City of Kyle, Texas
City Manager’s Presentation ofFiscal Year 2012-13 Proposed Budget
August 1, 2012
Presentation Outline Proposed FY 2012-13 Budget
• Guiding Principles & Objectives for Budget Development• All City Funds Budget Summary• Overview & Budget Highlights – All City Funds• General Fund Summary & Highlights
– Sources & Uses of Funds– Property Tax– Sales Tax– General Fund Transfer– Significant Changes
• Water & Wastewater Utility Fund Summary & Highlights– Sources & Uses of Funds– Significant Changes Affecting Rates
• Other City Funds • Capital Improvements Program (CIP)• Overview of City’s Debt Position• Funding For RM 150 Realignment Project• Next Steps
2
Guiding Principles & Objectives ForDevelopment of Proposed FY 2012-13 Budget
1. City Council’s Budget Policy Directives
2. Provisions for Delivery of All Basic Municipal Services
3. Priority for Public Safety & Quality of Life Initiatives/Services
4. Minimize Financial Impact on the Community
5. Investment in City Workforce
6. Prevent Employee Layoffs
7. Improve Financial Integrity of Operating Funds & Fund Balances
8. Compliance With General Fund Balance Requirements
9. Development of Reasonable & Documented Revenue Estimates
10. Full Disclosure, Transparency, & Public Involvement in the Budget Process
3
All City Funds Budget Summary: Total $41.6 Million Proposed FY 2012-13 Budget
4
Utility Fund, $11,302,205 , 27%
Bond/CIP, $11,632,207, 28% General Fund, $13,146,287, 31%
Debt Service, $5,259,406, 13%
All Other, $220,809, 1%
Overview & Budget Highlights – All City FundsProposed FY 2012-13 Budget
1. Provisions for the Delivery of All Basic Municipal Services
2. Increased Funding for Public Safety (Police, EMS & Fire)
3. Pay Increases for Police Officers Under Meet & Confer Agreement
4. Relocation of Police Headquarters to the Former Bank Building
5. Continued Operations and Maintenance of All City Facilities
6. Funding for Library Services Delivered From New Facility
7. Reduction in Utility Transfer to General Fund
8. No New Positions For City Departments
9. No Layoff of City Employees
10. Cost of Living Adjustment for Permanent City Positions
5
Proposed FY 2012-13 Budget
Budget Summary & Highlights
GENERAL FUND
6
General Fund Sources of Funds: Total $13.15 Million
Proposed FY 2012-13 Budget
7
Other, $137,750 , 1%
Sales Tax, $3,678,855, 28%
Rec Fees, $276,550, 2%
Franchise Fee, $829,574, 6%
Court Fines, $540,000, 4%
Dev Fees, $525,334, 4%
Property Tax, $3,788,541 , 30%
Utility Transfer, $1,335,000 , 10%
Solid Waste, $2,034,683, 15%
Property Tax Proposed FY 2012-13 Budget
• 2.26% Net Increase in 2012 Certified Taxable Property Valuation• 2012 Certified Taxable Property Valuation = $1,460,041,460 (7/24/2012)• 2011 Certified Taxable Property Valuation = $1,427,789,816 (7/25/2011)• Proposed 2012 and Current 2011 Property Tax Rates:
2011 2012– Maintenance & Operations $0.2361 $0.2700– Interest & Sinking Fund $0.2484 $0.2544– Total Tax Rate Per $100/AV: $0.4845 $0.5244
• Proposed 2012 Tax Rate Increase: $0.0399 Per $100 AV• Impact on Average Home in Kyle: $49.91 or $4.16 Per Month
Average Homestead Value: $125,097
8
Property Tax Rate History From FY 1998 to FY 2012
9
0.15
7366
0.31
1513
0.34
8400
0.22
2600
0.32
3000
0.22
9600
0.35
0300
0.23
6900
0.38
0600
0.31
2000
0.31
3170
0.31
9230
0.31
0670
0.32
1030
0.20
1900
0.35
7800
0.16
6000
0.38
4600
0.20
8100
0.32
5500
0.22
7500
0.29
2700
0.31
5100
0.17
6700
0.37
0600
0.08
4000
0.31
5900
0.09
8200
0.32
6300
0.06
2000
0.30
3900
0.05
6000
0.19
6400
0.12
2600
0.14
9200
0.13
7900
0.16
9700
0.10
8000
0.17
9000
0.09
3400
0.12
0000
0.15
0700
0.17
3100
0.20
0000
0.18
3000
0.24
1000
0.21
6073
0.19
9326
0.23
6100
0.24
8400
$0.000000
$0.100000
$0.200000
$0.300000
$0.400000
$0.500000
$0.600000
$0.700000
88 89 90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12
Fiscal Year
City of Kyle Property Tax Rate HistoryFiscal Years 1988 - 2012
