Resource Management Plan
FY 2015-16 Operating Budget and Six Year Capital Improvement Plan
Resource Management Plan FY 2015-16 Operating Budget and Six Year - - PowerPoint PPT Presentation
Resource Management Plan FY 2015-16 Operating Budget and Six Year Capital Improvement Plan What is Planned for Next Fiscal Year Where the funding Comes From Agenda OpenVB Next Steps 2 FY 2016 $ FY 2015 Proposed % Change
FY 2015-16 Operating Budget and Six Year Capital Improvement Plan
2
FY 2015 FY 2016 Proposed % Change $ Change
Personnel
$ 822.4 $ 838.6 2.0% $16.2
Fringe Benefits
312.6 305.4
(7.2)
Operating Expenses
450.4 442.2
(8.2)
Capital Outlay
13.8 15.8 14.8% 2.0
Debt Service
163.8 166.8 1.8% 3.0
Pay-go CIP
48.1 58.1 20.8% 10.0
Reserves
20.4 44.7 119.4% 24.3
Total:
$ 1,831.5 $ 1,871.6 2.2% 40.1
Includes 3% pay increase for both City and School employees Reduces staff by 242.8 positions Increases pay-as-you-go commitment to CIP
3
200 400 600 800 1,000 1,200 1,400 1,600 1,800 2,000
80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15 16 In Millions
Budget Adj for Pop & Inflation
4
90 100 110 120 130 140 150 160 170 180 190
00 01 02 03 04 05 06 07 08 09 10 11 12 13 14
5
6
Unfunded Mandates
Reduction in State and Federal Revenues
Cost shift to the City
7
Sheriff’s Fund required an additional $4.5 million in City funding Drivers
Very low state salaries requiring an average city supplement of $32,000 to attract and retain qualified deputies and other staff State only funds 10% of the 36% the city pays in fringe benefits
10.0 15.0 20.0
FY 07 FY 08 FY 09 FY 10 FY 11 FY 12 FY 13 FY 14 FY 15 (Bdgt) FY 16 (Bdgt)
Millions of Dollars
State and City Financing for the Sheriff's Department
City State 8
3% Pay Increase
5% of their retirement costs and that the City and Schools provide a pay raise to cover the employee’s increased cost
past
Health Care
contribution
VRS
decrease for schools based on final State Budget
Other Compensation Adjustments
compression
9
School Board requested an additional $20.3 million, understanding that this would require a tax increase. This budget recommends that the dedication of real estate tax to Schools be increased from the current 4 cents, to 6 cents to allow for the following:
for a 5% increase.
scale – no change from the School Board request
funding and transfer the School Budget use of these funds back to the School Special Reserve fund. This will provide a “fund balance” for School’s use if needed.
10
Based on the recommendations of the City Council appointed Bio-Medical Task Force, the Operating Budget includes $500,000 to match state funding of $500,000. This will provide funding to create a thriving health care complex dedicated to advancing research and development in diabetes, cardiovascular disease, neuroscience, and traumatic brain injury.
11
This district located on and around 17th Street would promote and support creative businesses located in the district to add jobs, expand the city’s economy, and enhance quality of life. Included in the Proposed Operating Budget is
12
for the first phase, purchasing 4 street sweepers and 7 staff.
