River Edge Fiscal Impact Analysis
|
|
- Brooke Long
- 5 years ago
- Views:
Transcription
1 Final Report Prepared for: Carbondale Investments Prepared by: Economic & Planning Systems, Inc. EPS #20813 App. N-2
2 Table of Contents 1. INTRODUCTION AND SUMMARY OF FINDINGS... 1 Summary of Findings PROJECT OVERVIEW AND ABSORPTION... 3 Project Description... 3 Project Phasing and Absorption FISCAL MODEL... 7 Methodology... 7 Revenue Expenditures Net Fiscal Impact Net Fiscal Impact Comparison App. N-3
3 List of Tables Table 1 Development Program... 3 Table 2 Housing Unit Forecast, Roaring Fork Valley... 4 Table 3 River Edge Capture Forecast... 5 Table 4 River Edge Annual Absorption... 6 Table 5 Existing Conditions, Garfield County... 8 Table 6 Estimated Population... 9 Table 7 Construction Employment Table 8 Average Daily Population Table 9 Other Fiscal Assumptions Table 10 County Revenue, 2010 Budget Table 11 Annual Building Permit and Plan Check Revenue Table 12 Sales Tax from Construction Table 13 Property Tax Revenue Table 14 Household Sales Tax Revenue Table 15 Total Revenue Table 16 County Expenditures, 2010 Budget Table 17 County Sheriff Expenditures Table 18 Total Expenditures Table 19 Net Fiscal Impact Table 20 Net Fiscal Impact, exclusive of Affordable Homes Table 21 Net Fiscal Impact Existing Development vs. River Edge App. N-4
4 1. INTRODUCTION AND SUMMARY OF FINDINGS River Edge is a 160-acre master-planned residential development located in Garfield County at the intersection of Highway 82, County Road 114, and County Road 113. The development is proposed to include 365 residential units, of which 55 units will be affordable, and a 6,000 square foot neighborhood center for use as a community amenity. As part of the ongoing entitlement process, Carbondale Investments has requested Economic & Planning Systems (EPS) to conduct a fiscal impact analysis, evaluating the impacts of the proposed project on Garfield County revenues and operating costs. The intent of the analysis is to provide an estimate of the impacts of new development on County revenue and the corresponding demand for services over time. Summary of Findings 1. Based on projected growth in the Mid-Valley and estimated project capture of 25 percent, River Edge is projected to absorb just under 60 units annually. The Mid-Valley area of the Roaring Fork Valley is projected to add between 3,300 and 3,700 new housing units through At a project capture of 25 percent beginning in 2013, the 365 units are estimated to reach full absorption and buildout by The proposed development generates 841 temporary annual construction jobs over the course of the development. Based on the estimated development costs and average construction wages in the County, the project generates 841 temporary construction jobs over the construction period. This figure represents the sum of annual employment. The peak annual employment during this period is estimated to be The proposed development results in an ongoing net fiscal impact of -$26,000 annually upon project buildout. Annual ongoing revenue is estimated at $438,000 in 2021 (two years after project buildout when property tax is fully realized). Annual ongoing expenditures are estimated at $464,000 in The cumulative net fiscal impact including one-time revenue is positive $566,000. The project is expected to generate $1.2 million of building permit revenue during construction and $50,000 of sales tax revenue on locally-purchased construction materials. Summing one-time revenue with annual ongoing net fiscal impacts results in the cumulative net fiscal impact in 2021 (two years after project buildout) of $566,000. Holding all revenue and expenditures constant, the cumulative net fiscal impact will cover annual shortfalls for another 21 years, or through the year Economic & Planning Systems, Inc. 1 Final Report App. N-5
5 5. Excluding affordable units, the ongoing fiscal impact of the proposed development is neutral (positive $664 annually). The provision of affordable units is a requirement of the County. These units generate significantly less property and sales tax as a result of lower market values and household incomes. When affordable units are excluded, annual ongoing revenue offsets estimate annual ongoing expenditures. On a cumulative basis, including one-time revenue, the project generates a positive net fiscal impact of $716,000 and remains positive in perpetuity. 6. Comparing the fiscal impact of River Edge to 365 units of existing development, using average home prices and household size, the annual net fiscal impact to the County is $242,000 less, or on a unit basis $663 per unit less impactful to the County than the existing residential base. To determine the difference in impact between existing development and the proposed River Edge, EPS tested 365 units at the County-wide average home price and household size. The average revenues and expenditures generated by existing residential development were then compared to the proposed development. The fiscal impact of 365 units of existing development generate an annual fiscal impact of -$268,000, compared to the -$26,000 annual fiscal impact (including affordable housing) identified for River Edge. This is a difference of $242,000 annually. On a per unit basis, the River Edge generates a burden of $72 per unit. This is $663 better than the current average cost of $735 per unit to the County. This demonstrates that while the River Edge has a negative impact on County finances, the impact is less negative than existing residential development in the County. Economic & Planning Systems, Inc. 2 Final Report App. N-6
6 2. PROJECT OVERVIEW AND ABSORPTION Project Description River Edge is a 160-acre master-planned residential development located in Garfield County at the intersection of Highway 82, County Road 114, and County Road 113. The project abuts the Roaring Fork River and has been designed to provide trails, parks, and open space adjacent the river. The development team is proposing 365 new residential units and a 6,000 square foot neighborhood/community center to provide meeting and recreation space to the residents, as shown in Table 1. Included in the 365 units are 55 affordable garden homes. Table 1 Development Program Development Program Type North South Total Size Estate (Detached) ,200 Town (Detached) ,800 Village (Detached) ,400 Attached ,300 Garden Home 1 (Detached) ,300 Garden Home 2 (Aff. Detached) ,400 Subtotal ,000 Neighborhood Center 6,000 6,000 Total 876,000 Source: Carbondale Investments; Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]7-MKT Unit-Detail Economic & Planning Systems, Inc. 3 Final Report App. N-7
7 Project Phasing and Absorption The project is located in the Roaring Fork Valley and will draw from future residential growth in Basalt, Carbondale, Glenwood Springs, and unincorporated areas of Garfield and Eagle Counties. As of 2010, the Mid-Valley area is estimated to contain 12,900 housing units. Based on historical residential building permit data, the area is projected to add approximately 220 new housing units annually over the next 10 to 15 years. In the near-term, projected new housing units will likely be lower than 220 units annually, while in the long-term, annual units will likely exceed this total. The timing of project phasing will be entirely dependent on the project s competitive ability to capture future growth. EPS ran several iterations of potential project absorption scenarios in the Mid-Valley, as shown in Table 2. The first projection uses a base housing unit forecast for the Mid-Valley, beginning at 50 percent of historical totals and reaching 105 percent of historical production by The second projection represents a more optimistic forecast with future housing units beginning at 75 percent of historical averages and reaching 115 percent by New housing units between 2010 and 2015 for the Mid-Valley are estimated to total 851 with an additional 2,321 units expected to be added between 2015 and This represents annual growth of approximately 1.6 percent. Total new housing units under the optimistic scenario are forecasted to reach over 1,100 by 2015 with an additional 2,500 to be added by This represents annual growth of approximately 1.7 percent. Table 2 Housing Unit Forecast, Roaring Fork Valley Base Factor Total Ann. % Total Ann. % Mid-Valley Housing Unit Projection % of Average Annual Activity % 75% 100% 105% 105% 105% 105% Basalt 43 1,548 1,570 1,602 1,645 1,691 1,736 1,963 2, % % Carbondale 60 2,343 2,373 2,419 2,479 2,543 2,606 2,923 3, % % Glenwood Springs 31 3,865 3,880 3,903 3,934 3,966 3,999 4,160 4, % % El Jebel 32 2,338 2,355 2,379 2,411 2,445 2,479 2,649 2, % % Unincorporated Garfield 54 2,842 2,869 2,909 2,964 3,021 3,078 3,362 3, % % Housing Units ,936 13,047 13,212 13,433 13,665 13,898 15,058 16, % 2, % Annual Change Total Change ,160 1,160 Cumulative New Units ,122 3,282 Optimistic Recovery Scenario % of Average Annual Growth 75% 100% 110% 115% 115% 115% 115% Housing Units ,936 13,102 13,323 13,566 13,820 14,074 15,345 16,616 1, % 2, % Annual Change Total Change ,271 1,271 Cumulative New Units ,138 2,409 3,680 Source: U.S. Census; DOLA; Municipal and County Building Departments; Economic & Planning Systems H:\20813-Garfield County River's Edge Fiscal Analysis\Models\[20813-Fiscal Model.xls]Market Capture Projection The River Edge project is expected to capture a reasonable portion of regional growth. Considering current projects in the development pipeline, a reasonable capture rate of projected future growth is likely between 15 and 25 percent, as shown in Table 3. Applying these capture rates to each housing unit forecast results in a projected absorption by 2020 of 320 to 530 units for the base forecast and 360 and 600 for the more optimistic forecast. Economic & Planning Systems, Inc. 4 Final Report App. N-8
