the annual education appropriations act to the State Department of Education for allocation to local school systems. These items of appropriation do not have a statutory basis and are annual determinations at the discretion of the Legislature. However, these programs and the required local taxation with required local effort (see Table 3-6 for definitions) are not sufficient to operate a school system. Generally, the costs of local central administration or General Administrative Services are to be funded from local taxes; however, the funds allocated as other current expense could be used for this purpose if they were not already required to provide for multiple unfunded mandates from the State. And there is the need for debt service and capital outlay from local funds as well as local initiatives for instructional improvement. In Chapter 5, the revenues allocated under this scheme for the schools which serve the resident students of Gardendale will be detailed. Alabama Public School and College Authority Additional State funding for local public schools is available annually through the Alabama Public School and College Authority which provides both periodic bond issue allocations paid for from State sources and periodic bond issue allocations paid for by local school system with Capital Purchase Program allocations intercepted by the State from the Public School Fund. This procedure was discussed in Chapter 3. The utilization of this bonding authority by the Jefferson County Board of Education will be documented in Chapter 5 as amortization tables for the debt assigned from this authority to school sites in the City of Gardendale will be discussed and included as Appendices 7-35 and 7-36. State Revenues Sources Budgeted by Jefferson County for FY 2012-13 As was explained in Chapter 3, there are many sources of State revenues to local boards of education. The following revenues by State source or line item of appropriation are in majority budgeted for the Jefferson County School System for FY 2012-13 in the General Fund (unrestricted) of the system which comprises the majority of revenues as shown in Table 4-12. They are budgeted on the basis of state allocations which have been recalculated during the fiscal year due to proration. The students and schools of the proposed Gardendale City School System would be eligible to receive an apportionment of these funds based upon the criteria adopted by statute and State Board of Education Resolution for the annual allocation of funds. 83 These will be detailed in Chapter 5. Also, budgeted revenues for local and federal sources may be re-estimated during the course of the fiscal year. However, no charges are permitted to the amounts for required local effort. These amounts may change slightly during the fiscal year and are budgeted amounts subject to amendment. Table 4-12 Total State Revenues Budgeted by Jefferson County for FY 2012-13 Account Code Account Code Title 1110 Foundation Program - Regular Fiscal Year 2013 School System Jefferson County Budgeted Amount $155,424,226.00 2013 Jefferson County 1220 School Nurses Program 2013 Jefferson County 1221 Technology Coordinator 2013 Jefferson County 1222 Career Tech O & M 2013 Jefferson County 1230 Alabama Reading Initiative 2013 Jefferson County 1240 High School Graduation Exam Remediation $220,616.00 2013 Jefferson County 1250 Childrens First - Alabama Tobacco Settlement $121,158.00 2013 Jefferson County 1252 English as a Second Language - State 2013 Jefferson County 1275 Gifted Education 2013 Jefferson County 1310 Transportation - Operations 2013 Jefferson County 1410 At Risk 2013 Jefferson County 1520 Preschool 2013 Jefferson County 1810 State Contracts 2013 Jefferson County 2120 Public School Fund- Capital Outlay 2013 Jefferson County 2256 Act 2012-562 Fleet Renewal $1,088,020.00 $26,813.00 $259,022.00 $1,101,074.00 $83,993.00 $49,430.00 $14,339,805.00 $961,081.00 $53,710.00 TOTAL STATE REVENUES $99,643.29 $8,612,436.00 $1,748,307.00 $184,189,334.29 G. EXPIRATION OF EXISTING AD VALOREM TAXES FOR THE JEFFERSON COUNTY SCHOOL SYSTEM AND CITY SYSTEM(S) OF JEFFERSON COUNTY All ad valorem school taxes (five general constitutional authorizations) may be levied only by a referendum of the people. These authorizations are for a fixed period of time and either will expire or be renewed by an additional referendum according to the following provision of Section 16-13-108: (b) No election for the voting of the tax shall be held which would authorize the tax for a period or aggregate periods which would cause the tax to become due and payable later than 30 years from the October 1 next after such election. All warrants heretofore or hereafter issued as preferred claims against a special tax under the constitution shall continue such claims against such tax until paid, whether such tax was voted at one time or from time to time and whether such tax was voted at the time the warrants were issued or thereafter (Code of Alabama, 1975, Section 16-13-108). This limitation applies to the five general authorizations. In the case of Jefferson County, one authorization as previously discussed was grandfathered in the Constitution of 1901 and does not expire. The summary of expiration dates of levy are found in the following Table 4-13. Given that no expiration of levy occurs before October 1, 2020, sufficient lead time is provided for all school systems of Jefferson County to construct a positive campaign to explain the important of renewing these ad valorem taxes to the voters of Jefferson County. Therefore, unlike for many local boards of education, the specter of a renewal vote is not in the foreseeable future. In many instances, a renewal vote is characterized as a new ad valorem tax on citizens and thus becomes the target of an anti-vote effort. 84 Table 4-13 Jefferson County School System Ad Valorem Taxation by Authorization Revenue Code Initial Rate Countywide Section 269 Countywide Amendment 3, Section 1 Countywide Act 203, Approved February 7, 1891 6034 6032 6030 1.0 3.0 0.5 District District District District 6230 6235 6245 6250 3.0 5.0 5.0 3.0 Type Constitutional Authorization Amendment No. 3, Section 2 Amendment No. 82 Amendment No. 175 Amendment No. 382 Current Current Expiration Total Rate Date of Final Levy 2.1 5.4 0.7 Subtotal 5.1 8.8 5.0 3.0 October 1, 2020 October 1, 2020 No Limit 8.2 October 1, 2020 October 1, 2020 October 1, 2035 October 1, 2035 Subtotal 21.9 Total 30.1 It is a fortunate event for all public school systems in Jefferson County that no renewal vote is necessary in the near future for countywide school ad valorem taxes. It is also a fortunate event for any municipality considering forming their own city school system that no renewal vote is necessary in the near future for a school tax district ad valorem tax currently levied and collected by the Jefferson County Board of Education. 85 5. FINANCING THE PROPOSED GARDENDALE CITY SCHOOL SYSTEM A. ENDOWMENTS OF THE JEFFERSON COUNTY SCHOOL SYSTEM IN THE CITY OF GARDENDALE Should the Gardendale City Council pass a resolution to create the proposed Gardendale City School System, all school property of the Jefferson County School System located within the city limits of the City of Gardendale (land, buildings, and equipment) would become the property of the new city school system. This would include school sites with buildings and equipment, vacant land, and any sixteenth section school lands (there are none identified). The following acreage has been identified at existing school sites and is displayed in the Table 5-1 which follows: Table 5-1 Acreage of School Sites in the City of Gardendale Site Site Name of School Number Grades Acreage Gardendale Elementary School Site 037-0300 Snow Rogers Elementary School Bragg Middle School Gardendale High School Grades K-05 28 Site 037-0840 Grades K-05 18 Site 037-0095 Grades 06-08 10 Site 037-0310 Grades 09-12 65 Grades K-12 121 Total School Sites of Gardendale B. PROPOSED GARDENDALE CITY SCHOOL SYSTEM LOCAL TAX BASED REVENUES FOR FY 2012-13 Student Enrollment In Alabama, school funding formulas for the allocation of the 1995 Foundation Program and the Public School Fund Capital Purchase Allocation are based upon the wealth of a local board of education measured in terms of yield per mill of school tax district ad valorem tax per student in Average Daily Membership (ADM) (the average number of students enrolled for the first 20 scholastic days after Labor Day in a local school system). As this measure of wealth increases, so does the contribution that local boards of education must provide in order to receive state funds from the (1) 1995 Foundation Program and the (2) 1995 Capital Purchase Program. In the case of the 1995 Foundation Program, the first requirement is that a local board of education must deposit into the School System General Fund for the purposes of funding the 1995 Foundation Program the equivalent yield of 10.0 mills of school district tax from any taxbased local source. This amount is calculated from the most recent financial statement of local boards filed with the State Department of Education whose fiscal year of tax collection is two years in arrears from the amount in the annual education appropriations bill. Once the Financial Statement is filed for the fiscal year ended, the amounts for each local board of education statewide are summed, and are included in the appropriation request for the budget year. 86 Therefore, this statewide total and the amount for each local board lag behind the current appropriations by two fiscal years. The local match for the FY 2012-13 Foundation Program calculations were based upon the ad valorem revenues actually received for FY 201011 from all classes of property by the Jefferson County Board of Education. Since the Foundation Program in actuality determines and allocates cost on a per student basis in ADM as cost reimbursement for prior year costs, this required local effort, or contribution, or chargeback is, in reality on a per student basis. This is the statutory determination of the wealth of the local board of education in terms of yield per mill per ADM. All state calculations of state aid formulas are based upon this one measure of wealth: the yield of one mill of school tax district tax of all school tax districts comprising the school system (see Appendices 7-9 and 7-10). Therefore, a local board of education can demonstrate greater wealth for these calculations by the enhancement of the assessed valuation of property of the respective school tax districts of the school system, or by having a declining student population upon which this wealth must be expended. However, diminished student population conversely also means a reduced calculated cost reimbursement from state aid formulas, and in the case of a city school system, reduced countywide taxes. Budgeting for any local school systems requires accurate and timely recognition of changes in student enrollment measured in ADM. Losing students, which results in a loss of state and local revenues, must be accompanied by a commensurate reduction in infrastructure cost. Fortunately, the 1995 Foundation Program is calculated for the budget year on the prior year student count. Therefore there is a one year period of hold-harmless funding (reimbursement for prior year cost of operations) which means local boards have reasonable opportunity to make adjustments in costs. Conversely, gaining students means the local board must forward fund such necessary cost increase. While the 1995 Foundation Program does provide for the annual allocation of “current teacher units” to those local boards of education increasing enrollment in the budget year, the amount is limited to what the Legislature chooses to provide and for the past several years has been dramatically underfunded. Therefore, local boards of education are mandated to absorb additional costs for teacher units necessary to cover personnel costs, instruction costs, and classroom space when student enrollment grows. A difficulty in planning growth is that a local board may have no way of knowing future enrollment trends until students actually show up and register. Tax Capacity and Chargeback or Required Local Effort The calculation of the chargeback for the Jefferson County School System follows in Table 5-2; this chargeback has been steadily growing over the past decade. The measure of yield per mill is the measure of tax capacity used in Alabama for school funding purposes (See Table 3-6 for definition of terms). This measure is collected annually by the Alabama State Department of Education from the financial statements submitted at the end of each fiscal year. The amounts thus tabulated are included in the annual education appropriations request submitted to the Governor and the Legislature by the State Board of Education for appropriation for the budget year. Therefore the actual collections reported are the amounts to be charged back in the budget year, or two years in arrears of actual collections. 87 Table 5-2 Calculation of the Chargeback for the Jefferson County School System CALCULATION OF CHARGEBACK FOR JEFFERSON COUNTY SCHOOL SYSTEM Yield of Ten Yield Per Mill Mills Two Two Years in Years in Chargeback Yield Per Total Fiscal Arrears from Arrears from Calculated for ADM from Mill Per Chargeback Year Financial Financial Prior Year Budget Year ADM Per ADM Ending Statement* Statement* 36,406.05 n/a n/a 2007-08 $2,423,808 $ 24,238,080 $ 21,816,740 36,216.20 n/a n/a 2008-09 $2,480,467 $ 24,804,670 $ 22,983,750 2009-10 $2,519,841 $ 25,198,410 $ 24,238,080 36,245.65 $66.87 $668.72 2010-11 $2,500,058 $ 25,000,580 $ 24,804,670 36,172.50 $68.57 $685.73 $ 25,198,410 2011-12 n/a n/a 35,952.30 $70.09 $700.88 2012-13 n/a n/a $ 25,000,580 36,058.15 $69.33 $693.34 *Yield Per Mill is based upon the collections of ad valorem taxes, Classes I, II, III, and IV for all school tax districts comprising the school system. As is seen in Appendix 7-9, this measure ranks the Jefferson County Public School System as the 5th in the state in terms of tax capacity measured as yield per mill of school tax district ad valorem tax. However, this is not tax wealth. In terms of students to be served by taxing this tax capacity, the Jefferson County Public School System ranks 45th in the state based on wealth measured by yield per mill per ADM. This value is less than the state average. It is obvious from this calculation that the wealth measure is very sensitive to the numbers of students served in ADM. A similar calculation will follow for the proposed Gardendale City School System. Resident and Non-Resident Student Populations Since the wealth of a local school system is sensitive to the numbers of students enrolled, it is necessary to estimate the number of students to be served in the proposed Gardendale City School System before a measure of wealth can be predicted. Using information based on actual residents of Gardendale, the following ADM (see Table 5-3) can be estimated for the four school sites of the City of Gardendale. It is important to note at this point that any estimate of resident student attendance is just that, an estimate made of resident students eligible to attend, a snapshot of the present as a reasonable predictor of the future. Actual operation of the proposed Gardendale City School System is, with all deliberate speed to separate, most likely two school years later. Some explanation is necessary to explain how this student count was derived. A direct analysis of residence of students by ADM by school site was provided by the Jefferson County Board of Education. However, total enrollment, which counts every student who was enrolled for at least one day by source of residence, was provided. So many factors must be accepted as uncertainties. (1) Some of these students may have withdrawn, moved away, dropped out, and so forth; this introduces an error into any projection. (2) Furthermore, many students who currently attend a school site in the City of Gardendale live outside the political boundaries of the City (city limits) and therefore are not resident students and should not be counted. (3) Some resident students are zoned to attend school sites outside of the City of Gardendale and must be counted. (4) And lastly, some students currently home schooled or in private schools, if they are residents of the City of Gardendale, are guaranteed the right to attend the proposed 88 Gardendale City School System. And over the next two years, it should be expected that the population of the City of Gardendale will increase. The last point of explanation is that while students residing outside of the City of Gardendale are not included at this point, the Board appointed by the City Council of Gardendale can and may establish rules and procedures by which non-resident students may attend the proposed Gardendale City School System. The estimates made for student population follow in Table 5-3: Table 5-3 Predicted Resident Student Enrollment in Schools of Gardendale Estimate of Resident Gardendale ADM for FY 2012-13 GARDENDALE SNOW ELEMENTARY ROGERS SCHOOL ELEMENTARY Category ADM 2012-13 Subtract Non-Resident Students Outside Gardendale and Mt. Olive Subtract Non-Resident Students Outside Gardendale and in Mt. Olive Total Non-Resident Students in School Sites in Gardendale Add Resident Students Attending School Sites Outside of Gardendale Add Resident Students Home or Private Schooled Calculations SAFE Student Capacity Number Instructional Portables BRAGG MIDDLE SCHOOL GARDENDALE HIGH SCHOOL TOTAL SCHOOL SITES OF GARDENDALE Site 037-0300 Grades K-05 873.6 Site 037-0840 Grades K-05 193.3 Site 037-0095 Grades 06-08 884.5 Site 037-0310 Grades 09-12 1,112.9 Grades K-12 3,064.2 (31) (5) (211) (238) (485) (25) (2) (231) (279) (537) (56) (7) (442) (517) (1,022) N/A 62 43 62 167 N/A 818 5 253 15 501 25 683 45 2,254 920 540 910 1,400 3,770 4 1 3 0 8 Note: The above table uses interchangeably ADM and Enrollment. The ADM is from the prior year but used for purposes of calculating state aid for FY 2012-13. The determination of resident and non-resident students is by enrollment as an ADM value is not available. However, estimates of error are very slight in this process and will not materially affect the outcome of the Study. The following Table 5-4 demonstrates the reports from individual school sites of the resident student population: Table 5-4 Resident Student Population in School Sites of Gardendale Gardendale Snow Elementary Rogers Grade K 152 35 1 151 26 2 125 24 3 135 29 4 118 29 5 137 29 6 7 8 9 10 11 12 TOTAL 818 172 Student Population Count in Enrollment Bragg Middle Gardendale High School 161 136 141 438 89 174 133 129 138 574 TOTAL 187 177 149 164 147 166 161 136 141 174 133 129 138 2,002 This shows a total resident enrollment of 2,002. The following Table 5-5 shows the reported enrollment of City of Gardendale residents in other Jefferson County school sites outside the City of Gardendale and also possible home- and private-schooled residents who may choose to attend the proposed Gardendale City School System: Table 5-5 Resident Students of Gardendale Attending School Sites Outside City of Gardendale Grade Mt. Olive Bottenfield Bryan Burkett Fultondale Hueytown Mortimer North Elementary Middle Elementary Center Elementary Elementary Jordan Jefferson School School High Middle School School School School K 2 1 9 2 8 4 3 6 4 5 12 1 6 7 1 8 9 10 11 12 41 2 TOTAL Student Population Count in Enrollment 1 1 1 1 1 1 1 2 2 2 2 2 1 1 3 2 5 3 2 2 29 7 Home or Shades Private Valley High School Schooled 1 1 1 1 7 12 15 8 8 7 8 31 1 3 5 7 4 3 19 34 1 2 0 2 7 4 4 10 5 5 5 45 TOTAL 7 12 13 9 10 16 17 20 21 28 23 18 18 212 Table 5-6 which follows summarizes the non-resident student population of school sites in the City of Gardendale by school site and by non-residency in either Gardendale or Mount Olive and by non-residency in Mount Olive: Table 5-6 Non-Resident Students Attending School Sites in Gardendale* Gardendale Elementary Grade Non Resident of Gardendale or Mt. Olive Non Resident of Gardendale in Mt. Olive Snow Rogers Bragg Middle Non Non Non Resident of Resident of Resident of Gardendale Gardendale Gardendale or Mt. Olive in Mt. Olive or Mt. Olive K 4 5 1 5 1 2 5 5 3 4 6 4 6 3 5 7 5 6 0 0 7 0 0 8 0 0 0 9 0 10 0 0 11 0 0 12 0 0 Subtotal 31 25 TOTAL 56 *Student Population Count in Enrollment 0 1 1 1 1 1 0 0 0 0 0 0 0 5 0 0 0 2 0 0 0 0 0 0 0 0 0 2 7 Gardendale High School Non Non Resident of Resident of Gardendale Gardendale in Mt. Olive or Mt. Olive 0 0 0 0 0 0 70 69 72 0 0 0 0 211 0 0 0 0 0 0 83 72 76 0 0 0 0 231 442 Non Resident of Gardendale in Mt. Olive 0 0 0 0 0 0 0 0 0 61 67 70 40 238 0 0 0 0 0 0 0 0 0 79 60 70 70 279 517 TOTAL TOTAL Non Non Resident of Resident of ALL NONGardendale Gardendale RESIDENTS OF or Mt. Olive in Mt. Olive GARDENDALE 4 6 6 5 7 8 70 69 72 61 67 70 40 485 5 1 5 8 3 5 83 72 76 79 60 70 70 537 9 7 11 13 10 13 153 141 148 140 127 140 110 1,022 1,022 As is shown above, of the 1,022 total non-resident students, the majority or 537 are reported to reside in Mount Olive and the balance of 485 outside of either Gardendale or Mount Olive. As was shown above in Table 5-5, 41 students are reported to attend Mount Olive Elementary School who reside in Gardendale. From Table 5-4, the total resident student population in enrollment based upon information from the respective school sites yields 2,002 resident students currently attending school sites in Gardendale and from Table 5-5, 212 resident students attending school sites 90 outside of Gardendale (also home- and/or private-schooled students) for a total student population of 2,212. This total compares very favorably with the analysis provided in Table 5-3 which is based upon ADM for FY 2012-13. This total was 2,254. From these calculations, the estimated resident student count for funding purposes of the proposed Gardendale City School System for FY 2012-13 was set at 2,214. This student count as ADM and distributed by grade was used to estimate state allocation. However, at the time of separation, a different student count, probably larger, will be used to determine state funding and share of countywide taxes. Wealth of the Proposed Gardendale City School System The proposed Gardendale City School System would have its chargeback determined by the yield of one mill of city school district tax for schools multiplied by ten. Since this city school tax district does not exist, as a proxy for the following calculations, a summary of the assessed valuation of property, Classes I, II, III, and IV will be used and a millage rate of 1.0 mill or 1/10th on a penny or 0.1% or 0.001 will be applied. The assessed valuation data for real and personal property in Classes I, II, and III were provided by the Jefferson County Tax Assessors Office; the motor vehicle assessed valuation for Classes I, II and IV were provided by the Jefferson County Revenue Department. The assessed valuation and estimated yield per mill of city ad valorem tax (if levied) for the City of Gardendale follows in Table 5-7. Table 5-7 Assessed Valuation of Classes I, II, III and IV of Gardendale City and Yield per Mill TOTAL ASSESSED VALUATION OF CITY OF GARDENDALE AS S E S S M E N T S 2008 2009 2010 2011 Class I Public Utility Property $ 5,487,860 $ 4,922,720 $ 5,873,660 $ 6,030,240 $ 6,257,680 Class II Property $ 82,510,876 $ 81,039,307 $ 78,551,415 $ 82,575,986 $ 78,235,171 Class III Property $ 82,125,008 $ 82,648,085 $ 83,565,014 $ 82,575,986 $ 78,583,306 Total Assessments Classes I, II & III Penalties Total Assessments and Penalties $ 170,123,744 $ 168,610,112 $ 167,990,089 $ 171,182,212 $ 163,076,157 $ 49,841 $ 57,382 $ 47,120 $ 96,832 $ 29,242 $ 170,173,585 $ 168,667,494 $ 168,037,209 $ 171,279,044 $ 163,105,399 Class I, II, and IV Motor Vehicles $ Total All Assessments 2012 23,142,840 $ 21,064,920 $ 21,311,860 $ 21,914,980 $ 22,871,060 $ 193,316,425 $ 189,732,414 $ 189,349,069 $ 193,194,024 $ 185,976,459 0.001 0.001 0.001 0.001 $ 193,316 $ 189,732 $ 189,349 $ 193,194 $ 185,976 Chargeback of 10 Mills $ 1,933,164 $ 1,897,324 $ 1,893,491 $ 1,931,940 $ 1,859,765 Apply Rate of One Mill Yield per Mill 0.001 The distribution of these found classes of ad valorem property is worth noting. At the bottom of the Table 5-8 it can be seen that business property (Class II) is the second largest class of property in the City of Gardendale, accounting for 42.07%% of the total value of property subject to the ad valorem tax. This property is assessed at 20% of its fair market value. Also noteworthy is the relatively small percentage of assessed valuation of public utilities (Class I) which is assessed at 30% of its fair market value. Further development of Class II property per dollar value of investment is taxed at twice the rate of residential property and further generates sales tax revenues. Table 5-8 Percentage Share of Assessed Valuation by Class of Property in Gardendale FY 2012 Class I Class II Class III Percent Distribution by Class 3.37% 42.07% 42.26% 91 Class I, II, and IV Motor 12.30% Table 5-9 Percentage Share of Assessed Valuation by Class of Property in Jefferson County FY 2012 Class I Class II Class III Percent Distribution by Class 6.94% 55.12% 29.11% Class I, II, and IV Motor Vehicles 8.82% In Table 5-9, is a similar calculation using the assessed valuation of Jefferson County as a whole. In terms of Class II business property, the percentage share is much larger than the City of Gardendale and a much smaller dependence on motor vehicles. Also, the percent of Class I utility property is more than doubled. Obviously the tax capacity of the City of Gardendale is much less than Jefferson County as a whole based upon what one mill of ad valorem tax would yield. However, the final determination of state aid for public schools in Alabama is not the yield per mill, but the wealth of a local school system as measured by the yield per mill per student in ADM. This value has been displayed above in Table 5-2 for the Jefferson County School System and shows the wealth diluting effect of a relatively large population. Table 5-10 summarizes Class I, II, III and IV real and personal property and determines the yield per mill and applicable chargeback for the proposed Gardendale City School System. Note that the chargeback or required state match is not directly based upon assessed valuation, but yield of assessed valuation – taxes paid – after abatements, exemptions, and cost of collection has been applied and is calculated on actual collections two years in arrears of the budget year for public schools. Table 5-10 Estimated Chargeback for the Proposed Gardendale City School System for FY 2012-13 Category 2008 Actual 2009 Actual 2010 Actual 2011 Actual 2012 Actual Yield Per Mill $193,316 $189,732 $189,349 $193,194 $185,020 Chargeback of 10 Mills $1,933,164 ADM* 2,214.0 2013 Estimated $193,194 $1,897,324 $1,893,491 $1,931,940 $1,850,204 $ 1,931,940 2,214.0 2,214.0 2,214.0 2,214.0 2,214.0 Yield per Mill per ADM $87.32 $85.70 $85.52 $87.26 $83.57 $87.26 Chargeback per ADM $873.15 $856.97 $855.24 $872.60 $835.68 $872.60 *ADM estimated as Resident ADM for FY 2013 and is considered as constant for all fiscal years. **Chargeback based upon yield per mill from last competed fiscal year's financial statements reported to State Department in current year and used in budget year for appropriations and allocations. From Table 5-10, it is seen that the Chargeback for the proposed Gardendale City School System for FY 2012-1 would have been $1,931,940. However, for a representation of how this compares to other school systems of the State, it is necessary to convert the yield per mill to yield per mill per ADM. This calculation is also shown in Table 5-10. The wealth value is $87.26 and is defined as yield per mill per ADM. From this calculation of wealth, it is shown 92 that for FY 2010-11 (the latest financial data available statewide from the State Department of Education on budgeted local taxes is FY 2012-13) the state average yield per mill per ADM would be $71.70 as in found in Appendix 7-10. This can be compared to other school systems of the state as seen in Appendices 7-9 and 7-10. These data would rank the proposed Gardendale City School System at $87.26 as between 25th and 26th in the State of Alabama in yield per mill per ADM. The reader should note that increasing the student population (the denominator) while not increasing the ad valorem tax yield (the numerator) will result in a decreased value. Wealth is not useful unless taxed for funding schools. Fortunately, Jefferson County has a relatively high levy and collection of ad valorem taxes for schools, and in addition, has provided the yield of a one cent countywide sales tax for capital outlay. Table 5-2 presented the calculated yield per mill per ADM for Jefferson County for FY 2012-13 as $69.33 which ranked 45th in the State. An obvious conclusion is that the proposed Gardendale City School System, on the basis of Alabama’s school aid formulas for determining wealth, is wealthier than the Jefferson County School System since its available school tax district ad valorem tax resources are distributed across a relatively low student population. However, in turn this means that the chargeback for the proposed Gardendale City School System for FY 2012-13 estimated to be, on a per student basis, to be $872.60 (see Table 5-10 above) and greater than the value for the Jefferson County School System for FY 2012-13 (see Table 5-2) at $693.34. This means that due to the equalization programs of the State, for the first 10.0 mills of local taxed based revenues, the proposed Gardendale City School System will receive fewer state dollars from the ETF on a per pupil basis in ADM for the purposes of the 1995 Foundation Program and fewer state dollars from the PSF for the purposes of the 1995 Capital Purchase Allocation. The next step is to determine the total local tax revenues that will be available on a per student basis in ADM. Allocation of Countywide Tax Revenues within a County As discussed in an earlier section, the first source of school taxes for the proposed Gardendale City School System will be the apportioned share of the countywide school taxes. These will be apportioned on the basis of the Countywide Foundation Program Cost Ratio of the respective school systems of Jefferson County by general state law. Simply put, for the purposes of this Study, the only two governmental entities to be considered are the Jefferson County School System and the proposed Gardendale City School System. In actual application, the total tax revenues of the county will be apportioned to each school system of the county. However, by only considering the tax resources thus apportioned to the Jefferson County School System, the amount which will follow students to the proposed Gardendale City School System is a simpler but mathematically equal solution. Therefore, the calculation will be the apportionment of countywide tax revenues currently allocated to the Jefferson County School System to the proposed Gardendale City School System and will be the mathematical equivalent as if the total countywide tax revenues were apportioned among 13 school systems of Jefferson County. This will be demonstrated in Table 5-11. By taking the Foundation Program Cost for Jefferson County School System without considering the proposed Gardendale City School System, calculating the estimated Foundation Program for the proposed Gardendale City School System, and then subtracting it from the original Jefferson County School System to yield the residual net Jefferson County School System, the proportionate share to the total revenues to each of the two school systems is available. 