DEBT RATE
M&O Rate
Comparison of Current Property Tax RatesFiscal Year 2011-12
10
Comparison of Current Property Tax Rates (FY 2011-12)Per $100 Assessed Valuation
$0.000000
$0.100000
$0.200000
$0.300000
$0.400000
$0.500000
$0.600000
$0.700000
$0.800000
Buda
Cedar P
ark
Georg
etow
nKyle
Lean
der
Lock
hart
New Bra
unfe
ls
Pfluger
ville
San M
arco
s
Schertz
Seguin
Univers
al City
Sales Tax Proposed FY 2012-13 Budget
• 6.50% Growth Rate Assumed Based on Actual Collections in FY 2012
• $3,678,855 Projected Sales Tax Revenue for FY 2013
• $372,455 or 11.26% Increase From Approved FY 2012 Budget
4-Year Sales Tax Collection Trend
11
City Sales & Use Tax Collection - Monthly Actual2010-11
$-
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
$400,000
October November December January February March April May June July August September
2008-09 Actual 2009-10 Actual '2010-11 Actual
Solid Waste Revenue Proposed FY 2012-13 Budget
• $2,034,683 Total Projected for Solid Waste Charges for FY 2013
• $127,233 or 6.67% Increase Compared to Approved FY 2012 Budget
• 4.82% Increase in TDS Rates Effective April 1, 2013.
• $0.50 Increase in Solid Waste Administrative Fee to $2.50 Per Month
12
Other Revenue Proposed FY 2012-13 Budget
• $2,295,708 Total Projected for All Other Revenue for FY 2013
• $96,805 or 4.05% Decrease Compared to Approved FY 2012 Budget
• 5% Increase in Various Fees & Charges (Details in Fee Schedule)
• Breakdown of Other Revenue: Franchise Fees $829,574 $25,774 or 3.21% Increase Court Fines $540,000 $11,345 or 2.06% Decrease Library Revenue $ 45,500 $4,750 or 9.45% Decrease Development Fees $525,334 $3,644 or 0.69% Decrease Recreation Fees $276,550 $1,750 or 0.64% Increase License Fees $ 1,950 $110 or 5.98% Increase Other Taxes $ 11,000 $2,000 or 22.22% Increase Interest & Misc. $ 65,800 $106,700 or 61.86% Decrease
13
General Fund Transfer Proposed FY 2012-13 Budget
• $1,335,000 Transfer From the Utility Fund for FY 2013 - Compared to $1,635,000 Approved in Current Budget
• $300,000 or 18.35% Reduction in General Transfer
• $400,000 Reduction in General Fund Transfer Since FY 2010-11 5 to 7 Year Original Transition Plan to Set General Fund Transfer at 10% of Gross Utility Revenue; Will Be Earlier
• Proposed General Fund Transfer Amount is 12.39% of Gross Utility Revenue
14
General Fund Uses of Funds: Total $13.15 Million
Proposed FY 2012-13 Budget
15
Other, $377,673, 3%
Street Maint., $555,999, 4%
Public Safety, $4,512,482, 35%
Solid Waste, $1,737,879, 13% Financial Svcs, $880,066,
7%
Library, $407,518, 3%
Parks & Rec, $1,863,586, 14% Community Dev, $943,212,
7%
Administration, $1,362,871, 10%
Incentives, $505,000, 4%
General Fund - Significant Changes Proposed FY 2012-13 Budget
• $87,581 For Police Officers’ Pay Increase
• $505,000 For Incentive Payments For 380 Agreements ~ $48,500 or 10.62% Increase From $456,500 Approved in Current Budget
• $1,335,000 For General Fund Transfer ~ $300,000 or 18.35% Reduction From $1,635,000 Approved in Current Budget
• $318,064 For EMS ~ $44,164 or 16.12% Increase From $273,900 Approved in Current Budget
• $28,594 For Kyle Fire Department
• $709,465 For TIRZ Debt Service ~ $104,492 or 17.27% Increase From $604,973 Approved in Current Budget
• $156,826 For Fuel Costs ~ $26,696 or 20.50% Increase From $130,250 Approved in Current Budget
• CONTINUED
16
General Fund - Significant Changes (Continued) Proposed FY 2012-13 Budget
• $191,604 For Overtime Compensation ~ $39,664 or 26.08% Increase From $152,100 Approved in Current Budget
• $144,000 For Legal Services ~ $12,100 or 9.17% Increase From $131,900 Approved in Current Budget
• $101,355 For Training ~ $18,744 or 22.69% Increase From $82,611 Approved in Current Budget
• $161,061 For Cost of Living Adjustment
• $477,675 For Retirement System ~ $28,776 or 6.41% Increase From 448,899 Approved in Current Budget
