3. 12-2-2020 Budget Workshop Presentation2021 Budget/Levy Truth in Taxation
Public Hearing
December 2, 2020 –City Council Budget Workshop
Tonight’s Discussion will focus on:
Presenting the Proposed 2021 Budget for public comment and the property taxes needed
to pay for the total expenditures budgeted for 2021.
Discussion of the 2021 Levy and Tax Rate (Included are 4 Options)
Review of any budget line-item concerns
Review of 2021 Capital Expenditures.
Anticipated Rate Increases for the Big Marine and Uptown Sewer will be discussed
following a November meeting of the Sewer Committee likely in December. (The budget
currently includes as 7% increase to Big Marine and 5% for Uptown.)
Understanding the Property Tax System
Assessor sets proposed property values as of January 1 for the following year taxes. Values are
based on comparable sales.
These values are sent to the County Auditor. Auditor then sends property specific notices to
property owners notifying of the value change. Included in the notice is the information about
the Board of Review meeting.
City Council conducts Board of Review meeting in April of each year; this is when residents can
question their proposed values.
Values are then finalized and set for calculating the taxes.
In September the City sets the maximum levy amount which is used to calculate taxes in notices
mailed in November
City and other jurisdictions adopt levy and budgets in December. Tax rates are calculated by
County based on the levies adopted by each jurisdiction.
What is city’s tax levy vs. the city’s tax rate?
Tax rate is calculated by distributed the City’s total taxes needed over the City’s total taxable
value. Different types of property have a different classification rate set by the state.
Share of 2021 Preliminary Tax Capacity Rate
County
30.16%
City
35.18%
Forest Lake Area Schools
27.59%
CMSCWSD
4.18%
All Other
2.70%
County Referenda
0.00%School Referenda
0.18%
County City Forest Lake Area Schools CMSCWSD All Other County Referenda School Referenda
What is the impact on property tax bills?
•The changes to City’s tax rate are applied to local property tax bills along with other taxing
jurisdictions which include:
•The State of Minnesota
•Washington County
•Your Local School District
•Your Local watershed district.
•The Metropolitan Council
•And others…like Washington County Community Development Authority and mosquito control
•Your property tax bills will also be affected by:
•The levies set by the other above jurisdictions
•Changes in your property valuations made by the Council and City assessor
•Changes in state property tax classifications
•Homestead Market Value Exclusion
City Budget Calendar
June/July-staff and committees draft operating budgets
August/September –City Council Work Session budget overview
September –City Council adopted resolution certifying maximum tax levy of $2,613,824
(7.06% increase for 2019) for a city tax rate of 31.825% for est. percentage increase of
1.1%
November-County mails proposed property tax statements based on maximum levy
amounts
December 2nd -Public hearing on 2021 budget
December 15th -Council adopts 2021 budget
Summary of Funds
General Funds
Operating Budgets by Department
Special Revenue Funds
Cable Television Fund and Economic Development Authority Fund
Debt Service Funds
Bonds for Road Improvements and Loan Certificates for Capital Equipment
Capital Funds
General Capital, Park Improvement, Equipment Replacement, and Road Improvement
Enterprise Funds
Big Marine Sewer (Anderson/Erikson & Bliss Systems) and Uptown Sewer
Budget Highlights
Budget Summaries can be found in your budget packets. The summaries are based on the no
levy change scenario or Option B.
The CARES Act reimbursements have left the City with approximately $460,000 in available
fund balance (at a 0% tax rate increase otherwise referred to as Option B). Prior to this we were
estimated to have a surplus of $230,000)
The current surplus is made up of reimbursements from CARES Act, underutilized budgeted services
for planning, and public works savings related to road maintenance, engineering, salt purchases, and
equipment repair.
Conservative revenues on permits and charges for service we entered into the budget. This
element of general operations is break-even so it can be easily adjusted if activity turns around.
This may contribute to surplus for next year, as this year’s permit revenue performance was
within 5% of original projections.
The 2019 Wage Study, which was approved this year has been built-in to this budget. Benefits
were adjusted this year for non-union employees. The effect of these changes have had minimal
effect on the 2021 budget as the difference from one-time expense projects in 2020 have offset
most of these expenses. This incudes increased hours for the office administrative
assistant.
Budget Highlights -Continued
•Wages and benefits were also distributed between departments to reflect employee work
between departments. Share of benefits were not distributed to the Enterprise Funds or
utilities due to their lack of capacity to absorb the expense.
•Assessor and Animal Control were moved to separate departments outside of
administration.
•The Washington County Contract for Police Services with the Sheriff’s Department has
increased by 6%.
•Big Marine Sewer Rates (Bliss (West) & Anderson/Erikson(East)) are to be increased by
$13.98/quarter or 7% to help increases funds for capital expenses.
