HomeMy WebLinkAbout09-13-21 Joint TC BOT Agenda Packet TOWN OF WESTLAKE TOWN COUNCIL AND WESTLAKE
ACADEMY BOARD OF TRUSTEES JOINT MEETING AGENDA
1500 SOLANA BLVD, BUILDING 7, SUITE 7100, COUNCIL CHAMBER
WESTLAKE, TX 76262
T H r r o w n o r
W ESTLAKE SEPTEMBER 13, 2021 5:00 P.M. MEETING
The Town Council of the Town of Westlake and the Board of Trustees of Westlake Academy will
conduct this joint meeting at 5:00 p.m. on Monday, September 13, 2021. In order to advance the
public health goal of promoting "social distancing" to slow the spread of the Coronavirus (COVID-
19), there will be limited public access to the physical location described above. A limit of thirty
(30) seats will be available to the public on a first-come, first-serve basis. A recording of this
meeting will be made and will be available to the public in accordance with the Open Meetings Act.
�ision Statement
An oasis of natural beauty that maintains our open spaces in balance with distinctive deve%pment, trails, and
quality of life amenities amidst an e ver expanding urban landscape.
Regular Session
1. CALL TO ORDER
2. PLEDGE OF ALLEGIANCE
3. PRESENTATION AND RECOGNITION OF THE WESTLAKE ACADEMY A/P
SCHOLARS.
4. CITIZEN COMMENTS: This is an opportunity for citizens to address the Town Council or
Board of Trustees on any matter, whether or not it is posted on the agenda.
Individual citizen comments are normally limited to three (3) minutes; however, time limits
can be adjusted by the presiding officer. The presiding officer may ask the citizen to hold their
comment on an agenda item if the item is posted as a Public Hearing. The Town Council
and/or Board of Trustees cannot by law take action nor have any discussion or deliberations
on any presentation made at this time concerning an item not listed on the agenda. The Town
Council and/or Board of Trustees will receive the information, ask staff to review the matter,
or an item may be noticed on a future agenda for deliberation or action.
5. ITEMS OF COMMUNITY INTEREST: Mayor and Council Reports on Items of Community
Interest pursuant to Texas Government Code Section 551.0415 the Town Council may report
on the following items: (1) expression of thanks, congratulations or condolences; (2)
information about holiday schedules; (3) recognition of individuals; (4) reminders about
upcoming Town Council events; (5) information about community events; and (6)
announcements involving imminent threat to public health and safety.
6. CONSENT AGENDA: All items listed below are considered routine by the Town Council
and/or Board of Trustees and will be enacted with one motion. There will be no separate
discussion of items unless a Council/Board Member or citizen so requests, in which event the
item will be removed from the general order of business and considered in its normal
sequence.
TC/BOT Agenda—9/13/2021
Page 1 of 4
a. Consider approval of the Town Council minutes from the Joint meeting on April 5, 2021.
b. Consider approval of the Town Council minutes from the Joint meeting on April 26, 2021.
c. Consider approval of Resolution WA 21-20, approving the Westlake Academy
graduation policy.
d. Consider approval of Resolution WA 21-21, approving the Westlake Academy
enrollment policy.
e. Consider approval of Resolution 21-30, appointing and re-appointing Board Members
to the Westlake Academy Foundation.
7. CONDUCT A PUBLIC HEARING AND CONSIDERATION OF ORDINANCE 936,
REVISING THE BUDGET FOR THE 2020-2021 FISCAL YEAR; ADOPTING THE
BUDGET FOR THE TOWN OF WESTLAKE, TEXAS FOR THE FISCAL YEAR
BEGINNING OCTOBER 1, 2021 AND ENDING SEPTEMBER 30, 2022 INCLUDING
INVESTMENT POLICY, PAY PLAN POLICY, FISCAL AND BUDGETARY POLICIES,
RESTRICTED, COMMITTED AND ASSIGNED FUND BALANCES; PROVIDING
AUTHORIZATION TO THE TOWN MANGER TO APPROVE APPROPRIATED FUNDS
UP TO $50,000; PROVIDING THAT THE BUDGET BE KEPT IN CITY SECRETARY'S
OFFICE; PROVIDING FOR A SEVERABILITY CLAUSE; AND PROVIDING FOR AN
EFFECTIVE DATE.
8. DISCUSSION AND CONSIDERATION OF RESOLUTION 20-31, TO RATIFY THE
PROPERTY TAX INCREASE AS REFLECTED IN THE FY 2021-2022 ANNUAL
OPERATING AND CAPITAL BUDGET.
9. CONDUCT A PUBLIC HEARING AND CONSIDERATION OF ORDINANCE 937,
LEVYING MUNICIPAL AD VALOREM (PROPERTY)TAXES FOR THE 2021 TAX YEAR
IN ACCORDANCE WITH THE FISCAL YEAR 2021-2022 PROPOSED BUDGET.
10. DISCUSSION REGARDING THE WESTLAKE ACADEMY FOUNDATION'S FUND-AN-
ITEM PROGRAM.
11. TOWN MANAGER/SUPERINTENDENT UPDATE
a. Healthy Campus
b. Development
c. Back to school
d. Neighborhood meeting recap
12. EXECUTIVE SESSION
The Town Council will conduct a closed session pursuant to Texas Government Code,
annotated, Chapter 551, Subchapter D for the following:
a. Section 551.071(2) Consultation with Attorney — to seek advice of counsel on matters
in which the duty of the Town Attorney under the Texas Disciplinary Rules of
Professional Conduct of the State Bar of Texas clearly conflicts with Chapter 551 of the
Texas Government Code - FM 1938 access for proposed Southlake development.
TC/BOT Agenda—9/13/2021
Page 2 of 4
b. Section 551.071(2) — Consultation with Town Attorney on a matter in which the duty
of the attorney to the governmental body under the Texas Disciplinary Rules of
Professional Conduct of the State Bar of Texas clearly conflicts with this
chapter: Resolution No. 00-19, a Contract with Hillwood Development Corporation
Concerning the Design Engineering and Construction of the West Side Pump Station
and the Dove Road Waterline.
13. RECONVENE MEETING
14. TAKE ANY ACTION, IF NEEDED, FROM EXECUTIVE SESSION ITEMS.
15. COUNCIL RECAP/STAFF DIRECTION
16. FUTURE AGENDA ITEMS: Any Town Council/Board of Trustees Member may request at
a workshop and or Town Council/Board of Trustees meeting, under ��Future Agenda Item
Requests", an agenda item for a future Town Council/Board of Trustees meeting. The Town
Council/Board of Trustees Member making the request will contact the Town
Manager/Superintendent with the requested item and the Town Manager/Superintendent
will list it on the agenda. At the meeting, the requesting Town Council/Board of Trustees
Member will explain the item, the need for Town Council/Board of Trustees discussion of
the item, the item's relationship to the Town Council/Board of Trustees strategic priorities,
and the amount of estimated staff time necessary to prepare for Town Council/Board of
Trustees discussion. If the requesting Town Council/Board of Trustees Member receives a
second, the Town Manager/Superintendent will place the item on the Town Council/Board
of Trustees agenda calendar allowing for adequate time for staff preparation on the agenda
item.
a. Approved by Council for Discussion:
i. Historical Designations for various properties in Westlake (5/24)
ii. Westlake Academy Data Request (will be presented in modified form at 9/16
retreat)
iii. Quarterly HOA Board Meeting Discussions (8/23)
b. Proposed Items (none)
c. Pending items (none)
17. ADJOURNMENT
ANY ITEM ON THIS POSTED AGENDA COULD BE DISCUSSED IN EXECUTIVE SESSION
AS LONG AS IT IS WITHIN ONE OF THE PERMITTED CATEGORIES UNDER SECTIONS
551.07187 THROUGH 551.076 AND SECTION 551.087 OF THE TEXAS GOVERNMENT
CODE.
TC/BOT Agenda—9/13/2021
Page 3 of 4
CERTIFICATION
I certify that the above notice was posted at the Town Hall of the Town of Westlake, 1500 Solana
Blvd., Building 7, Suite 7100, Westlake, TX 76262, September 10, 2021, by 5:00 p.m. under the
Open Meetings Act, Chapter 551 of the Texas Government Code.
Todd Wood, Town Secretary
If you plan to attend this public meeting and have a disability that requires special needs, please advise the
Town Secretary's Office 48 hours in advance at 817-490-5711 and reasonable accommodations will be made
to assist you.
TC/BOT Agenda—9/13/2021
Page 4 of 4
Tow n
Council/ Board
of Tru stees
Item # 2 — Pledge of
Allegiance
United States P/edae
'I pledqe allegiance to the flag of the United States of
America, and to the republic for which it stands, one
nation under God, indi�isible, with liberty and justice for
a//. „
Texas PledAe
"Honor the Texas flag; I pledge allegiance to the, Texas,
one state under God, one and indi�isible. "
Town Cou nci I/
Board of
Tru stees
Item #3 — Presentation and
Recognition of the Westlake
Academy A/P Scholars
NO BACKUP MATERIAL HAS BEEN PROVIDED FOR THIS ITEM.
Tow n
Council/ Board
of Tru stees
Item #4 — Citizen Comments
CITIZEN COMMENTS: This is an opportunity for citizens to address the Town Council or
Board of Trustees on any matter, whether or not it is posted on the agenda.
Individual citizen comments are normally limited to three (3) minutes; however, time limits
can be adjusted by the presiding officer. The presiding officer may ask the citizen to hold
their comment on an agenda item if the item is posted as a Public Hearing. The Town
Council or Board of Trustees cannot by law take action nor have any discussion or
deliberations on any presentation made at this time concerning an item not listed on the
agenda. The Town Council or Board of Trustees will receive the information, ask stafF to
review the matter, or an item may be noticed on a future agenda for deliberation or action.
ITEMS OF COMMUNITY INTEREST: Town Council/Board of Town
Trustees Reports on Items of Community Interest, pursuant to
Texas Government Code Section 551.0415, the Town Council/ �
Board of Trustees may report on the following items: (1) Cou nci I/ Boa rd
expression of thanks, congratulations or condolences; (2)
information about holiday schedules; (3) recognition of of Trustees
individuals; (4) reminders about upcoming Town Council
events; (5) information about community events; and (6)
announcements involving imminent threat to public health and
safety.
Item # 5 — Items of
Community Interest
Ca/endar of Meetings/Events:
Town Council/Board of Trustees Meeting
Monday, September 13, 2021; 5:00 pm*
Westlake Town Hall, Solana Terrace-BIdg.7, SUlte 7100 (In-person, limited seating for social distancing)
WA BOT/Council Visioning Retreat
Thursday, September 16, 2021; 8:30 am-5:00 pm
1500 Solana Blvd., Bldg 7, Conference Rooms 1-2 (lower floor)
Planning &Zoning Meeting
Monday, September 20, 2021; 5:00 pm*
Westlake Town Hall, Solana Terrace-BIdg.7, Suite 7100 (In-person, limited seating for social distancing)
New WA Parents Meeting
Wednesday, September 22, 2021; 6:00 pm
Laura and Doug Wheat's Home
Town Council Work Session/Meeting
Monday, September 27, 2021; 5:00 pm*
Westlake Town Hall, Solana Terrace-BIdg.7, SUlte 7100 (In-person, limited seating for social distancing)
Board of Trustees Meeting
Monday, October 4, 2021; 5:00 pm*
Westlake Town Hall, Solana Terrace-BIdg.7, Sulte 7100 (In-person, limited seating for social distancing)
Cocktails &Conversation
Tuesday, October 5, 2021; 5:00 pm
Solana Terrace-BIdg.7, First floor lounge
Planning &Zoning Meeting
Monday, October 11, 2021; 5:00 pm*
Westlake Town Hall, Solana Terrace-BIdg.7, SUlte 7100 (In-person, limited seating for social distancing)
New Residents Meeting
Thursday, October 12, 2021; 6:00 pm
Laura and Doug Wheat's Home
Westlake Classic Car Show
Saturday, October 16, 2021; 11:00-4 pm
2902 Sam School Road, Westlake, TX 76262
Vaquero/Quail Hollow Neighborhood Meeting
Tuesday, October 19, 2021; 6:00 pm
Laura and Doug Wheat's Home
*Reminder:Agendas for al/municipal/academic meetings are posted a minim um of72 hours before the meeting
begins and can be found on our Town's website under the tab "Government/A9endas& Minutes."
**For meetinq aAendas and detai/s on WA calendar events or Municipal calendar events, please visit the West/ake
Academy website or the Town of Westlake website for further assistance.
T H E r o w H o �
WESTLAKE
MINUTES OF THE JOINT TOWN OF WESTLAKE TOWN COUNCIL AND WESTLAKE
ACADEMY BOARD OF TRUSTEES MEETING
APRIL 5, 2021
In accordance with Order of the Office of the Governor issued March 16, 2020 and March 19, 2020,
the Town Council of the Town of Westlake and the Board of Trustees of Westlake Academy
conducted a joint meeting at 6:00 p.m. on Monday, April 5, 2021. In order to advance the public
health goal of promoting "social distancing" to slow the spread of the Coronavirus (COVID-19),
there was limited public access to the physical location described above to thirty (30) seats for the
public on a first-come, first-serve basis. A recording of this meeting was made and will be available
to the public in accordance with the Open Meetings Act.
PRESENT: Mayor/President Laura Wheat and Council/Board of Trustee Members Carol
Langdon, Alesa Belvedere, Rajiv Trivedi, Rick Rennhack, and Greg Goble.
ABSENT: None.
OTHERS PRESENT: Town Manager Amanda DeGan, Deputy Town Manager Noah
Simon, Assistant Town Manager Jarrod Greenwood, Town
Secretary Todd Wood, Director of Information Technology Jason
Power, Director of Public Works & Facilities Troy Meyer, Director
of Community Engagement Jon Sasser, Business Manager Marlene
Rutledge, Westlake Academy Executive Director Dr. Mechelle
Bryson, PYP Principal Rod Harding, PYP Coordinator Alison
Schneider, MYP Principal Kaylene Rudd, MYP Coordinator Terrie
Watson, DP Principal Dr. James Owen, and Athletic Director Alan
Burt.
Executive Session
1. CALL TO ORDER
Mayor/President Wheat called the Joint Town Council and Board of Trustees meeting to
order at 6:03 p.m. The Town Council/Board of Trustees recessed into Executive Session
at 6:03 p.m.
The Town Council/Board of Trustees reconvened into Regular Session at 6:40 p.m.
Mayor/President Wheat called the Regular Session to order at 6:40 p.m.
TC/BOT Minutes—04/05/21
Page 1 of 8
2. PLEDGE OF ALLEGIANCE
3. CITIZEN COMMENTS
This is an opportunity for citizens to address the Town Council on any matter, whether
or not it is posted on the agenda. Individual citizen comments are normally limited to
three (3) minutes; however, time limits can be adjusted by the presiding officer. The
presiding officer may ask the citizen to hold their comment on an agenda item if the
item is posted as a Public Hearing. The Town Council cannot by law take action nor
have any discussion or deliberations on any presentation made at this time concerning
an item not listed on the agenda. The Town Council will receive the information, ask
staff to review the matter, or an item may be noticed on a future agenda for
deliberation or action.
No one addressed the Town Council or Board of Trustees.
4. ITEMS OF COMMUNITY INTEREST
Director of Community Engagement Jon Sasser provided an update on the following
items:
Early Voting: This will occur between April 19th through April 27th. The Town of
Westlake has all of the information regarding early voting locations and the times that the
polls will be open. Election Day will be on May 1, 2021, and due to construction, the
polling location will be located in at 1500 Solana Blvd, Bldg. #1, Suite #1100.
Election Day: Election Day is Saturday, May 1, 2021. Polls will be from open 7:00 am —
7:00 pm at the Glenstar Conference Center, located at 1500 Solana Blvd, Building #1,
Suite 1100, Westlake, TX 76262. Voters must use 1400 Solana Blvd. driveway to access
the rear parking lot and enter the rear entrance of Building #1. Signage will be placed
throughout the location and maps will be provided electronically to residents through the
Communications Department and on the Town's website.
Gallery Night: The Westlake Academy Foundation will hold their Annual Gallery Night
event, named ��Rhinestones at the Ranch". This event will be held on Saturday, April 10,
2021 at the Vaquero Club. RSVPs are due by today.
Roanoke Road Re-Pavement: This project began last week by the City of Keller, and
is located between Knox Road and Melody Lane. The project is expected to be completed
on May 7t" and may impact the residents of Stagecoach Hills and others who use this
road.
COVID-19 Vaccinations: COVID-19 vaccines are now available for all adults in the
state of Texas, and information was sent out in last week's version of the Westlake Wire
and the Town's website.
5. PRESENTATION AND DISCUSSION REGARDING THE PERSONAL PRO7ECT.
Executive Director Dr. Mechelle Bryson presented this item. She began by stating that
TC/BOT Minutes—04/05/21
Page 2 of 8
Westlake Academy's mission is to provide students with an internationally minded
education of the highest quality, so they are well-balanced lifelong learners. Aligned with
WA's mission is the vision of the campus. Westlake Academy's vision is to inspire
college-bound students to achieve their highest individual potential in a nurturing
environment that fosters the traits found in the IB Learner Profile.
Within the scope of accomplishing the mission and vision of Westlake Academy, the
school utilizes capstone projects in each IB programme as a vehicle to provide
opportunities for students to develop, implement, and put into practice the various
components of their IB world education. In May, IB Coordinators will present to the
Board of Trustees examples that span across the Academy's IB programmes illustrating
the power of these capstone projects for students. These capstone projects are
multifaceted and serve as a culminating academic experience for our students that allow
them to demonstrate mastery of the IB Approaches to Learning, ATLs, along with their
development of the IB Learner Profile. It also provides students an opportunity to
consolidate their learning and illustrate it in meaningful ways.
This presentation is designed to highlight one of our students who has gained notoriety
based on the work that she has done with her personal project. One student has written
and published a book on the topic of dyslexia. This book that is based on this student's
personal journey as a student with dyslexia. The purpose this book is to inspire those
struggling with dyslexia to realize that there are others with similar struggles and to
inspire the reader to discover their own talents and strengths.
This student's personal project was praised by the Board of Trustees.
6. PRESENTATION AND DISCUSSION REGARDING THE WESTLAKE ACADEMY
ACADEMIC INTEGRITY POLICY.
Executive Director Dr. Mechelle Bryson presented this item. She noted that the Academic
Honesty policy was brought to the Board of Trustees at the December 7, 2020 Board of
Trustees meeting, the Instructional Leadership Team (ILT), engaged in a dialogue with
the Board of Trustees about the role of academic integrity at the Academy. This
presentation and discussion led to questions about the ILT's approach to consequences
for academic dishonesty. In the interim, the ILT has meet several times to discuss this
issue and to revise Westlake Academy's policy and the name has been changed to the
"Academic Integrity Policy". In doing so, the Academy has taken a developmentally
responsive approach throughout the Academy's IB continuum.
In addition, teachers and students have the responsibility to help ensure that all students
have an equal opportunity to demonstrate the knowledge and skills they acquire during
their studies and to continue this responsibility as a "lifelong learner" in post-secondary
education and their future careers. All members of Westlake Academy IB community must
strive to be principled, acting with integrity and honesty, with a strong sense of fairness
and justice, displaying respect for the dignity and rights of people everywhere. In
exhibiting integrity, students must embrace these principles and standards established by
the IBO and Westlake Academy.
Dr. Bryson then stated that that this is a progressive policy that would teach students how
to act with integrity and honor. Dr. Bryson then asked PYP Principal Mr. Rod Harding and
TC/BOT Minutes—04/05/21
Page 3 of 8
PYP Coordinator Alison Schneider to address the Board regarding the PYP programme.
Mr. Harding began by stating that this policy is reviewed each year by staff and is a
working document that builds on the planning from previous years that is inclusive of the
traits of the International Baccalaureate (IB) leaner profile. Ms. Schneider stated that this
policy begins with how students are learning, beginning in kindergarten. This approach
helps to prepare students as they progress into upper grades. Mr. Harding then explained
the consequences of infractions under this policy, based on the number of infractions.
MYP Principle Kylene Rudd then addressed the Board. She stated that the MYP portion of
this policy builds on the foundation of the PYP programme using a developmentally and
responsive approach that builds throughout the grade levels. Mrs. Rudd then asked MYP
Coordinator Terri Watson to present to the Board. Mrs. Watson began by showing the
elements of academic integrity according to the appropriateness in each grade level. She
stated that this alignment should add consistency and clarity to each student and grade
level.
Mrs. Rudd then explained to then explained the consequences of infractions under this
policy, based on the number of infractions. She noted that interventions would be used
for students to learn from their mistakes; based on the individual needs of the student.
The skills would be explicitly taught in order for students to fully understand fully the
expectations that would be required under the policy.
DP Principal Dr. James Owen then addressed the Board regarding the DP programme. He
began by stating that there would be an advisory meeting at the beginning of the year
that would explain the aspects and responsibilities of the Acedemic Integrity policy, which
are aligned with the IB learner profile. This would include definitions and examples of
academic dishonesty, and the roles of students and teachers. He stated that students
would also sign an Acedemic Honesty Pledge. He explained how academic dishonesty
would be determined, and would be based on very clear standards that have been
published by the IB. Dr. Owen then explained the consequences of infractions under this
policy, which were consistent with those in the PYP and MYP programmes.
Dr. Bryson stated that the conversations that have occurred with developing this policy
have helped with the vertical alignment of the academic programmes. President Wheat
then thanked Dr. Bryson and her team for their hard work on this policy.
7. PRESENTATION AND DISCUSSION REGARDING THE WESTLAKE ACADEMY
ATHLETIC PROGRAM.
Athletic Director Mr. Burt addressed the Board. He began by stating that it has been
several years since an update has been given on the Westlake Academy Athletic Program,
and changes would be coming in the near future. He showed a slide illustrating the
growth of the athletic program over the last twelve (12) years, which now includes 37
(thirty-seven) teams in total and ten (10) varsity teams. Participation rates were also
shown from the 2014 athletic program expansion. He noted that he would like to see
higher participation rates in the future, and some opportunities may be missed by not
having the minimum number of players on a team. This could be attributed to many
students playing '�club" sports, which disallows them from playing for their school. This
has occurred mostly in volleyball.
TC/BOT Minutes—04/05/21
Page4of8
Participation in football basketball was lower in the past year due to COVID-19.
Participation in soccer has also declined due to the nature of co-ed participation. Cross-
country track and softball participation has also declined. In the basketball program,
participation has declined at the junior high level due to COVID-19. Mr. Burt then then
stated that the alarming statistic was the reduced number of girls who were participating
in sports. This was attributed to several factors, including the popularity of beach
volleyball and opportunities to play Lacrosse. In baseball, participation has remained
steady, although there are fewer younger players signing up for the program.
Participation in tennis and golf has remained steady. Cross-country track participation has
declined primarily due to the time of year that it occurs in the spring as more students are
choosing to prepare for college testing.
Regarding league opportunities, the only viable option would be to change to UIL
(University Interscholastic League). The UIL requires schools of with 320 or more
students in grades 8-12 to play li-Man Football. This would require a change from the 6-
Man football in the current program. The junior high teams would remain 6-man teams
and will require Westlake Academy to find schools that willing to play. The UIL requires
all coaches to be full-time employees, and most of our coaches are currently part-time.
Changing to the UIL league would require a significant financial investment. This would
include additional costs for facility rentals, transportation costs, and changing part-time
employees to full-time employees.
8. PRESENTATION AND DISCUSSION REGARDING THE WESTLAKE ACADEMY
QUARTERLY FINANCIAL DASHBOARD REPORT FOR THE QUARTER ENDING
FEBRUARY 28, 2021.
Finance Director Ginger Awtry presented this item. She presented several slides to the
Town Council/Board of Trustees. She began by stating that Ms. Marlene Rutledge
recently earned her MBA degree, and her title has been changed to Academic Finance
Manager. Ms. Awtry then stated that the Town was currently in a good financial position,
with revenues exceeding projections and expenditures lower than projected. Ms. Awtry
then asked Ms. Marlene Rutledge to give a brief explanation of the revenue and
expenditures that were shown on the report. Mayor Wheat stated that she had no
questions and commended the Finance Department for doing a great job.
9. PRESENTATION AND DISCUSSION REGARDING THE COVID-19 PANDEMIC,
INCLUDING UPDATES AND RECOMMENDATIONS ON MUNICIPAL AND
ACADEMIC OPERATIONS.
Deputy Town Manager Noah Simon presented this item. He began by stating that the
good news was that the COVID response team had not been as busy as they had been
during the holiday season. Although there have been a handful of positive cases over the
last 30-45 days, the seating charts have not been necessary to implement at this time.
The COVID response team continues to meet on a regular basis and have been primarily
focused on where employees can receive the COVID-19 vaccine. Mr. Simon noted that
many employees have received the vaccine as of this date, and staff remains in frequent
contact with Tarrant and Denton County Public Health Departments. Mr. Simon then
noted that staff was monitoring the COVID variants very carefully.
TC/BOT Minutes—04/05/21
Page 5 of 8
10. EXECUTIVE SESSION:
The Town Council/Board of Trustees convened into Executive Session at 9:24 p.m.
The Town Council/Board of Trustees will conduct a closed session pursuant to Texas
Government Code, annotated, Chapter 551, Subchapter D for the following:
a. Section 551.087 - Deliberation Regarding Economic Development Negotiations
(1) to discuss or deliberate regarding commercial or financial information that
the governmental body has received from a business prospect that the
governmental body seeks to have locate, stay, or expand in or near the territory
of the governmental body and with which the governmental body is conducting
economic development negotiations; or (2) to deliberate the offer of a financial
or other incentive to a business prospect described by Subdivision (1) for the
following:
- Front 44
- Entrada
- PD7 (Spencer Ranch)
b. Section 551.071(2) Consultation with Attorney — to seek advice of counsel on
matters in which the duty of the Town Attorney under the Texas Disciplinary
Rules of Professional Conduct of the State Bar of Texas clearly conflicts with
Chapter 551 of the Texas Government Code - FM 1938 access for proposed
Southlake development.
c. Section 551.074(a)(1): Deliberation Regarding Personnel Matters —to deliberate the
appointment, employment, evaluation, reassignment, duties, of a public officer or
employee:
- Town Manager evaluation
d. Section 551.071 - Discussion with the Town Attorney regarding pending, threatened,
or contemplated litigation regarding BRS.
e. Section 551.071 - Consultation with Attorney - to seek advice of counsel regarding
Granada Homeowners' Association matters.
f. Section 551.071 - Discussion with the Town Attorney regarding pending, threatened,
or contemplated litigation regarding drainage matters within Vaquero.
g. Section 551.073 - Deliberations Regarding Gifts and Donations.
The Town Council/Board of Trustees convened into Executive Session at 9:24 p.m.
11. RECONVENE MEETING
The Town Council/Board of Trustees reconvened into Regular Session at 10:22 p.m.
12. TAKE ANY ACTION, IF NEEDED, FROM EXECUTIVE SESSION ITEMS.
Mayor Wheat stated that action could be taken by the Town Council regarding Executive
Session Item (c). With this item, she stated that the Town Council would consider
approval of the following changes to the Town Manager/Superintendent's compensation
package:
TC/BOT Minutes—04/05/21
Page 6 of 8
Mayor Wheat indicated that the Board would be taking action on Item 10(c) from the
Executive Session Agenda. She asked for a motion to approve changes to the Town
Manager's Compensation Package.
MOTION: Council Member Rennhack made a motion to approve the proposed
amounts, retroactive to October 1, 2020, totaling $232,342. Council
Member Goble seconded the motion. The motion carried by a vote
of 5-0.
Current Proposed
Base Pay $193,500 $212,850
Car Allowance $9,000 $9,000
Cell Phone $960 $960
Health Ins. $4,532 $4,532 (Reduced from previous year by change in
carrier)
Spousal Travel $5,000 $0
Retention Pay�O $5,000 (one time�
Total $212,992 $232,342
Council Member Rennhack then thanked Mrs. DeGan for her dedication to the Town and a
job well done. He added that the Town was very fortunate to have someone who has
grown with the Town and would be around for a long time as growth continues. The
Mayor and all Council members agreed with his comments.
MOTION: Mayor Wheat then asked for a motion to approve this item. Council
Member Rennhack made a motion to approve. Council Member
Goble seconded the motion. The motion carried by a vote of 5-0.
13. COUNCIL RECAP/STAFF DIRECTION
None.
14. FUTURE AGENDA ITEMS: Any Council member may request at a workshop and / or
Council meeting, under "Future Agenda Item Requests", an agenda item for a future
Council meeting. The Council Member making the request will contact the Town Manager
with the requested item and the Town Manager will list it on the agenda. At the meeting,
the requesting Council Member will explain the item, the need for Council discussion of
the item, the item's relationship to the Council's strategic priorities, and the amount of
estimated staff time necessary to prepare for Council discussion. If the requesting Council
Member receives a second, the Town Manager will place the item on the Council agenda
calendar allowing for adequate time for staff preparation on the agenda item.
None.
15. ADJOURNMENT
TC/BOT Minutes—04/05/21
Page 7 of 8
There being no further business before the Town Council or Board of Trustees, Mayor
Wheat asked for a motion to adjourn the meeting.
MOTION: Council Member Rennhack made a motion to adjourn the meeting.
Council Member Goble seconded the motion. The motion carried
by a vote of 5-0.
Mayor Wheat adjourned the meeting at 10:24 p.m.
ANY ITEM ON THIS POSTED AGENDA COULD BE DISCUSSED IN EXECUTIVE SESSION
AS LONG AS IT IS WITHIN ONE OF THE PERMITTED CATEGORIES UNDER SECTIONS
551.071 THROUGH 551.076 AND SECTION 551.087 OF THE TEXAS GOVERNMENT
CODE.