8 Table 3 River Edge Capture Forecast Description Capture Total Base Mid-Valley Unit Projection ,122 Low Capture 15% High Capture 25% Optimistic Mid-Valley Unit Projection ,409 Low Capture 15% High Capture 25% Source: Economic & Planning Systems H:\20813-Carbondale Investments Property Fiscal Analysis\Models\[20813-Fiscal Model.xls]Abs Unit To be reasonably conservative, EPS chose the higher capture rate of the lower (base) forecast, which projects 530 units to be absorbed by the project by Using the identified 365 unit development program, EPS developed a ten-year absorption schedule, as shown in Table 4. Housing construction is not anticipated to occur until 2013, absorbing a maximum of 58 units annually through The neighborhood center is not anticipated to be developed until Economic & Planning Systems, Inc. 5 Final Report App. N-9
9 Table 4 River Edge Annual Absorption Type Total Estate Town Village Attached Garden Home Garden Home Subtotal Cumulative Neighborhood Center 6,000 6,000 Cumulative ,000 6,000 6,000 6,000 6,000 Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]6-Abs Unit Economic & Planning Systems, Inc. 6 Final Report App. N-10
10 3. FISCAL MODEL This chapter summarizes the projected fiscal impacts of River Edge on Garfield County based on the development and absorption schedule identified in the previous chapter. The annual operating revenues and costs are evaluated and applied to the project s annual development program. Case studies were developed to estimate revenue sources and expenditures where specific project-related data was available, while an average factor approach was utilized for all other revenue and expenditure items. Methodology The fiscal analysis evaluates the impacts of the project on estimates of revenues and expenditures provided in the 2010 County budget. EPS conducted a detailed budget analysis to gain an understanding of the structure of the County budget and to understand the types of services provided. The relevant major funds analyzed include: General Fund; Human Services Fund; Road and Bridge Fund; and Capital Expenditures Fund. These funds were considered the most relevant to the fiscal impacts of River Edge on the County. The funds not included, such as the Airport Fund, were determined to be less relevant to County-wide fiscal trends and new development. In addition, expenditure items that are too small were not included in this analysis. EPS also conducted a series of interviews with departmental staff to gain an understanding of current operations and to discuss ways additional growth may impact each department s ability to maintain existing service standards. Information from the County s 2010 Budget was used to quantify current revenues and costs. Revenues and costs are estimated and applied to the River Edge development program using one of the following methodologies: case study, per capita, per dwelling unit (DU), or per average daily population. The methodologies were applied to all relevant funds. A definition of each methodology is applied below: Case Study This refers to a specific calculation of the costs or revenues derived from the project based on available data. Case studies were developed for revenues sources when refined calculation methods were available (e.g., real estate taxes). Per Capita This is an average measure based on current per capita estimates of costs or revenues. This estimating technique is used when more detailed data is not available. Budget items are divided by the population served to derive an average cost or revenue estimate. A percent variable is also applied to represent the revenue or cost item s relationship to new development growth. Per Dwelling Unit (per DU) Similar to per capita calculations, this is an average measure based on current housing unit estimates of costs or revenues. Budget items are divided by the dwelling units served to derive an average cost or revenue per DU. A percent variable is also applied to represent the revenue or cost item s relationship to new development growth. Economic & Planning Systems, Inc. 7 Final Report App. N-11
11 Per Average Daily Population Similar to per capita calculations, this is an average measure based on total population plus non-resident employees. Non-resident employees are estimated to have approximately half of the impact as full-time residents as these individuals are only in the County during the day. Budget items are divided by average daily population served to derive an average cost or revenue factor. A percent variable is also applied to represent the revenue or cost item s relationship to new development growth. Existing (2010) demographic data was used to derive the average costs or revenue factors. As of 2010, the population of Garfield County is estimated at 59,032 persons, as shown in Table 5. The County services 23,080 housing units (DUs), of which approximately 21,808 are occupied. Average daily population in 2010 is estimated to total 63,005. Table 5 Existing Conditions, Garfield County Garfield County Existing Conditions Factor Housing Units 20,585 21,199 21,857 22,515 23,080 Households 19,555 20,317 21,032 21,274 21,808 Total Population 52,969 55,063 57,050 57,587 59,032 Employment 36,800 39,065 41,221 37,655 37,655 Non-Resident Employment (Commuters) 1 32% 8,066 8,617 9,076 7,946 7,946 Average Daily Employment 2 50% 4,033 4,308 4,538 3,973 3,973 Average Daily Population 57,002 59,371 61,588 61,560 63,005 1 Non-Resident Employment estimated as 32 percent of Wage and Salary Employment based on 3-year avg. of LEHD Census data 2 Non-resident employees (commuters) are estimated to have an impact of 50 percent of full-time residents. Source: DOLA; BEA; BLS; LEHD on the Map Census Data; Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]3-Existing Cond. Population and Housing Units Based on the estimated absorption schedule, EPS projected the number of new full-time residents anticipated to occupy the development. Because of the proposed mix of residential products, it is anticipated that the development will cater to local homeowners. However, it is likely that some units will be purchased by second homeowners. As a result, secondhomeowners are anticipated to occupy 10 percent of all single-family homes, 25 percent of all attached homes, and 20 percent of garden homes. A second-home is estimated to spend approximately 60 days over the course of the calendar year in the County. Thus all second homes have the equivalency of 16 percent (60/365) of full-time homeowners. Single-family detached homes are estimated at three persons per unit, while attached units are estimated at 2.5 persons per unit. Based on the above, the proposed development is anticipated to add 953 new full-time equivalent residents at buildout, or by 2019 as shown in Table 6. Economic & Planning Systems, Inc. 8 Final Report App. N-12
12 Table 6 Estimated Population Type of Resident Total Housing Units Total Population Local Homeowner nd Homeowner Total Cumulative Housing Units Cumulative Population Local Homeowner nd Homeowner Total Persons/DU Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]12-Population Economic & Planning Systems, Inc. 9 Final Report App. N-13
13 Employment To estimate new employment generated by construction, the development team provided an estimate of total construction costs, including housing and site development, of $128.2 million. Of this total, 70 percent is expected to be hard costs. Of hard costs, 50 percent is allocated toward materials with the remaining 50 percent representing labor, as shown in Table 7. EPS then divided estimated labor costs by the average annual wage of a construction employee in Garfield County, or $53,363. Total temporary employment over the course of construction is estimated at 841 annual jobs with an estimated peak of 141 jobs in Table 7 Construction Employment Description Factor Total Total Construction Costs $0 $0 $3,499,968 $18,740,875 $19,790,875 $19,786,875 $19,663,604 $21,445,696 $17,544,166 $7,776,000 $0 $128,248,060 Hard Costs 70% $0 $0 $2,449,978 $13,118,613 $13,853,613 $13,850,813 $13,764,523 $15,011,987 $12,280,916 $5,443,200 $0 $89,773,642 Labor Costs 50% $0 $0 $1,224,989 $6,559,306 $6,926,806 $6,925,406 $6,882,261 $7,505,994 $6,140,458 $2,721,600 $0 $44,886,821 Annual Wage 1 $53,363 Construction Employment BLS 2009 Average Annual Wage Construction Industry (23) Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]13-Const. Emp. Average Daily Population EPS estimated average daily population by summing total population and new non-resident employees generated by the project, both during construction, as well as upon buildout. At this time, no commercial uses are projected for the 6,000 square foot neighborhood center. As a result, average daily population upon buildout only includes projected full-time equivalent residents. Average daily population is estimated to total 953 upon project buildout and stabilization, as shown in Table 8. Table 8 Average Daily Population Description Factor Total Housing Units Total Population Construction Employment Total Employment Average Daily Employment 1 32% Non-Resident Emp. 50% Average Daily Population US Census Average Commuting Employment ( ). Commuters are estiamted to have 50 percent of impact of full-time resident. Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]14-Project Demo Table 9 shows other fiscal assumptions made in the analysis. The property tax assumptions are based on current State of Colorado rates, in which commercial property is assessed at a ratio of 29 percent and residential units at a rate of 7.96 percent. The subject property tax parcel has a mill levy of , of which flows to the funds examined in this analysis. The 1.0 percent sales tax is subdivided and allocated to departments, funds, and/or other entities according to County funding thresholds, or which 0.45 percent is allocated to the County funds examined. Economic & Planning Systems, Inc. 10 Final Report App. N-14
