HomeMy WebLinkAboutItem 02 - Budget ITEM • 4z -
MEMO TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
FROM: ROGER NELSON, CITY MANAGERh/�
MEETING DATE: SEPTEMBER 4, 2001
SUBJECT: PUBLIC HEARING ON THE FY 2001-2002 BUDGET
RECOMMENDATION:
City Council to conduct a public hearing on the proposed FY2001-2002 Annual Budget.
The budget, as amended to include the service levels from the City Council workshop held
on August 22, 2001, contains fund expenditures in the following amounts:
General Fund $37,419,921
Utility Fund 16,696,166
Debt Service Fund 11,687,815
Convention & Visitors Bureau Fund 5,600,880
Lake Enterprise Fund 2,628,109
General Government Capital Project Fund 13,938,120
Permanent Street Maintenance Fund 890,000
Permanent Capital Maintenance Fund — General 231,900
Utility & Lake Enterprise Capital Projects Fund 8,366,608
Utility Permanent Capital Maintenance Fund 1,000,000
Stormwater Drainage Utility Fund 1,213,986
BACKGROUND:
In compliance with the "truth-in-taxation" laws, the City of Grapevine published its
"effective" and "rollback" tax rates in the Fort Worth Star Telegram on August 8, 2001.
Pursuant to the Charter of the City of Grapevine, Texas, Section 907, a public hearing on
the annual budget shall be held to allow all interested persons to be heard for or against
any item or the amount of any item therein contained. The public hearing shall commence
on September 4, 2001 and final action on the budget shall be taken at a special meeting
on September 11, 2001. The City Council must adopt the annual budget no later than
fifteen days prior to the beginning of the fiscal year.
WAG/cjc
H:AGMBGT20019-4
August 28,2001 (10:OOAM)
MEMORANDUM CITY OF GRAPEVINE, TEXAS
TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
FROM: DAVID B. ANDESON, FIRE CHIEF
DATE: SEPTEMBER 4, 2001
SUBJECT: BRONTO SKYLIFT-LADDER TRUCK
The purchase of a new ladder truck such as the I I8-foot Bronto Skylift by Emergency One
Products would be a much needed and beneficial apparatus to our emergency response fleet.
Currently we have a 95-foot platform ladder truck that was purchased in 1986 and met many of
our emergency response needs during the last 14 plus years. The City has developed at rapid pace
in the last five years with retail, multifamily, and hotels. This type of development creates a
special need for increased service levels of equipment and training due to the required setbacks
from the street and multiple site elevations. To maintain and improve our ISO rating our city is
required to have two ladder trucks rated at 95-foot or greater.
The specialized equipment would consist of an aerial platform with an articulating boom capable
of operating at below grade. The Bronto Skylift is capable of reaching over buildings and parapet
walls and setting the rescue platform on rooftops or balconies. Deployment time of the stabilizer
jacks for this unit is 30 seconds; our current platform requires deployment of jacks one at a time
for 4 jacks taking 2-3 minutes.
This technology and much more not listed provides a quicker, safer, and aggressive response to
emergencies in our City. Our current ladder truck is limited to operating at grade level to 70 feet
and flowing 1,000 gallons per/min. The Bronto Skylift operates from below-grade to 118 feet and
flowing 2,000 gallons per/min. plus a payload in the rescue platform of 1,000 lbs. This allows for
rescue and removal of multiple victims during emergency operations at hotel and multifamily
structures.
The order and delivery time of this vehicle is 12 months, if this unit was ordered in October 2001
it would be delivered in time for the heavy construction year of 2002-2003 of the Opryland Texas
Hotel/Convention Center. It is during this critical construction period that rescue and fire/EMS
activities will occur as it does with all major developments.
] ��^
� ~ ,
-
. \�� . � < � • . -
. .�. ;. .
. � .
_
�
.._ a
IF
-
�
■ �� ' ^ � .
\ ram 2
-
:
~ f |
r sl
ti
J ct O w4-4
'd
O O
� U
•; S-'- tU- r3 c
64
ct
bA CIS. 3 Ln
n
U � cn y
kn
Ct
En64
4-4
b
4--0 G� b ,-. O CIS
F-+ U
b ct U O
3 30 c'3 rn U U U
4-4 cu
�-- V U w
O O M
cam, ol
cn
4-4
Ct
1-0U 3 � "U"64
bJJ A" v
.fir C,3OrnOLn O
►' U 6 u M m CIS:b y Q. v � v
p U U MUU U ,-� M
00
..