APPROVED BY THE TOWN COUNCIL ON SEPTEMBER 13, 2021.
ATTEST:
Laura Wheat, Mayor
Todd Wood, Town Secretary
TC/BOT Minutes—04/05/21
Page8of8
T H E r o w H o �
WESTLAKE
MINUTES OF THE TOWN OF WESTLAKE TOWN COUNCIL MEETING
APRIL 26, 2021
In accordance with Order of the Office of the Governor issued March 16, 2020 and March 19,
2020, the Town Council of the Town of Westlake conducted a regular meeting at 6:30 p.m. on
Monday, April 26, 2021. In order to advance the public health goal of promoting "social
distancing" to slow the spread of the Coronavirus (COVID-19), there was limited public access
to the physical location described above to thirty (30) seats for the public on a first-come, first-
serve basis. A recording of this meeting was made and will be available to the public in
accordance with the Open Meetings Act.
PRESENT: Mayor Laura Wheat and Council/Board of Trustee Members Carol
Langdon, Alesa Belvedere, Rajiv Trivedi, and Rick Rennhack.
ABSENT: Council Member/ Board of Trustee Greg Goble.
OTHERS PRESENT: Town Manager Amanda DeGan, Deputy Town
Manager Noah Simon, Assistant Town Manager Jarrod Greenwood, Town
Attorney Stan Lowry, Town Secretary Todd Wood, Director of Information
Technology Jason Power, Director of Public Works & Facilities Troy Meyer,
Director of Community Engagement Jon Sasser, Fire Chief Richard
Whitten, Finance Director Ginger Awtry, Municipal Finance Manager Su
Huynh, Keller City Manager Mark Hafner, Keller Police Chief Bradley
Fortune, and John Beburro with Weaver and Tidwell, LLP.
Regular Session
1. CALL TO ORDER
Mayor Wheat called the Town Council meeting to order at 6:38 p.m.
2. PLEDGE OF ALLEGIANCE
3. CITIZEN COMMENTS
This is an opportunity for citizens to address the Town Council on any matter, whether
or not it is posted on the agenda. Individual citizen comments are normally limited to
three (3) minutes; however, time limits can be adjusted by the presiding officer. The
presiding officer may ask the citizen to hold their comment on an agenda item if the
item is posted as a Public Hearing. The Town Council cannot by law take action nor
TC Minutes—04/26/21
Page 1 of 6
have any discussion or deliberations on any presentation made at this time concerning
an item not listed on the agenda. The Town Council will receive the information, ask
staff to review the matter, or an item may be noticed on a future agenda for
deliberation or action.
Dr. Anna White addressed the Town Council regarding the May 1, 2021 election.
4. ITEMS OF COMMUNITY INTEREST
Director of Community Engagement Jon Sasser provided an update on the following
items:
Early Voting for the May 1, 2021 General Election: April 19-27, 2021 — The Town's
website for will have information regarding Tarrant and Denton County voting hours.
Election Day: Saturday, May 1, 2021; Polls open 7:00 am — 7:00 pm. Westlake's voting
location will be at the Glenstar Conference Center — 1500 Solana Blvd, Building 1, Suite
1100, Westlake, TX 76262. Voters must use 1400 Solana Blvd. driveway then access the
rear parking lot and enter the rear entrance of Building #1. Signage will be at the location
and maps will be provided electronically to residents through the Communications
Department and on the Town's website.
7oint Town Council/P&Z Meeting: Monday, May 3, 2021 at 5:00 pm at Westlake
Town Hall, Solana Terrace-BIdg.7, Suite 7100. Limited seating will be available to the
public to promote social distancing.
7oint Town Council/BOT Meeting — Election Canvassing: Monday, May 10, 2021;
5:00 pm at Westlake Town Hall, Solana Terrace-BIdg.7, Suite 7100. Limited seating will
be available to the public to promote social distancing.
New Council/BOT Orientation: Wednesday, May 12, 2021
Planning & Zoning Commission Meeting: Monday, May 17, 2021 at 5:00 pm,
Westlake Town Hall, Solana Terrace-BIdg.7, Suite 7100. Limited seating will be available
to the public to promote social distancing.
Keller Police Chief Bradley Fortune then addressed the Town Council. He began by stating
that after giving the year-end presentation, there were several questions that arose that
required additional information to be obtained. After meeting with Westlake staff and the
Keller Community Services Officer, it has been determined that several community
education publications will be sent to residents. This will include topics on unleashed dogs
and golf carts.
Chief Fortune then noted that he conducted a quarterly supervisors meeting with Keller
Police Officers last week, and one topic that will be emphasized is increased bike patrols
on the trail system in Westlake. He stated that visibility was very important on the trails
as the spring season is now here. This presence would include both sworn officers and
community volunteers.
Chief Fortune then stated that he had recently met with Dr. Mechelle Bryson and College
Counselor Carl Tippen regarding the implementation of a Police Chief/student forum that
TC Minutes—04/26/21
Page2of6
will be started at Westlake Academy that mirrors a program currently in place in the City
of Keller. Application will be accepted for two (2) weeks, with a one (1) week selection
process to ensure the selection of a broad range of students. Approximately 15-20
students would be selected based on the number of applications received. Chief Fortune
said this was an opportunity to understand the relationship between the student body and
law enforcement, ask questions, and share this information with the student body. This
information would help build relationships between police officers and students.
5. CONSENT AGENDA: All items listed below are considered routine by the Town Council
and will be enacted with one motion. There will be no separate discussion of items unless
a Council Member or citizen so requests, in which event the item will be removed from the
general order of business and considered in its normal sequence.
a. Consider approval of the minutes from the Town Council meeting on November 30,
2020.
b. Consider approval of the minutes from the Joint Town Council/Board of Trustees
meeting on December 14, 2020.
c. Consider approval of the minutes from the Joint Town Council/Board of Trustees
meeting on January 4, 2021.
d. Consider approval of Resolution 21-13, authorizing the Town Manager to execute a
Depository Agreement with U.S. Bank, N.A., for a Developer Reimbursement
Agreement - Part B related to the Entrada Parking Garage.
Mayor Wheat asked for a motion to approve the consent agenda.
MOTION: Council Member Rennhack made a motion to approve the consent
agenda. Council Member Langdon seconded the motion. The
motion carried by a vote of 4-0.
6. PRESENTATION, DISCUSSION, AND CONSIDERATION OF RESOLUTION 21-14
ACCEPTING THE ANNUAL COMPREHESIVE ANNUAL FIANCIAL REPORT
PRESENTED BY WEAVER AND TIDWELL, LLP FOR THE FISCAL YEAR ENDED
SEPTEMBER 30, 2020.
Mr. John Deburro with Weaver and Tidwell, LLP. presented this item to the Town
Council. He provided several reports to the Town Council, which included the Annual
Financial Report, Governance Communications, and Internal Controls and Compliance.
He stated that the 2019-2020 audit was conducted according to Generally Accepted
Accounting Standards (GAAP) and performed several tests to ensure compliance with
the Public Funds Act.
Mr. Deburro then noted that a non-modified opinion has been issued on the Town's
financial statements, and the results were that there were no material weaknesses or
instances of non-compliance. He noted that that it was a very clean audit according to
GAAP standards. In addition, a written report was issued on the Town's internal
controls, and there were no findings. He then thanked the Finance Department for
doing a wonderful job and was confident that staff would continue to do a great job in
the future.
TC Minutes—04/26/21
Page3of6
There were no questions by the Town Council. Mayor Wheat then asked for a motion to
approve Resolution 21-14.
MOTION: Council Member Trivedi made a motion to approve Resolution
21-14. Council Member Rennhack seconded the motion. The
motion carried by a vote of 4-0.
7. REPORTS
Reports are prepared for informational purposes and will be accepted as presented.
(there will no presentations associated with the report items) There will be n0 Separate diSCussiOn
unless a Council Member requests that report be removed and considered separately.
a. Quarterly Financial ��Dashboard" report for the quarter ended March 31, 2021.
Mayor Wheat commented that this report was very well done.
8. DISCUSSION AND CONSIDERATION OF RESOLUTION 21-15, APPROVING A
PROPOSAL TO DEVELOP A FEASIBILITY REPORT FOR THE TOWN OF
WESTLAKE AND THE CITY OF KELLER FOR CONSOLIDATED FIRE AND EMS
SERVICES BY THE MATRIX CONSULTING GROUP AND AUTHORIZING THE
TOWN MANAGER TO EXECUTE ALL CONTRACT DOCUMENTS RELATING
THERETO ON BEHALF OF THE TOWN OF WESTLAKE, TEXAS.
Deputy Town Manager Noah Simon presented this item. He began by stating that the
Town Council had approved an interlocal agreement with the City of Keller several
weeks ago for Fire/EMS services and included an authorization to enter into an
agreement with a consultant for a feasibility study. A proposal has been received from
the Matrix Group, and Mr. Robert Finn was present to answer any questions. The cost
of the consultant would be split between the Town of Westlake and the City of Keller.
Mayor Wheat then asked for a motion to approve Resolution 21-15.
MOTION: Council Member Rennhack made a motion to approve Resolution
21-15. Council Member Belvedere seconded the motion. The
motion carried by a vote of 4-0.
9. CONDIDER APPROVAL OF RESOLUTION 21-16, APPROVING AN INTERLOCAL
AGREEMENT WITH TARRANT COUNTY FOR THE RECONSTRUCTION OF
OTTINGER ROAD, AUTHORIZING THE TOWN MANAGER TO EXECUTE THE
AGREEMENT AND AUTHORIZING TOWN STAFF TO MAKE FUNDING CHANGES
NOT TO EXCEED $25,000 ON THIS PR07ECT.
Director of Facilities and Public Works Troy Meyer presented this item. He began by
stating that this project was approved in the current budget and that Tarrant County
would provide labor for the project, and the Town of Westlake would be responsible for
the required materials. This project would begin at the Keller city boundary on Ottinger
Road and proceed to Schwab Way. This agreement would reduce costs between 30-40%
as opposed to bidding the project out.
TC Minutes—04/26/21
Page4of6
He noted that the project would begin on June 7t" and require approximately eight (8)
weeks to finish. In addition, Hillwood has committed $50,000 to widen the road
beginning at Westlake Academy. The estimated total cost for the project is approximately
$538,000. Mr. Meyer recommended that the project be approved.
Mayor Wheat then asked for a motion to approve Resolution 21-16.
MOTION: Council Member Rennhack made a motion to approve Resolution
21-16. Council Member Langdon seconded the motion. The
motion carried by a vote of 4-0.
10. PRESENTATION AND DISCUSSION REGARDING THE COVID-19 PANDEMIC,
INCLUDING UPDATES AND RECOMMENDATIONS ON MUNICIPAL AND
ACADEMIC OPERATIONS.
Town Manager Amanda DeGan presented this item. She began by stating that many of
the County Commissioner's calls have been recently changed to email communications.
She indicated that current trends are coursing in a positive direction.
11. EXECUTIVE SESSION:
The Council will conduct a closed session pursuant to Texas Government Code,
annotated, Chapter 551, Subchapter D for the following:
a. Section 551.087 - Deliberation Regarding Economic Development Negotiations
(1) to discuss or deliberate regarding commercial or financial information that
the governmental body has received from a business prospect that the
governmental body seeks to have locate, stay, or expand in or near the territory
of the governmental body and with which the governmental body is conducting
economic development negotiations; or (2) to deliberate the offer of a financial
or other incentive to a business prospect described by Subdivision (1) for the
following:
- Front 44
- Entrada
- PD7 (Spencer Ranch)
b. Section 551.071(2) Consultation with Attorney —to seek advice of counsel on matters
in which the duty of the Town Attorney under the Texas Disciplinary Rules of
Professional Conduct of the State Bar of Texas clearly conflicts with Chapter 551 of
the Texas Government Code - FM 1938 access for proposed Southlake development.
c. Section 551.071(2) — Consultation with Town Attorney on a matter in which the duty
of the attorney to the governmental body under the Texas Disciplinary Rules of
Professional Conduct of the State Bar of Texas clearly conflicts with this chapter:
Resolution No. 00-19, a Contract with Hillwood Development Corporation Concerning
the Design Engineering and Construction of the West Side Pump Station and the
Dove Road Waterline.
d. Section 551.071 - Discussion with the Town Attorney regarding pending, threatened,
or contemplated litigation regarding BRS.
e. Section 551.071 - Consultation with Attorney - to seek advice of counsel regarding
Granada Homeowners' Association and ACC matters.
f. Section 551.073 - Deliberations Regarding Gifts and Donations.
TC Minutes—04/26/21
Page5of6
The Town Council convened into Executive Session at 7:17 p.m.
11. RECONVENE MEETING
The Town Council reconvened into Regular Session at 8:32 p.m.
12. TAKE ANY ACTION, IF NEEDED, FROM EXECUTIVE SESSION ITEMS.
None.
13. COUNCIL RECAP/STAFF DIRECTION
None.
14. FUTURE AGENDA ITEMS: Any Council member may request at a workshop and / or
Council meeting, under '�Future Agenda Item Requests", an agenda item for a future
Council meeting. The Council Member making the request will contact the Town Manager
with the requested item and the Town Manager will list it on the agenda. At the meeting,
the requesting Council Member will explain the item, the need for Council discussion of
the item, the item's relationship to the Council's strategic priorities, and the amount of
estimated staff time necessary to prepare for Council discussion. If the requesting Council
Member receives a second, the Town Manager will place the item on the Council agenda
calendar allowing for adequate time for staff preparation on the agenda item.
None.
15. ADJOURNMENT
There being no further business before the Town Council or Board of Trustees, Mayor
Wheat asked for a motion to adjourn the meeting.
MOTION: Council Member Rennhack made a motion to adjourn the meeting.
Council Member Belvedere seconded the motion. The motion
carried by a vote of 4-0.
Mayor Wheat adjourned the meeting at 8:33 p.m.
ANY ITEM ON THIS POSTED AGENDA COULD BE DISCUSSED IN EXECUTIVE SESSION
AS LONG AS IT IS WITHIN ONE OF THE PERMITTED CATEGORIES UNDER SECTIONS
551.071 THROUGH 551.076 AND SECTION 551.087 OF THE TEXAS GOVERNMENT
CODE.
APPROVED BY THE TOWN COUNCIL ON SEPTEMBER 13, 2021.
ATTEST:
Laura Wheat, Mayor
Todd Wood, Town Secretary
TC Minutes—04/26/21
Page6of6
���,-.��°'�►-����
� �
� �
� �
. �
���������
BOARD OF TRUSTEES AGENDA ITEM
Regular Meeting - Consent Item
Monday, September 13, 2021
TOPIC: Consider a resolution approving the Graduation Policy.
STAFF: Dr. Mechelle Bryson, Executive Director
STRAr 1ENT
i i � . � .
�
i
Academic Excellence Academic PyP�MI,P�DP Optimize Student
Operations Potential
SUMMARY
Reviewing Westlake Academy board policies in order to ensure that adopted policies meet State
and Federal mandates is the obligation of the Academy. In addition to reviewing existing policies,
the administration is also obligated to identify any policy gaps in order to determine the need for
the adoption of new policies. Streamlining board policies and evaluating the effectiveness of board
policies is a continuous improvement process that must be initiated in order to maintain the
efficient operation of the Academy.
In reviewing the current graduation policy, the secondary administrative team identified a few
amendment needs in order to align the policy with the Academy's current practices. These
amended areas include:
• The selection of the Academy's Valadictorian; and
• High School Courses Prior to Grade 9.
Page 1 of 2
COUNCIL ACTION/OPTIONS
Board of Trustee action options are to approve or deny aporoval of the amended graduation
policy.
STAFF RECOMMENDATION
The Academy is seeking adoption of the amended graduation policy.
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: None Funding Source: N/A
Contract: No Forms: N/A
Service Levels: Would this project increase our serice delivery costs? This is not a project.
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: What impact, if any, would this have on WA? This is not a project.
Comprehensive Plan: Adhere to our comprehensieve plan—if yes, in what way? This is not a
proj ect.
Cost Recovery Analysis: Utilization of the cost recovery tool that R. McCaffrey put together.
This is not a project.
Traffic Impact: Any? Do we need this or tool this for development? There is no traffic impact.
ATTACHMENTS
Resolution
Exhibit"A"—Graduation policy
Page 2 of 2
WESTLAKE ACADEMY
RESOLUTION 20-20
A RESOLUTION OF THE WESTLAKE ACADEMY BOARD OF TRUSTEES
ADOPTING THE AMENDMENT OF THE GRADUATION POLICY.
WHEREAS, Westlake Academy is obligated to create board policies in alignment with
State and Federal mandates; and,
WHEREAS, Westlake Academy is required to create and publish graduation guidelines
to ensure that graduates meet the graduation requirements of the State of Texas; and,
WHEREAS, Westlake Academy is required to create and publish graduation guidelines
to ensure that graduates meet the requirements of the International Baccalaureate Organization;
and
WHEREAS, the Board of Trustees finds that the passage of this Resolution is in the best
interest of the citizens of Westlake as well as the students, their parents, and faculty of Westlake
Academy.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF
WESTLAKE ACADEMY:
SECTION 1: That, all matters stated in the recitals hereinabove are found to be true and
correct and are incorporated herein by reference as if copied in their entirety.
SECTION 2: That, the Board of Trustees of Westlake Academy, hereby approves the
amended graduation policy attached to this resolution as Exhibit "A':
SECTION 3: If any portion of this resolution shall, for any reason, be declared invalid
by any court of competent jurisdiction, such invalidity shall not affect the remaining provisions
hereof and the Council hereby determines that it would have adopted this Resolution without the
invalid provision.
SECTION 4: That this resolution shall become effective from and after its date of
passage.
Resolurion WA 20-20
Page 1 of 6
PASSED AND APPROVED ON THIS 13t" DAY OF SEPTEMBER 2021.
Laura Wheat, President
ATTEST:
Todd Wood, Board Secretary Amanda DeGan, Superintendent
APPROVED AS TO FORM:
Janet S. Bubert or L. Stanton Lowry,
School Attorney
Resolurion WA 20-20
Page 2 of 6
"Exhibit A"
TOWN OF WESTLAKE
WESTLAKE ACADEMY
BOARD OF TRUSTEES POLICY
Policy No. 6.04:
Date Board Adopted: May 12, 2014
Date Board Amended: September 13, 2021
Effective Date: September 13, 2021
Policv Cateqorv: Student Achievement
Policv Name: Graduation Policy
Policv Goal: Establishing graduation requirements, defining commencement
participation requirements, and determining Valedictorian, Salutatorian and Honor
Graduate criteria.
Policv Description:
Graduation Requirements - As reflective of Westlake Academy's rigorous and enriching
International Baccalaureate (IB) curriculum and a desire to foster college readiness,
students who graduate from Westlake Academy will complete a program of study that
includes high academic standards and additional credit hours making them eligible for
the Distinguished Level of Achievement recognition.
Students must complete all graduation requirements identified in this policy to receive a
Westlake Academy diploma. Those requirements are as follows:
• Earn the necessary credits as required for the Foundation High School Program
with at least the Multidisciplinary Studies endorsement as outlined by the Texas
State Board of Education;
• Complete the requirements to earn the Distinguished Level of Achievement;
• Achieve satisfactory perFormance on required state end of course assessments;
and
• Complete all requirements to sit for and receive an IB Diploma.
Resolurion WA 20-20
Page 3 of 6
The academic credit requirements for a Westlake Academy diploma are identified in the
chart below:
Graduation Policv Credits
GROUP Foundation Plan Westlake Academy
with Distinguished Level of Achievement
1 Language and 1.0 En lish 1 1.0 En lish 1 4.0
Literature 1.0 En lish 2 1.0 En lish 2
1.0 En lish 3 2.0 IB English Literature
1.0 En lish 4
2 Language Acquisition 2.0 Language B 3.0 Language B 5.0
2.0 IB Lan ua e B
3 Individuals and 1.0 World Geography or 1.0 World Geography or 5.0
Societies World Histor World Histor
1.0 US Histor 1.0 Humanities
0.5 Economics 1.0 US Histor
0.5 Government 0.5 Economics
0.5 Government
1.0 IB Individuals and Societies
4 Sciences 1.0 Biolo 1.0 Biolo 4.0
2.0 Lab Science 1.0 Lab Science
2.0 I B Science
5 Mathematics 1.0 AI ebra 1 1.0 AI ebra 1 5.0
1.0 Geometr 1.0 Geometr
1.0 Math 1.0 AI ebra 2
2.0 IB Mathematics
6 Arts/ Electives 1.0 Fine Art 1.0 Fine Art 2.0
5.0 Electives 1.0 IB TOK
PE Ph sical Education 1.0 PE 1.0 PE 1.0
IB Core Personal Pro'ect 0.0
IB Extended Essa
IB CAS
Total 22.0 26.0
High School credits can be earned in Language B, and Mathematics in Grade 7 and/or
Grade 8.
Transfer Student Guidelines and Exemptions - Transfer students must complete WA
graduation requirements and achieve a minimum of 26.0 credit hours with the
applicable exemptions in the areas listed below:
• For transfer students lacking Language Acquisition credits within WA's course
offerings, a student who enrolls in Grade 9 will have a minimum requirement of
4.0 credits in the same language through the WA course offerings; a student who
enrolls in Grade 10 will have a minimum requirement of 3.0 credits in the same
language through the WA course offerings; and a student who enrolls in Grade
11 will have a minimum requirement of 2.0 credits in the same language through
the WA course offerings.
Resolurion WA 20-20
Page 4 of 6
• Personal Project is a requirement for any student entering Westlake Academy
before or during the first semester of Grade 10. Students who enter in G11 are
exempt from the Personal Project.
Additional Endorsements — Westlake Academy students who complete the Westlake
Academy graduation requirements can also select and earn other endorsements as
defined in the Texas Education Code.
Eligibilitv to Participate in Commencement Ceremonv — Westlake Academy seniors who
have satisfied all Westlake Academy requirements for graduation are eligible to
participate in the graduation ceremonies; however, disciplinary infractions may
jeopardize a student's opportunity to participate in the commencement ceremony
consistent with the student code of conduct and as determined by the Executive
Director.
For students who have not successfully completed all coursework, an exception may be
made in the event that a senior lacks one (1) credit towards the graduation
requirements. The student must have a plan approved by the Executive Director to
complete the credit prior to the beginning of the next school year. No other exceptions
to participation in the graduation ceremony will be granted except as required by law.
Academic Recoqnition - Westlake Academy will recognize academic achievement
through the establishment of a class Valedictorian, Salutatorian, and Honor Graduates.
These recognitions are determined based on a student's Cumulative Grade Point
Average (CGPA) as recorded at the end of the third reporting period of a student's
senior year.
Valedictorian and Salutatorian — The graduating senior with the highest CGPA will be
recognized as Valedictorian, and the graduating senior with the second highest CGPA
will be recognized as Salutatorian. In the event of a tie for Valedictorian, the Academy
shall compute the weighted numerical grade average to a sufficient number of decimal
places until the tie is broken. Additionally, Valedictorian and Salutatorian eligibility
requires attendance at Westlake Academy for at least the six consecutive semesters
immediately preceding graduation. Further, the Superintendent or his/her designee may
deem a student ineligible for these recognitions if the student is in violation of Westlake
Academy's student code of conduct, other school requirements, Town code, or State
codes.
Honor Graduates - A graduating senior whose weighted CGPA is 90% or above will be
determined to be an Honor Graduate and will be duly recognized at commencement.
The Executive Director and his/her designee are granted the authority to include
students whose CGPA is 90% or above at the end of the third reporting period of a
student's senior year.
Rank in Class - Rank in class is determined by CGPA and will be used for the purposes
of:
Resolurion WA 20-20
Page 5 of 6
• Identifying students eligible to obtain automatic admission to Texas public
universities based upon a university's uniform admission policy and in
accordance with the Texas Education Code. This information will be reported
directly to institutions by Westlake Academy staff; and
• Determining Valedictorian and Salutatorian.
Outside of the above circumstances, Westlake Academy is a non-ranking high school.
Operational guidelines consistent with this policy will be detailed and published in the
Parent/Student Handbook.
In the event a student does not complete all Westlake Academy graduation
requirements by the end of the student's twelfth (12th) grade year due to extenuating
circumstances, the student may seek Board approval for and the Board may approve an
alternate graduation plan consistent with the State's foundation high school program
requirements, if it is determined to be in the best interest of the student.
Students Receivinq Special Education Services — Westlake Academy will comply with
federal and state laws and regulations applicable to graduation requirements for eligible
students under the Individuals with Disabilities Education Act.
To the extent required by law, Westlake Academy will provide a summary of
perFormance for graduating students receiving special education services. This
summary will consider, as appropriate, the views of the parent and student and written
recommendations from adult service agencies on how to assist the student in meeting
postsecondary goals as well as any required evaluation information.
The Academy shall issue a certificate of attendance to a student who receives special
education services and who has completed four years of high school but has not
completed the student's individualized education program (IEP). A student eligible to
receive a certificate of attendance shall be allowed to participate in a commencement
ceremony with students receiving high school diplomas. A student may participate in
only one commencement ceremony under this provision.
Dates Amended:
10/05/15
11/02/15
05/06/19
Resolurion WA 20-20
Page 6 of 6
���,,-.��°'�►-����
� �
� �
� �
. �
���������
BOARD OF TRUSTEES AGENDA ITEM
Regular Meeting - Consent Item
Monday, September 13, 2021
TOPIC: Consider a resolution approving the Enrollment Policy
STAFF: Dr. Mechelle Bryson, Executive Director
STRAr 1ENT
i i � . � .
�
i
Academic Excellence Academic PyP�MI,P�DP Optimize Student
Operations Potential
SUMMARY
Reviewing Westlake Academy board policies in order to ensure that adopted policies meet State
and Federal mandates is the obligation of the Academy. In addition to reviewing existing policies,
the administration is also obligated to identify any policy gaps in order to determine the need for
new policies. Streamlining board policies and evaluating the effectiveness of board policies is a
continuous improvement process that must be initiated in order to maintain the efficient operation
of the Academy.
In reviewing the current enrollment issues of the Academy, the administrative team identified the
need for an enrollment policy. The goal of the enrollment policy is to communicate to students
and parents the requirements for enrolling in Westlake Academy and to ensure a process that
provides Westlake Academy sufficient control over student enrollment to allow for efficient and
effective management of Westlake Academy resources. The purpose of the Enrollment policy is
to create a process that accurately, consistently, fairly, and with specificity communicates the
parameters of enrolling in the Academy.
Page 1 of 2
COUNCIL ACTION/OPTIONS
Board of Trustee action options are to approve or deny aporoval of the adopt an enrollment
policy.
STAFF RECOMMENDATION
The Academy is seeking adoption of the enrollment policy.
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: None Funding Source: N/A
Contract: No Forms: N/A
Service Levels: Would this project increase our serice delivery costs? This is not a project.
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: What impact, if any, would this have on WA? This is not a project.
Comprehensive Plan: Adhere to our comprehensieve plan—if yes, in what way? This is not a
proj ect.
Cost Recovery Analysis: Utilization of the cost recovery tool that R. McCaffrey put together.
This is not a project.
Traffic Impact: Any? Do we need this or tool this for development? There is no traffic impact.
ATTACHMENTS
Resolution
Exhibit"A" - Enrollment policy
Page 2 of 2
WESTLAKE ACADEMY
RESOLUTION 21-21
A RESOLUTION OF THE WESTLAKE ACADEMY BOARD OF TRUSTEES
ADOPTING THE ENROLLMENT POLICY.
WHEREAS, Westlake Academy is obligated to create board policies in alignment with
State and Federal mandates; and,
WHEREAS, Westlake Academy is required to create and publish enrollment guidelines
to ensure that enrolled students meet the enrollment requirements of the State of Texas and the
Westlake Academy Charter; and,
WHEREAS, the Board of Trustees finds that the passage of this Resolution is in the best
interest of the citizens of Westlake as well as the students, their parents, and faculty of Westlake
Academy.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF
WESTLAKE ACADEMY:
SECTION 1: That, all matters stated in the recitals hereinabove are found to be true and
correct and are incorporated herein by reference as if copied in their entirety.
SECTION 2: That, the Board of Trustees of Westlake Academy, hereby approves the
enrollment policy attached to this resolution as Exhibit "A':
SECTION 3: If any portion of this resolution shall, for any reason, be declared invalid
by any court of competent jurisdiction, such invalidity shall not affect the remaining provisions
hereof and the Council hereby determines that it would have adopted this Resolution without the
invalid provision.
SECTION 4: That this resolution shall become effective from and after its date of
passage.
Resolurion WA 21-21
Page 1 of 4
PASSED AND APPROVED ON THIS 13t" DAY OF SEPTEMBER 2021.
Laura Wheat, President
ATTEST:
Todd Wood, Board Secretary Amanda DeGan, Superintendent
APPROVED AS TO FORM:
Janet S. Bubert or L. Stanton Lowry,
School Attorney
Resolurion WA 21-21
Page 2 of 4
"Exhibit A"
TOWN OF WESTLAKE
WESTLAKE ACADEMY
BOARD OF TRUSTEES POLICY
Policy No. 1.04:
Date Board Adopted: September 13, 2021
Date Board Amended:
Effective Date: September 13, 2021
Policy Cateqory: ��_.._ . _�h'�___..._.._
Policy Name: �rollment Policv
Primary Goal:
The goal of the Enrollment Policy is to communicate to students and parents the
requirements for enrolling in Westlake Academy and to ensure a process that provides
Westlake Academy sufficient control over student enrollment to allow for efficient and
effective management of Westlake Academy resources.
Policy Description:
The purpose of the Enrollment policy is to create a process that accurately, consistently,
fairly and with specificity communicates the parameters of enrolling in Westlake
Academy.