14 Table 9 Other Fiscal Assumptions Assumptions Assessment County Property Tax Ratio Commercial Residential Total Mill Levy County Mills County Sales tax 1.000% Library 0.25% 911/Communications 0.19% Road and Bridge 0.26% Road and Bridge for municipal work 0.02% Municipalities 0.09% Sheriff's Office 0.09% Public Health 0.09% 1 See Table 10 Source: Garfield County Finance Dept.; Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]2-Assump. Revenue Total General Fund Revenue for the County is estimated at approximately $52.4 million in 2010, as shown in Table 10. Revenue to the remaining funds is estimated at $16.6 million for Human Services, $25.0 million for Road and Bridge, $13.4 million for Capital Improvements, and $1.3 million for Public Health. As a new development in the County, the proposed project will generate additional revenue streams to each of these funds in the form of increased property tax, sales tax (point of sale and point of origin), specific ownership tax (automobiles), and charges for services. These revenues are divided into two major categories: one-time and ongoing revenues. One-time revenues are realized only during the construction period and include building permit and plan check fees as well as sales tax generated from locally-purchased construction materials. Ongoing revenues occur annually in perpetuity. EPS estimated additional revenue using case study methods where project-specific data was available. The methodology for each case study is outlined in the following section. All other revenue is estimated using a factor approach as defined in the Methodology section of this chapter. Economic & Planning Systems, Inc. 11 Final Report App. N-15
15 Table 10 County Revenue, 2010 Budget Revenues Total Annual Revenues Forecasting Method Gross Multiplier Percent Variable Net Multiplier General Fund Taxes Property Tax $39,446,000 Case Study Sales Tax $1,644,000 Case Study Specific Ownership Tax $1,284,000 See Below Misc. Taxes $10,000 N/A Liscenses and Permits $5,000 N/A Intergovernmental 1 $1,729,000 N/A Charges for Services 2 Building Permits $500,000 Case Study Other Charges for Services $4,802,000 Per Capita $ % $61.01 Fines and Forfeitures $135,000 N/A Investment Earnings $1,508,000 N/A Contributions $867,000 N/A Miscellaneous Revenue $491,000 N/A Subtotal $52,421,000 Human Services Fund Taxes Property Tax $3,000,000 Case Study Specific Ownership Tax $161,000 See Below Intergovernmental 1 $13,305,000 N/A Investment Earnings $0 N/A Miscellaneous Revenue $162,000 N/A Subtotal $16,628,000 Road & Bridge Fund Taxes Property Tax $15,000,000 Case Study Sales Tax $3,027,000 Case Study Specific Ownership Tax $440,000 See Below Other Taxes $0 N/A Licenses and Permits $270,000 Per DU $ % $8.77 Intergov/State Highway User Fund $3,078,000 Per DU $ % $ Charges for Services $5,000 N/A Contributions 3 $3,122,000 N/A Other $24,000 N/A Subtotal $24,966,000 Capital Improvement Fund Taxes Property Tax $12,000,000 Case Study Specific Ownership Tax $633,000 See Below Intergovernmental 1 $800,000 N/A Investment Earnings $0 N/A Subtotal $13,433,000 Public Health Fund Taxes Sales Tax $374,000 Case Study Intergovernmental 1 $710,000 N/A Charges for Services $192,000 N/A Other Revenue $1,200,000 N/A Subtotal $1,276,000 Specific Ownership Tax 5 $2,518,000 Per DU $ % $ Total $108,724,000 1 Intergovernmental includes transfers and all grants (Federal, State & Local) 2 Includes Treasurer's fees & other fees. Building permit & plan check fees not counted here. 3 Contributions are from Chevron for a specific road project 5 Specific Ownership Tax distributions change yearly, so the revenue stream is treated alone in this fiscal analysis Source: Garfield County Finance Dept.; Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]4-Rev Factors Economic & Planning Systems, Inc. 12 Final Report App. N-16
16 One-Time Revenue Where sufficient data was available, EPS utilized a case study approach to estimate future revenue. Building Permits and Sales Tax on Construction are both estimated using a case study approach. Building Permits Garfield County charges building permit and plan check fees for all new development in unincorporated areas. These fees are based on the estimated valuation of the building improvements. For example, for all building improvements with values exceeding $1.0 million, the County charges a base fee of $5,609 for the first $1.0 million in building improvements and $3.15 per $1,000 of valuation for all improvements exceeding $1.0 million. Plan check fees are charged as 65 percent of building permit fees. The development team provided estimated construction costs for each product type. Building permit and plan check fees at full buildout are estimated to exceed $1.2 million, as shown in Table 11. Table 11 Annual Building Permit and Plan Check Revenue 1 Description BP&PC Charge Total per Unit (Year 0) (Year 1) (Year 2) (Year 3) (Year 4) (Year 5) (Year 6) (Year 7) (Year 8) (Year 9) (Year 10) Market Estate $5,567 $0 $0 $0 $0 $0 $0 $0 $61,234 $0 $0 $0 $61,234 Town $3,950 $0 $0 $0 $59,245 $71,094 $63,195 $71,094 $27,648 $82,943 $0 $0 $375,220 Village $3,377 $0 $0 $0 $33,768 $33,768 $74,290 $33,768 $33,768 $91,174 $91,174 $0 $391,710 Attached $3,266 $0 $0 $0 $32,659 $32,659 $0 $32,659 $32,659 $0 $0 $0 $130,637 Garden Home 1 $3,266 $0 $0 $0 $32,659 $32,659 $32,659 $32,659 $26,127 $0 $0 $0 $156,765 Garden Home 2 $2,009 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Affordable Estate $5,567 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Town $3,950 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Village $3,377 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Attached $3,266 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Garden Home 1 $3,266 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Garden Home 2 $2,009 $0 $0 $0 $20,093 $20,093 $20,093 $20,093 $20,093 $10,046 $0 $0 $110,511 Neighborhood Center $6,260 $0 $0 $0 $0 $0 $0 $0 $6,260 $0 $0 $0 $6,260 Total $0 $0 $0 $178,425 $190,274 $190,237 $190,274 $207,789 $184,164 $91,174 $0 $1,232,336 Cumulative $0 $0 $0 $178,425 $368,699 $558,936 $749,209 $956,998 $1,141,162 $1,232,336 $1,232,336 $1,232,336 Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]20-Case-B&P Annual Sales Tax on Construction Materials purchased locally during the construction of the proposed development will generate new sales tax revenue to the County. Because Garfield County does not collect use tax, only materials purchased in the County will be subject to sales tax. Based on EPS discussions with the development team, an estimated 25 to 50 percent of materials could be purchased locally, most likely from the Lowes Home Improvement store in Glenwood Springs. To be conservative, EPS used the low end of the range, or 25 percent, as the estimate for locally purchased materials. Applying this factor to the estimated materials cost of $44.9 million results in a total of $11.2 million of locally purchased construction materials through buildout, generating $449,000 in total one-time sales tax dollars, as shown in Table 12. Of this total, $50,000 flows to relevant County funds. Economic & Planning Systems, Inc. 13 Final Report App. N-17
