|
Roseville Finance Commission
<br />Agenda Item
<br />
<br />Page 2 of 8
<br />
<br /> Table A: Governmental Funds
<br />
<br />2012 2013 2014 2015 2016
<br />Funding Sources Actual Actual Actual Actual Actual
<br />Property Taxes 14,814,570$ 16,861,841$ 17,392,732$ 17,592,865$ 20,013,158$
<br />Tax Increments 2,157,987 1,481,124 2,043,476 1,928,239 1,677,742
<br />Special Assessments 307,703 178,657 213,528 170,841 302,100
<br />Intergovernmental 2,994,919 1,880,019 1,523,496 3,515,434 3,381,245
<br />Licenses & Permits 1,532,235 1,629,620 1,513,956 1,754,773 2,414,103
<br />Charges for Services 5,248,052 5,664,896 4,742,687 5,188,227 5,888,046
<br />Fines & Forfeits 313,530 236,510 204,799 135,766 107,229
<br />Interest Earnings 326,037 280,110 1,943,123 661,420 (132,317)
<br />Other Revenue 1,293,760 1,482,593 1,476,745 1,724,459 1,711,342
<br />Total Sources 28,988,793 29,695,370 31,054,542 32,672,024 35,362,648
<br />Funding Uses
<br />General Government 2,061,155 2,411,123 2,188,814 2,323,882 2,784,887
<br />Public Safety 8,204,013 8,517,680 8,704,561 8,909,931 10,085,783
<br />Public Works 2,183,350 2,333,802 2,397,213 2,211,904 2,499,271
<br />Parks & Recreation 3,688,114 3,808,075 4,069,483 4,150,534 4,380,124
<br />Community Development 1,257,731 1,207,605 1,249,625 1,300,285 1,422,063
<br />Special Purpose 2,754,985 3,239,832 3,145,902 3,221,238 4,037,222
<br />Capital Outlay 6,795,362 9,988,833 14,098,442 11,613,103 12,670,722
<br />Debt Service 2,062,066 2,237,472 7,344,686 3,472,417 3,508,823
<br />TIF-Related 570,728 564,796 678,641 474,676 331,451
<br />Trust Operations 4,500 4,500 4,500 - -
<br />Total Uses 29,582,004 34,313,718 43,881,867 37,677,970 41,720,346
<br />Other Sources (Uses)
<br />Transfers in (out)25,000 25,000 782,000 782,000 805,000
<br />Bond Proceeds (net)17,129,996 4,173,553 - 3,246,065 -
<br />Sale of capital assets 31,350 210,589 26,811 531,052 172,722
<br />Other (90,000) - - - -
<br />Total Other Sources (Uses)17,096,346 4,409,142 808,811 4,559,117 977,722
<br />Excess of Funding Sources
<br /> Over (Under) Funding Uses 16,503,135 (209,206) (12,018,514) (446,829) (5,379,976)
<br />Fund Balance - Jan 1st 40,983,780 57,486,915 57,277,709 45,259,195 49,362,931
<br />Prior Period Adjustment - - - 4,550,565 -
<br />Fund Balance - Dec 31st 57,486,915$ 57,277,709$ 45,259,195$ 49,362,931$ 43,982,955$
<br />As shown in the table above, aggregate spending (funding uses) in the governmental funds have
<br />increased substantially over the past five years. However, this figure is heavily influenced by increased
<br />capital spending; much of it funded by the issuance of bonds. Spending increases in the Special Purpose
<br />category has also increased steadily reflecting growth in information technology and License Center
<br />expenditures – both of which are offset by higher non-tax revenues.
<br />
<br />Setting aside these two categories, operational or day-to-day spending increased by 2.5% per year.
|