Minneapolis Park and Recreation Board Committee of the Whole 2021 Budget Retreat May 14, 2020
www.minneapolisparks.org/budget
1
Minneapolis Park and Recreation Board Committee of the Whole 2021 - - PowerPoint PPT Presentation
Minneapolis Park and Recreation Board Committee of the Whole 2021 Budget Retreat May 14, 2020 www.minneapolisparks.org/budget 1 2020 Budget Framework (Adopted April 22, 2020) 2 2020 Budget Framework Stage 1 Social distancing
1
2
3
4
5
6
7
8
9
10
11
12
Property Tax 75% LGA 11% Fees, Fines & Other Revenue 14%
2020 Park Board General Fund Revenue by Major Sources
13
State Aids/Funding 46% User Fees 24% Charges for Services 14% Rental Charges 8% Permits 2% Police Fines 1% Donations & Grants 1% Transfers 4%
2020 Park Board General Fund Non-Property Tax Revenue
14
15
16
17
General Fund Property Tax Levy Increase
6.30% 5.38% 4.60% 4.28% 4.23% Adopted Est Est Est Est Est Budget Budget Budget Budget Budget Budget 2020 2021 2022 2023 2024 2025 Property Taxes 66,953,700 71,170,110 74,999,062 78,449,019 81,806,637 85,267,058 Local Government Aid 9,624,270 9,130,605 9,130,605 9,130,605 9,130,605 9,130,605 Commons Transfer 820,000 820,000 820,000 820,000 820,000 820,000 Fees, Fines and Other Revenues 11,836,138 11,602,073 11,602,073 11,602,073 11,602,073 11,602,073 Total Revenue 89,234,108 92,722,788 96,551,740 100,001,697 103,359,315 106,819,736 Full-Time Wages & Fringe 44,202,656 46,515,194 48,246,711 50,037,099 51,888,360 53,802,565 Part-Time Wages & Fringe 10,538,038 11,195,381 11,855,870 12,331,927 12,615,562 12,905,720 Health Insurance 7,248,460 7,610,883 7,991,427 8,390,999 8,810,548 9,251,076 Other Expenditures 24,149,954 24,306,330 25,362,732 26,146,672 26,949,844 27,765,375 Operating Costs 86,139,108 89,627,788 93,456,740 96,906,697 100,264,315 103,724,735 Neighborhood Park Capital Levy 2,180,000 2,180,000 2,180,000 2,180,000 2,180,000 2,180,000 Operations Facilities 500,000 500,000 500,000 500,000 500,000 500,000 Regional Park Transfer 100,000 100,000 100,000 100,000 100,000 100,000 Park Land Acquisition Reserve 315,000 315,000 315,000 315,000 315,000 315,000 Total Expense 89,234,108 92,722,788 96,551,740 100,001,697 103,359,315 106,819,735 Estimated Gap *Does not include tree preservation & reforestation levy
18
COVID-19 Recession Combined General Fund Property Tax Levy Increase 6.30% 6.30% 0.68% 0.68% Adopted Est Est Est Est Budget Budget Budget Budget Budget 2020 2021 2021 2021 2021 Property Taxes 66,953,700 71,170,110 71,170,110 67,410,090 67,410,090 Local Government Aid 9,624,270 9,130,605 9,130,605 9,130,605 9,130,605 Commons Transfer 820,000 820,000 820,000 820,000 820,000 Fees, Fines and Other Revenues 11,836,138 11,602,073 7,729,027 11,602,073 7,729,027 Total Revenue 89,234,108 92,722,788 88,849,742 88,962,768 85,089,722 Full-Time Wages & Fringe 44,202,656 46,515,194 46,515,194 46,515,194 46,515,194 Part-Time Wages & Fringe 10,538,038 11,195,381 10,477,289 11,195,381 10,477,289 Health Insurance 7,248,460 7,610,883 7,610,883 7,610,883 7,610,883 Other Expenditures 24,149,954 24,306,330 23,580,570 24,305,570 23,580,570 Operating Costs 86,139,108 89,627,788 88,183,936 89,627,028 88,183,936 Neighborhood Park Capital Levy 2,180,000 2,180,000 2,180,000 2,180,000 2,180,000 Operations Facilities 500,000 500,000 500,000 500,000 500,000 Regional Park Transfer 100,000 100,000 100,000 100,000 100,000 Park Land Acquisition Reserve 315,000 315,000 315,000 315,000 315,000 Total Expense 89,234,108 92,722,788 91,278,936 92,722,028 91,278,936 Estimated Gap (2,429,193) (3,759,260) (6,189,213)
19
2021 Estimated Cost Estimated FTE Commons Park maintained to current standard & increased maintenance in downtown service area $250,000 3 Commons & Downtown Policing $210,000 2 Midtown Greenway, Grand Rounds Missing Link, 26th Avenue Overlook, Eight Avenue Streamscape $491,000 6 Wirth Trailhead & CEPRO Policing $100,000 1 Water Works support while transitioning to a self-supporting enterprise. $200,000 2022 Graco Park, Market Square, North Loop $519,000 6 Maintain Current Forestry Staffing (tree levy ends) $560,000 6 2023 Upper Harbor Terminal Park $370,000 4
20
21
22
23
Source: 2020 City of Minneapolis Adopted Budget
24
Source: 2020 City of Minneapolis Adopted Budget
25
26
27
Source: 2020 City of Minneapolis Adopted Budget
28
2020 Adopted 2021 Projected Change % Change % Increase City Property Taxes Park Board Budget Deficit Minneapolis Park Board 67,630,000 71,889,000 4,259,000 6.3% 1.1% (2,429,193) Tree Preservation & Reforestation 1,876,000 1,415,000 (461,000)
Park Board Total 69,506,000 73,304,000 3,798,000 5.5% 1.0% (2,429,193) 2020 Adopted 2021 Projected Change % Change % Increase City Property Taxes Park Board Budget Deficit Minneapolis Park Board 67,630,000 70,871,000 3,241,000 4.8% 0.9% (3,437,013) Tree Preservation & Reforestation 1,876,000 1,415,000 (461,000)
Park Board Total 69,506,000 72,286,000 2,780,000 4.0% 0.7% (3,437,013) 2020 Adopted 2021 Projected Change % Change % Increase City Property Taxes Park Board Budget Deficit Minneapolis Park Board 67,630,000 68,091,000 461,000 0.7% 0.1% (6,189,213) Tree Preservation & Reforestation 1,876,000 1,415,000 (461,000)
Park Board Total 69,506,000 69,506,000 0.0% 0.0% (6,189,213) Current Service Level Property Tax Increase 4% Property Tax Increase 0% Property Tax Increase Minneapolis Park & Recreation Board Total Certified Property Tax Levy Options
29
The Minneapolis Park and Recreation Board (MPRB) is entering the 2021 Budget process in the midst of a health and economic crisis. We are uncertain about when the Coronavirus pandemic crisis will ease and there continues to be instability/unpredictability associated with this crisis. The negative impact to the local and national economies will be felt long after the health crisis subsides. Along with social distancing requirements, stay-at-home orders, and current revenue short falls; economic impacts resulting from this health crisis are, at this point, certain to occur. The Board understands that in an economic crisis the MPRB will need to consider all aspects of strategic cost reductions and budget shifts. The following 2021 Budget Framework provides a guide for budget development during this uncertain pandemic and economic time.
30
31
32
33
34
35