U c�i GQ tj
4
1
I� I�
I
n
r
l -;S
Wa
1 � �
_ � 4
,� mod:, •,h1 t
1
r
•� 9
M .
y Q.
i
4_
A� p.
f
4
f
a Ate' I i i�f
I
'2
i
' 9
,
I � $„
0
r
v - o
r
ia to
� O ~
51 vo
o
r
r
8
o .
O a
c W w
p p� CV
r
E 0 w 0 N N r CD
4-1
ct
4-1 N
v� p,,
> o
an
CTJ
ct 9 R
En
• +� c� 3 O
G, aA O O
N O 64
;No
c�
4t
Ism ,mk
ML 'ML ' _ 3-4
M. yr �► +� y
f
yy �
1 '
r
a�
=wo
i`
* AMW JE
1 � L � �_ � ^ _ � � n Ili.♦
/ I
yy
4
4
4�
•
LL j f
13
p'; s
O
N
Q
bA
-a
CA
O CA
O
I �
4—'
-ONO a�
4� ,x ct
U � U
� N
U
� C
00
'b oo
«i
bA
4-4
4-4
U �
'd 00
O
U
a� y
300
O
c�3 O aj 0
471
O
4► !� b
7T" *f•
R
j(
yy i
p• +
• Yn
�" - .,,a s• . .
n'
•rl C/1 �-1 �?�..
41,
i
H crj
.� �41
COO
cn
cd
O
� y
POO
cd
I� O cd
4Z C)
� ,—,
3.En
I� o o
CA
44
3 �
a�
o
tct d
4
bA
O
H o
\.
�•i
O
W
CC3
CC3
a,o
uw, � 4+3
o �
00
03
O �
cn
O � N
H �
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
GENERAL FUND
�titav
Revenues 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Ad Valorem Taxes 8,058,029 8,215,367 8,275,333 6,584,767i -20.43%
Sales&Use Taxes 13,520,752 14,849,154 15,600,000 17,050,000 9.29%
Franchise Taxes 3,581,621 3,986,781 3,964,385 4,295,000 8.34%
Licenses &Permits 1,086,064 1,417,384 1,358,944 1,539,721` 13.30%
Charges for Services 1,322,289 1,258,018 1,279,526 2,808,973 119.53%
Intergovernmental Revenue 190,189 182,862 148,039 225,990' 52.66%
Fines and Forfeitures 1,855,570 2,360,028 2,119,200 2,096,200 -1.09%
Miscellaneous Revenue 2,223,011 2,547,893 2,428,901 2884,739` 18.77%
Total 31,837,525 34,817,488 35,174,328 37,485,390 6.57%
Expenditures 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Personnel 18,936,716 21,018,651 23,167,060 24,353,706 5.12%
Supplies 1,602,790 1,$78,324 1,954,293 2,364,207 20.98%
Maintenance 1,306,118 1,419,265 1,457,194 865,839 -40.58%
Services 5,910,635 7,079,687 7,125,643 4,588,015 -35.61%
Operating Transfers Out 314,000 475,918 60,000 112,058 86.76%
Property& Casualty 0 0 0 979,438` NA
Health Insurance 0 0 0 2,772,904 NA
Permanent Capital Maintenance 616,845 324,737 220,045 231,900 5.39%
Permanent Street Maintenance 869,500 900,000 389,489 890,000 128.50%
Capital Outlay 690,930 492,165 241,500 261,854 8.43%
Total 30,347,534 33,588,747 34,715,224 37,419,921 7.79%
Contribution to Fund Balance ;(Revenues over Expenditures) 65,469
J
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
GENERAL FUND
PROGRAMS AND SERVICES PROPOSED FOR FY 2001-02
(Included in line item totals listed above)
Projected
Increased Service Level Requests Fund Impact
GIS Administrator (20%General Fund / 80%Utility Fund) 14,971
Additional Vehicle for Fire Prevention 27,500
Access to Jobs Pilot Program 50,000
Total Increased Service Level Requests 92,471
Transfers to Capital Improvement Projects
Park Sidewalk&Parking Lot Construction 30,000
Grapevine Township Revitalization Project Grant Program 50;000
Keeling House Restoration 30,000
Total Transfers to Capital Improvement Projects 110,000
TOTAL PROPOSED PROGRAMS AND SERVICES 202,471
1998-99 1999-2000 2000-01 2001-02
Fund Balance Summary Actual Actual Budget Proposed
Beginning Fund Balance 5,401,346 6,891,337 7,732,646 7,991,750 ;
Contribution to Fund Balance 1,489,991 1,241,309 459,104 65,469
Ending Fund Balance 6,891,337 8,132,646 8,191,750 8,057,219
Interfund Loan to CVB Fund NA (400,000) (200,000) (350,000)
Adjusted Ending Fund Balance 6,891,337 7,732,646 7,991,750 7707,219
Fund Balance Requirement* 5,706,612 6,151,220
Balance over Requirement 2,285,138 1,555,999
* Fund balance requirement is 16.4%of total budgeted expenditures (60 days of operation).