93 Proposed Gardendale City School System Share of Countywide Taxes An estimated 1995 Foundation Program calculation has been created for the proposed Gardendale City School System. Similarly, a 1995 Foundation Program calculation has been made for the residual Jefferson County School System as if the proposed Gardendale City School System were in actual financial operation for FY 2012-13. Each of these will be presented later in this Chapter. For the purposes of this calculation, the factor of 6.449425% will be used to estimate the share (dollar amount) of countywide ad valorem taxes to be allocated to the proposed Gardendale City School System. This calculation is shown in Table 5-11. For those counties of the state with more than one school system, the calculations of the Countywide Foundation Program Cost Ratio are performed annually by the State Superintendent of Education and distributed to the respective county revenue commissioners (or similar local official) to direct the apportionment of countywide taxes. This calculation for FY 2012-13 appears in Appendix 7-32. The estimated Foundation Program Allocation for the proposed Gardendale City School System will be presented in a later section. Table 5-11 Estimated Countrywide Foundation Program Cost Ratio for Gardnedale Net of Other School Systems in Jefferson County FY 2012-13 Amount School System Percent of Jefferson County* Gardendale Foundation Program $ 11,636,363 6.449425% Jefferson County Foundation Program Total* $ 168,788,443 $ 180,424,806 93.550575% 100.000000% *Note: Countywide Foundation Program Cost Ratio is each school system's share of the total foundation program costs of all the school systems of the county and is calculated annually by the State Superintendent of Education by statute. Since the 1995 Foundation Program cost is based upon student count in ADM, grade level of students, and rank and experience of teachers as well as school site size in ADM, the actual share upon financial separation may vary slightly, but not significantly from the estimate. However, a decision to allow non-resident students to attend the proposed Gardendale City School System will earn additional state dollars, countywide tax dollars, federal dollars, and could fill any excess capacity. A similar calculation can be estimated for the alternative ADM Cost Ratio which follows in Table 5-12 and is provided as a means of comparison to demonstrate how similar the Countywide Foundation Program Cost Ratio and the ADM Cost Ratio are. The important difference is that the Countywide Foundation Program Cost Ratio more accurately represents the cost of providing the education program and benefits smaller school systems. 94 Table 5-12 Estimated ADM Cost Ratio for Gardnedale Net of Other School Systems in Jefferson County FY 2012-13 ADM 2,214.00 33,844.15 36,058.15 School System Gardendale Foundation Program Jefferson County Foundation Program Total* Percent of Jefferson County* 6.140082% 93.859918% 100.000000% Ad Valorem Tax Revenues The calculation of the apportionment of the countywide and tax district (area for a city school system contiguous with city boundaries) ad valorem revenues budgeted for FY 2012-13 to the proposed Gardendale City School System follows in Table 5-13. As will be seen, a portion of the countywide ad valorem tax revenues will be apportioned by the Countywide Foundation Program Cost Ratio and a portion will be levied and collected in the tax district which will be the same as the city boundary of Gardendale upon final (fiscal) separation. This analysis is performed for each separate ad valorem tax currently levied and collected by Jefferson County as school taxes by constitutional authorization. Note that the yield of the school tax district for Gardendale (legal boundary of the city) is based upon FY 2010-11 fiscal year estimates of revenues to be consistent with the yield per mill used to calculate the required local effort for the Foundation Program and the Capital Purchase Allocation. The Countywide Foundation Program Cost Ratio is applied to gross ad valorem tax collections net of cost of collection, abatements, and exemptions. From these data, it is projected that the proposed Gardendale City School System would receive $1,661,357 as its share of countywide ad valorem taxes (driven by student count in ADM) and $4,230,949 in school tax district taxes (based upon the estimated yield of a city ad valorem mill for a total of $5,892,306. All of these ad valorem taxes are based upon current levies and estimated collections and would be due the proposed Gardendale City School System. However, this is a FY 2012-13 financial snapshot for one fiscal year when final fiscal separation would occur at a later time and Gardendale ad valorem values based upon estimates for FY 2010-11. At separation, the values would be different, but the trend and relative financial picture of the Gardendale City School System and the Jefferson County School System would be unchanged. Table 5-13 Estimated Gardendale Revenues from Ad Valorem Taxes Jefferson County School System Budgeted Ad Valorem Revenues for FY 2012-13 With Estimated Gardendale Share Constitutional Authorization Section 269 Amendment 3, Section 1 Act 203* Amendment No. 3, Section 2 Amendment No. 82 Amendment No. 175 Amendment No. 382 School Tax District Type County Countywide Countywide Countywide Subtotal District District District District 2.1 5.4 0.7 8.20 n/a n/a n/a n/a n/a n/a n/a Subtotal 21.90 5.1 8.8 5.0 3.0 Revenue Budgeted for Code FY 2012-13 6034 6032 6030 Subtotal 6230 6235 6245 6250 $ $ $ $ $ $ $ $ Subtotal $ Total TOTAL ALL 6,597,015 16,963,753 2,199,005 25,759,773 13,378,484 21,701,078 12,330,158 7,398,095 54,807,815 $ 80,567,589 $ 80,567,589 36,058.15 ADM TOTAL ALL PER ADM *Act 203 Approved February 7, 1891 $ 95 2,234.38 n/a Gardendale Gardendale Share of School Tax Countywide District Tax $ 425,470 n/a $ 1,094,065 n/a $ 141,823 n/a $ 1,661,357 n/a $ 985,290 n/a $ 1,700,107 n/a $ 965,970 n/a $ 579,582 $ 4,230,949 n/a n/a $ Foundation Program Cost Ratio 6.449425% 6.449425% 6.449425% n/a n/a n/a n/a 1,661,357 $ 4,230,949 $ 5,892,306 2,214.00 $ 2,661.39 These revenues are available for general educational purposes. However, the required state matches (required local effort or chargeback) must be met to receive state funding from the Foundation Program and Capital Outlay Allocation from the 3.0 mill Public School Fund. In addition, debt service must be considered as a charge against these revenues. This debt will be discussed in a further section. Excise, Franchise, and Privilege License Taxes Additional revenues will be available from any countywide excise, franchise, and privilege license taxes. The rates of sales and use taxes levied and collected in the City of Gardendale follow in Table 5-14. Table 5-14 SALES/USE TAX RATES PAID BY RESIDENTS OF GARDENDALE Rate for Rate for Farm Category General Rate Automobiles Equipment State of Alabama 4.00% 2.00% Jefferson County Gardendale City 4.00% Total 10.00% Current Tax Rates as of February 25, 2013 2.00% 1.50% 0.75% 0.75% 0.75% 3.50% 1.00% 3.25% The one cent Jefferson County Sales and Use Tax is authorized by a local act of the Legislature (405) and is not dedicated to public education. The County Commission has exercised its authority granted by Section 40-12-4 to levy a one cent general sales/use tax which can be used for educational purposes only. However, the proceeds of this sales/use are pledged for repayment of the 2004 and 2005 revenue warrants issued by the County Commission on behalf of the public schools of the county for school construction. The proceeds of this tax are not available for general educational purposes (see Appendix 7-38 for debt service schedule). Therefore, the proposed Gardendale City School System will not receive local sales/use tax revenues until provided by the City Council. However, there are countywide taxes in additional to ad valorem taxes which shall be shared as found in in Table 5-15 which follows: Table 5-15 Estimated Gardendale Share of Non Ad Valorem Countywide Taxes Fiscal Year School System Account Code 2013 Gardendale City 6095 Business Privilege Tax $960,000 6.449425% $61,914 2013 Gardendale City 6140 County Alcohol Beverage Tax $820,000 6.449425% $52,885 2013 Gardendale City 6170 County Mineral Lease Documentary Tax $150 6.449425% $10 2013 Gardendale City 6370 Helping Schools-Vehicles Tags $26,000 6.449425% $1,677 2013 Gardendale City 6380 Manufactured Homes-Registration Fee $12,000 6.449425% $774 Account Code Title* TOTAL LOCAL NON AD VALOREM TAX-BASED REVENUES Budgeted Amount $1,818,150 FP Cost Ratio n/a Gardendale Share $117,260 *Several of these taxes are determined by tax base in the City of Gardendale but are estimated here by the Countywide Foundation Program Cost Ratio. 96 From Table 5-15, it is estimated that the proposed Gardendale City School System would have received $117,260 in these tax revenues for FY 2012-13 in addition to ad valorem taxes. Other Local School System Revenues Tax-Based Local Revenues The range of local tax-based revenues to be received by the proposed Gardendale City School System has been delineated. These include the school tax district local ad valorem taxes which will be levied and collected in the same manner as a municipal ad valorem tax. While the City Council of Gardendale could allocate City tax revenues in the future to the proposed city school system (a prospective event), the current allocation of city resources to the school sites in the City of Gardendale can be presented. These are shown in Table 5-16: Table 5-16 Fiscal Year 2005 2006 2007 2008 2009 2010 2011 2012 2013 City of Gardendale Appropriations to School Sites Snow Rogers Bragg Gardendale Maintenance Gardendale Middle Elementary Elementary High School School School School Contributions* $0 $13,950 $10,800 $4,050 $26,200 $2,719 $17,535 $15,196 $12,800 $4,469 $15,000 $13,500 $4,500 $9,942 $27,500 $4,121 $14,033 $14,322 $13,718 $27,839 $14,444 $3,834 $3,391 $17,606 $14,116 $3,770 $0 $0 $0 $3,000 $0 $0 $0 $0 $0 $2,970 $4,677 $13,975 $6,210 $7,155 $2,700 $1,100 $8,910 $6,480 $7,695 TOTAL $55,000 $52,719 $70,442 $74,033 $53,391 $6,770 $0 $34,987 $26,885 $41,581 Average Over Nine Years *Budget Appropriations allocated to maintenance of area school grounds with City donating labor plus allocated funds. The City of Gardendale Parks & Recreation department provides in-kind labor for various projects at area schools. The schools provide materials at cost and the City provides labor to provide playground upgrades, batting cages, fences, and other projects needed by the local schools. There is a variety of taxes and other revenues received by the Jefferson County Board of Education to be shared with the proposed Gardendale City School System. A portion of these revenues are taxed-based and are from such sources such as excise, franchise and privilege license taxes. Others such as interest, rents, fees, and royalties are non-taxed based. Since the tax–based revenues are countywide resources, a share of these tax-based revenues will be due the proposed Gardendale City School System annually also based upon the Countywide Foundation Program Cost Ratio. A summary of these local tax-based revenues estimated is found in the following Table 5-17: Table 5-17 Estimated Local Tax-Based Revenues for Proposed Gardendale City School System Category Amount Ad Valorem Taxes $ 5,892,306 Other Countywide Taxes $ 117,260 $ 41,581 City Council Appropriations TOTAL $ 6,051,147 97 Local Non Tax-Based Revenues Some non tax-based local revenues also could be expected to be earned in the same fashion. This calculation is performed in Table 5-18 which follows for other non-ad valorem taxes and revenues. The types of revenues are found in Chapter 4 and were presented earlier in the revenues to the Jefferson County Board of Education. The majority of these revenues can be attributed to food service income and revenues generated at local school sites. The estimated amount for the proposed Gardendale City School System follows in Table 5-18: Table 5-18 Estimated Local Non Tax-Based Revues for Proposed Gardendale City School System for FY 2012-2013 Year 2013 Code School System Account Code Title Gardendale City (6800-7999) Local Sources Amount $1,250,620.56 When summarizing the local resources that would be available to the proposed Gardendale City School System, several phenomena are at work in the calculations. The first is that the actual current 1995 Foundation Program chargeback for Jefferson County is $693.34 per ADM (see Table 5-19 which follows). Of course this is a function of tax capacity divided by the number of students in ADM. The estimated chargeback for the proposed Gardendale City School System is $972.60 per ADM. This means that the local share is greater in a per student basis for the proposed Gardendale City School System than for the Jefferson County School System which means proportionately smaller ETF share and greater local share for the proposed Gardendale City School System. It also means that the residual Jefferson County School System, net of Gardendale, is slightly wealthier than before separation: the decreased chargeback is $681.61 or a decrease of $11.73 per ADM. Table 5-19 Summary of Jefferson County and Gardendale Chargeback Per ADM Estimated for FY 2012-13 Chargeback Per State Aid Program Chargeback ADM ADM Current Jefferson County School System $ 25,000,580 36,058.15 $ 693.34 Proposed Gardendale City School System $ 1,931,940 2,214.00 $ 872.60 Residual Jefferson County School System $ 23,068,640 33,844.15 $ 681.61 The second effect is that since countywide ad valorem taxes are apportioned basically on ADM share, the proportionate share per student to Gardendale is actually greater per mill of tax levy than if the countywide tax had been a city or school tax district tax. On a per mill basis the proposed Gardendale City School System is estimated to receive $202,602 per countywide mill, while the estimated yield of a Gardendale tax district mill is $193,194. However this small difference should be considered meaningless since the Jefferson County yield per mill is based on estimated revenues for FY 2012-13 and the Gardendale City mill is based upon estimated revenues for FY 2010-11. The third is that the 1995 Capital Purchase Allocation, also being determined in a methodology similar to the chargeback and thus the state allocation being based upon ad valorem wealth, results in a proportionately smaller state share and larger local share for the proposed Gardendale City School System than calculated for Jefferson County. Miscellaneous Local Revenues As earlier presented in Table 5-18, additional minor local revenues will be generated from activities of the local board of education such as from renting school property, indirect cost recovery from federal funds, local school site internal revenues, tuition charged, and revenues 98 from the child nutrition program (CNP), etc. No attempt to estimate these amounts by line item will be attempted in this study. However, an understanding of the restricted nature of these funds is important in describing the board of education's relationship to the revenues. School Internal Funds: Public and Non-Public School Funds generated internally within a school site are accounted for in the accounting system. In Alabama, the funds maintained at the local schools are recorded in two major categories: (1) Public Funds and (2) Non-Public Funds. This Alabama state accounting system is designed in compliance with federal reporting requirements as developed by the National Center for Education Statistics. (1) Public Funds generally contain revenues that are generated by a school-wide activity. The revenues thus generated are unrestricted and can be expended for the benefit of all students. These funds are controlled primarily by the principal. (2) Non-Public Funds contain revenues that are generated for a specific group. The revenues are restricted to be expended for the benefit of that specific group. These funds are controlled by the sponsor/students of the specific group and/or the parental organization. Consequently, these revenues represent two very different types of activities. Therefore, they are recorded in the accounting system differently. The proper classification is discussed in the following sections. Public Funds are always recorded as Special Revenue funds under Governmental Funds in the State accounting system. Examples follow in Table 5-20: Table 5-20 Revenue Sources - Type 12 Local School Revenue – Public Revenue Account Code (7000-7499) 7110 7140 7180 7220 7260 7300 7340 7380 7420 7430 7440 7490 Admissions Appropriations Concessions Commissions Dues & Fees (Required) Fines & Penalties Fund Raiser Grants Sales Donations Accommodations Other Non-Public Funds are always classified as Fiduciary Funds in the accounting system and are designated as Expendable Trust Funds. They are held in trust by the school for expenditure only at the direction of and on behalf of selected individuals or groups. The accounting of these funds is found in Table 5-21. Table 5-21 Revenue Codes for Non-Public Funds – Type 32 Local School Revenue - Non Public Revenue Account Code (7500-7999) 7510 7610 Concessions Dues & Fees (Self-imposed) 99 Fund Raiser Donations Accommodations Other 7710 7810 7850 7910 These funds are budgeted annually by each local school site. For the schools serving the students residing in Gardendale, a summary of these funds follow in Table 5-22. It should be noted that these budgeted amounts are generated from a student population approximately 50% greater than the resident student population of Gardendale. Table 5-22 Summary of School Internal Funds Budgeted for FY 2012-13 Public Non-Public Total School Site Gardendale Elementary School $ 121,290 $ Snow Rogers Elementary School $ Bragg Middle School $ 242,575 $ $ 269,705 $ 35,650 $ 278,225 109,730 $ 379,435 $ 666,270 $ 145,680 $ 811,950 Gardendale High School Total - $ 121,290 32,700 $ 300 $ 33,000 While these funds are very important to the operation of these schools, they will not be counted in a consideration of the fiscal capacity and feasibility of the proposed Gardendale City School System. They are restricted to spending at the school site where generated and are not available for educational initiatives of the local board of education. They are, of course, a function of the student population and the support of the school community. These funds are included in the reported revenues per student and expenditures per student of the school systems of Alabama by the Alabama State Department of Education. A summary of the local taxes and other revenues for FY 2012-13 for the proposed Gardendale City School System is provided in the following Table 5-23. The reader is again cautioned that Local Sources from Non-Taxes are generally not available for purposes of the board of education. Table 5-23 Estimated Total Local Revenues for Proposed Gardendale City School System for FY 2012-13 Revenue Source LOCAL SOURCES (6000-6090, 6210-6290 ) from Ad Valorem Taxes LOCAL SOURCES (6095-6190, 6310,6390) from Non-Ad Valorem Taxes LOCAL SOURCES (6800-7999) from Non-Taxes OTHER SOURCES (8000-8999) GARDENDALE CITY COUNCIL APPROPRIATIONS Total Local Estimated Revenues Estimated Revenues $ $ $ $ $ 5,892,306 117,260 1,250,621 57,357 41,581 $ 7,359,125 City of Gardendale Sales Tax Many municipalities either dedicate a sales/use tax for their city school system or annually appropriate the proceeds. In addition any other excise, franchise, or privilege license tax can be levied and collected by a city council and allocation to the city school system. The following Table 5-24 illustrates potential local tax-based revenues that could be provided the proposed Gardendale City School System: 100 Table 5-24 Yield of a Gardendale City Sales/Use Tax Calculation of the Yield of a One Percent General Sales Tax in the City of Gardendale Fiscal Year 2005 - 2006 2006 - 2007 2007 - 2008 2008 - 2009 2009 - 2010 2010 - 2011 2011 - 2012 7 Year Avg. General Rate Net Sales $254,246,686 $267,797,918 $252,007,915 $236,800,896 $228,853,553 $230,934,985 $236,135,784 $243,825,391 General Sales Tax Rate 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% n/a General General Sales Rate Sales Tax Yield Per Tax Penny of Sales Tax Rate Collections $10,169,867 $2,542,467 $10,711,917 $2,677,979 $10,080,317 $2,520,079 $9,472,036 $2,368,009 $9,154,142 $2,288,536 $9,237,399 $2,309,350 $9,445,431 $2,361,358 $9,753,016 $2,438,254 Note that this table does not include the selective sales/use tax applied to agriculture, automotive, and manufacturing equipment. A one percent levy in the City of Gardendale on these items would only generate about $175,000 and would represent an unsustainable tax increase. In addition, many cities have found the yield of a one percent sales tax to generate a great deal of revenue when compared to a one mill tax ad valorem tax increase which has been estimated at about $194,000 for the City of Gardendale. On the plus side of the ad valorem tax levy is the fact that it is levied and collected on all utility, business, and homeowners (including agricultural and timber property) and also motor vehicles. C. PROPOSED GARDENDALE CITY SCHOOL SYSTEM STATE REVENUES FOR FY 2012-13 The proposed Gardendale City School System would participate in the allocation of all state revenues provided for public school operations, including the 1995 Foundation Program, the 1995 Capital Purchase Allocation, Transportation Program (this is an optional decision of city boards of education), and other line items and special funds appropriated by the Legislature. The 1995 Foundation Program is by far the largest. In Table 5-25, which follows, the Foundation Program and other allocations for the four school sites schools predominately serve the vast majority of Gardendale residents of school ages, is presented. Budgeting by School Site When analyzing the potential financial operation of a school system, resources gross and on a per student basis that are available to the schools which serve the student residents of Gardendale, while of interest, do not answer the question of the feasibility of such an operation. While these amounts are the Foundation Program allocation budgeted at each school site, the state only requires that the state allocation for professional and support staff included within these calculations be budgeted at the school site where earned in meeting classroom cap limitations (teachers units must be budgeted where earned unless a waiver is granted by the State Superintendent of Education) imposed by the State Board of Education. But state law further provides additional guidance regarding the local board of education’s responsibility to allocate state and local Foundation Program funds to each school: The local board of education shall allocate state and local Foundation Program funds to each school in an equitable manner, based on the needs of the students and the schools, as reflected in the current year's actual student populations, including at-risk 101 students, students receiving special education services, and students enrolled in vocational/technical educational programs. The local board of education shall report annually to the State Board of Education on how all state and local funds for public education, including Foundation Program funds and capital outlay funds, have been allocated to each of its schools or area vocational centers (Code of Alabama 1975, Section 16-13-231(b)(1)d). Irrespective of the any statutory conflict between budgeting Foundation Program funds (ETF and local share) where earned versus where needed by students currently enrolled, given the financial guidance given to local boards of education in preparing budgets for local budget hearing, the documentation which follows does not address the allocation of the chargeback by school site nor the allocation of the proceeds of “Other Current Expense” by school site. For these and other reasons, the financial feasibility of a local school system is best viewed as a whole and not by school sites. And as will be discussed in Chapter 6, the best single criterion is not state funds alone, federal funds alone, or local funds alone. It is the net local tax-based resources available to a local board of education after meeting state matching requirements. It is only these resources that the local board of education can exercise control over and use for providing for mandated and optional expenditures that are not provided for in state school aid formulas. A detailed analysis of this issue will follow, and a school system by school system analysis of the result of net local taxes after match will be found in Appendices 7-15 and 7-16. Budgeting of Certificated Personnel This budgeting law requires resources to be allocated according to the current year’s needs of students and thus gives the local board of education flexibility, whereas current year’s allocations are based upon prior year enrollment. The certificated units earned by the affected Jefferson County school sites for FY 2012-13 follow in Table 5-25 as would be earned under the proposed student count in ADM for residents only of Gardendale. These are stateallocated and funded units. (balance of page left intentionally blank) 102 Table 5-25 Estimated Foundation Program Cost by Cost Center for the Proposed Gardendale City School System for FY 2012-13 State Department of Education Estimate of FY 2013 Foundation Program Calculations 000 Proposed Gardendale City School System FY 2013 0300 K-05 818.00 Snow Rogers Elementary School 0840 K-05 239.00 Proposed System ADM Foundation Program Units Teachers Principals Assistant Principals Counselors Librarians Voc. Ed. Directors Voc. Ed. Counselors Total Units 51.18 1.00 1.00 1.50 1.50 - Foundation Program (State & Local Funds) Salaries Fringe Benefits Other Current Expense Classroom Instructional Support Total Student Materials and Supplies Technology Library Enhancement Professional Development Common Purchase Textbooks Per ADM Current Units FY 2013 FY 2013 0095 06-08 496.00 0130 09-12 661.00 14.72 1.00 0.50 0.50 - 23.70 1.00 1.00 1.00 1.00 - 56.18 16.72 27.70 35.83 1.00 2.00 2.00 2.00 1.00 1.00 44.83 125.42 1.00 4.00 5.00 5.00 1.00 1.00 142.42 2,621,730 963,916 840,329 42,498 16,854 25,644 n/a 823,739 302,859 250,121 12,509 5,016 7,493 n/a 1,326,236 487,609 414,285 23,859 8,309 15,550 n/a 2,063,361 758,624 670,516 34,170 13,448 20,722 n/a 6,835,066 2,513,009 2,175,252 113,036 43,627 69,409 - Bragg Middle School Gardendale High School FY 2013 Per Unit 36.77% $ 14,958.00 $ $ $ $ $ $ $ 300.00 31.35 - 11,636,363 Total Foundation Program. Foundation Program Cost from ETF State Funds - Categorical Aid Salaries - 1% per Act 97-238 Technology Coordinator School Nurses Program Student Health Data Transportation Operating Allocation Fleet Renewal At Risk At-Risk Program - ASIMS Board of Adjustment Awards FY 2013 Proposed Gardendale City School System 000 K-12 2,214.00 Gardendale Elementary School School Code Grades FY 2013 9,704,423 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Subtotal ETF Categorical Aid Programs Subtotal ETF from Appropriation Bill SDE Allocations High Hopes Program (HS Graduation Exam Remediation) High Hopes Program to link home computers to ASIMS Preschool Program Total from ETF Capital Purchase Debt Service Subtotal PSF Total State Funds n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 485,458 11,364,422 Local Funds Foundation Program Match Capital Purchase Match Total Local Funds n/a n/a n/a n/a n/a n/a n/a n/a 1,931,940 201,202 n/a n/a n/a n/a 2,133,142 APSCA Per Chassis Number Mills 10.000000 1.041451 103 26,813 68,450 880,476 122,947 59,011 1,157,697 10,862,120 13,546 3,298 10,878,964 485,458 - Table 5-26 contains a summary of employees budgeted for FY 2012-13 at the school sites of the Jefferson County School System located in the City of Gardendale. Table 5-26 Certificated Teacher Units Earned at School Sites of Gardendale City School System for FY 2012-13 Type of Personnel Classification Teachers Librarians Counselors Administrators Certified Support Personnel Non. Cert. Supp. Personnel Total Number By BS 73.50 0.00 0.00 0.00 0.00 Level of Degree DO 6Y MS 95.40 5.50 1.00 4.00 1.00 0.00 6.50 0.50 0.00 5.00 5.00 1.00 0.00 0.00 0.00 Total Employees Source of Funds ND State Earned Other State Federal 167.00 2.75 1.70 5.50 0.00 0.00 0.00 4.50 0.00 6.50 0.00 0.00 8.