• $589,751 For Health Insurance ~ $46,207 or 8.50% Increase From $543,544 Approved in Current Budget
17
General Fund Reserves Proposed FY 2012-13 Budget
• City Charter Requires 25% of Annual Operating Budget– $3,259,399 Based on Proposed Budget
• Debt Management Policy Requires Equivalent of 90 Days Expenditures for General Fund Set Aside in a Separate “Emergency Reserve Fund” within 10 Years
– $3,214,750 Based on Proposed Budget
• $350,000 Planned Transfer From General Fund Balance to the Emergency Reserve Fund (1st Year)
• Proposed Budget Improves Fund Balance for the General Fund
• Compliance With City Charter and Debt Management Policy Requirements
• Projected Ending General Fund Balance for FY 2013 = $3,383,058
18
Proposed FY 2012-13 Budget
Budget Summary & Highlights
WATER & WASTEWATER UTILITY FUND
19
Water & Wastewater Utility Fund Sources of Funds: Total $10.77 Million
Proposed FY 2012-13 Budget
20
Interest/Other, $68,500, 1%
Wastew ater Service, $4,256,213, 40%
Water Service, $6,447,448, 59%
Water & Wastewater Utility Fund Uses of Funds: Total $11.30 Million
Proposed FY 2012-13 Budget
21
Water Opns, $1,256,296, 11%
Wastew ater Opns, $2,394,473, 21%
Water Supply, $3,835,593, 34%
Debt Service, $923,793, 8%
Gen Fund Trf, $1,335,000, 12%
Utility Billing, $570,331, 5%Administration, $850,810,
8%Other, $127,645, 1%
Water & Wastewater Utility Fund Budget Summary & Highlights Proposed FY 2012-13 Budget
• Current Water & Wastewater Rates Are Inadequate to Cover All Required Utility Expenditures
• Funding Gap Analysis Results: Water $1.8 Million & Wastewater $0.45 Million For Next Year Only
• Year 2 of the 3-Year Rate Plan For Water & Wastewater RatesFiscal Year Water Wastewater
2011-12: 30% 25%
2012-13: 20% 20%
2013-14: 20% 10%
• 20% Water System-Wide Rate Increase in FY 2013 (Year 2 of 3)
• 20% Wastewater System-Wide Rate Increase in FY 2013 (Year 2 of 3)
• $530,043 Funding Gap Even After 2nd Year Rate Increase
• Rate Increase Applied to Monthly Charge & Volumetric Rates For All Inside & Outside City Customer Classes
• Rate Change Will Be Effective With First Bill Mailed After October 1, 2012
22
Water & Wastewater Utility Fund Comparison of Average Monthly Residential Bill
Proposed FY 2012-13 Budget
23
Comparison of Current Average Monthly Residential BillWater and Wastewater Service For FY 2011-12
$0.00
$20.00
$40.00
$60.00
$80.00
$100.00
$120.00
Buda
Cedar
Par
k
Georg
etow
nKyle
Lean
der
Lock
hart
New B
raun
fels
Pfluge
rville
San M
arco
s
Scher
tz
Seguin
Univer
sal C
ity
Water & Wastewater Utility Fund Significant Changes Affecting Rates
Proposed FY 2012-13 Budget
• $341,382 or 3.94% Increase in Total Operating Costs
• $239,739 or 9.24% Increase For GBRA’s O&M Costs
• GBRA Contract Amendment in 2011 Increased Capacity:– Water Supply Increased From 2,957 Ac. Ft. to 5,443 Ac. Ft.
– Treatment/Pipeline Capacity Increased From 2.64 MGD to 4.94 MGD
• $1,335,000 For General Fund Transfer ~ $300,000 or 18.35% Reduction From $1,635,000 Approved in Current Budget
• $79,595 For Fuel Costs ~ $20,595 or 34.91% Increase From $59,000 Approved in Current Budget
• $71,400 For Overtime Compensation ~ $19,900 or 38.64% Increase From $51,500 Approved in Current Budget
• $60,003 Included For Cost of Living Adjustment
• CONTINUED
24
Water & Wastewater Utility Fund Significant Changes Affecting Rates (Continued)
Proposed FY 2012-13 Budget
• $140,280 For Retirements System (TMRS) ~ $15,934 or 12.81% From $124,346 Approved in Current Budget
• $171,053 For Health Insurance ~ $14,916 or 9.55% From $156,137 Approved in Current Budget
• Funding Not Included For Next Capacity Expansion at the City’s Wastewater Treatment Plant
25
Other City Funds Proposed FY 2012-13 Budget
Budget Summary & Highlights
OTHER CITY FUNDS
26
Other City Funds: Total $17.11 Million Proposed FY 2012-13 Budget
Proposed Budget For All Other City Funds Totals $17.11 Million. Expenditure Details Provided in the Budget Document.