•Uptown Sewer Rates are to increase by 5% to cover capital expenses.
•$100,000 levy is planned for the General Capital Fund to help cover internet expansion.
$250,000 has been tentatively scheduled for grant matching and other improvements for
internet expansion. $85,000 will be spend on necessary new radio equipment for Fire and
DPW.
Budget Highlights –Continued…
•Funding consideration for a second Fire Station has been tabled and is not scheduled for
discussion for a few years.
•Parks will have a $10,000 levy for capital improvements. Planned expenditures for next year
include: $5k for park planning, $10k on trails, $20k for park signage, $10,600 DNR Grant
to continue restoration work at Lilleskogen Park, and for improvements to the $5k Settlers'
Monument.
•$130,000 will be levied for Capital Equipment due to the upcoming schedule in the outlay.
A public works pickup truck and possible replacement of the City’s large tractor will go
through the fund in 2021.
•The road improvement fund levy will be $845,000 for 2021. Scheduled road construction
will be likely be completed on 220th Street N and Peabody Trail N.
•Debt costs will go by approximately $50,000 due to payoff of equipment purchased in
2015.
•Please note that the Budget summaries in the packet are based off of the now tax rate
change budget scenario (Option B)
Next Steps
Open Public Hearing for Public Comment
Discuss Selection of a Levy Option for 2021
Adoption of 2021 budget and tax levy at the Council meeting on Tuesday,
December 15, 2020 at 7:00 p.m.
How does the general fund balance fit in this
discussion?
•The City’s general fund balance or “reserves” serve a critical purpose of cash flowing the
City’s financial activity. Since the City is revenue is mostly property tax dependent, the city
only receives the necessary funding it needs to operate when taxes are settled in July and
December. This means cash balances are necessary to “float” expenses during the lean
months of June and November when the City’s cash balances are at their lowest.
•The Fund Balance report found on page 8 of your packet represents the City’s attempt to
comply with its policy of maintaining a fund balance of at least 50% of the year’s
budgetary expense. (This report current reflex preliminary budget or Option A.)
•When a budget is not balanced, meaning expenses do not match revenues, this can either
draw upon the funds that we keep in the fund or build on them.
•A strong fund balance can also help the City obtain lower cost debt. Having appropriate
funds on reserve demonstrate to bond rating agencies, and ultimately potential bond
holders, that the City exercises financial responsibility and has the means to pay its debt
obligations of unexpected circumstances arise.
The 4 Levy and Tax Rate Options for Consideration
•Option A (Preliminary Levy) –Proceed with the Preliminary levy and allocate any excess
funds that exceed the City’s fund balance policy towards Road Maintenance such as chip
and crack sealing. This choice is a 7.6% increase in tax levy over 2020. It is estimated to
increase the City’s tax rate by 1.1% to a total tax rate of 31.825%. $490,000 would be
available for transfer ($200k to General Capital for Internet and $290k to Roads for Road
Maintenance Improvements). Your packet packets include an estimated dollar impact on
tax bills.
•Option B –Attempts to make an approximate 0% change to tax rate. This approach would
lower the levy by $29,000 to $2,584,824 for 6.4% increase in Tax Levy and an estimated 0%
increase in tax rate at 31.455% (2020's rate is 31.466%). $430,000 in fund balance would be
available to transfer with $230k allocated to road maintenance and $200k toward general
capital for internet expansion. Tax bill impacts are in your packets.
•Option C -Lower tax rate by an estimated 1.1% -this option would lower the tax levy by
$55,000 to $2,558,824 for a tax levy for 5.3% levy increase over last year and an
estimated tax rate decrease of 1.1% to 31.123%$380,000 in fund balance would
be available to transfer with $180k allocated to road maintenance and $200k
toward general capital for internet expansion. Tax bill impacts are in your packets.
The 4 Levy and Tax Rate Options for Consideration
•Option D -is to lower the tax rate by an estimated 3%. This option would lower the tax
levy by $103,000 to $2,510,824 for a 3.3% tax levy increase over 2020 and an estimated tax
rate decease of 3% to 30.509%. Proceeding with this option would leave the City will
$280,000 of excess fund balance which could be used to distribute $200k for internet
expansion and $80k towards road preservation. An example of tax impacts is included in
your packet.
•All options we calculated at 65% projected fund balance. Levy reductions, if any were
subtracted from that amount.
•Based on the City Council’s selection, City Administration will bring forward a budget
amendment proposal for allocating the fund towards capital. The City Council may also
distribute the funds to other fund areas of needed or desired.
•Council is requested to provide a motion identifying the direction it wishes to proceed with
the 2021 budget and levy.