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.00 0.00 0.00 13.50 186.00 1.70 Local 3.95 0.50 0.50 3.00 0.00 11.00 18.95 178.15 5.00 7.00 11.00 0.00 19.00 220.15 From this summary it is easily seen that the 186.00 state-funded certificated personnel for FY 2012-13, is much greater than the estimated 142.42 to be earned in the Foundational Program calculation contained in Table 5-25 above. These excess personnel will be absorbed into the proposed Gardendale City School System by the statutory provisions contained in Chapter 6. However, several factors may serve to reduce this number. (1) Teachers retire or resign for a number of reasons annually. (2) Normally in a separation agreement, tenured and non-tenured teachers may be offered employment at alternative school sites in Jefferson County. (3) Teachers who have not obtained continuing employment statues may be terminated with reason. (4) And a different solution is that non-resident students may be allowed to attend the school sites of Gardendale City thus creating the need for the additional teachers. Table 5-26 also demonstrates that 1.7 teachers are funded through separate state line items. Similar opportunities would accrue to the proposed Gardendale City School System. Federal funds fund 5.5 professional personnel. Federal funds will be earned by the proposed Gardendale City School System, but the nature of the student population and the federal programs in effect at financial separation will determine the amount of federal funding available. Local Jefferson County School System revenues are funding 7.95 professional teacher units. A decision would have to be made by the proposed Gardendale City Board of Education regarding the number of teachers and administrators above the state minimum that are needed to implement the educational program approved. Foundation Program and Categorical Aid Allocations Estimated for FY 2012-13 The preceding Table 5-25 has detailed the projected state revenues the proposed Gardendale City School System would have been allocated in FY 2012-13 based upon the numbers of students which have been projected as actually residing in the City of Gardendale. In addition, there are state categorical aid programs to be considered and potential allocations of line items appropriated to the State Department of Education. The largest of these programs is the Capital Purchase Allocation. The determination of the projected value of the chargeback based on the ad valorem tax wealth of the City of Gardendale is also used in the estimation of a Capital Purchase Allocation from the Public School Fund which is also based on yield of a mill of ad valorem tax per student. 104 Should the board of education decide to create a student transportation program, it would be a state-funded program, although inadequately funded by the Legislature requiring the expenditure of local tax revenues. An allocation for transportation is also included in the following summary in Table 5-28. Transportation equipment of the Jefferson County School System serving the attendance sites of the schools of the City of Gardendale would become the property of the proposed Gardendale City School System. A summary of this transportation equipment is found in Appendix 7-34. It is noteworthy that all transportation is paid for and there is no debt. Capital Purchase Program Allocation Estimated for FY 2012-13 The proposed Gardendale City School System would earn an annual allocation for Capital Purchase (acquisition of land, renovation, construction, etc.) from the State Public School Fund on a matching basis known as the Capital Purchase Allocation. These funds would be available annually for capital purchase needs as the local board might identify, including new construction, renovation or debt service. The state share and local match is found in Table 5-27 along with several other school systems for comparison to demonstrate that the equalization provisions do result in the same total amount from state and local sources per student in ADM (see Appendices 7-13 and 7-14 for allocations for FY 2012-13. Table 5-27 Estimated Capital Purchase Allocation for the Proposed Gardendale City School System for FY 2012-13 System Number 143 144 0 146 154 System Description Fort Payne City Gadsden City Gardendale City Geneva City Guntersville City System Yield Per Mill $ 162,537 $ 387,852 $ 193,194 $ 38,367 $ 128,888 System ADM 3,026.55 5,455.35 2,212.00 1,245.65 1,933.30 Yield Per Mill Per Mills ADM Equalized $ 53.70 1.041451 $ 71.10 1.041451 $ 87.34 1.041451 $ 30.80 1.041451 $ 66.67 1.041451 State Capital Purchase Allocation $ 770,242 $ 1,289,548 $ 485,458 $ 346,724 $ 465,914 Local Capital Purchase Allocation $ 169,274 $ 403,929 $ 201,202 $ 39,957 $ 134,231 TOTAL PER ADM $ 310.42 $ 310.42 $ 310.42 $ 310.42 $ 310.42 As seen in the preceding table, for a local contribution of $201,202, the proposed Gardendale City School System would receive $485,458 for capital outlay purposes. The reader should note that in addition to the 10.0 mills already required to match the state allocation in the 1995 Foundation Program, an additional 1.041451 mills must be pledged for capital outlay to meet the state match for the 1995 Capital Purchase Allocation. With the legislative change to the approval local uses of these funds, they could also be used to pay for local debt. Participation in Capital Purchase Allocation Pooled Purchase through APSCA. If the proposed Gardendale City School System had been in existence in FY 2012-13, it would have earned a state allocation for capital outlay. The intent of the legislation authorizing this allocation is that the amount from the state could be used on a pay-as-you-go basis, escrowed for future capital purchase expenditures, or pledged for repayment of a “Pooled Purchase” bond issue from the APSCA (Alabama Public School and College Authority). The Pooled Purchase bond issue would allow the proposed Gardendale City School System to pledge up to 95% of the projected state allocation to be intercepted by the State Comptroller and paid to the APSCA to retire the debt obligation (a more realistic percentage could be 80% which is the statutorily permissible limit for local revenue warrant issues). The amount of the Pooled Purchase available to the proposed Gardendale City School System would be in increments of $5,000 and contingent upon interest rates at time of bond sale less shared underwriting costs. 105 Alabama Public School and College Authority Bond Issue. The proposed Gardendale City School System could participate in the next Alabama Public School and College Authority Bond Issue funded by the state from the proceeds of the four cent sales tax. The critical issue would be the decision of the City Council to pass a resolution forming the new city school system and the effective date in the legislation authorizing such a new bond issue which is payable from the first proceeds of the four cent state sales tax before net sales tax revenues are credited to the ETF. However, given the large debt service assumed by the state in the 2007 issue, a future issue is unlikely. The total APSCA debt service will escalate dramatically in the near future due to the Riley Administration refinancing existing debt service payments to limit such payments through FY 2012 and escalate them thereafter. Sales tax revenues paid for debt service in this manner then are not available for appropriation for annual operations of schools. The following Table 5-28 summarizes the estimated total state revenues that the proposed Gardendale City School System could have earned in FY 2012-13: Table 5-28 Estimate of Total State Revenues for Proposed Gardendale City School System for FY 2012-13 Fiscal Year 2013 School System Gardendale City Account Code Account Code Title 1110 Foundation Program - Regular Budgeted Amount $9,704,422.75 2013 Gardendale City 1220 School Nurses Program $68,450.43 2013 Gardendale City 1221 Technology Coordinator $26,813.00 2013 Gardendale City 1240 High School Graduation Exam Remediation 2013 Gardendale City 1310 Transportation - Operations $880,475.79 2013 Gardendale City 2256 Act 2012-562 Fleet Renewal $122,946.66 2013 Gardendale City 1222 Career Tech O & M 2013 Gardendale City 2120 Public School Fund- Capital Outlay 2013 Gardendale City 1410 At Risk 2013 Gardendale City 1520 Preschool 2013 Gardendale City 1230 Alabama Reading Initiative 2013 Gardendale City 1250 Childrens First - Alabama Tobacco Settlement 2013 Gardendale City 1252 English as a Second Language - State $5,417.07 2013 Gardendale City 1275 Gifted Education $3,187.95 $13,546.00 $16,705.43 $485,457.98 $59,011.16 TOTAL STATE REVENUES $3,297.84 $71,012.94 $7,813.99 $11,468,558.99 A reasonable expectation is that these programs will continue for the foreseeable future; however, their level of funding is uncertain. D. PROPOSED GARDENDALE CITY SCHOOL SYSTEM FEDERAL REVENUES FOR FY 2012-13 Federal funds cannot be considered when calculating the financial feasibility of a proposed new city school system to meet state requirements. Federal funding is meant to supplement, not supplant, state funding requirements (any combination of state and local funds). While there may be limited federal flexibility to use some federal funds in this manner, for purposes of the feasibility study, they will not be included. Federal funds are not significant to the evaluation of the feasibility of the proposed Gardendale City School System. That is not to say they are not important, but the significant education costs of the proposed city school system will be carried by state and local funds. Federal funds, like state funds and countywide 106 local funds, follow the students whom they are designated to serve. It doesn’t matter which school system or school a given student may attend; the designated federal funds will follow and support that student. Proportionate shares of all of these budgeted expenditures from federal, State, and local revenue sources will be available to the proposed Gardendale City School System. Table 5-29 summarizes federal revenues by source which are budgeted for FY 2012-13 for the Jefferson County School System and which demonstrate the wide variety of designations available. There is, of course, no guarantee as to which federal programs will be funded in FY 2013-14 and beyond. Table 5-29 Federal Revenues Budgeted for FY 2012-13 for the Jefferson County School System Fiscal Year School System 2013 Jefferson County 2013 2013 2013 2013 2013 2013 2013 2013 2013 2013 2013 2013 Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Jefferson County Account Code 3210 IDEA-Part B Budgeted Amount $8,483,716.00 Account Code Title 3220 Pre-School Part B-Ages 3-5 3310 Basic Grant 4110 Title I, Part A 4130 Title II, Part A - Teacher and Principal Training 4150 Title III - English Lang. Adq., Lang. Enhance. & Acad. 4195 Title X - Homelss Education 5110 USDA-School Lunch Program-Section 11 5125 USDA-After School Snack Program 5130 USDA-School Breakfast Program 5135 USDA-Severe Need Breakfast Program 5160 USDA-Food Donation Program 5192 USDA-Fresh Fruits and Vegetable Program (FFVP) TOTAL Federal Funds $193,415.00 $418,440.00 $7,820,645.00 $1,100,977.00 $189,631.00 $92,000.00 $8,080,000.00 $6,900.00 $359,500.00 $2,217,500.00 $1,054,200.00 $312,564.66 $30,329,488.66 Since there is no certainty of the amount and nature in federal program funds for FY 2013-14 and beyond and since they, for the most part, follow students in accord with educational needs, and since their spending purpose is predominately restricted, an estimate for FY 2012-13 can only be based upon the above allocations. This estimate for the proposed Gardendale City School System follows in Table 5-30: Table 5-30 Estimated Federal Funding for Proposed Gardendale City School System for FY 2012-13 Fiscal Year School System 2013 Gardendale City Account Code Budgeted Amount Account Code Title 3000 to Federal Sources 5999 $ 1,956,078 As will be seen in the following Table 5-31, Federal Revenues are estimated to account for 9.39% of estimated revenues, while state and local funds are estimated to account for 90.61%. Any speculation regarding allocation of federal funds depends upon actions of Congress, grants actually received by the proposed Gardendale City School System, and the educational needs of students who actually attend. Also, with federal budget cuts in effect at the time of this writing and additional budget cuts planned, there will be further reliance on state and local funding by all public school systems in Alabama. 107 E. PROPOSED GARDENDALE CITY SCHOOL SYSTEM TOTAL REVENUES FOR FY 2012-13 The following financial resources have been estimated to be available to the proposed Gardendale City School System. (1) The state allocations are shown not as program cost, but net amount from the state (less chargeback and/or local match). (2) Federal revenues are shown as previously discussed and estimated. (3) Local revenues are shown as previously estimated. (a) The Countywide Foundation Program Cost Ratio is being applied to countywide tax-based revenues (using Foundation Program Based rather than ADM Based) which are 8.2 mills of ad valorem plus several low yield other countywide taxes also apportioned by the Countywide ADM Ratio; (b) The yield of the 21.9 mill school tax district tax being based upon the estimated ad valorem tax yield per mill of the City of Gardendale; and (c) The other local revenues derived from non-tax sources. The summary of these revenue sources follows in Table 5-31. It is important to note that the majority of in-state funding will come from the 1995 Foundation Program. The continuing experience of local boards of education, even prior to the current recession, has been the necessity to reduce the number of personnel paid from local funds. This is becoming the normal staffing arrangement, particularly in light of increases in fringe benefit costs and state funding insufficient to meet demands for educational services mandated by the State. Given the financial reductions imposed by several years of proration and the additional reduction for FY 2012-13 imposed by the Rolling Reserve Act, the 1995 Foundation Program which is the minimum educational program as defined by the state, is now the maximum educational program that most boards of education can offer. The ultimate financial reality for most local boards of education today is that without local tax-based revenues in excess of the 10.0 mill equivalency local match for the 1995 Foundation Program and the approximately one mill equivalency local match for the 1995 Capital Purchase Program, they could not financially survive. Any expectation that the local taxes generated by Amendment 778, the 10.0 mill local ad valorem tax levy and collection mandate, would be sufficient to meet local needs displays a woeful lack of understanding both the costs of operating a local school system and the inadequacy of local revenues for that purpose generated by the equivalent of 10.0 local mills of school tax district ad valorem tax. As a matter of fact, at least 11.0+ local school tax district mills are necessary just to meet the state match requirement and cannot serve to pay for local necessary expenditures, such as the function of General Administrative Services and enhanced instructional programs. The chargeback is thus the mathematical equivalent of 11.0+ mills of local taxes actually being a state tax levy. While not sent to the state, these revenues are considered to be available for state purposes just as if they were levied and sent to the state for allocation back to local boards of education. 108 Table 5-31 Total Estimated Revenues for the Proposed Gardendale City School System for FY 2012-13 Source of Estimated Percent of Revenue Amount Total State $ 11,468,559 55.03% Federal $ 1,956,078 9.39% Local $ 7,359,125 35.31% Other $ 57,357 0.28% TOTAL $ 20,841,119 100.00% Restricted Local Revenues All of the estimated local revenues are not available for general budgeting by the proposed Gardendale City Board of Education. Restrictions of several types exist and must be accounted for first. They follow. 1. The local match must be met to receive state funds. Since the Foundation Program match must be made in current revenues available for the spending purposes of the Foundation Program, they must be unrestricted. This amount has been previously estimated at $ 1,931,940. The match for the Capital Purchase Allocation from the Public School Fund of $201,202 must also be made. Since this match can be from existing debt service, the dollar amount is relatively small as is the annual debt service to be assumed by the proposed Gardendale City School System. 2. Annual Debt Service Payments on debt to be assumed from the Jefferson County School System total about $370,100. It has been previously estimated that the total of state and local share of the 1995 Capital Purchase Allocation would total $686,660. While these revenues also will cover debt assumed debt service, it is a reasonable expectation that the citizens of Gardendale that a newly created city school system would anticipate both an improved program of instruction and an improved shelter of that program – the buildings. Also projected growth in student enrollment must be considered. 3. Revenues must be identified to provide for central administrative services of the proposed Gardendale City Board of Education. Generally it is assumed that these costs should not exceed 4.0% of the budgeted revenue from all revenue sources. This would mean no more than $833,645 should be budgeted for General Administrative Services. However, a more conservative view should be taken. Since the Jefferson County School System reports in Table 5-32 a budget share of 2.84% for General Administrative Services, or $9,261,310 for central administration or $256.84 per student in ADM. A comparable expenditure for the proposed Gardendale City School System at 2.84% of estimated budget would be $591,888. On a similar amount per student, the estimated budget would be $568,652. On the basis of these calculations, salaries paid, number of positions filled, General Administrative Services should range from $600,000 to $700,000. Because of the diminished economy of scale of a smaller school system, the cost may tend to the top of the range. Additional local revenues therefore might be recommended in the range of $100,000 to $200,000. 109 Table 5-32 Budgeted Expenditures by Function for the Jefferson County School System for FY 2012-13 Expenditures Amount Percent of Total ADM Expenditure by Function Per ADM Instructional Services $ 170,666,127 52.28% 36,058.15 $ 4,733.08 Instructional Support Services $ 52,482,291 16.08% 36,058.15 $ 1,455.49 Operation and Maintenance Services $ 29,040,131 8.90% 36,058.15 $ 805.37 Auxiliary Services $ 43,205,373 13.24% 36,058.15 $ 1,198.21 General Administrative Services $ 9,261,310 2.84% 36,058.15 $ 256.84 Capital Outlay $ 1,996,896 0.61% 36,058.15 $ 55.38 Debt Service $ 14,251,620 4.37% 36,058.15 $ 395.24 Other Expenditures $ 5,514,539 1.69% 36,058.15 $ 152.93 $ 326,418,286 100.00% 36,058.15 $ 9,052.55 Total Expenditures Strictly on the basis of making a comparison with other school systems of the State using the latest data provided from the Alabama State Department of Education for FY 20122013, the local tax-based revenues projected to be available to the proposed Gardendale City School System after meeting required state matches appear in the following Table 5-33: Table 5-33 Net Local Tax Revenues to Gardendale Net of Mandated State Matches Local Tax-Based Revenues and Mandated Expenditues Jefferson County School System REVENUES: LOCAL SOURCES (6000-6090, 6210-6290 ) from Ad Valorem Taxes LOCAL SOURCES (6095-6190, 6310,6390) from Non-Ad Valorem Taxes Total Tax-Based Revenues MANDATED EXPENDITUES: 1995 Foundation Program Local Match 1995 Capital Purchase Allocation Local Match Total Mandated Expenditures NET UNRESTRICTED LOCAL REVENUES ESTIMATED RESIDENT ADM NET UNRESTRICTED LOCAL REVENUES PER ADM Proposed Gardendale City School System $80,567,589 $1,818,150 $82,385,739 $ $ 5,892,306 117,260 $ 6,009,567 $ $ 25,000,580 2,595,013 $ $ 1,931,940 201,202 $ 27,595,593 $ 2,133,142 $ 54,790,146 36,058.15 1,519.49 $ 3,876,424 2,214.00 1,750.87 $ $ These data seem to indicate a healthy access to local tax-based revenues on a per student basis. The results from Table 5-33 project Gardendale to rank between 25th and 26th, and the Jefferson County Public Schools for FY 2012-13 to rank 37th statewide (see Appendices 7-15 and 7-16). However, the review of the estimated financial situation is not complete until, in addition to a reasonable mandated expenditure for General Administrative Services (Central Office) is included, a review of debt load is considered and personnel issues are considered. This follows in Chapter 6; and additional special attention is due to the fact that the 1995 Foundation Program Match must be paid from the General Fund only as well as the expenditures for the Central Office. However, the cost for this service is included in the unrestricted local tax revenues for the Jefferson County Board of Education; so a proportionate amount should be included in the unrestricted local tax revenues for the proposed Gardendale City School System. In addition, consideration should be made for excess cost inefficiency compared to the Jefferson County School System for debt, transportation, number of classrooms, and additional personnel. All of these items will be analyzed in Chapter 6. 110 Fiscal Effort of the Proposed Gardendale City School System Fiscal Effort is a measure of the extent to which a government's fiscal capacity is actually used. It measures actual tax revenue in relation to tax capacity. Fiscal effort is normally defined as the ratio of tax collections to tax capacity. The idea is that communities that try hard to raise taxes but that still cannot finance an acceptable level of public services, are worthy of receiving supplemental state resources. This is exactly the way the 1995 Foundation Program and the 1995 Capital Purchase Program operate. If local boards of education make the fiscal effort, whatever they lack in fiscal capacity or wealth is provided by the State. Equivalent Mills In Alabama, Fiscal Effort is determined by the number of equivalent mills from taxbased resources. Since Fiscal Effort must be measured by the State-determined criterion stipulated to be used to measure Fiscal Capacity, this is an inevitable consequence of Alabama’s tax policy – fiscal effort is based upon what a mill of local school tax district ad valorem tax is worth, but any local tax can be used in determining the number of equivalent mills. The simple outcome of this policy is that most local boards of education have, over the years, been forced to rely more heavily on the sales/use tax. To make this calculation, the total of the tax-based local revenues for a given fiscal year is divided by the yield of one-mill of school district tax, as determined from the most recent financial statement by the local board of education. This measure of Fiscal Effort or Tax Effort is presented on the annual Report Cards for each local Board of Education. This is shown below in Figure 5-1: Figure 5-1 Calculating Equivalent Mills Local Tax-Based Revenues Equivalent Mills = Yield of 1.0 Mill of School District Tax As was demonstrated earlier in Table 4-3 taken from the FY 2008-09 Alabama State Department of Education Report Card for Jefferson County, 32.58 equivalent mills are shown as revenues from local tax-based sources earning a statewide grade of “C+.” This calculated value is somewhat diminished by the amount of capital outlay funds being used in Jefferson County to replace substandard classrooms and portable classrooms. The Alabama State Department of Education does not consider local taxes restricted for capital outlay purposes when annually calculating local tax effort in terms of equivalent mills. When considering the local tax-based revenues available to the proposed Gardendale City School System, the following calculation of equivalent mills can be made in the following Table 5-34 based upon FY 2012-13 budgeted data from the State Department of Education which is presented in Appendices 7-11 and 7-12. It is demonstrated that from tax-based revenues only, the proposed Gardendale City School System would have 31.11 equivalent mills for FY 2012-13, somewhat less than Jefferson County for FY 2012-13 at 32.95 equivalent mills. Both amounts are just at the state average of 32.28. 