HomeMy WebLinkAbout[05-00] Budget
Council Agenda Item \[05\]
MEETING DATE: December 5, 2016
AGENDA ITEM: Public Hearing - 2017 Final Budget/Levy/5-year Capital Plans
SUBMITTED BY: Finance
BOARD/COMMISSION/COMMITTEE RECOMMENDATION: The EDA, Fire Board and Park
Board met to recommend their respective 2017 budgets and fees.
PREVIOUS COUNCIL ACTION: City Council adopted the preliminary 2017 levy on September 19,
2016. The Council also set December 5, 2016 at 6:00PM as the public hearing date for the payable 2017
levy and budget. The Council reviewed fees, enterprise budget and capital plans in November.
BACKGROUND INFORMATION:
Stearns County mailed proposed 2017 property tax statements to taxpayers in November 2016 based on
the preliminary levy set by Council in September. Based on the preliminary levy, the following table
shows the net tax capacity compared to 2016. Also included is the impact on a $150,000 homesteaded
residential and a $500,000 business properties. Please note the general levy includes $162,000 (versus
debt levy) for the tax abatement bonds issued for the Community Center. The certified levy will classify
this dollar amount as debt levy, but in fact will be used as general levy. The Community Center bonds
will be paid for with the local option sales tax receipts.
NTC $3,389,637
Adopted 2016 Levy Proposed 2017 Levy
1.41% ↑
$1,247,430 37.32% $1,313,485 38.75%
General Levy
$591,375 17.69% $689,435 20.34%
Debt Levy
$1,838,805 55.01% $2,002,920 59.09%
Total
$695 $746 $51 ↑
150,000 Home
$5,088 $5,466 $378 ↑
500,000 Business
Governmental Funds:
According to MN Statutes the City must hold a public hearing on their proposed total budgets and
proposed property tax levies for the taxes payable in 2017. The public hearing may be part of the City’s
regular scheduled meeting. The final 2017 levy and budget must be adopted by December 28, 2016. In
September the City Council announced the meeting place and time the proposed final budget will be
discussed and public allowed to speak as the council chambers on Monday, December 5, 2016 at 6:00pm.
th
Taxpayers received their proposed property tax statements from Stearns County around November 15.
The tax statement is based on the preliminary levy set in September. The preliminary levy increased
8.9%, a 4.08% tax rate increase for the City portion. The spreadsheet below shows the tax rates of the
area cities and jurisdictions part of the St. Joseph tax statement for 2016 and 2017 based on the
preliminary levies. The City of St. Joseph’s levy represents the final proposed levy. Also included is the
effect on a $150,000 homesteaded residential and $500,000 business properties. The orange letter
represents the jurisdictions that effect St. Joseph residents. Although the city portion of taxes increased,
2017 RESIDENTIAL PROPERTY TAX ALLOCATION 1%DistrictSauk River Watershed 23%St. Cloud Schools40%City of St. Joseph36%Stearns County
other jurisdictions decreased their levies to offset the city increase. There is virtually no change in the
overall property taxes due from St. Joseph taxpayers based on the preliminary levies.
2016 Tax Proposed Final Effect on Effect on $500K
Rate 2017 Tax Rate Difference $150,000 Home Business
$51.52 ↑ $377.34 ↑
City of St. Joseph 55.01% 59.09% 4.08%
Stearns County 51.68% 52.16% 0.48%
$6.06 ↑ $44.40 ↑
St. Cloud Schools 38.11% 34.18% -3.93%
$49.64 ↓ $363.53 ↓
Sauk River Watershed 1.35% 1.29% -0.06% $0.76 ↓ $5.55 ↓
State of Minnesota 0.95% 0.92% -0.03% n/a
$2.78 ↓
City of St. Cloud 55.97%* 55.75%* -0.22%
$2.78 ↓ $20.35 ↓
City of Sauk Rapids 46.41% 48.08% 1.67% $21.09 ↑ $154.47 ↑
City of Waite Park 72.48% 72.34% -0.14%
$1.77 ↓ $12.95 ↓
City of Sartell 40.61% 41.09% 0.09%
$6.06 ↑ $44.40 ↑
Note: * City of St. Cloud’s tax rate includes voter referendum for street maintenance.
The pie chart shows the allocation of the property tax bill for a St. Joseph resident. As depicted on the
chart, three jurisdictions have the largest impact to changes in the property tax charges. The City of St.
Joseph has the largest piece of the pie followed closely by Stearns County. The St. Cloud School District
is roughly a quarter of the tax impact.
