E N D
2013 ProposedBudget
Budget Challenges • Continued decline in home prices leading to a decrease in the tax capacity over which the tax levy is spread (-7.2%). Decertification of the tax increment financing district added tax capacity resulting in a net increase of 9.47% (less than the 17.34% projected) • Continuing instability with budgets at the state level and loss of all state aids. • Continued lower revenue streams in building and development. • Decreased level of investment interest earnings. • Need to balance expectations associated with resource allocations and service provision levels
History of Aids Received from the State of Minnesota2002-2013
Budget Challenges • $500,000 of annual expenditures associated with Federal and State mandates regarding maintenance of storm water system. • NPDES – National Pollutant Discharge Elimination System • SWPPP – Storm Water Pollution Prevention Program
Budget Challenges • Rising costs translating to higher prices charged to the City for operating supplies and services (2% was allocated for line item goods and services) • Increasing personnel costs –pension and health care. A 3.2% cost of living increase is proposed. • Aging infrastructure – analysis of the pro forma statements contained in the Financial Management Plan (FMP) to provide adequate funding of future infrastructure needs.
General Fund Revenue Base Note: Fluctuations occur in revenue from other sources due to the uncertain nature of certain revenue streams such as building permit revenues, fines, etc. The years 2007-2011 reflect actual numbers and the years 2012-2013 reflect budgeted amounts. The City historically budgets conservatively for these revenue streams.
78% of General Fund Revenues are derived from Taxes GeneralFund Revenues
General Fund Expenditures By Type 2013 Budget
General Fund Expenditures By Function 2013 Budget
School District EXAMPLE: $444.07 (20%) Property Tax on a $166,000 Champlin Home is $2,201.99 (100%) Hennepin County $819.19(37%) RETURNED AS SERVICES $743.15 Special Taxing Districts • Recreation • programs • Bldg & health • inspections • Other City • services • Police & fire • protection • Street • maintenance • & plowing • Parks & trails City of Champlin $195.58 (9%) $743.15 (34%) CITY OF CHAMPLINWho gets your property tax dollars? Based on Proposed 2013 tax rates
Where Your Tax Dollar Goes (Based on 2013 Tax Rates)
BUDGET SUMMARY • Infrastructure Replacement Program • Budget provides $755,000 for streets (Increase of $230,000) • Budget provides $450,000 for parks • Budget provides $385,000 for capital equipment replacement (Increase of $120,000) • Budget provides $75,000 for Ice Forum (Increase of $25,000) • Budget provides $50,000 for storm sewer
1.02% or ($27,293 increase) supplies and services. • 27.99% ($375,000 increase) in transfers to infrastructure. • Total Increase in the General Fund totaling $697,760 (7.39%) • Provides for an increase of 8.75% in the net tax levy which equates to a $2 decrease in City taxes for the median house value of $166,000.