111 Table 5-34 Calculation of Estimated Equivalent Mills for FY 2012-13 for the Jefferson County School System and Proposed Gardendale City School System School System Jefferson County School System Local TaxBased Revenues $ 82,385,739 Proposed Gardendale City School System $ 6,009,567 Residual Jefferson County School System $ 76,376,172 Number Equivalent Mills 25,000,580 $2,500,058 32.95 Chargeback Yield Per Mill $1,931,940 $193,194 31.11 $ 23,068,640 $2,306,864 33.11 A funding paradox is manifest in these data. Since the proposed Gardendale City School System receives countywide tax allocations fundamentally on a per student basis, the relatively small student resident population in ADM means a relatively small share of countywide taxes. Increasing student population would mean more countywide tax revenues being shared in the numerator, and since the tax yield of the school tax district remains constant, the number of equivalent mills would increase. Total Revenues Per Student Another way of measuring fiscal effort is the total revenue budgeted divided by the number of students served. The measure of current expenditures per student does not consider the total revenues received, does not consider expenditures for capital outlay and debt service, and does not consider revenues being budgeted as reserve funds. Given these limitations, the only comparative measure available is Total Revenues Per Student (unknowns will be the proposed Gardendale City School System budget for capital outlay and debt service, transfers in from beginning balances, and transfers out). These calculations follow in Table 5-35: Table 5-35 Estimated Total Revenues Per Student in ADM for FY 2012-13 Total Revenues School System ADM Revenues Per ADM $ 317,185,093 36,058.15 $8,796.49 Jefferson County School System Proposed Gardendale City School System $ 20,841,119 2,214.00 $9,413.33 As is seen, the proposed Gardendale City School System has a slight advantage in total revenues per student. As presented earlier, this would be due to the state equalization provisions in state funding, the equalization provisions in countywide funding, and the estimated federal funding. 112 F. EXISTING DEBT TO BE ASSUMED BY THE PROPOSED GARDENDALE CITY SCHOOL SYSTEM FOR FY 2012-113 Instruments of Debt Authorized by the State of Alabama Alabama Public School and College Authority (APSCA) APSCA State Assumption of Debt from State Sales Tax Revenues. Providing for financing for the construction of school buildings was historically left to local boards of education. Provision was made by constitutional amendment for additional millages to be voted on by the local voters which could be used to finance construction. The state in 1959 began the first program to sell bonds and allocate the proceeds to local boards of education to offset cost of construction (1959). The modern mechanism, the Alabama Public School and College Authority, was created in 1965. With a pledge by the state of the proceeds of the state sales tax for repayment, a continuing program of bonded debt assumption and repayment by the state began with the last issue in 2007. The Jefferson County Board of Education has participated in these bond issues. The proceeds are a gift from the state and require no repayment. Therefore, no construction debt can be assigned to school sites. APSCA Pooled Purchase Bond Issues. The State began the Capital Purchase Allocation in 1995 which allocates annually, with the requirement of a local match, the proceeds from a statewide 3.0 mill ad valorem tax credited to the Public School Fund. These tax resources have also been used as a pledge for repaying of statutory Pooled Purchase APSCA Bond Issues to benefit local boards of education. The Jefferson County School System has participated in these bond issues. The participation of the Jefferson County School System in all types of instruments of debt will be found in Table 5-36. On October 28, 2009, the Jefferson County Board of Education, as part of a pooled bond issuance with other school systems within the State of Alabama, issued PSCA Capital Improvement Pool Refunding Bonds, Series 2009-B in anticipation of their Public School Fund Allocations, which are received from the Alabama Department of Education. The proceeds were used to refund, on a current basis, the Jefferson County Board of Education’s Series 1999-D Capital Improvement Pool Bonds. Future revenues in the amount of $23,636,565.26 are pledged to repay the remaining principal and interest on the bonds as of September 30, 2011 (Examiners of Public Accounts Audit September 30, 2012). Proceeds of the Public School Fund allocation in the amount of $8,527,119.00 were received by the Jefferson County Board of Education during the fiscal year ended. Pledged funds in the amount of $2,984,373.87 were used to pay principal and interest on the bonds during the fiscal year ended September 30, 2011. This represents 35 percent of the pledged funds received by the Jefferson County Board of Education. The Capital Improvement Pool Bonds, Series 2009-B will mature in fiscal year 2019. Local School Board Revenue Warrants And the third major mechanism still in effect is the statutory provision that local boards can issue revenue warrants (similar to bonds) with repayment pledged from local ad valorem and sales/use taxes. The Jefferson County Board of Education has issued local revenue warrants with repayment pledged from ad valorem and sales tax revenues. The following Table 5-37 will summarize the debt of the Jefferson County Board of Education for school building construction which should be assumed by the proposed Gardendale City School System. 113 Table 5-36 Summary of School Construction Debt of the Jefferson County School System as of September 30, 2012 Original Amount $ $ $ 45,210,000.00 45,890,172.00 7,555,000.00 Year Date of Borrowed Liquidation 2000 2000 2005 2020 2020 2020 Principal Paid Interest Paid $ 2,285,354.08 $ 2,039,204.01 $ 485,000.00 $ 1,376,745.00 $ 945,328.62 $ 176,451.25 TOTAL Principal & Interest $ $ $ 3,662,099.08 2,984,532.63 661,451.25 $ 12,994,834.00 2009 2029 $ 452,667.58 $ 546,712.28 $ 999,379.86 $ 7,740,000.00 2011 2027 $ $ 33,282.00 $ 33,282.00 2011 2020 $ 3,957,000.00 $ 1,574,059.50 $ 5,531,059.50 $ 45,367,000.00 $ 164,757,006.00 $ 9,219,225.67 $ 4,652,578.65 $ 13,871,804.32 Jefferson County School System Schedule Annual Financial Statement for FY 2011-2012 Balance Remaining 9/30/12 $ 23,666,582.45 $ 17,105,500.45 $ 4,370,000.00 $ 11,399,305.62 $ 7,740,000.00 $ 38,382,000.00 $ 102,663,388.52 Proposed Gardendale City School System Assumption of Debt A provision of the statute authorizing the formation of local city school systems is repeated here from Chapter 1 and emphasizes the statutory reference to debt: § 16-13-199. Municipality may remain under county board of education; disposition of tax when city assumes control of schools. When a municipality under the jurisdiction of a county board of education attains a population of 5,000 or more, according to the last decennial or any subsequent federal census, the schools of the municipality may remain under control of the county board by agreement between that board and the city council of the municipality, which agreement shall be expressed in resolutions adopted by and spread upon the minutes of the two authorities. If the municipality does not enter into such an agreement, the control of the school or schools of the territory within the municipality shall be vested in a city board of education, and thereafter the district school tax collected in the city shall be paid over to the custodian of city school funds, and the district school tax collected in the contiguous territory shall be paid over to the custodian of county school funds; provided, that so much of the proceeds of the special school tax collected in the original school tax district as may be required for the retirement of outstanding warrants issued against such tax, including the interest thereon, shall be paid over to the proper official or authority to be used for such purpose (Code of Alabama 1975, Section 16-13-199). Common practice regarding the assumption of debt by a local warrant issue over time has been based upon the shaded language in Section 16-39-199. Since historically a district school tax had been levied and collected to issue debt to finance school construction, the assumption is that since the district tax of the newly formed city school system would be paid over to the new city board of education, debt financed by that revenue source would be transferred to the new city board of education. Jefferson County School System 2009 B (99D) APSCA Pooled Purchase Bond Issue In the case of Pooled Purchase Bond Issues issued by the APSCA whose pledge for repayment is each participating local board of education’s annual apportionment from the 3.0 mill statewide ad valorem tax to the Public School Fund, an entirely different mechanism is in place. Since the State, which relies on calculations provided by the State Superintendent of Education and the APSCA, has the legal authority to withhold sufficient amounts of the state allocation to pay the annual debt service, and since each local board of education earns a state allocation annually, it is realistic to expect that APSCA Pooled Purchase debt service payments will be withheld from the newly formed city school system board of education in amounts as 114 calculated to annually make the principal and interest debt service payment. These are funds from the state and directly under state Control. The amounts in Table 5-37 which follows represent the reported expenditures (cost of projects) reported by the Jefferson County Board of Education as being attributed to school sites in the City of Gardendale. The instrument of debt is the 2009 B (99D) APSCA Pooled Purchase Bond Issue. The debt assigned to the school sites in the City of Gardendale is for specific projects which are identified as follows: Table 5-37 Capital Projects Funded in School Sites of the City of Gardendale from Jefferson County School System 2009 B (99D) APSCA Pooled Purchase Bond Issue Item Balance Remaining Initial Debt $ 48,125,025.00 Total Borrowed Principal and Interest Remaining Percent of Original Debt Remaining Construction Projects in Gardendale 1 Gardendale Elementary Classroom Addition $ 2 Bragg Middle School Classroom Addition 3 Bragg Middle School Paving $ 4 Snow Rogers Classroom Addition $ $ $ 20,230,348.32 42.0200% 1,360,199.26 $ 571,555.73 25,638.74 $ 968,591.31 $ 2,354,429.31 $ 10,773.40 407,002.07 989,331.20 Gardendale Percent of Total Debt 4.89% Gardendale Share of Remaining P&I $ Source: Ms. Sheila Jones, Jefferson County School System, 2/27/2013 989,264.03 There were no capital projects funded through this debt at the Mount Olive Elementary School. An amortization schedule of principal and interest payments from this debt can be found in Appendix 7-35. Jefferson County Limited Obligation School Series 2000 Warrants The Jefferson County Commission issued Limited Obligation School Warrants, Series 2000 in order to finance the costs of acquiring certain public school facilities (the “Leased Property”) of the Jefferson County Board of Education (the “Board”), for lease back to the Board. The Warrants were issued pursuant to that certain Mortgage and Trust Indenture (the "Indenture") dated as of July 1, 2000, between Jefferson County, Alabama (the "County") and U.S. Bank National Association (as successor trustee to SouthTrust Bank) (the "Trustee"). The funds were used to retire the Board’s current revenue anticipation warrant dated May 3, 2000. The Board simultaneously executed a capital lease agreement for the aforementioned property and pledged tax proceeds for the lease payments which will approximate debt service requirements under the Jefferson County Commission’s Limited Obligation School Warrants, Series 2000. The warrants do not constitute a debt or pledge of the faith and credit of the Jefferson County Commission, and accordingly have not been reported in the accompanying financial statements for the Jefferson County Commission. Upon repayment of the warrants, ownership of the leased property will return to the Board. As of September 30, 2000, the principal amount outstanding was $45,210,000.00, the original amount of the issue. 115 A portion of this debt was used to retire a revenue anticipation warrant and the balance was used for operation of the Jefferson County School System. The amount for this purpose of operations was considered to be a debt against each school site and proportioned based upon an equal amount per student in ADM. This is a very unusual debt to be incurred, but correctly it is a debt of the current being retired by the lease payments from the Jefferson County School System which will redeem the school sites which were in essence "sold" to the Jefferson County Commission. For this reason, this debt may be assumed by the proposed Gardendale City School System. A summary of the debt allocation is found in Table 5-38 which follows. Table 5-38 Capital Projects Funded in School Sites of the City of Gardendale from Jefferson County Commission Limited Obligation School Series 2000 Warrants School Site Jefferson County School System Total 1 Gardendale Elementary 2 Snow Rogers Elementary Bragg Middle School 3 Gardendale High School 4 Mount Olive Elementary 5 Gardendale Share of ADM Percent ADM 2011-12 36,058.15 899.25 182.75 890.25 1,065.75 406.50 3,444.50 $ 45,210,000.00 Total Borrowed $ (21,994,540.00) Set Aside $ 23,215,460.00 Balance to Distribute $ 15,189,220.88 Principal Remaining for Jefferson County Principal to be Assumed by Gardendale Debt Assigned to School Site Gardendale Elementary 1 Snow Rogers Elementary 2 Bragg Middle School 3 4 Gardendale High School Mount Olive Elementary 5 Total Debt Assigned Source: Ms. Sheila Jones, Jefferson County School System, 2/27/2013 2.49% 0.51% 2.47% 2.96% 1.13% 9.55% 1,450,570.59 $ $ $ $ $ $ 378,698.10 76,960.89 374,907.96 448,815.68 171,187.97 1,450,570.59 Please note that the Mount Olive Elementary School is included in this calculation. An amortization schedule of principal and interest payments from this debt can be found in Appendix 7-36. Jefferson County School Construction Warrant Issues of 2004 and 2005 As was presented earlier, the Jefferson County Commission sold limited obligation school warrants beginning in 2004 in three issues, the 2004-A Fixed Rate Series in the amount of $650,000,000 million, the 2005-A Auction Rate Series in the amount of $105,000,000, and the 2005-B Variable Rate Demand Series in the amount of $295,000,000. Interest rates of the 2004-A Series range from a high of 5.5% to a low of 4.75%. The 2005-A interest rates are fixed at 4.88% for each payment. The 2005-B interest rates are fixed at 6.25%. Prior to the July 1, 2012, payment, a total debt service balance was $1,165,673,982.50. An amortization schedule of principal and interest payments from this debt can be found in Appendix 7-37. The cost of construction of the Gardendale High School was paid for by the proceeds allocated for determination of needed construction by the Jefferson County Commission on behalf of the Jefferson County Board of Education. This is not an education debt as described in the statute pertaining to assumption of debt by a newly formed city school system. Rather it 116 is a debt of the Jefferson County Commission for whom debt is serviced by the pledged one cent sales/use tax levy. Summary of Debt to be Assumed The debt to be assumed by the proposed Gardendale City School System is extremely small. If fact, the annual debt service in the range of $$370,000 is actually smaller than the sum of the annual estimated 1995 Capital Purchase Allocation from the state. As previously presented, this state allocation is estimated to be $485,458 and the local match estimated to be $201,202 for a total of $686,660. The debt to be assumed is only just greater than ½ of the state mandated restricted revenues for capital outlay. Therefore the debt service estimated for the proposed Gardendale City School System must be least equal to this total state and local allocation. Table 39 which follows compares the debt load of the Jefferson County School System and the proposed Gardendale City School System: Table 5-39 Estimated Debt Load per ADM for FY 2012-13 SCHOOL SYSTEM Jefferson County School System PSF State Local Match Other Local Funds Total Debt Service* Debt Service $ $ $ 8,612,436 2,595,013 2,664,355 $ 13,871,804 ADM 36,058.15 36,058.15 36,058.15 36,058.15 Debt Per ADM $ $ $ 238.85 71.97 73.89 $ 384.71 Gardendale PSF State $ 485,458 2,214.00 $ 219.27 90.88 $ 201,202 2,214.00 $ Local Match Total Debt Service $ 686,660 2,214.00 $ 310.14 *Amount is for FY 2011-12 as presented in the Jefferson County School System Financial Statement. From these estimates on a per ADM basis, the proposed Gardendale City Board of Education would have a debt load about $74.56 less than that estimated for the Jefferson County School System. While this is a very attractive proposition, submerged in the data is the realization that the probable actual student enrollment should financial separation occur will most likely be greater. In addition, there are identified renovation needs, particularly at the Snow Rogers Elementary School, which will require capital outlay. And based upon student growth over time, new classrooms and/or an entire new school site may be necessary. Additional capacity to service debt must be considered should separation occur. 117 G. FINANCING THE STUDENT TRANSPORTATION PROGRAM BY THE PROPOSED GARDENDALE CITY SCHOOL SYSTEM FOR FY 2012-13 In the final agreement of separation, the proposed Gardendale City School System will assume control of the student transportation equipment providing transportation services to the school sites of Gardendale. An allowance has been included in the state revenue section of this study to account for estimated allocations. The estimated allocations are based upon an enumeration of student buses found in Appendix 7-34. As previously discussed, local school systems receive two allocations from the state to fund the student transportation system. The first is Fleet Renewal, and the second is Current Operations. This was presented in Chapter 3. A city school system has the option of not operating a student transportation program. However, a decision not to operate does not remove the necessity to provide transportation for class activities, athletics, and students with disabilities. Fleet Renewal Assuming that the proposed Gardendale City School System would choose to operate a student transportation program and based upon the inventory of school buses serving the school sites of Gardendale, an estimate of $122,947 has been included in the estimate of state revenues. This is based on 22 chassis which are not older than ten years earning the FY 201213 allocation of $5,588.48. The premise of the 10 year life span of buses is full escrow of the cost of purchasing a new bus based upon 10 years of payments. Buses can be operated longer than 10 years, but will not be eligible for the state fleet renewal allocation. However, caution may be taken to understand that while the State Department of Education annually requests a Fleet Renewal allocation sufficient for this purpose, years of proration and budget reductions has resulted in insufficient allocations. In fact, when the Legislature needs funds for other items of the annual education appropriations bill, cutting transportation is many times the source of funds. Given the historical shortfall, a local board of education should plan to budget at least 25% if not more of the costs of new school buses. Fortunately, there is not debt on any of the buses, including those which serve the Mount Olive Elementary School. Current Operations The second factor of the transportation allowance is for current operations. Previous practice had been to request 100% reimbursement for prior year operations with specific regard to efficiency of operations. The process is being modified over several years by the State Department of Education to make an estimate of "reasonable" costs for reimbursement – not all costs. In addition, significant budget cuts and proration have further reduced the operations allowance to local boards of education. In addition to the state operations allowance, there are site-based fees for non-route transportation (field trips, sports, etc.) that will be received from local sources. With significant uncertainty as to the number of school sites, number of transported students, and municipal boundaries that would be in effect at final separation, the best estimate of the state allocation for Current Operations to the proposed Gardendale City School System is one based on other school systems with comparable ADM. Therefore, the amount of $880,476 has been included in the estimate of state revenues. Given the current ETF fiscal situation recovering from the Great Recession, the appropriation caps in the Rolling Reserve Act, and new programmatic demands for funding, it is difficult to foresee a complete accounting for reasonable cost in the near future by the State. What is underfunded today may well be underfunded tomorrow. Therefore, for budget planning purposes, it would be prudent to plan on a 25% cost over and above state operating cost 118 reimbursement for operations. This would amount to about $220,000 from the proposed Gardendale City School System from local funds to underwrite the student transportation program. However, cost efficiencies could be investigated including out sourcing the entire student transportation program to just outsourcing the maintenance and repair of buses. Also there is the option of lease purchase of new buses. 119 6. SUMMARY AND CONCLUSIONS A. PROPOSED REVENUES AND EXPENDITURES The financial feasibility of the proposed Gardendale City School System is a function both of startup costs and of continuing revenues and expenditures. The issue of continuing revenues and expenditures will be discussed first. Continuing Revenues and Expenditures Usual methodology of evaluating the adequacy of continuing local tax-based revenues to support a public school system in Alabama would consider the net local tax-based revenues after deducting the mandated match for the 1995 Foundation Program and the 1995 Capital Purchase Program defined as unrestricted local revenues. Simply stated, the final question is whether local tax-based revenues available to the control of the local board of education are sufficient to meet necessary costs of operation. A review of each category of expenditure by function follows. Components of Expenditures by Function I. General Administrative Services are those activities concerned with establishing and administering policy for operating the school system. 1. 2. 3. 4. 5. Board of Education Services Executive Administrative Services Business Support Services System-Wide Support Services Central Office Services These services are funded through the General Fund. Normally sound fiscal policy dictates that a well-managed school system will maintain these expenditures by function to less than four percent of the total budget, and most desirably between 2.5% and 3.0%. Given the diseconomy of scale of the proposed Gardendale City School System, some additional local tax-based resources may well be necessary. It is recommended that an additional $200,000 be provided for this service. II. Operation and Maintenance Services are those activities concerned with keeping the physical plant open, comfortable and safe for use and keeping the grounds, buildings and major equipment in effective working condition and good state of repair. These include the activities of maintaining safety in buildings, on the grounds and in the vicinity of schools. Included in this function are security services, janitorial services, utility services and maintenance services. Components include the following: 1. 2. 3. 4. 5. Security Services Building Services Grounds Services Equipment Services Vehicle Services 120 A portion, if not all, of these costs may be paid for from the Other Current Expense Allocation in the 1995 Foundation Program. However, this item of appropriation has been cut by the Legislature in the past few years. Given the diseconomy of scale of a small size city school system, existing revenues may be insufficient funding for this function of expenditure, especially in light of deferred maintenance and renovation needs at existing school sites. A partial offset of costs may be provided through the action of the City Council of a city school system to provide on-behalf services through existing city employees. Such has been provided as illustrated in Chapter 5 by the City of Gardendale. The availability of continuing such onbehalf services should be considered. Another option is out-sourcing. A newly formed school system may be required to make moderate upgrades in school sites in accordance with taxpayer expectations. The facility analysis reported in Chapter 2 did delineate some areas needing attention. It is recommended that, upon a resolution for separation, a new revenue source be identified to escrow funds for any needed improvements at separation. This could be a one-time expenditure from a beginning balance made available by the Gardendale City Council to the City Board of Education if separation is accomplished. III. Capital Outlay contains those activities concerned with acquiring land and buildings, land and building improvements, building additions and construction, and architecture and engineering services. Components include the following: 1. Site Acquisition and Improvements 2. Building Acquisition and Improvements An advantage for the proposed Gardendale City School System is sufficient school sites and buildings to accommodate immediate projected student enrollment even though there are capital outlay needs for the near and long-term future operation. In addition, there are few required upgrades noted. A disadvantage for the proposed Gardendale City School System, as well as for the Jefferson County School System, is the significant past, present, and predicted growth in student enrollment which will require additional classroom space. The demographics of Jefferson County and the City of Gardendale were detailed in Chapter 2. The assessment by the State Department of Education regarding condition and needed improvements is documented in Appendices 7-17 through 7-26. The future capital needs of the proposed Gardendale City School System will be a function both of annexation of additional unincorporated areas and perhaps enhanced population growth spurred by the quality of a separate city school system. If a new school site were in future planning, or an expansion of existing sites with new classroom space equivalent to a new school site, a fiscally sound mechanism to plan for this growth would be the ability to fund a $20,000,000 capital expenditure. Based upon 20 year instrument of debt at 3.0% projected interest rate, this would require an additional $1,300,000 per year of principal and interest. IV. Debt Service includes those activities involved in servicing the long term debt(s) of the school system. These include payments of principal and interest on bond and warrant obligations, payments of principal and interest on lease-purchase agreements and payments of other related debt service charges incurred such as handling charges from lending institutions. These activities include the following: 1. Bonds and Warrants 2. Notes 3. Lease Purchase Agreements 121 State law requires that a newly formed city school system acquire title to all property associated with the school sites within the city, the equipment of those sites and the transportation equipment transporting students to those sites. Furthermore, the new city school system may also be required to assume responsibility for debt assigned to those sites (subject to contractual pledge of repayment). According to the records of the Jefferson County Board of School Commissioners, there is a potential debt to be assumed of $2,439,834.63 as of May 1, 2013. This debt, however, will be further retired by time of actual financial separation and is uncommonly small for a newly forming school system to assume. Long term debt for capital improvements can occur in several ways for a city school system. The city can issue bonds or warrants and provide annually for the debt service from city revenues, or the city can look to the school board to make the annual debt service payments. The local board of education can issue revenue warrants and pledge proceeds from the ad valorem taxes earmarked for capital outlay purposes (they can also pledge other tax revenues for this purpose as well). And the local board, once separated, can participate in an Alabama Public School and College Authority Pooled Purchase Bond Issue whereby the annual Capital Purchase Allocation from the state is used to purchase a portion of a larger bond issue and the annual apportionment from the state is intercepted to make debt service payments. There is unallocated estimated annual debt service capability of $316,554.54 as a part of the 1995 Capital Purchase Allocation. V. Instructional Services are those activities dealing directly with the interaction between teachers and students. Teaching may be provided for pupils in a school classroom, in another location such as a home or hospital and in other learning situations such as those involving co-curricular activities (includes such activities as field trips, athletics, band and school clubs). It may also be provided through some other approved medium such as television, radio, telephone, computers and other areas of technology. This function should include the purchase of instructional furniture and equipment, and the repairs and maintenance for this equipment. Also included here are the activities of classroom assistants of any type and substitute teachers who directly assist in the instructional process. These activities are for the most part the salaries and benefits for certificated personnel, teachers, at each school site. This category is the definition of classroom expense. Teachers are a part of instruction and thus are expenditures of the classroom. For the most part, the instructional services costs in existing schools located within the City of Gardendale are funded through the 1995 Foundation Program and other state aid programs such as line items allocated through the State Department of Education, and federally funded programs. Some of these costs are provided from local funds of the Jefferson County School System and would continue to be funded through allocation of countywide and proposed Gardendale City School System Tax District taxes. However, based upon expectations of taxpayers, citizens, parents, and students of the proposed Gardendale City School System, improvements in classroom supplies and equipment and additional instructional personnel may be a necessity. In addition, additional funding for the education of exceptional children may be required based upon the identified educational needs of students actually in attendance upon separation. In order to provide for additional instructional programs, it is recommended that new revenues be considered sufficient to employ, on average, two additional specialized classroom teachers at each school site for a total of eight. This would cost approximately $642,000 annually based upon the FY 2012-13 cost of a teacher unit. These additional personnel are not required by any state regulation or by 122 Southern Association of Colleges and Schools (SACS) accreditation, but would be an enhanced educational opportunity. VI. Instructional Support Services are to facilitate and enhance instruction. Such services will include student support, instructional staff support, educational media and local school administration. These include the following: 1. Student Support Services Attendance Services Guidance & Counseling Services Testing Services Health Services Social Services Work Study Services Psychological Services Speech Pathology & Audiology Services Other Student Support Services 2. Instructional Staff Support Services Instructional Improvement & Curriculum Development Services Instructional Staff Development Services Educational Media Services Other Instructional Staff Services 3. School Administrative Services Office of School Administrator School Principal/Assistant Principal Services Operation of Office of School Administrator Other School Administrative Services For the most part, the 1995 Foundation Program will provide funding for a principal for each school site, and based upon SACS staffing recommendations, assistant principals, guidance counselors, and librarians. Some of the student support services could be outsourced as a cost-saving measure. No additional funding is recommended for this function of expenditure. However, some additional administrative personnel are funded by local Jefferson County revenues and could be continued with estimated state and local revenues. VII. Auxiliary Services are those activities or services functioning in a subsidiary capacity and lending assistance to the educational process. Included in this function are (1) food service operations (the Child Nutrition Program) and (2) student transportation services. In Alabama, these two programs define Auxiliary Services. 