Public Hearing 2011 City Budget
2011 Budget Highlights An increase of about $2,193,572 in total property taxes. ($1,494,382 for the Bond & Interest Fund) No increase in sales tax projections for The addition of two rental inspectors as well as an office assistant and educator for the new Discovery Center that are intended to be revenue neutral. With the above exceptions, all other spending in the General Fund remains flat. Rate increases for the water, wastewater, and stormwater utilities in City Budget
Proposed 2011 City Budget 2010 City Budget 2011 Proposed City Budget General Fund$ 23,122,213$ 23,253,312 Special Revenue Funds41,542,42241,961,201 Bond & Interest Fund13,484,91017,655,525 Enterprise Funds21,008,90522,175,500 Totals:$ 99,158,450$ 105,045, City Budget
2011 Budget Snapshots Property Tax Funds 2010 Budget 2011 Proposed General Fund$ 23,122,213$ 23,253,312 Bond & Interest$ 13,484,910$ 17,655,525 RCPD$ 11,847,984$ 12,321,888 Library$ 2,420,019$ 2,439,494 City Employee Ben.$ 1,382,136$ 1,707,000 (continued) [.6%] [30.9%] [4.0%] [.8%] [23.5%] City Budget
2011 Budget Snapshots Property Tax Funds 2010 Budget 2011 Proposed Industrial Promo.$ 420,429$ 295,000 KP&F (Fire)$ 675,916$ 597,940 Fire Equip. Reserve$ 591,591$ 451,399 [-29.8%] [-11.5%] [-23.7%] City Budget
2011 Proposed City Budget 2010 City Budget $ 99,158,450$ 105,045,538 All Other Funds 2011 Budget Overview City Budget Bond & Interest Fund General Fund All Other Funds General Fund Bond & Interest Fund
$ 5,887,088 increase Budget Increase $ 4,170,615 increase in Bond & Interest Fund $ 418,779 increase in Special Revenue Funds $ 1,166,595 increase in all Enterprise Funds 2011 Budget Overview 2011 Proposed City Budget $ 131,099 increase in General Fund City Budget
CIP – Budget Impact General $ 525,950 $ 294,483 $ 289,650 $ 153,200 Fire Equipment Reserve 181,128 8, ,000 Special Street & Highway 800,000 1,429,753 1,141,700985,000 General Improvement 73,100 35,000 50,000 Special Parks & Recreation 172, , ,937295,000 Park Development 111,000 24, Other Special Revenue 1,978, , ,300570,700 Short Term Financing ,79077,112 Water 1,760,700 1,765, ,200437,164 Wastewater 716, , ,200909,792 Stormwater 300, , ,000512,000 Budget Impact: $ 6,620,082 $ 5,479,048 $ 4,366,777$ 4,009, City Budget
Property Tax Levies City Services 2010 Mill Levy 2011 Proposed Mill Levy Change General Fund (0.034) Bond & Interest Employee Benefit Fund Fire Equipment Reserve (0.002) General Improvement Park Development KP&F Industrial Promotion Outside Agencies RCPD Library (0.079) Library EBF (0.018) Riley County Health Totals: City Budget
Homeowner Impact (approximate home value $232,500) City Services $ Mill Levy of Mill Levy of Proposed Change General Fund $ 72 $ 0 Bond & Interest Employee Benefit Fund Fire Equipment Reserve330 General Improvement000 Park Development000 KP&F95(4) Industrial Promotion000 Outside Agencies $ 29 RCPD *27 Library112111(1) Library EBF2524(1) Riley County Health14162 Totals:$ 984 $ 1,119 $ 134 * Includes delinquency City Budget
Questions? 2011 City Budget Second Reading of 2011 Budget Ordinances on August 24th