Loading...
9.3. SR 11-17-2014 City of Elk=' Request for Action River To Item Number Mayor and City Council 9.3 Agenda Section Meeting Date Prepared by Worksession November 17, 2014 Tim Simon, Finance Director Item Description Reviewed by 2015 Budget Discussion Cal Portner, City Administrator Reviewed by Action Requested Continue 2015 budget discussion. Background/Discussion Over the past several months, departmental staff has presented the budget requests and related goals and on November 3, staff presented an overview of the entire budget and updated the Council on the current levy, tax impacts, adjustments, and related items. General Fund Update In September,the Council approved a maximum levy change of 2.05%without the stormwater levy. Since then, several items have been adjusted bringing the levy change to 1.66% over last year. A quick summa of the changes from 2014—2015 proposed General Fund expenditure budget is below: 2014 Adopted Budget $12,870,500 COLA 2% or by union contract 147,105 Staff adjustments (personal sheet 152,650 Overlays moved to pavement mgmt. fund 40,000 Health Insurance/Pension changes 123,300 Inflation/Exp. Adjustments <.5% 59,245* 2015 Proposed Budget $13,312,800 *-includes additional funds for Buckthorn,Fireworks and general supply cost adjustments. The city tax rate is projected to decrease from 48.54% to 47.11% for 2015,which is subject to change pending any final adjustments from the county assessor on property values/final adjustments. Financial Impact N/A Attachments • General Fund revenues/expenditure summary • Personnel sheet summary • Tax levy breakout • Tax rate estimate • Sample properties • Draft resolution P a w E A E U s r Template Updated 4/14 INIM UREI CITY OF ELK RIVER Requested budget analysis snap shot(General Fund) 2014 YTD 2015 %of Adopted 10/30/2014 Preliminary budget change General Fund Revenues: Property taxes 9,181,300 4,386,835 9,420,750 70.8% 2.6% All Other Revenues 3,689,200 2,935,126 3,892,050 29.2% 5.5% Total General Revenues 12,870,500 7,321,961 13,312,800 100.00% 3.44% General Fund Expenditures General Government: Mayor&Council 150,550 115,605 141,050 1.06% -6.31% Cable TV 93,000 70,858 108,400 0.81% 16.56% Administrative Services 594,000 475,226 600,000 4.51% 1.01% Human Resources 96,000 73,539 161,750 1.21% 68.49% Elections 38,750 14,131 13,350 0.10% -65.55% Finance 560,850 469,952 567,450 4.26% 1.18% Information Technology 297,600 219,233 332,150 2.49% 11.61% Legal 218,000 157,651 217,600 1.63% -0.18% Community Development 325,500 259,885 339,600 2.55% 4.33% Planning 192,500 146,939 195,550 1.47% 1.58% City Hall Maintenance 544,950 445,963 569,200 4.28% 4.45% Energy City 12,100 4,473 10,100 0.08% -16.53% Contingency (47,500) - (95,000) -0.71% 100.00% Total General Government 3,076,300 2,453,455 3,161,200 23.7% 2.8% Public Safety: Police 4,475,200 3,389,492 4,803,200 36.08% 7.33% Fire 788,050 505,879 817,350 6.14% 3.72% Code Enforcement 88,600 70,026 89,300 0.67% 0.79% Building