1. The Child Nutrition Program in Alabama is funded in large part by federal programs and fees paid for lunches. In addition, the Legislature has mandated annually that pay raises and increases in fringe benefits for school lunchroom workers be included in the 1995 Foundation Program in the cost factor of Other Current Expense Allowance. This is accomplished annually by a transfer from the General Fund to the Child Nutrition Program. At least one school system in Alabama out-sources the operations of the school lunchroom program. Mandated transfers from the General Fund to the Child Nutrition Program were relaxed for FY 2012-13. Over time, no such transfers may be required for the proposed Gardendale City School System. 123 2. The School Transportation Program in Alabama has been assumed to be a fully state-funded program. City school systems are not required to operate a school transportation program, but may so choose and thus receive state reimbursement. The 1995 Foundation Program removed transportation as a cost factor from the 1935 Foundation Program and established it as a fully state-funded categorical aid program. An allowance is made to each local board of education operating a school transportation system based upon the product of the number of students transported on approved routes and an amount per pupil transported. In addition, a deprecation allowance was funded. Current Operations. In determining the cost of current operations, transported students must live two miles or more from a school center. However, physically disabled students who live closer shall be included in the determination of average daily transported students. The State Superintendent must approve the school centers. If safety of children is an issue, the State Superintendent may waive the two-mile limit. This pupil count shall be for the previous year. The cost per pupil per day is the operating cost of current expenditures. All transportation of special education students is fully reimbursed by including their full costs in the calculations. As discussed earlier, the adequacy of this reimbursement is under intense state financial pressure to be reduced. Therefore it is recommended that a new revenue source amounting to $220,000 be provided to subsidize an estimated 25% of the operating cost from local revenues. Outsourcing of the student transportation program is an option the proposed Gardendale City Board of Education could consider. Fleet Renewal. Based upon the age of each school bus in operation, an amount for depreciation is included in the operating cost. This amount, based on a chassis life of 10 years, is set aside as a fleet renewal allocation to be expended only for the purchase of new school buses. These funds may be carried over to future years. This categorical aid program does not require a local match of funds directly. To the extent that the state allocation does not provide 100% reimbursement of allowable costs, there is an operating cost deficit that must be provided from local resources. To the extent that a local school system operates a transportation program in excess (miles to approved school sites, inefficient routes, etc.) of the state approved program, the local school system must provide the excess operations costs from local sources. To the extent the escrowed amount for fleet renewal from the state transportation program is insufficient to cover the replacement costs of bus by chassis which exceed 10 years of age, the local school system must provide for the excess purchase costs from pay-as-you-go local revenues and/or assumption of local debt. There is no debt on the buses serving the school sites of the City of Gardendale. A thorough review of the age of transportation equipment and anticipated state funds should be made in anticipation of financial operations beginning. B. CONCLUSIONS REGARDING REVENUES AVAILABLE Local tax-based revenues estimated for the proposed Gardendale City School System should be adequate to meet estimated expenditure obligations for current operations and to meet expenditure obligations for capital outlay and debt service. Once the mandated state matches are made for the 1995 Foundation Program and the 1995 Capital Purchase Program, and in addition for the state-mandated function of General Administrative Services (the Central Office), net unrestricted revenues are determined. However, in order to provide a sound financial base for the proposed Gardendale City School System, the following Table 6-1 124 outlines the additional revenues to be provided that will enhance the educational opportunities provided students: Table 6-1 Recommended Additional Annual Expenditures from Local Current Revenues Category of Additional New Expenditures General Administrative Services Transportation Operations* Allowance for Potential New Consruction Eight Additional Teacher Units TOTAL *A student transportation program is optional. Annual Amount $ 200,000 $ 220,000 $ 1,300,000 $ 642,000 $ 2,362,000 As presented earlier, only once the proposed Gardendale City Board of Education is formed and in financial operation will decisions regarding numbers of students, personnel and staffing considerations, potential outsourcing, and repair, renovation, and new construction actually be known. There are significant transition costs. While the academic year begins July 1, the state fiscal year does not begin until October 1 and state allocations made before the end of October. It is recommended that additional local tax-based revenues in the range of $1,000,000 to $2,000,000 annually be provided as soon as steps are begun for separate status by City Council Resolution. In additional to current operating dollars, the beginning of operations will encounter unexpected and unbudgeted expenditures as well as the need to show plans to meet the state requirement of a one month's operating reserve. C. REVENUE OPTIONS FOR CONSIDERATION Creating a separate city school system for the City of Gardendale does not present a difficult financial circumstance due to the tax base, the projected cost-efficient size in ADM (economy of scale), the needs of the physical plant, and the potential needs for instructional improvement; however, certain cost containment and revenue options should be considered. Primary among these is the need for a reserve account to be established concurrent with any City Council action creating the Gardendale City School System. While the projected revenue stream may appear to be minimally adequate for operating the current instructional program provided, funds for start-up costs must be considered as well as roll-over costs (maintaining the current instructional program) and costs for instructional improvement. Maintaining all current school sites with building principals and creating the new positions of superintendent (position is required by state law) and of chief school finance officer (position is required by state law) should be accomplished prior to financial separation. Some costs at separation may be encountered due to restructuring of grade levels of existing school sites. The position of superintendent should be filled as soon as possible. A commensurate salary would be negotiated in a contract for this position. While the position would oversee four attendance centers, adjusting the existing staff to the roll-over instructional load would be a significant task. Other state required positions such as a technology coordinator and school 125 nurses(s) must be addressed. Others such as the required attendance officer may be a joint position with a principal or actually the superintendent. Upon acceptance of Revenue Options which follow or some different Options as circumstances may dictate, a key financial consideration will be the accommodation of current site employees: Section 16-24C-4: Tenure of teachers; nonprobationary status of classified employees. e. Neither tenured status nor time in probationary service shall be transferable from one employer subject to this chapter to another such employer, except that employees whose employer changes by virtue of annexation, school district formation, consolidation, or a similar reorganization over which the employee has no control shall retain tenure or nonprobationary status and service credit attained by virtue of employment with the predecessor employer (Code of Alabama 1975, Section 16-24C-4). This provision of law is found in the recently approved Students First Act of 2011 as contained in Act 2011-270, p. 494. The purpose of this legislation was to allow local boards of education more flexibility in dealing with the employment status of personnel. It must be noted that while the Section 14-24C-4 quoted above declares that the change in employer status which occurs because of the formation of a new city school system cannot remove the employment status of tenure, simplified provisions for non-continuance of a tenured teacher is possible due to deceased need for services: Section 16-24C-6: appeals. Termination of employment - Grounds for termination; procedures; (a) Tenured teachers and nonprobationary classified employees may be terminated at any time because of a justifiable decrease in the number of positions or for incompetency, insubordination, neglect of duty, immorality, failure to perform duties in a satisfactory manner, or other good and just cause, subject to the rights and procedures hereinafter provided. However, a vote or decision to approve a recommended termination on the part of a president of a two-year educational institution operated under the authority and control of the Department of Postsecondary Education or the governing board shall not be made for political or personal reasons (Code of Alabama 1975, Section 16-24C-6). In planning for separation and/or school closings, provision must be made to protect continuing employment status of personnel assigned to and working at these building sites. However, some employees may wish to transfer to the Jefferson County School System at the offer of employment by the Jefferson County School System in the negotiations for the conditions of fiscal separation. Such a practice is common in the formation of new city school systems. In addition, some certificated and non-certificated personnel will be lost due to retirement, relocation, or other reasons. D. OPTIONS FOR ADDITIONAL TAX REVENUES Options for additional local revenues do exist. The Gardendale City Council could impose the following taxes without the need for a referendum. These are not included as recommendations, but are noted as possibilities for additional revenues. 126 (1) A 1.0% sales and use tax increase is not feasible given the current existing rate of 10% in the City of Gardendale. However, if proceeds of an existing 1.0% sales tax were to become available, the estimated yield could be --------------------- $2,610,411 (2) A 5.0 mill municipal ad valorem tax to be levied and collected under authority conferred in Section 216 of the Constitution of 1901 by resolution of the Gardendale City Council, could yield --------------------------------------------- $1,000,000 (3) A municipal occupations license tax can be levied and collected. The principal statutory grant of authority for Alabama cities and towns to tax businesses or trades, occupations or professions is found in Section 11-51-90, Code of Alabama, 1975. (4) The City Council, depending on the constitutional authority currently exhausted by the levy and collection of 10.0 mills, has the authority to request a referendum on an additional 7.5 mills of city ad valorem tax with action of the Legislature under the provisions of Amendment 56. Each municipal corporation in this state whose annual ad valorem tax rate is otherwise limited by the Constitution or any amendment thereto less than one and one-fourth per centum (1 1/4 %) of the value of the property situated therein as assessed for state taxation during the preceding year shall have, in addition to the power to levy and collect such ad valorem tax each year at the rate authorized immediately prior to the adoption of this amendment, the further power to levy and collect each year an additional tax or taxes to such extent that the total ad valorem tax rate of such municipal corporation shall not exceed one and one-fourth per centum (1 1/4 %) in any one year on the property situated therein based on the valuation of such property as assessed for state taxation during the preceding year; provided, that before any such additional tax may be so levied and collected a majority of the qualified electors of any such municipal corporation voting at an election called for that purpose shall vote in favor of the levy thereof; provided further, that the total ad valorem tax or taxes to be levied and collected by any such municipal corporation shall not exceed one and one-fourth per centum (1 1/4 %) in any one year; and provided further, that the adoption of this amendment shall in no wise affect, limit, modify, abridge or impair the power, authority or right of any such municipal corporation to levy and collect the special school taxes now or hereafter vested or conferred upon them, or any of them, under the Constitution or any amendment thereto, which said special school taxes shall be in excess of said one and one-fourth per centum (1 1/4 %) herein provided for. Each election held under the provisions hereof shall be ordered, held, canvassed and may be contested in the same manner as is or may be provided by the law applicable to municipal corporations for elections to authorize the issuance of municipal bonds. The ballots used at such elections shall specify the purpose for which the proposed additional rate of taxation shall be authorized and shall contain the words "For ... % additional rate of taxation"; and "Against ... % additional rate of taxation"; the additional rate of taxation proposed to be shown in the blank space provided therefor. The voter shall record his choice, whether for or against the additional rate shown, by placing a cross mark before or after the words expressing his choice. The proceeds of any such additional tax so authorized at any such election shall be used only for the purpose for which the same shall be authorized at such election. Elections to authorize the levy of such additional tax may be held as often as ordered by the governing body of the municipality, but when a proposition is submitted to the electors to levy such additional tax for a specific purpose and such proposition is defeated then no second election for the same purpose shall be held in one year thereafter (Constitution of 1901, Amendment 56). 127 (5) A municipality is empowered to levy and collect at any rate any excise, franchise, and privilege license taxes under the authority granted by (Code of Alabama 1975, Section 11-51-200). E. FORWARD FUNDING OF PROPOSED GARDENDALE CITY SCHOOL SYSTEM ADMINISTRATION AND OPERATIONS It is recommended that if creation of a separate city school system for Gardendale is undertaken, the City Council should provide for funding for the new Board and administration at the same time approval of a City Council resolution for separation is accomplished. Such funding would also assist in creating a reserve fund to be available for cash flow of the new city school system. While the state scholastic year begins July 1 along with contracts of many school system employees, the state fiscal year for the allocation of state revenues begins October 1 with actual receipts from the state due and payable at the end of October. These revenues could be from city tax sources which are immediately available to the City Council for action. School ad valorem taxes would be collected after the final separation agreement is made. Any new ad valorem tax would provide revenues only at least one year after approval. Legal assistance is highly desirable in these issues of planning for a smooth transition of federal, state, and local revenues. It is recommended that at least a superintendent and a chief fiscal officer be employed by the newly appointed Gardendale City Board of Education as soon as possible to oversee and implement the transition to a new city system. Also a board attorney needs to be identified and involved. It is highly recommended that the position of chief school fiscal officer be filled due to the uniqueness and complexity of public school finance and the time that will be required. Immediate participation in financial training and professional development will be essential. Additional Revenue Options Dependent upon Referendum In addition to the revenue options for the City Council previously presented, the following additional revenue options should be noted: (1) Amendment 373, the “Lid Bill,” provides for the rate of an existing millage to be increased in a referendum, contingent upon certain steps being implemented. If an existing city millage were increased, the collection of the levy would be in the next collection cycle. If an existing school tax millage were to be increased, the collection of the levy could not occur until after final separation. Such a tax would be approved for levy and collection by the following steps: (a) Public Hearing. The local taxing authority (in the case of most, but not all school taxes, this is the county commission) conducts a public hearing on the proposed tax increase (usually at the request of the school board) at which the local taxing authority formally votes to propose the increase; (b) Local Legislation. The Legislature approves the proposed increase through the passage of a local act; and (c) Local Referendum. Voters approve the proposed increase in a local election. The issue is not voted upon statewide or countywide. 128 (2) Ad valorem taxes cannot be levied and collected without specific constitutional authority (and in most cases only by referendum). Another method for an ad valorem tax increase is a local application constitutional amendment affecting only the City of Gardendale, but which must be voted upon statewide. Gardendale City School System Share of Jefferson County School System Fund Balances The capital outlay and debt load to be assumed by the proposed Gardendale City School System could be at least partially offset by the following considerations. (1) At final implementation of separation, the Gardendale City School System should be entitled to its share of escrowed Capital Purchase Allocation from the Public School Fund in escrow by the Jefferson County Board of Education. Gardendale should be entitled to at least 6.449425% of this amount (a prorata share) as resident students of Gardendale earned this allocation, and the residents of Gardendale paid the 3.0 mill statewide ad valorem tax which funds it. (2) At final implementation of separation, the Gardendale City School System should be entitled to its prorata share of any fund balance in the General Fund of the Jefferson County Public School System for the same reasons as above. (3) At final implementation of separation, the Gardendale City School System should be entitled to its prorata share of any escrowed fund balance of revenue warrants and or bond issues by the Jefferson County Board of Education. (4) At initial implementation of separation, the Gardendale City School System should be entitled to full documentation detailing ownership of all county school property. (5) At final implementation of separation, the Gardendale City School System will be entitled to receive all fund balances in school internal accounts. (6) At final implementation of separation, all school site supplies, equipment, transportation equipment, educational materials and resources, and similar items used in the school sites in Gardendale shall be transferred to the Gardendale City School System. Legal Counsel Should the Gardendale City Council vote to form an independent city school system, it is recommended that legal counsel familiar with such matters be retained as soon as possible to coordinate all steps necessary for implementation. Chief among these steps will be to file for Pre-clearance with the Justice Department under the provisions of the 1965 Voting Rights Act. Legal counsel will represent the newly formed Gardendale Board of Education in the negotiation with the Jefferson County Board on matters of property transfer, personnel matters, fund balance transfer, and other related issues. Many decisions will have to be made by the Gardendale City Board of Education upon final separation, including attendance issues. Advice of legal counsel is crucial. Specific diligence and representation will be required for the creation of the Countywide Foundation Program Cost Ratio for the allocation of the Gardendale City School System’s share of countywide revenues. Immediate contact with the Alabama State Department of Education should be made and their involvement in financial planning solicited. 129 Similar concern would be necessary for the creation a proxy amount for a chargeback to be assigned to the Foundation Program and for a Capital Purchase allocation match. In addition, given that state funding is based upon prior year student attendance data by school site, it is imperative to plan with both the Alabama State Department of Education and the local legislative delegation to provide for direct allocation to the proposed Gardendale City Board of Education beginning with the first year of financial separation. While the state fiscal year begins October 1, the school academic year begins July 1. Provisions must be made for bridging this financial hiatus by intergovernmental transfer of funds and should be thoroughly delineated in the final agreement of separation. 130 7. APPENDICES Page Number Title 7-1 Per Capita Income and Rank by County in Alabama in 2010 Current Dollars ........ 133 7-2 Rank of Places in Alabama by Per Capita Income Adjusted for Inflation and Also by Places in Alabama with City School Systems in Alabama, 2009......... 134 7-3 Act of the Legislature No. 203, Approved February 7, 1891 ................................... 135 7-4 Section 269, Constitution of 1901 as Amended ..................................................... 138 7-5 Amendment 3, Constitution of 1901 as Amended: Statewide Application 3.0 Mill Countywide and 3.0 Mill School Tax District Ad Valorem Tax .................... 139 7-6 Amendment 82, Constitution of 1901 as Amended: Jefferson County Consolidation School Tax Amendment .................................................................. 140 7-7 Amendment 175, Constitution of 1901 as Amended: Special District Tax for Furtherance of Education in Jefferson County ........................................... 141 7-8 Amendment 382, Constitution of 1901 as Amended: Statewide 3.0 Mill School Tax District Ad Valorem Tax ..................................................................................142 7-9 Calculation of Yield per Mill per ADM for County School Systems for FY 2012-13 .....................................................................................................143 7-10 Calculation of Yield per Mill per ADM for City School Systems for FY 2012-13 .....................................................................................................144 7-11 Tax Capacity and Tax Effort for County School Systems for FY 2012-13......................................................................................................145 7-12 Tax Capacity and Tax Effort for City School Systems for FY 2010-13......................................................................................................146 7-13 Capital Purchase Allocation from the Public School Fund for County School Systems for FY 2012-13 ................................................................ 147 7-14 Capital Purchase Allocation from the Public School Fund for City School Systems for FY 2012-13 ..................................................................... 148 7-15 Unrestricted Local Tax Revenues per ADM for County School Systems for FY 2012-13.......................................................................................................149 7-16 Unrestricted Local Tax Revenues per ADM for City School Systems for FY 2012-13.......................................................................................................150 131 7-17 Gardendale Elementary School Site Summary Report .......................................... 151 7-18 Gardendale Elementary School Site Building Detail Facilities Summary ................ 152 7-19 Snow Rogers Elementary School Site Summary ................................................... 