Agenda
! 1
.
, '
Tuesday; July 13,2004
6:30 p.m.
Raspberry Room
6:30 pm City Council Work Session Called to Ord(n
"
6:35 pm Pre;'budget mee~ing: Genellie, Kerrigan,D.>Johnson, Yager
. CIP/ERP final review; Yager
7:30 pm,
,8:00 pm Review proposals from search. consultants; Genellie
"
8:30 pm Closed door meeting to discuss strategy forlabor
'. negotiations; Genellie " ,
9:15 pm Other
9:30 pm Adjourn
.
4' I
. . July 9, 2004
: 7005 BUDGET
Overview
Below are some variables which may impact the levfand budget in2005~
1. The 2005 proposed general fund 'expendit~es are undetermined.
, , ' ..
2. The2005requireddebtlevy increase is $269,000,which is a 3.5% increase in the tot,ll
. levy.
3. There, is no HRA leryproposed for2005.
4. The overall 2005 levy increase is yettobe determined. ' ,
, . ..
5. , The debt service levy increase impacts the average homestead by $17 a year, or 1.8%.
, The small increase is a result of T~x Increment Financing (TIF) district 1-1, being
. decertified in 2005. By decertifYing TIFdistricti-l an additional $1,000,000 will be ,
added to net tax capacity value which will contribute to establishing a lower overall tax
" " " ,
capacity rate. ' .. .
. 6. A 1 % levy increase equals $77,000 of new revenues.. ' "
, .
7.. Every 1% increase in levy is a$5increase in property taxes or a :5% increase in city
.. property taxes.
,',
8. The franchise fee is still included in projectedrevell\.1es at $1 per utility bill per month. , or
$290,000.
9. The, total general fund reserve balance is $3,801,217. It is our policy to have at least 50%
", , ,- .,
of the tax levy in fund balance reserves to cover our expenditures in the general fund from
January through June. Fifty percent of our projected general fund levyis$3,327,160.
"c We are approximately $474,000 over our goal in general fund reserves.
2004 AVERAGE HOME MARKET VALUE $164,000
2005 PROJECTED AVERAGE HOME MARKET VALUE . $187,000
(increase from limited market value coming off and actual increase, in value - up 14%)
2004 CITY TAX ON A VERAGE HOME $ 935
'. 2005 PROJECTED CITY TAX ON HOME IF LEVY INCREASE IS 3.5% $ 952
.' ,
f 'i;
LEVY LIMIT
. INCLUDES GENERALI"UND, DEBT SERVICE, HOUSING & REDEVELOPMENT andPE]lA
"
HISTOiuc,CURRENT ANn PROJECTED1'AXLEVIESAND CITY TAX RATES
Total City,
Levy' Total Levy Tax Tax Gross
Payable ' Before Tax Capital 'HRA Debt PERA Levy , ,Capacity Tax Levy
Years Credits Capacity Levy TaX Levy Tax Levy ,Tax Levy AfterCredits Rate Increase
2008/09 9,356,136 ' 16,510,019 125,000 50,000 1,190,000 ' 11,815 7,979,801 48.316% 3.71%
2067/08., 9,021,136 16,180,741 100,000 40,000 1,265,000 11,815 7,666,099 " 47.378% 4.49%
2006/07 ,,8,(i33,136, 15,835,957 75,000 30,000 1,287,000 11,815 7,347,485 46.39,7% 4.23%
2005/06 8,283,136 15,068,460 50,000 20,000 1,297,000 11,815 7,105,537 ' 47.155% 3.43%
2004/05 8,008,136 13,969,662 ,25,000 10,000 1,307,000 ,11,815 6,949,569 49.748% 3,95% facility
2003/04*** 7,704,136 11,901;703 - - 1,038,000 11,815 6;767,872,' 56;865% 7.48% no 19a
2002/03 * * 7,168,252 11,140,721 - 1'06,000 883,000 11,815 '6,348,865 .. 56.988% ' 8.76% facility
2001102* 6,591,140 10,658,607 - 100,000 342,000 11,815 ' 5,850;411 54.889% 9.78% no haca"
2000/01 6,003,993 '13,451,366 342,000 4,314,233 32.073% 6.00%
1999/00 5,664,144, 12,526,355 330,000 4,022,438 32.112% 5:23%
.98/99 5,382,640 11,749,302 ' 330,000 ' 3,811,583 32.441% ' 3.63%
1997/98 .5,194,184 11,936,742 330,000 3,635,016 30.4'52% ,0.30%
1996/97 5,178,800 13,194,123 739,663 3,647,887 27.648% 1.21 %
1995/96 ',5;117,000 " 12,902,081 578,574 '. 3,682,276 28.540% 3.30%
1994/95 4,953,600 ,12,981,406 573,947 3,510,380 27.042%
* NO HACA
** First portion of new facility bonds levied "
***Levy for second portion of new facility bonds and no local government aid.
'.
Page 4