Policy Function:
Prior to enrolling in Westlake Academy, all students must complete the admission
process and be accepted for enrollment at the Academy. As such, students enrolling in
a charter school must live in the approved geographic boundary of the school, in a
grade level that the school is approved to serve, and whose enrollment does not cause
the school to exceed the school's approved maximum enrollment capacity.
A student who has been approved for admission to Westlake Academy must complete
the enrollment process. An admitted student who does not complete the enrollment
process and/or is not in attendance on the first day of school is considered a "no show"
and will be administratively withdrawn from attendance at Westlake Academy.
Any student who is classified as a "no show" may re-enroll within the first 10 days of
instruction by contacting Westlake Academy, completing the enrollment process, and
being present for class after completing enrollment procedures. After the 10th day of
Resolurion WA 21-21
Page 3 of 4
instruction, a student identified as a "no show" will forFeit the student's admitted status
and will not be eligible to enroll in the Academy unless the student submits a new
application for admission and is accepted in accordance with the Academy's admission
procedures. A student who is unable to enroll or attend class during the first 10 days of
instruction due to extenuating circumstances may appeal the student's administrative
withdrawal from Westlake Academy by submitting a request for appeal in writing to the
Academy registrar. Such appeals will be considered using the procedures for parent
and student complaints.
Westlake Academy does not discriminate on the basis of race, color, national origin,
sex, disability, age, or immigration status in its programs and activities and provides
equal access to academic and extra-curricular activities.
A parent or guardian wishing to withdraw a minor student shall present a signed
statement that includes the reason for the withdrawal. A student who is 18 or older may
submit a withdrawal statement without a parent's or guardian's signature.
Dates Amended:
Resolurion WA 21-21
Page 4 of 4
T x e i o w H o r
WESTLAKE
nisnNcrivE Hv nrsirN
TOWN COUNCIL AGENDA ITEM
Regular Meeting - Consent
Monday, September 13, 2021
TOPIC: Consideration of a Resolution Appointing and Reappointing Board
Members to the Westlake Academy Foundation.
STAFF: Todd Wood, Town Secretary
STRATEGIC ALIGNMENT
� i � . � . ., ; � • � i � �
Informed&Engaged Exemplary Education-Westlake is
Citizens/Sense of Municipal& an international educational leader Increase Financial
Community Academic Operations where each individual's potential is Capacity/Reserves
maximized.
SUMMARY
The Westlake Academy Foundation currently has two (2) Directors with expiring terms, and each
Director has communicated their desire for a three-year reappointment. In addition, three (3)
applications have been received indicating interest to serve on the WAF Board of Directors. Upon
approval, these applicants would assume unexpired vacancies to ensure that terms remain evenly
staggered. Current Directors requiring reappointment are listed in the Resolution with terms
expiring in 2024. New applicants are shown with terms expiring in 2022 and 2023.
COUNCIL ACTION/OPTIONS
Council may approve or deny staff's recommendation to appoint or reappoint any Board member.
STAFF RECOMMENDATION
Staff recommends approval of the resolution, reappointing board members with expiring terms,
and appointing new board members who have submitted applications.
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: Funding Source: N/A
Contract: No Forms: N/A
Page 1 of 2
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: Assistance in Financial sustainability for the Town own Westlake and
enhance community engagement.
Comprehensive Plan: N/A
Cost Recovery Analysis: N/A
Traffic Impact: N/A
ATTACHMENTS
Resolution
Page 2 of 2
APPLICATION FOR APPOINTMENT
�rr�����'^�
,� Y
� � This applicafion and its contenfs is a Public Record
� �
� r
� � Town of Westlake * 3 Village Circle, Suite 202 * Westlake Tx 76262
�
�`"��.�,r�.r
Tel: (817) 430-0941 * Fax (817) 430-1812
www.westlake-tx.org Email: townhall@westlake-tx.org
' • • • • • - � � � � •
� Economic Development Corporation � Historical Preservation Society
� Planning and Zoning Commission � Texas Student Housing Authority
� Tree City USA Advisory Committee � Public Art Society of Westlake
�✓ Westlake Academy Foundation Board � Other:
� • • . .
Applicant�S N81lle: Patricia(Patty)Pinsonnault
AddfeSS: 1203 Perdenalas Trail
City, State, Zip: westlake, TX76262
How Long Have You Lived At This Address? 11 months
E17181� /�ddYeSS: patty.pinsonnault@gmail.com
Home Phone# : Fax# :
Work Phone# : Cell # : s�2-24s-�4s2
Occupation, Experience/Degrees held: curreney a nomemaker,formerly a Museum Registrar for over 15 years;
B.S.degree InteriorDesign, Oklahoma State University,M.F.A degree Museum Studies, Syracuse University.
W hy do you want to serve on this committee? Help raise funds so that the W,4 Foundation can provide the best resources
and support for the WA teachers,students and staff.
Do you have any political conflicts of interest? No
Do you have any related experience? Very involved in former school's PTA fundraising,served as the PTA's Vice-President
for two years and President for two years:served as the Live Auction chair for five years.
W hat do you feel you have to offer this committee? Fresh and new perspective,have experience raising money
at former elementary school and can work well with others.
Signature of Applicant: ������ � ��B�A�
Dated: 06/21/2021
� - •
Received By: Date:
Application for Appointment 04/2010
/--';,�"-`.
APPLiCATION F�R APPOINTIVIENT
/j ~�1
`}��' �� • �� 7'his application and its contents is a Pub(ic Record
�,, ,,�� j �},
t'�'���,``h"`" "rJ Town of Westtake �` 3 Village Circle, 5uite 202 * Westlake Tx 76262
���. _
TeL• (817) 430-0941 * Fax (817) 430-1812
www.westlake-tx.org Email: townhalf@westlake-Uc.org
� s • s � � - e • . ► � •
� Economic Development Corporation ❑ Historical Preservation Society
� Planning and Zoning Commission � Texas Student Housing Authority
� Tree City USA Advisory Committee � Public Art Society of Westlake
� Westlake Academy Foundation Board � Other:
• e s . ' •
Applicant's Name: fi.��� ;� �--�.�-����
_ _
Address: Z�,>H - V���e-_�> _ ��T'q`���---_ _�[_�_I__�__�_
- —
City, State, Zip:-- - j�i�T���,_k`C--..___`C�x._ . .7b 7.--�_�:
How Long Have You Lived At This Address? � y.E fi�;
EmailAddress: �`c�_k� _�__�2�__�,,C�__�L_. C__v CJ}.
----
, Home Phone# : '�--�� , �1`"f5_�__y_�Z�.._---..__ Fax# : —
_ ---___— ---- --
Work Phone# : — Cell# : ✓
__ . .. -- - ...____-- ----------- -----
Occupation, Experience/Degrees held: � (J�'�N C>��.�Cc� � � ,
___ � 1��_c•F�s �, r nc c_ (�c�''� �4��" C��
-`� -- _ _ �-�,v _ _ ___ _=_ _C��'---
Why do you want to senie on this committee? -�-�, �,,� ��,,��,��,p�__��.,� ���
�� �,'� �<-E `rt'c> �C=��f �J� .��'-fFf=� � ���:�`t :c, � G�'�c���)r.,':�(�E�� -
_
__ -------- ---- _ _ _ _ . ..
Do you have any political conflicts of interest? �f O
Do you have any related experience? �U
-- - -- --- - __--- -- _ __ ___ __ _ - _ ��� 1NL- --- __
What do you feel you have to offer this cor�ittee? �J����rr^. �>I�- f`P
�.�_�'-�--`�..�t-�,�`� �'�-- bc__ _ C,�P ��_���_ _:t�--�___�S t�v�� ��=— `/r�:,1•�;�;f;�,,�i"��r
`- ``� �`�-! �<--.� �'���-�t N�`> I��r,�`
Signature of Appiicant:
Dated: /�; /� �
` _ - _ . --- - ----- ___ _ -
• • •
Received By: Date:
Applicatron/orAppointment 04/2010
�.�....y� APPLICATION FOR APPOINTMENT
} L{ This application and its contents is a Public Record
4 �
��' Town of Westlake * 3 Village Circle, Suite 202 * Westlake Tx 76262
'`�-.�.r�-''
Tel: (817) 430-0941 " Fax (817) 430-1812
www.westlake-bc.org Email: townhall@westlake-bc.org
' • � • • • • • � • •
� Economic Development Corporation � Historical Preservation Society
� Planning and Zoning Commission � Texas Student Housing Authority
� Tree City USA Advisory Committee � Public Art Society of Westlake
� Westlake Academy Foundation Board � Other:
' • . • .
Applicant's Name: � i �(1�M,t^ I .(/�/ y�� �e-�
Address: D� 1�j��7,� �j�,i
City, State, Zip: ( '� �/
How Long Have You Lived At This Address? � �p V �/5
Email Address: h��y� Z�'(�j p�ryy�p��1 t,�y�,i
Home Phone# : � Fax#:
Work Phone# : Cell# :�'j._ (��b— L� (� (�
Occupation, Experience/Degrees held: �f�J1�1��fVl-�- V-b �� � ��n�-�, + GU I-�t � XX 11 �J�
, � S j�-�s5 • v�1 ��r, x x i i b►-u,� �1 s. W-�s�1 r�� ��c
l�.�t i�e,Ys i�-�r ��F T ex G s �I- �-r�s�, �d u c.�.�--i c�
Why do you want to serve on this committee?
ou -� rn Ss�b v; i o�F �
W � v� �, ' � f
Do you have any political conflicts of interest? � �
Do you have any related experience? � oV� � � � � 5i rtc,�, `Lp p
(b� e�Yl�S eJ1�'�/f c� �o►�e, S i n G �j0 i-�j
What do you feel you have to offer this committee?
� �/e. G1 � � �1 I i
Signature of Applicant:
Dated: �c �
• - •
Received By: Date:
App/ication forAppointment 04l2010
TOWN OF WESTLAKE
RESOLUTION NO. 21-30
A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF WESTLAKE,
TEXAS, APPOINTING AND REAPPOINTING MEMBERS TO THE WESTLAKE
ACADEMY FOUNDATION BOARD.
WHEREAS, vacancies currently exist on the Westlake Academy Foundation Board;
and,
WHEREAS, the Town Council conducts annual board appointments and
reappointments; and,
WHEREAS, the Town Council has received applications for consideration of
appointment or reappointment; and
WHEREAS, the Town Council finds that the passage of this Resolution is in the best
interest of the citizens of Westlake.
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE TOWN
OF WESTLAKE, TEXAS:
SECTION 1: That, all matters stated in the Recitals hereinabove are found to be true
and correct and are incorporated herein by reference as if copied in their entirety.
SECTION 2: That the following individuals are hereby appointed or reappointed to the
Westlake Academy Foundation Board of Directors:
As a result of the appointments or reappointments heretofore stated, the Westlake
Academy Foundation is represented by the following:
Term Expiration
Deborah Kraska June 2022
Meghan Q. Dorr June 2022
Ahu Sieg June 2022
Robert Anderson June 2022
Patty Pinsonnault—new applicant June 2022
Term Ex�iration
Sean Shope June 2023
Christine Ross June 2023
Michael Colby June 2023
Rob Fitzgerald—new applicant June 2023
Tiffany Hernandez—new applicant June 2023
Resolution 21-30
Page 1 of 2
Term Expiration
Laura Luckett June 2024
Lindsay McGrath June 2024
Vacant June 2024
Vacant June 2024
Vacant June 2024
SECTION 3: If any portion of this Resolution shall, for any reason, be declared invalid
by any court of competent jurisdiction, such invalidity shall not affect the remaining provisions
hereof and the Council hereby determines that it would have adopted this Resolution without the
invalid provision.
SECTION 4: That this resolution shall become effective from and after its date of
passage.
PASSED AND APPROVED ON THIS 13t" DAY OF SEPTEMBER 2021.
Laura Wheat, Mayor
ATTEST:
Todd Wood, Town Secretary Amanda DeGan, Town Manager
APPROVED AS TO FORM:
L. Stanton Lowry, Town Attorney
Resolution 21-30
Page 2 of 2
T H E 1 0 W X 0 f
WESTLAKE
f]ISIINCIIVI HY UiSIfN
TOWN COUNCIL AGENDA ITEM
Regular Meeting - Action Item
Monday, September 13, 2021
TOPIC: Conduct a Public Hearing and Consideration of an Ordinance,Adopting the
Town of Westlake Revised Budget for the fiscal year ending September 30,
2021, Adopting the Proposed Budget for the fiscal Year ending September
30, 2022 including an Investment Policy, Pay Plan Policy, Fiscal and
Budgetary Policies, Restricted, Committed and Assigned Fund Balances,
and Providing Authorization to the Town Manger to approve appropriated
funds up to $50,000.
STAFF: Amanda Degan, Town Manager
Noah Simon, Deputy Town Manager
Jarrod Greenwood, Assistant Town Manager
Ginger Awtry, Director of Finance
Su Huynh, Municipal Finance Manager
STRATEGIC ALIGNMENT
� � � . , . ., : � • � � � �
Exemplary Service&Governance
-We set the standard by delivering Increase
Fiscal Responsibility Fiscal Stewardship unparalleled municipal and Transparency,
educational services at the lowest Accessibility&
cost. Communications
SUMMARY
The proposed budget was carefully prepared through the collective efforts of all departments to
balance the identified needs of the Town with a sustainable and sound financial plan. The ongoing
COVID-19 public health crisis continues to present unique challenges in this upcoming fiscal year
once again. While progress has been seen in many levels of economic recovery, the total budget
and the economic impacts on businesses and local governments remain unknown. Therefore,Town
staff recommends keeping a conservative control on spending while responsibly moving ahead
with the progress and needs of our growing community by:
Page 1 of 4
■ Maintaining intense scrutiny of departmental budget expenditures;
■ Limiting staff replacement, and one new position only, for essential service delivery;
■ Increasing transfers to conduit funds for responsible planning; and,
■ Funding necessary postponed and/or planned capital projects.
The FY 2021-22 budget continues to support initiatives for service delivery and our ongoing
commitment to community and organizational excellence. In adherence to our fiscal policies, the
budget will be monitored monthly and regular updates will be provided to Town Council in order
to respond responsibly. The budget is intended to be remain adaptable given the ongoing pandemic
and the unknown long-term fiscal impacts of it.
The budget contains fund expenditures in the following amounts:
General Fund $ 14,070,731
General Maintenance & Replacement Fund 1,291,287
General Vehicle Maintenance & Replacement Fund 163,000
Cemetery Fund 24,026
Utility Fund 5,989,442
Utility Maintenance &Replacement Fund 514,000
Utility Vehicle Maintenance & Replacement Fund 65,000
Visitors Association Fund 841,199
4B Economic Development Fund 1,500,000
Economic Development Fund 28,000
Local Public Improvement District Fund 12,100
Debt Service Fund(Property Tax) 1,243,736
Debt Service Fund 1,624,852
Capital Project Fund 2,991,720
Westlake Academy 9,432,983
$ 39,792,076
This budget will raise more revenue from property taxes than last year's budget by an amount of
$166,978,which is a 6.39 percent increase from last year's budget. The property tax revenue to be
raised from new property added to the tax roll this year is $177,235.
The rise in our property values (by an approximate 9.74% increase) does correlate to the
calculation of the No-New-Revenue rate ($0.16746/$100). Thus, this is considered a tax increase
since there is a difference of $0.00042/$100 from our current/proposed rate of $0.16788/$100
value.
Town staff is recommending we maintain the same ad valorem rate and not raise our total property
tax rate. However, adjustments were made to the individual M&O and I&S rates noted below.
Page 2 of 4
The ad valorem tax rate proposed in the FY 2021-22 Budget compared to the rates adopted for FY
2020-2021 is as follows:
FY 20-21 FY 21-22
Adopted Proposed
Tax Rate Tax Rate Variance
M&O $0.12490 $0.10284 $ 0.02206
I&S $0.04298 $0.06504 $ 0.02206
0.16788 0.16788 $ 0.00000
The Public Hearing being held this evening has been advertised in the newspaper as required by
law plus added even earlier than required to our home page of the Town's website, emailed to
residents via Westlake Wire and posted on the Town's social media accounts to reach as many
residents and stakeholders as possible.
Additionally, please note that with the annual approval of the budget, Council is also approving
the Investment Policy,Pay Plan Policy, Fiscal and Budgetary Policies, Restricted, Committed and
Assigned Fund Balances, and provides authorization to the Town Manger to approve appropriated
funds up to $50,000.
This year,there is one change being made to the Fiscal and Budgetary Policies in Section I -Fund
Balance/Retained Earnings, Subsection D - General Fund Balance Specifically. The words (and
those in red below) of"pandemic, epidemic, or quarantine" are being added to the first priority
listed (re: emergencies) relating to the order excess fund balance may be spent over the 180-day
minimum, with Council approval. Fiscal and Budgetary Policies, Section L D., citing only the
subsection description and first bullet, will now read as follows:
D. General Fund Balance Specifically- Amounts of the General Fund s Fund Balance
above the 180-day minimum in the General Fund may, with Council approval, be used for
the following in descending order of priority.•
- Emergencies, and their Nelated response and/or necessary repairs to major equipment
failure or damage, such as a natural disaster pandemic, epidemic, or gua�antine.
COUNCIL ACTION/OPTIONS
Council must first conduct and close the Public Hearing, followed by Council discussion as
needed; next, approve or deny the related ordinance regarding this necessary action, providing
feedback to Staff as desired.
STAFF RECOMMENDATION
Staff recommendation is to adopt the FY 2021-22 municipal budget and related policies as
proposed and approve the Revised FY 2020-21 budget, after holding the Public Hearing.
Page 3 of 4
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: $39,792,076 (including Westlake Academy)
Funding Source: Multiple Sources Contract: No Forms: N/A
Service Levels: N/A
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: N/A
Comprehensive Plan: N/A
Cost Recovery Analysis: N/A
Traffic Impact: N/A
ATTACHMENTS
Proposed FY 2021-22 Operating & Capital Budget with the included FY 2020-21 Revised
Budget
Ordinance
Page 4 of 4
TOWN OF WESTLAKE
ORDINANCE NO. 936
AN ORDINANCE OF THE TOWN COUNCIL OF THE TOWN OF WESTLAKE, TEXAS,
REVISING THE BUDGET FOR THE 2020-2021 FISCAL YEAR; ADOPTING THE
BUDGET FOR THE TOWN OF WESTLAKE, TEXAS FOR THE FISCAL YEAR
BEGINNING OCTOBER 1, 2021 AND ENDING SEPTEMBER 30, 2022 INCLUDING
INVESTMENT POLICY, PAY PLAN POLICY, FISCAL AND BUDGETARY POLICIES,
RESTRICTED, COMMITTED AND ASSIGNED FUND BALANCES; PROVIDING
AUTHORIZATION TO THE TOWN MANGER TO APPROVE APPROPRIATED FUNDS
UP TO $50,000; PROVIDING THAT THE BUDGET BE KEPT IN CITY SECRETARY'S
OFFICE; PROVIDING FOR A SEVERABILITY CLAUSE; AND PROVIDING FOR AN
EFFECTIVE DATE.
WHEREAS, public notice of a public hearing on the proposed annual budget, stating the
date, time, and place and subject matter of the public hearing, was given as required by the laws of
the State of Texas; and,
WHEREAS, a public hearing was duly held, and all interested persons were given an
opportunity to be heard for or against any item therein on September 13, 2021; and,
WHEREAS, as required by Texas Local Government Code 102.002, the budget officer has
prepared a municipal budget to cover the proposed expenditures of the municipal government for
the succeeding year; and,
WHEREAS, this budget will raise more revenue from property taxes than last year's budget
by an amount of$166,978, a 6.39% increase from last year's budget, and the property tax revenue
to be raised from new property added to the tax roll this year is $177,235.
WHEREAS, the Town Council finds that the passage of this Ordinance is in the best
interest of the citizens of Westlake.
NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE TOWN OF
WESTLAKE, TEXAS:
SECTION 1: That, all matters stated in the Recitals hereinabove are found to be true and
correct and are incorporated herein by reference as if copied in their entirety
SECTION 2: That the Town Council hereby adopts the revised budget for the fiscal year
beginning October 1, 2020, and ending September 30, 2021, as shown within Exhibit "A."
SECTION 3: That the Town Council does hereby approve the proposed Municipal Budget
attached in Exhibit "A", adopting the budget for the fiscal year beginning October 1, 2021, and
ending September 30, 2022.
Ordinance 936
Page 1 of 2
SECTION 4: That the Town Council does hereby adopt the presented Investment Policy,
Pay Plan Policy, Fiscal and Budgetary Policies, and the Restricted, Committed and Assigned Fund
Balances.
SECTION 5: That the Town Council hereby gives the Town Manager authorization to
approve any appropriated funds up to the amount of$50,000.
SECTION 6: That a copy of the official adopted 2021-2022 budget document shall be kept
on file in the office of the Town Secretary.
SECTION 7: If any portion of this Ordinance shall, for any reason, be declared invalid by
any court of competent jurisdiction, such invalidity shall not affect the remaining provisions hereof
and the Council hereby determines that it would have adopted this Ordinance without the invalid
provision.
SECTION 8: This Ordinance shall take effect immediately from and after its passage as
the law in such case provides.
PASSED AND APPROVED ON THIS 13th DAY OF SEPTEMBER, 2021.
ATTEST: Laura Wheat, Mayor
Todd Wood, Town Secretary Amanda DeGan, Town Manager
APPROVED AS TO FORM:
L. Stanton Lowry, Town Attorney
Ordinance 936
Page 2 of 2
THE TOWN OF
�
�
� �� � �. _ � �� � �
l� I ��' l�� i�/ � ' ,/ �I » %;' l� % l � %;' �5' l �,' i�l
..rs+��.-
•-
� _. -�, . :
�_ `. __ ���: . <<;<�;.
- � � �. - . ' ''.�
�fi-:7 � / _ •� ����1� - ` - `►
.�; ..�_,� �� +�
aT��• �.� -- � • .
-t!'.•.�� �Mc"" - , u ..'
. ,�` . ,!4 `� _r. v
,r,�,� � ���� . , ,�.
� �,� �,�;�, --�-._ �� ,. , � • �, -
� -.. . .�'� ;; ��.
,,"' .:�� �' �,�� . � - - :�� - _ -_ �
.'!� .i. E ��� �:,�.� .�:..,�_.:. �r , ��, ,,
� . '�`� �� ��_ � s r� �� ����r�.�ii�;�,�"�� � . ;, S . �.:��. '
�. �"-7 , . ..-�s:._.�'�1� ' �,w . ,� "'
.��-,� _ . � , ' .. � -h'"��� ..-� �' ,�,
�S :`��- •r o- - .;-'��� ^��. : �.�l•�;4;G. r�4� �
•'�T• ��� "�u�' �i:a.. .,�.. �� ''• �� .
•- �„�. �v,, ,_- ,
;;"•. �'..� `; _ r;.
.7►• - -
. .�I1�-�.L�� .
-��� ' " '
. � p
-''r����'r:, . .-�, ",;.� , ..
;� _ -.- #
.,�,�. .
. �a�-;=. - - �
.�� '+;
�1 ,� , �: k,,. ,'
.� �
.�+r ••_ � ( �.1�4��;�;... + i•.�, ..
��ii ,r„ �! .. .'�t'', �`,����w�� � ' �1�`i�'�'. ��� iI�I�',t.;j,�l�r�"+�r� �, �ml�
'^r� �. .,.�"M' .� ,�'.1��.�i���N .r.l.l}1��' •��4���� I !1�.�7Y�r.�.a r��i•b�'r ��'inf:Y �,r��w' _ M�' N,.
. ; ; .
l.r�
�t^t, . - i3i
- � - 'I Jlr/yL T CHI''( LUL I -LL
:�i, _} - -
�� s�� ��� - �- �r'ERATING BUDGEf AND
���.-:��;,� `��- _.�
��•/�'` �--'�,"� . ��T � � � \ Ir\r\A\ /�\ I�\ rr r\� � \ �
•�,�.
,l,, - _.
�'a�'
.._— ��� _ __
-s - - - .
� _�y 4—+� �_ ! '=
. T � � � ���j r '
. .Y�
� ��� � ..
i�f i.�� � T��
y�—. _ " _.—X�
The Town of Westlake * 1500 Solana Blvd, Suite 7200 * Westlake, Texas 76262 * www.westlak� ,��. �t�
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � +�
. � � F
�' � ��
��y� � ��`� �� ' ti � , . -
� ...��'�'•r , . ��A� ��R - _ _• _ _�� ,
TOWN OF WESTLAKE
FISCAL YEAR 2021— 2022
PROPOSED ANNUAL BUDGET
This budget will raise more revenue from property taxes than last year's budget by an amount
of$166,978, which is a 6.39 percent increase from last year's budget. The property tax
revenue to be raised from new property added to the tax roll this year is$177,235.
The members of the governing body voted on the budget as follows:
FOR:
AGAINST:
PRESENT and not voting:
ABSENT:
PROPERTY TAX RATE COMPARISON
2021-2022 2021-2022 2020-2021 I
Property Tax Rate $0.16788 $0.16788
No New Revenue Tax Rate $0.16746 $0.16788
No New Revenue Maintenance & Operations Tax Rate $0.10284 $0.12490
Voter Approval Tax Rate $0.22181 $0.18706
Debt Rate $0.06504 $0.04298
The total debt obligation for the Town of Westlake secured by property taxes: $1,242,150.
1
N
MISSION
Westlake is a unique community blending preservation of our
natural environment and viewscapes, while serving our residents and businesses
with superior municipal and academic services that are accessible, efficient,
cost-effective, and transparent.
VISION �
An oasis of natural beauty that maintains our open spaces in balance with
distinctive developments, trails, and quality of life amenities amidst an
ever-expanding urban landscape.
VALUES �
I Transparent / Integrity-driven Government
Fiscal Responsibility
Family Friendly & Welcoming
Educational Leaders
Sense of Community
Innovation
I Strong Aesthetic Standards
Informed & Engaged Citizens
Preservation of our Natural Beauty
Planned / Responsible Development
2
�
ELECTED COUNCIL MEMBERS
�"�'��..
Laura Wheat Carol Langdon
Mayor � ¢ a `�� Mayor Pro-Tem
Iwheat@westlake-tx.org ��1 ; clangdon@westlake-tx.org
;
i ' j � n,
�
�
_ ��
r� ,
Alesa Belvedere
Chandrika Dasgupta ` ,� `� '� 1 �a' � Council Member
Council Member � �I �
cdasgupta@westlake-tx.org ` - � abelvedere@westlake-tx.org
�.