157 7-20 Snow Rogers Elementary School Site Building Detail Facilities Summary ............. 158 7-21 Bragg Middle School Site Summary ...................................................................... 161 7-22 Bragg Middle School Site Building Detail Facilities Summary ................................ 162 7-23 Gardendale High School Site Summary................................................................. 164 7-24 Gardendale High School Building Detail Facilities Summary ................................. 165 7-25 Mount Olive Elementary School Site Summary...................................................... 168 7-26 Mount Olive Elementary School Site Building Detail Facilities Summary ............... 169 7-27 Gardendale Elementary School Attachment to Exhibit P-II for FY 2012-13 Budget...............................................................................................171 7-28 Snow Rogers Elementary School Attachment to Exhibit P-II for FY 2012-13 Budget...............................................................................................172 7-29 Bragg Middle School Attachment to Exhibit P-II for FY 2012-13 Budget ................ 173 7-30 Gardendale High School Attachment to Exhibit P-II for FY 2012-13 Budget ...............................................................................................174 7-31 Mount Olive Elementary School Attachment to Exhibit P-II for FY 2012-13 Budget ..............................................................................................175 7-32 Countywide Foundation Program Cost Ratio for the School Systems of Jefferson County for FY 2012-13 ........................................................................... 176 7-33 Letter from Dr. Wayne Teague, State Superintendent of Education, Regarding Formation of a City School System....................................................... 177 7-34 Student Transportation Equipment Serving the School Sites of Gardendale .......... 180 7-35 Jefferson County School System APSCA Pooled Purchase Bond Issue 1999-D Refunded in 2009-B Debt to be Assumed by Proposed Gardendale City School System ..................................................................................................................181 7-36 Jefferson County Limited Obligation School Series 2000 Warrant Issue Debt to be Assumed by Proposed Gardendale City School System ............................... 182 7-37 Jefferson County 2004 and 2005 Combined Debt Service Series 2004A, Series 2005A and 2005B School Warrants ........................................................... 183 132 Appendix 7-1 Per Capita Income and Rank by County in Alabama in 2010 Current Dollars Per Capita Personal Income Estimates for Alabama Counties 2010 Area Estimate for 2010 $39,937 $33,504 Rank n/a n/a Percent of 2010 US Average 100% 84% United States Alabama Counties: 23 $30,740 Autauga 77% 6 $35,328 Baldwin 88% 52 $26,774 Barbour 67% 66 $22,937 Bibb 57% $26,103 56 Blount 65% 67 $22,817 Bullock 57% $28,446 40 Butler 71% 24 $30,680 Calhoun 77% Chambers $27,504 45 69% $26,462 54 Cherokee 66% Chilton $27,339 47 68% $29,622 33 Choctaw 74% $30,874 20 Clarke 77% $27,304 48 Clay 68% Cleburne $28,160 41 71% $35,698 5 Coffee 89% 21 Colbert $30,855 77% $27,503 46 Conecuh 69% Coosa $23,992 65 60% 35 Covington $29,105 73% 17 Crenshaw $31,233 78% Cullman $30,272 26 76% 25 Dale $30,514 76% 42 Dallas $28,141 70% 61 DeKalb $25,252 63% 10 Elmore $32,555 82% $26,784 51 Escambia 67% Etowah $30,817 22 77% 53 Fayette $26,664 67% $25,507 60 Franklin 64% $29,785 32 Geneva 75% $31,691 14 Greene 79% $30,177 28 Hale 76% $28,998 36 Henry 73% $34,476 7 Houston 86% $29,546 34 Jackson 74% Jefferson $41,844 2 105% Lamar $25,731 58 64% 19 Lauderdale $31,052 78% $28,558 39 72% Lawrence Lee $28,074 43 70% Limestone $31,948 13 80% 18 Lowndes $31,212 78% 50 Macon $26,934 67% $40,218 3 Madison 101% $31,981 12 Marengo 80% 57 Marion $25,794 65% $30,257 27 Marshall 76% 15 Mobile $31,583 79% 49 Monroe $27,226 68% 4 Montgomery $38,160 96% $31,540 16 79% Morgan Perry $24,783 63 62% Pickens $28,673 38 72% Pike $32,656 9 82% Randolph $26,219 55 66% Russell $29,906 31 75% St. Clair $30,057 30 75% Shelby $42,273 1 106% 64 Sumter $24,344 61% Talladega $28,906 37 72% Tallapoosa $30,175 29 76% Tuscaloosa $33,106 8 83% Walker $32,326 11 81% Washington $27,961 44 70% Wilcox $25,093 62 63% 64% 59 Winston $25,512 Source: U.S. Department of Commerce, Bureau of Economic Analysis. 133 Percent of 2010 Alabama Average 119% 100% 92% 105% 80% 68% 78% 68% 85% 92% 82% 79% 82% 88% 92% 81% 84% 107% 92% 82% 72% 87% 93% 90% 91% 84% 75% 97% 80% 92% 80% 76% 89% 95% 90% 87% 103% 88% 125% 77% 93% 85% 84% 95% 93% 80% 120% 95% 77% 90% 94% 81% 114% 94% 74% 86% 97% 78% 89% 90% 126% 73% 86% 90% 99% 96% 83% 75% 76% Appendix 7-2 Rank of Places in Alabama by Per Capita Income Adjusted for Inflation and Also by Places in Alabama with City School Systems in Alabama, 2009 Per capita income in the past 12 months (in 2009 inflation-adjusted dollars) (Estimate) Rank in Rank in Rank Numb Estimate Alabama Cities with City School Estimate Alabama All Among City er Systems PCI 2009 Name of Place in Alabama PCI 2009 All Places Places LEAs n/a Gardendale, Alabama $30,400 30 Gardendale, Alabama $30,400 30 5 to 6 1 Albertville city, Alabama $17,000 319 Mountain Brook City $76,959 1 1 2 Alexander City city, Alabama $20,521 166 Vestavia Hills City $49,685 3 2 3 Andalusia city, Alabama $20,509 167 Hoover City $39,794 6 3 4 Anniston city, Alabama $22,789 120 Madison City $35,496 13 4 5 Arab city, Alabama $24,438 79 Trussville City $33,699 17 5 Homewood City $30,931 25 6 6 Athens city, Alabama $23,682 99 7 Attalla city, Alabama $16,968 321 Huntsville City $29,132 34 7 8 Auburn city, Alabama $24,073 89 Leeds City $25,516 60 8 9 Bessemer city, Alabama $18,188 261 Muscle Shoals City $24,927 69 9 10 Birmingham city, Alabama $19,724 200 Enterprise City $24,901 70 10 11 Boaz city, Alabama $18,767 236 Jasper City $24,749 74 11 12 Brewton city, Alabama $20,162 182 Dothan City $24,519 78 12 13 Cullman city, Alabama $21,712 135 Arab City $24,438 79 13 14 Daleville city, Alabama $24,431 80 Daleville City $24,431 80 14 15 Decatur city, Alabama $23,436 103 Oxford City $24,370 83 15 16 Demopolis city, Alabama $20,189 179 Auburn City $24,073 89 16 17 Dothan city, Alabama $24,519 78 Saraland City $23,819 92 17 18 Elba city, Alabama $14,435 415 Athens City $23,682 99 18 19 Enterprise city, Alabama $24,901 70 Pell City $23,581 100 19 20 Eufaula city, Alabama $16,645 331 Linden City $23,518 101 20 21 Fairfield city, Alabama $18,602 240 Decatur City $23,436 103 21 22 Florence city, Alabama $20,778 159 Guntersville City $22,899 117 22 23 Fort Payne city, Alabama $19,923 191 Anniston City $22,789 120 23 24 Gadsden city, Alabama $18,056 267 Cullman City $21,712 135 24 25 Geneva city, Alabama $18,331 253 Tuscaloosa City $21,325 144 25 26 Guntersville city, Alabama $22,899 117 Hartselle City $21,227 148 26 27 Haleyville city, Alabama $14,367 416 Scottsboro City $20,901 155 27 28 Hartselle city, Alabama $21,227 148 Florence City $20,778 159 28 Ozark City $20,522 165 29 29 Homewood city, Alabama $30,931 25 30 Hoover city, Alabama $39,794 6 Alexander City $20,521 166 30 31 Huntsville city, Alabama $29,132 34 Andalusia City $20,509 167 31 32 Jacksonville city, Alabama $17,419 302 Tuscumbia City $20,506 168 32 33 Jasper city, Alabama $24,749 74 Opelika City $20,497 169 33 34 Lanett city, Alabama $15,536 378 Troy City $20,436 171 34 35 Langston town, Alabama $25,516 60 Demopolis City $20,189 179 35 36 Leeds city, Alabama $23,518 101 Brewton City $20,162 182 36 37 Madison city, Alabama $35,496 13 Roanoke City $20,116 185 37 38 Midfield city, Alabama $18,233 260 Fort Payne City $19,923 191 38 39 Mountain Brook city, Alabama $76,959 1 Winfield City $19,818 196 39 40 Muscle Shoals city, Alabama $24,927 69 Birmingham City $19,724 200 40 41 Oneonta city, Alabama $19,059 227 Sheffield City $19,601 204 41 42 Opelika city, Alabama $20,497 169 Oneonta City $19,059 227 42 43 Opp city, Alabama $18,260 258 Phenix City $19,021 229 43 44 Oxford city, Alabama $24,370 83 Sylacauga City $18,773 235 44 45 Ozark city, Alabama $20,522 165 Boaz City $18,767 236 45 46 Pell City city, Alabama $23,581 100 Fairfield City $18,602 240 46 47 Phenix City city, Alabama $19,021 229 Geneva City $18,331 253 47 48 Piedmont city, Alabama $16,169 350 Opp City $18,260 258 48 49 Roanoke city, Alabama $20,116 185 Midfield City $18,233 260 49 50 Russellville city, Alabama $16,641 332 Bessemer City $18,188 261 50 51 Saraland city, Alabama $23,819 92 Gadsden City $18,056 267 51 52 Scottsboro city, Alabama $20,901 155 Jacksonville City $17,419 302 52 53 Selma city, Alabama $16,809 326 Albertville City $17,000 319 53 54 Sheffield city, Alabama $19,601 204 Attalla City $16,968 321 54 55 Sylacauga city, Alabama $18,773 235 Selma City $16,809 326 55 56 Talladega city, Alabama $15,368 386 Tallassee City $16,741 329 56 57 Tallassee city, Alabama $16,741 329 Eufaula City $16,645 331 57 58 Tarrant city, Alabama $13,228 444 Russellville City $16,641 332 58 59 Thomasville city, Alabama $14,059 426 Piedmont City $16,169 350 59 60 Troy city, Alabama $20,436 171 Lanett City $15,536 378 60 61 Trussville city, Alabama $33,699 17 Talladega City $15,368 386 61 62 Tuscaloosa city, Alabama $21,325 144 Elba City $14,435 415 62 63 Tuscumbia city, Alabama $20,506 168 Haleyville City $14,367 416 63 64 Vestavia Hills city, Alabama $49,685 3 Thomasville City $14,059 426 64 65 Winfield city, Alabama $19,818 196 Tarrant City $13,228 444 65 Source: U.S. Department of Commerce, Bureau of the Census, American Community Survey, 2005-2009. 134 Appendix 7-3 Act of the Legislature No. 203, Approved February 7, 1891 135 Appendix 7-3 (continued) Act of the Legislature No. 203, Approved February 7, 1891 . 136 Appendix 7-3 (continued) Act of the Legislature No. 203, Approved February 7, 1891 137 Appendix 7-4 Section 269, Constitution of 1901 as Amended Special county school taxes. The several counties in this state shall have power to levy and collect a special tax not exceeding ten cents on each one hundred dollars of taxable property in such counties, for the support of public schools; provided, that the rate of such tax, the time it is to continue, and the purpose thereof, shall have been first submitted to a vote of the qualified electors of the county, and voted for by three-fifths of those voting at such election; but the rate of such special tax shall not increase the rate of taxation, state and county combined, in any one year, to more than one dollar and twenty-five cents on each one hundred dollars of taxable property; excluding, however, all special county taxes for public buildings, roads, bridges, and the payment of debts existing at the ratification of the Constitution of eighteen hundred and seventy-five. The funds arising from such special school tax shall be so apportioned and paid through the proper school officials to the several schools in the townships and districts in the county that the school terms of the respective schools shall be extended by such supplement as nearly the same length of time as practicable; provided, that this section shall not apply to the cities of Decatur, New Decatur, and Cullman. 138 Appendix 7-5 Amendment 3, Constitution of 1901 as Amended: Statewide Application 3.0 Mill Countywide and 3.0 Mill School Tax District Ad Valorem Tax Article XIX, Section 1. The several counties in the state shall have power to levy and collect a special county tax not exceeding thirty cents on each one hundred dollars worth of taxable property in such counties in addition to that now authorized or that may hereafter be authorized for public school purposes, and in addition to that now authorized under section 260 of article XIV of the Constitution; provided, that the rate of such tax, the time it is to continue and the purpose thereof shall have been first submitted to the vote of the qualified electors of the county, and voted for by a majority of those voting at such election. Section 2. The several school districts of any county in the state shall have power to levy and collect a special district tax not exceeding thirty cents on each one hundred dollars worth of taxable property in such district for public school purposes; provided, that a school district under the meaning of this section shall include incorporated cities or towns, or any school district of which an incorporated city or town is a part, or such other school districts now existing or hereafter formed as may be approved by the county board of education; provided further, that the rate of such tax, the time it is to continue and the purpose thereof shall have been first submitted to the vote of the qualified electors of the district and voted for by a majority of those voting at such election; provided further, that no district tax shall be voted or collected except in such counties as are levying and collecting not less than a three-mill special county school tax. Section 3. The funds arising from the special county school tax levied and collected by any county shall be apportioned and expended as the law may direct, and the funds arising from the special school tax levied in any district which votes the same independently of the county shall be expended for the exclusive benefit of the district, as the law may direct (Constitution of 1901, Amendment 3). 139 Appendix 7-6 Amendment 82, Constitution of 1901 as Amended: Jefferson County Consolidation School Tax Amendment. Jefferson county shall have power to levy and collect an additional tax of 50 cents on each $100 of taxable property therein for public school purposes in the same manner and subject to the same election requirements as are now provided in the third amendment to this Constitution with respect to county school taxes; provided that in any incorporated municipality where special or additional taxes are being levied and collected for public school purposes, including the servicing of debts incurred for public schools, the additional tax herein provided for shall be reduced by the amount of such special or additional municipal public school taxes in the corporate limits where such special or additional municipal public school taxes are being levied and collected and during the time such taxes are levied and collected; and provided further that only qualified electors residing within the area in which the additional tax herein authorized is proposed to be levied shall have the right to vote at any election held for the purpose of voting such additional tax, and qualified voters residing in incorporated municipalities which are levying and collecting a full tax of 50 cents on each $100 of taxable property for public school purposes shall not be entitled to vote at such election. So long as the public schools in any incorporated municipality are operated separately from those of Jefferson county, the funds arising from such additional tax on taxable property in such municipality shall be expended only by the board of education or other authority charged with the operation of the public schools in such municipality and only for the benefit of the public schools therein. The additional tax herein authorized shall be in addition to the county and the district school taxes authorized in section 269 of and the third amendment to this Constitution and in addition to the county taxes authorized in section 215 thereof. All statutes relating to the holding of elections and the levy and collection of taxes in counties under the third amendment to this Constitution, with the exception hereinabove provided, shall apply. 140 Appendix 7-7 Amendment 175, Constitution of 1901 as Amended Special District Tax for Furtherance of Education in Jefferson County In addition to any taxes now authorized or that may hereafter be authorized by the Constitution and laws of Alabama, the several school districts of Jefferson county shall, subject to an election in each such school district as hereinafter provided, have power to levy and collect a special district tax of not exceeding fifty (50) cents on each one hundred dollars ($100) of taxable property in such district for the furtherance of education therein. A school district within the meaning of this section shall include (a) that part of Jefferson county outside of the municipalities of Birmingham, Bessemer, Fairfield, Tarrant City and Mountain Brook as one district, (b) the city of Birmingham as one district, (c) the city of Bessemer as one district, (d) the city of Fairfield as one district, (e) the city of Tarrant City as one district, and (f) the city of Mountain Brook as one district. No tax shall be levied hereunder unless the rate of such tax, the time such tax is to continue and the purpose thereof shall have been first submitted to the vote of the qualified electors in each such district and voted for by a majority of those voting at such election. Any election on any such district tax shall be called and held, the results declared, and the tax levied and collected in the same manner as now or hereafter provided by law in the case of school district taxes authorized by amendment III [3] to the Constitution of Alabama, except that no county-wide tax shall be required as a condition precedent for a district tax under this amendment. The holding of one election shall not preclude a later election in the same district but no election in a district shall be held within two years from the date of the last election held in such district under the authority of this amendment. The proceeds of any special district tax authorized by this amendment shall be expended for the support of education in the district in which levied. 141 Appendix 7-8 Amendment 382, Constitution of 1901 as Amended: Statewide 3.0 Mill School Tax District Ad Valorem Tax In addition to any and all taxes now authorized, or that may be hereafter authorized by the Constitution and laws of Alabama, the several school districts of any in the state shall have power to levy and collect an additional special district school tax not exceeding thirty cents on each one hundred dollars worth of taxable property in such district for public school purposes in addition to that now authorized or that may hereafter be authorized for public school purposes; provided, that a school district under this section shall include incorporated cities or towns, or any school district of which an incorporated city or town is a part, or such other school districts now existing or hereafter formed as may be approved by the county board of education; provided, further, that the rate of such tax, the time it is to continue and the purpose thereof shall have been first submitted to the vote of the qualified electors of the district, and voted for a majority of those voting at such election. 142 Appendix 7-9 Calculation of Yield per Mill per ADM for County School Systems for FY 2012-13 N 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 System ID 001 002 003 004 005 006 007 008 009 010 011 012 013 014 015 016 017 018 019 020 021 022 023 024 025 026 027 028 029 030 031 032 033 034 035 036 037 038 039 040 041 042 043 044 045 046 047 048 049 050 051 052 053 054 055 056 057 058 059 060 061 062 063 064 065 066 067 System Description Autauga County Baldwin County Barbour County Bibb County Blount County Bullock County Butler County Calhoun County Chambers County Cherokee County Chilton County Choctaw County Clarke County Clay County Cleburne County Coffee County Colbert County Conecuh County Coosa County Covington County Crenshaw County Cullman County Dale County Dallas County Dekalb County Elmore County Escambia County Etowah County Fayette County Franklin County Geneva County Greene County Hale County Henry County Houston County Jackson County Jefferson County Lamar County Lauderdale County Lawrence County Lee County Limestone County Lowndes County Macon County Madison County Marengo County Marion County Marshall County Mobile County Monroe County Montgomery County Morgan County Perry County Pickens County Pike County Randolph County Russell County St Clair County Shelby County Sumter County Talladega County Tallapoosa County Tuscaloosa County Walker County Washington County Wilcox County Winston County FY 2013 Rank Yield Yield Per FY 2012 Chargeback FY 2013 Per Mill Mill Per ADM of 10.0 Mills Yield Per Mill ADM 9,838.15 6,141,330 614,133 $62.42 18 28,319.10 39,431,760 3,943,176 $139.24 2 1,012.75 1,005,420 100,542 $99.28 104 3,673.40 1,487,100 148,710 $40.48 77 8,404.10 3,399,800 339,980 $40.45 39 1,538.30 811,160 81,116 $52.73 108 3,278.80 2,016,860 201,686 $61.51 62 9,211.10 3,807,000 380,700 $41.33 35 3,848.75 2,603,900 260,390 $67.66 51 4,065.75 2,977,130 297,713 $73.22 44 7,651.90 3,995,260 399,526 $52.21 32 1,770.75 2,171,760 217,176 $122.65 58 3,209.60 2,671,640 267,164 $83.24 48 2,022.70 1,035,050 103,505 $51.17 100 2,597.75 1,159,450 115,945 $44.63 96 2,092.05 1,369,640 136,964 $65.47 83 2,757.65 3,300,860 330,086 $119.70 41 1,598.55 1,468,590 146,859 $91.87 78 1,181.75 1,638,540 163,854 $138.65 69 3,100.40 2,310,090 231,009 $74.51 57 2,175.90 1,234,930 123,493 $56.75 91 9,625.75 5,498,270 549,827 $57.12 22 2,942.40 1,534,600 153,460 $52.15 75 3,777.40 1,964,570 196,457 $52.01 63 8,688.05 3,376,970 337,697 $38.87 40 11,487.90 8,898,970 889,897 $77.46 12 4,523.20 3,042,250 304,225 $67.26 43 9,296.10 4,820,830 482,083 $51.86 28 2,391.45 1,311,210 131,121 $54.83 86 3,188.35 1,500,420 150,042 $47.06 76 2,728.40 1,250,530 125,053 $45.83 90 1,272.95 1,271,080 127,108 $99.85 88 2,808.75 1,334,800 133,480 $47.52 85 2,811.50 1,442,750 144,275 $51.32 80 6,479.35 4,826,070 482,607 $74.48 27 5,664.05 2,101,840 210,184 $37.11 61 $69.33 36,058.15 25,000,580 2,500,058 5 2,387.65 1,214,520 121,452 $50.87 93 8,587.05 4,017,640 401,764 $46.79 30 5,146.00 4,780,570 478,057 $92.90 29 9,847.25 5,301,250 530,125 $53.83 25 9,016.70 3,634,500 363,450 $40.31 37 1,825.95 1,032,500 103,250 $56.55 101 2,587.95 1,349,260 134,926 $52.14 84 19,548.00 9,702,560 970,256 $49.63 11 1,379.40 1,571,110 157,111 $113.90 71 3,524.05 1,845,290 184,529 $52.36 65 5,771.65 1,537,620 153,762 $26.64 74 60,946.05 45,365,570 4,536,557 $74.44 1 3,829.60 2,112,780 211,278 $55.17 60 31,388.00 25,082,770 2,508,277 $79.91 4 7,772.15 7,506,890 750,689 $96.59 15 1,748.55 783,640 78,364 $44.82 110 2,840.25 1,442,800 144,280 $50.80 79 2,206.50 1,221,300 122,130 $55.35 92 2,265.90 2,158,060 215,806 $95.24 59 3,492.60 1,830,150 183,015 $52.40 66 8,604.25 5,153,720 515,372 $59.90 26 28,432.20 23,444,520 2,344,452 $82.46 6 1,963.20 1,052,800 105,280 $53.63 98 7,632.95 6,782,280 678,228 $88.86 16 3,001.75 3,916,420 391,642 $130.47 33 17,641.46 10,811,320 1,081,132 $61.28 10 8,015.25 5,373,270 537,327 $67.04 23 3,300.85 4,015,320 401,532 $121.65 31 1,848.95 1,259,360 125,936 $68.11 89 2,626.55 2,644,740 264,474 $100.69 49 143 Rank Yield Per Mill Per ADM LEA Variation from State Average Per ADM 55 2 17 104 105 76 57 103 47 41 79 6 28 85 99 52 8 21 3 35 63 62 80 82 108 33 48 83 69 92 94 16 91 84 36 112 45 86 93 20 72 106 64 81 89 11 78 128 37 68 30 18 98 87 67 19 77 61 29 74 24 4 58 49 7 46 15 ($9.27) $67.55 $27.58 ($31.21) ($31.24) ($18.96) ($10.18) ($30.36) ($4.04) $1.53 ($19.48) $50.95 $11.54 ($20.52) ($27.06) ($6.23) $48.00 $20.17 $66.96 $2.81 ($14.94) ($14.57) ($19.54) ($19.69) ($32.83) $5.77 ($4.44) ($19.84) ($16.87) ($24.64) ($25.86) $28.16 ($24.17) ($20.38) $2.79 ($34.59) ($2.36) ($20.83) ($24.91) $21.20 ($17.86) ($31.39) ($15.15) ($19.56) ($22.06) $42.20 ($19.33) ($45.05) $2.74 ($16.53) $8.22 $24.89 ($26.88) ($20.90) ($16.35) $23.55 ($19.29) ($11.80) $10.76 ($18.07) $17.16 $58.78 ($10.41) ($4.66) $49.95 ($3.58) $29.00 Appendix 7-10 Calculation of Yield per Mill per ADM for City School Systems for FY 2012-13 N 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 System ID 101 102 104 105 106 107 109 110 113 114 115 116 125 126 127 128 130 131 132 133 137 141 143 144 146 154 155 156 157 158 159 162 163 165 167 168 169 171 175 176 178 179 180 181 182 183 184 185 187 188 189 190 191 192 193 194 195 197 198 199 200 201 202 204 205 System Description Albertville City Alexander City Andalusia City Anniston City Arab City Athens City Attalla City Auburn City Bessemer City Birmingham City Boaz City Brewton City Cullman City Daleville City Decatur City Demopolis City Dothan City Elba City Enterprise City Eufaula City Fairfield City Florence City Fort Payne City Gadsden City Geneva City Guntersville City Haleyville City Hartselle City Homewood City Hoover City Huntsville City Jacksonville City Jasper City Lanett City Leeds City Linden City Madison City Midfield City Mountain Brook City Muscle Shoals City Oneonta City Opelika City Opp City Oxford City Ozark City Pell City Phenix City Piedmont City Saraland City Roanoke City Russellville City Scottsboro City Selma City Sheffield City Sylacauga City Talladega City Tallassee City Tarrant City Thomasville City Troy City Tuscaloosa City Tuscumbia City Vestavia Hills City Winfield City Trussville City TOTAL FY 2013 Rank Yield Yield Per FY 2012 Chargeback FY 2013 Per Mill Mill Per ADM of 10.0 Mills Yield Per Mill ADM 1,874,450 187,445 $45.26 4,141.50 64 $73.41 3,179.10 2,333,890 233,389 55 1,712.70 1,029,510 102,951 $60.11 102 $117.19 2,251.40 2,638,370 263,837 50 2,505.05 1,070,760 107,076 $42.74 97 $73.32 3,172.40 2,326,140 232,614 56 1,866.55 421,660 42,166 $22.59 124 754,987 7,549,870 $108.12 6,982.85 14 4,411.30 2,771,130 277,113 $62.82 45 26,014,090 2,601,409 $104.03 25,005.60 3 2,154.10 844,350 84,435 $39.20 107 660,950 66,095 $55.38 1,193.40 114 $89.63 3,038.90 2,723,780 272,378 46 543,550 54,355 $45.24 1,201.50 119 $76.25 8,516.40 6,494,020 649,402 17 2,332.40 805,660 80,566 $34.54 109 $87.03 8,240,200 824,020 9,468.35 13 $36.73 738.10 271,100 27,110 131 6,587.10 2,545,490 254,549 $38.64 52 $44.40 2,625.35 1,165,540 116,554 95 $31.07 1,845.10 573,300 57,330 117 $79.72 3,447,980 344,798 4,325.25 38 1,625,370 162,537 $53.70 3,026.55 70 3,878,520 387,852 5,455.35 $71.10 34 383,670 38,367 1,245.65 $30.80 128 1,933.30 1,288,880 128,888 $66.67 87 1,705.90 324,360 32,436 $19.01 130 3,132.95 1,051,090 105,109 $33.55 99 3,590.65 5,351,320 535,132 $149.03 24 13,409.75 14,858,850 1,485,885 $110.81 8 22,811.10 19,042,020 1,904,202 $83.48 7 1,626.25 888,300 88,830 $54.62 106 2,700.40 1,767,290 176,729 $65.45 67 829.05 414,900 41,490 $50.05 126 1,641.05 1,178,320 117,832 $71.80 94 484.20 144,530 14,453 $29.85 132 9,018.75 5,577,400 557,740 $61.84 20 1,334.90 360,570 36,057 $27.01 129 4,490.00 5,516,440 551,644 $122.86 21 $54.83 2,858.85 1,567,390 156,739 72 $48.11 1,494.45 718,990 71,899 112 4,260.00 3,747,730 374,773 $87.97 36 $31.51 1,357.45 427,800 42,780 123 4,101.25 2,719,750 271,975 $66.32 47 2,383.80 917,880 91,788 $38.50 105 250,726 4,152.60 2,507,260 $60.38 53 6,758.95 2,376,040 237,604 $35.15 54 1,164.85 434,630 43,463 $37.31 122 2,228.85 1,546,020 154,602 $69.36 73 1,534.95 402,590 40,259 $26.23 127 $26.47 2,471.70 654,230 65,423 115 2,700.95 1,442,450 144,245 $53.41 81 3,809.70 1,380,450 138,045 $36.24 82 1,046.40 470,910 47,091 $45.00 120 2,390.95 1,028,680 102,868 $43.02 103 $31.51 2,375.50 748,530 74,853 111 574,510 57,451 $30.25 1,899.35 116 1,200.95 677,400 67,740 $56.41 113 1,479.25 468,290 46,829 $31.66 121 2,076.15 1,640,150 164,015 $79.00 68 1,174,546 $118.20 9,937.30 11,745,460 9 1,518.75 558,240 55,824 $36.76 118 6,445.70 5,878,950 587,895 $91.21 19 1,259.50 417,330 41,733 $33.13 125 4,187.90 3,096,150 309,615 $73.93 42 741,057.86 531,302,970 53,130,297 n/a $71.70 144 Rank Yield Per Mill Per ADM LEA Variation from State Average Per ADM 95 39 60 10 102 40 131 13 54 14 107 66 23 96 34 117 26 114 109 100 123 31 73 43 124 50 132 118 1 12 27 71 53 88 42 126 56 127 5 70 90 25 121 51 110 59 116 111 44 130 129 75 115 97 101 122 125 65 120 32 9 113 22 119 38 n/a ($26.44) $1.72 ($11.58) $45.49 ($28.95) $1.63 ($49.10) $36.42 ($8.88) $32.34 ($32.50) ($16.31) $17.94 ($26.46) $4.56 ($37.15) $15.33 ($34.97) ($33.05) ($27.30) ($40.62) $8.02 ($17.99) ($0.60) ($40.89) ($5.03) ($52.68) ($38.15) $77.34 $39.11 $11.78 ($17.07) ($6.25) ($21.65) $0.11 ($41.85) ($9.85) ($44.68) $51.17 ($16.87) ($23.58) $16.28 ($40.18) ($5.38) ($33.19) ($11.32) ($36.54) ($34.38) ($2.33) ($45.47) ($45.23) ($18.29) ($35.46) ($26.69) ($28.67) ($40.18) ($41.45) ($15.29) ($40.04) $7.30 $46.50 ($34.94) $19.51 ($38.56) $2.24 $0.00 Appendix 7-11 Tax Capacity and Tax Effort for County School Systems for FY 2012-13 Total All Local Tax-Based Revenues FY 2013 Yield Per One Mill Yield Per Mill Per ADM Rank Yield Per Mill Per ADM Number Equivalent Mills Rank Equivalent Mills 18 $62.42 55 18.76 117 