17 Table 12 Sales Tax from Construction Description Factor Total Total Construction Costs $0 $0 $3,499,968 $18,740,875 $19,790,875 $19,786,875 $19,663,604 $21,445,696 $17,544,166 $7,776,000 $0 $128,248,060 Hard Costs 70% $0 $0 $2,449,978 $13,118,613 $13,853,613 $13,850,813 $13,764,523 $15,011,987 $12,280,916 $5,443,200 $0 $89,773,642 Material Costs 50% $0 $0 $1,224,989 $6,559,306 $6,926,806 $6,925,406 $6,882,261 $7,505,994 $6,140,458 $2,721,600 $0 $44,886,821 Local Purchases 25% $0 $0 $306,247 $1,639,827 $1,731,702 $1,731,352 $1,720,565 $1,876,498 $1,535,115 $680,400 $0 $11,221,705 County Sales Tax Revenue Library 0.25% $0 $0 $766 $4,100 $4,329 $4,328 $4,301 $4,691 $3,838 $1,701 $0 $28, /Communications 0.19% $0 $0 $574 $3,075 $3,247 $3,246 $3,226 $3,518 $2,878 $1,276 $0 $21,041 Road and Bridge 0.26% $0 $0 $804 $4,305 $4,546 $4,545 $4,516 $4,926 $4,030 $1,786 $0 $29,457 Road and Bridge for municipal work 0.02% $0 $0 $57 $307 $325 $325 $323 $352 $288 $128 $0 $2,104 Municipalities 0.09% $0 $0 $287 $1,537 $1,623 $1,623 $1,613 $1,759 $1,439 $638 $0 $10,520 Sheriff's Office 0.09% $0 $0 $287 $1,537 $1,623 $1,623 $1,613 $1,759 $1,439 $638 $0 $10,520 Public Health 0.09% $0 $0 $287 $1,537 $1,623 $1,623 $1,613 $1,759 $1,439 $638 $0 $10,520 Total Sales Tax 1.00% $0 $0 $3,062 $16,398 $17,317 $17,314 $17,206 $18,765 $15,351 $6,804 $0 $448,868 Total County Sales Tax 0.45% $0 $0 $1,378 $7,379 $7,793 $7,791 $7,743 $8,444 $6,908 $3,062 $0 $50,498 Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]16-Case-Sales Tax Cont. Ongoing Revenue A case study approach was used to estimate property and sales tax generated by the project. All other ongoing revenue is estimated using a factor approach. Property Tax As a result of the proposed building improvements, new property tax revenue will be generated to Garfield County. A total of mills per $1,000 of assessed value are applied to the subject property, as shown earlier in Table 7. However, only mills will flow to the County Funds examined. Assessments take place at the beginning of every calendar year in Garfield County. Once a property is on the tax rolls, property tax is billed and paid the following year, resulting in a two-year lag from initial permitting to revenue collection. Residential property in Colorado is assessed at 7.96 percent of market value, while commercial property in is assessed at 29.0 percent of market value. Assessed value is estimated using market values provided by the development team and applying a 5.0 percent downward adjustment to account for typical appraised values. Assessment cycles occur every other year. As a result, new assessed value is generated oneyear following construction. The assessed value of the subject property in 2014 is estimated to total $2.4 million, as shown in Table 13. Because property tax is billed and paid in the year following assessment, an increase in property tax revenue for buildings permitted in 2013 is not realized until 2015, totaling just over $136,000, of which $32,000 flows to the funds examined. Total property tax revenue generated by the subject development upon buildout is estimated at $965,000, of which $228,000 is collected by the relevant County funds. Economic & Planning Systems, Inc. 14 Final Report App. N-18
18 Table 13 Property Tax Revenue Product Type Rate ,000 (Year 0) (Year 1) (Year 2) (Year 3) (Year 4) (Year 5) (Year 6) (Year 7) (Year 8) (Year 9) (Year 10) (Year 11) Total Assessed Value $0 $0 $0 $0 $2,385,811 $2,563,669 $2,554,746 $2,728,969 $2,876,131 $2,565,333 $1,225,044 $0 Cumulative Assessed Value $0 $0 $0 $0 $2,385,811 $4,949,480 $7,504,226 $10,233,196 $13,109,327 $15,674,660 $16,899,704 $16,899,704 Total Property Tax $0 $0 $0 $0 $0 $136,170 $282,492 $428,304 $584,060 $748,215 $894,631 $964,551 Applicable Total $0 $0 $0 $0 $0 $32,123 $66,640 $101,037 $137,780 $176,504 $211,044 $227,538 County General Fund $0 $0 $0 $0 $0 $18,471 $38,319 $58,098 $79,225 $101,492 $121,353 $130,838 Road & Bridge $0 $0 $0 $0 $0 $6,826 $14,160 $21,470 $29,277 $37,506 $44,845 $48,350 Human Services $0 $0 $0 $0 $0 $1,365 $2,831 $4,292 $5,853 $7,499 $8,966 $9,667 Capital $0 $0 $0 $0 $0 $5,461 $11,329 $17,177 $23,424 $30,007 $35,879 $38,683 Retirement $0 $0 $0 $0 $0 $456 $945 $1,433 $1,955 $2,504 $2,994 $3,228 Subtotal $0 $0 $0 $0 $0 $32,578 $67,585 $102,470 $139,734 $179,008 $214,037 $230,765 RE-1 School District General $0 $0 $0 $0 $0 $52,173 $108,235 $164,102 $223,780 $286,675 $342,773 $369,563 Mill Levy Override $0 $0 $0 $0 $0 $6,735 $13,972 $21,184 $28,888 $37,008 $44,250 $47,708 RE-1 Bond $0 $0 $0 $0 $0 $15,014 $31,147 $47,224 $64,397 $82,497 $98,641 $106,350 Subtotal $0 $0 $0 $0 $0 $73,922 $153,355 $232,511 $317,065 $406,179 $485,664 $523,620 Carbondale Fire General Fund 5.91 $0 $0 $0 $0 $0 $14,100 $29,251 $44,350 $60,478 $77,476 $92,637 $99,877 Fire Bond $0 $0 $0 $0 $0 $3,147 $6,528 $9,898 $13,498 $17,291 $20,675 $22,291 Subtotal $0 $0 $0 $0 $0 $17,247 $35,780 $54,248 $73,976 $94,767 $113,312 $122,168 Water & Sanitation Basalt Water Conserv $0 $0 $0 $0 $0 $105 $218 $330 $450 $577 $690 $744 CO River Water Conserv. Dist $0 $0 $0 $0 $0 $396 $822 $1,246 $1,699 $2,176 $2,602 $2,805 Subtotal $0 $0 $0 $0 $0 $501 $1,039 $1,576 $2,149 $2,753 $3,292 $3,549 Colorado Mtn. College $0 $0 $0 $0 $0 $9,536 $19,783 $29,994 $40,902 $52,398 $62,652 $67,548 Library $0 $0 $0 $0 $0 $2,386 $4,949 $7,504 $10,233 $13,109 $15,675 $16,900 Applicable Total $0 $0 $0 $0 $0 $32,123 $66,640 $101,037 $137,780 $176,504 $211,044 $227,538 1 Includes All County Mills except Retirement Note: Taxes are billed and paid the following year of assessment Source: Garfield County Assessor; Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]15-Case-Prop Tax$ Economic & Planning Systems, Inc. 15 Final Report App. N-19
19 Sales Tax New residential development generates new sales tax revenue through retail purchases made in various locations throughout the County by new households moving into and occupying residential units. According to the US Census of Retail Trade, State of Colorado residents spend approximately 37.1 percent of their income on retail purchases. EPS estimates that 20 percent of these purchases will likely be made outside the County, with the remaining 80 percent representing local purchases. EPS estimated annual household incomes based on the anticipated unit prices of the 365 new residential units. Multiplying the estimated annual household incomes by the number of units and the estimated percent of local expenditures results in an estimate of new annual household retail spending in the County, as shown in Table 14. The resulting annual County retail expenditures from new households are estimated to total $15.7 million upon buildout. A detailed analysis of household expenditure potential is included in the full model. From these retail expenditures, the County applies a one percent sales tax which is divided among several departments. Total new annual sales tax revenue generated by the new households in the development is estimated to total $167,000 annually upon buildout. Total County revenue for the funds examined is estimated at $71,000 annually. Table 14 Household Sales Tax Revenue Description Factor (Year 0) (Year 1) (Year 2) (Year 3) (Year 4) (Year 5) (Year 6) (Year 7) (Year 8) (Year 9) (Year 10) Annual Household Expenditures $0 $0 $0 $2,219,715 $4,605,709 $7,041,201 $9,427,196 $12,081,021 $14,531,163 $15,704,035 $15,704,035 County Sales Tax Revenue Library 0.25% $0 $0 $0 $5,549 $11,514 $17,603 $23,568 $30,203 $36,328 $39,260 $39, /Communications 0.19% $0 $0 $0 $4,162 $8,636 $13,202 $17,676 $22,652 $27,246 $29,445 $29,445 Road and Bridge 0.26% $0 $0 $0 $5,827 $12,090 $18,483 $24,746 $31,713 $38,144 $41,223 $41,223 Road and Bridge for municipal work 0.02% $0 $0 $0 $416 $864 $1,320 $1,768 $2,265 $2,725 $2,945 $2,945 Municipalities 0.09% $0 $0 $0 $2,081 $4,318 $6,601 $8,838 $11,326 $13,623 $14,723 $14,723 Sheriff's Office 0.09% $0 $0 $0 $2,081 $4,318 $6,601 $8,838 $11,326 $13,623 $14,723 $14,723 Public Health 0.09% $0 $0 $0 $2,081 $4,318 $6,601 $8,838 $11,326 $13,623 $14,723 $14,723 Total Sales Tax 1.00% $0 $0 $0 $22,197 $46,057 $70,412 $94,272 $120,810 $145,312 $157,040 $157,040 Total County Sales Tax 0.45% $0 $0 $0 $9,989 $20,726 $31,685 $42,422 $54,365 $65,390 $70,668 $70,668 Source: Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]17-Case-Sales Tax (PO) Economic & Planning Systems, Inc. 16 Final Report App. N-20
20 Total Revenue In sum, total revenue generated to the County is estimated at approximately $438,000 in 2021 (two years after buildout when new property tax is fully realized), as shown in Table 15. In addition, total one-time revenue is estimated at $1.3 million at final buildout. A breakout by fund is as follows: Total revenue generated to the County General Fund is estimated at approximately $204,000 annually in Total revenue generated to the County Human Services Fund is estimated at approximately $10,000 annually in Total revenue generated to the County Road and Bridge Fund is estimated at approximately $129,000 annually in Total revenue generated to the County Capital Expenditures Fund is estimated at approximately $39,000 annually in Total revenue generated to the County Public Health Fund is estimated at approximately $15,000 annually in Specific Ownership Tax, which is distributed across a number of funds, is estimated at $42,000 annually in Economic & Planning Systems, Inc. 17 Final Report App. N-21