The FY 2001-02 Adjusted Ending Fund Balance represents 75 days of operation.
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
UTILITY ENTERPRISE FUND
Revenues 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed; Change
Miscellaneous Income 12,245 76,723 10,000 10,000 0.00%
Water Sales 7,188,523 9,071,880 8,590,476 9,547,625 ' 11.14%
Raw Water Sales 0 105,505 0 144,000 NA
Wastewater Sales 4,027,597 5,133,839 5,656,788 5,948,777 5.16%
Water Tap Fees 203,522 142,256 75,000 120,000 60.00%
Wastewater Tap Fees 19,220 19,220 20,000 20000 0.00%
Utility Inspection Fee 109,764 108,178 42,000 67000 59.52%
Reconnect and Transfer Charges 196,591 242,346 200,000 200,000 0.00%
Interest Income 404,775 507,442 450,000 450000 0.00%
Total 12,166,791 15,406,884 15,044,264 16,507,402 9.73%
Expenditures 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Personnel 1,717,867 1,915,840 2,177,096 2,089,976 -4.00%
Supplies 317,673 377,999 395,330 422521 6.88%
Maintenance 392,125 425,040 434,674 311,449 ' -28.35%
Services 4,888,981 5,991,835 6,280,821 6,925398 ' 10.26%
Utility Bond Payments 3,239,905 4,615,068 3,784,184 4,302,505 13.70%
Permanent Capital Maint. 282,575 62,118 500,000 1,000000 100.00%
Capital Outlay 174,629 121,206 125,200 114000 -8.95%
Transfers 1,026,085 1,121,933 1,140,994 1,530,317 34.12%
Total 12,039,839 14,631,039 14,838,299 16,696,166 12.52%
Retained Earnings (Revenues over Expenditures) (188,764)
A
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
UTILITY ENTERPRISE FUND
PROGRAMS AND SERVICES PROPOSED FOR FY-2002
(Included in line items listed above)
Capital Improvement Projects
Geographic Information System(GIS)Project-Phase III 292,262
GIS Administrator (80%Utility Fund/20%General Fund) 59,883
Total Capital Improvement Projects 352,145
Permanent Capital Maintenance
Water Line Rehabilitation 457,548
Wastewater Line Rehabilitation 476,909
Water and Wastewater Treatment Plant Maintenance and Equipment Upgrades 65,543
Total Permanent Capital Maintenance 1000,000
TOTAL PROPOSED PROGRAMS AND SERVICES 1,352,145
Fund Balance Summary 1998-99 1999-2000 2000-01 2001-02
Actual Actual Budget Proposed
Beginning Working Capital Balance 6,137,757 6,264,709 7,040,554 7,246,519
Retained Earnings 126,952 775,845 205,965 (188,764)
Ending Working Capital Balance 6,264,709 7,040,554 7,246,519 7,057,755
Working Capital Requirement 1,979,152 2,405,102 2,439,172 2,744,575
Balance over Requirement 4,285,558 4,635,451 4,807,346 4,313,180
Working Capital balance requirement is 16.4%of total budgeted expenses or 60 days of operation.