2 $139.24 2 25.70 86 100,542 104 $99.28 17 14.80 129 1,487,100 148,710 77 $40.48 104 25.52 87 3,399,800 339,980 39 $40.45 105 18.99 116 811,160 81,116 108 $52.73 76 21.08 105 2,016,860 201,686 62 $61.51 57 20.76 106 3,807,000 380,700 35 $41.33 103 36.00 51 3,848.75 2,603,900 260,390 51 $67.66 47 22.04 101 $8,044,650 4,065.75 2,977,130 297,713 44 $73.22 41 27.02 82 $7,675,021 7,651.90 3,995,260 399,526 32 $52.21 79 19.21 114 Choctaw County $4,241,566 1,770.75 2,171,760 217,176 58 $122.65 6 19.53 112 Clarke County $4,258,640 3,209.60 2,671,640 267,164 48 $83.24 28 15.94 125 014 Clay County $1,740,744 2,022.70 1,035,050 103,505 100 $51.17 85 16.82 123 15 015 Cleburne County $2,578,350 2,597.75 1,159,450 115,945 96 $44.63 99 22.24 98 16 016 Coffee County $3,159,838 2,092.05 1,369,640 136,964 83 $65.47 52 23.07 94 17 017 Colbert County $9,266,031 2,757.65 3,300,860 330,086 41 $119.70 8 28.07 77 18 018 Conecuh County $4,382,221 1,598.55 1,468,590 146,859 78 $91.87 21 29.84 71 19 019 Coosa County $2,186,249 1,181.75 1,638,540 163,854 69 $138.65 3 13.34 130 20 020 Covington County $4,254,030 3,100.40 2,310,090 231,009 57 $74.51 35 18.41 119 21 021 Crenshaw County $2,408,272 2,175.90 1,234,930 123,493 91 $56.75 63 19.50 113 22 022 Cullman County $14,659,000 9,625.75 5,498,270 549,827 22 $57.12 62 26.66 84 23 023 Dale County $4,347,376 2,942.40 1,534,600 153,460 75 $52.15 80 28.33 75 24 024 Dallas County $2,927,739 3,777.40 1,964,570 196,457 63 $52.01 82 14.90 128 25 025 Dekalb County $8,870,826 8,688.05 3,376,970 337,697 40 $38.87 108 26.27 85 26 026 Elmore County $16,683,067 11,487.90 8,898,970 889,897 12 $77.46 33 18.75 118 27 027 Escambia County $8,601,750 4,523.20 3,042,250 304,225 43 $67.26 48 28.27 76 28 028 Etowah County $9,966,254 9,296.10 4,820,830 482,083 28 $51.86 83 20.67 107 29 029 Fayette County $2,965,496 2,391.45 1,311,210 131,121 86 $54.83 69 22.62 96 30 030 Franklin County $4,937,817 3,188.35 1,500,420 150,042 76 $47.06 92 32.91 60 31 031 Geneva County $1,941,530 2,728.40 1,250,530 125,053 90 $45.83 94 15.53 127 32 032 Greene County $2,757,600 1,272.95 1,271,080 127,108 88 $99.85 16 21.69 103 33 033 Hale County $3,374,100 2,808.75 1,334,800 133,480 85 $47.52 91 25.28 90 34 034 Henry County $2,949,803 2,811.50 1,442,750 144,275 80 $51.32 84 20.45 110 35 035 Houston County $9,854,662 6,479.35 4,826,070 482,607 27 $74.48 36 20.42 111 36 036 Jackson County $9,844,423 5,664.05 2,101,840 210,184 61 $37.11 112 46.84 21 37 037 Jefferson County $82,385,739 36,058.15 25,000,580 2,500,058 5 $69.33 45 32.95 59 38 038 Lamar County $2,319,427 2,387.65 1,214,520 121,452 93 $50.87 86 19.10 115 39 039 Lauderdale County $13,503,832 8,587.05 4,017,640 401,764 30 $46.79 93 33.61 57 40 040 Lawrence County $10,616,570 5,146.00 4,780,570 478,057 29 $92.90 20 22.21 99 41 041 Lee County $21,905,350 9,847.25 5,301,250 530,125 25 $53.83 72 41.32 34 42 042 Limestone County $16,896,500 9,016.70 3,634,500 363,450 37 $40.31 106 46.49 23 43 043 Lowndes County $3,236,975 1,825.95 1,032,500 103,250 101 $56.55 64 31.35 65 44 044 Macon County $4,328,410 2,587.95 1,349,260 134,926 84 $52.14 81 32.08 63 45 045 Madison County $40,759,560 19,548.00 9,702,560 970,256 11 $49.63 89 42.01 33 46 046 Marengo County $1,991,260 1,379.40 1,571,110 157,111 71 $113.90 11 12.67 132 47 047 Marion County $3,339,013 3,524.05 1,845,290 184,529 65 $52.36 78 18.09 120 48 048 Marshall County $7,692,035 5,771.65 1,537,620 153,762 74 $26.64 128 50.03 13 49 049 Mobile County $142,204,792 60,946.05 45,365,570 4,536,557 1 $74.44 37 31.35 66 50 050 Monroe County $4,559,000 3,829.60 2,112,780 211,278 60 $55.17 68 21.58 104 51 051 Montgomery County $61,686,682 31,388.00 25,082,770 2,508,277 4 $79.91 30 24.59 92 52 052 Morgan County $22,795,321 7,772.15 7,506,890 750,689 15 $96.59 18 30.37 70 53 053 Perry County $2,146,459 1,748.55 783,640 78,364 110 $44.82 98 27.39 81 54 054 Pickens County $2,437,695 2,840.25 1,442,800 144,280 79 $50.80 87 16.90 122 55 055 Pike County $4,386,239 2,206.50 1,221,300 122,130 92 $55.35 67 35.91 52 56 056 Randolph County $3,378,891 2,265.90 2,158,060 215,806 59 $95.24 19 15.66 126 57 057 Russell County $5,803,076 3,492.60 1,830,150 183,015 66 $52.40 77 31.71 64 58 058 St Clair County $11,830,920 8,604.25 5,153,720 515,372 26 $59.90 61 22.96 95 59 059 Shelby County $83,347,576 28,432.20 23,444,520 2,344,452 6 $82.46 29 35.55 54 60 060 Sumter County $3,847,495 1,963.20 1,052,800 105,280 98 $53.63 74 36.55 50 61 061 Talladega County $17,234,221 7,632.95 6,782,280 678,228 16 $88.86 24 25.41 89 62 062 Tallapoosa County $6,995,130 3,001.75 3,916,420 391,642 33 $130.47 4 17.86 121 63 063 Tuscaloosa County $42,335,044 17,641.46 10,811,320 1,081,132 10 $61.28 58 39.16 44 64 064 Walker County $16,380,000 8,015.25 5,373,270 537,327 23 $67.04 49 30.48 68 65 065 Washington County $5,143,319 3,300.85 4,015,320 401,532 31 $121.65 7 12.81 131 66 066 Wilcox County $2,812,360 1,848.95 1,259,360 125,936 89 $68.11 46 22.33 97 67 067 Winston County $4,406,080 2,626.55 2,644,740 264,474 49 $100.69 15 16.66 124 LEA Code 1 001 Autauga County $11,519,330 9,838.15 6,141,330 614,133 2 002 Baldwin County $101,338,513 28,319.10 39,431,760 3,943,176 3 003 Barbour County $1,487,994 1,012.75 1,005,420 4 004 Bibb County $3,795,000 3,673.40 5 005 Blount County $6,455,300 8,404.10 6 006 Bullock County $1,710,196 1,538.30 7 007 Butler County $4,186,860 3,278.80 8 008 Calhoun County $13,705,397 9,211.10 9 009 Chambers County $5,737,865 10 010 Cherokee County 11 011 Chilton County 12 012 13 013 14 System Description FY 2012 ADM FY 2013 Chargeback of 10.0 Mills N 145 Rank Value Per Mill Appendix 7-12 Tax Capacity and Tax Effort for City School Systems for FY 2012-13 Total All Local Tax-Based Revenues Rank Value Per Mill Yield Per Mill Per ADM Rank Yield Per Mill Per ADM Number Equivalent Mills Rank Equivalent Mills 187,445 64 233,389 55 $45.26 95 20.46 109 $73.41 39 22.18 102,951 100 102 $60.11 60 25.19 2,638,370 263,837 91 50 $117.19 10 20.54 108 2,505.05 1,070,760 3,172.40 2,326,140 107,076 97 $42.74 102 33.62 56 232,614 56 $73.32 40 44.20 $1,655,860 1,866.55 28 421,660 42,166 124 $22.59 131 39.27 $32,791,755 43 6,982.85 7,549,870 754,987 14 $108.12 13 43.43 31 $7,768,355 4,411.30 2,771,130 277,113 45 $62.82 54 28.03 79 $76,279,061 25,005.60 26,014,090 2,601,409 3 $104.03 14 29.32 73 Boaz City $4,585,118 2,154.10 844,350 84,435 107 $39.20 107 54.30 6 116 Brewton City $3,486,750 1,193.40 660,950 66,095 114 $55.38 66 52.75 9 80 121 Chickasaw City $1,049,453 n/a n/a n/a n/a n/a n/a n/a 81 125 Cullman City $8,292,343 3,038.90 2,723,780 272,378 46 $89.63 23 30.44 69 82 126 Daleville City $1,678,950 1,201.50 543,550 54,355 119 $45.24 96 30.89 67 83 127 Decatur City $34,440,876 8,516.40 6,494,020 649,402 17 $76.25 34 53.03 7 84 128 Demopolis City $2,671,403 2,332.40 805,660 80,566 109 $34.54 117 33.16 58 85 130 Dothan City $18,129,286 9,468.35 8,240,200 824,020 13 $87.03 26 22.00 102 86 131 Elba City $1,089,884 738.10 271,100 27,110 131 $36.73 114 40.20 37 87 132 Enterprise City $10,007,535 6,587.10 2,545,490 254,549 52 $38.64 109 39.31 42 88 133 Eufaula City $4,748,573 2,625.35 1,165,540 116,554 95 $44.40 100 40.74 35 89 137 Fairfield City $2,988,961 1,845.10 573,300 57,330 117 $31.07 123 52.14 10 90 141 Florence City $15,671,881 4,325.25 3,447,980 344,798 38 $79.72 31 45.45 26 91 143 Fort Payne City $4,842,670 3,026.55 1,625,370 162,537 70 $53.70 73 29.79 72 92 144 Gadsden City $9,858,280 5,455.35 3,878,520 387,852 34 $71.10 43 25.42 88 93 146 Geneva City $1,552,946 1,245.65 383,670 38,367 128 $30.80 124 40.48 36 94 154 Guntersville City $4,614,882 1,933.30 1,288,880 128,888 87 $66.67 50 35.81 53 95 155 Haleyville City $2,852,266 1,705.90 324,360 32,436 130 $19.01 132 87.94 2 96 156 Hartselle City $22,282,046 3,132.95 1,051,090 105,109 99 $33.55 118 211.99 1 97 157 Homewood City $25,480,399 3,590.65 5,351,320 535,132 24 $149.03 1 47.62 19 98 158 Hoover City $64,623,912 13,409.75 14,858,850 1,485,885 8 $110.81 12 43.49 30 99 159 Huntsville City $86,937,168 22,811.10 19,042,020 1,904,202 7 $83.48 27 45.66 24 100 162 Jacksonville City $2,906,390 1,626.25 888,300 88,830 106 $54.62 71 32.72 61 101 163 Jasper City $7,483,236 2,700.40 1,767,290 176,729 67 $65.45 53 42.34 32 102 165 Lanett City $1,144,935 829.05 414,900 41,490 126 $50.05 88 27.60 80 103 167 Leeds City $3,847,776 1,641.05 1,178,320 117,832 94 $71.80 42 32.65 62 104 168 Linden City $575,205 484.20 144,530 14,453 132 $29.85 126 39.80 39 105 169 Madison City $28,933,166 9,018.75 5,577,400 557,740 20 $61.84 56 51.88 11 106 171 Midfield City $1,684,972 1,334.90 360,570 36,057 129 $27.01 127 46.73 22 107 175 Mountain Brook City $27,463,568 4,490.00 5,516,440 551,644 21 $122.86 5 49.78 15 108 176 Muscle Shoals City $6,897,959 2,858.85 1,567,390 156,739 72 $54.83 70 44.01 29 109 178 Oneonta City $1,712,709 1,494.45 718,990 71,899 112 $48.11 90 23.82 93 110 179 Opelika City $14,070,655 4,260.00 3,747,730 374,773 36 $87.97 25 37.54 48 111 180 Opp City $2,098,600 1,357.45 427,800 42,780 123 $31.51 121 49.06 18 112 181 Oxford City $13,698,424 4,101.25 2,719,750 271,975 47 $66.32 51 50.37 12 113 182 Ozark City $4,092,650 2,383.80 917,880 91,788 105 $38.50 110 44.59 27 114 183 Pell City $7,325,800 4,152.60 2,507,260 250,726 53 $60.38 59 29.22 74 115 184 Phenix City $11,824,469 6,758.95 2,376,040 237,604 54 $35.15 116 49.77 16 116 185 Piedmont City $1,635,483 1,164.85 434,630 43,463 122 $37.31 111 37.63 47 117 187 Saraland City $6,195,809 2,228.85 1,546,020 154,602 73 $69.36 44 40.08 38 118 188 Roanoke City $1,599,040 1,534.95 402,590 40,259 127 $26.23 130 39.72 41 119 189 Russellville City $4,924,778 2,471.70 654,230 65,423 115 $26.47 129 75.28 3 120 190 Scottsboro City $5,733,507 2,700.95 1,442,450 144,245 81 $53.41 75 39.75 40 121 191 Selma City $3,702,450 3,809.70 1,380,450 138,045 82 $36.24 115 26.82 83 122 192 Sheffield City $2,727,023 1,046.40 470,910 47,091 120 $45.00 97 57.91 4 123 193 Sylacauga City $3,960,283 2,390.95 1,028,680 102,868 103 $43.02 101 38.50 46 124 194 Talladega City $3,410,615 2,375.50 748,530 74,853 111 $31.51 122 45.56 25 125 195 Tallassee City $2,863,941 1,899.35 574,510 57,451 116 $30.25 125 49.85 14 126 196 Satsuma City $2,127,394 n/a n/a n/a n/a n/a n/a 127 197 Tarrant City $2,375,651 1,200.95 677,400 67,740 113 $56.41 65 35.07 55 128 198 Thomasville City $2,312,590 1,479.25 468,290 46,829 121 $31.66 120 49.38 17 129 199 Troy City $4,602,800 2,076.15 1,640,150 164,015 68 $79.00 32 28.06 78 130 200 Tuscaloosa City $45,666,350 9,937.30 11,745,460 1,174,546 9 $118.20 9 38.88 45 131 201 Tuscumbia City $3,210,059 1,518.75 558,240 55,824 118 $36.76 113 57.50 5 132 202 Vestavia Hills City $31,023,583 6,445.70 5,878,950 587,895 19 $91.21 22 52.77 8 133 204 Winfield City $1,966,341 1,259.50 417,330 41,733 125 $33.13 119 47.12 20 134 205 Trussville City $11,620,542 4,187.90 3,096,150 309,615 42 $73.93 38 37.53 49 TOTAL $1,720,223,377 741,057.86 531,302,970 53,130,297 n/a $71.70 n/a 32.38 n/a LEA Code 68 101 Albertville City $3,835,333 4,141.50 1,874,450 69 102 Alexander City $5,177,260 3,179.10 2,333,890 70 104 Andalusia City $2,593,191 1,712.70 1,029,510 71 105 Anniston City $5,418,945 2,251.40 72 106 Arab City $3,599,560 73 107 Athens City $10,281,243 74 109 Attalla City 75 110 Auburn City 76 113 Bessemer City 77 114 Birmingham City 78 115 79 System Description FY 2012 ADM FY 2013 Chargeback of 10.0 Mills N FY 2013 Yield Per One Mill n/a n/a n/a 146 Appendix 7-13 Capital Purchase Allocation from the Public School Fund for County School Systems for FY 2012-13 # ID # System Description FY 2012 ADM FY 2013 Yield Per Mill Yield Per Rank Yield Number Mill Per Per Mill of Mills ADM Per ADM Equalized State Allocation from PSF Local Match Total Capital Purchase Total Per ADM 55 1.041451 $ 2,414,418 639,589 3,054,008 $ 310.42 2 1.041451 $ 4,684,332 4,106,625 8,790,956 $ 310.42 99.28 17 1.041451 $ 209,673 104,710 314,383 $ 310.42 40.48 104 1.041451 $ 985,441 154,874 1,140,315 $ 310.42 $ 40.45 105 1.041451 $ 2,254,770 354,073 2,608,843 $ 310.42 81,116 $ 52.73 76 1.041451 $ 393,048 84,478 477,527 $ 310.42 3,278.80 201,686 $ 61.51 57 1.041451 $ 807,775 210,046 1,017,821 $ 310.42 9,211.10 380,700 $ 41.33 103 1.041451 $ 2,462,875 396,480 2,859,356 $ 310.42 1 001 Autauga County 9,838.15 614,133 2 002 Baldwin County 28,319.10 3,943,176 $ 3 003 Barbour County 1,012.75 100,542 $ 4 004 Bibb County 3,673.40 148,710 $ 5 005 Blount County 8,404.10 339,980 6 006 Bullock County 1,538.30 7 007 Butler County 8 008 Calhoun County 62.42 $ 139.24 9 009 Chambers County 3,848.75 260,390 $ 67.66 47 1.041451 $ 923,565 271,183 1,194,748 $ 310.42 10 010 Cherokee County 4,065.75 297,713 $ 73.22 41 1.041451 $ 952,057 310,054 1,262,110 $ 310.42 11 011 Chilton County 7,651.90 399,526 $ 52.21 79 1.041451 $ 1,959,254 416,087 2,375,341 $ 310.42 12 012 Choctaw County 1,770.75 217,176 $ 122.65 6 1.041451 $ 323,507 226,178 549,685 $ 310.42 13 013 Clarke County 3,209.60 267,164 $ 83.24 28 1.041451 $ 718,102 278,238 996,340 $ 310.42 14 014 Clay County 2,022.70 103,505 $ 51.17 85 1.041451 $ 520,101 107,795 627,897 $ 310.42 15 015 Cleburne County 2,597.75 115,945 $ 44.63 99 1.041451 $ 685,655 120,751 806,407 $ 310.42 16 016 Coffee County 2,092.05 136,964 $ 65.47 52 1.041451 $ 506,783 142,641 649,425 $ 310.42 17 017 Colbert County 2,757.65 330,086 $ 119.70 8 1.041451 $ 512,275 343,768 856,043 $ 310.42 18 018 Conecuh County 1,598.55 146,859 $ 21 1.041451 $ 343,283 152,946 496,230 $ 310.42 19 019 Coosa County 1,181.75 163,854 $ 138.65 3 1.041451 $ 196,199 170,646 366,845 $ 310.42 20 020 Covington County 3,100.40 231,009 $ 74.51 35 1.041451 $ 721,857 240,585 962,442 $ 310.42 21 021 Crenshaw County 2,175.90 123,493 $ 56.75 63 1.041451 $ 546,842 128,612 675,454 $ 310.42 22 022 Cullman County 9,625.75 549,827 $ 57.12 62 1.041451 $ 2,415,456 572,618 2,988,073 $ 310.42 23 023 Dale County 2,942.40 153,460 $ 52.15 80 1.041451 $ 753,573 159,821 913,395 $ 310.42 24 024 Dallas County 3,777.40 196,457 $ 52.01 82 1.041451 $ 967,999 204,600 1,172,599 $ 310.42 25 025 Dekalb County 8,688.05 337,697 $ 38.87 108 1.041451 $ 2,345,293 351,695 2,696,988 $ 310.42 26 026 Elmore County 11,487.90 889,897 $ 77.46 33 1.041451 $ 2,639,347 926,784 3,566,131 $ 310.42 27 027 Escambia County 4,523.20 304,225 $ 67.26 48 1.041451 $ 1,087,279 316,835 1,404,114 $ 310.42 28 028 Etowah County 9,296.10 482,083 $ 51.86 83 1.041451 $ 2,383,676 502,066 2,885,742 $ 310.42 29 029 Fayette County 2,391.45 131,121 $ 54.83 69 1.041451 $ 605,810 136,556 742,366 $ 310.42 30 030 Franklin County 3,188.35 150,042 $ 47.06 92 1.041451 $ 833,482 156,261 989,744 $ 310.42 31 031 Geneva County 2,728.40 125,053 $ 45.83 94 1.041451 $ 716,727 130,237 846,964 $ 310.42 32 032 Greene County 1,272.95 127,108 $ 99.85 16 1.041451 $ 262,779 132,377 395,155 $ 310.42 33 033 Hale County 2,808.75 133,480 $ 47.52 91 1.041451 $ 732,893 139,013 871,906 $ 310.42 34 034 Henry County 2,811.50 144,275 $ 51.32 84 1.041451 $ 722,505 150,255 872,760 $ 310.42 35 035 Houston County 6,479.35 482,607 $ 74.48 36 1.041451 $ 1,508,741 502,612 2,011,352 $ 310.42 36 036 Jackson County 5,664.05 210,184 $ 37.11 112 1.041451 $ 1,539,366 218,896 1,758,263 $ 310.42 37 037 Jefferson County 36,058.15 2,500,058 $ 69.33 45 1.041451 $ 8,589,663 2,603,688 11,193,351 $ 310.42 38 038 Lamar County 2,387.65 121,452 $ 50.87 86 1.041451 $ 614,700 126,486 741,186 $ 310.42 39 039 Lauderdale County 8,587.05 401,764 $ 46.79 93 1.041451 $ 2,247,217 418,418 2,665,635 $ 310.42 40 040 Lawrence County 5,146.00 478,057 $ 92.90 20 1.041451 $ 1,099,574 497,873 1,597,447 $ 310.42 41 041 Lee County 9,847.25 530,125 $ 53.83 72 1.041451 $ 2,504,733 552,099 3,056,833 $ 310.42 42 042 Limestone County 9,016.70 363,450 $ 40.31 106 1.041451 $ 2,420,494 378,515 2,799,009 $ 310.42 43 043 Lowndes County 1,825.95 103,250 $ 56.55 64 1.041451 $ 459,291 107,530 566,821 $ 310.42 44 044 Macon County 2,587.95 134,926 $ 52.14 81 1.041451 $ 662,846 140,519 803,364 $ 310.42 45 045 Madison County 19,548.00 970,256 $ 49.63 89 1.041451 $ 5,057,714 1,010,474 6,068,188 $ 310.42 46 046 Marengo County 1,379.40 157,111 $ 113.90 11 1.041451 $ 264,577 163,623 428,200 $ 310.42 47 047 Marion County 3,524.05 184,529 $ 52.36 78 1.041451 $ 901,775 192,178 1,093,953 $ 310.42 48 048 Marshall County 5,771.65 153,762 $ 26.64 128 1.041451 $ 1,631,529 160,136 1,791,664 $ 310.42 49 049 Mobile County 60,946.05 4,536,557 $ 74.44 37 1.041451 $ 14,194,575 4,724,602 18,919,177 $ 310.42 50 050 Monroe County 3,829.60 211,278 $ 55.17 68 1.041451 $ 968,768 220,036 1,188,804 $ 310.42 51 051 Montgomery County 31,388.00 2,508,277 $ 79.91 30 1.041451 $ 7,131,372 2,612,248 9,743,620 $ 310.42 52 052 Morgan County 7,772.15 750,689 $ 96.59 18 1.041451 $ 1,630,864 781,806 2,412,670 $ 310.42 53 053 Perry County 1,748.55 78,364 $ 44.82 98 1.041451 $ 461,181 81,612 542,794 $ 310.42 54 054 Pickens County 2,840.25 144,280 $ 50.80 87 1.041451 $ 731,424 150,261 881,685 $ 310.42 55 055 Pike County 2,206.50 122,130 $ 55.35 67 1.041451 $ 557,760 127,192 684,953 $ 310.42 56 056 Randolph County 2,265.90 215,806 $ 95.24 19 1.041451 $ 478,641 224,751 703,392 $ 310.42 57 057 Russell County 3,492.60 183,015 $ 52.40 77 1.041451 $ 893,589 190,601 1,084,190 $ 310.42 58 058 St Clair County 8,604.25 515,372 $ 59.90 61 1.041451 $ 2,134,240 536,735 2,670,974 $ 310.42 59 059 Shelby County 28,432.20 2,344,452 $ 82.46 29 1.041451 $ 6,384,434 2,441,632 8,826,066 $ 310.42 60 060 Sumter County 1,963.20 105,280 $ 53.63 74 1.041451 $ 499,782 109,644 609,426 $ 310.42 61 061 Talladega County 7,632.95 678,228 $ 88.86 24 1.041451 $ 1,663,117 706,341 2,369,458 $ 310.42 62 062 Tallapoosa County 3,001.75 391,642 $ 130.47 4 1.041451 $ 523,942 407,876 931,818 $ 310.42 63 063 Tuscaloosa County 17,641.46 1,081,132 $ 61.28 58 1.041451 $ 4,350,404 1,125,946 5,476,350 $ 310.42 64 064 Walker County 8,015.25 537,327 $ 67.04 49 1.041451 $ 1,928,534 559,600 2,488,134 $ 310.42 65 065 Washington County 3,300.85 401,532 $ 121.65 7 1.041451 $ 606,490 418,176 1,024,666 $ 310.42 66 066 Wilcox County 1,848.95 125,936 $ 68.11 46 1.041451 $ 442,804 131,156 573,960 $ 310.42 67 067 Winston County 2,626.55 264,474 $ 100.69 15 1.041451 $ 539,910 275,437 815,347 $ 310.42 91.87 147 Appendix 7-14 Capital Purchase Allocation from the Public School Fund for City School Systems for FY 2012-13 # ID # System Description FY 2012 ADM FY 2013 Yield Per Mill Yield Per Rank Yield Number Mill Per Per Mill of Mills ADM Per ADM Equalized State Allocation from PSF Local Match Total Capital Purchase Total Per ADM 68 101 Albertville City 4,141.50 187,445 $ 45.26 95 1.041451 $ 1,090,410 195,215 1,285,625 $ 310.42 69 102 Alexander City 3,179.10 233,389 $ 73.41 39 1.041451 $ 743,809 243,063 986,872 $ 310.42 70 104 Andalusia City 1,712.70 102,951 $ 60.11 60 1.041451 $ 424,446 107,218 531,665 $ 310.42 71 105 Anniston City 2,251.40 263,837 $ 117.19 10 1.041451 $ 424,118 274,773 698,891 $ 310.42 72 106 Arab City 2,505.05 107,076 $ 42.74 102 1.041451 $ 666,116 111,514 777,630 $ 310.42 73 107 Athens City 3,172.40 232,614 $ 73.32 40 1.041451 $ 742,536 242,256 984,792 $ 310.42 74 109 Attalla City 1,866.55 42,166 $ 22.59 131 1.041451 $ 535,510 43,914 579,424 $ 310.42 75 110 Auburn City 6,982.85 754,987 $ 108.12 13 1.041451 $ 1,381,369 786,282 2,167,651 $ 310.42 76 113 Bessemer City 4,411.30 277,113 $ 62.82 54 1.041451 $ 1,080,778 288,600 1,369,378 $ 310.42 77 114 Birmingham City 25,005.60 2,601,409 $ 104.03 14 1.041451 $ 5,053,123 2,709,240 7,762,363 $ 310.42 78 115 Boaz City 2,154.10 84,435 $ 39.20 107 1.041451 $ 580,752 87,935 668,686 $ 310.42 79 116 Brewton City 1,193.40 66,095 $ 55.38 66 1.041451 $ 301,626 68,835 370,461 $ 310.42 80 125 Cullman City 3,038.90 272,378 $ 89.63 23 1.041451 $ 659,682 283,668 943,351 $ 310.42 81 126 Daleville City 1,201.50 54,355 $ 45.24 96 1.041451 $ 316,368 56,608 372,976 $ 310.42 82 127 Decatur City 8,516.40 649,402 $ 76.25 34 1.041451 $ 1,967,383 676,320 2,643,703 $ 310.42 83 128 Demopolis City 2,332.40 80,566 $ 34.54 117 1.041451 $ 640,130 83,906 724,035 $ 310.42 84 130 Dothan City 9,468.35 824,020 $ 87.03 26 1.041451 $ 2,081,036 858,176 2,939,213 $ 310.42 85 131 Elba City 738.10 27,110 $ 36.73 114 1.041451 $ 200,891 28,234 229,125 $ 310.42 86 132 Enterprise City 6,587.10 254,549 $ 38.64 109 1.041451 $ 1,779,700 265,100 2,044,800 $ 310.42 87 133 Eufaula City 2,625.35 116,554 $ 44.40 100 1.041451 $ 693,589 121,385 814,974 $ 310.42 88 137 Fairfield City 1,845.10 57,330 $ 31.07 123 1.041451 $ 513,059 59,706 572,765 $ 310.42 89 141 Florence City 4,325.25 344,798 $ 79.72 31 1.041451 $ 983,575 359,090 1,342,666 $ 310.42 90 143 Fort Payne City 3,026.55 162,537 $ 53.70 73 1.041451 $ 770,242 169,274 939,517 $ 310.42 91 144 Gadsden City 5,455.35 387,852 $ 71.10 43 1.041451 $ 1,289,548 403,929 1,693,477 $ 310.42 92 146 Geneva City 1,245.65 38,367 $ 30.80 124 1.041451 $ 346,724 39,957 386,681 $ 310.42 93 154 Guntersville City 1,933.30 128,888 $ 66.67 50 1.041451 $ 465,914 134,231 600,145 $ 310.42 94 155 Haleyville City 1,705.90 32,436 $ 19.01 132 1.041451 $ 495,773 33,781 529,554 $ 310.42 95 156 Hartselle City 3,132.95 105,109 $ 33.55 118 1.041451 $ 863,080 109,466 972,546 $ 310.42 96 157 Homewood City 3,590.65 535,132 $ 149.03 1 1.041451 $ 557,314 557,314 1,114,628 $ 310.42 97 158 Hoover City 13,409.75 1,485,885 $ 110.81 12 1.041451 $ 2,615,245 1,547,476 4,162,722 $ 310.42 98 159 Huntsville City 22,811.10 1,904,202 $ 83.48 27 1.041451 $ 5,098,003 1,983,133 7,081,136 $ 310.42 99 162 Jacksonville City 1,626.25 88,830 $ 54.62 71 1.041451 $ 412,317 92,512 504,829 $ 310.42 100 163 Jasper City 2,700.40 176,729 $ 65.45 53 1.041451 $ 654,217 184,055 838,272 $ 310.42 101 165 Lanett City 829.05 41,490 $ 50.05 88 1.041451 $ 214,148 43,210 257,358 $ 310.42 102 167 Leeds City 1,641.05 117,832 $ 71.80 42 1.041451 $ 386,707 122,716 509,423 $ 310.42 103 168 Linden City 484.20 14,453 $ 29.85 126 1.041451 $ 135,256 15,052 150,308 $ 310.42 104 169 Madison City 9,018.75 557,740 $ 61.84 56 1.041451 $ 2,218,787 580,859 2,799,645 $ 310.42 105 171 Midfield City 1,334.90 36,057 $ 27.01 127 1.041451 $ 376,835 37,552 414,386 $ 310.42 106 175 Mountain Brook City 4,490.00 551,644 $ 122.86 5 1.041451 $ 819,298 574,510 1,393,808 $ 310.42 107 176 Muscle Shoals City 2,858.85 156,739 $ 54.83 70 1.041451 $ 724,223 163,236 887,458 $ 310.42 108 178 Oneonta City 1,494.45 71,899 $ 48.11 90 1.041451 $ 389,035 74,879 463,915 $ 310.42 109 179 Opelika City 4,260.00 374,773 $ 87.97 25 1.041451 $ 932,103 390,308 1,322,410 $ 310.42 110 180 Opp City 1,357.45 42,780 $ 31.51 121 1.041451 $ 376,833 44,553 421,386 $ 310.42 111 181 Oxford City 4,101.25 271,975 $ 66.32 51 1.041451 $ 989,882 283,249 1,273,131 $ 310.42 112 182 Ozark City 2,383.80 91,788 $ 38.50 110 1.041451 $ 644,398 95,593 739,991 $ 310.42 113 183 Pell City 4,152.60 250,726 $ 60.38 59 1.041451 $ 1,027,952 261,119 1,289,071 $ 310.42 114 184 Phenix City 6,758.95 237,604 $ 35.15 116 1.041451 $ 1,850,694 247,453 2,098,147 $ 310.42 115 185 Piedmont City 1,164.85 43,463 $ 37.31 111 1.041451 $ 316,334 45,265 361,599 $ 310.42 116 187 Saraland City 2,228.85 154,602 $ 69.36 44 1.041451 $ 530,880 161,010 691,891 $ 310.42 117 188 Roanoke City 1,534.95 40,259 $ 26.23 130 1.041451 $ 434,559 41,928 476,487 $ 310.42 118 189 Russellville City 2,471.70 65,423 $ 26.47 129 1.041451 $ 699,143 68,135 767,277 $ 310.42 119 190 Scottsboro City 2,700.95 144,245 $ 53.41 75 1.041451 $ 688,218 150,224 838,442 $ 310.42 120 191 Selma City 3,809.70 138,045 $ 36.24 115 1.041451 $ 1,038,859 143,767 1,182,626 $ 310.42 121 192 Sheffield City 1,046.40 47,091 $ 45.00 97 1.041451 $ 275,786 49,043 324,829 $ 310.42 122 193 Sylacauga City 2,390.95 102,868 $ 43.02 101 1.041451 $ 635,079 107,132 742,211 $ 310.42 123 194 Talladega City 2,375.50 74,853 $ 31.51 122 1.041451 $ 659,459 77,956 737,415 $ 310.42 124 195 Tallassee City 1,899.35 57,451 $ 30.25 125 1.041451 $ 529,773 59,832 589,606 $ 310.42 125 197 Tarrant City 1,200.95 67,740 $ 56.41 65 1.041451 $ 302,257 70,548 372,805 $ 310.42 126 198 Thomasville City 1,479.25 46,829 $ 31.66 120 1.041451 $ 410,426 48,770 459,196 $ 310.42 127 199 Troy City 2,076.15 164,015 $ 79.00 32 1.041451 $ 473,675 170,814 644,489 $ 310.42 128 200 Tuscaloosa City 9,937.30 1,174,546 9 1.041451 $ 1,861,554 1,223,232 3,084,786 $ 310.42 129 201 Tuscumbia City 1,518.75 55,824 $ 36.76 113 1.041451 $ 413,320 58,138 471,458 $ 310.42 130 202 Vestavia Hills City 6,445.70 587,895 $ 91.21 22 1.041451 $ 1,388,643 612,264 2,000,906 $ 310.42 131 204 Winfield City 1,259.50 41,733 $ 33.13 119 1.041451 $ 347,517 43,463 390,980 $ 310.42 132 205 Trussville City 4,187.90 309,615 $ 73.93 1.041451 $ 977,580 322,449 1,300,029 $ 310.42 741,057.86 53,130,297 $ 71.70 38 n/a 1.041451 174,710,282 230,042,883 $ 310.42 TOTAL $ 118.20 148 55,332,601 Appendix 7-15 Unrestricted Local Tax Revenues per ADM for County School Systems for FY 2012-13 FY 2013 LEA FY 2013 Capital Required Purchase Local Effort Match 10.000000 1.041451 11.041451 6,777,528 6,141,330 636,198 43,537,404 39,431,760 4,105,644 FY 2013 Required Equivalent Mills 11.041451 11.041451 11.041451 $101,338,513 $57,801,109 $2,041.06 18 104,574 1,109,994 11.041451 $1,487,994 $378,000 $373.24 123 1,487,100 153,255 1,640,355 11.041451 $3,795,000 $2,154,645 $586.55 107 3,399,800 350,621 3,750,421 11.041451 $6,455,300 $2,704,879 $321.85 125 1,538.30 811,160 85,036 896,196 11.041451 $1,710,196 $814,000 $529.16 112 Butler County 3,278.80 2,016,860 212,028 2,228,888 11.041451 $4,186,860 $1,957,972 $597.16 105 008 Calhoun County 9,211.10 3,807,000 393,897 4,200,897 11.041451 $13,705,397 $9,504,500 $1,031.85 75 9 009 Chambers County 3,848.75 2,603,900 272,970 2,876,870 11.041451 $5,737,865 $2,860,995 $743.36 96 10 010 Cherokee County 4,065.75 2,977,130 309,564 3,286,694 11.041451 $8,044,650 $4,757,956 $1,170.25 58 11 011 Chilton County 7,651.90 3,995,260 415,011 4,410,271 11.041451 $7,675,021 $3,264,750 $426.66 119 12 012 Choctaw County 1,770.75 2,171,760 227,169 2,398,929 11.041451 $4,241,566 $1,842,637 $1,040.60 72 13 013 Clarke County 3,209.60 2,671,640 277,854 2,949,494 11.041451 $4,258,640 $1,309,146 $407.88 122 14 014 Clay County 2,022.70 1,035,050 107,594 1,142,644 11.041451 $1,740,744 $598,100 $295.69 128 15 015 Cleburne County 2,597.75 1,159,450 121,926 1,281,376 11.041451 $2,578,350 $1,296,974 $499.27 113 16 016 Coffee County 2,092.05 1,369,640 141,831 1,511,471 11.041451 $3,159,838 $1,648,367 $787.92 92 17 017 Colbert County 2,757.65 3,300,860 345,150 3,646,010 11.041451 $9,266,031 $5,620,021 $2,037.97 19 18 018 Conecuh County 1,598.55 1,468,590 153,391 1,621,981 11.041451 $4,382,221 $2,760,240 $1,726.71 27 19 019 Coosa County 1,181.75 1,638,540 171,328 1,809,868 11.041451 $2,186,249 $376,381 $318.49 126 20 020 Covington County 3,100.40 2,310,090 242,530 2,552,620 11.041451 $4,254,030 $1,701,410 $548.77 111 21 021 Crenshaw County 2,175.90 1,234,930 129,360 1,364,290 11.041451 $2,408,272 $1,043,982 $479.79 117 22 022 Cullman County 9,625.75 5,498,270 572,264 6,070,534 11.041451 $14,659,000 $8,588,466 $892.24 86 23 023 Dale County 2,942.40 1,534,600 159,585 1,694,185 11.041451 $4,347,376 $2,653,191 $901.71 84 24 024 Dallas County 3,777.40 1,964,570 204,872 2,169,442 11.041451 $2,927,739 $758,297 $200.75 131 N LEA Code 1 001 Number of Mills Autauga County 2 002 Baldwin County 28,319.10 3 003 Barbour County 1,012.75 1,005,420 4 004 Bibb County 3,673.40 5 005 Blount County 8,404.10 6 006 Bullock County 7 007 8 System Name FY 2012 ADM n/a 9,838.15 FY 2013 LEA Chargeback FY 2013 Unrestricted Local Taxation Per ADM n/a n/a $4,741,802 $481.98 Total All Local FY 2013 Tax-Based Unrestricted Revenues Local Taxation n/a $11,519,330 Rank n/a 116 25 025 DeKalb County 8,688.05 3,376,970 353,406 3,730,376 11.041451 $8,870,826 $5,140,450 $591.67 106 26 026 Elmore County 11,487.90 8,898,970 922,611 9,821,581 11.041451 $16,683,067 $6,861,486 $597.28 104 27 027 Escambia County 4,523.20 3,042,250 316,088 3,358,338 11.041451 $8,601,750 $5,243,412 $1,159.23 59 28 028 Etowah County 9,296.10 4,820,830 504,187 5,325,017 11.041451 $9,966,254 $4,641,237 $499.27 114 29 029 Fayette County 2,391.45 1,311,210 137,186 1,448,396 11.041451 $2,965,496 $1,517,100 $634.38 102 30 030 Franklin County 3,188.35 1,500,420 156,297 1,656,717 11.041451 $4,937,817 $3,281,100 $1,029.09 76 31 031 Geneva County 2,728.40 1,250,530 130,904 1,381,434 11.041451 $1,941,530 $560,096 $205.28 130 32 032 Greene County 1,272.95 1,271,080 132,770 1,403,850 11.041451 $2,757,600 $1,353,750 $1,063.47 70 33 033 Hale County 2,808.75 1,334,800 140,618 1,475,418 11.041451 $3,374,100 $1,898,682 $675.99 100 34 034 Henry County 2,811.50 1,442,750 149,553 1,592,303 11.041451 $2,949,803 $1,357,500 $482.84 115 35 035 Houston County 6,479.35 4,826,070 