21 Table 15 Total Revenue Type of Fund Type Factor (Year 0) (Year 1) (Year 2) (Year 3) (Year 4) (Year 5) (Year 6) (Year 7) (Year 8) (Year 9) (Year 10) (Year 11) On-Going Revenue General Fund Property Tax Case Study mills $0 $0 $0 $0 $0 $18,471 $38,319 $58,098 $79,225 $101,492 $121,353 $130,838 Sales Tax On-Site Sales Tax Case Study 0.09% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Resident Expenditure Sales Tax Case Study 0.09% $0 $0 $0 $2,081 $4,318 $6,601 $8,838 $11,326 $13,623 $14,723 $14,723 $14,723 Misc. Tax N/A Charges for Services Per Capita $61.01 $0 $0 $0 $8,429 $17,376 $26,790 $35,737 $44,421 $53,480 $58,147 $58,147 $58,147 General Fund Subtotal $0 $0 $0 $10,510 $21,694 $51,862 $82,894 $113,844 $146,329 $174,362 $194,223 $203,707 Human Services Fund Property Tax Case Study mills $0 $0 $0 $0 $0 $1,365 $2,831 $4,292 $5,853 $7,499 $8,966 $9,667 Human Services Fund Subtotal $0 $0 $0 $0 $0 $1,365 $2,831 $4,292 $5,853 $7,499 $8,966 $9,667 Road & Bridge Fund Property Tax Case Study mills $0 $0 $0 $0 $0 $6,826 $14,160 $21,470 $29,277 $37,506 $44,845 $48,350 Sales Tax On-Site Sales Tax Case Study 0.26% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Resident Expenditure Sales Tax Case Study 0.26% $0 $0 $0 $5,827 $12,090 $18,483 $24,746 $31,713 $38,144 $41,223 $41,223 $41,223 Other Tax N/A Licenses & Permits Per DU $8.77 $0 $0 $0 $483 $991 $1,500 $2,009 $2,501 $2,966 $3,202 $3,202 $3,202 Intergovernmental Per DU $ $0 $0 $0 $5,502 $11,304 $17,106 $22,908 $28,510 $33,812 $36,513 $36,513 $36,513 Road & Bridge Fund Subtotal $0 $0 $0 $11,811 $24,386 $43,915 $63,824 $84,193 $104,199 $118,445 $125,784 $129,289 Capital Expenditures Fund Property Tax Case Study mills $0 $0 $0 $0 $0 $5,461 $11,329 $17,177 $23,424 $30,007 $35,879 $38,683 Cap. Expenditures Fund Subtotal $0 $0 $0 $0 $0 $5,461 $11,329 $17,177 $23,424 $30,007 $35,879 $38,683 Public Health Fund Sales Tax On-Site Sales Tax Case Study 0.09% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Resident Expenditure Sales Tax Case Study 0.09% $0 $0 $0 $2,081 $4,318 $6,601 $8,838 $11,326 $13,623 $14,723 $14,723 $14,723 Public Health Fund Subtotal $0 $0 $0 $2,081 $4,318 $6,601 $8,838 $11,326 $13,623 $14,723 $14,723 $14,723 Specific Ownership Tax Per DU $ $0 $0 $0 $6,303 $12,950 $19,597 $26,244 $32,661 $38,735 $41,829 $41,829 $41,829 Subtotal On-Going Revenue $0 $0 $0 $30,705 $63,347 $128,801 $195,961 $263,494 $332,163 $386,864 $421,404 $437,898 One Time Revenue General Fund Construction Sales Tax Case Study 0.09% $0 $0 $287 $1,537 $1,623 $1,623 $1,613 $1,759 $1,439 $638 $0 $0 Building & Planning Fee Revenue Case Study $0 $0 $0 $178,425 $190,274 $190,237 $190,274 $207,789 $184,164 $91,174 $0 $0 Subtotal $0 $0 $287 $179,962 $191,897 $191,860 $191,887 $209,548 $185,603 $91,812 $0 $0 Road & Bridge Construction Sales Tax Case Study 0.26% $0 $0 $804 $4,305 $4,546 $4,545 $4,516 $4,926 $4,030 $1,786 $0 $0 Subtotal $0 $0 $804 $4,305 $4,546 $4,545 $4,516 $4,926 $4,030 $1,786 $0 $0 Public Health Construction Sales Tax Case Study 0.09% $0 $0 $287 $1,537 $1,623 $1,623 $1,613 $1,759 $1,439 $638 $0 $0 Subtotal $0 $0 $287 $1,537 $1,623 $1,623 $1,613 $1,759 $1,439 $638 $0 $0 Cumulative One Time Rev. $0 $0 $1,378 $187,182 $385,249 $583,277 $781,293 $997,526 $1,188,598 $1,282,833 $1,282,833 $1,282,833 Source: Garfield County Finance Dept.; Economic & Planning Systems H:\20813-Garfield County River Edge Fiscal Analysis\Phase II\[20813-Fiscal Model3.xls]20-Rev. All Economic & Planning Systems, Inc. 18 Final Report App. N-22
22 Expenditures Total General Fund Expenditures for the County are estimated to total approximately $40.0 million in 2010, as shown in Table 16. Expenditures to the remaining funds are estimated at $3.0 million for Human Services, $20.2 million for Road and Bridge, $16.3 million for Capital Expenditures, and $483,000 for Public Health. All expenditures have been adjusted to exclude items paid for using grant revenue. The Capital Expenditures Fund represents a three-year average to compensate for any large expenditure made in a single-year, as well as excludes annual debt service for previous projects. The proposed development will generate additional expenditures to the County in the form of increased/enhanced County services. EPS estimated additional expenditures using a case study method where information was available. The methodology for each case study is outlined in the following section. All other expenditures are estimated using a factor approach as defined in the Methodology section of this chapter. Economic & Planning Systems, Inc. 19 Final Report App. N-23
23 Table 16 County Expenditures, 2010 Budget Expenditures 2010 Budget 1,2 Method Forecasting Gross Multiplier Percent Variable Net Multiplier General Fund General $451,000 Per Capita $ % $3.82 BOCC O & M $710,000 Per Capita $ % $9.02 Discretionary Programs $2,630,000 Per Capita $ % $22.28 Assessor $2,080,000 Per DU $ % $45.06 Clerk & Recorder $1,983,000 Avg. Daily Pop. $ % $15.74 Treasurer $769,000 N/A Sheriff $18,040,000 Case Study Coroner $217,000 N/A Surveyor $51,000 N/A County Attorney $1,412,000 Avg. Daily Pop. $ % $11.21 County Manager $723,000 Avg. Daily Pop. $ % $5.74 Finance $1,082,000 Per Capita $ % $9.16 Human Resources $716,000 Per Capita $ % $6.06 Information Technology $1,368,000 Per Capita $ % $11.59 Purchasing $810,000 N/A Oil & Gas $532,000 N/A General Services $2,088,000 Avg. Daily Pop. $ % $24.86 Criminal Justice Services $2,517,000 Avg. Daily Pop. $ % $19.97 Building & Planning $1,581,000 Per DU $ % $51.38 County Engineer $268,000 Per Capita $ % $2.27 Public Health 3 $0 N/A Fund Administration $0 N/A Total Expenditures $40,028,000 Human Services Fund $2,976,000 Per Capita $ % $25.21 Road & Bridge Fund $20,178,000 Avg. Daily Pop. $ % $80.06 Capital Expenditures Fund 4 New Sheriff Vehicles $75,000 Case Study Other $8,743,000 Avg. Daily Pop. $ % $ Total $10,837,000 Public Health Fund $483,000 Per Capita $ % $4.09 Total Expenditures $74,502,000 Note: Items that do not have a natural relationship with growth are not estimated 1 Rounded numbers 2 Excludes Grant/Intergovernmental Revenue and Grant Expenditures 3 Public Health Fund now separate fund 4 Represents 3-year Average, excluding cost of new Sheriff Vehicles estimated in Sheriff Case Study and 2010 debt service Source: Garfield County Finance Dept.; Economic & Planning Systems H:\20813-Garfield County River's Edge Fiscal Analysis\Phase II\[20813-Fiscal Model2.xls]5-Expend Factors Economic & Planning Systems, Inc. 20 Final Report App. N-24
24 One-Time Expenditures The proposed development does not trigger any upfront capital expenditures to the County as all parks, open space, new roads and/or other facilities will be privately maintained by an HOA. However, the addition of 365 housing units will likely impact regional capital needs over the long-term. These long-term capital improvements are estimated as ongoing expenditures. Ongoing Expenditures The proposed development generates annual ongoing expenditures to the General Fund, Human Services Fund, Road and Bridge Fund, Capital Expenditures Fund, and Public Health Fund. The majority of these impacts are estimated using a factor approach. Where sufficient data is available, EPS utilized a case study approach to estimate future County Expenditures. While EPS typically estimates impacts to the Road and Bridge Fund using a case study approach, the proposed development is fully accessed by a state highway and all internal roads will be privately maintained. Therefore, impacts to the County Road and Bridge Fund will be minimal and are estimated using a factor approach. Anticipated increased expenditures by the Sherriff department are estimated using a case study approach. Sheriff The County Sheriff department will likely be directly impacted by the proposed development and warrants a detailed examination of expenditures. According to department data, the County received just over 26,000 calls for services in Based on a County population of just over 59,000, the annual call generation rate is estimated at 0.44 annual calls per person. As development absorption occurs, the subject development is anticipated to total 1,995 new residents which will generate an annual volume of 884 calls. The majority of departmental expenses will increase in line with annual calls, with the exception of the Jail which serves more regional needs. County patrol will likely be impacted the greatest by the proposed development, as additional staff time will be incurred in the form of overtime or new officer hires. The County currently has 32 full-time paid patrol officers, which translates to officers per call. It is anticipated that additional staff will be covered through overtime of existing officers until the demand of a new officer is reached. Upon the need to hire a new officer (estimated at approximately 0.5 FTE), new training and equipment ($6,000) will be required, as well as a patrol vehicle at the estimated purchase price of $45,000. All new patrol vehicles are purchased in the Capital Improvements Fund and then transferred to the Motor Pool. Thus, the cost of a new patrol car is included in the Sheriff analysis for informational purposes only and is actually reflected in the Capital Improvements Fund. Patrol vehicles are replaced every five years. The Motor Pool charges the Sherriff Department $0.75 per mile for both operations and replacement. According to the department, patrol vehicles typically average 35,000 miles annually which is then applied to the incremental vehicle demand generated by the development. Motor Pool/Operations and Replacement costs are estimated to total $13,000 annually at buildout (0.48 vehicles at 35,000 miles annually). In sum, annual ongoing Sheriff expenses for this project are estimated to total $100,000, including $51,000 for operations, $36,000 for patrol staff, and $13,000 for vehicle maintenance and replacement, as shown in Table 17. Economic & Planning Systems, Inc. 21 Final Report App. N-25
EAGLE COUNTY, COLORADO ANNUAL BUDGET Open space acquisitions have created many new recreational opportunities in Eagle County.