The main increase for the city’s portion of taxes was the debt levy. The government center bonds account
for the main increase in the debt levy. The general levy increased for capital equipment purchases (cut
25% in 2016), park board funding, EDA programming (cut in 2016), full time police officer hired mid-
year, recreation director and staff hours for the community center, fire department funding, and staff
general wage/salary increase of 2.75% as adopted in the union contracts.
The graph on the following page shows the 10-year history of the City’s certified levy per capita. The
proposed 2017 levy is closer to levels from the mid-2000s. The reductions the past few years were the
result of small population increases and council’s effort to minimize the tax impact following the Great
Recession. The increase in 2017 is mainly from the debt service levies.
$186 General LevyPer CapitaLevyDebt ServicePer Capita Certified Levy Per Capita 2017201620152014201320122011201020092008 $350 $300 $250 $200 $150 $100 $50 $-$102 $87 $68 $69 $67 $76
$78 $87 $104 $102 $194 $183 $183 $184 $195 $178 $211 $208 $195
According to MN Statutes the City must adopt a final budget for payable 2017 and certify its property tax
levy for payable 2017 to the county auditor on or before December 28, 2016. The final levy cannot be
higher than the adopted preliminary levy of $2,002,920. The proposed final levy supports an operating
budget of $2,975,155. The proposed final 2017 levy breakdown is as follows below:
General Levy $1,313,485
Debt Levy $689,435
Total Levy $2,002,920
Homeowners Resources:
Residents of St. Joseph may be eligible for direct property tax relief based on one of the following three
programs in State Statutes: Homestead Credit Refund, Renter’s Refund and Specialty Property Tax
Refund. The programs are explain in more detail on the Minnesota Department of Revenue website. A
summary of each follows below. Note, property owners must file for homesteading on their permanent
th
residents with Stearns County by December 15 for homeowners who have not yet filed for
homesteading.
The Homestead Credit Refund program provides a refund to homeowners when their property taxes
exceed a certain percentage of the household’s income. The 2013 State Legislation made it possible for
more homeowners to be eligible for the refund. Homeowners whose income exceeds $107,150 are not
eligible for the refund (2014 amount, 2015 not available). The refund can be claimed on the Minnesota
tax form M1PR which is filed separately from the individual income tax form filed in the spring/summer.
The Renter’s Refund is a state-paid refund that provides tax relief to renters whose rent and implicit
property taxes are high relative to their incomes. The program assumes 17% of rent paid is “rent
constituting property taxes”. If the 17% exceeds a threshold percentage of income, the renter is eligible
for a refund. Renters will use Minnesota tax form M1PR.
The Special Property Tax Refund program, also referred to “targeting program,” directs property tax
relief to homeowners who have large property tax increases from one year to the next. There is no
income component to this program. A homeowner qualifies if the property tax on the home has increased
by more than 12% and over $100 from the previous year. The refund can be claimed on Minnesota tax
form M1PR.
New in 2015, the League of Minnesota Cities provides information to property owners and renters on the
Minnesota Property Taxes. Go to link http://www.lmc.org/page/1/specialdeliveryvid.jsp for more
information.
Enterprise Funds:
Also included in the proposed 2016 budget are the enterprise funds and 5-year capital improvement plans
(CIP). The enterprise funds include water, sewer, refuse/compost, storm water and street light utilities.
The budget for the enterprise funds includes operations (including depreciation), capital outlay and debt
service costs. The enterprise funds operate similar to a private business where rates should cover full
operational costs, including debt and depreciation. For many municipalities, it is very difficult to cover
100% of the depreciation due to the high costs and regulations to operate the funds. The City Council set
a goal to try to reach 100% to assist with future infrastructure costs.
The debt service in the water and sewer funds anticipated growth rates seen in the mid-2000s, before the
Great Recession. Although the City is not growing as anticipated, St. Joseph is slowly adding
development. The development will help keep additional rate increases down. Some of the proposed
upcoming projects include Bayou Blues and Alley Flats, Jasmine Court, Graceview Estates Plat 5, Rivers
Bend Plat 3, O’Reilly’s Auto Parts, CSB developments. Also, both the 2016 senior housing
developments were allowed to tier out their utility connection fees. The fees will be collected in 2017 and
2018. These are exciting potential projects for the City and will greatly enhance the landscape.
In October 2015, the City Council approved hiring a consultant to review the water and sewer fees. Both
funds have significant costs and struggling to breakeven. The results of the rate study was presented in
December 2015 with a follow up review in February 2016. The recommendations from Carl Brown
Consulting are included in the proposed final budgets where the fees are only covering current expenses.
The utility fees for the other enterprise funds are recommended to stay the same. By doing so, reserved
equity balances may be used to cover some expenses for the year. Using reserves in the other funds
versus fee increases will reduce the impact of water and sewer rate increases. The fee schedule will be
reviewed as a separate agenda item.
