May 2017
Proposition 98 Multiyear Forecast Under LAO Revenue Estimates
Assumes Governor's May Revision Policies (Dollars in Millions)
| 2016-17 | 2017-18 | 2018-19 | 2019-20 | 2020-21 | |
| Minimum Guaranteea | |||||
| General Fund | $50,579 | $52,054 | $53,551 | $55,708 | $57,964 |
| Local property tax | 20,883 | 21,918 | 23,127 | 24,233 | 25,302 |
| Total | $71,462 | $73,972 | $76,679 | $79,941 | $83,266 |
| Change in General Fund From Prior Year | |||||
| Amount | $1,154 | $1,475 | $1,497 | $2,156 | $2,256 |
| Percent change | 2.3% | 2.9% | 2.9% | 4.0% | 4.0% |
| Change in Local Property Tax From Prior Year | |||||
| Amount | $1,205 | $1,034 | $1,209 | $1,106 | $1,069 |
| Percent change | 6.1% | 5.0% | 5.5% | 4.8% | 4.4% |
| Change in Guarantee From Prior Year | |||||
| Amount | $2,359 | $2,509 | $2,707 | $3,262 | $3,325 |
| Percent change | 3.4% | 3.5% | 3.7% | 4.3% | 4.2% |
| Inputs | |||||
| General Fund taxesb | $122,083 | $127,666 | $133,222 | $139,550 | $146,653 |
| K-12 average daily attendance | 5,961,453 | 5,942,972 | 5,913,257 | 5,893,152 | 5,866,633 |
| State civilian population | 39,367,492 | 39,642,531 | 39,898,474 | 40,143,653 | 40,383,898 |
| Growth Factors | |||||
| Per capita personal income | 5.4% | 3.7% | 5.0% | 4.8% | 4.6% |
| Per capita General Fundc | 3.6% | 4.4% | 4.2% | 4.6% | 5.0% |
| K-12 average daily attendance | -0.2% | -0.3% | -0.5% | -0.3% | -0.5% |
| State civilian population | 0.9% | 0.7% | 0.7% | 0.6% | 0.6% |
| K-14 cost-of-living adjustment | 0.0% | 1.6% | 1.6% | 0.7% | 1.0% |
| Outcomes | |||||
| Proposition 98 operative "test" | 3 | 2 | 3 | 3 | 2 |
| Maintenance factor: | |||||
| Amount created/paid (+/-) | $1,228 | -$102 | $596 | $115 | $0 |
| Amount outstanding | 1,299 | 1,241 | 1,892 | 2,090 | 2,177 |
| PSSSA deposit? | No | No | No | No | No |
| a Outlook reflects LAO estimates of General Fund revenue, local property tax revenue, and other Proposition 98 inputs. Outlook also assumes the state adopts the Governor's proposal to (1) provide $433 million above the guarantee in 2015-16, (2) notwithstand the Test 3 supplement from 2016-17 through 2020-21, and (3) adopt contingency language to reduce Proposition 98 funding by up to $1.1 billion in 2017-18 to the extent the minimum guarantee falls below May Revision estimates. | |||||
| b Reflects General Fund revenue that affects the calculation of the minimum guarantee. | |||||
| c Reflects per capita General Fund plus 0.5 percent (one of the Test 3 factors). | |||||
| PSSSA = Public School System Stabilization Account. | |||||