Open space acquisitions have created many new recreational opportunities in Eagle County. www.eaglecounty.us EAGLE COUNTY, COLORADO ANNUAL BUDGET 2013 ADOPTED DECEMBER 11, 2012 Adopted Budget Eagle County
More informationGOVERNMENTAL FUNDS OVERVIEW Fiscal Year Recommended Budget
GOVERNMENTAL FUNDS OVERVIEW Fiscal Year 2012-2013 Recommended Budget COUNTY OPERATING BUDGET For fiscal year 2012-2013, the Chief Administrative Officer recommends a total spending plan of $448.3 million
More informationLEVEL OF SERVICE / COST & REVENUE ASSUMPTIONS
LEVEL OF SERVICE / COST & REVENUE ASSUMPTIONS APPENDIX TO THE FISCAL IMPACT ANALYSIS OF PHASE I OF CAROLINA NORTH University of North Carolina-Chapel Hill Town of Chapel Hill, North Carolina Town of Carrboro,
More informationSection X STAFFING. Overtime 876,934 3% Health Insurance 8,036,617 22% Retirement 1,223,360 3%
Section X STAFFING Summary In 2012 the total personnel budget will decrease by 1.13% from 2011. This is despite a projected increase in healthcare costs of 10% which will take effect in the middle of the
More informationRe: Lanterns Fiscal Impact Analysis. Background. Analysis Process. June 7, Mr. Scott Carlson Carlson Land PO Box 247 East Lake CO 80614
June 7, 2013 Mr. Scott Carlson Carlson Land PO Box 247 East Lake CO 80614 Re: Lanterns Fiscal Impact Analysis Dear Mr. Carlson: As per your request, this analysis quantifies the likely fiscal effects of
More informationFiscal Impact Analysis
May 12, 2017 Fiscal Impact Analysis Westport Cupertino Development Prepared for: KT Urban, LLC Prepared by: Applied Development Economics, Inc. 1756 Lacassie Avenue, #100, Walnut Creek, CA 94596 925.934.8712
More informationOPERATING BUDGET - REVENUE CONTENTS
OPERATING BUDGET - REVENUE CONTENTS by Source... C-1 by... C-2 County Property Tax... C-3 ed Property Tax... C-3 Property Tax... C-4 Assessed Valuation & Residential Assessment Rate History... C-4 County
More informationSection XIII STAFFING
Section XIII STAFFING Authorized Personnel Garfield County s total headcount is, a net decrease of 1 position from 2013. Staffing levels remain stable after significant reductions in 2010 2011. Authorized
More informationBudget Discussion by Department Personnel
2017 Budget Department Personnel Personnel Budget 2017 In accordance with our 3, 5, and 10 year personnel plan the following benefits have been approved for the 2017 budget 1.1% COLA implemented in PP1,
More informationDraft-Fiscal Impact Analysis of Union Square and Boynton Yards
Draft-Fiscal Impact Analysis of Union Square and Boynton Yards Prepared for: City of Somerville, Massachusetts November 16, 2015 Prepared by: 4701 Sangamore Road Suite S240 Bethesda, Maryland 20816 800.424.4318
More informationInfrastructure Financing Plan. Infrastructure Financing District No. 1 (Rincon Hill Area) DRAFT
DRAFT Infrastructure Financing Plan Infrastructure Financing District No. 1 (Rincon Hill Area) Prepared for: City and County of San Francisco Office of Economic Development Prepared by: December 2010 TABLE
More informationWHEREAS, the proposed budget has been submitted to the Board of Directors of the District for its consideration; and
RESOLUTION TO ADOPT 2018 BUDGET, APPROPRIATE SUMS OF MONEY, AND AUTHORIZE THE CERTIFICATION OF THE TAX LEVY HIDDEN VALLEY FARM METROPOLITAN DISTRICT NO. 4 LGID # 66461 A RESOLUTION SUMMARIZING REVENUES
More informationOrdinance No AN ORDINANCE MAKING THE ANNUAL TAX LEVY FOR THE CITY OF COLORADO SPRINGS FOR THE YEAR ENDING DECEMBER 31, 2005
Ordinance No. 04-285 AN ORDINANCE MAKING THE ANNUAL TAX LEVY FOR THE CITY OF COLORADO SPRINGS FOR THE YEAR ENDING DECEMBER 31, 2005 BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF COLORADO SPRINGS: Section
More informationCRANE CROSSING SPECIFIC PLAN OAKDALE, CALIFORNIA
CRANE CROSSING SPECIFIC PLAN OAKDALE, CALIFORNIA PUBLIC FACILITIES FINANCING PLAN AND FISCAL IMPACT ANALYSIS Final Draft MAY 28, 2013 Crane Crossing Specific Plan Oakdale, California Public Facilities
More informationMontrose County. Presentation of the County Manager s Recommended Budget for October 12, 2016
Montrose County Presentation of the County Manager s Recommended for 2017 October 12, 2016 1 BUDGET PRESENTATION, ORDER OF DISCUSSION Methodology & Overview Methodology (3-4) Fund Balance History (5) Overview,
More information*** Redwood County ***
Page 1 Budget: 2017 BUDGET (ORIG) ORIG 1 - GENERAL Page 2 PROPERTY TAXES 6,688,872 OTHER TAXES 9,3 SPECIAL ASSESSMENTS 35,058 LICENSES & PERMITS 56,750 INTERGOVERNMENTAL S 141,0 PERA RATE REIMBURSEMENT
More informationGRASS VALLEY TRANSPORTATION IMPACT FEE PROGRAM NEXUS STUDY
HEARING REPORT GRASS VALLEY TRANSPORTATION IMPACT FEE PROGRAM NEXUS STUDY Prepared for: City of Grass Valley Prepared by: Economic & Planning Systems, Inc. March 2008 EPS #17525 S A C R A M E N T O 2150
More informationMarket Assessment and Economic and Fiscal Impact Analysis of the Cumberland Community Improvement CUMBERLAND CID DECEMBER 2009
Market Assessment and Economic and Fiscal Impact Analysis of the Cumberland Community Improvement District CUMBERLAND CID DECEMBER 2009 BACKGROUND & OBJECTIVES Background RCLCO was retained to assess the
More informationRequired Supplementary Information Other Than MD&A
Required Supplementary Information Other Than MD&A General Fund REVENUES Taxes: General property taxes $ 54,302,164 $ 54,302,164 $ 53,834,949 $ (467,215) Tobacco products 100,000 100,000 80,602 (19,398)
More informationFiscal Analysis November 14, Fiscal Analysis Fiscal Conditions Project Background
3.11 Fiscal Analysis Fiscal Analysis 3.11.1 Fiscal Conditions 3.11.1.1 Project Background The proposed action is a 149 unit residential development, including a private road and appurtenances, on a 29.3
More informationSection III BUDGET PREPARATION
Section III BUDGET PREPARATION Annual Budget Process Garfield County prepares a budget for the forthcoming fiscal year as required by Local Government Budget Law of Colorado. The Finance Department head
More informationUNDERSTANDING THE FISCAL IMPACTS OF TRANSIT-ORIENTED DEVELOPMENT (TOD) PROJECTS IN NORTHERN VIRGINIA AND MARYLAND
UNDERSTANDING THE FISCAL IMPACTS OF TRANSIT-ORIENTED DEVELOPMENT (TOD) PROJECTS IN NORTHERN VIRGINIA AND MARYLAND Prepared for The Urban Land Institute Baltimore-Washington, DC Transit-Oriented Development
More informationD R A F T M E M O R A N D U M
D R A F T M E M O R A N D U M To: From: Joe Speaks, CH2M Darin Smith and Matt Loftis Subject: 4th and King RAB Financing Opportunities; EPS #141018 Date: August 18, 2017 Economic & Planning Systems Inc.
More informationTAUSSIG DEVELOPMENT IMPACT FEE JUSTIFICATION STUDY CITY OF ESCALON. Public Finance Public Private Partnerships Urban Economics Clean Energy Bonds
DAVID TAUSSIG & ASSOCIATES, INC. DEVELOPMENT IMPACT FEE JUSTIFICATION STUDY CITY OF ESCALON B. C. SEPTEMBER 12, 2016 Public Finance Public Private Partnerships Urban Economics Clean Energy Bonds Prepared
More information2019 Proposed Budget Garfield County, Colorado. Presented on October 8, 2018
2019 Proposed Budget Garfield County, Colorado Presented on October 8, 2018 Budget Direction Balanced operating budget Any requested increases need full and detailed justification Look for efficiencies
More informationWestwood Country Club Redevelopment
Westwood Country Club Redevelopment Economic and Fiscal Impact March, 2014 Prepared for: Mensch Capital Partners Prepared By: Kent Gardner, Ph.D. Project Director 1 South Washington Street Suite 400 Rochester,
More information2015 Original Adopted Budget. El Paso County PRELIMINARY BALANCED BUDGET PRESENTED September 28, 2017 "budget B"
2015 Original Adopted Budget El Paso County 2018 PRELIMINARY BALANCED BUDGET PRESENTED September 28, 2017 "budget B" Table of Contents Section I - Budget Analysis Page 2018 Discretionary Revenue to Provide
More information2015 Original Adopted Budget. El Paso County Preliminary Balanced BUDGET
2015 Original Adopted Budget El Paso County 2016 Preliminary Balanced BUDGET PRESENTED SEPTEMBER 15, 2015 2016 Preliminary Balanced Budget Table of Contents Section I - Budget Analysis Page 2016 Discretionary
More informationL 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z
Pabrump Office Government Center 2100 E. CalvadaBlvd. Suite 100 Pahrump, NV 89048 Phone (775) 751-7075 Fax (775)751-7093 Board of County Commissioners, Nevada Tonopali Office Courthouse WffliamP. Beko
More informationQUARTERLY FINANCIAL REPORT
QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292
More informationEconomic Evaluation and Fiscal Impact Analysis of Gateway Oyster Point
Report Economic Evaluation and Fiscal Impact Analysis of Gateway Oyster Point Prepared for: BioMed Realty Prepared by: Economic & Planning Systems, Inc. April 9, 2013 EPS #131017 Table of Contents 1. INTRODUCTION
More informationBig Chino Water Ranch Project Impact Analysis Prescott & Prescott Valley, Arizona
Big Chino Water Ranch Project Impact Analysis Prescott & Prescott Valley, Arizona Prepared for: Central Arizona Partnership August 2008 Prepared by: 7505 East 6 th Avenue, Suite 100 Scottsdale, Arizona
More informationBUTTE COUNTY ADMINISTRATION Finance and Risk Management
BUTTE COUNTY ADMINISTRATION Finance and Risk Management 25 COUNTY CENTER DRIVE, SUITE 213 OROVILLE, CALIFORNIA 95965-3380 Telephone: (530) 538-2030 Fax: (530) 538-3831 MEMBERS OF THE BOARD BILL CONNELLY
More informationMONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED FEBRUARY 28, 2019 (UNAUDITED)
MONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED FEBRUARY 28, 2019 (UNAUDITED) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator Phil
More information2015 Original Adopted Budget. El Paso County Original Adopted BUDGET. PRESENTED December 15, 2015 Attachment a
2015 Original Adopted Budget El Paso County 2016 Original Adopted BUDGET PRESENTED December 15, 2015 Attachment a Table of Contents Section I - Budget Analysis Page 2016 Discretionary Revenue to Provide
More informationMONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED DECEMBER 31, 2018 (UNAUDITED)
MONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED DECEMBER 31, 2018 (UNAUDITED) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator Phil
More informationPreliminary Findings Village of Painted Post and Town of Erwin Shared Services / Consolidation Study
Preliminary Findings Village of Painted Post and Town of Erwin Shared Services / Consolidation Study April 21, 2011 Prepared for: Village of Painted Post and Town of Erwin Study Committee Prepared By:
More informationCITY OF MORENO VALLEY Neighborhood Budget Meeting. May 2013
CITY OF MORENO VALLEY Neighborhood Budget Meeting May 2013 General Background Balance the General Fund Budget in FY 2013/14 Conduct Study Session Meetings Discuss unfunded liabilities and financial challenges
More informationName. Basic Form Instructions
Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures
More informationFiscal Impact Analysis
Fiscal Impact Analysis Waterfront West Newburyport, MA March 22, 2017 Prepared By Fougere Planning & Development, Inc. Prepared For Newburyport Manager, LLC FOUGERE PLANNING & DEVELOPMENT, Inc. Mark J.