The charts on the next page show the 5-year trend of operational coverage in each fund. The water and
sewer funds appear to be healthy without depreciation. When depreciation is added, the sewer fund does
not breakeven. The sewer budget (and related fees) are set up to currently just break even without
depreciation. Water has been recovering with the rate increases the past couple years along with small
levies to help offset the bond payments. The Storm Water, Refuse and Street Light Utility funds are
shown as deficits. The adopted rates in these funds do not fully cover operations. The deficits will be
covered by the equity remaining balances in the funds.
(100,000)street lights*storm waterrefusesewerwater Enterprise Coverage With Depreciation 2017+2016+201520142013 100,000 - (100,000) (200,000) (300,000) (400,000) (500,000)street lights*storm
waterrefusesewerwater Enterprise Coverage Without Depreciation 2017+2016+201520142013 500,000 400,000 300,000 200,000 100,000 -
Chart symbols:
+ Indicates the numbers are based on budgeted numbers, not audited.
* Indicates no assets are being depreciated in this fund.
Capital Improvement Plan:
The 5-year CIP includes future projects. The City uses the 5-year plan to keep levy fluctuations to a
minimum by putting funds aside each year to fund improvements. Projects are reviewed each year for
priorities. The City tries to tier out the projects to avoid spikes in debt issues and leveling out the debt
levy. The capital financial plan also keeps debt rates lower for the City. Project funding includes debt
levy, special assessments, utility rates, half cent sales tax, Municipal State Aid (MSAS), federal and state
aids, and unspent equity. The proposed priority projects for ’17 -‘19 are included in the table below and
on the next page. These projects have not been ranked by the Council, rather they are projects that have
been discussed previously by the Council.
2017 Projects 2018 Projects 2019 Projects
First Ave NE
CSAH 2 Trail, Phase II/III Millstream Park Improvements
CBD Alley Improvements Northland Drive SW Trunk Water/Sewer
phase 1 Improvements Extension
stthth
CIPP Improvements 1 17 & 18 Ave
th
Ave NE Improvements 16 Ave Improvements
2017 Projects 2018 Projects 2019 Projects
Baker Street Lift Station Monument Park
Generator Improvements East Park Development
WTP1 Filter Media and Pedestrian Crossing Study –
Tank Reconditioning CSAH 75 Jade Road Improvements
Minnesota Street Community Center
Resurfacing Improvements Gateway Business Center
Minnesota Street Wobegon Trail Extension to CR121 Lift Station
Beautification Updates St. Cloud/Parking Lot Generator
Millstream Park Shelter,
Dog Park, Play Equip Industrial Park Expansion
St. Cloud NR2 Biosolids
Welcome Monument Signs
Capital Equipment Plan:
The 5-year CEP includes the general equipment purchases and replacements. The City uses the 5-year
plan to keep levy fluctuations to a minimum by putting funds aside each year to fund equipment. Part of
the CEP are two equipment certificates. The certificates are 5-year issues for approximately $265,000
and $165,000. The certificates offset large spikes for more expensive equipment. The next certificate
will be issued in 2018 followed by 2020. The table below are the 2017 planned purchases for each
department.
2017 2017 Public
Administration 2017 Police Works 2017 Fire 2017 EDA
Comp Plan Update Squad 701 Seal Coat Turnout Gear BFA Grants
GASB Updates 701 Safety Equip Extrication Equip Let’s Go Downtown
Grass Rig #3
800MHz Radios
Pagers
Setting the final budget/levy requires a simple majority; however if the budget is amended once it is
adopted, a super majority vote is needed.
BUDGET/FISCAL IMPACT: See attached revenue/expenditures budget summaries
ATTACHMENTS: RCA: Public Hearing – 2017 Final Budget/Levy/5-Year CIP/CEP
Resolution 2016-059 – Adopting Final 2016, Payable 2017 Tax Levy
2017 Net Tax Capacity
2017 Proposed Final General Revenue Budget
2017 Proposed Final General Expenditure Budget Summary
2017 Proposed Final Fire Revenue Budget
2017 Proposed Final Fire Expenditure Budget Summary
2017 Proposed Final Enterprise Revenue Budget
2017 Proposed Final Enterprise Expense Budget Summary
2017 Debt Levy Summary
2017 Capital Improvement Plan Summary
2017 Capital Equipment Plan Summary
REQUESTED COUNCIL ACTION: Adopt Resolution 2016-059 – Adopting the Final 2016,
Collectible 2017 Tax Levy and Approve Final 2017 Budgets and Capital Improvement/Equipment Plans.