Based on City Council direction on March 10, 2015, staff is preparing an RFP to solicit private vendors to provide this
13
Decreased positions by 242.8
14
Capital Budget Years 2-6 Total CIP Schools $ 36.5 $ 187.0 $ 223.5 Roadways1 52.1 421.8 473.9 Buildings 51.6 84.4 136.0 Parks and Recreation 21.1 33.8 54.9 Utilities 63.6 311.4 375.0 Coastal 12.7 51.8 64.5 Economic and Tourism2 65.0 46.1 111.1 Communications and Information Technology 13.5 42.8 56.3 Total $ 316.1 $ 1,179.1 $ 1,495.2
Note: 1 Includes funding for transit related projects 2 Includes funding for arena infrastructure
15
The CIP includes $78.5 million for the infrastructure needed to support the privately constructed and financed Arena
bonds
There are three projects
These projects are primarily funded from current revenues within the Tourism Investment Program Fund, with a five year increase in the dollar per room night charge
16
(in millions) FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 Fund Balance(June 2015) $ 1.10 Current Revenues $ 36.80 $ 37.90 $ 39.09 $ 40.32 $ 41.60 $ 42.81 Current Expenditures $ 36.80 $ 33.50 $ 33.74 $ 33.79 $ 32.87 $ 31.66 Debt Service on Arena $ - $ 2.50 $ 4.80 $ 4.97 $ 6.70 $ 8.84 Arena Related Expenditures $ - $ 3.40 $ 3.50 $ 3.62 $ 3.74 $ 3.86 Total Expenditures $ 36.80 $ 39.40 $ 42.04 $ 42.38 $ 43.31 $ 44.36 Cumulative Balance $ 1.10 $ (1.50) $ (2.95) $ (2.06) $ (1.71) $ (1.55) Addition of $1 per room night $ 0.96 $ 2.11 $ 2.11 $ 2.11 $ 2.11 $ 1.16 Cumulative Balance with $1 per room night $ 2.06 $ 2.67 $ 1.83 $ 1.88 $ 2.28 $ 1.89
17
Does not preclude the City Council decision on which, if any, locally preferred option to select
million with city debt for a total project cost of $310 million
There are three projects
with state. Total project is $17.7 million
grant at 68% state and 32% city. City’s portion is $3.6million, HRT will receive the grant
18
(in millions)
FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 Debt Service $5.97 $12.17 $12.17 $12.17 Operations $3.5 $7.2 $7.4 Total Expenses $5.97 $15.67 $19.37 $19.57 ARP redirection $1.74 $1.79 $1.83 $1.87 $1.92 $1.96 Open Space redirection $2.42 $2.47 $2.52 $2.57 $2.62 $2.68 General Fund Support $10.76 $11.03 $11.30 $11.58 $11.87 $12.10 Total Revenues: $14.92 $15.29 $15.65 $16.02 $16.41 $16.74 Revenues less Expenses $14.92 $15.29 $9.68 $0.35 ($2.96) ($2.83) Cumulative Balance $30.21 $39.89 $40.24 $37.28 $34.45
19
Bus Stop Infrastructure Accessibility Improvement Electronic Procurement System West Neck Road Phase IV Fire Mobile Radio Repeaters Central Plant Generator Maintain and Secure Corporate Data Pleasure House Point Mitigation Princess Anne Athletic Commons Multi Purpose Athletic Field Renovation
20
1,000 1,500 2,000 2,500 3,000 3,500
2016 2017 2018 2019 2020 2021
Fiscal Year
Projected Current Standard New Standard
$2,800 $3,000 21
Staff met with the Rating Agencies in the Fall to request Credit Evaluations from each on the impact of doing these large transformational projects Light Rail and the Arena Infrastructure would require $233.5 million in additional city debt over the next three years ($155 million for Light Rail and $78.5 million for the Arena Infrastructure) Credit evaluations provided by the rating agencies generally were favorable, but there was concern that taking on these projects could negatively impact our bond rating The ultimate impact will depend upon the business terms and
22
Fund Balance 1.4% Real Estate| 28.2% Personal Property| 7.7% General Sales 3.2% Utility Taxes| 2.7% Business License| 2.5% Restaurant Tax 3.2% Hotel, Amusement, Cigarette| 2.6% Charges for Service| 14.6% Permits, Fines, & Use of Money/Property| 1.2% Other Revenue 2.1% State Revenue| 24.5% Federal Revenue 6.1%
23
Agriculture Reserve Program – dedication reduced from 0.9 cent to 0.56 cent of Real Estate Tax Rate Open Space Program – dedication reduced to 0.22% of Restaurant Meals Tax Rate
FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 Debt Service 3.05 3.15 3.25 3.38 3.45 3.59 Operations 0.23 0.23 0.24 0.24 0.25 0.26 Total Expenses 3.28 3.38 $3.49 $3.62 $3.70 $3.85 ARP Dedication $2.87 $2.94 $3.01 $3.09 $3.16 $3.22 Revenues less Expenses ($0.41) ($ 0.44) ($0.48) ($0.53) ($0.54) ($0.63) Cumulative Balance $11.13 $10.69 10.21 9.68 9.14 8.51 FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 Debt Service $2.57 $2.59 $2.57 $2.60 $2.59 $2.51 Operations $0.52 $0.55 $0.58 $0.61 $0.64 $0.67 Total Expenses $3.09 $3.14 $3.15 $3.21 $3.23 $3.18 Open Space Dedication $2.42 $2.50 $2.52 $2.57 $2.62 $2.68 Revenues less Expenses ($0.67) ($0.64) ($0.63) ($0.64) ($0.61) ($0.50) Cumulative Balance $7.83 $7.19 $6.56 $5.92 $5.31 $4.81
24
25
Virginia Beach Chesa- peake Norfolk Ports- mouth Suffolk Hampton Newport News
Real Estate (per $100 /A.V.)