_ � '
I �
- -��
,� �
Ana White � � �I y '`�, Rajiv Trivedi
Council Member � • ._ � �, � � Council Member
� rtrivedi@westlake-tx.org
awhite@westlake-tx.org ` �
��Y- �
�
I I
BOARDS & COMMISSIONS
Planning & Zoning Commission
Westlake Academy Foundation
4B Economic Development Board
Westlake Public Arts Society
Westlake Historical Preservation Society
Texas Student Housing Authority
3
N
ADMINISTRATIVE PERSONNEL
TOWN MANAGER�S OFFICE
Amanda DeGan Town Manager adegan@westlake-tx.org 817-490-5715
Noah Simon Deputy Town Manager nsimon@westlake-tx.org 817-490-5707
Jarrod Greenwood Assistant Town Manager jgreenwood@westlake-tx.org 817-490-1717
Miriam Dubon Receptionist/Admin Assist mdubon@westlake-tx.org 817-490-5730
FINANCIAL SERVICES DEPARTMENT
Ginger Awtry Director gawtry@westlake-tx.or 817-490-5719
Su Q. Huynh Municipal Finance Mgr. shuynh@westlake-tx.org 817-490-5721
Marlene Rutledge Academic Finance Mgr. mrutledge@westlake-tx.org 817-490-5737
Joel Valverde Accountant I jvalverde@westlake-tx.org 817-490-5723
Anastasia Whigham Accountant II awhigham@westlake-tx.org 817-490-5728
COMMUNITY ENGAGEMENT
Jon Sasser Director jsasser@westlake-tx.org 817-490-5736
Vacant Manager
EMERGENCY SERVICES
Richard Whitten Fire Chief rwhitten@westlake-tx.org 817-490-5785
John Ard Deputy Chief/Fire Marshal jard@westlake-tx.org 817-490-5786
Tamara Cole Business Services Manager tcole@westlake-tx.org 817-490-5784
Various Firefighters/Paramedics 817-490-5780
Brad G. Fortune Police Chief bfortune@cityofkeller.com 817-743-4500
FACILITIES AND PUBLIC WORKS
Troy Meyer Director tmeyer@westlake-tx.org 817-490-5735
Paul Andreason Field Operations Coord. pandreason@westlake-tx.org 817-490-5731
Kory Kittrell Superintendent kkittrell@westlake-tx.org 817-490-5733
James McGuinness Utility& Maint.Technician jmcguinness@westlake-tx.org 817-490-5754
Emily Mead Facilities& Event Manager emead@westlake-tx.org 817-490-5768
Rosie Miller WA Facility Manager rmiller@westlakeacademy.org 817-490-5856
Dianna Orender Utility& Facility Coord. dorender@westlake-tx.org 817-490-5732
INFORMATION TECHNOLOGY
Jason Power Director jpower@westlakeacademy.org 817-490-5750
Duston McCready Network Administrator dmccready@westlake-tx.org 817-490-5749
Ray Workman Manager rworkman@westlakeacademy.org 817-490-5751
Mitch Wells Coordinator mwells@westlakeacademy.org 817-490-5762
Vacant Systems Administrator
MUNICIPAL COURT�TOWN MARSHAL
Jeanie Roumell Administrator jroumell@westlake-tx.org 817-490-5746
Warren (Brad) Bradley Judge bbradley@westlake-tx.org 817-490-5746
Bobby Cure Town Marshal/SRO bcure@westlake-tx.org 817-490-5716
Shelby Orasanu Deputy Clerk/Juv.Case Mgr.sorasanu@westlake-tx.org 817-490-5747
Martha Solis Lead Clerk msolis@westlake-tx.org 817-490-5748
PLANNING AND DEVELOPMENT
Ron Ruthven Director rruthven@westlake-tx.org 817-490-5739
Pat Cooke Chief Building Official pcooke@westlake-tx.org 817-490-5726
Nick Ford Coordinator nford@westlake-tx.org 817-490-5742
Dottie Samaniego Permit Technician dsamaniego@westlake-tx.org 817-490-5745
TOWN SECRETARY
Todd Wood Town Sec./Org.Perf.Mgr. twood@westlake-tx.org 817-490-5711
HUMAN RESOURCES
Sandy Garza Director sgarza@westlake-tx.org 817-490-5734
Vacant Generalist
4
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� � �`� ' I
1
1���5�1� � ' . � � • 1�
k . ° � �" �R
. a�' ,�. � ,
`~.' � �
� TABLE OF CONTENTS � �� -M- -
i . i
_ � � F i 'J 1�
.� ' 1yF'� * � I
� � i I �i
� ` i �i �� �`� i2'; .�,� ~I
� �
, � ,�� .�,, � .�,
i . ,�,���: , � s , �
i ..y � i __
�� . �� � � � _, I
�=. . i � � � � � . f � id'
�� � �� ` � V
� �1 `.�i�•'¢�4 �1 ! � I `i I
.k.. ti f�' 4 �i� 'i�'���' r �� k �` �1
i�'�.� i .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
�,� � '' 4
� ...�'� , . �� � 5
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
1��� � 6
� ...��'� , . �� �r
TABLE OF CONTENTS
OPERATING BUDGET FY 2021-22
Transmittal Letter/ Executive Summary........................................................................................11
AllFunds Overview ........................................................................................................................25
PropertyTax AD Valorem...............................................................................................................29
PersonnelOverview.......................................................................................................................39
Long-Term Planning .......................................................................................................................45
GeneralFund .................................................................................................................................51
Enterprise Funds
UtilityFund 500 ..............................................................................................................59
CemeteryFund 255 ........................................................................................................60
Internal Service Funds
Utility Vehicle Maintenance & Replacement Fund 505 .................................................70
Utility Maintenance & Replacement Fund 510 ..............................................................72
General Maintenance & Replacement Fund 600 ...........................................................74
General Vehicle Maintenance & Replacement Fund 605 ..............................................78
Special Revenue Funds
4B Economic Development Fund 200 ............................................................................87
Economic Development Fund 210 .................................................................................88
Local Public Improvement District (PID) Fund 215 ........................................................89
Visitors Association Fund 220 ........................................................................................90
PublicArts Fund 225 ......................................................................................................91
Lone Star Public Fund 418 ..............................................................................................92
Debt Service Funds
DebtService Fund 300 ...................................................................................................97
DebtService Fund 301 ...................................................................................................98
AcademyFund .............................................................................................................................101
Capital Project Funds
Capital Project Fund 410 ...............................................................................................110
Westlake Academy Arts &Sciences Center Fund 411 ..................................................111
Westlake Academy Expansion Fund 412 ......................................................................112
Capital Improvement Plan
Funded Capital Improvement Forecast..................................................................................118
Projects ................................................................................................................119- 127
Unfunded/Under Discussion Capital Improvement Forecast.................................................128
Projects ................................................................................................................129- 140
Policies
Fiscal & Budgetary Policies ....................................................................................................143
Addendum
2021 Truth in Taxation Calculation ........................................................................................173
�
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�,y.� � $
� ...�''� , . �� �'+,�
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� � �`� ' I
1
1���5�1� � ' . � � • 1�
k . " � "'T' ��
- - �,.
�y� �� a.�al. - , _
Ei�� �
��-� ��� TRANSMITTAL LETTER �� -M-
i . i
_ ' '
� � , EXECUTIV,E SU M MARY
�
�, � .�_
�: �, � �
� y,�
.k.. } '�� r �'� � ` �� r
, ;,Y,�.E ����,�„ E .� '� �
,,�,.; L �' ��� ,
, ,N, ����� �,� �' � , � �, # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :,
,
�,� � '' 4
� ...�'� , . �� � 9
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...�'� , . �� � ,o
N N
September 13, 2021
Honorable Mayor and Town Council:
In accordance with the Texas Local Government Code, I am pleased to submit the adopted budget for
the Town of Westlake Fiscal Year 2021-2022 (FY 2022). The fiscal year begins October 1, 2021 and
ends September 30, 2022.
This proposed budget was carefully prepared through the collective efforts of all departments to
balance the identified needs of the Town with a sustainable and sound financial plan. The proposed
budget is focused on achieving the following goals:
■ Meeting resident expectations;
■ Continuing high quality services and responsive customer service;
■ Retaining and attracting employees who support the community's vision;
■ Working with developers to create distinctive residential and commercial opportunities; and
■ Building on our strong corporate partnerships.
' � 1�
BUDGET STRATEGIES
The proposed budget is influenced by the following systems: The Town's Strategic Plan, the
Comprehensive Plan, Council direction, Fiscal & Budgetary policies, recommendations from the Town
Manager, Government Finance Officers Association guidelines, and general budget principles.
STRATEGIC PLAN
The organization utilizes the concepts found within the Balanced Scorecard system to ensure we focus
on the four main areas that will lead to the success of our organization.
Quality of Life for our Citizens, Students, and Stakeholders �
*
. � .. .. . . . I
I * t
. • . . .. . � ..- •.- . �
� * *
�
. •-.. . . .• . -. . �-
COMPREHENSIVE PLAN
The Comprehensive Plan provides a vision for the future of the Town and the priorities for the
community as it relates to a variety of plan elements that help determine land use, mobility, parks,
open space, housing, economic development, storm water management, and water conservation.
11
� N
TOWN COUNCIL POLICIES& PRIORITIES
The Town Council's stated focus for the coming fiscal year are as follows:
■ Oversight of development projects to ensure we continue meeting our strategic theme of
"High Quality Planning, Design, & Development';
■ Investment in Westlake Academy to provide our students with a school environment that
supports our strategic theme of"IB Education for All:Preparing Students to Thrive in a Global
Society';and
■ Continued support of public safety efforts to reach our strategic objective of "Preserving
Desirability& Quality of Life"for our residents.
FISCAL& BUDGETARY POLICIES
The Town's fiscal and budgetary policies address the Town's operating budgets, revenue
management, expenditure control, fund balance/retained earnings, debt management, grants,
economic development, audits, internal controls, and asset management. These policies are included
in our annual budget document for residents to review and staff to use as a guiding set of principles
each year.
BUDGET PRINCIPLES �
The Town's budget principles for sound fiscal management include:
■ Plan, manage, and fund debt service and related service delivery programs;
■ Maintain fund balance in accordance with the policy and future obligations;
■ Oversee facilities and infrastructure;
■ Provide exceptional and responsive public services; and
■ Provide competitive employee compensation.
I PROPERTY TAX
The proposed municipal property tax rate (or ad valorem rate) will maintain the current adopted
rate of$0.16788 per$100 of assessed valuation.This rate is slightly higher this year($0.00042)than
the no-new-revenue rate (formerly the "effective tax rate"), which is the total tax rate needed to
generate the same amount of property tax revenue for the Town from the same properties between
the 2020 tax year and the 2021 tax year.
This budget adheres to direction the Council gave to stabilize our ad valorem rate, monitor
expenditures, and direct one-time revenue to our conduit funds — Major Maintenance & Repair,
Vehicle Maintenance& Repair and Capital Improvements. These directives help ensure we plan for
the Town's financial stability and are better prepared to meet the service delivery expectations of
our community. Our approach to both revenue estimating and expenditure requests continue to
proceed in a fiscally conservative manner without raising the rate for our property owners and still
allow Westlake the ability to exceed expectations of our residents.
12
Property Tax Revenue History
shown in millions
$3.000 $2.703 $2•840
$2.500 $2.307
$2.033
$2.000 $1.578 $1.627
$1.442 $1.367 $1.353 $1.433 $1.479
$1.500
$1.000
$0.500
$0.000
FY 11/12 FY 12/13 FY 13/14 FY 14/15 FY 15/16 FY 16/17 FY 17/18 FY 18/19 FY 19/20 FY 20/21 FY 21/22
Proposed
Town of Westlake Property Tax Revenue from FY11/12—FY21/22 proposed.
The ad valorem tax is allocated between Maintenance and Operations (M&O) in the General Fund
and Interest and Sinking (I&S) debt service for the Town.The allocation for M&O is$.10284 and
totals$1.7M.The allocation for I&S debt service is$0.06504 and totals$1.13M. Please see the tax
rate change below:
Tax Rate Change FY20/21 FY21/22 Variance
Adopted Proposed
M&O $0.12490 $0.10284 $(0.02206)
I&S $0.04298 $0.06504 $ 0.02206
Total $0.16788 $0.16788 $0.00
We have also been very fortunate that the Town's property values,for both residential and
commercial categories, continue to be strong during the current economic times.
Appraised Value vs Taxable Value
shown in billions
3.00
2.50
2.00
1.50
1.00
0.50
0.00
FY16/17 FY17/18 FY18/19 FY19/20 FY20/21 FY21/22
Appraised Value Taxable Value
This graph shows the historical appraised and taxable value of the Town of Westlake from FY16/17 to FY21/22.
13
The difference between the appraised value and the taxable value are the Town's homestead and
other exemptions.The Town offers the following exemptions and property tax rate reduction
programs to our residents:
■ Homestead Exemption
■ Additional 65+or Disabled Exemption
■ Additional Tax Ceiling, or Tax Freeze,for 65+or Disabled
■ Property Tax Reduction, or Additional Sales & Use Tax
PROPOSED BUDGET- FY 2022
In FY 21/22, revenues are budgeted at$38.7M for all funds.This is a 14%increase of$4.7M from prior
year revised. Expenditures are budgeted at$39.8M for all funds.This is a 24% increase of$7.7M from
prior year revised,which includes the$4 million of transfers into our conduit funds. Given the ongoing
economic uncertainties due to the pandemic, revenues and expenditures remain conservatively
budgeted. The proposed budget includes the planned use of fund balance in General Fund, Internal
Service Funds, Special Revenue Funds and Capital Projects Funds.
Beginning Revenues Expenditures Net Change to Ending Fund Percent Percent
FUND Fund Balance &Other &Other Uses Fund Balance Balance of Total Change
Sources
General Fund $ 15,333,347 $ 10,788,545 $ 14,070,731 $ (3,282,186) $ 12,051,161 40% -21%
Enterprise Funds 6,501,477 5,724,016 6,013,468 (289,452) 6,212,025 21% -4%
Internal Service M&R 1,865,614 2,980,775 2,033,287 947,488 2,813,102 9% 51%
Special Revenue Funds 690,025 2,465,250 2,381,299 83,951 773,976 3% 12%
Debt Service Funds 108,588 2,760,000 2,868,588 (108,588) (0) 0% -100%
Capital Projects Funds 4,901,321 4,614,602 2,991,720 1,622,882 6,524,203 22% 33%
Municipal Total 29�400,373 29,333,188 30,359,093 (1,025,905) 28,374,468 94% -3%
Academic Funds
1,958,999 9,371,746 9,432,983 (61,238) 1,897,761 6% -3%
TOTAL ALL FUNDS $ 31,359,372 $ 38,704,934 $39,792,076 $ (1,087,143) $ 30,272,229 100% -3%
If only municipal operating expenditures were taken into consideration (removing all expenditures
related to capital, inter-fund transfers and Westlake Academy),the FY 21/22 budget shows a 11%
increase of approximately$2M.
14
REVISED PROPOSED Change Change
ALL FUNDS
FY 20/21 FY 21/22 Amount Percent
Payroll & Related $ 6,013,743 $ 6,326,993 $ 313,250 5%
Operating Expenditures 11,404,299 13,084,479 1,680,180 15%
TOTAL $ 17,418,042 $ 19,411,472 $ 1,993,430 11%
FINANCIAL INFORMATION AND FUND SUMMARIES N
�']a GENERAL FUND
The General Fund is the Town's principle operating fund. It is supported by sales and use taxes,
property (ad valorem) taxes, and other revenues. These revenues may be used for a variety of
purposes as determined by the Town Council. The General Fund budget accounts for core Town
services such as fire and emergency services, planning and development, public works,finance, and
administrative oversight.
f
REVENUES
Budgeted at$10,788,545.This is a slight decrease (0%) of$14,386 from prior year revised.
The largest revenue source in the General Fund is general sales and use tax revenues which are
budgeted to be $4.5M and represents 42% of the General Fund's total revenues and sources. With
the ongoing pandemic and uncertainly of the financial impact, Staff chose to keep the projection for
the coming year flat based on an analysis of the current year's collections trend.
The second largest revenue source is from building permits and fees charged for development
activities which are projected to be$2.57M, comprising 24%of the General Fund's total revenues and
sources. This reflects a 37% increase of$697K when compared to prior year revised. This increase is
based on continued growth and planned development projects this upcoming fiscal year. Staff will
monitor our progress each month and bring any recommended changes to the Council for review.
The third revenue source in the proposed General Fund budget is property, or ad valorem, tax
revenues. The Maintenance and Operations (M&O) portion of the rate is budgeted to be $1.7M,
comprising 16%of the General Fund total revenues and sources. This reflects a 15%decrease of$298K
when compared to prior year revised, expected due to the proposed decrease of the M&O rate.
Lastly, the final revenue category reflected in the chart below is for All Other Revenue at 18%. This
category contains the second and final expected distribution of funds from the federal government's
American Rescue Plan Act(ARPA).With the first distribution ($200K)expected before the current fiscal
year end, and the $211,733 included in the proposed budget, this revenue use is limited to
expenditures in four statutory categories:
15
• Support of public health expenditures and negative economic impacts caused bythe pandemic
• Revenue replacement for specific governmental services relative to the pandemic
• Investments in water, sewer, and broadband infrastructure
• Premium pay for essential workers
I GENERAL FUND REVENUES
Permits&Fees ,
Building
24� General Sales
Tax
42%
All Other
Revenue Property
18% 16%
EXPENDITURES
Budgeted to be $14M in all expenditures and other uses. This reflects a 41% increase of$4.1M from
the prior year revised,with the majority of this increase from transfers out.
The largest expenditure in the proposed General Fund budget is allocated to payroll and related
benefits.This amount is budgeted to be$5.2M and comprises 37%of General Fund total expenditures
and other uses. This includes a 3% increase in payroll for municipal employees.
The second largest expenditure is operations and maintenance. This amount is budgeted at $4.8M,
comprising 34% of General Fund total expenditures and other uses. This reflects a 5% increase of
$217K when compared to prior year revised. The operations and maintenance costs consist of the
dollars necessary to provide our public services.
The third type of expenditure is transfers out.This amount is budgeted at$4M.This is a 3.9M increase of
prior year and consists of a transfer out to the General Maintenance and Replacement Fund, Vehicle
Maintenance and Replacement Fund,Visitor Association Fund,and Capital Project Funds.
GENERAL FUND EXPENDITURES
Transfers Out
28� Total Payroll an �
Related 37%
Operations and
Maintenance
34%
16
� �
FUND BALANCE
The combined ending unassigned Fund Balance forthe General Fund is projected to be$11.3M.The Town's
daily operating cost is calculated at$27,591(410 operating days).The projected number of operating days
is above the minimum number of days (180) as determined by the financial policies established by the
Town Council.The graph below represents the operating days for FY 19/20, FY 20/21, and the upcoming
fiscal year FY 21/22.
OPERATING DAYS �
500 489
450
450
410
400
350
FY 19/20 FY 20/21 FY 21/22
� ENTERPRISE FUNDS
Enterprise Funds are separate from other funds and accounts of the Town. Enterprise fund revenue
is used to support all operations of the enterprise activities. The Town's Enterprise Funds include
the Utility Fund and the Cemetery Fund.
REVENUES
Budgeted to be$5.7M;this reflects a 2%decrease of$95K from the prior year revised budget.
Cemetery sale revenues are projected to decrease$15K for this upcoming fiscal year. Utility rates for
water will remain the same while sewer rates are proposed to increase in January 2022 due to
underperforming sewer revenue per rate study from an independent rate analyst.
EXPENSES
Budgeted to be$6.01M; a 20% increase of$994K from prior year revised. Most of this increase is
attributed to the anticipated debt service payments for Hillwood Contract.
FUND BALANCE
The combined ending working capital for Enterprise Funds is projected to be $6.2M.
■ The Cemetery Fund is projected to have an ending working capital of$302K
■ The Utility Fund is projected to have an ending working capital of$5.9M
� N
17
N N
� INTERNAL SERVICE FUNDS
Internal Service Funds are comprised of the following: Utility Maintenance and Replacement Fund,
General Maintenance and Replacement Fund, Utility Vehicle Maintenance and Replacement Fund,and
the General Vehicle Maintenance and Replacement Fund. These funds allow the Town to plan for
major replacement and repair as the Town's assets age.
REVENUES
Budgeted to be$2.98M; an increase of$2.3M from prior year revised.This includes transfers-ins
from the Utility Fund (483K) and the General Fund ($2.SM).
EXPENDITURES
Budgeted to be$2.OM; a 179% increase of$1.3M from the prior year revised.These expenditures
consist of the following:
■ Fire Dept Equipment($78,287)—Extrication Equipment, LifePak,and Training Manikin
■ Fire Dept Motor Vehicle($145,000)—Command Suburban and ATV
■ Maintenance and repairs for pump station equipment,sewer easement cleaning machine,water
main repair and maintenance, lift station repair, duct bank repair,and sewer line repair
($514,000).
■ General maintenance and replacement include street surface treatments($275K),Westlake
Academy facility maintenance costs($600K),trail and parks repair($45K), information
technology($110K),and facility maintenance at the town hall building($123K).
■ Mule Truck($18,000)
FUND BALANCE
The combined ending fund balance is projected to be$2.8M.
■ Utility Vehicle Maintenance and Replacement 505 is projected to be$14K
■ Utility Maintenance and Replacement 510 is projected to be$90K
■ General Maintenance and Replacement 600 is projected to be$702K
■ General Vehicle Maintenance and Replacement 605 is projected to be$2M
-'� SPECIAL REVENUE FUNDS
Special Revenue Funds are comprised of the following:The Visitor Association Fund, the 4B Economic
Development Fund, Economic Development Fund, Local Public Improvement District, Public Arts Fund,
and the Lone Star Public Fund.
REVENUES
Budgeted to be$2.46M; a 29% increase of$552K from prior year revised.This increase is a result of a
projected gradual economic recovery from the pandemic's impact on general sales tax and hotel tax.
18
EXPENDITURES
Budgeted to be $2.38M; a 16% increase of$324K from prior year revised. Expenditures are increased
due to the correlation of anticipated increase in economic activity this upcoming fiscal year, thus
increasing the transfer out to debt service.
FUND BALANCE
The combined ending fund balance is projected to be$774K.
■ 4B Economic Development Fund 200 is projected to be $0
■ Economic Development Fund 210 is projected to be $0
■ Local Public Improvement District 215 is projected to be $372K
■ Visitors Association Fund 220 is projected to be$136K
■ Public Arts Fund 225 is projected to be$250K
■ Lone Star Public Fund 418 is projected to be $14K
� DEBT SERVICE FUNDS �
Debt Service Funds are comprised of the Debt Service Fund 300(revenue supported)and Debt Service Fund
301 (property tax supported). Prior to acquiring long-term debt, alternative financing sources are
explored before debt is issued. Debt service is used to acquire major assets with a useful life that equals
or exceeds the debt issuance. Transfers from 4B Economic Development Fund and the General Fund
comprise most of the debt service fund revenues.
REVENUES
Budgeted to be$2.76M; a $105K increase from prior year revised.
EXPENDITURES
Budgeted to be$2.87M; an increase of$178K from prior year revised.
FUND BALANCE �
The combined ending fund balance is projected to be $0 for both funds.
-'� WESTLAKE ACADEMY
The Westlake Academy Fund encompasses all teaching and extra-/co-curricular operating
expenditures as well as State public school funding, local funds,and private donations used to support
and enhance the daily operations of Westlake Academy. Westlake Academy operates under a shared
services model whereby the municipal operations team provides human resources, communications,
financial,facilities, information technology and administrative support services to the school. General
maintenance and replacement of infrastructure and equipment for the school is expensed to the
municipal budget.
19
REVENUES
Revenues are budgeted at$9.37M; a decrease of$290K from prior year revised.
■ Enrollment is projected at 875 students
■ The proposed allotment is projected at$154K
■ Municipal contributions have been discontinued
■ Bank Interest: Calculated at 0.50%rate
■ Westlake Academy Foundation support remains steady at$1.03M
EXPENDITURES
Expenditures are budgeted at $9.432M; a decrease of$20K from prior year revised. This decrease in
expenditures is due to allocating payroll cost to the federal ESSER III-Supplemental Grant.
■ The Board of Trustees approved a step increase plus 1% for Teachers, Librarians, Counselors, &
Nurses, a 2% increase for Administration, and a 3% increase for Admin Support-Hourly staff; a
combined total impact less than$18K.
■ FTE: 103.52(1.65 increase from FY20/21).
■ Maintenance&Operations: $5.8K increase for janitorial services&supplies.
■ In accordance with Texas House Bill 3, kindergarten through 3�d grade teachers must complete
reading training.This training started in FY20/21 and will continue through FY22/23.
■ Administrative: $15.6K increase for general legal services.
■ The ESC Region 11 contract is expected to remain the same from prior year revised.This includes
the Instructional Solutions Contract for Canvas distance learning support & remote professional
development opportunities.
FUND BALANCE �
The FY 21/22 projections will decrease fund balance by$61,237 for an ending unassigned fund
balance of$1,785,979. The unassigned balance represents coverage for 69 operating days.
Change in Operating Days
� �
Actual Actual Actual Actual Actual Actual Amended Proposed Projected Projected Projected Projected
FY 14/15 FY 15/16 FY16/17 FY17/18 FY18/19 FY19/20 FY20/21 FY21/22 FY22/23 FY23/24 FY24/25 FY25/26
20
� CAPITAL PROJECT FUNDS
The Town has three capital project funds including the Capital Project Fund 410, Westlake Academy
Arts &Sciences Center Fund 411, and Westlake Academy Expansion Fund 412. These funds consist of
major equipment, land, and infrastructure projects of $25,000 or more financed with General Fund
operating transfers, intergovernmental revenue, bond proceeds, and Special Revenue Fund transfers.
Project completion or procurement may extend across two or more fiscal years and reflects multiple
expenditure categories such as engineering, design, and construction. Completed capital projects
often have a continuing fiscal impact on the Town's operating funds due to routine maintenance,
repair, and daily operating costs. When ongoing operating impacts have been identified, it is included
on the project description sheets, and costs are projected for the next three years. Upon approval of
the project,the ongoing fiscal impact is integrated into the operating budget.
The following capital projects, funded by certificates of obligations, are budgeted for FY 21/22:
■ Roanoke Road Reconstruction&Drainage South-$700,955
■ SH114 Service Road Construction-$100,000
■ GPS Opticom Traffic Control-$91,250
■ Wayfinding Signage-$214,700 � �
■ Cemetery Improvements-$250,000
■ Dove/Pearson/Aspen Trail—$459,250
■ Pearson Lane Recon/Drainage-$475,565
■ Westlake Academy Arts&Sciences Center Fund -$250,000
Project information sheets are included in the Capital Project Section.These sheets include prior year
funding,future funding requirements, project description funding sources,and associated operating
costs.
REVENUES
Total revenue across all capital improvement project funds is budgeted to be$4.6M, a 80%increase
of$2M from prior year revised due to the FY2021 bond issuance.
EXPENDITURES
Total expenditures are budgeted to be$3M, an 38% increase of$822K from prior year revised.
Expenditures are funded through bond issuances, capital improvement fund balances, and transfers
between capital project funds.
FUND BALANCE
The combined ending fund balance is projected to be$6.SM.
■ Capital Project Fund 410 is projected to be$2.4M
■ Academy Arts and Sciences Center Fund 411 is projected to be$2.5M
■ Westlake Academy Expansion Fund 412 is projected to be$1.6M
21
CLOSING
In summary,the continuing COVID-19 public health event will be a factor in our operational planning
for this fiscal year. We were hopeful that with the reduced case count and other indicators of the
pandemic showing positive improvement over the summer months, we would move into this next
year without the need to include this as prominently in our operational plans. Many of our corporate
citizens have opted to delay their return to the physical campuses in Westlake into this fiscal year. We
will work with our corporate partners, Fidelity Investments, Deloitte University, Charles Schwab, etc.,
to be of assistance should they need municipal support.Town staff will also continue to:
■ Review departmental budget expenditures and delay purchases where needed; and,
■ Limit staff replacement or new positions for service delivery; and,
■ Increase transfers to conduit funds for responsible planning; and,
■ Monitor postponed and planned capital projects.
In adherence to our fiscal policies, the budget will continue to be monitored monthly and regular
updates will be provided to the Town Council. The budget is intended to be adaptable given the
unfamiliar long-term fiscal impact of the pandemic and other service delivery needs that may arise
within our community.
We are very fortunate to work alongside a team of professionals in our academic and municipal areas
and to serve with a Town Council who is committed to successful governance policies. One of the
words I have heard used most over the past 12-months in our organization is that of'family'.We have
created a community centered around family, an organization that works hard for our community and
creates relationships you would find in a family,and we are blessed to serve a group of elected leaders
who are focused on family.We have weathered many unforeseen events through the pandemic and I
would like to thank you all for your support and assistance. We are truly Distinctive by Design and are
proud to be a part of creating such a wonderful place.
Respectfully submitted,
G�rn�a. ,�s�.- � . 1 �� 1� �
Amanda DeGan
Town Manager/Superintendent
22
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
�i �1. �'. . : � �
��iI I � .
, y, , ' � �
l r •�I �; � � ,', , �+� . �
— .
��' ... � -M
= � ��% � ALL F N D �� VERVI EW �- � " � � �_
U � O
� � ; _ �
� � ; �:�� �.� � . __
,� :������ ��� �
i' ,� a• �� _, - S I
�=. . . � i �7' �� ���� � . f � id'
a� � � � ` � V
1 � 1 `.�i�•'¢�4��� �� � I `i I
.k.. ti f�' 4 �i� 'i�'���' r �� k �` �1
i�'�.� i .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� ..�� , . �� �^ 2s
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
� ...�'� , . �� � z4
ALL FUNDS- BY FUND
Combining Revenues, Expenditures and Fund Balance
Fiscal Year 2021/2022
Internal Special Debt Capital
General Enterprise MUNICIPAL Academic TOTALALL
Service Revenue Service Project
Fund Funds TOTAL Funds FUNDS
Funds Funds Funds Funds , J �
REVENUES AND OTHER SOURCES
1 General Sales Tax $ 4,500,000 $ - $ - $ 1,500,000 $ - $ - $ 6,000,000 $ - $ 6,000,000
2 Property Tax 1,705,163 - - - 1,134,763 - 2,839,926 - 2,839,926
3 Chargefor5ervices - 5,347,555 - - - - 5,347,555 - 5,347,555
4 HotelOccupancyTax - - - 456,000 - - 456,000 - 456,000
5 Beverage Tax 40,000 - - - - - 40,000 - 40,000
6 Franchise Fees 942,125 - - - - - 942,125 - 942,125
7 Permits and Fees Other 213,563 - - - - - 213,563 - 213,563
8 Permits and Fees Building 2,567,656 - - - - - 2,567,656 - 2,567,656
9 Permits and Fees Utility - 342,411 - - - - 342,411 - 342,411
10 Fines&Forfeitures 475,600 - - - - - 475,600 - 475,600
11 Investment Earnings 48,800 15,500 5,775 3,550 - 11,000 84,625 - 84,625
12 Contributions - - 60,000 - - - 60,000 - 60,000
13 Misc Income 227,638 18,550 - 5,700 - - 251,888 - 251,888
14 Total Revenues 10,720,545 5,724,016 65,775 1,965,250 1,134,763 11,000 19,621,349 - 19,621,349
15 Transfers In 68,000 - 2,915,000 500,000 1,625,237 1,250,000 6,358,237 - 6,358,237
16 OtherSources - - - - - 3,353,602 3,353,602 - 3,353,602
17 TotalOtherSources 65,000 - 2,915,000 500,000 1,625,237 4,603,602 9,711,839 - 9,711,539
18 GFAcademicRevenues - - - - - - - 9,371,746 9,371,746
19 GF Academic Other Resources - - - - - - -
20 Total Academic - - - - - - - 9,371,746 9,371,746
21 TOTALREVENUESANDOTHERSOURCES 30,788,545 $ 5,724,016 $ 2,980,775 $ 2,465,250 $ 2,760,000 $ 4,614,602 $ 29,333,188 $ 9,371,746 $ 38,704,934
EXPENDITURES AND OTHER USES
22 Payroll Salaries $ 4,743,851 $ 9,195 $ - $ - $ - $ - $ 4,753,046 $ - $ 4,753,046
23 PayrollTransferin (1,080,019) - - - - - (1,080,019) - (1,080,019)
24 Payrolllnsurance 606,511 - - - - - 606,511 - 606,511
25 Payroll Taxes 413,290 3,930 - - - - 417,220 - 417,220
26 Payroll Retirement 550,216 - - - - - 550,216 - 550,216
27 Payroll Transfer Out 582,764 - 497,255 1,080,019 1,080,019
28 Total Payroll&Related 5,233,849 595,889 - 497,255 - - 6,326,993 - 6,326,993
29 CapitalOutlay 38,215 38,055 - - - - 76,270 - 76,270
30 Debt 36,680 1,020,857 - - 2,866,314 - 3,923,851 - 3,923,851
31 Economic Development - - - 28,000 - - 28,000 - 28,000
32 Leases and Rentals 50,135 1,500 - - - - 51,635 - 51,635
33 Public Notices 19,140 - - 20,000 - - 39,140 - 39,140
34 Rent&Utilities 789,344 191,297 - 93,394 - - 1,074,035 - 1,074,035
35 Insurance 80,387 - - - - - 80,387 - 80,387
36 Repair&Maintenance 404,600 158,940 60,000 - - - 623,540 - 623,540
37 Services 2,747,433 3,503,755 - 213,400 2,273 - 6,466,861 - 6,466,861
38 Supplies 318,673 9,755 - 22,000 - - 350,428 - 350,428
39 Travel&Training 227,038 10,420 - 7,250 - - 244,708 - 244,708
40 Transfer Out Operating 125,237 - - - - - 125,237 - 125,237
41 Total Operations&Maintenance 4,S36,S82 4,934,579 60,000 384,044 2,S6S,587 - 13,084,092 - 13,084,092
42 TOTAL OPERATING EXPENDITURES 10,070,731 5,530,468 60,000 581,299 2,868,587 - 19,411,085 - 19,411,085
43 Maintenance&Replacement - - 1,973,287 - - - 1,973,287 - 1,973,287
44 CapitalProject Funds - - - - - 2,741,720 2,741,720 - 2,741,720
45 Total Capital - - 1,973,287 - - 2,741,720 4,715,007 - 4,715,007
46 Transfers Out 4,000,000 483,000 - 1,500,000 - 250,000 6,233,000 - 6,233,000
47 OtherUses - - - - - - - - -
48 Total Other Uses 4,000,000 483,000 - 1,500,000 - 250,000 6,233,000 - 6,233,000
49 TOTAL NON-OPERATING EXPENDITURES 4,000,000 483,000 1,973,287 1,500,000 - 2,991,720 10,945,007 - 10,945,007
50 GF Academic Expenditures - - - - - - - 9,432,983 9,432,983
51 GF Academic Other Uses - - - - - - -
52 Total Academic - - - - - - - 9,432,983 9,432,983
53 TOTAL EXPENDITURES AND OTHER USES $ 14,070,731 $ 6,013,468 $ 2,033,287 $ 2,381,299 $ 2,868,587 $ 2.991,720 $ 30,359,092 $ 9.432,983 $ 39,792,075
SUMMARY
54 Excess Revenus over(under)Expenditures $ (3,282,186) $ (289,452) $ 947,488 $ 83,951 $ (108,588) $ 1,622,882 $ (1,025,904)I$ (61,237)I$ (1,087,142)I
55 BEGINNING FUND BALANCE 15,333,347 6,501,478 1,565,614 690,025 108,SS8 4,901,321 29,400,373 1,958,999 I 31,359,372 I
56 ENDING FUND BALANCE $ 12,051,161 $ 6,212,025 $ 2,813,102 $ 773,976 $ 0 $ 6,524,203 $ 28,374,468 $ 1,897,762 $ 30,272,229
25
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...�'� , . "�'� � 26
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
', ,�'� t . .�- � � - �
�Il'� 1' - �-'
� ,! ti,. .�_
� �, �
� ��� P RO P E�RTY TAX � -
'; ... � -M
�- '� � ' � • . i
- � 1 �i��� J
�' ,1'� 'y `
. !�E �. a
� � � , ,���� AD Vi�LOREM
� � � ;. �,.
