2020-2021 Proposed Budget and 2019-2028 Proposed Capital Improvement Program Department of Finance
June 2019
2020-2021 Proposed Budget and 2019-2028 Proposed Capital - - PowerPoint PPT Presentation
2020-2021 Proposed Budget and 2019-2028 Proposed Capital Improvement Program Department of Finance June 2019 2 ZBB Background City Council mission statement with goals As an exceptionally well-run City we will: Keep Wichita safe Grow our
June 2019
2
3
4
5
6
Transfers $5,591,719 2% Other Sources $49,382,755 20% Property Tax $84,303,187 35% Sales Tax $29,124,388 12% Franchise Fees $47,661,298 20% Gas Tax $15,431,862 6% Motor Vehicle Tax $12,718,119 5% G E
NE RALF UND 2019 ADOPT E D BUDGE T
, $244,213,328
7
3.6%
0.3% 8.1% 4.5% 5.0% 5.6% 5.1%
0.5% 2.1%
1.4% 3.0% 1.1% 2.6% 1.7% 3.8%
0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0% 9.0% 10.0%
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
10 Year Average 1.4% 5 Year Average 2.4%
8
9
10
11
12
13
14
Projected General Fund Revenues and Expenditures (in millions)
2019 2020 2021 2022 2023
Adopted Revenues
$244.2 $250.0 $255.7 $262.6 $268.7
On-going adjustments
$0.4 $0.8 $1.2 $1.8 $1.9
Interest earnings
$5.5 $3.5 $2.5 $1.5 $1.5
New Projected Revenues
$250.1 $254.3 $259.4 $265.9 $272.1
Adopted Expenditures
$244.2 $250.0 $256.8 $263.8 $271.0
On-going adjustments
$4.9 $4.3 $4.3 $3.7 $3.5
New Projected Expenditures
$249.1 $254.3 $261.1 $267.5 $274.5
Surplus (Deficit)
$1.0 $0.0 ($1.7) ($1.6) ($2.4)
15
16
17
18
2012 2013 2014 2015 2016 2017 2018 2019 General Fund 24.839 24.443 24.003 24.114 24.177 24.117 24.156 25.186 Debt Service Fund 7.520 8.028 8.537 8.506 8.509 8.508 8.511 7.506 Total 32.359 32.471 32.540 32.620 32.686 32.625 32.667 32.692
The City mill levy has remained flat, but the allocation between the Debt Service Fund and General Fund has changed.
19
5 10 15 20 25 30 35 40 45 1971 1973 1975 1977 1979 1981 1983 1985 1987 1989 1991 1993 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017 2018
Mill Levy Rate
City of Wichita Mill Levy DSF GF
2019 Levy: General Fund 25.186 Debt Service Fund 7.506 Total Levy 32.692
20
21
GO at-large $340,372,102 Local Sales Tax $181,750,000 Airport $33,238,151 Sewer Utility $271,614,338 Water Utility $373,816,700 Special Assessments $304,750,000 State of Kansas $36,259,000 Federal Funds $111,181,367 Other Funds $107,077,763
Whe r e City of Wic hita CIP Dollar s Come F r
2018- 2027 AL
LF UNDS R E VE NUE S $1,760,059,421
22
23
24
25
Ratio of debt service payments to property tax revenues
26