More informationThe Economic and Fiscal Impact of Lowe s Located in Silverthorne, Colorado. Prepared for:
The Economic and Fiscal Impact of Lowe s Located in Silverthorne, Colorado Prepared for: February 2010 The Economic and Fiscal Impact of Lowe s in Silverthorne, Colorado February 2010 10184 West Belleview
More informationFY 2018 Budget Resolution Summary Gwinnett County, Georgia
FY General Fund - 001 Taxes 246,171,202 Inter Governmental Revenue 3,584,798 Licenses and Permits 363,300 Charges for Services 27,327,754 Fines and Forfeitures 4,303,648 Investment Income 866,413 Contributions
More informationKlamath Falls Urban Renewal Feasibility Study
Klamath Falls Urban Renewal Feasibility Study March 17, 2016 Nathan Cherpeski City Manager City of Klamath Falls P.O. Box 237 Klamath Falls, Oregon 97601 Dear Nathan, The Urban Renewal Feasibility Study
More information2015 Original Adopted Budget. El Paso County Original AdoptED BUDGET. PRESENTED November 29, 2018 "Attachment A"
2015 Original Adopted Budget El Paso County 2019 Original AdoptED BUDGET PRESENTED November 29, 2018 "Attachment A" Table of Contents Section I - Budget Analysis Page 2019 Discretionary Revenue to Provide
More informationCOUNTY BUDGET SUMMARY
COUNTY BUDGET SUMMARY Update The Recommended Budget document was created prior to the Board of Supervisors action to maintain the Amador Program in the Fire Department. No reductions will be made to the
More informationAdopted Budget Summary Information Fiscal Year 2019
FY19 Adopted County Budget Totals ACTUAL FY17 ADOPTED BUDGET FY18 ADOPTED BUDGET FY19 PERCENT CHANGE TOTAL REVENUES Ad Valorem Taxes 163,389,359 175,214,589 186,432,344 6.40% Ad Valorem - Delinquent 147,906
More informationCITY OF STONE MOUNTAIN 875 Main Street Stone Mountain, Georgia ANNEXATION STUDY 2016
CITY OF STONE MOUNTAIN 875 Main Street Stone Mountain, Georgia 30083 ANNEXATION STUDY 2016 Presented by the Annexation Study Committee Mayor Patricia Wheeler Alex Brennan Thom DeLoach Mayor Pro Tem Chakira
More informationOutline. 5 Year Forecast on major taxing funds. Council Comments, Questions, and Direction
May 3, 2012 Page 1 Outline 5 Year on major taxing funds Library Fund Fire Fund Municipal i lservice Fund General Fund Council Comments, Questions, and Direction Page 2 5 Year Assumptions Property Tax Revenues
More informationVILLAGE OF BELLWOOD Cook County, Illinois
VILLAGE OF BELLWOOD Cook County, Illinois $7,905,000 General Obligation Bonds, Series 2008 $26,000,000 General Obligation Bonds, Series 2006B $16,650,000 General Obligation Refunding Bonds, Series 2006A
More informationNew Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate
New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY
More informationPOWAY UNIFIED SCHOOL DISTRICT
POWAY UNIFIED SCHOOL DISTRICT ADMINISTRATION REPORT FISCAL YEAR 2017/2018 IMPROVEMENT AREA C OF COMMUNITY FACILITIES DISTRICT NO. 6 June 29, 2017 PREPARED FOR: Poway Unified School District Planning Department
More informationPUBLIC SERVICES AND PUBLIC FACILITIES FINANCING PLAN SALINAS FUTURE GROWTH AREA. November 12, 2007
PUBLIC SERVICES AND PUBLIC FACILITIES FINANCING PLAN SALINAS FUTURE GROWTH AREA November 12, 2007 Prepared for the City of Salinas Prepared by Applied Development Economics 100 Pringle Avenue, Suite 560
More informationSection V GENERAL GOVERNMENT
Summary Section V GENERAL GOVERNMENT The County s General Government function includes all expenditures for the administrative branch of county government. Services in this category are provided by the
More informationPresentation of the 2015 Recommended Budget November 24, 2014
1 MONTROSE COUNTY Presentation of the 2015 Recommended Budget November 24, 2014 2 Budget Overview Montrose County 2015 Budget Presentation What the Budget Is (3) Methodology (4-5) Financial Summaries Fund
More informationFiscal Analysis of Danville Annexation Areas
Revised Draft Fiscal Analysis of Danville Annexation Areas Prepared for: Town of Danville Prepared by: Economic & Planning Systems, Inc. December 3, 2010 EPS #20072 Table of Contents 1. INTRODUCTION...
More informationDRAFT. Prepared for: CBRE CONSULTING CITY OF SAN FRANCISCO MAYOR S OFFICE OF ECONOMIC DEVELOPMENT JANUARY 2011
DRAFT PARKMERCED FISCAL AND ECONOMIC IMPACT ANALYSIS OVERVIEW Prepared for: CITY OF SAN FRANCISCO MAYOR S OFFICE OF ECONOMIC DEVELOPMENT JANUARY 2011 CBRE CONSULTING 101 California Street, 44 th Floor
More informationFor more information on Equalization Rates, see
Home s The study looks at local tax burdens for homes with 2004 market values of $272,000, $377,000 and $586,000. These are our estimates of the values of homes at the 2 5th, 50 th and 75th percentiles
More informationBOX ELDER COUNTY, UTAH FINANCIAL REPORT
BOX ELDER COUNTY, UTAH FINANCIAL REPORT YEAR ENDED DECEMBER 31, 2008 BOX ELDER COUNTY FINANCIAL REPORT DECEMBER 31, 2008 BOX ELDER COUNTY FINANCIAL REPORT DECEMBER 31, 2008 TABLE OF CONTENTS Independent
More informationFY 2019 Chairman s Proposed Budget Gwinnett County, Georgia
FY Chairman s Proposed FY Proposed General Fund - 001 Taxes 254,281,085 Licenses and Permits 363,300 Intergovernmental 3,789,369 Charges for Services 28,434,324 Fines and Forfeitures 3,669,246 Investment
More informationFiscal Impact Model. City of Falls Church Presentation to Economic Development Authority November 2, 2015
Fiscal Impact Model City of Falls Church Presentation to Economic Development Authority November 2, 2015 TischlerBise Experience Fiscal, economic, and planning consultants National Practice Fiscal Impact
More informationCounty of El Paso, Texas Statistical Section For the Year Ended September 30, 2014
Statistical Section For the Year Ended September 30, 2014 This part of the County of El Paso s comprehensive annual financial report presents detailed information as a context for understanding what the
More informationMARION COUNTY 2004 PROPOSED BUDGET
FINANCIAL SUMMARY Summary of Major Revenues & Appropriations Below is a consolidated financial statement prepared on a budgetary basis. Generally, budgetary basis represents a cash basis of accounting
More informationScroll down to view your form. File this form now through Revenue Online. Visit today! Through Revenue Online you can:
File this form now through Revenue Online. Visit www.colorado.gov/revenueonline today! Through Revenue Online you can: File or Amend a Sales Tax Return File a Withholding Tax Return File a Withholding
More informationRoaring Fork Transportation Authority. Financial Report. December 31, 2004
Financial Report December 31, 2004 Financial Report December 31, 2004 Table of Contents Page INDEPENDENT AUDITOR'S REPORT Management s Discussion and Analysis A1 B1 - B4 Government-wide Financial Statements:
More informationPREPARED BY: DAVID R. ELLSPERMANN, CLERK OF THE CIRCUIT COURT AND COMPTROLLER BUDGET DEPARTMENT
PREPARED BY: DAVID R. ELLSPERMANN, CLERK OF THE CIRCUIT COURT AND COMPTROLLER BUDGET DEPARTMENT Marion County Board of County Commissioners Budget Workshop - Proposed Budget Overview Monday, July 10, 2017
More informationSKECHERS HERMOSA BEACH DESIGN CENTER & EXECUTIVE OFFICES
SKECHERS HERMOSA BEACH DESIGN CENTER & EXECUTIVE OFFICES NET FISCAL IMPACT & ECONOMIC BENEFIT ANALYSIS HERMOSA BEACH, CA Prepared For: SKECHERS U.S.A., INC. Prepared By: KOSMONT COMPANIES 1601 N. Sepulveda
More informationSection C. Summary Schedules
Section C Summary Schedules C-1 C-2 Contents: Summary Schedules 1. Introduction...C-5 2. Countywide Budget Overview...C-6 All Funds Budget Charts... C-6 All Funds Summary... C-7 General Fund Summary...