�=.O+ ` y t� �
. - � 1 : ,� ,.
I' " �}4�
I F
1� � �;,�¢ ��'a 1 '
►.. � i-�l ' �� i �` �' -
ti i�I�,E `,+� • �i
•i�' r� ��
N � `�' �� .
, , , ..�,,� �,( �' � , , �;. � }.
��� � �, �,i��� �. '�, � }� r� a� ,
)' '� � ��r ' �� ! �� ' I •�
��ti�,.� ���I.i ;� � ,, �
^� ,�. 1 , �` � , �� � ' r� ,
� � j� �,
' � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- —� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
, �,� � _ ti� _ � .
,
� ...�'� , . �� � z�
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...�'� , . �� � 2$
N
PROPERTY TAX OVERVIEW
The municipal property tax rate (or ad valorem rate) proposed will maintain the current adopted
rate of$0.16788 per$100 of assessed valuation.
The tax rate is the no-new-revenue tax rate (formerly the effective tax rate). This rate is slightly
higher this year($0.00042)than the no-new-revenue rate,which is the total tax rate needed to raise
the same amount of property tax revenue for the Town from the same properties between the 2020
tax year and the 2021 tax year.
Property Tax Revenue History I
shown in millions
$3.000 $2.703 $2•840
$2.500 $2.307
$2.033
$2.000 $1.578 $1.627
$1.442 $1.367 $1.353 $1.433 $1.479
$1.500
$1.000
$0.500
$0.000
FY 11/12 FY 12/13 FY 13/14 FY 14/15 FY 15/16 FY 16/17 FY 17/18 FY 18/19 FY 19/20 FY 20/21 FY 21/22
Proposed
Town of Westlake Property Tax Revenue from FY11/12—FY21/22 proposed.
This budget will raise more revenue from property taxes than last year's budget by an amount of
$166,978, which is a 6.39% percent increase from last year's budget. The property tax revenue to
be raised from new property added to the tax roll this year is $177,235.
The Town of Westlake will comply with all truth in taxation laws to protect the public's right-to-know
about tax rate decisions.
N ALLOCATION N
Property tax is the third largest revenue source in the General Fund. This tax is allocated between
Maintenance and Operations (M&O) in the General Fund and Interest and Sinking (I&S) in the Debt
Service fund for the Town.
M&O: The M&O is the tax rate that is needed to raise the same amount of taxes that the Town
levied in the prior year plus the applicable percentage allowed by law. This rate accounts for such
thing as utilities and day-to-day operations.
29
I&5:The debt service rate includes the debt service necessary to pay the Town's debt payments in
the coming year. This rate accounts for principal and interest on bonds and other debt secured by
property tax revenue.
Please see the tax rate change from FY20/21 adopted to FY21/22 proposed below:
Tax Rate Change FY20/21 FY21/22 Variance �
Adopted Proposed
M&O $0.12490 $0.10284 $(0.02206)
I&5 $0.04298 $0.06504 $ 0.02206
Total $0.16788 $0.16788 $0.00
The allocation for M&O is$.10284 and totals$1.7M.The allocation for I&S debt service is$0.06504
and totals$1.1M.
0.18
0.16 — ■ ■ ■ ■ ■ '
0.14 .
0.12 .
0.10
0.08
0.06
0.04
0.02
0.00
� � a� � � � � � a� a� a�
��J� ��J� ��� ��J� ���a ���a ��J� ��J� ��J ��J ��J ohea
tiP ,tiP ,�p �P yP �P ,�P �P P P P oQ
�ti�\y �ti1\y Jtiti`1 �ti�\y �ti�\y �ti�'\y �ti�\y �ti�\y Jti�'`1� Jti�'`�o .�ti°\�y ti\titi�t
� � � � � � � � � � � �ti
�
M&O Rate ' I&S Rate
This graph depicts the historical allocation of property tax between Maintenance and Operations and Interest and Sinking
from FY10/11—FY21/22 Proposed.
30
N
TRENDS
PROPERTY TAX RATE
This year is the 12th year the Town of Westlake has assessed a local property tax.
PROPERTY TAX RATE PER $100 ASSESSED VALUATION
� .� � � � � .� �
� �
TAX RATE
■FY 10/11 Actual FY 11/12 Actual FY 12/13 Actual FY 13/14 Actual
FY 14/15 Actual FY 15/16 Actual ■FY 16/17 Actual ■FY 17/18 Actual
■FY 18/19 Actual ■FY 19/20 Actual —FY 20/21 Actual ■FY 21/22 Proposed
The graph represents the historical tax rate for the Town of Westlake.
PROPERTY TAX RATE COMPARISON
The property tax rate of$0.16788 per$100 valuation for the Town continues to be one of the lowest
for municipalities in the immediate area and Westlake will remain in the bottom third of ALL
municipalities in the State.
PROPERTY TAX RATE COMPARISON
0.50000
0.44644
0.45000 0.40500
0.39990
0.40000 0.37512
0.35000 030680
0.30000 0.27181
0.25000 0.23000
I
0.20000 0.16788
0.15000
0.10000
0.05000
Trophy Club Southlake Keller Roanoke Colleyville Grapevine Highland Wesklake
Park FY21/22
Proposed
Based on FY20/21 property tax rates for surrounding cities and Westlake's FY21/22 proposed tax rate.
� N
31
APPRAISED VALUE vs. TAXABLE VALUE
The Town of Westlake's property values have increased over time. The difference between the
appraised value and the taxable value are the Town's homestead and other exemptions.
Appraised Value vs Taxable Value
shown in billions
3.00
2.50
2.00
1.50
1.00
0.50
0.00
FY16/17 FY17/18 FY18/19 FY19/20 FY20/21 FY21/22
Appraised Value Taxable Value
This graph shows the historical appraised and taxable value of the Town of Westlake from FY16/17 to FY21/22.
EXEMPTIONS & PROPERTY TAX REDUCTION �
The Town of Westlake offer the following exemptions and property tax reduction programs to its residents:
HOMESTEAD EXEMPTION
It is the intent of the Town Council of the Town of Westlake to adopt the highest possible homestead
exemption, which would be a homestead exemption in the amount of twenty percent (20%) of the value
of the homestead, and in any event, the exemption shall be at least a minimum of Five Thousand dollars
($5,000).
ADDITIONAL 65+or DISABLED EXEMPTION
A$10,000 exemption on the taxable value of homes of 65+or disabled residents. (This is one or the other,
not both).
HOMESTEAD TAX CEILING,OR TAX FREEZE(for 65+or disabled)
This exemption limits the total amount of taxes residents who are 65+or disabled pay so that their future
years'taxes will not increase beyond what they currently pay upon qualification.Any resident that was 65
or disabled when the Town increased its zero, or 0%, ad valorem rate in 2010, did not pay any municipal
ad valorem taxes for the 2009 tax year due to this tax ceiling. After the 2010 tax levy, persons over 65 or
disabled with a Westlake residence homestead can freeze their municipal tax levy in the tax year of
qualification for the tax ceiling exemption, or tax freeze, and their municipal ad valorem taxes will remain
fixed at that amount.Additionally,they will not pay more but could potentially pay less if taxes are lowered.
32
PROPERTY TAX REDUCTION
The residents of Westlake voted to abolish the%%additional sales and use tax for economic and industrial
development, Section 4A, and to implement the %% local sales and use tax to be used to reduce the
property tax rate effective October 1, 2006. Prior year's sales tax revenues are used in calculating the
current tax rates based on the State Comptroller's Truth and Taxation process. Calculations of Westlake's
tax rate take these revenues into consideration every year.
33
AD VALOREM PROPERTY TAX
FIVE YEAR ANALYSIS
Homestead exemption 20�0 (max.) Over 65 or disabled exemption - $10,000
Over 65 or disabled Tax Freeze (tax ceiling)
APPRAISEDVALUES gaSedon,�,Y�e,,;,;edRo„5
� FY 17/18 FY18/19 FY19/20 I FY20/21 ' ••• -•
$ 1,504,837,430 $ 1,604,301,084 $ 1,917,557,292 $ 2,130,399,725 $ 2,532,082,770
amountchange $ 99,463,654 $ 313,256,208 $ 212,842,433 $ 401,683,045
percentchange 7% 20� 11� 19�
$cumulative chg $ 99,463,654 $ 412,719,862 $ 625,562,295 $ 1,027,245,340
�cumulative chg 7� 27� 42� 68�
N ET TAXABLE VALU ES (these values will not always total due to incomplete accounts,cases before ARB,etc.
FY 17/18 FY18/19 FY19/20 FY20/21 ' ••• -•
Total Taxable Values $ 1,118,795,450 $ 1,195,417,827 $ 1,436,594,268 $ 1,471,238,802 $ 1,664,104,380
amountchange $ 76,622,377 $ 241,176,441 $ 34,644,534 $ 192,865,578
percentchange 7% 20% 2% 13%
$cumulative chg $ 76,622,377 $ 317,798,818 $ 352,443,352 $ 545,308,930
�cumulative chg 7% 27% 25% 37%
Residential $ 767,948,881 $ 838,903,265 $ 997,353,112 $ 1,088,117,123 $ 1,079,322,315
amount change $ 70,954,384 $ 158,449,847 $ 90,764,01 1 $ (8,794,808)
percent change 9% 19% 9% -1%
$cumulative chg $ 70,954,384 $ 229,404,231 $ 320,168,242 $ 31 1,373,434
�cumulative chg 9% 27% 32% 29%
Commercial $ 334,367,110 $ 330,041,633 $ 449,366,350 $ 432,703,427 $ 440,744,502
amountchange $ (4,325,477) $ 119,324,717 $ (16,662,923) $ 8,041,075
percent change -1% 36% -4% 2%
$cumulative chg $ (4,325,477) $ 1 14,999,240 $ 98,336,317 $ 106,377,392
�cumulative chg -1% 35% 22% 25%
Personal $ 113,747,318 $ 114,657,858 $ 130,064,496 $ 124,224,258 $ 143,826,034
amountchange $ 910,540 $ 15,406,638 $ (5,840,238) $ 19,601,776
percent change 1% 13% -4� 16%
$cumulative chg $ 910,540 $ 16,317,178 $ 10,476,940 $ 30,078,716
�cumulative chg 1% 14� 8� 24%
Ag Properties $ 400,144 $ 3,359,052 $ 252,818 $ 484,021 $ 211,529
Based on Tarrant and Denton County Appraisal Districts.
34
AD VALOREM PROPERTY TAX
FIVE YEAR ANALYSIS
Homestead exemption 20�0 (max.) Over 65 or disabled exemption - $10,000
N EW N ET TAXABLE VALU E (these values will not always total due to incomplete accounts,cases before ARB,et�.
FY 17/18 FY18/19 FY19/20 FY20/21 ' •.• -.
New Residential $ 29,301,506 $ 33,659,179 $ 72,482,544 $ 55,130,358 $ 69,979,365
amountchange $ 4,357,673 $ 38,823,365 $ (17,352,186) $ 14,849,007
percentchange 15� 115% -24% 27%
$cumulative chg $ 4,357,673 $ 43,181,038 $ 25,828,852 $ 40,677,859
�cumulative chg 15% 128% 36% 74%
New Commercial $ 13,586,641 $ 2,201,041 $ 89,355,469 $ 19,542,605 $ 3,037,719
amountchange $ (11,385,600) $ 87,154,428 $ (69,812,864) $ (16,504,886)
percent change 0% 100% -78% -84%
$cumulative chg $ (1 1,385,600) $ 75,768,828 $ 5,955,964 $ (10,548,922)
�cumulative chg -84% 3442% 7% -54%
AVERAGE VALUE PER HOME
FY 17/18 I FY18/19 I FY19/20 FY20/21 ' ••• -•
Avg Market Value $ 1,758,822 $ 1,827,975 $ 1,946,157 $ 1,946,146 $ 2,111,458
amountchange $ 69,153 $ 118,182 $ (11) $ 165,312
percent change 4� 6.47� 0.00� 8.49�
$cumulative chg $ 69,153 $ 187,335 $ 187,324 $ 352,636
�cumulative chg 4� 10� 10� 18�
AD VALOREM TAX PAYMENT ON AVERAGE HOME VALUE(w/homestead exemption)
FY 17/18 FY18/19 FY19/20 I FY20/21 ' ••• -•
Avg Taxable Value $ 1,451,120 $ 1,505,483 $ 1,612,692 $ 1,612,042 $ 1,769,060
I Tax Payment 1,581 $ 1,879 $ 2,067 $ 2,165 $ 2,376
amount change $ 298 $ 188 $ 98 $ 21 1
percent change 18.87% 9.99% 4.76% 9.74%
Based on the Tarrant and Denton County Appraisal Districts.
35
AD VALOREM PROPERTY TAX
FIVE YEAR ANALYSIS
Homestead exemption 20�0 (max.) Over 65 or disabled exemption - $10,000
TOTAL TAX REVENUE GENERATED
FY 17/18 FY18/19 FY19/20 FY20/21 ' •.• -.
Total Revenue $ 1,626,698 $ 1,956,241 $ 2,426,220 $ 2,702,743 $ 2,793,698
amount change $ 329,543 $ 469,979 $ 276,523 $ 90,955
percent change 20.26% 24.02% 1 1.40% 3.37%
New Residential $ 39,894 $ 52,508 $ 116,103 $ 92,553 $ 117,481
amount change $ 12,614 $ 63,594 $ (23,550) $ 24,929
percent change 31.62% 121.1 1% -20.28% 26.93%
New Commercial $ 18,498 $ 3,434 $ 143,130 $ 32,808 $ 5,100
amount change $ (15,065) $ 139,696 $ (1 10,321) $ (27,708)
percent change -81.44% 4068.47% -77.08% -84.46%
Raised from New $ 61,533 $ 55,942 $ 259,232 $ 125,361 $ 122,581
Raised from Existing $ 1,417,919 $ 1,900,299 $ 2,166,988 $ 2,577,382 $ 2,671,117
TAX RATE DISTRIBUTION AMOUNT
FY 17/18 FY18/19 FY19/20 FY20/21 ' ••• -•
General Fund $ 0.11133 $ 0.13201 $ 0.11453 $ 0.12490 $ 0.06504
Debt Service 0.02482 0.02399 0.04565 0.04298 0.10284
TOTAL TAX RATE $ 0.13615 $ 0.15600 $ 0.16018 $ 0.16788 $ 0.16788
amount change 0.01985 0.00418 0.00770 -
percent change 14.58� 2.68� 4.81� 0.00�
TAX RATE DISTRIBUTION PERCENT
FY 17/18 FY18/19 FY19/20 FY20/21 ' ••• -•
General Fund 81.77% 84.62% 71.50� 74.40� 38.74%
Debt Service 18.23� 15.38� 28.50� 25.60� 61.26�
TOTAL 100% 100% 100% 100% 100%
TAX REVENUE BY FUND TYPE _
FY 17/18 FY18/19 FY19/20 FY20/21 ' ••• -•
General Fund $ 1,329,237 $ 1,655,548 $ 1,725,950 $ 1,953,282 1,705,163
DebtService $ 297,461 $ 300,693 $ 685,914 $ 699,865 1,134,763
TOTAL $ 1,626,698 $ 1,956,241 $ 2,411,864 $ 2,653,147 $ 2,839,926
amount change $ 329,543 $ 455,623 $ 241,283 $ 186,779
percent change 20.26� 23.29� 10.00� 7.04�
36
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
�i �1. �'. . : � �
��iI I � .
, y, , ' � �
l r •�I �; � � ,', , �+� . �
_ . .
. .��:�,.� I -M -
= � ��% � PER N N E.�L VERVI EW� � � � �_
SO O
� � y��; _ �
� � ; �: ��� � . __
�,� :������ ��� �
i' ,� a• �� _, - S I
�=. . . � i �7' �� ���� � . f � id'
a� � � � ` � V
1 � 1 `.�i�•'¢�4��� �� � I `i I
.k.. ti f�' 4 �i� 'i�'���' r �� k �` �1
i�'�.� i .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
�,� � '' 4
� ...�'� , . �� � 3�
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...�'� , . �� � 3$
�
PERSONNEL OVERVIEW
Personnel is budgeted to be $6.3M and comprises 16%of all funds total expenditures and other
uses.This includes a 3% pay increase for municipal employees.This results in a 2% increase of
$118,798 when compared to prior year revised.
Personnel staffing levels for the Town are presented in full-time equivalents (FTE) positions. For
example, a position staffed for 40 hours per week for 52 weeks per year(2,080 hours) equals one
full-time equivalent position. For firefighter/paramedic positions, an FTE is based on 2,912 hours
per year, or an average of 56 hours per week is used. A FTE position of.50 refers to a position that
is funded for 1,040 hours per year(2,080 x .50). The personnel count includes vacant positions.
FY 19/20 FY 20/21 FY 20/21 FY 21/22 Proposed Proposed
Department Name Actuals Adopted Revised Proposed Change Change
Amount Percent
Administrative 1.00 1.00 1.00 1.00 - 0%
Town Manager 4.00 4.50 3.00 3.00 - 0%
Planning& Development 4.00 4.00 4.00 4.00 - 0%
Town Secretary 1.5 1.5 1.00 1.00 - 0%
Emergency Services 15.00 18.00 18.00 18.00 - 0%
Court/Marshal/Judge 4.75 4.75 4.75 4.75 - 0%
Public Works 4.33 4.33 4.33 4.33 - 0%
Facilities Maintenance 0.83 0.83 0.83 0.83 - 0%
Finance 5.00 5.00 5.00 5.00 - 0%
Human Resources 2.00 2.00 1.00 2.00 1.00 50%
Park& Recreation 0.83 0.83 0.83 0.83 - 0%
Information Technology 2.00 2.00 2.00 3.00 1.00 33%
Communications 2.00 2.00 1.00 2.00 1.00 50%
Total Employees 49.75 50.75 46.75 49.75 3.00 7%
STAFFING LEVEL CHANGES
In FY 2022, three firefighter positions will be reclassed to Driver positions upon completion of the
required certifications. Additionally,the Town also has three vacant positions that are to be fill in
the coming fiscal year.
39
i �
The Town of Westlake believes that market-based salary, in combination with employee
competence and their overall contribution to the Town's success, should largely determine their
compensation and career advancement opportunities. The goal of the compensation plan is to
attract and retain top talent and utilize best practices in all systems and processes supporting the
plan.
Salary adjustments will be made in order to remain competitive, retain talent, and reward
outstanding performance. Pay increases may occur due to market adjustments, or through
performance pay. All forms of compensation are subject to Town Manager approval and
available funding appropriated on an annual basis by the Town Council.
TYPES OF SALARY ADJUSTMENTS
MARKET ADJUSTMENTS
The Town conducts a biannual market salary study. Depending on the results of the market study,
and if funds are available, all or some of the salary bands will be proposed to the Town Council for
adjustment.
Proposed adjustments to any pay band will not be proposed unless the market study indicates
bands have increased by 2.5% or more. Employee salaries may receive a market adjustment if
their current salary has shifted to become less than 97.5% of the market average. If any market
adjustment is approved, all pay ranges and steps will be adjusted accordingly on the first day of
the fiscal year. This does not include the Town Manager, whose compensation is determined by
the Town Council.
PERFORMANCE PAY
On-going performance pay may be awarded to individuals or teams who, as determined in their
performance evaluation, have clearly gone "above and beyond" their traditional roles, job duties,
and assignments over the evaluation period. Performance pay is awarded through the review
process and the established criteria outlined by the HR Department.
One-time performance pay may be offered to employees or teams who, based on performance
evaluation, have been determined to have gone "above and beyond" expectations. One-time
performance pay is a lump-sum, one-time payment, and will not impact the base pay of the
employee and will not move their pay within their position's assigned band. All performance pay,
whether on-going or one-time adjustments, is dependent upon the availability of financial
resources.
40
CITIZENS
I I
►
� . � �. . :.. .
Town Council � ' '
. � . . . . . � Board of Trustees
. � . -
.- .
Town
Manager
Superintendent
Deputy Town Assistant
Manager Town
Manager
Finance
community Information Parks& Facilities
Engagement Technology Recreation
Police Services Town Planning&
(Keller) Fire/EMS Secretary Development Public Works
Human Municipal Westlake
Resources ��un Academy
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
� ...�'� , . �� � 4z
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
�i �1. �'. . : � �
��iI I � .
, y, , ' � �
l r •�I �; � � ,', , �+� . �
— � .
+'�Ja.
� -M
= � ��% � LONG -TERIVI PLAN N I NG + � � �_
� � y��; _ �
� � ; �: ��� � � __
�,� :������ �°� �
i' ,� a• �� _, - S I
�=. . . � i �7' �� ���� � . f � id'
a� � � � ` � V
1 � 1 `.�i�•'¢�4��� �� � I `i I
.k.. ti f�' 4 �i� 'i�'���' r �� k �` �1
i�'�.� i .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� ...il� "`t , r "�'�� � 43
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
� ...iil� "'* , r "�'� � 44
N
LONG-TERM PLANNING
Long-term planning is a key component ofTown's financial principles. Without proper planning, multi-
year sustainability would not be attainable.To maximize the benefit of long-term planning,Council has
established the following goals:
■ Sustain existing programs at high service levels.
■ Maintain a healthy General Fund balance of at least 180 operating days annually.
■ Maintain competitive employee compensation within 3%of the median for the market.
■ Provide adequate and stable funding for street and facility maintenance projects.
Long-term planning ensures Council has time to strategize a course for the Town in both the short and
long-term.
FORECASTING
The Town develops a financial forecast by assessing key revenue and expenditure drivers. Key revenue
forecasts are based on projected development projects and data driven assessments of the local,
regional, state and national economy. Key expenditure forecasts are based on the goods and service
needs of the Town, useful life of major assets, and the operational impact of projects or programs.
KEY REVENUES KEY EXPENDITURES
General Sales Tax Overtime
Property Tax Rate Maintenance
Net Taxable Value Travel &Training
Franchise Fees Utility Costs
Licenses& Permits Professional Services
Charges for Services Insurance Costs
Intergovernmental Revenues Fleet Replacements
Fines& Forfeitures Capital Equipment Replacements
Key revenues and expenditures are monitored quarterly and annually to identify financial trends,
shortfalls, and potential issues so that they can be addressed proactively. Forecasting is essential to
budgeting and multi-year planning as it allows Council to make informed decisions about the Town's
financial health and strategic goals.
LONG-TERM PLAN
The Town's long-term plan is depicted in the five-year financial forecast for all municipal funds and the
five-year Capital Improvement Plan.
45
N
FUND BALANCE
Fund balance is used to describe the net position of governmental funds calculated in accordance
with generally accepted accounting principles (GAAP). Budget professionals commonly use this same
term to describe the net position of governmental funds calculated on a government's budgetary
basis.
Beginning Revenues Expenditures Net Change to Ending Fund Percent Percent
FUND Fund Balance &Other &Other Uses Fund Balance Balance of Total Change
Sources
General Fund $ 15,333,347 $ 10,788,545 $ 14,070,731 $ (3,282,186) $ 12,051,161 40% -21%
6,501,477 5,724,016 6,013,468 (289,452) 6,212,025 21% -4%
Enterprise Funds
Internal Service M&R 1,865,614 2,980,775 2,033,287 947,488 2,813,102 9% 51%
Special Revenue Funds 690,025 2,465,250 2,381,299 83,951 773,976 3% 12%
Debt Service Funds 108,588 2,760,000 2,868,588 (108,588) (0) 0% -100%
Capital Projects Funds 4,901,321 4,614,602 2,991,720 1,622,882 6,524,203 22% 33%
Municipal Total 29�400,373 29,333,188 30,359,093 (1,025,905) 28,374,468 94% -3%
1,958,999 9,371,746 9,432,983 (61,238) 1,897,761 6% -3%
Academic Funds
TOTAL ALL FUNDS $ 31,359,372 $ 38,704,934 $39,792,076 $ (1,087,143) $ 30,272,229 100% -3%
Fund Balance will only be used with Council approval and can only be used for the following:
■ Emergencies,and their related response and/or necessary repairs to major equipment failure or
damage,such as a natural disaster, pandemic,epidemic,or quarantine.
■ Specific capital improvement projects or be transferred to the Capital Projects Fund.
■ Major maintenance projects not meeting Capital Project criteria as identified in the Adopted
Budget's Capital Improvement Plan.
■ Acquisition of technology hardware and/or software such as Geographic Information Systems(GIS),
public safety technology enhancements,and fiber optic technology.
■ Local matches on State or Federal grants.
■ One-time(i.e. non-reoccurring)employee performance pay
46
FIVE YEAR FINANCIAL FORECAST
FUND ADOPTED REVISED • �•• � Projected Projected Projected Projected
FY 20/21 FY 20/21 FY 22/23 FY 23/24 FY 24/25 FY 25/26
. �
Total Revenues and Other Sources $ 9,620,674 $ 10,803,381 $ 10,788,545 $ 12,595,182 $ 11,146,167 $ 13,077,992 $ 11,870,153
Total Expenditures and Other Uses (10,675,746) (9,968,481) (14,070,731) (11,742,412) (12,223,542) (12,979,575) (12,456,975)
• � : i � •i� � � i
Beginning Fund Balance 14,498,447 14,498,447 15,333,347 12,051,161 12,903,932 11,826,557 11,924,973
Endins Fund Balance 13.443,375 15,333,347 12,051.161 12,903,932 11,826,557 11,924,973 11,338,152
Restricted/Committed/Assigned 298,560 727,479 727,479 727,479 727,479 727,479 727,479
Unassigned Ending Balance $ 13,144,815 $ 14,605,868 � $ 12,176,453 $ 11,099,078 $ 11,197,494 $ 10,610,673
Operating Expenditures $10,665,746 $9,883,481 $10,070,731 $10,042,412 $1Q273,542 $10,529,575 $10,756,975
Operating Cost per Day $29,221 $27,078 $27,591 $27,513 $28,147 $28,848 $29,471
OPERATING DAYS 450 539 410 443 394 388 360
Total Revenues and Other Sources $ 5,819,803 $ 5,781,493 $ 5,724,016 $ 5,799,081 $ 5,910,367 $ 6,020,717 $ 6,108,474
TotalExpendituresand Other Uses (5,641,207) (5,018,495) (6,013,468) (5,748,112) (5,883,531) (5,892,159) (5,965,320)
• � : � i
Beginning Working Capital 5,738,480 5,738,480 6,501,477 6,212,025 6,262,994 6,289,830 6,418,388
Endin�Workin�Capital 5.917,075 6.501,477 6,212.025 6,262,994 6,289,830 6,418.388 6.561,542
Restricted/Committed/Assigned 1,456,495 1,435,795 1,284,894 1,276,410 1,267,777 1,254,148 1,24q272
Unassigned Working Capital $ 4,460,581 $ 5,065,683 � $ 4,986,584 $ 5,022,052 $ 5,164,240 $ 5,321,270
� �
Total Revenues and Other Sources $ 109,275 $ 614,275 $ 2,980,775 $ 1,665,050 $ 1,980,050 $ 2,415,050 $ 1,665,050
Total Expenditures and Other Uses (1,143,500) (729,500) (2,033,287) (972,000) (1,518,000) (3,785,000) (1,218,515)
• � : i � � � � � i
Beginning Fund Balance 1,980,839 1,980,839 1,865,614 2,813,102 3,506,152 3,968,202 2,598,252
Endins Fund Balance 946,614 1,865,614 2,813.102 3,506,152 3,968,202 2,598,252 3,044,787
Restricted/Committed/Assigned 946,614 1,865,614 2,813,102 3,506,152 3,968,202 2,598,252 3,044,787
Unassigned Ending Balance $ - $ - � $ - $ - $ - $ -
. � � .