– Emergency Reserve Fund - Police Forfeiture Fund
– Transportation Fund - Police Special Revenue Fund
– Court Special Revenue Fund - Hotel Occupancy Fund
– Economic Development Fund - Library Building Fund
– Debt Service Fund - TIRZ Debt Service Fund
– Park Development Fund - 2007 Contractual Obligation Fund
– 2008 Contractual Obligation Fund - 2009 Tax Notes Fund
– 2010 Contractual Obligation Fund - Water CIP Fund
– Water Impact Fee Fund - Wastewater CIP Fund
– Wastewater Impact Fee Fund - Grant Fund
– Water Reuse Study Fund - Train Depot Donation Fund
– Public Educational & Govt. Fund - Structural Demolition Fund
– Other Post Employee Benefit Fund (OPEB)
27
Capital Improvements Program (CIP) Proposed FY 2012-13 Budget
Total: $9.50 Million
Following Capital Projects Are Included In The Proposed FY 2012-13 Budget:
• $5,000,000 For Southside Wastewater Collection System• $4,500,000 For RM 150 Realignment• No Funding Included For Envision Kyle Or Other Capital Projects
28
Capital Outlay (Non CIP): Total $0 Proposed FY 2012-13 Budget
• No Non CIP Capital Outlay Items Are Included In The Proposed FY 2012-13 Budget For Replace or New Trucks, Heavy Equipment, Police Vehicles, Etc.
29
Overview of City’s Debt Position Proposed FY 2012-13 Budget
Overview of City’s Debt Position and Payments Due:
• $68.21 Million Total Debt Outstanding (Principal Only) on October 1, 2012
• $5,259,406 Due in FY 2013 For Principal & Interest Payments
• $190,146 or 3.75% Increase From Current Year
• $425,000 Offset Applied For Debt Service As Authorized by City Council Note: This is Year 3 of the 4-Year Debt Management Plan
• $1.0 Million Increase in Debt Service Payments in FY 2014
• Plans for Refunding $12.5 Million SIB II Loan (TIRZ) Plus Accrued Interest in Late 2013 to Stabilize Debt Service Increase - Refunding Subject to Financial Market Conditions At the Time
30
Debt Service Requirements Proposed FY 2012-13 Budget
31
City of Kyle, TexasAggregate Debt Service by Fiscal Year
$-
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
$6,000,000
$7,000,000
Principal Interest
Funding for RM 150 Realignment Project Proposed FY 2012-13 Budget
• $4,500,000 Included in the Proposed FY 2012-13 Budget to Fund City’s Share of RM 150 Realignment Project
• As Authorized By City Council, Reprogrammed Bond & Developer Funds Provided Total Funding:
– $3,000,000 Available and Budgeted in the 2008 Contractual Obligation Fund
– $268,268 From Balance in RM 150 Lot Fee Accounts (Waterleaf Falls, Woodland Park, Post Oak, and Four Seasons)
– $656,471 From 2008 Contractual Obligation Fund by Reclassifying IT Costs to 2009 Tax Notes Fund
– $575,261 From 2008 Contractual Obligation Fund by Reclassifying HCPUA O&M Costs to Water and Wastewater Utility Fund
32
Next Steps – Budget Process Proposed FY 2012-13 Budget
August 1 : Proposed Budget Presented to City Council
August 1 : Resolution For Consideration of Tax Rate Increase
August 2 – 23: Council Budget Work Sessions & Public Hearings
August 15: Required Public Hearing on Property Tax Rate
August 23: Required Public Hearing on Property Tax Rate
September 4: 1st Reading For Budget Adoption
1st Reading For Property Tax Rate Adoption
September 5: 2nd Reading For Budget Adoption
2nd Reading For Property Tax Rate Adoption
33
Proposed FY 2012-13 Budget
Detailed Budget Information Available
• Complete Copies of the Proposed Budget Available For Review– City Hall
– Public Library
• PDF Version of the Proposed Budget Available on the City’s Website– www.cityofkyle.com
34