F Y 2008 F inanc ial U pdate F Y 2008 Mid-Ye ar Budge t Adjustme nt F ive -Ye ar F inanc ial F
- re c ast
F Y 2008 F inanc ial U pdate F Y 2008 Mid-Ye ar Budge t Adjustme - - PowerPoint PPT Presentation
F Y 2008 F inanc ial U pdate F Y 2008 Mid-Ye ar Budge t Adjustme nt F ive -Ye ar F inanc ial F o re c ast Ballo t o f City Se rvic e s Presented by Peter Zanoni, Director Office of Management & Budget April 30, 2008 City Council
2
4
5
6
7
8
$491.16 $506.32 $826.88 $841.14 $- $150.00 $300.00 $450.00 $600.00 $750.00 $900.00
Revenues
14,255,883 841,141,660 826,885,777 15,161,702 506,318,577 491,156,875
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
9
$95.39 $96.53 $196.24 $197.38 $- $50.00 $100.00 $150.00 $200.00 $250.00
Revenues
1,138,994 197,381,527 196,242,533 1,138,994 96,532,129 95,393,135
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
10
$1.14 0.64 0.14 (0.32) (0.35) 1.22 $(0.19) Variance 104.61% 14.26 13.63 March 101.2% $96.53 $95.39 Total 98.92% $17.30 $17.48 October 108.81% 15.10 13.88 November 97.68% 14.60 14.95 December 98.53% 21.26 21.58 January 101.01% 14.01 13.87 February Posted Collected Amount Amount Percent Actual Planned Month
11
$204.05 $204.17 $226.10 $226.78 $- $50.00 $100.00 $150.00 $200.00 $250.00
Revenues
687,219 226,782,866 226,095,647 115,078 204,167,839 204,052,761
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
12
Bexar County City of San Antonio School District Bexar County University Health System College District River Authority
Over 75% of total Tax Bill for schools & County with less than ¼ for City
13
$257.86 $103.83 $117.19 $244.50 $- $100.00 $200.00 $300.00
Revenues
13,361,000 257,864,000 244,503,000 13,360,758 117,190,758 103,830,000
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
(“Additional CPS Transfer” revenue not shown in amounts)
■2Q Planned ■2Q Actual ■Budget ■Estimate
14
$420.98 $420.15 $853.97 $853.10 $- $150.00 $300.00 $450.00 $600.00 $750.00 $900.00
Expenditures
(Includes Mid-Year Budget Adjustments)
868,786 853,103,404 853,972,191 827,951 420,147,347 420,975,298
Expenditures Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
15
16
17
18
3,097 5,093 3,426 2,810 1,823 1,261
2,000 3,000 4,000 5,000 6,000
FY 2008 Budget FY 2008 Revised Projections FY 2008 Actual (Oct-Mar)
Commercial Residential
19
97% 95% Building Code Inspections Performed as Scheduled 19 Days 18 Days Complex Commercial Plan Review (Initial) 2 Days 3 Days Residential Building Plan Review (Initial) 4 Days 10 Days Zoning Verification Letters 23 Days 35 Days Longest Review - Development Services 41 Days 35 Days Longest Review - All Agencies Major Plat Technical Review 4% 5% Telephone Abandonment Rate
Oct 07 - Mar 08 Performance
20
$14.31 $14.51 $30.15 $30.15 $- $10.00 $20.00 $30.00
Expenditures
30,150,089 30,150,089 200,492 14,510,141 14,309,649
Revenues Variance Estimate
Variance Amount Amount FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
Revenues
■2Q Planned ■2Q Actual ■Rev. Bud. ■Estimate
21
$13.97 $13.70 $28.28 $28.21 $- $10.00 $20.00 $30.00
Expenditures
67,834 28,213,426 28,281,260 271,227 13,703,107 13,974,334
Expenditures Variance Estimate
Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
Expenditures
■2Q Planned ■2Q Actual ■Rev. Bud. ■Estimate
22
23
CVB $19.10 M History & Preservation $7.97 M Arts $7.97 M Other Tourist Expenses $2.68 M CSEF $15.40 M
15% 15% 36% 29% 5%
70% Tourism History & Preservation 15% Arts 15% Hosting Obligations/ Other Convention Sports & Entertainment Facilities Convention & Visitors Bureau
24
Convention Center, 2% AT&T Center, 1.75% State, 6% City, 7%
Total Rate: 16.75%
25
$54.58 $24.42 $25.18 $54.24 $- $25.00 $50.00 $75.00
341,992 54,577,849 54,235,857 761,577 25,182,380 24,420,804
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
Revenues—HOT and Interest
26
$17.70 $8.36 $9.23 $16.72 $- $3.00 $6.00 $9.00 $12.00 $15.00 $18.00
979,082 17,703,404 16,724,322 872,446 9,234,607 8,362,161
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
27
$62.48 $33.10 $33.86 $61.20 $- $25.00 $50.00 $75.00
Expenditures
1,272,714 62,476,045 61,203,331 754,670 33,856,335 33,101,666
Revenues Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
Revenues
28
Concession Contracts 16.5M 27% Airline Ramp/Hanger Rental & Cargo Fees 17.7M 29% Other 2.3M 4% Parking Fees 17.3 M 28% Landing Fees 7.4M 12%
29
$28.12 $28.07 $59.91 $59.77 $- $25.00 $50.00 $75.00
Expenditures
138,924 59,768,531 59,907,455 50,791 28,072,826 28,123,617
Expenditures Variance Estimate Budget Variance Amount Amount Favorable FY 2008 FY 2008 Favorable 2Q-Actual 2Q-Planned
■2Q Planned ■2Q Actual ■Budget ■Estimate
Expenditures