Total Revenues and Other Sources $ 1,470,625 $ 1,912,750 $ 2,465,250 $ 2,308,667 $ 2,387,206 $ 2,469,361 $ 2,527,348
Total Expenditures and Other Uses (1,612,716) (2,057,341) (2,381,299) (2,497,682) (2,485,319) (2,830,146) (2,844,829)
• � : �• � ' � .�
Beginning Fund Balance 834,616 834,616 690,025 773,976 584,962 486,849 126,064
Endins Fund Balance 692,525 690,025 773.976 584,962 486,849 126,064 191 417
Restricted/Committed/Assigned 692,525 690,025 773,976 584,962 486,849 126,064 (191,417)
Unassigned Ending Balance $ - $ - � $ - $ - $ - $ -
47
FIVE YEAR FINANCIAL FORECAST
FUND ADOPTED REVISED • �•• � Projected Projected Projected Projected
FY 20/21 FY 20/21 FY 22/23 FY 23/24 FY 24/25 FY 25/26
� �
Total Revenues and Other Sources $ 2,654,572 $ 2,649,259 2,760,000 3,122,425 3,127,621 3,423,779 3,413,229
Total Expenditures and Other Uses (2,691,274) (2,691,189) (2,868,589) (3,122,425) (3,127,621) (3,423,779) (3,413,229)
• � : i � �
Beginning Fund Balance 150,518 150,518 108,588 (0) (0) (0) (0)
Endin�Fund Balance 113,816 108,588 (0) (0) (0) (0) (0)
Restricted/Com mitted/Assigned 113,816 108,973 (0) (0) (0) (0) (0)
Unassigned Ending Balance $ - $ (385) � $ - $ - $ - $ -
� ' � ' ' • �
Total Revenues and Other Sources $ 280,000 $ 2,568,000 $ 4,614,602 5 10,000 $ 10,000 $ 10,000 $ 10,000
Total Expenditures and Other Uses (1,613,830) (2,169,130) (2,991,720) (579,017) (682,865) 0 0
• � : : � : � � .• � � i�i i �i�
Beginning Fund Balance 4,502,451 4,502,451 4,901,321 6,524,203 5,955,186 5,282,321 5,292,321
Endin�Fund Balance 3.168,621 4.901,321 6,524.203 5.955,186 5.282,321 5,292.321 5.302,321
Restricted/Committed/Assigned 3,168,621 4,901,321 6,524,203 5,955,186 5,282,321 5,292,321 5,302,321
Unassigned Ending Balance $ - $ - � $ - $ - $ - $ -
' � � • � � � � � �
Total Revenues and Other Sources $ 19,954,949 5 24,329,158 $ 29,333,188 $ 25,500,405 $ 24,561,411 $ 27,416,899 $ 25,594,254
Total Expenditures and Other Uses (23,378,273) (22,634,136) (30,359,093) (24,661,647) (25,920,878) (28,910,659) (25,898,867)
• � : � � •� .i ��
Beginning Fund Balance 27,705,352 27,705,352 25,005,509 28,374,467 29,213,225 27,853,758 26,359,998
Endin�Fund Balance 24.282,027 29,400,373 28,374.468 29,213,225 27.853,758 26,359.998 26.055,384
Restricted/Committed/Assigned 6,676,631 9,729,207 12,123,654 12,050,189 11,732,628 9,998,264 10,123,441
Unassigned Ending Balance $ 17,605,396 $ 19,671,166 � $ 17,163,037 $ 16,121,130 $ 16,361,734 $ 15,931,943
48
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
x� i i �
1 �� '�,�� y ��� ` � 1� � f+/� �
l�. ' . �.w�s„ �
� �+ , ... � -M
�- '� � . � � • . i
=� 4 ���� GENERAL FUND �-
� �hE � ;� '
� � � � ri' t' - ,.� .,
� �� ,. y,'t���'� �C ' s _ I
` y '� � _ S �
�=. . - i � � �� ���� � . f � id' "
�� � �� ` � V
� �1 `.�i�•'¢�4 �1 ! � I `i I
.k.. ti f�' 4 �i� 'i�'���' r �� k �` �1
i�'�.� i .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� ...il� "`t , r "�'�� � 49
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...�'� , . �� �'�r 50
GENERAL FUND OVERVIEW
The General Fund is the Town's principal operating fund. It is supported by sales and use taxes,
property (ad valorem) taxes, planning and development fees, and other revenues. These revenues
may be used for a variety of purposes as determined by the Town Council.The General Fund budget
accounts for core Town services such as fire and emergency services, planning and development,
public works,finance, and administrative oversight.
REVENUES
Budgeted at$10,788,545.This is a slight decrease of$14,836 from prior year revised.
The largest revenue source in the General Fund is general sales and use tax revenues which is budgeted
to be$4.5M and represents 42%of the General Fund's total revenues and sources. This remained flat
when compared to prioryear revised, based on slow economic recovery and ongoing impact of COVID-
19.
The second largest revenue source is from building permits and fees charged for development
activities which are budgeted to be $2.567M, comprising 24% of the General Fund's total revenues
and sources. This reflects a 37%increase of$697K when compared to prior year revised.This increase
is based on continued growth and planned development projects this upcoming fiscal year.
The third relatively largest revenue source in the proposed General Fund budget is property tax(or ad
valorem) revenues. The Maintenance and Operations (M&O) portion of the rate is budgeted to be
$1.7M, comprising 16%of the General Fund total revenues and sources. This reflects a 15% decrease
of$297K when compared to prior year revised, expected due to the decrease of the M&O rate this
year.
Lastly, the final revenue category reflected in the chart below is for All Other Revenue at 18%. This
category contains the second and final expected distribution of funds from the federal government's
American Rescue Plan Act(ARPA).With the first distribution ($200K)expected before the current fiscal
year end, and the $211,733 included in the proposed budget, this ARPA revenue use is limited to
expenditures in four statutory categories:
• Support of public health expenditures and negative economic impacts caused by the pandemic
• Revenue replacement for specific governmental services relative to the pandemic
• Investments in water, sewer, and broadband infrastructure
• Premium pay for essential workers
51
GENERAL FUND REVENUES
Permits&Fees
Building
24% General Sales
Tax
42%
All Other
Revenue
18/ Property T
16%
EXPENDITURES
Budgeted to be $14M in all expenditures and other uses. This reflects a 41% increase of$4.1M from
the prior year revised,with the majority of this increase from transfers out.
The largest expenditure in the proposed General Fund budget is allocated to payroll and related
benefits.This amount is budgeted to be$5.2M and comprises 37%of General Fund total expenditures
and other uses. This includes a 3% increase for municipal employees.
The second largest expenditure is operations and maintenance. This amount is budgeted at $4.8M,
comprising 34% of General Fund total expenditures and other uses. This reflects a 5% increase of
$217K when compared to prior year revised. The operations and maintenance costs consist of the
dollars necessary to provide public services.
The third type of expenditure is transfers out.This amount is budgeted at$4M.This is a$3.9M increase of
prior year revised.This expenditure consists of a transfer out to the General Maintenance and Replacement
Fund,Vehicle Maintenance and Replacement Fund,Visitor Association Fund,and Capital Project Funds.
GENERAL FUND EXPENDITURES
Transfers Out
28�� Total Payroll and
Related 37%
Operations and
Maintenance
35%
52
FUND BALANCE
The combined ending unassigned Fund Balance forthe General Fund is projected to be$11.3M.The Town's
daily operating cost is calculated at$27,591(410 operating days).The projected number of operating days
is above the minimum number of days (180) as determined by the financial policies established by the
Town Council.The graph below represents the operating days for FY 19/20, FY 20/21, and this upcoming
fiscal year FY 21/22.
OPERATING DAYS �
500 489
450
450
410
400
350
FY 19/20 FY 20/21 FY 21/22
53
GENERAL FUND
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Adopted
Actuals Budget Budget Bud�et vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
i General Sales Tax 5,534,125 3,166,125 4,500,000 4,500,000 1,333,875 42% - 0%
2 PropertyTax 1,725,950 1,837,577 2,003,360 1,705,163 (132,414) -7% (298,197) -15%
s Beverage Tax 41,949 40,000 40,000 40,000 - 0% - 0%
a Charge for Service - - - - - 0% - 0%
5 HotelOccupancyTax - - - - - 0% - 0%
s Franchise Fees 972,519 942,125 942,125 942,125 - 0% - 0%
� Permits&Fees Other 628,804 246,063 384,541 213,563 (32,500) -13% (170,978) -44%
a Permits&Fees Building 1,370,131 2,445,154 1,870,014 2,567,656 122,502 5% 697,642 37%
s Permits&Fees Utility - - - - - 0% - 0%
io Fines&Forfeitures Court 492,434 475,600 517,918 475,600 - 0% (42,318) -8%
ii Interest Income 146,141 88,800 28,800 48,800 (40,000) -45% 20,000 69%
�2 Contributions (2,100) - 112,630 - - 0% (112,630) -100%
is Donations - - - - - 0% - 0%
ia Misc Income 110,192 311,230 211,405 227,638 (83,592) -27% 16,233 8%
Total Revenues 11,020,146 9,552,674 10,610,793 30,720,545 1,167,871 12% 109,752 1%
i5 Transfer In from Fund 500 Utility 77,158 68,000 192,588 68,000 - 0% (124,588) -65%
is Other Sources - - - - - 0% - 0%
�� Transfer In from Fund 412 WA Expansion - - - - - 0% - 0%
Total Other Sources 77,158 68,000 192,588 68,000 - 0% (124,588) -65%
GRAND TOTAL REVENUES&OTHER SOURCES $ 11,097,303 $ 9,620,674 $ 10,803,381 $ 10,788,545 $ 1,167,871 12% $ (14,836) 0%
EXPENDITURES&OTHER USES
ia Salaries 4,180,153 � 4,559,497 4,384,954 4,743,851 $ 184,354 4% $ 358,897 8% �
is Transfers In (904,453) (740,564) (740,564) (1,080,019) (339,455) 46% (339,455) 46%
zo Transfers Out - - - - - 0% - 0%
zi �ance 661,635 744,589 704,625 606,511 (138,078) -19% (98,114) -14%
z2 Taxes 360,092 413,263 393,011 413,290 27 0% 20,279 5%
zs Retirement 494,031 516,289 521,958 550,216 33,927 7% 28,258 5%
za Total Payroll and Related 4,791,458 5,493,074 5,263,984 5,233,849 (259,225) -5% (30,135) -1%
za CapitalOutlay 85,947 37,215 37,215 38,215 1,000 3% 1,000 3%
zs Debt Service 256,427 36,680 36,680 36,680 - 0% - 0%
z� Leases and Rentals 40,772 50,135 20,135 50,135 - 0% 30,000 149%
za Public Notices 25,058 20,020 15,020 19,140 (880) -4% 4,120 27%
zs Rent&Utilities 900,722 757,849 762,589 789,344 31,495 4% 26,755 4%
so Insurance - 79,080 79,080 80,387 1,307 2% 1,307 2%
si Repair&Maintenance 339,021 351,785 351,785 404,600 52,815 15% 52,815 15%
s2 Services 2,265,509 2,390,306 2,394,006 2,747,433 357,127 15% 353,427 15%
33 Supplies 202,844 268,043 254,483 318,673 50,630 19% 64,190 25%
sa Travel&Training 115,374 214,743 218,628 227,038 12,295 6% 8,410 4%
s5 Transfer Out Operating(300) 272,089 966,816 449,876 125,237 (841,579) -87% (324,639) -72%
ss Operations and Maintenance 4,503,763 5,172,672 4,619,497 4,836,882 (335,790) -6% 217,385 5%
s� SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES $ 9,295,221 $ 10,665,746 $ 9,883,481 $ 10,070,731 $ (595,015) -6% $ 187,250 2%
54
GENERAL FUND
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Adopted
Actuals Budget Budget Bud�et vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
sa Projects-Capital improvement - - - - - 0% - 0%
39 Projects-Maintenance&Replacement - - - - - 0% - 0%
ao Total Capital and Mainteance&Replacement - - - - - 0% - 0%
ai Transfer Out to VA - - - 500,000 500,000 100% 500,000 100%
a2 Transfer Out to Fund 600 GMR - 10,000 10,000 1,500,000 1,490,000 14900% 1,490,000 14900%
as Transfer Out to Fund 605 VMR-GF - - 75,000 1,000,000 1,000,000 100% 925,000 100%
aa Transfer Out to CP - - - 1,000,000 1,000,000 100% 1,000,000 100%
a5 Total Transfers Out - 10,000 85,000 4,000,000 3,990,000 39900% 3,915,000 4606%
as SUB-TOTAL NON-OPERATING EXPENDITURES $ - $ 10,000 $ 85,000 $ 4,000,000 $ 3,990,000 39900% $ 3,915,000 4606%
4� GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 9,295,221 $ 10,675,746 $ 9,968,481 $ 14,070,731 $ 3,394,985 32% $ 4,102,250 41%
SUMMARY
aa EXCESS REVENUES OVER(UNDER)EXPENDITURES � � 1,802,082 (1,055,072) 834,900 (3,282,186) (2,227,114) 211% (4,117,086) -493%
as FUND BALANCE,BEGINNING 12,696,365 14,498,447 14,498,447 15,333,347 834,900 6% 834,900 6%
so FUND BALANCE,ENDING $ 14,498,447 $ 13,443,375 $ 15,333,347 $ 12,051,161 $ (1,392,214) -10% $ (3,282,186) -21%
si Restricted/Assigned/Committed Funds 383,712 298,560 727,479 727,479 428,919 144% - 0%
UNASSIGNED FUND BALANCE,ENDING $ 14,114,735 $ 13,144,815 $ 14,605,868 $ 11,323,682 $ (1,821,133) -14% $ (3,282,186) -22%
s2 Operating Cost per Day $25,466 $29,221 $27,078 $27,591 -$1,630 -6% $513 2%
ss Operating Days 554 450 539 410 (39) -9% (129) -24%
RESTRICTED/ASSIGNED/COMMITTED FUNDS
5a Court Technology 100-10112-15-000 $ 11,716 $ 60,000 $ 11,731 $ 11,731 $ (48,269) -411% $ - 0%
55 Court Security 100-10113-15-000 97,001 110,000 97,136 97,136 (12,864) -13% - 0%
56 Court Efficiency 100-10116-15-000 10,243 10,500 10,257 10,257 (243) -2% - 0%
a� Court Cash Drawer 100-10111-15-000 800 - 600 600 600 100% - 0%
5a Court County Bonds 100-10114-15-000 38,297 - 41,449 41,449 41,449 100% - 0%
59 Court Child Safety 100-10117-15-000 25 - 25 25 25 100% - 0%
so P&D Escrow 100-10110-12-105 7,569 - 38,470 38,470 38,470 100% - 0%
si Tree Escrow 100-10110-00-101 63,354 63,350 161,371 161,371 98,021 61% - 0%
s2 Street Escrow 100-10110-00-102 54,707 54,710 54,707 54,707 (3) 0% - 0%
ss Open Space Escrow 100-10110-00-106 100,000 - 100,000 100,000 100,000 100% - 0%
sa 2021 CLFRF-ARPA - - 211,733 211,733 211,733 100% - 0%
ss TOTAL RESTRICTED/ASSIGNED/COMMITTED FUNDS $ 383,712 $ 298,560 $ 727,479 $ 727,479 $ 428,919 59% $ - 0%
55
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��"`t , r "�'�� � 56
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
I
��1, , y, � , j
� �' �I, �; � � �', , �+� �
� — .
� : � ... � -M
= � ��% �4 ENTERPRI E F N D � � � � �_
� S U S
�
� - �
� �� ' � �,''yy,�il����''� � � 11 __ y �
�' a - -
[= �+ 1 .� �''1 i , ��r
�� '� � " �'`�r�, , � � � �
�
�� �:„�.�¢,� .
.k.. ti f�' 4 �i� 'i�'���'' r �I j �` ��
i�'�.� z .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :,
,
l� � ~� �
� ..�� , . �� � 5�
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...�'� , . �� � 5s
�
UTILITY FUND 500 OVERVIEW
The Utility Fund accounts for the acquisition,operation,and maintenance of water,sewer,and trash
services.This fund is primarily supported by service charges to utility (water and sewer) customers.
The intent of this fund is for the direct beneficiaries to pay for all costs of the fund, including debt
service for utility system improvement bonds,through fees for service.
FUND HIGHLIGHTS
REVENUE
Budgeted to be$5,712,891.This is a 1%decrease of$42,277 from the prior year revised.The decrease
in revenue is a result of the following:
■ Charge for Service revenue is projected to decrease by $121,677. Utility rates for water will
remain the same while sewer rates are proposed to increase in January 2022 due to
underperforming sewer revenue per rate study from an independent rate analyst.
■ Permits& Fees—Utility revenue is projected to increase by$74,400.This change in revenue is
due to the Trinity River Authority wastewater settle-up and duct bank permit fees.
■ Investment Earnings are projected to increase$5,000 due to new interest rates.
■ Miscellaneous income is projected to stay consistent due to cross connection fees.
EXPENSES
Budgeted to be$5,989,442.This is a 20% increase of$990,673 from prior year revised.The increase in
expenses is a result of the following:
■ Increase of $732K from prior year revised for anticipated debt service payments due to
Hillwood Contract.
■ Increased rent and utilities for town hall ($2,969).
■ $7,000 decrease in water,sewer, and pump station repair costs.
■ $200,412 increase in transfers out. This includes: $SK to the Utility Vehicle Maintenance and
Replacement Fund 505, decrease of$124K to the General Fund for Impact Fees,and $320K to
Utility Maintenance and Replacement Fund 510.
WORKING CAPITAL
The Utility Fund is projected to have an ending working capital of$5,910,023. This is a 4% decrease of
$276,551 from prior year revised.
59
�
CEMETERY FUND 255 OVERVIEW
The Cemetery Fund includes all operations associated with the 5.5-acre cemetery located on JT
Ottinger Road. In FY 08/09, the cemetery was donated and conveyed by deed to the Town. This
fund accounts for operational activities such as interment, lot sales, record keeping, and
maintenance (grounds,fences,trees and flower beds).
FUND HIGHLIGHTS N
REVENUES
Budgeted at $11,125. This is a 58% decrease of $15,200 from prior year revised. The decrease in
revenue is due to a projected $15,200 decrease in cemetery section sales.
EXPENSES
Budgeted at$24,026.This is a 22%increase of$4,300 increase from prior year revised.The increase
in expenses is a result of projected repair and maintenance.
WORKING CAPITAL
The ending working capital for the cemetery fund is projected to be$302,002.This is a 4%decrease
of$12,901 from prior year revised.
60
ENTERPRISE FUNDS
Combined Program Summary
Fiscal Year 2021/2022
Audited Adapted Revised Propased FY 21/22 Propased FY21/22 Proposed
Actuals Budget Budget Budget vs vs
FY 19/20 FY 20/21 FY 20/21 FY 21/22 FY 20/21 Adopted FY 20/21 Revised
REVENUES&OTHER SOURCES
1 General5alesTax $ - $ - $ - $ - $ - 0% $ - 0%
2 PropertyTax - - - - - 0% - 0%
3 BeverageTax - 0% - 0%
4 Chargefor5ervice 6,119,686 5,476,889 5,484,432 5,347,555 (129,334) -2% (136,877) -2%
5 HotelOccupancyTax - - - - - 0% - 0%
6 Franchise Fees - - - - - 0% - 0%
7 Permits&Fees Other - - - - - 0% - 0%
S Permits&Fees Building - - - - - 0% - 0%
9 Permits&Fees Utility 344,533 268,011 265,011 342,411 74,400 28% 74,400 28%
10 Fines&Forfeitures Court - - - - - 0% - 0%
11 Investment Earnings 57,287 56,353 10,500 15,500 (40,853) -72% 5,000 48%
12 Contributions - - - - - 100% - 100%
13 Donations - 0% - 0%
14 Misc Income 14,112 18,550 18,550 18,550 - 0% - 0%
15 Total Revenues 6,535,618 5,819,803 5,781,493 5,724,016 5,724,016 9S% (95,757) -2%
16 Transfer In - - - - - 0% - 0%
17 OtherSources - - - - - 0% - 0%
18 Total Transfer In and Other Saurces - - - - - 0% - 0%
19 GRAND TOTAL REVENUES&OTHER SOURCES 6,535,615 S,S19,S03 5,781,493 5,724,016 5,724,016 9S% (95,787) -2%
EXPENSES&OTHER USES
20 Salaries (23,027) 9,195 9,195 9,195 - 0% - 0%
21 Transfers Out 410,866 543,088 543,088 582,764 39,676 7% 39,676 7%
22 Insurance - - - - - 0% - 0%
23 Taxes - - - 3,930 3,930 100% 3,930 100%
24 Retirement - - - - - 0% - 0%
25 Total Payroll and Related 387,839 552,283 552,283 595,889 43,606 8% 43,606 8%
26 CapitalOutlay 44,781 31,055 31,055 38,055 7,000 23% 7,000 23%
27 DebtService 1,982,542 1,031,671 288,671 1,020,857 (10,814) -1% 732,186 254%
28 Emnomic Development - - - - - 0% - 0%
29 Leases and Rentals - 1,500 1,500 1,500 - 0% - 0%
30 Public Notices - - - - - 0% - 0%
31 Rent&Utilities 163,781 188,328 188,328 191,297 2,969 2% 2,969 2%
32 Repair&Maintenance 306,565 165,940 161,640 158,940 (7,000) -4% (2,700) -2%
33 Services 2,904,887 3,494,755 3,494,755 3,503,755 9,000 0% 9,000 0%
34 Supplies 9,888 7,255 7,255 9,755 2,500 34% 2,500 34%
35 Travel&Training 165 10,420 10,420 10,420 - 0% - 0%
36 Operations and Maintenance 5,412,608 4,930,924 4,183,624 4,934,579 3,655 0% 750,955 18Y
37 SUB-TOTALOPERATIONSandMAINTENANCEEXPEN5E5 5,800,447 5,483,207 4,735,907 5,530,468 47,261 1% 794,561 17Y
38 Projects-Capitalimprovement - - - - - 0% - 0%
39 Projects-Maintenance&Replacement - - - - - 0% - 0%
40 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
41 TransferOut 97,158 158,000 282,588 483,000 325,000 206% 200,412 71%
42 Other Uses - - - - - 0% - 0%
43 Total Trensfers Out and Other Uses 97,158 158,000 282,588 483,000 325,000 206% 200,412 71%
44 SUB-TOTAL NON-OPERATING EXPENSES 97,158 158,000 282,588 483,000 325,000 206% 200,412 71%
45 GRAND TOTAL ALL EXPENSES&OTHER USES 5,897,605 5,641,207 5,018,495 6,013,468 372,261 7% 994,973 20%
SUMMARY
46I ExcessRevenusover(under)Expenses I I 638,013I I 178,596I 762,998I I (289'452)I I (468,048)I -262% I I (1,052,450�� -138% I
47 FUND BALANCE,BEGINNIN6(WORKING CAPITAL) 5,100,467 5,738,480 5,738,480 6,501,478 762,998 13% 762,998 13%
q8 FUND BALANCE,ENDING(WORKING CAPITAL) $ 5,738,480 $ 5,917,076 $ 6,501,478 $ 6,212,025 $ 294,950 5% $ (289,452) -4%
49 Restricted/Assigned/Committed Funds 1,436,054 1,453,433 1,331,426 1,281,832 (171,601) 42% (49,594) -4%
SOI UNASSIGNED FUND BALANCE,ENDING(WORKING CAPITAL) $ 4,302,426 I$ 4,463,643 $ 5,170,052 I $ 4,930,193 I $ 466,551 30% $ (239,858) -5%
RESTRICTED/ASSIGNED/COMMITTED FUNDS
51 UtilityFundHillwood 888,000 888,000 SSS,000 750,000 (138,000) -16% (138,000) -16%
52 UtilityFundDeposits 239,750 ZZ9,g30 ZZ9,830 229,830 - 0% - 0%
53 Cemetery Fund 305,304 335,603 314,903 302,002 (33,601) -10% (12,901) -4%
54 - 0% - 0%
55 - 0% - 0%
56 TOTAL RESTRICTED/ASSIGNED/COMMITTED FUNDS $ 1,436,054 $ 1,453,433 $ 1,432,733 $ 1,281,832 $ (171,601) -12% $ (150,901) -11%
61
UTILITY FUND 500
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 I FY 2021 I FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 Charge for Service 6,052,109 5,426,589 5,459,132 5,337,455 (89,134) -2°/o (121,677) -2°/o
2 Permits&Fees Utility 344,533 268,011 268,011 342,411 74,400 28% 74,400 28°/a
3 Investment Earnings 54,995 55,853 10,000 15,000 (40,853) -73% 5,000 50°/o
4 Contributions - - - - - 0°/a - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income 14,112 18,025 18,025 18,025 - 0% - 0%
7 Total Revenues 6,465,748 5,768,478 5,755,168 5,712,891 (55,587) -1% 42,277 -1%
8 GRAND TOTAL REVENUES&OTHER SOURCES 6,465,748 5,768,478 5,755,168 5,712,891 (55,587 -1% 42,277 -1%
EXPENSES &OTHER USES
9 Compensated Absences (23,027) 9,195 9,195 9,195 - 0% - 0%
10 Transfers Out 410,866 543,088 543,088 582,764 39,676 7% 39,676 7%
11 Taxes - - - 3,930 3,930 100% 3,930 100%
12 Total Pa roll and Related 387,839 552,283 552,283 595,889 43,606 8% 43,606 8%
13 CapitalOutlay 44,781 31,055 31,055 38,055 7,000 23°/o 7,000 23°/o
14 DebtService 1,982,542 1,031,671 288,671 1,020,857 (10,814) -1°/a 732,186 254%
15 Leases and Rentals - 1,500 1,500 1,500 - 0°/o - 0°/o
16 Rent&Utilities 163,781 188,328 188,328 191,297 2,969 2°/a 2,969 2%
17 Repair&Maintenance 299,880 161,065 161,065 154,065 (7,000) -4°/o (7,000) -4%
18 Services 2,891,836 3,478,444 3,478,444 3,487,444 9,000 0°/a 9,000 0%
19 Supplies 7,891 7,040 7,040 9,540 2,500 36°/a 2,500 36°/a
20 Travel&Training 165 7,795 7,795 7,795 - 0°/o - 0°/o
21 Operations and Maintenance 5,390,875 4,906,898 4,163,898 4,910,553 3,655 0% 746,655 18%
22 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENSES 5,778,714 5,459,181 4,716,181 5,506,442 47,261 1% 790,261 17%
23 Transfer out to Fund 100 General Fund 77,158 68,000 192,588 68,000 - 0°/o (124,588) -65%
24 Transfer out to Fund 505 Utility Vehicle 20,000 60,000 60,000 65,000 5,000 8% 5,000 8%
25 Transfer out to Fund 510 Utility M&R - 30,000 30,000 350,000 320,000 1067% 320,000 1067%
26 Total Transfers Out and Other Uses 97,158 158,000 282,588 483,000 325,000 206% 200,412 71%
27 SUB-TOTAL NON-OPERATING EXPENSES 97,158 158,000 282,588 483,000 325,000 206% 200,412 71%
28 GRAND TOTAL ALL EXPENSES&OTHER USES 5,875,871 5,617,181 4,998,769 5,989,442 I 372,261 7% 990,673 20%
SUMMARY
29 EXCESS REVENUES OVER(UNDER) EXPENSES � 589,877 I 151,297 � 756,399 � 276,551)�� (427,848)� -283°/a (1,032,950)� -137°/a
30 FUND BALANCE, BEGINNING (Working Capital) 4,840,299 5,430,176 5,430,176 �,186,575 756,399 14% [ 756,399 14%
31 FUND BALANCE, ENDING (WORKING CAPITAL) $ 5,430,176 $ 5,581,473 $ 6,186,575 $ 5,910,023 $ 328,551 6% � $ (276,551) -4%
32 Restricted/Assi ned/Committed Funds 1,127,750 1,120,982 1,120,982 982,982 (138,000) -12% (138,000) -12%
33 UNASSIGNED FUND BALANCE, ENDING $ 4,302,426 $ 4,460,491 $ 5,065,593 $ 4,927,041 $ 466,551 10% $ (138,551) -3%
RESTRICTED/ASSIGNED/COMMITTED FUNDS
34 Hillwood $ 888,000 $ 888,000 $ 888,000 750,000 138,000 -16% 138,000 -16%
35 Deposits 239,750 232,982 232,982 232,982 - 0% - 0%
36 - 0% - 0%
37 TOTAL RESTRICTED/ASSIGNED/COMMITTED FUNDS $ 1,127,750 $ 1,120,982 $ 1,120,982 $ 982,982 $ 138,000 -12% $ 138,000 g2-12%
CEMETERY FUND 255
Program Summary
FISCAL YEAR 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Prop so ed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 � FY 2021 � � FY 2022 � � FY 2021 Adopted J � FY 2021 Revised�
REVENUES&OTHER SOURCES
1 Charge for Service 67,578 50,300 25,300 10,100 (40,200) -80% (15,200) -60%
2 Permits& Fees Utility - - - - - 0% - 0%
3 Investment Earnings 2,292 500 500 500 - 0% - 0%
4 Contributions - - - - - 0% - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income - 525 525 525 - 0% - 0%
7 Total Revenues 69,869 51,325 26,325 11,125 (40,200) -78% (15,200) -58%
8 GRAND TOTAL REVENUES&OTHER SOURCES 69,869 51,325 26,325 11,125 (40,200) -78% (15,200) -58%
EXPENSES&OTHER USES
9 Compensated Absences - - - - - 0% - 0%
10 Transfers Out - - - - - 0% - 0%
11 Taxes - - - - - 0% - 0%
12 Total Payroll and Related - - - - - 0% - 0%
13 Capital0utlay - - - - - 0% - 0%
14 Debt Service - - - - - 0% - 0%
15 Economic Development - - - - - 0% - 0%
16 Leases and Rentals - - - - - 0% - 0%
17 Rent&Utilities - - - - - 0% - 0%
18 Repair& Maintenance 6,685 4,875 575 4,875 - 0% 4,300 748%
19 Services 13,052 16,311 16,311 16,311 - 0% - 0%
20 Supplies 1,997 215 215 215 - 100% - 0%
21 Travel&Training - 2,625 2,625 2,625 - 0% - 0%
22 Operations and Maintenance 21,734 24,026 19,726 24,026 - 0% 4,300 22%
23 GRAND TOTAL ALL EXPENSES&OTHER USES 21,734 24,026 19,726 24,026 - 0% 4,300 22%
SUMMARY
24IEXCE55 REVENUES OVER(UNDER) EXPENSES 48,136 27,299 6,599 (12,901) (40,200) -147% (19,500) -295%
25 FUND BALANCE, BEGINNING (Working Capital) 260,168 308,304 308,304 314,903 6,599 2% 6,599 2%
26 FUND BALANCE,ENDING(Working Capital) $ 308,304 $ 335,603 $ 314,903 $ 302,002 $ (33,601) -10% $ (12,901) -4%
27 Restricted/Assigned/Committed Funds 308,304 335,603 314,903 302,002 (33,601) -10% (12,901) -4%
28 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
63
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��"`t , r "�'�� � 64
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'-�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� � �`� ' I
1
1���5�1� � ' . � ^�y� • ��
k , . " r � + � _ �
, i
I NTERNAL SERVICE + � � -
� -M
i . i
_ � � J�
�' �h E �� � k ' l� �� � -
� , ,�� �� F U�N D S r�
1 � ` ,�� , �
1 �'•, `y'• �
i' �� �i I
�=. . - i � � '�
� � �� `
� 1
� � 1:';,�F7��� 1�+ I
.k.. � r f'� ' �` ��
ti ;�'��E�'� '`'" , E � �
N ` `�' �� . �
, , , ..�,� �,( �' � , , �;. � }.