The FY 2001-02 proposed ending working capital balance represents 154 days of operation.
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
ut r DEBT SERVICE FUND
+s
o
}4
Revenues 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Ad Valorem Taxes 5,513,184 6,643,394 7,399,845 10,243 825 38.43%
Transfers from Other Funds 1,994,207 591,783 389,958 1062959 172.58%
Palace Equity Contribution 0 0 0 343,214 NA
Interest Income 118,630 176,122 130,000 175,000 34.62%
Total 7,626,021 7,411,299 7,919,803 11,824,998` 49.31%
Expenditures 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
G.O. Bond Interest Payments 4,352,105 4,873,834 3,847,092 4,296,868 11.69%
G.O. Bond Principal Payments 2,832,028 2,382,152 4,050,000 4220,000 4.20%
C.O.Note Payments 0 0 0 3,164,147 NA
Fiscal Agent&Bond Fees 42,619 2,839 6,800 6,800 0.00%
Total 7,226,751 7,258,826 7,903,892 11,687,815 47.87%
Contribution to Fund Balance (Revenues Over'Expenditures) 137,183
Fund Balance Summary 1998-99 1999-2000 2000-01 2001-02
Actual Actual Budget Proposed
Beginning Fund Balance 1,060,848 1,460,118 1,612,591 1,628,503
Contribution to Fund Balance 399,270 152,473 15,912 137,183
Ending Fund Balance 1,460,118 1,612,591 1,628,503 1,765,686
Fund Balance Requirement 1,690,133
Balance Over Requirement 75,553
Fund balance requirement is 16.4%of total current budgeted net debt service expenditures or 60 days of operation.
The FY 2001-02 proposed ending fund balance represents 62 days of operation.
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
CONVENTION &VISITORS BUREAU FUND
Revenues 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Hotel/Motel Tax 3,495,409 4,108,943 3,946,000 3,822,000 -3.14%
Convention Center Rental 381,083 343,473 415,000 420,000 1.20%
Interest Income 40,360 48,582 35,000 35,000 0.00%
Concourse% of Sales 27,978 20,763 35,000 20,500 -41.43%
Merchandise Resale 93,443 89,529 82,167 124,500 51.52%
Catering% of Sales 42,123 34,491 30,000 12,800 -57.33%
Miscellaneous Income 6,939 2,979 0 16,397 NA
Contributions -Excursion Train 0 0 0 170,000 NA
Train Ticket Sales 0 0 0 782,668 NA
Train Food and Beverage Sales 0 0 0 72,740 NA
Train Merchandise Resale 0 0 0 16,000 NA
Train Charters and Special Events 0 0 0 149,030 NA
Total 4,087,335 4,651,740 4,543,167 5,641,635 24.18%
Expenditures 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Personnel 1,301,152 1,539,813 1,873,317 2,324,387 24.08%
Supplies 1,091,134 1,354,259 1,071,716 1,014,984 -5.29%
Maintenance 36,688 71,576 61,181 62,500 2.16%
Services 529,804 538,583 510,261 1,051,516 106.07%
Permanent Capital Maintenance 2,497 0 20,000 20,000 0.00%
Transfers 765,332 830,802 1,030,696 1,109,493 7.65%
Capital Outlay 9,281 27,190 48,000 18,000 -62.50%
Total 3,735,888 4,362,222 4,615,171 5,600,880 21.36%
Contribution to Fund Balance ;(Revenues over Expenditures) 40,755
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
Oil CONVENTION&VISITORS BUREAU FUND
11111111
PROGRAMS.AND SERVICES PROPOSED FOR FY 2001-02
(Included in line item totals listed above)
Projected
Increased Service Level Requests Fund impact
Division Reorganization 102,620
Total Increased Service Level Requests 102,620
Transfers to Capital Improvement Projects
Tarantula Train Capital Improvements 325,100
Wallis Office Building Remodeling 60,000
Total Transfers to Capital Improvement Projects 385,100
TOTAL PROPOSED PROGRAMS AND SERVICES 487,720
Fund Balance Summary 1998-99 1999-2000 2000-01 2001-02
Actual Actual Budget Proposed
Beginning Fund Balance 818,454 1,169,901 1,574,402 1,402,398
Contribution to Fund Balance 351,447 289,518 (72,004) 40,755
Interfund Loan From General Fund NA 400,000 200,000 350,000
Opryland Marketing Agreement NA (400,000) (300,000) (350,000)
Ending Fund Balance 1,169,901 1,574,402 1,402,398 1,443,153
Fund Balance Requirement* 920,693
Balance over Requirement 522,460
* Fund balance requirement is 16.4%of total budgeted expenses or 60 days of operation.
