HomeMy Public PortalAbout2020-03-10 Item 11 PresentationCity of Millbrae
Mid-Year Update for Fiscal Year 2019-20
Operating Budget
March 10, 2020
Overview
Fiscal Year 2019-20 Mid-Year
Proposed Adjustments to Operating Budget for Fiscal
Year 2019–20
Fiscal Year 2019-20
Mid-Year –General Fund Revenues
-
2,000,000
4,000,000
6,000,000
8,000,000
10,000,000
12,000,000
14,000,000
Property Tax Sales Tax Transient Occupancy Tax All other Revenues
As of 2-28-20
Budget Actual
64%
41%
60%63%
Percentages represent amount collected year-to-date.
Fiscal Year 2019-20
Mid-Year –General Fund Revenues
Revenues Decline by $228,411
Property Tax $(207,697)
Sales and Use Taxes $ 5,796
Franchise Fees $ 21,466
Transient Occupancy Tax (TOT)$ 121,534
Business Licenses $ 29,910
Use of Money and Property $ 84,652
Grants $(127,000)
Service Charges $ 36,317
Operating Transfer In $(193,389)
Fiscal Year 2019-20
Mid-Year –General Fund Expenditures
-
2,000,000
4,000,000
6,000,000
8,000,000
10,000,000
12,000,000
14,000,000
16,000,000
18,000,000
20,000,000
Central Government Public Safety Public Works Community Development Transfers Out
As of 2-28-20
Budget Actual
51%
70%
56%
47%31%
Percentages represent amount collected year-to-date.
Fiscal Year 2019 –2020
Mid-Year General Fund Expenditures*
Expenditures Decline $622,235
Police UAL Refund $(1,058,435)
Correction to PD/Fire OPEG $ 304,200
Services and Supplies $ 132,000
*Includes Capital Outlay
Fiscal Year 2019 –2020
Mid-Year General Fund Special Projects
Special Projects Roll Forward
Development Impact Fees $104,730
Business Improvement District Contract $ 65,000
Finance System Upgrade $ 61,508
Information Technology Upgrades $151,508
Fee Study $ 11,079
Fiscal Year 2019 –2020
Other Funds Proposed Adjustments -Expense
Measure W
Sales and Use Tax Revenue $ 140,000
Community Center Fund
Sale of Capital Assets $2,250,000
Capital Outlay: Buildings $1,900,000
Fiscal Year 2019 –2020
Enterprise Funds Proposed Adjustments
Sanitation Fund
Salary & Benefits; and Services and Supplies $ 320,000
Sewer Modernization Fund
Interest Income $ 65,000
Water Fund
Services & Supplies $ 125,000
Storm Water Fund
Services & Supplies $ 1,500
Garage
Services & Supplies $ 10,500
Requested Action
Receive a Fiscal Year 2019-20 Mid-Year Budget Update
Adopt a resolution Amending the Fiscal Year 2019-20 Budget
Questions ?