��� � �, �,i��� �. '�, � }� r� a� ,
)' '� � ��r ' �� ! �� ' I •�
��ti�,.� ���I.i ;� � ,, �
^� ,�. 1 , �` � , �� � ' r� ,
� � j� �,
' � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- —� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� ...il� "`t , r "�'�� � 65
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��"`t , r "�'�� � 66
INTERNAL SERVICE FUND OVERVIEW
Internal Service Funds are comprised of the following: (1) Utility Maintenance and Replacement
Fund 510; (2)General Maintenance and Replacement Fund 600; (3) Utility Vehicle Maintenance and
Replacement Fund 505; and (4) General Vehicle Maintenance and Replacement Fund 605.
The Maintenance and Replacement Funds provide money to plan for future facility financial
requirements. Given the size and complexity of the Town's facility infrastructure, we will strive to
continue our practice of transferring money into these funds as economically prudent. Many of the
smaller daily maintenance efforts of the facilities are absorbed into the various operating budgets,
as appropriate. However,we recognize that it is important to have a proactive maintenance program
that addresses larger scale projects and prudently prepares for increased maintenance and repair
costs as the facilities age.
The Vehicle Replacement Fund accounts for the resources needed to manage the purchase of
vehicles and heavy equipment for the Town's fleet. The establishment and funding of the vehicle
and heavy equipment replacement program was designed to even out expenses for the Town's fleet
from year to year and provides a logical method for purchasing and retiring vehicles. A five-year
purchase plan has been developed to detail future capital investment needs.
� FUND HIGHLIGHTS I
REVENUES
Budgeted to be$2.98M; an increase of$2.3M from prior year revised.
Contribution & Investment Earnin�s-($65,775)
Decreased $303K; due to one-time donation and new projected interest rates.
Transfers in from Other Funds-($2.9M)
Increased$2.7M;The transfers in from other funds consists of the following:
■ $65K from Utility Fund to Utility Vehicle Maintenance and Replacement Fund SOS;
■ $350K from Utility Fund to Utility Maintenance and Replacement Fund 510;
■ $1.5M from General Fund to General Maintenance and Replacement Fund 600;and
■ $1M from General Fund to General Vehicle Maintenance and Replacement Fund 605.
EXPENDITURES
Budgeted to be $2.OM; a 85% increase of$933K from the prior year revised.These expenditures consist
of the following:
■ Fire Dept Equipment($78,287)—Extrication Equipment, LifePak,and Training Manikin
■ Fire Dept Motor Vehicle($145,000)—Command Suburban and ATV
■ Maintenance and repair for pump station equipment,sewer easement cleaning machine,water
main repair and maintenance, lift station repair, duct bank repair,and sewer line repair
($514,000).
1
67
■ General maintenance and replacement includes,street surface treatments($275K),Westlake
Academy facility maintenance costs($600K),trail and parks repair($45K), information
technology($110),and facility maintenance at the town hall building($123K).
■ Mule Truck($18,000)
FUND BALANCE
The combined ending fund balance is projected to be$2.8M.
■ Utility Vehicle Maintenance and Replacement 505 is projected to be$14K
■ Utility Maintenance and Replacement 510 is projected to be$90K
■ General Maintenance and Replacement 600 is projected to be$702K
■ General Vehicle Maintenance and Replacement 605 is projected to be$2.OM
2
68
INTERNAL SERVICE FUNDS
Combined Program Summary
Fiscal Year 2021/22
Audited Adopted Revised Adopted FV21/22 Adopted FV21/22 Adopted
Actuals Budget Budget Budget vs vs
FV 19/20 FY 20/21 � FY 20/21 � I FY 21/22 FV 20/21 Adopte� FV 20/21 Revised
REVENUES&OTHER SOURCES
1 GeneralSalesTax 5 - 5 - 5 - $ - $ - 0% $ - 0%
2 PropertyTax - - - - - 0% - 0%
3 Beverage Tax - - - - - 0% - OYo
4 ChargeforService - - - - - 0% - 0%
5 HotelOccupancyTax - - - - - 0% - 0%
6 Franchise Fees - - - - - 0% - 0%
7 Permits&Fees Other - - - - - 0% - 0%
8 Permits&Fees Building - - - - - 0% - 0%
9 Permits&Fees Utility - - - - - 0% - 0%
10 Fines&Forfeitures Court - - - - - 0% - 0%
11 InvestmentEarnings 25,787 9,275 9,275 5,775 (3,500) -3S% (3,500) -3S%
12 Contributions 12,560 - 360,000 60,000 60,000 100% (300,000) 100%
13 Donations - - - - - 0% - 0%
14 Misclnmme 27,250 - 70,000 - - 0% (70,000) -100%
15 TotalRevenues 68,897 9,275 439,275 65,775 56,500 609% (373,500) -85%
16 Transferin 20,000 100,000 175,000 2,915,000 2,815,000 2815% 2,740,000 1566%
17 OtherSources - - - - - 0% - 0%
18TotalTrensferinandOtherSources 20,000 300,000 175,000 2,915,000 2,815,000 2815% 2,740,000 1566%
19 GRANDTOTALREVENUES&OTHERSOURCES 88,897 109,275 614,275 2,980,775 2,871,500 2628% 2,366,500 385%
EXPENDITURES&OTHER USES
20 Salaries - - - - - 0% - 0%
21 Transfers Out - - - - - 0% - 0%
22 Insurance - - - - - OY - OY
23 Taxes - - - - - 0% - 0%
24 Retirement - - - - - 0% - 0%
25 7otal Payroll and Related - - - - - 0% - 0%
26 CapitalOutlay - - - - - 0% - 0%
27 DebtService - - - - - 0% - 0%
28 Emnomic Development - - - - - 0% - 0%
29 Leases and Rentals - - - - - 0% - 0%
30 PublicNotices - - - - - 0% - 0%
31 Rent&Utilities - - - - - 0% - 0%
32 Repair&Maintenance - - - 60,000 60,000 100% 60,000 100%
33 Services 47,690 - - - - 0% - 0%
34 Supplies - - - - - 0% - 0%
35 Travel&Training - - - - - 0% - 0%
360peratiansandMaintenance 47,690 - - 60,000 60,000 100% 60,000 100%
37 SUB-TOTALOPERATIONS and MAINTENANCE EXPENDITURES 47,690 - - 60,000 60,000 300% 60,000 300%
39 Projects-Maintenance&Replacement 703,439 1,143,500 729,500 1,973,287 829,787 73% 1,243,787 170%
40 Total Capital and Mainteance&Replacement 703,439 1,143,500 729,500 1,973,287 829,787 73% 1,243,787 170%
41 TransferOut - - - - - 0% - 0%
42 OtherUses - - - - - 0% - 0%
43 Total Transfers Out and Other Uses - - - - - 0% - 0%
qqSUB-TOTALNON-OPERATINGEXPENDITURES 703,439 1,143,500 729,500 1,973,287 829,787 73% 1,243,787 170%
45 GRANDTOTALALLEXPENDITURES&OTHERUSES 751,129 1,143,500 729,500 2,033,287 889,787 78% 1,303,787 179%
SUMMARY
46I ExcessRevenusover(under)Expenditures (662,231) (1,034,225)I (115,225)I 947,488I 1,981,713 -192% 1,062,713I -922% I
47 FUND BALANCE,BEGINNING 2,643,070 1,98Q839 1,98Q839 1,865,614 (115,225) -6% (115,225) -6%
48 FUND BALANCE,ENDING $ 1,980,839 $ 946,614 $ 1,865,614 $ 2,813,302 $ 1,866,488 197% $ 947,488 51%
49 Restricted/Assigned/Committed Funds 1,980,839 946,614 1,865,614 2,813,102 1,866,488 197% 947,488 51%
50 UNASSIGNED FUND BALANCE,ENDING $ - S - S - S - S - p9(, S - p9(,
69
UTILITY VEHICLE MAINTENANCE & REPLACEMENT FUND 505
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 _ Adopted I FY 2021 Revised J
' '-
REVENUES &OTHER SOURCES
1 Investment Earnings 357 25 25 25 - 0% - 0%
2 Contributions - - - - - 0% - 0%
3 Donations - - - - - 0% - 0%
4 Misc Income - - - - - 0% - 0%
5 Total Revenues 357 25 25 25 - 0% - 0%
6 Transfer In from Fund 100 General Fund - - - - - 0% - 0%
7 Transfer In from Fund 500 Utility Fund 20,000 60,000 60,000 65,000 5,000 8% 5,000 8%
8 Total Trensfers In and Other Sources 20,000 60,000 60,000 65,000 5,000 8% 5,000 8%
9 GRAND TOTAL REVENUES&OTHER SOURCES $ 20,357 $ 60,025 $ 60,025 $ 65,025 $ 5,000 8% $ 5,000 8%
EXPENDITURES &OTHER USES
10 Repair&Maintenance - - - - - 0% - 0%
11 Services - - - - - 0% - 0%
12 Operations and Maintenance - - - - - 0% - 0%
13 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES $ - $ - $ - $ - $ - 0% $ - 0%
15 Projects-Maintenance&Replacement 50,060 60,000 50,000 65,000 5,000 8% 15,000 30%
16 Total Capital and Mainteance&Replacement 50,060 60,000 50,000 65,000 5,000 8% 15,000 30%
17 Transfers Out - - - - - 0% - 0%
18 Other Uses - - - - - 0% - 0%
19 Total Transfers Out and Other Uses - - - - - 0% - 0%
20 SUB-TOTAL NON-OPERATING EXPENDITURES $ 50,060 $ 60,000 $ 50,000 $ 65,000 $ 5,000 8% $ 15,000 30%
21 GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 50,060 $ 60,000 $ 50,000 $ 65,000 $ 5,000 8% $ 15,000 30%
SUMMARY
22IEXCESS REVENUES OVER(UNDER)EXPENDITURES (29,703) 25 10,025 25 I - 0% I (10,000) -100%
23 FUND BALANCE,BEGINNING 34,387 4,685 4,685 14,710 10,025 214% 10,025 214%
24 FUND BALANCE,ENDING $ 4,685 $ 4,710 $ 14,710 $ 14,735 $ 10,025 213% $ 25 0%
25 Restricted/Assigned/Committed Funds 4,685 4,710 14,710 14,735 10,025 213% 25 0%
26 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
70
UTILITY
Vehicle Maintenance & Replacement Fund 505
Five Year Forecast
Adopted Revised I Proposed Projected Projected Projected Projected �
Budget Budget Budget Budget Budget Budget Budget
Description Account Number FY 2021 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026
REVENUES&OTHER SOURCES
Transfer in from Utility Fund 505-52550-88-000 $ 60,000 $ 60,000 $ 65,000 $ - $ 65,000 $ - $ -
Transfer in from General Fund 505-52510-88-000 - - -
Interest Income 505-36110-16-000 25 25 25 50 50 50 50
TOTAL REVENUES AND OTHER SOURCES $ 60,025 $ 60,025 $ 65,025 $ 50 $ 65,050 $ 50 $ 50
EXPENDITURES&OTHER USES
Public Works Vehicle 505-47410-16-000 60,000 50,000 65,000 - - - -
TOTAL EXPENDITURES $ 60,000 50,000 $ 65,000 - - - -
SUMMARY
Excess Revenues over(under)Expenditures 25 10,025 25 50 65,050 50 50
' BEGINNING FUND BALANCE 4,685 4,685 14,710 14,735 I 14,785 I 79,835 I 79,885 I
ENDING FUND BALANCE $ 4,710 $ 14,710 $ 14,735 $ 14,785 $ 79,835 $ 79,885 $ 79,935
71
UTILITY MAINTENANCE & REPLACEMENT FUND 510
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 � FY 2022 i _ FY 2021 _ Adopted FY 2021 _Revised
REVENUES &OTHER SOURCES
1 Investment Earnings 4,533 1,750 1,750 1,750 - 0% - 0%
2 Contributions - - - - - 0% - 0%
3 Donations - - - - - 0% - 0%
4 Misc Income - - - - - 0% - 0%
5 Total Revenues 4,533 1,750 1,750 1,750 - 0% - 0%
6 Transfer In from Fund 500 Utility Fund - 30,000 30,000 350,000 320,000 1067% 320,000 1067%
7 Other Sources - - - - - 0% - 0%
8 Total Trensfers In and Other Sources - 30,000 30,000 350,000 320,000 1067% 320,000 1067%
9 GRAND TOTAL REVENUES&OTHER SOURCES $ 4,533 $ 31,750 $ 31,750 $ 351,750 $ 320,000 1008% $ 320,000 1008%
EXPENDITURES & OTHER USES
10 Services 47,690 - - - - 0% - 0%
11 Supplies - - - - - 0% - 0%
14 Operations and Maintenance 47,690 - - - - 0% - 0%
15 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES $ 47,690 $ - $ - $ - $ - 0% $ - 0%
17 Projects-Maintenance&Replacement 130,538 321,500 59,500 514,000 192,500 60% 454,500 764%
18 Total Capital and Mainteance&Replacement 130,538 321,500 59,500 514,000 192,500 60% 454,500 764%
19 Transfers out - - - - - 0% - 0%
20 Other Uses - - - - - 0% - 0%
21 Total Transfers Out and Other Uses - - - - - 0% - 0%
22 SUB-TOTAL NON-OPERATING EXPENDITURES $ 130,538 $ 321,500 $ 59,500 $ 514,000 $ 192,500 60% $ 454,500 764%
23 GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 178,228 $ 321,500 $ 59,500 $ 514,000 $ 192,500 60% $ 454,500 764%
SUMMARY
24 EXCESS REVENUES OVER(UNDER)EXPENDITURES (173,695) I (289,750) (27,750) (162,250) I 127,500 -44% I (134,500) 485%
25 FUND BALANCE/WORKING CAPTIAL,BEGINNING 454,352 280,657 280,657 252,907 (27,750) -10% (27,750) -10%
26 FUND BALANCE/WORKING CAPITAL,ENDING $ 280,657 $ (9,093) $ 252,907 $ 90,657 $ 99,750 -1097% $ (162,250) -64%
27 Restricted/Assigned/Committed Funds 280,657 (9,093) 252,907 90,657 99,750 -1097% (162,250) -64%
28 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
72
UTI LITY
Maintenance & Replacement Fund 510
Five Year Forecast
Adopted Revised Proposed Projected Projected Projected Projected
Budget Budget Budget Budget Budget Budget Budget
Description Account Number FY 2021 FY 2021 FY 2022 I FY 23 FY 24 FY 25 FY 26
REVENUES&OTHER SOURCES
Interest Income 510-36110-16-000 $ 1,750 $ 1,750 $ 1,750 $ 1,000 $ 1,000 $ 1,000 $ 1,000
Transfer in from UF 510-52550-88-000 30,000 30,000 350,000 150,000 150,000 150,000 150,000
TOTAL REVENUES AND OTHER SOURCES $ 31,750 $ 31,750 $ 351,750 $ 151,000 $ 151,000 $ 151,000 $ 151,000
MAINTENANCE/REPLACEMENT PROJECTS
Pump Station Equipment 510-44123-16-000-000005 $ 10,000 $ 5,000 $ 190,000 $ 10,000 $ 10,000 $ 25,000 $ 50,000
Lift Station Pump Repairs 510-44117-16-000-000010 12,000 8,000 20,000 10,000 10,000 10,000 25,000
Sewer Easement Cleaning Machine 510-44114-16-000-000014 68,000 - 68,000 - - - -
Water Main Repair and Maintenance 510-44112-16-000 20,000 20,000 20,000 20,000 20,000 20,000 20,000
Lift Station Repair and Maintenance 510-44117-16-000 21,500 11,500 15,000 10,000 35,000 10,000 10,000
Pump Station R&M 510-44123-16-000 - 5,000 - - - - -
Pump/Motor Repair/Replacement 510-44123-16-000-000004 175,000 - 175,000 5,000 15,000 5,000 10,000
Duct Bank Repair and Maintenance 510-44124-16-000 5,000 - 5,000 5,000 10,000 5,000 5,000
Sewer Line Repair and Maintenance 510-44125-16-000-000017 10,000 10,000 15,000 10,000 10,000 15,000 10,000
Public Works Equipment 510-44126-16-000 - - 6,000 3,000 3,000 3,000 3,000
TOTAL PROJECTS $ 321,500 $ 59,500 $ 514,000 $ 73,000 $ 113,000 $ 93,000 $ 133,000
Excess Revenues over(under)Expenditures (289,750) (27,750) (162,250) I 78,000 38,000 58,000 18,000
BEGINNING FUND BALANCE 280,657 280,657 252,907 90,657 168,657 206,657 264,657
ENDING FUND BALANCE i $ (9,093) $ 252,907 $ 90,657 $ 168,657 $ 206,657 $ 264,657 $ 282,657
73
GENERAL MAINTENANCE & REPLACEMENT FUND 600
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES &OTHER SOURCES
1 Interestlncome 13,026 4,500 4,500 2,000 (2,500) -56% (2,500) -56%
2 Contributions 12,860 - 172,500 60,000 60,000 100% (112,500) -65%
3 Donations - - - - - 0% - 0%
4 Misc Income/Grant 27,250 - 25,000 - - 0% (25,000) -100%
5 Total Revenues 53,136 4,500 202,000 62,000 57,500 1278% (140,000) -69%
6 Transfer In from Fund 100 General Fund - 10,000 10,000 1,500,000 1,490,000 14900% 1,490,000 14900%
7 Other Sources - - - - - 0% - 0%
8 Total Transfers In and Other Sources - 30,000 30,000 1,500,000 1,490,000 14900% 1,490,000 14900%
9 GRAND TOTAL REVENUES&OTHER SOURCES $ 53,136 $ 14,500 $ 212,000 1,562,000 1,547,500 10672% 1,350,000 637%
EXPENDITURES&OTHER USES
22 Repair&Maintenance - - - 60,000 60,000 100% 60,000 100%
23 Services - - - - - 0% - 0%
27 Operations and Maintenance - - - 60,000 60,000 300% 60,000 300%
28 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES $ - $ - $ - 60.000 60,000 300% 60,000 300%
11 Projects-Maintenance&Replacement 441,751 744,000 620,000 1,231,287 487,287 65% 611,287 99%
12 Total Capital and Mainteance&Replacement 441,751 744,000 620,000 1,231,287 487,287 65% 611,287 99%
13 Transfers Out - - - - 0% - 0%
14 Other Uses - - - - 0% - 0%
15 Total Transfers Out and Other Uses - - - - - 0% - 0%
16 SUB-TOTAL NON-OPERATING EXPENDITURES $ 441,751 $ 744,000 $ 620,000 1,231,287 487,287 65% 611,287 99%
17 GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 441,751 $ 744,000 $ 620,000 1,291,287 547,287 74% J 671,287 108%
SUMMARY
18 EXCESS REVENUES OVER(UNDER)EXPENDITURES (388,614) (729,500) (408,000) 270,713 1,000,213 -137% 678,713 -166%
19 FUND BALANCE,BEGINNING 1,228,140 839,526 839,526 431,526 (408,000) -49% (408,000) -49%
20 FUND BALANCE,ENDING $ 839,526 $ 110,026 $ 431,526 702,239 592,213 53896 270,713 63%
21 Restricted/Assigned/Committed Funds 839,526 110,026 431,526 702,239 592,213 538% 270,713 63%
22 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - - - 0% - 096
74
GENERAL
Maintenance & Replacement Fund 600
Five Year Forecast
Audited Adopted Revised Proposed Projected Projected Projected Projected
Actuals Budget Budget Budget Budget Budget Budget Budget
Description Account Number FY 2020 FY 2021 FY 2021 FY 2022� I FY 2023 FY 2024 I FY 2025 FY 2026
REVENUES&OTHER SOURCES
1 WA Facilities Allotment 600-33700-17-000 $ - $ - $ 60,000 $ 60,000 $ 60,000 $ 60,000 $ 60,000 $ 60,000
2 Firefighter Equipment Fees 600-34008-14-000 - - - - - - - -
3 GN FAI-Safety&Security Grant 600-34005-17-000-000062 24,750 - - - - - - -
4 Contribution 600-33700-00-000 12,860 - 112,500 - - - - -
5 Sale of Surplus 600-34144-00-000 - - - - - - - -
6 Interest Income 600-36110-00-000 13,026 4,500 4,500 2,000 - - - -
7 MiscRevenue 600-39400-00-000 2,500 - - - - - - -
8 TEA-Safety&Security Grant 600-34005-17-000-000061 - - 25,000 - - - - -
9 Transfer in from GF 600-52510-88-000 - 10,000 10,000 1,500,000 950,000 950,000 950,000 950,000
10 TOTAL REVENUES AND OTHER SOURCES $ 53,136 $ 14,500 $ 212,000 $ 1,562,000 $ 1,010,000 $ 1,010,000 $ 1,010,000 $ 1,010,000
11 Fire Dept Equipment 600-47416-14-000 - - - 78,287 8,000 10,000 20,000 10,000
12 Communications 600-44221-14-000 - - - 60,000 50,000 100,000 50,000 10,000
13 TOTAL FIRE/EMS Department 14 - - - 138,287 58,000 130,000 70,000 20,000
14 SH 114 Repainting 600-44303-16-000-000048 - 30,000 - 30,000 - 15,000 - 40,000
15 Dove/Ottinger Surface Treatment 600-44303-16-000-000051 59,785 150,000 150,000 - - - - -
16 Illuminated Street Name Signs 600-44303-16-000-000035 - - - 10,000 10,000 10,000 10,000 10,000
17 Solana Pavement Repair 600-44303-16-000-000046 - - - 30,000 25,000 - 50,000 -
18 FM 1938 Pavement Repairs 600-44303-16-000-000047 - - - 90,000 30,000 80,000 20,000 20,000
19 Street Signs and Signal Lights 600-44304-16-000-000059 - 15,000 15,000 15,000 8,000 10,000 20,000 10,000
20 Street Staining/Maintenance 600-44303-16-000-000060 - 100,000 50,000 100,000 50,000 100,000 50,000 10,000
21 TOTAL PUBLIC WORKS Department 16 59,785 295,000 215,000 275,000 123,000 215,000 150,000 90,000
22 WA Facilities Allotment Exp 600-46190-17-000 52,825 - - 60,000 60,000 60,000 60,000 60,000
23 WA-Irrigation System 600-43340-17-000-000007 - 5,000 5,000 10,000 5,000 5,000 10,000 5,000
24 WA-Carpet/VCT Flooring 600-45908-17-000-000008 8,251 38,000 17,000 25,000 10,000 10,000 10,000 30,000
25 WA-Ext Envrnmt Imprvmts Irrig 600-44306-17-000-000009 - 12,000 12,000 10,000 10,000 10,000 10,000 10,000
26 WA-Envrnmt Bldg UG light/water 600-45908-17-000-000010 - 5,000 5,000 5,000 5,000 5,000 5,000 50,000
27 WA-Exterior Paint&Wood R&M 600-45909-17-000-000011 2,000 8,000 8,000 10,000 10,000 10,000 10,000 10,000
28 WA-Painting/Cloth Wall R&M 600-44220-17-000-000012 - 8,000 8,000 5,000 5,000 5,000 5,000 10,000
29 WA-Roof Repairs 600-45909-17-000-000013 61,013 20,000 51,000 20,000 10,000 10,000 10,000 10,000
30 WA-Parking Lot 600-44306-17-000-000015 1,329 - - - 5,000 5,000 10,000 5,000
75
GENERAL
Maintenance & Replacement Fund 600
Five Year Forecast
Audited Adopted Revised Proposed Projected Projected Projected Projected
Actuals Budget Budget Budget Budget Budget Budget Budget
Description Account Number FY 2020 FY 2021 FY 2021 FY 2022� I FY 2023 FY 2024 I FY 2025 FY 2026
31 WA-Refurbish Classrooms 600-45908-17-000-000017 - 20,000 20,000 20,000 25,000 25,000 25,000 25,000
32 WA-Update Security System 600-43354-17-000-000018 1,357 5,000 5,000 5,000 5,000 5,000 20,000 5,000
33 WA-Update Security Cameras 600-43354-17-000-000019 - 5,000 5,000 5,000 10,000 15,000 5,000 5,000
34 WA Security Fence/Cameras 600-43354-17-000-000061 60,281 - - - 3,000 3,000 15,000 3,000
35 WA-Interior Building R&M 600-45908-17-000-000023 - 40,000 15,000 35,000 30,000 40,000 35,000 30,000
36 WA-15 Ton Split HVAC System 600-43347-17-000-000024 - 15,000 15,000 200,000 15,000 5,000 10,000 10,000
37 WA-2 Ton Roof Top Units 600-43347-17-000-000025 - 10,000 10,000 15,000 10,000 15,000 5,000 5,000
38 WA-AC ton/7.5 ton server room 600-43347-17-000-000026 - 10,000 10,000 10,000 5,000 10,000 5,000 5,000
39 WA-Heater Boilers 600-44219-17-000-000029 - 5,000 - 5,000 5,000 5,000 5,000 25,000
40 WA-HVAC System Replacement 600-43347-17-000-000032 - 5,000 5,000 150,000 5,000 5,000 5,000 5,000
41 WA-Plumbing Repair/Replacement 600-45904-17-000-000036 - 5,000 1,000 5,000 5,000 10,000 5,000 5,000
42 WA Playground Equipment 600-44311-17-000-000040 - - - - 5,000 - 10,000 -
43 WA-Furniture/Interior Bldg 600-47415-17-000-000045 - 5,000 5,000 5,000 5,000 5,000 5,000 5,000
44 WA Keller Police Substation 600-47418-17-000-000053 700 - - - - - - -
45 WA-Mech Eqpmt 2 Man Lift 600-47411-17-000-000055 37,706 - - - - - - -
46 WA Fire Alarm System Allotment 600-46190-17-000-000063 - - 60,000 - - - - -
47 TOTAL ACADEMY FACILITIES MAINTENANCE Department 17 225,462 221,000 257,000 600,000 248,000 263,000 280,000 318,000
48 Park R&M 600-45911-19-000-000043 8,689 15,000 15,000 25,000 25,000 25,000 25,000 25,000
49 Trail Repairs 600-43343-19-000-000014 8,549 10,000 10,000 20,000 20,000 20,000 20,000 25,000
50 TOTAL PARKS&RECREATION Department 19 17,237 25,000 25,000 45,000 45,000 45,000 45,000 50,000
51 Servers&Network Storage 600-43405-20-000-000020 - 15,000 15,000 15,000 30,000 30,000 30,000 -
52 Network Printers/Peripheal Dev 600-43405-20-000-000021 2,585 5,000 5,000 5,000 5,000 5,000 5,000 -
53 Network Equipment 600-43405-20-000-000027 133,310 15,000 15,000 15,000 25,000 15,000 15,000 15,000
54 Phone System/Peripheal Devices 600-45305-20-000-000028 298 15,000 15,000 15,000 15,000 65,000 65,000 -
55 Server Replacements 600-43405-20-000-000033 1,074 60,000 20,000 60,000 20,000 20,000 20,000 -
56 TOTAL INFORMATION TECHNOLOGY Department 20 137,266 110,000 70,000 110,000 95,000 135,000 135,000 15,000
57 Town-Irrigation R&M 600-43340-26-000-000007 - 5,000 5,000 5,000 5,000 5,000 5,000 5,000
58 Town-Carpet/Flooring R&M 600-45908-26-000-000008 - - - - - 20,000 35,000 -
59 Town-Environmentallmprovement 600-44306-26-000-000009 - 4,000 - 5,000 5,000 5,000 5,000 5,000
60 Town-Env Bldg UG light/water 600-45908-26-000-000010 - 10,000 5,000 8,000 8,000 5,000 5,000 10,000
61 Town-Bldg Exterior Paint/R&M 600-45909-26-000-000011 - 5,000 2,000 5,000 5,000 5,000 10,000 5,000
62 Town-Painting/Cloth Wall R&M 600-44220-26-000-000012 - 4,000 - 4,000 3,000 3,000 3,000 10,000
63 Town-Roof Repairs 600-45909-26-000-000013 - 6,000 6,000 5,000 5,000 5,000 5,000 5,000
76
GENERAL
Maintenance & Replacement Fund 600
Five Year Forecast
Audited Adopted Revised Proposed Projected Projected Projected Projected
Actuals Budget Budget Budget Budget Budget Budget Budget
Description Account Number FY 2020 FY 2021 FY 2021 FY 2022� I FY 2023 FY 2024 I FY 2025 FY 2026
64 Town-Parking Lot 600-44306-26-000-000015 - 4,000 2,000 3,000 3,000 3,000 3,000 15,000
65 Town-Security System 600-43354-26-000-000018 2,000 5,000 5,000 10,000 5,000 5,000 10,000 5,000
66 Town-Security Cameras 600-43354-26-000-000019 - 5,000 - 5,000 5,000 10,000 5,000 5,000
67 Town-Interior Building R&M 600-45908-26-000-000023 - 5,000 2,000 5,000 5,000 5,000 5,000 5,000
68 Town-15 Ton Split HVAC System 600-43347-26-000-000024 - - - - - - - -
69 Town-2 Ton Roof Top Units 600-43347-26-000-000025 - - - - - - - -
70 Town-AC ton/7.5 ton server roo 600-43347-26-000-000026 - 3,000 - 3,000 2,000 2,000 2,000 3,000
71 Town-HVAC System Replacement 600-43347-26-000-000032 - 5,000 3,000 5,000 3,000 3,000 5,000 3,000
72 Town-Plumbing Repair/Replace 600-45904-26-000-000036 - 2,000 - 4,000 2,000 2,000 4,000 2,000
73 Town-Furniture/Interior Bldg 600-47415-26-000-000045 (507) 3,000 3,000 3,000 3,000 3,000 3,000 3,000
74 Town-Furniture/InteriorBldg 600-47415-26-107-000045 507 - - - - - - -
75 Town Open Space Improvements 600-43343-26-000-000052 - 10,000 5,000 40,000 40,000 45,000 45,000 45,000