The FY 2001-02 proposed ending fund balance represents 94 days of operation.
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
LAKE ENTERPRISE FUND
Revenues 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Cart Rentals 558,256 598,535 540,750 560,000 3.56%
Tournament Fees 7,800 9,350 6,250 6,250 0.00%
Driving Range 2,367 6,890 5,150 6,000 16.50%
Golf Pro Shop%of Sales 18,182 21,004 19,000 20,000 5.26%
Golf Course Green Fees 1,131,469 1,190,212 1,403,026 <1,514,540 7.95%
Restaurant%of Sales 40,920 52,751 60,000 60,000 0.00%
Lesson Income 4,970 15,970 10,000 10,000 0.00%
Interest Income 100,185 82,839 80,000 80,000 0.00%
Miscellaneous Income 27,137 12,692 10,000 30,000 200.00%
Other Financing Sources-PCMF 0 (8,691) 874,574 0 -100.00%
Total 1,891,286 1,980,246 3,008,750 2,286,790 -24.00%
Expenditures 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget ' - Proposed Change
Personnel 850,822 964,492 1,238,200 1,099,587 -11.19%
Supplies 143,209 118,484 179,770 168,406 -6.32%
Maintenance 45,141 48,976 57,170 52,677 -7.86%
Services 392,002 501,810 996,282 _ 904,430 -9.22%
Permanent Capital Maint. 37,680 133,357 0 180,200 NA
Capital Outlay 68,093 13,693 0 51,300 NA
Transfers 143,958 323,255 160,063 171,509 7.15%
Total 1,680,906 2,104,067 2,631,485 2,628,109 -0.13%
Retained Earnings (Revenues over Expenses) (341,319)
Fund Balance Summary 1998-99 1999-2000 2000-01 2001-02
Actual Actual Budget Proposed
Beginning Working Capital Balance 895,692 1,106,072 982,252 1,359,516
Retained Earnings 210,380 (I23,820) 377,265 (341,319)
Ending Working Capital Balance 1,106,072 982,252 1,359,516 1,018,197
Fund Balance Requirement* 657,027
Balance over Requirement 361,170
* Fund balance requirement is 25%of total net budgeted expenses or 90 days of operation.
The FY 2001-02 proposed ending working capital balance represents 141 days of operation.
FY 2001-02 PROPOSED OPERATING BUDGET
STATEMENT OF REVENUES,EXPENDITURES AND FUND BALANCE
STORMWATER DRAINAGE UTILITY FUND
}
Revenues 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Drainage Utility Fees 1,061,732 1,128,504 1,146,394 1,175,309 2.52%
Interest Income 43,613 88,056 60,000 60,000 0.00%
Miscellaneous Revenue 1,001 0 0 0 0.00%
Total Fund Revenues 1,106,346 1,216,560 1,206,394 1,235,309 2.40%
Expenditures 1998-99 1999-2000 2000-01 2001-02 Percent
Actual Actual Budget Proposed Change
Personnel 152,498 286,284 383,858 316,133 17.64%
Supplies 9,623 17,128 28,050 25,200 -10.16%
Maintenance 138,884 101,594 163,194 105,000 -35.66%
Services 133,730 108,868 125,281 103,829 -17.12%
Transfers 81,473 174,136 960,657 663,824 -30.90%
Total Fund Expenditures 516,207 688,010 1,661,040 1,213,986 -26.91%
Contribution to Fund Balance (Revenues Over Expenditures) 21323
Fund Balance Summary 1998-99 1999-2000 2000-01 2001-02
Actual Actual Budget Proposed
Beginning Fund Balance 801,070 1,389,029 1,917,580 1,462,935
Contribution to Fund Balance 587,959 528,550 (454,646) 21,323
Ending Fund Balance 1,389,029 1,917,580 1,462,935 1,484,257