$ 0.99 $ 1.05 $ 1.15 $ 1.27 $ 1.03 $ 1.24 $ 1.22
Personal Property (Vehicles & Business)
$ 4.00 $ 4.08 $ 4.33 $ 5.00 $ 4.25 $ 4.50 $ 4.50
Personal Property (Machinery & Tools)
$ 1.70 $ 1.50 0.63 $ 1.23 $ 1.25
Automobile License
$ 30.00 $ 23.00 $ 26.00 $ 25.00 $ 26.00 $ 35.00 $ 26.00
Cigarette (per pack)
$ 0.75 $ 0.50 $ 0.75 $ 0.60 $ 0.50 $ 0.80 $ 0.85
Solid Waste Fee
$ 21.36
$ 35.36 $ 17.50 $18.42 $ 27.08
Meals
5.5% 5.5% 6.5% 6.5% 6.5% 7.5% 7.5%
Admissions
10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0%
Hotel
8.0% 8.0% 8.0% 8.0% 8.0% 8.0% 8.0% Note: City Council eliminated the personal property tax on Machinery and Tools
26
2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 Proposed 2015-16
Real Estate Tax
$2,308.66 $2,201.86 $2,110.19 $2,054.12 $2,089.05 $2,001.36 $2,054.37 $2,230.47
Personal Property
208.62 163.65 160.99 190.72 231.70 238.29 291.67 310.57
Electricity Utility
36.00 36.00 36.00 36.00 36.00 36.00 36.00 36.00
Gas Utility
36.00 36.00 36.00 36.00 36.00 36.00 36.00 36.00
VA Telecom.
70.68 70.68 70.68 70.68 70.68 70.68 70.68 70.68
Water Utility Tax
36.00 36.00 36.00 36.00 36.00 36.00 36.00 36.00
Restaurant Tax
275.00 263.03 263.03 263.03 263.03 263.03 263.03 263.03
Admissions Tax
25.69 25.69 25.69 25.69 25.69 25.69 25.69 25.69
Vehicle License
50.00 50.00 50.00 50.00 50.00 50.00 50.00 60.00
Storm Water Utility Fee
73.37 80.67 87.97 115.34 133.59 151.84 158.05 158.05
Residential Refuse Fee
None None None 60.00 120.00 256.32 256.32 256.32
Water & Sewer
509.52 529.69 552.00 582.96 615.84 650.64 687.24 687.24
Total Tax Impact
$3,629.53 $3,473.83 $3,428.55 $3,520.54 $3,707.58 $3,815.85 $3,965.05 4,170.05
Annual Change
$0.00 ($155.70) ($45.28) $92.00 $187.03 $108.27 $149.20 $205.00
27
Per Capita Expenditures as a % of Per Capita Income Real Estate Taxes as a % of Median Household Income Virginia Beach 6.1% 3.1% Chesapeake 7.2% 3.3% Norfolk 8.6% 3.5% Portsmouth 9.1% 3.5% Suffolk 8.1% 3.9% Hampton 8.3% 3.9% Newport News 9.1% 3.3%
28
Total Budget $ 2,596,380,202 Less: Internal Service Funds $ 198,066,313 Transfers between Funds $ 526,672,314
Net Budget $ 1,871,641,575
29
Workshops
Public Hearings
Vote –Tuesday May 12th (special meeting)
30