Safety 617,950 469,277 628,950 4.72% 1.78% Environmental 31,800 20,915 30,150 0.23% -5.19% Total Public Safety 6,001,600 4,455,589 6,368,950 47.84% 6.12% Public Works: Street Maintenance** 1,239,750 975,664 1,187,300 8.92% -4.23% Snow Removal 277,750 246,463 297,550 2.24% 7.13% Equipment Services 184,150 143,651 196,550 1.48% 6.73% Engineering* 166,850 163,326 219,550 1.65% 31.59% Total Public Works 1,868,500 1,529,104 1,900,950 14.28% 1.74% Culture&Recreation: Parks Maintenance 938,450 730,819 967,150 7.26% 3.06% Recreation 732,000 560,675 698,950 5.25% -4.52% Sr.Citizen Programs 193,550 153,866 215,600 1.62% 11.39% Total Culture&Recreation 1,864,000 1,445,360 1,881,700 14.13% 0.95% Transfers Out 60,100 - - 0.00% -100.00% Total General Fund Expenditures 12,870,500 9,883,508 13,312,800 100.00% 3.44% General Fund Gap Before Adjustments: - (2,561,547) - Revenue Adjustments Expenditure Adjustments ■ Projected Total Budget Gap After Adjustments - (2,561,547) Notes: *=offset by increased reimbursement for services for 2015 road projects **=road maintenance items moved to pavement management fund N:\Departments\Finance\Finance\BUDGET\Budget Folders by Year\2015 budgets\2015 Summary Budget \}j \\/�M \ . . \\\ }} . /\\j }\/�M } . . /\/ \} . \/ . . . . . . . . . . LL 0 \ CL ° 0 - 0 \)\ \ �\\/ \ \\\ » . /© [ \ \ \\\\ .1 \ 0 L \ �\ \ f zz& ° f _» \ , /j 2 $ \ \ \ \ § E 8 2 8 2 ED )j r r \ / 0 ) 2) /) , ul \LL - j)/ } /» 211 \ j J 2 a CO 3}f\)f * L )a«a \ - � « «CL CL LL \ /\ -00 : z SO \ - >)2 �\ F- k) \ ®2= -)£\ i )3200 £« IL \\\ w - ) B C1 D1 City of Elk River Levied Maximum Revised Tax Levy Breakout Pay 2014 Pay 2015 Pay 2015 1 General Fund 9,181,289 9,455,400 9,420,700 2.61% 2 Library 63,100 63,100 63,100 0.00% 3 Storm Water 50,000 - - -100.00% 4 General Property Tax Levy 9,294,389 9,518,500 9,483,800 2.04% 5 Special Levies 6 City Special Assessments 5,293 4,221 4,221 -20.25% 9 2010 G.O.Capital Improvement Plan Bonds 366,166 372,886 372,886 1.84% 10 Economic Development Tax Abatement 187,987 160,511 156,450 -16.78% 11 Total Levy 9,853,835 10,056,118 10,017,357 1.66% 12 13 General Fund Portion Change 274,111 239,411 14 Percentage 2.99% 2.61% 15 16 Total Dollar Change 202,283 163,522 17 %Change 2.05% 1.66% -:I, -:I, I� N N N +' 00 \ 00 00 4J O O E O O 7 L L O O Ln Ln ra N N O Q Q 0) -6 ++ > +> (O E > - O O v U U cr w r0 U -O O eV Ln rn Ln m -p Ln o l0 m l0 rl ri N N O t54A O r-i [� I r-I O H H H H H N Ln N N rl G1 r0 U -O O m 00 0 0 0 0 0 0 0 0 0 m m m rl O r-I I, r-I Ln m O Ln M Lr1 C Ln m .-I 00 N I, N O O rV O 00 r-I l0 I-: N O N N Ln ri m N N N O rI X ri O i--I i--I i--I O N Ln N N rl � T a-+ C 7 O r0 U -0 U m m O Ln 0 0 0 0 0 0 O O O L �- r-I m (.0 m I, r-I 00 W m +� N Lr1 rl�, 00 Ln 00 N r n l0 l0 ri O ^j E 7 Ln l0 00 m 00 'zT r-I N N M N m N O O r ri l m Ln Ln Ln Ln Ln L u N 00 r0 O O Ql 0 L 7 ri N N ++ + N Q O ro a+ O N E v O E -o C N 'T •�_ L U ra (O -r- v Q r0 (O N U d > > 41 v v -0 ra ra Z r�0 L �T+ Q C a-+ -6 L� O U Q -O 3 r0 T a E a; O Q' ++ 7 4J O N O N U p L O cr U �0 O E m r0 >. 