500,092 5,326,162 11.041451 $9,854,662 $4,528,500 $698.91 99 36 036 Jackson County 5,664.05 2,101,840 218,583 2,320,423 11.041451 $9,844,423 $7,524,000 $1,328.38 46 37 037 Jefferson County 36,058.15 25,000,580 2,595,013 27,595,593 11.041451 $82,385,739 $54,790,146 $1,519.49 37 38 038 Lamar County 2,387.65 1,214,520 127,007 1,341,527 11.041451 $2,319,427 $977,900 $409.57 121 39 039 Lauderdale County 8,587.05 4,017,640 420,948 4,438,588 11.041451 $13,503,832 $9,065,244 $1,055.69 71 40 040 Lawrence County 5,146.00 4,780,570 499,160 5,279,730 11.041451 $10,616,570 $5,336,840 $1,037.09 74 41 041 Lee County 9,847.25 5,301,250 554,620 5,855,870 11.041451 $21,905,350 $16,049,480 $1,629.84 33 42 042 Limestone County 9,016.70 3,634,500 376,179 4,010,679 11.041451 $16,896,500 $12,885,821 $1,429.11 40 43 043 Lowndes County 1,825.95 1,032,500 108,555 1,141,055 11.041451 $3,236,975 $2,095,920 $1,147.85 60 44 044 Macon County 2,587.95 1,349,260 140,361 1,489,621 11.041451 $4,328,410 $2,838,789 $1,096.93 63 45 045 Madison County 19,548.00 9,702,560 1,019,435 10,721,995 11.041451 $40,759,560 $30,037,565 $1,536.61 35 46 046 Marengo County 1,379.40 1,571,110 164,014 1,735,124 11.041451 $1,991,260 $256,136 $185.69 132 124 47 047 Marion County 3,524.05 1,845,290 191,132 2,036,422 11.041451 $3,339,013 $1,302,591 $369.63 48 048 Marshall County 5,771.65 1,537,620 162,536 1,700,156 11.041451 $7,692,035 $5,991,879 $1,038.16 73 49 049 Mobile County 60,946.05 45,365,570 4,703,968 50,069,538 11.041451 $142,204,792 $92,135,254 $1,511.75 38 50 050 Monroe County 51 051 Montgomery County 52 052 53 053 3,829.60 2,112,780 219,686 2,332,466 11.041451 $4,559,000 $2,226,534 $581.40 108 31,388.00 25,082,770 2,619,031 27,701,801 11.041451 $61,686,682 $33,984,881 $1,082.73 67 Morgan County 7,772.15 7,506,890 786,321 8,293,211 11.041451 $22,795,321 $14,502,110 $1,865.91 24 Perry County 1,748.55 783,640 82,069 865,709 11.041451 $2,146,459 $1,280,750 $732.46 97 $297.09 127 54 054 Pickens County 2,840.25 1,442,800 151,082 1,593,882 11.041451 $2,437,695 $843,813 55 055 Pike County 2,206.50 1,221,300 126,577 1,347,877 11.041451 $4,386,239 $3,038,362 56 056 Randolph County 2,265.90 2,158,060 224,518 2,382,578 11.041451 $3,378,891 $996,313 57 057 Russell County 3,492.60 1,830,150 189,426 2,019,576 11.041451 $5,803,076 58 058 Saint Clair County 8,604.25 5,153,720 538,457 5,692,177 11.041451 $11,830,920 59 059 Shelby County 28,432.20 23,444,520 2,431,708 25,876,228 11.041451 60 060 Sumter County 1,963.20 1,052,800 110,572 1,163,372 61 061 Talladega County 7,632.95 6,782,280 708,548 62 062 Tallapoosa County 3,001.75 3,916,420 407,010 63 063 Tuscaloosa County 17,641.46 10,811,320 64 064 Walker County 8,015.25 5,373,270 65 065 Washington County 3,300.85 66 066 Wilcox County 67 067 Winston County $1,377.00 41 $439.70 118 $3,783,500 $1,083.29 66 $6,138,743 $713.45 98 $83,347,576 $57,471,348 $2,021.35 20 11.041451 $3,847,495 $2,684,123 $1,367.22 42 7,490,828 11.041451 $17,234,221 $9,743,393 $1,276.49 51 4,323,430 11.041451 $6,995,130 $2,671,700 $890.05 87 1,122,410 11,933,730 11.041451 $42,335,044 $30,401,314 $1,723.29 28 560,117 5,933,387 11.041451 $16,380,000 $10,446,613 $1,303.34 48 4,015,320 420,023 4,435,343 11.041451 $5,143,319 $707,976 $214.48 129 1,848.95 1,259,360 131,136 1,390,496 11.041451 $2,812,360 $1,421,864 $769.01 93 2,626.55 2,644,740 276,690 2,921,430 11.041451 $4,406,080 $1,484,650 $565.25 110 149 Appendix 7-16 Unrestricted Local Tax Revenues per ADM for City School Systems for FY 2012-13 FY 2013 LEA FY 2013 Capital Required Purchase Local Effort Match 10.000000 1.041451 11.041451 2,068,833 1,874,450 194,383 2,575,945 2,333,890 242,055 FY 2013 Required Equivalent Mills 11.041451 11.041451 n/a $3,835,333 FY 2013 Unrestricted Local Taxation Per ADM n/a n/a $1,766,500 $426.54 107,181 1,136,691 11.041451 $5,177,260 $2,601,315 $818.26 91 11.041451 $2,593,191 $1,456,500 $850.41 2,638,370 274,742 89 2,913,112 11.041451 $5,418,945 $2,505,833 $1,113.01 2,505.05 1,070,760 61 112,350 1,183,110 11.041451 $3,599,560 $2,416,450 $964.63 Athens City 3,172.40 80 2,326,140 241,545 2,567,685 11.041451 $10,281,243 $7,713,558 $2,431.46 109 Attalla City 13 1,866.55 421,660 44,777 466,437 11.041451 $1,655,860 $1,189,423 $637.23 101 75 110 76 113 Auburn City 6,982.85 7,549,870 786,581 8,336,451 11.041451 $32,791,755 $24,455,304 $3,502.20 6 Bessemer City 4,411.30 2,771,130 289,864 3,060,994 11.041451 $7,768,355 $4,707,361 $1,067.11 69 77 114 Birmingham City 78 115 Boaz City 25,005.60 26,014,090 2,712,425 28,726,515 11.041451 $76,279,061 $47,552,546 $1,901.68 23 2,154.10 844,350 87,623 931,973 11.041451 $4,585,118 $3,653,145 $1,695.90 79 116 31 Brewton City 1,193.40 660,950 68,460 729,410 11.041451 $3,486,750 $2,757,340 $2,310.49 15 80 81 125 Cullman City 3,038.90 2,723,780 285,263 3,009,043 11.041451 $8,292,343 $5,283,300 $1,738.56 26 126 Daleville City 1,201.50 543,550 56,393 599,943 11.041451 $1,678,950 $1,079,007 $898.05 85 82 127 Decatur City 8,516.40 6,494,020 675,082 7,169,102 11.041451 $34,440,876 $27,271,774 $3,202.27 8 83 128 Demopolis City 2,332.40 805,660 85,145 890,805 11.041451 $2,671,403 $1,780,598 $763.42 94 84 130 Dothan City 9,468.35 8,240,200 859,173 9,099,373 11.041451 $18,129,286 $9,029,913 $953.69 82 85 131 Elba City 738.10 271,100 28,484 299,584 11.041451 $1,089,884 $790,300 $1,070.72 68 86 132 Enterprise City 6,587.10 2,545,490 267,945 2,813,435 11.041451 $10,007,535 $7,194,100 $1,092.15 64 87 133 Eufaula City 2,625.35 1,165,540 120,483 1,286,023 11.041451 $4,748,573 $3,462,550 $1,318.89 47 88 137 Fairfield City 1,845.10 573,300 59,658 632,958 11.041451 $2,988,961 $2,356,003 $1,276.90 50 89 141 Florence City 4,325.25 3,447,980 360,901 3,808,881 11.041451 $15,671,881 $11,863,000 $2,742.73 10 90 143 Fort Payne City 3,026.55 1,625,370 170,462 1,795,832 11.041451 $4,842,670 $3,046,838 $1,006.70 78 91 144 Gadsden City 5,455.35 3,878,520 403,988 4,282,508 11.041451 $9,858,280 $5,575,772 $1,022.07 77 92 146 Geneva City 1,245.65 383,670 40,276 423,946 11.041451 $1,552,946 $1,129,000 $906.35 83 93 154 Guntersville City 1,933.30 1,288,880 135,102 1,423,982 11.041451 $4,614,882 $3,190,900 $1,650.49 32 94 155 Haleyville City 1,705.90 324,360 33,806 358,166 11.041451 $2,852,266 $2,494,100 $1,462.04 39 95 156 Hartselle City 3,132.95 1,051,090 111,101 1,162,191 11.041451 $22,282,046 $21,119,855 $6,741.20 1 96 157 Homewood City 3,590.65 5,351,320 558,016 5,909,336 11.041451 $25,480,399 $19,571,063 $5,450.56 2 97 158 Hoover City 13,409.75 14,858,850 1,552,497 16,411,347 11.041451 $64,623,912 $48,212,565 $3,595.34 5 98 159 Huntsville City 22,811.10 19,042,020 1,974,747 21,016,767 11.041451 $86,937,168 $65,920,401 $2,889.84 9 99 162 Jacksonville City 1,626.25 888,300 93,290 981,590 11.041451 $2,906,390 $1,924,800 $1,183.58 55 100 163 Jasper City 2,700.40 1,767,290 183,075 1,950,365 11.041451 $7,483,236 $5,532,871 $2,048.91 17 101 165 Lanett City 829.05 414,900 43,235 458,135 11.041451 $1,144,935 $686,800 $828.42 90 102 167 Leeds City 1,641.05 1,178,320 123,237 1,301,557 11.041451 $3,847,776 $2,546,219 $1,551.58 34 103 168 Linden City 484.20 144,530 15,151 159,681 11.041451 $575,205 $415,524 104 169 Madison City 9,018.75 5,577,400 583,210 6,160,610 11.041451 $28,933,166 $22,772,556 105 171 Midfield City 1,334.90 360,570 37,592 398,162 11.041451 $1,684,972 106 175 Mountain Brook City 4,490.00 5,516,440 576,021 6,092,461 11.041451 $27,463,568 107 176 Muscle Shoals City 2,858.85 1,567,390 163,999 1,731,389 11.041451 $6,897,959 $5,166,570 108 178 Oneonta City 1,494.45 718,990 74,819 793,809 11.041451 $1,712,709 $918,900 109 179 Opelika City 4,260.00 3,747,730 391,002 4,138,732 11.041451 $14,070,655 $9,931,923 $2,331.44 14 110 180 Opp City 1,357.45 427,800 45,307 473,107 11.041451 $2,098,600 $1,625,493 $1,197.46 53 111 181 Oxford City 4,101.25 2,719,750 282,324 3,002,074 11.041451 $13,698,424 $10,696,350 $2,608.07 11 112 182 Ozark City 2,383.80 917,880 96,966 1,014,846 11.041451 $4,092,650 $3,077,804 $1,291.13 49 113 183 Pell City 4,152.60 2,507,260 259,871 2,767,131 11.041451 $7,325,800 $4,558,669 $1,097.79 62 114 184 Phenix City 6,758.95 2,376,040 246,737 2,622,777 11.041451 $11,824,469 $9,201,692 $1,361.41 43 115 185 Piedmont City 1,164.85 434,630 44,953 479,583 11.041451 $1,635,483 $1,155,900 $992.32 79 116 187 Saraland City 2,228.85 1,546,020 160,405 1,706,425 11.041451 $6,195,809 $4,489,384 $2,014.22 21 117 188 Roanoke City 1,534.95 402,590 41,625 444,215 11.041451 $1,599,040 $1,154,825 $752.35 95 118 189 Russellville City 2,471.70 654,230 67,028 721,258 11.041451 $4,924,778 $4,203,520 $1,700.66 30 119 190 Scottsboro City 2,700.95 1,442,450 149,307 1,591,757 11.041451 $5,733,507 $4,141,750 $1,533.44 36 120 191 Selma City 3,809.70 1,380,450 143,048 1,523,498 11.041451 $3,702,450 $2,178,952 $571.95 109 121 192 Sheffield City 1,046.40 470,910 49,113 520,023 11.041451 $2,727,023 $2,207,000 $2,109.14 16 122 193 Sylacauga City 2,390.95 1,028,680 107,232 1,135,912 11.041451 $3,960,283 $2,824,371 $1,181.28 56 123 194 Talladega City 2,375.50 748,530 79,285 827,815 11.041451 $3,410,615 $2,582,800 $1,087.27 65 124 195 Tallassee City 1,899.35 574,510 59,431 633,941 11.041451 $2,863,941 $2,230,000 $1,174.09 57 125 197 Tarrant City 1,200.95 677,400 70,146 747,546 11.041451 $2,375,651 $1,628,105 $1,355.68 44 126 198 Thomasville City 1,479.25 468,290 49,372 517,662 11.041451 $2,312,590 $1,794,928 $1,213.40 52 127 199 Troy City 2,076.15 1,640,150 171,070 1,811,220 11.041451 $4,602,800 $2,791,580 $1,344.59 45 128 200 Tuscaloosa City 9,937.30 11,745,460 1,223,031 12,968,491 11.041451 $45,666,350 $32,697,859 $3,290.42 7 129 201 Tuscumbia City 1,518.75 558,240 58,610 616,850 11.041451 $3,210,059 $2,593,209 $1,707.46 29 130 202 Vestavia Hills City 6,445.70 5,878,950 611,785 6,490,735 11.041451 $31,023,583 $24,532,848 $3,806.08 4 131 204 Winfield City 1,259.50 417,330 43,351 460,681 11.041451 $1,966,341 $1,505,660 $1,195.44 54 132 205 Trussville City 4,187.90 3,096,150 531,302,970 323,233 55,332,625 3,419,383 11.041451 $11,620,542 $8,201,159 $1,958.30 22 586,635,595 11.041451 $1,720,223,377 $1,133,587,782 $1,529.69 n/a N LEA Code 68 101 Number of Mills Albertville City n/a 4,141.50 69 102 Alexander City 3,179.10 70 104 Andalusia City 1,712.70 1,029,510 71 105 Anniston City 2,251.40 72 106 Arab City 73 107 74 System Name Total FY 2012 ADM 741,057.86 FY 2013 LEA Chargeback 150 Total All Local FY 2013 Tax-Based Unrestricted Revenues Local Taxation Rank n/a 120 $858.17 88 $2,525.02 12 $1,286,810 $963.97 81 $21,371,107 $4,759.71 3 $1,807.22 25 $614.88 103 Appendix 7-17 Gardendale Elementary School: 037-0300 Jefferson County SAFE Report Site Summary Reported as of November 5, 2012 151 Appendix 7-18 Gardendale Elementary School: 037-0300 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0100 152 Appendix 7-18 (continued) Gardendale Elementary School: 037-0300 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0200 153 Appendix 7-18 (continued) Gardendale Elementary School: 037-0300 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0300 154 Appendix 7-18 (continued) Gardendale Elementary School: 037-0300 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0400 155 Appendix 7-18 (continued) Gardendale Elementary School: 037-0300 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0500 156 Appendix 7-19 Snow Rogers Elementary School: Site 037-0840 Jefferson County SAFE Report Site Summary Reported as of November 5, 2012 157 Appendix 7-20 Snow Rogers Elementary School: Site 037-0840 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0100 158 Appendix 7-20 (continued) Snow Rogers Elementary School: Site 037-08400840 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0200 159 Appendix 7-20 (continued) Snow Rogers Elementary School: Site 037-08400840 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0300 160 Appendix 7-21 Bragg Middle School: Site 037-0095 Jefferson County SAFE Report Site Summary Reported as of November 5, 2012 161 Appendix 7-22 Bragg Middle School: Site 037-0095 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0100 162 Appendix 7-22 (continued) Bragg Middle School: Site 037-0095 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0200 163 Appendix 7-23 Gardendale High School: Site 037-0310 Jefferson County SAFE Report Site Summary Reported as of November 5, 2012 164 Appendix 7-24 Gardendale High School: Site 037-0310 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0100 165 Appendix 7-24 (continued) Gardendale High School: Site 037-0310 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0200 166 Appendix 7-24 (continued) Gardendale High School: Site 037-0310 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0300 167 Appendix 7-25 Mount Olive Elementary School: Site 037-0630 Jefferson County SAFE Report Site Summary Reported as of November 5, 2012 168 Appendix 7-26 Mount Olive Elementary School: Site 037-0630 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0100 169 Appendix 7-26 (continued) Mount Olive Elementary School: Site 037-0630 Jefferson County SAFE Report Building Detail Reported as of November 5, 2012 Building Number 0200 170 Appendix 7-27 Gardendale Elementary School: 037-0300 (Grades K-05) Attachment to Exhibit P-II for FY 2012-13 Budget SUPPLEMENTAL INFORMATION TO FY 2013 BUDGET Alabam a State Departm ent of Education Attachm ent to Exhibit P-II LEA Jefferson County 037 As required by Section 16-13-140, Code of Alabama 1975 NAME OF SCHOOL OR COST CENTER Gardendale Elementary School - 0300 GRADE LEVELS K-5 I. FOUNDATION PROGRAM OPERATING RESOURCE EARNED BY SCHOOL (STATE AND LOCAL FUNDS) (To be completed by SDE) 899.25 ADM (Prior year used for allocation purposes) Earned Units Teachers Principals Assistant Principals Counselors Librarians Career Tech Director Career Tech Counselors * Additional Units Total Units 55.28 1.00 1.00 1.50 1.50 60.28 Salaries Fringe Benefits Other Current Expenses Classroom Instructional Support Teacher Materials and Supplies Technology Library Enhancement Professional Development Common Purchases Textbooks Total Foundation Program $ $ $ $ $ $ $ $ $ $ $ II. PROJECTED ENROLLMENT BY SCHOOL (To be completed by LEA) 2,813,101 1,044,076 0 0 18,084 0 0 0 0 28,191 3,903,452 810 III. PROJECTED EMPLOYEES BY SCHOOL / COST CENTER (To be completed by LEA) NUMBER BY ** Level of Degree Type Teachers Librarians Counselors Administrators Certified Support Personnel Non. Cert. Supp. Personnel Total BS 24 MS 6Y DO 32.6 0.5 1 1 0.5 1 1 IV. LOCAL SCHOOL FUNDS BUDGETED TOTAL EMPLOYEES 57.10 1.00 1.50 2.00 Source of Funds ND State Earned 55.28 1.00 1.50 2.00 Other State 0.70 59.78 0.70 PUBLIC NON- PUBLIC Federal Local 1.12 8.00 8.00 17.00 18.12 $ 121,290 * For secondary school types only, an additional unit is earned for each 250 students above 1249. This unit may be used in the Assistant Principal, Counselor, or Library Media are as best meets the needs of the school. ** BS – Bachelor of Science MS – Master of Science 6Y – 6-Year DO – Doctorate ND – Bachelor of Science Non-Degree 171 25.00 86.60 $ 121,290 Appendix 7-28 Snow Rogers Elementary School: Site 037-0840 Attachment to Exhibit P-II for FY 2012-13 Budget Alabam a State Departm ent of Education Attachm ent to Exhibit P-II SUPPLEMENTAL INFORMATION TO FY 2013 BUDGET LEA Jefferson County 037 As required by Section 16-13-140, Code of Alabama 1975 NAME OF SCHOOL OR COST CENTER Snow Rogers Elementary School - 0840 GRADE LEVELS K-5 I. FOUNDATION PROGRAM OPERATING RESOURCE EARNED BY SCHOOL (STATE AND LOCAL FUNDS) (To be completed by SDE) 182.75 ADM (Prior year used for allocation purposes) Earned Units Teachers Principals Assistant Principals Counselors Librarians Career Tech Director Career Tech Counselors * Additional Units Total Units 11.26 1.00 0.50 0.50 13.26 Salaries Fringe Benefits Other Current Expenses Classroom Instructional Support Teacher Materials and Supplies Technology Library Enhancement Professional Development Common Purchases Textbooks Total Foundation Program $ 653,214 $ 235,812 $ 0 $ 0 $ 3,978 $ 0 $ 0 $ 0 $ 0 $ 5,729 $ 898,733 II. PROJECTED ENROLLMENT BY SCHOOL (To be completed by LEA) 185 III. PROJECTED EMPLOYEES BY SCHOOL / COST CENTER (To be completed by LEA) NUMBER BY ** Level of Degree Type Teachers Librarians Counselors Administrators Certified Support Personnel Non. Cert. Supp. Personnel Total BS 8 MS 6Y DO 7.7 1 0.5 1 TOTAL EMPLOYEES 15.70 1.00 0.50 1.00 Source of Funds ND State Earned 11.26 0.50 0.50 1.00 Other State 1.00 13.26 1.00 PUBLIC NON- PUBLIC IV. LOCAL SCHOOL FUNDS BUDGETED $ 32,700 $ Federal 2.50 Local 0.94 0.50 3.00 5.50 6.00 7.44 300 * For secondary school types only, an additional unit is earned for each 250 students above 1249. This unit may be used in the Assistant Principal, Counselor, or Library Media are as best meets the needs of the school. ** BS – Bachelor of Science MS – Master of Science 6Y – 6-Year DO – Doctorate ND – Bachelor of Science Non-Degree 172 9.00 27.20 $ 33,000 Appendix 7-29 Bragg Middle School: Site 037-0095 (Grades 06-08) Attachment to Exhibit P-II for FY 2012-13 Budget SUPPLEMENTAL INFORMATION TO FY 2013 BUDGET Alabam a State Departm ent of Education Attachm ent to Exhibit P-II LEA Jefferson County 037 As required by Section 16-13-140, Code of Alabama 1975 NAME OF SCHOOL OR COST CENTER Bragg Middle School - 0095 GRADE LEVELS 6-8 I. FOUNDATION PROGRAM OPERATING RESOURCE EARNED BY SCHOOL (STATE AND LOCAL FUNDS) (To be completed by SDE) 890.25 ADM (Prior year used for allocation purposes) Earned Units Teachers Principals Assistant Principals Counselors Librarians Career Tech Director Career Tech Counselors * Additional Units Total Units 42.68 1.00 1.00 2.00 1.50 48.18 Salaries Fringe Benefits Other Current Expenses Classroom Instructional Support Teacher Materials and Supplies Technology Library Enhancement Professional Development Common Purchases Textbooks Total Foundation Program $ $ $ $ $ $ $ $ $ $ $ II. PROJECTED ENROLLMENT BY SCHOOL (To be completed by LEA) 2,307,074 844,970 0 0 14,454 0 0 0 0 27,909 3,194,407 900 III. PROJECTED EMPLOYEES BY SCHOOL / COST CENTER (To be completed by LEA) NUMBER BY ** Level of Degree Type Teachers Librarians Counselors Administrators Certified Support Personnel Non. Cert. Supp. Personnel Total BS 15.5 MS 6Y 24.2 5 1 2 1 2 IV. LOCAL SCHOOL FUNDS BUDGETED DO ND 1 1.00 TOTAL EMPLOYEES 45.70 1.00 2.00 3.00 11.00 13.02 19.00 70.70 Source of Funds State Earned 42.68 1.00 2.00 2.00 Other State 8.00 10.00 47.68 PUBLIC Federal 2.00 NON- PUBLIC $ 242,575 $ 35,650 * For secondary school types only, an additional unit is earned for each 250 students above 1249. This unit may be used in the Assistant Principal, Counselor, or Library Media are as best meets the needs of the school. ** BS – Bachelor of Science MS – Master of Science 6Y – 6-Year DO – Doctorate ND – Bachelor of Science Non-Degree 173 Local 1.02 $ 278,225 Appendix 7-30 Gardendale High School: Site 037-0310 (Grades 09-12) Attachment to Exhibit P-II for FY 2012-13 Budget SUPPLEMENTAL INFORMATION TO FY 2013 BUDGET Alabam a State Departm ent of Education Attachm ent to Exhibit P-II LEA Jefferson County 037 As required by Section 16-13-140, Code of Alabama 1975 NAME OF SCHOOL OR COST CENTER GRADE LEVELS Gardendale High School - 0310 9-12 I. FOUNDATION PROGRAM OPERATING RESOURCE EARNED BY SCHOOL (STATE AND LOCAL FUNDS) (To be completed by SDE) 1,065.95 ADM (Prior year used for allocation purposes) Earned Units Teachers Principals Assistant Principals Counselors Librarians Career Tech Director Career Tech Counselors * Additional Units Total Units 57.78 1.00 2.00 2.50 2.50 65.78 Salaries Fringe Benefits Other Current Expenses Classroom Instructional Support Teacher Materials and Supplies Technology Library Enhancement Professional Development Common Purchases Textbooks Total Foundation Program $ $ $ $ $ $ $ $ $ $ $ II. PROJECTED ENROLLMENT BY SCHOOL (To be completed by LEA) 3,027,846 1,131,853 0 0 19,734 0 0 0 0 33,418 4,212,851 1161 III. PROJECTED EMPLOYEES BY SCHOOL / COST CENTER (To be completed by LEA) NUMBER BY ** Level of Degree Type Teachers Librarians Counselors Administrators Certified Support Personnel Non. Cert. Supp. Personnel Total BS 26 MS 6Y 30.9 2 3 3 1 IV. LOCAL SCHOOL FUNDS BUDGETED 0.50 2.00 TOTAL EMPLOYEES 59.65 2.00 3.00 5.00 20.00 23.37 27.00 96.65 Source of Funds DO ND State Earned 57.78 2.75 2.00 2.50 3.00 1 Other State 7.00 8.00 65.28 PUBLIC Federal 1.00 NON- PUBLIC $ 269,705 $ 109,730 * For secondary school types only, an additional unit is earned for each 250 students above 1249. This unit may be used in the Assistant Principal, Counselor, or Library Media are as best meets the needs of the school. ** BS – Bachelor of Science MS – Master of Science 6Y – 6-Year DO – Doctorate ND – Bachelor of Science Non-Degree 174 Local 0.87 $ 379,435 Appendix 7-31 Mount Olive Elementary School: Site 037-0630 (Grades K-05) Attachment to Exhibit P-II for FY 2012-13 Budget Alabam a State Departm ent of Education Attachm ent to Exhibit P-II SUPPLEMENTAL INFORMATION TO FY 2013 BUDGET LEA Jefferson County 037 As required by Section 16-13-140, Code of Alabama 1975 NAME OF SCHOOL OR COST CENTER Mount Olive Elementary School - 0630 GRADE LEVELS K-5 I. FOUNDATION PROGRAM OPERATING RESOURCE EARNED BY SCHOOL (STATE AND LOCAL FUNDS) (To be completed by SDE) ADM (Prior year used for allocation purposes) 406.50 Earned Units Teachers Principals Assistant Principals Counselors Librarians Career Tech Director Career Tech Counselors * Additional Units Total Units 24.85 1.00 0.50 1.00 27.35 Salaries Fringe Benefits Other Current Expenses Classroom Instructional Support Teacher Materials and Supplies Technology Library Enhancement Professional Development Common Purchases Textbooks Total Foundation Program $ $ $ $ $ $ $ $ $ $ $ II. PROJECTED ENROLLMENT BY SCHOOL (To be completed by LEA) 1,310,437 479,800 0 0 8,205 0 0 0 0 12,744 1,811,186 404 III. PROJECTED EMPLOYEES BY SCHOOL / COST CENTER (To be completed by LEA) NUMBER BY Type Teachers Librarians Counselors Administrators Certified Support Personnel Non. Cert. Supp. Personnel Total BS 9 MS 6Y DO 16.6 2 1 0.5 1 TOTAL EMPLOYEES 27.60 1.00 0.50 1.00 Source of Funds ** Level of Degree ND State Earned 24.85 1.00 0.50 1.00 Other State 0.84 27.35 0.84 PUBLIC NON- PUBLIC IV. LOCAL SCHOOL FUNDS BUDGETED $ 46,780 $ Federal 1.00 Local 0.91 5.00 6.00 7.00 7.91 2,840 * For secondary school types only, an additional unit is earned for each 250 students above 1249. This unit may be used in the Assistant Principal, Counselor, or Library Media are as best meets the needs of the school. ** BS – Bachelor of Science MS – Master of Science 6Y – 6-Year DO – Doctorate ND – Bachelor of Science Non-Degree 175 12.00 42.10 $ 49,620 Appendix 7-32 Countywide Foundation Program Cost Ratio for the School Systems of Jefferson County for FY 2012-13 176 APPENDIX 7-33 Letter from Dr. Wayne Teague, State Superintendent of Education, Regarding Formation of a City School System 177 APPENDIX 7-33 (continued) Letter from Dr. Wayne Teague, State Superintendent of Education, Regarding Formation of a City School System 178 APPENDIX 7-33 (continued) Letter from Dr. Wayne Teague, State Superintendent of Education, Regarding Formation of a City School System 179 Appendix 7-34 Student Transportation Equipment Serving the School Sites of Gardendale Jefferson County Transportation Equipment Serving School Sites in the City of Gardendale Bus Identification Count School Served Year Chassis Type Body Type Number 1 2005-047 Gardendale High School 2005 Freightliner Thomas 2 2005-048 Gardendale High School 2005 Freightliner Thomas 3 2005-050 Gardendale High School 2005 Freightliner Thomas 4 2005-051 Gardendale High School 2005 Freightliner Thomas 5 2005-054 Gardendale High School 2005 Freightliner Thomas 6 2005-056 Gardendale High School 2005 Freightliner Thomas 7 2005-057 Gardendale High School 2005 Freightliner Thomas 8 2005-061 Gardendale High School 2005 Freightliner Thomas 9 2005-063 Gardendale High School 2005 Freightliner Thomas 10 2005-075 Gardendale High School 2005 Freightliner Thomas 11 2005-089 Gardendale High School 2005 Freightliner Thomas 12 2007-007 Gardendale High School 2007 SE IHC IHC 13 2008-033 Gardendale High School 2008 SE IHC IHC 14 2009-030 Gardendale High School 2009 Freightliner Thomas 15 2010-013 Gardendale High School 2010 Freightliner Thomas 16 2013-014 Gardendale High School 2010 Freightliner Thomas 17 2012-010 Gardendale High School 2102 SE Freightliner Thomas 18 2012-026 Gardendale High School 2012 Freightliner Thomas 19 2013-002 Gardendale High School 2013 SE Freightliner Thomas 20 2013-005 Gardendale High School 2013 Freightliner Thomas 21 2005-058 Snow Rogers Elementary 2005 Freightliner Thomas 22 2001-164 Snow Rogers (NCLB) 2001 Freightliner Blue Bird 23 24 25 2010-011 2010-012 2009-009 Mount Olive Elementary Mount Olive Elementary Mount Olive Elementary 180 2010 2010 2009 SE Freightliner Freightliner Blue Bird Thomas Thomas Blue Bird Appendix 7-35 Jefferson County School System APSCA Pooled Purchase Bond Issue 1999-D Refunded in 2009-B Debt to be Assumed by Proposed Gardendale City School System APSCA Pooled Purchase Bond Issue 1999-D Refunded in 2009-B To Be Assumed by Proposed Gardendale City School System Date 5/1/2012 11/1/2012 5/1/2013 11/1/2013 5/1/2014 11/1/2014 5/1/2015 11/1/2015 5/1/2016 11/1/2016 5/1/2017 11/1/2017 5/1/2018 11/1/2018 5/1/2019 TOTAL $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Principal Amount 104,685.46 107,557.81 113,007.51 118,286.42 124,240.72 130,497.79 138,183.26 836,458.97 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total Due as of April 1, 2013 $ $ 20,620.36 $ 125,305.82 $ 18,003.22 $ 125,561.03 $ 15,314.28 $ 128,321.79 $ 12,780.20 $ 131,066.63 $ 9,823.04 $ 134,063.77 $ 6,717.03 $ 137,214.81 $ 3,454.58 Interest 20,620.36 20,620.36 18,003.22 18,003.22 15,314.28 15,314.28 12,780.20 12,780.20 9,823.04 9,823.04 6,717.03 6,717.03 3,454.58 3,454.58 $ 141,637.84 152,805.07 $ 989,264.04 181 Fiscal Year Total $ 145,926.18 $ 143,564.25 $ 143,636.06 $ 143,846.83 $ 143,886.81 $ 143,931.84 $ 145,092.42 $ 1,009,884.40 Appendix 7-36 Jefferson County Limited Obligation School Series 2000 Warrant Issue Debt to be Assumed by Proposed Gardendale City School System $45,210,000 Jefferson County Limited Obligation School Series 2000 Warrants Debt to be Assumed by Proposed Gardendale City School System INTEREST MATURITY SEMI-ANNUAL TOTAL RATE DATE PRINCIPAL INTEREST DEBT SERVICE OUTSTANDING Principal and Interest Due As of April 1, 2013, Including Mount Olive Elementary School 8/15/2012 $ $ $ $ 1,450,570.59 5.50% 2/15/2013 $ 148,481.22 $ 39,890.69 $ 188,371.91 $ 1,302,089.38 8/15/2013 $ $ 35,807.46 $ 35,807.46 $ 1,302,089.38 5.50% 2/15/2014 $ 156,662.84 $ 35,807.46 $ 192,470.29 $ 1,145,426.54 8/15/2014 $ $ 31,499.23 $ 31,499.23 $ 1,145,426.54 5.50% 2/15/2015 $ 165,753.52 $ 31,499.23 $ 197,252.75 $ 979,673.02 8/15/2015 $ $ 26,941.01 $ 26,941.01 $ 979,673.02 5.50% 2/15/2016 $ 174,844.21 $ 26,941.01 $ 201,785.22 $ 804,828.81 8/15/2016 $ $ 22,132.79 $ 22,132.79 $ 804,828.81 5.50% 2/15/2017 $ 184,843.97 $ 22,132.79 $ 206,976.76 $ 619,984.84 8/15/2017 $ $ 17,049.58 $ 17,049.58 $ 619,984.84 5.50% 2/15/2018 $ 195,449.77 $ 17,049.58 $ 212,499.35 $ 424,535.07 8/15/2018 $ $ 11,674.71 $ 11,674.71 $ 424,535.07 5.50% 2/15/2019 $ 206,358.59 $ 11,674.71 $ 218,033.31 $ 218,176.48 8/15/2019 $ $ 5,999.85 $ 5,999.85 $ 218,176.48 5,999.85 $ 224,176.34 $ 5.50% 2/15/2020 $ 218,176.48 $ Total $ 1,450,570.59 $ 342,099.97 $ 1,792,670.56 n/a 182 Appendix 7-37 Jefferson County 2004 and 2005 Combined Debt Service Series 2004A, Series 2005A, and 2005B School Warrants Total Annual Date Debt Service Debt Service 7/1/2012 1/1/2013 7/1/2013 1/1/2014 7/1/2014 1/1/2015 7/1/2015 1/1/2016 7/1/2016 1/1/2017 7/1/2017 1/1/2018 7/1/2018 1/1/2019 7/1/2019 1/1/2020 7/1/2020 1/1/2021 7/1/2021 1/1/2022 7/1/2022 1/1/2023 7/1/2023 1/1/2024 7/1/2024 1/1/2025 7/1/2025 1/1/2026 7/1/2026 1/1/2027 Total $21,079,306.25 $55,199,306.25 $20,153,906.25 $55,948,906.25 $19,183,537.50 $56,738,537.50 $18,165,968.75 $57,555,968.75 $17,099,231.25 $58,439,231.25 $15,980,181.25 $59,335,181.25 $14,807,237.50 $60,322,237.50 $13,576,343.75 $61,326,343.75 $12,285,656.25 $62,400,656.25 $10,878,618.75 $69,728,618.75 $9,249,496.25 $72,859,496.25 $7,553,903.75 $74,193,903.75 $5,840,020.00 $75,515,020.00 $4,113,926.25 $76,863,926.25 $2,089,657.50 $77,189,657.50 $1,165,673,982.50 $76,278,612.50 $76,102,812.50 $75,922,075.00 $75,721,937.50 $75,538,462.50 $75,315,362.50 $75,129,475.00 $74,902,687.50 $74,686,312.50 $80,607,237.50 $82,108,992.50 $81,747,807.50 $81,355,040.00 $80,977,852.50 $79,279,315.00 $1,165,673,982.50 4/10/2012 Public Resources Advisory Group 183