Spring 2020
LAO Estimates of Proposition 98 Guarantee Under L-Shaped Scenario
Dollars in Millions
2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | |
Minimum Guarantee | |||||
General Fund | $52,926 | $43,318 | $42,177 | $46,431 | $50,461 |
Local property tax | 24,921 | 25,782 | 26,275 | 26,633 | 27,140 |
Totals | $77,846 | $69,100 | $68,452 | $73,064 | $77,602 |
Change in General Fund From Prior Year | |||||
Amount | -$1,567 | -$9,608 | -$1,141 | $4,254 | $4,031 |
Percent | -2.9% | -18.2% | -2.6% | 10.1% | 8.7% |
Change in Property Tax From Prior Year | |||||
Amount | $905 | $861 | $493 | $358 | $507 |
Percent | 3.8% | 3.5% | 1.9% | 1.4% | 1.9% |
Change in Guarantee From Prior Year | |||||
Amount | -$662 | -$8,746 | -$648 | $4,612 | $4,538 |
Percent | -0.8% | -11.2% | -0.9% | 6.7% | 6.2% |
Inputs | |||||
General Fund taxesa | $139,539 | $114,064 | $111,063 | $122,251 | $132,716 |
K-12 average daily attendance | 5,882,342 | 5,861,182 | 5,810,070 | 5,785,551 | 5,738,141 |
Growth Factors | |||||
Per capita personal income | 3.9% | 3.7% | -9.2% | -0.3% | 6.0% |
Per capita General Fundb | -2.0% | -18.2% | -2.2% | 10.8% | 8.5% |
K-12 average daily attendance | -0.6% | -0.4% | -0.9% | -0.4% | -0.8% |
Outcomes | |||||
Proposition 98 operative "test" | 1 | 1 | 1 | 1 | 1 |
Maintenance factor: | |||||
Amount created/paid (+/-) | $0 | $0 | $0 | $0 | $0 |
Amount outstanding | 0 | 0 | 0 | 0 | 0 |
Proposition 98 Reserve: | |||||
Deposit/withdrawal (+/-) | $0 | $0 | $0 | $0 | $52 |
Balance | 0 | 0 | 0 | 0 | 52 |
a Reflects General Fund revenue that affects the calculation of the minimum guarantee. | |||||
b Reflects per capita General Fund plus 0.5 percent (one of the Test 3 factors). |