'l x � t U � — — � � v r0 'j +� 4J — — O N +� U U U -6 7 [� [� -0 r0 4J e0 aJ Q ra aJ 4J J \ Q � U x x ra N aj U T r0 7 Z 4J r0 (O N -0 G1 r0 \ U +' X � Q 4J X ,� ,� -0 m rN0 ro ro ro LU U) ~ O O �, ~ H U cr — C O C \ — Gl ol � X X U +' N X +�+ x 7 7 Q +�+ aT+ aT+ ++ > 0 r0 r0 aJ 4J r0 O r0 O U O cr O m O 4J m Z U Ln U 2 Ln U U Z 000000 y ^ o ui m ui m OO m O O m N 0 U C N N N m L � w s a v c-I N l0 h � l0 �q O �q a co m ^ N m l0 m ^ 0�o m o m�n (p CO CO ci ci O N a T rl c-I N c-I XC N N OD F C T t u U p +n+n+n+n+n+n z 0 0 0 0 0 0 0 R ci N d t a v 00 00 N m 0) ci h c0 N u'1 N Q7 (p tm m N m D � rl N l0 T l0 00 T N O T T h V N m u ^ oo m m m ti m l0 T N T V1 V1 N � G l0 l0 T O m N ^ 'O N - -i -i d N O N m m m ti W a vi a a ti rn vi v m oO10 rn a o n Nti ti N N N l0 00 Ol O � a OMl O^l ONl a N a N N N N N N N N cw OO o 0 0 0 3 U N Lq c0 Gl U N W t CO l0 N ui x a u o W o°o a uNi oao 0000 otOO °m a N ui co r G M N CO N m c0 N Ol Q7 m .-I T > M N N N N N N f0 OO m .-I 00 3 G oc O L/1 W K N u N W c-I N l0 Q1 l0 CO Q1 O N N ci N O Q1 Q1 ^ N ci O 0 m w 0) In l0 Q7 N Q7 N N N X 0 O O CO r �p G l0 l0 Q7 O m N h F C N m m tr N - .ti - Ol N m m m 211 a a to x oOO rn a o n m a a a o N N m m Op 03 O �-i �-i 0 0 m Ol m N ,r F- N ~ N 0 l0 l0 CO i N ONO c0 N n N M ° co 0 7 7 a a Ol M 00 c0 u1 co N c0 co N N N N N N N 7 0 I- 7 ^ N O co .�'. G > 0 m m co N U N u N C '0 R � V c0 N N 00 00 N u1 U 0 x v _m cm v R M M O O Ol N N N LO 00 H N N N N N N N m ~ N ^ u? M M G 'T M M N N y 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ^ m .� o as m m m m = C u� m m m l0 L1 O = m l0 m R l0 l0 N m c-I O O F V1 m N > m c-I N > t l0 U � 0 0 0 0 0 0 0 O O O O 0 0 0 0 0 0 0 O O O O to a o a r, ^ r, m Ln r co Lr m 7 N 7 N O > > H E A > d 0 0 0 0 0 0 0 Ol O O O O t, Q O rn N a W co O Q O O O O o c o a o cl cl m Lr w N O N r Q K c u U City of Elk y Resolution 14 - River A Resolution of the City of Elk River Authorizing the Proposed Property Tax Levy for Collection in 2015 WHEREAS, the Elk River City Council has reviewed the City's anticipated expenditures for all funds in 2015; and, WHEREAS, the Elk River City Council has considered projected revenues for all funds in 2015; and, WHEREAS, revenues from sources other than property taxes are not sufficient to meet anticipated expenditures of all funds; and, WHEREAS, debt levies have been adjusted or ca based on revenue collections and projections. NOW, THEREFORE, BE IT RESOI '."'D the City Council of the City of Elk River that the follov �z _ nz ,; are the maximum to be levied as _I property taxes paya. '�in .015: Lev General Fund $ 9,420,700 Library 63,100 City Special Assessments 4,221 2010A G.O. Capital Improvement Plan Bonds 372,886 Economic Development Tax Abatement 156,450 TOTAL $ 10,017,357 Passed and adopted by the City Council of the City of Elk River this 1st day of December, 2014. John J. Dietz, Mayor ATTEST: Tina Allard, City Clerk POWERED 01 AURE