More informationBloomington, Illinois
Bloomington, Illinois City of Bloomington, McLean County, Illinois Taxable General Obligation Refunding Bonds, Series 2014A, $14,920,000 and General Obligation Refunding Bonds, Series 2014B, $9,700,000,
More informationGREENE COUNTY. Financial Statements and Required Reports Under OMB Circular A-133 as of December 31, 2011 Together with Independent Auditors' Report
GREENE COUNTY Financial Statements and Required Reports Under OMB Circular A-133 as of December 31, 2011 Together with Independent Auditors' Report C O N T E N T S INDEPENDENT AUDITORS REPORT.. 1-2 MANAGEMENT'S
More informationFINANCE DEPARTMENT Monthly Financial Report
CITY OF 31 San Jose CAPITAL OF SILICON VALLEY FINANCE DEPARTMENT Monthly Financial Report Financial Results for the Month Ended June 3, 218 Fiscal Year 217-218 ( UNAUDITED) Finance Department, City of
More informationBudget Summary. FY17 Total County Revenue Sources. Misc 1.1% Federal 5.2% Gen Prop Taxes 40.3% $2,037,947,949
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationsources for FY , only a portion of the statedistributed revenue would be available for new capital projects.
6 REVENUE PROJECTIONS, SARASOTA/MANATEE 2040 LRTP The purpose of this analysis is to begin to document the financial resources and revenues available for consideration in developing the Financially Feasible
More informationDISCOVERY VILLAGE SOUTH SAN MARCOS, CALIFORNIA
DAVID TAUSSIG & Associates, Inc. FISCAL IMPACT STUDY DISCOVERY VILLAGE SOUTH SAN MARCOS, CALIFORNIA JANUARY 11, 2018 Public Finance Public Private Partnerships Urban Economics Clean Energy Bonds Newport
More informationFY15 REVENUES. FY 14 Adopted Taxes. General Fund $ $ $753.50
BROWARD COUNTY BUDGET-IN-BRIEF FY15 REVENUES Overview County services are funded with a variety of revenue sources. These sources include the following: property taxes, miscellaneous taxes and assessments,
More informationVillage of Edgemont, New York
Village of Edgemont, New York Incorporation Feasibility Study January 12, 2017 Table of Contents Table of Contents... 1,2 Transmittal Letter of The Novak Consulting Group... 3 Chapter 1: Executive Summary...
More informationCOUNTY ADMINISTRATIVE OFFICE
County of Yolo VICTOR SINGH County Administrative Officer COUNTY ADMINISTRATIVE OFFICE 25 Court Street, Room 202 Woodland, CA 9595 (530) -8150 FAX (530) -8147 www.yolocounty.org To: From: The Honorable
More informationAGENDA SHEET. SUBJECT: 2018 First Supplemental Budget and Appropriation Report
AGENDA SHEET BOARD MEETING DATE: January 15, 2018 AGENDA CATEGORY: Public Hearing DATE OF AGENDA SHEET: January 8, 2018 PREPARED AND PRESENTED BY: Theresa Wagenman SUMMARY: SUBJECT: 2018 First Supplemental
More informationGUIDE TO THE OPERATING BUDGET
GUIDE TO THE OPERATING BUDGET I. INTRODUCTION Why This Guide? The purpose of this guide is to explain Anchorage's operating budget process and how to read the forms contained in the budget document. Budgets
More informationUrban Action Agenda Community Profiles COVER TO GO HERE. City of Beacon
Urban Action Agenda Community Profiles COVER TO GO HERE City of Beacon COMMUNITY OVERVIEW MAP POPULATION & DEMOGRAPHICS Population Basics 27,828 Population (2015) Population Change 9.6% since 2000 5.1
More informationFY19 Adopted Budget Overview
FY19 Budget Overview FY19 Financial Plan Overview The Sarasota County total FY2019 Financial Plan is $1,242,441,007 for all funds. When excluding transfers and reserves equaling $212,401,925, the FY19
More information2019 Proposed Final Budget
2019 Proposed Final Budget Budget Discussion by Department General Fund Revenues - General Fund General Fund Revenues Total Taxes: Licenses and Permits: Intergovernmental: Charges for Service: Fines and
More informationWHEREAS, the proposed budget has been submitted to the Board of Directors of the District for its consideration; and
LGID # 66572 RESOLUTION TO ADOPT 2018 BUDGET, APPROPRIATE SUMS OF MONEY, AND AUTHORIZE THE CERTIFICATION OF THE TAX LEVY THE RIDGE AT HARMONY ROAD METROPOLITAN DISTRICT NO. 2 A RESOLUTION SUMMARIZING REVENUES
More informationFUND DESCRIPTIONS FY 2016 PROPOSED BUDGET SUMMARY
FY 2016 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General is the primary operating fund of the County and is used to account for the majority of services including fire and police protection,
More informationSummary of Changes to FY18 Proposed Budget
Summary of Changes to FY18 Proposed The following is provided to disclose and assist in understanding the revisions to the FY18 Proposed (delivered on July 18). The revisions capture those directed by
More informationCity of Antioch Development Impact Fee Study
Report City of Antioch Development Impact Fee Study Prepared for: City of Antioch Prepared by: Economic & Planning Systems, Inc. February 2014 EPS #20001 Table of Contents 1. INTRODUCTION AND RESULTS...
More informationFY 09/10 ADOPTED GENERAL FUND REVENUES $218,840,522
GENERAL FUND REVENUES FY 09/10 ADOPTED GENERAL FUND REVENUES $218,840,522 State Revenue 11% Transfers Federal Revenue1% 2% Fund Balance 0.1% Other Local Revenue 2% Other Local Taxes 21% Gen. Property Taxes
More informationApril 21, Page 1
April 21, 2011 Page 1 Outline 5 Year on major taxing funds General Fund Library Fund Fire Fund Council Comments, Questions, and Direction Page 2 5 Year Assumptions Property Tax Revenues 7% reduction of
More informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 25, 2018 TIME: 6:50 P.M. PLACE: TEMPORARY WILLISTON CITY COUNCIL ROOM 427 WEST NOBLE AVENUE CALL TO ORDER ROLL CALL MEMBERS: Mayor
More informationFY Annual Budget Presentation
COWLEY COUNTY FY 2017 Annual Budget Presentation Cowley County Sesquicentennial Chart of County Employees Reg. of Deeds 1.71% MIS/GIS 3.02% Appraiser 5.71% Community Corr. 3.99% CDDO 1 71% Sheriff County
More informationFiscal Impact Analysis: East Aurora Annexation Study (EAAS)
Final Draft Report Fiscal Impact Analysis: East Aurora Annexation Study (EAAS) Prepared for: City of Aurora, Colorado Prepared by: Economic & Planning Systems, Inc. EPS #153011 Table of Contents 1. INTRODUCTION
More informationDr. Laurie Heinz, Superintendent Park Ridge Niles School District 64. Scott Goldstein, AICP & LEED AP, Principal Pete Iosue, AICP, Senior Planner
TO: FROM: Dr. Laurie Heinz, Superintendent Park Ridge Niles School District 64 Scott Goldstein, AICP & LEED AP, Principal Pete Iosue, AICP, Senior Planner DATE: September 5, 2017 RE: 1440 W. Higgins Road
More informationBudgeted Amounts. REVENUES Taxes $ 15,910,341 $ 16,584,341 $ 16,831,421 $ 247,080 Intergovernmental - 200, ,749
CAPITAL EXPENDITURES FUND Statement of Revenues, Expenditures, and Changes in Fund Balances Budget and Actual Budgeted Amounts Original Final Actual Amounts Variance with Final Budget Over (Under) REVENUES
More informationBUDGET ORDINANCE NO. O Part I Operation of County Government
BUDGET ORDINANCE BUDGET ORDINANCE NO. O-17-11 A BUDGET ORDINANCE RELATING TO THE FISCAL AFFAIRS OF SPARTANBURG COUNTY MAKING APPROPRIATIONS THEREFORE, LEVYING TAXES FOR THE FISCAL YEAR BEGINNING JULY 1,
More informationFiscal Impact Analysis
Fiscal Impact Analysis Weston Quarry Residences & Office Weston, MA February 3, 2017 Prepared By Fougere Planning & Development, Inc. Prepared For Boston Properties & Town of Weston, MA FOUGERE PLANNING
More informationMONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED SEPTEMBER 30, 2018 (UNAUDITED)
MONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED SEPTEMBER 30, 2018 (UNAUDITED) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator Phil
More information$153,700. Home for Sale E. Valley Pines, # 132 Basalt, CO 81621
Home for Sale 1400 E. Valley Pines, # 132 Basalt, CO 81621 $153,700 Please contact Cindy Sadlowski for viewing. 618-0319 or 625-3589 sadlowk@sopris.net www.garfieldhousing.com 1 Bd, 1 Ba Small Storage
More informationDecember 7, Feasibility Study for the Proposed City of East Cobb, 2015
December 7, 2018 Feasibility Study for the Proposed City of East Cobb, 2015 Table of Contents Executive Summary 1 Introduction 3 Economic and Demographic Characteristics 3 Revenue Analysis 4 Expenditure
More informationTown of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2017
, Colorado Financial Statements and Supplementary Information For the Year Ended December 31, 2017 < Contents Independent Auditor s Report 1-2 Management s Discussion and Analysis 3-15 Basic Financial
More informationCHAPTER 11: Economic Development and Sustainability
AGLE AREA COMMUNITY Plan CHAPTER 11 CHAPTER 11: Economic Development and Sustainability Economic Development and Sustainability The overall economy of the Town and the Town government s finances are inextricably
More informationDenton County, Texas. Budget in Brief. Denton County Budget Office 401 W. Hickory, Suite #609 Denton, TX 76201
Denton, Texas Fiscal Year 2005-2006 Budget in Brief Denton Budget Office 401 W. Hickory, Suite #609 Denton, TX 76201 (940) 349-3060 (Office) (940) 349-3061 (Fax) DENTON COUNTY ORGANIZATION Denton Citizens
More information