76 Town-Contract Landscaping 600-43348-26-000-000056 - 5,000 5,000 5,000 5,000 5,000 5,000 5,000
77 Town-Ground R&M 600-44216-26-000-000057 - 4,000 2,000 3,000 3,000 3,000 3,000 3,000
78 Town-Safety Doors 600-44211-26-000-000058 - 8,000 8,000 5,000 3,000 3,000 3,000 3,000
79 TOTAL TOWN FACILITIES MAINTENANCE Department 26 2,000 93,000 53,000 123,000 110,000 137,000 161,000 137,000
80 IGRAND TOTAL PROJECTS I I $ 441,751 I I $ 744,000 I $ 620,000 I $ 1,291,287 I $ 679,000 I $ 905,000 I $ 841,000 I $ 630,000 I
SUMMARY
81 I Excess Revenues over(under)Expenditures (388,614) (729,500) (408,000) I 270,713 I 331,000 105,000 169,000 380,000
82 BEGINNING FUND BALANCE 1,228,140 839,526 839,526 431,526 702,239 1,033,239 1,138,239 1,307,239
83 ENDING FUND BALANCE $ 839,526 $ 110,026 $ 431,526 $ 702,239 $ 1,033,239 $ 1,138,239 $ 1,307,239 $ 1,687,239
77
GENERAL VEHICLE MAINTENANCE & REPLACEMENT FUND 605
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 I L FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES &OTHER SOURCES
1 Investment Earnings 10,870 3,000 3,000 2,000 (1,000) -33% (1,000) -33%
2 Contributions - - 187,500 - - 100% (187,500) 100%
3 Donations - - - - - 0% - 0%
4 Misc Income - - 45,000 - - 0% (45,000) -100%
5 Total Revenues 30,870 3,000 235,500 2,000 (1,000) 33% (233,500) -99%
6 Transfer In from Fund 100 General Fund - - 75,000 1,000,000 1,000,000 100% 925,000 1233%
7 Other Sources - - - - - 0% - 0%
8 Total Transfers In and Other Sources - - 75,000 1,000,000 1,000,000 100% 925,000 1233%
9 GRAND TOTAL REVENUES&OTHER SOURCES $ 10,870 $ 3,000 $ 310,500 $ 1,002,000 $ 999,000 33300% $ 691,500 223%
EXPENDITURES & OTHER USES
22 Repair&Maintenance - - - - - 0% - 0%
23 Services - - - - - 0% - 0%
27 Operations and Maintenance - - - - - 0% - 0%
28 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES $ - $ - $ - $ - $ - 0% $ - 0%
11 Projects-Maintenance&Replacement 81,090 18,000 - 163,000 145,000 806% 163,000 100%
12 Total Capital and Mainteance&Replacement 81,090 18,000 - 163,000 145,000 806% 163,000 300%
13 Transfers Out - - - - - 0% - 0%
14 Other Uses - - - - - 0% - 0%
15 Total Transfers Out and Other Uses - - - - - 0% - 0%
16 SUB-TOTAL NON-OPERATING EXPENDITURES $ 81,090 $ 18,000 $ - $ 163,000 $ 145,000 806% $ 163,000 100%
17 GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 81,090 $ 18,000 $ - $ 163,000 $ 145,000 806% $ 163,000 100%
SUMMARY
18 EXCESS REVENUES OVER(UNDER)EXPENDITURES (70,220) (15,000) 310,500 839,000 I 854,000 -5693% I 528,500 170%
19 FUND BALANCE,BEGINNING 926,191 855,972 855,972 1,166,472 310,500 36% 310,500 36%
20 FUND BALANCE,ENDING $ 855,972 $ 840,972 $ 1,166,472 $ 2,005,472 $ 1,164,500 138� $ 839,000 72%
21 Restricted/Assigned/Committed Funds 855,972 840,972 1,166,472 2,005,472 1,164,500 138% 839,000 72%
22 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
78
GENERAL
Vehicle Maintenance & Replacement Fund 605
Five Year Forecast
�Adopted Revised Proposed Projected Projected Projected Projected
Budget Budget Budget Budget Budget Budget Budget
Description Account Number FY 2021 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026
REVENUES&OTHER SOURCES
Transfer In from General Fund 605-52510-88-000 $ - $ 75,000 $ 1,000,000 $ 500,000 $ 750,000 $ 1,250,000 $ 500,000
Transfer in from Utility Fund 605-52550-88-000 - - -
Contributions 605-33700-10-000 - 187,500 -
Sales ofSurplus 605-34144-16-000 - - -
Sales ofSurplus 605-34144-14-000 - - -
Insurance Proceeds 605-39100-14-000 - 45,000 -
Interest Income 605-36110-10-000 3,000 3,000 2,000 4,000 4,000 4,000 4,000
TOTAL REVENUES AND OTHER SOURCES $ 3,000 $ 310,500 $ 1,002,000 $ 504,000 $ 754,000 $ 1,254,000 $ 504,000
EXPENDITURES&OTHER USES
Westlake Academy Buses 605-47410-10-000 $ - $ - $ - $ 95,000 $ 65,000
Fire Dept-Insurance Claim 605-45210-14-000 - - -
Fire Dept-Maintenace/Repair 605-47410-14-000 - - 60,000
FireDept-Ambulance 605-47410-14-000 - - 455,515
Fire Dept-Ladder Truck 605-47410-14-000 - - 1,800,000
Fire Dept-Command Suburban 605-47410-14-000 75,000
Fire Dept-Utility Pick-up 605-47410-14-000 65,000
Fire Dept-Fire Attack 605-47410-14-000 415,000
Fire Dept-Fire Engine 605-47410-14-000 986,000
Fire Dept-ATV Attack/Txp Vehicle 605-47410-14-000 70,000
Marshal-Truck 605-47410-15-001 - - -
Parks/Rec-Mule Truck 605-47410-19-000 18,000 - 18,000 20,000
Facilities-Truck 605-47410-17-000 - - - 65,000
TOTAL EXPENDITURES $ 18,000 - 163,000 220,000 500,000 2,851,000 455,515
Excess Revenues over(under)Expenses (15,000)I 310,500 I 839,000 284,000 I 254,000 I (1,597,000)I 48,485 I
BEGINNING FUND BALANCE 855,972 855,972 1,166,472 2,005,472 2,289,472 2,543,472 946,472
ENDING FUND BALANCE $ 840,972 $ 1,166,472 $2,005,472 $ 2,289,472 $ 2,543,472 $ 946,472 $ 994,957
79
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...��� , . ��� �+r� so
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'-�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� � �`� ' I
1
1���5�1� � ' . � • ��
^'� t L
. . � ' r 1 �. 1
� i
SPECIAL REVEN U E + � � -
� -M
- i . i
_ � � J�
�' �h E �� � k ' l� �� � -
� , ,�� �� F U N D S r�
1 � ` ,�� , �
1 �'•, `y'• �
i' �� �i I
�=. . - i � � '�
� � �� `
� 1
� � 1:';,�F7��� 1�+ I
.k.. � r f'� ' �` ��
ti ;�'��E�'� '`'" , E � �
N ` `�' �� . �
, , , ..�,� �,( �' � , , �;. � }.
��� � �, �,i��� �. '�, � }� r� a� ,
)' '� � ��r ' �� ! �� ' I •�
��ti�,.� ���I.i ;� � ,, �
^� ,�. 1 , �` � , �� � ' r� ,
� � j� �,
' � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- —� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � — `,
,
l� � ~� �
� ..�� , . �� �t s,
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
� ...�'� , . �� � sz
N
SPECIAL REVENUE FUNDS
Special Revenue Funds are comprised of the six following funds: The 4B Economic Development
Fund 200, Economic Development Fund 210, Local Public Improvement District Fund 215,the Visitor
Association Fund 220, Public Arts Fund 225 and Lone Star Public Facilities Fund 418.
Economic Development Fund 200 is the 4B Economic Development Fund. This fund collects a half-
cent sales tax to be allocated to qualified development projects. Since FY 2006, the 4B Fund has
been committed to the repayment of the debt incurred for the Town's Civic Campus project. '
Economic Development Fund 210 is used as a pass-through based on economic development
agreements to easily identify the revenues and expenditures pertaining to the agreements.
Local Public Improvement District (PID) Fund 215 is comprised of revenues used to cover costs
attributable to Entrada development and construction.
Visitors Association Fund 220 collects a Hotel Occupancy Tax from the Marriott Solana, Deloitte,
and any future Westlake hotels. A 7%municipal tax is levied on the cost of nightly room rentals,the
maximum allowable under State law. Funds generated by the occupancy tax are generally restricted
to uses that directly promote tourism and the convention and hotel industry; however, Westlake
has broader statutory authority under State law than most cities and may spend occupancy tax funds
for any municipal purpose.Therefore,the Town uses these funds to cover various operational costs
and capital projects, including community events.
Public Arts Fund 225 accounts for contributions received for Westlake Public Arts Projects.Westlake
is pending a Public Art installation in the 1600 Block of Solana Boulevard median. This is the first in
a series of such pieces planned for the Town and will, therefore, set an artistic standard for future
works.
Lone Star Public Fund 418 was created to account for the financial activities of the Lone Star Public
Facilities Corporation.The purpose of the corporation was to "assist the Town of Westlake,Texas in
financing, refinancing, or providing public facilities." It was anticipated that the Corporation would
issue bonds to finance the purchase or construction of public facilities,and then lease those facilities
to qualifying tenants. No bonds were ever issued. Monies in this fund were from corporate
donations that were received shortly after the fund was created.
83
N
SPECIAL REVENUE FUNDS HIGHLIGHTS
REVENUES
Budgeted to be$2.5M; a 40% increase of$553K from prior year revised.
General Sales Tax—($1,500,000)
Conservatively projected to be consistent from prior year revised primarily due to consistent
trend base on historical data of sales and use taxes received in the 4B Economic Development
Fund as well as the Economic Development Fund.
Hotel Occupancy Tax- ($456,000)
A 78% increase of 200K from prior year revised as tourism is expected to normalize in the
upcoming fiscal year.
Investment Earnin�s—($3,550)
Adjusted to projected market interest rates.
Contributions—($0)
No contributions are projected for this upcoming fiscal year.
Miscellaneous Income—($5,700)
Conservatively projected to be consistent from prior year revised for developments expected
this upcoming fiscal year.
Transfer In—($500,000)
A 100% increase of 500k from prior year revised to aid Visitor Association Fund as it recovers
from economic shortfall due to the impact of COVID.
EXPENDITURES
Budgeted to be$2.4M; a 4% increase of$323K from prior year revised.
Pavroll Transfers Out—($497,255)
An increase of$299K from prior revised; all payroll and related expenditures are paid via the
General Fund and portions of these expenditures are supported by the Visitors Association
Fund to accurately reflect true workforce functions.
Economic Development- ($28,000)
Conservatively projected to be consistent from prior year revised as part of an economic
agreement this upcoming year.
Public Notices—($20,000)
Conservatively projected to be consistent from prior year revised as historical and projected
data for economic activity this upcoming fiscal year.
N N
84
Rent and Utilities—($93,394)
Based on tiered rent schedule for the town hall. The total rental payment is allocated 70%
General Fund, and 15%each to the Utility Fund and the Visitors Association Fund.
Services—($213,400)
Conservatively projected to be consistent from prior year revised as historical and projected
data for economic activity this upcoming fiscal year.
Travel and Trainin�- ($7,250)
No increase in projected in-person training and travel this upcoming fiscal year.
Transfer Out- ($1,500,000)
No increase in projection from prior year revised budget.The transfer out is due to debt service
from the 4B Economic Development Fund 200.
FUND BALANCE
The combined ending fund balance is projected to be$773K.
■ 4B Economic Development Fund 200 is projected to be $0
■ Economic Development Fund 210 is projected to be $0
■ Local Public Improvement District 215 is projected to be $372K
■ Visitors Association Fund 220 is projected to be$136K
■ Public Arts Fund 225 is projected to be$250K
■ Lone Star Public Fund 418 is projected to be $15K
85
SPECIAL REVENUE FUNDS
Combined Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 6eneral5alesTax $ 1,844,775 $ 1,055,375 $ 1,500,000 $ 1,500,000 $ 444,625 42% $ - 0%
2 HotelOccupancyTax 369,144 406,000 256,000 456,000 50,000 12% 200,000 78%
3 Investment Earnings 7,770 3,550 1,050 3,550 - 0% 2,500 238%
4 Contributions 280,000 - 150,000 - - 0% (150,000) -100%
6 Misc Income 24,980 5,700 5,700 5,700 - 0% - 0%
7 Total Revenues 2,526,668 1,470,625 1,912,750 1,965,250 494,625 34% 52,500 3%
8 Transfer In 100,000 - - 500,000 500,000 100% 500,000 100%
9 Total Trensfer In and Other Sources 100,000 - - 500,000 500,000 100% 500,000 100%
10 GRAND TOTAL REVENUES&OTHER SOURCES 2,626,668 1,470,625 1,912,750 2,465,250 994,625 68% 552,500 29%
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out 493,588 197,476 197,476 497,255 299,779 152% 299,779 152%
13 Total Payroll and Related 493,588 197,476 197,476 497,255 299,779 152� 299,779 152%
14 Economic Development 150,037 28,000 28,000 28,000 - 0% - 0%
15 Public Notices 22,482 20,000 20,000 20,000 - 0% - 0%
16 Rent&Utilities 95,676 91,400 90,600 93,394 1,994 2% 2,794 3%
18 Services 136,462 213,215 213,215 213,400 185 0% 185 0%
19 Supplies 31,143 - 800 22,000 22,000 100% 21,200 2750%
20 Travel&Training 6,973 7,250 7,250 7,250 - 0% - 0%
21 Operations and Maintenance 442,773 359,865 359,865 384,044 24,179 7% 24,179 7%
22 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 936,361 557,341 557,341 $ 881,299 $ 323,958 58% $ 323,958 5896
23 Transfer0ut 2,124,72� 1,055,37�500,000 1,500,000 444,625 42% 0%
24 Other Uses - - - 0% - 0%
25 Total Transfers Out and Other Uses 2,124,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES 2,124,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES 3,061,OS6 i 1,612,716 2,057,341 2,381,299 � 76S,SS3 48% 323,958 16%
SUMMARY
28 Excess Revenus over(under)Expenditures I I_ (434,417)� I_ (142,091�(144,591)�I 83,951 I 226,042 � -159%� I_ 228,542 � -158%�
29 FUND BALANCE,BEGINNING 1,269,034 834,616 834,616 690,025 � (144,591) -17% (144,591) -17%
30 FUND BALANCE,ENDING $ 834,616 $ 692,525 $ 690,025 $ 773,976 $ 81,451 12% 83,951 12%
31 Restricted/Assigned/Committed Funds 834,616 692,525 690,025 773,976 81,451 12% 83,951 12%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - I $ _ � �� 0% � 0°�
86
4B ECONOMIC DEVELOPMENT FUND 200
Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ 1,844,725 $ 1,055,375 $ 1,500,000 $ 1,500,000 $ 444,625 42% - 0%
2 Hotel Occupancy Tax - - - - - 0% - 0%
3 Investment Earnings - - - - - 0% - 0%
4 Contributions - - - - - 0% - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income - - - - - 0% - 0%
7 Total Revenues 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
8 Transfer In - - - - - 0% - 0%
9 Total Trensfers In and Other Sources - - - - - 0% - 0%
10 GRAND TOTAL REVENUES&OTHER SOURCES 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0�
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out - - - - - 0% - 0%
13 Total Payroll and Related - - - - - 0� - 0�
14 Economic Development - - - - - 0% - 0%
15 Public Notices - - - - - 0% - 0%
16 Rent&Utilities - - - - - 0% - 0%
17 Repair&Maintenance - - - - - 0% - 0%
18 Services - - - - - 0% - 0%
19 Supplies - - - - - 0% - 0%
20 Transfer Out Operating - - - - - 0% - 0%
21 Travel&Training - - - - - 0% - 0%
22 Operations and Maintenance - - - - - 0� - 0�
23 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES - - - - - 0% - 0%
20 Projects-Capital improvement - - - - - 0% - 0%
21 Projects-Maintenance&Replacement - - - - - 0% - 0%
22 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
23 Transfer Out to Fund 300 Debt Service 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
24 Other Uses - - - - - 0% - 0%
25 Total Transfers Out and Other uses 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 096
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
SU M MARY
28IEXCE55 REVENUES OVER(UNDER)EXPENDITURES - - - - - 100% - 100%
29 FUND BALANCE,BEGINNING - - - - - 0% - 0%
30 FUND BALANCE,ENDING $ - $ - $ - $ - $ - 100% $ - 100%
31 Restricted/Assigned/Committed Funds - - - - - 100% - 100%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0� $ - 0�
87
ECONOMIC DEVELOPMENT FUND 210
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
I FY 19/20 I I FY 2021 I FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ 50 $ - $ - $ - $ - 0% $ - 0%
2 HotelOccupancyTax 19,335 28,000 28,000 28,000 - 0% - 0%
3 Investment Earnings - - - - - 0% - 0%
4 Contributions 280,000 - - - - 0% - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income - - - - - 0% - 0%
7 Total Revenues 299,384 28,000 28,000 28,000 - 0% - 0%
8 Transfer In - - - - - 0% - 0%
9 Total Transfers In and Other Sources - - - - - 0% - 0%
10 GRAND TOTAL REVENUES&OTHER SOURCES 299,384 28,000 28,000 28,000 - 0% - 0�
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out - - - - - 0% - 0%
13 Total Payroll and Related - - - - - 0% - 0%
14 Economic Development 150,037 28,000 28,000 28,000 - 0% - 0%
15 Public Notices - - - - - 0% - 0%
16 Rent&Utilities - - - - - 0% - 0%
17 Repair&Maintenance - - - - - 0% - 0%
18 Services - - - - - 0% - 0%
19 Supplies - - - - - 0% - 0%
20 Transfer Out Operating - - - - - 0% - 0%
21 Travel&Training - - - - - 0% - 0%
22 Operations and Maintenance 150,037 28,000 28,000 28,000 - 0% - 0%
23 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 150,037 28,000 28,000 28,000 - 0°r6 - 0°r6
20 Projects-Capital improvement - - - - - 0% - 0%
21 Projects-Maintenance&Replacement - - - - - 0% - 0%
22 Total Capital and Mainteance&Replacement - - - - - 0� - 0�
23 Transfer out to Fund 412 WA Expansion 280,000 - - - - 0% - 0%
24 Other Uses - - - - - 0% - 0%
25 Total Transfers Out and Other Uses 280,000 - - - - 0% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES 280,000 - - - - 0% - 0%
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES 430.037 28,000 28,000 28,000 - 0% - 0%
SUMMARY
28IEXCE55 REVENUES OVER(UNDER)EXPENDITURES (130,652) - - � - 0% - 0%
29 FUND BALANCE,BEGINNING 130,652 0 0 0 - 0% - 0%
30 FUND BALANCE,ENDING (0) 0 0 0 - 0% - 0%
31 Restricted/Assigned/Committed Funds (0) 0 0 0 - 0% - 0%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
88
LOCAL PUBLIC IMPROVEMENT DISTRICT FUND 215
Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ - $ - $ - $ - $ - 0% - 0%
2 HotelOccupancyTax - - - - - 0% - 0%
3 Investment Earnings - - - - - 0% - 0%
4 Contributions - - - - - 0% - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income 13,501 - - - - 0% - 0%
7 Total Revenues 13,501 - - - - 0% - 0%
8 Transfer In - - - - - 0% - 0%
9 Total Trensfers In and Other Sources - - - - - 0% - 0%
10 GRAND TOTAL REVENUES&OTHER SOURCES 13,501 - - - - 0% - 096
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out - - - - - 0% - 0%
13 Total Payroll and Related - - - - - 0% - 0�
14 Economic Development - - - - - 0% - 0%
15 Public Notices - - - - - 0% - 0%
16 Rent&Utilities - - - - - 0% - 0%
17 Repair&Maintenance - - - - - 0% - 0%
18 Services 4,441 12,100 12,100 12,100 - 0% - 0%
19 Supplies - - - - - 0% - 0%
20 Transfer Out Operating - - - - - 0% - 0%
21 Travel&Training - - - - - 0% - 0%
22 Operationsand Maintenance 4,441 12,100 12,100 12,300 - 0% - 0�
23 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 4,441 12,100 12,100 12,300 - 0% - 0%
20 Projects-Capital improvement - - - - - 0% - 0%
21 Projects-Maintenance&Replacement - - - - - 0% - 0%
22 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
23 Transfer Out to Fund 300 Debt Service - - - - - 0% - 0%
24 Other Uses - - - - - 0% - 0%
25 7otal Transfers Out and Other uses - - - - - 0% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES - - - - - 0% - 096
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES 4,441 12,100 12,100 12,100 - 0% - 0%
SU M MARY
28IEXCE55 REVENUES OVER(UNDER)EXPENDITURES 9,060 (12,100) (12,100) (12,100) - 100% - 100%
29 FUND BALANCE,BEGINNING 387,505 396,565 396,565 384,465 (12,100) -3% (12,100) -3%
30 FUND BALANCE,ENDING $ 396,565 $ 384,465 $ 384,465 $ 372,365 $ (12,100) -3% $ (12,100) -3%
31 Restricted/Assigned/Committed Funds 396,565 384,465 384,465 372,365 (12,100) -3% (12,100) -3%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0�
89
VISITOR ASSOCIATION FUND 220
Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ - $ - $ - $ - $ - 0% - 0%
2 HotelOccupancyTax 349,809 378,000 228,000 428,000 50,000 13% 200,000 88%
3 Investment Earnings 7,594 3,500 1,000 3,500 - 0% 2,500 250%
4 Contributions - - - - - 0% - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income 11,479 5,700 5,700 5,700 - 0% - 0%
7 Total Revenues 368,882 387,200 234,700 437,200 50,000 13� 202,500 86�
8 Transfer In - - - 500,000 500,000 100% 500,000 100%
9 Total Transfers In and Other Sources - - - 500,000 500,000 100% 500,000 100%
10 GRAND TOTAL REVENUES&OTHER SOURCES 368,882 387,200 234,700 937,200 550,000 142� 702,500 299%
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out 493,588 197,476 197,476 497,255 299,779 152% 299,779 152%
13 Total Payroll and Related 493,588 197,476 197,476 497,255 299,779 152% 299,779 152%
14 Economic Development - - - - - 0% - 0%
15 Public Notices 22,482 20,000 20,000 20,000 - 0% - 0%
16 Rent&Utilities 95,676 91,400 90,600 93,394 1,994 2% 2,794 3%
17 Repair&Maintenance - - - - - 0% - 0%
18 Services 132,021 201,115 201,115 201,300 185 0% 185 0%
19 Supplies 21,143 - 800 22,000 22,000 100% 21,200 2750%
20 Transfer Out Operating - - - - - 0% - 0%
21 Travel&Training 6,973 7,250 7,250 7,250 - 0% - 0%
22 Operations and Maintenance 278,296 319,765 319,765 343,944 24,179 8% 24,179 8�
23 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 771,883 517,241 517,241 841,199 323,958 63% 323,958 63%
20 Projects-Capital improvement - - - - - 0% - 0%
21 Projects-Maintenance&Replacement - - - - - 0% - 0%
22 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
23 Transfer Out to Fund 300 Debt Service - - - - - 0% - 0%
24 Other Uses - - - - - 0% - 0%
25 7otal Transfers Out and Other uses - - - - - 0% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES - - - - - 0% - 096
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES 771,883 517,241 517,241 841,199 323,958 63% 323,958 63%
SU M MARY
28IEXCE55 REVENUES OVER(UNDER)EXPENDITURES (403,001) (130,041) (282,541) 96,001 226,042 -74% 378,542 -34%
29 FUND BALANCE,BEGINNING 726,333 323,332 323,332 40,791 (282,541) -87% (282,541) -87%
30 FUND BALANCE,ENDING $ 323,332 $ 193,291 $ 40,791 $ 136,792 $ (56,499) 71% $ 96,001 335%
31 Restricted/Assigned/Committed Funds 323,332 193,291 40,791 136,792 (56,499) 71% 96,001 335%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0� $ - 0�
90
PUBLIC ARTS FUND 225
Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ - $ - $ - $ - $ - 0% - 0%
2 HotelOccupancyTax - - - - - 0% - 0%
3 Investment Earnings - - - - - 0% - 0%
4 Contributions - - 150,000 - - 0% (150,000) -100%
5 Donations - - - - - 0% - 0%
6 Misc Income - - - - - 0% - 0%
7 Total Revenues - - 150,000 - - 0% (150,000) -100%
8 Transfer In 100,000 - - - - 0% - 0%
9 Total Transfers In and Other Sources 100,000 - - - - 0% - 0%
10 GRAND TOTAL REVENUES&OTHER SOURCES 100,000 - 150,000 - - 0% (150,000) -100%
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out - - - - - 0% - 0%
13 Total Payroll and Related - - - - - 0� - 0�
14 Economic Development - - - - - 0% - 0%
15 Public Notices - - - - - 0% - 0%
16 Rent&Utilities - - - - - 0% - 0%
17 Repair&Maintenance - - - - - 0% - 0%
18 Services - - - - - 0% - 0%
19 Supplies 10,000 - - - - 0% - 0%
20 Transfer Out Operating - - - - - 0% - 0%
21 Travel&Training - - - - - 0% - 0%
22 Operations and Maintenance 30,000 - - - - 0� - 0�
23 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 30,000 - - - - 0°r6 - 0%
20 Projects-Capitalimprovement - - - - - 0% - 0%
21 Projects-Maintenance&Replacement - - - - - 0% - 0%
22 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
23 Transfer Out to Fund 300 Debt Service - - - - - 0% - 0%
24 Other Uses - - - - - 0% - 0%
25 7otal Transfers Out and Other uses - - - - - 0% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES - - - - - 0% - 096
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES 10,000 - - - - 0% - 0%
SU M MARY
28IEXCE55 REVENUES OVER(UNDER)EXPENDITURES 90,000 - 150,000 - - 100% (150,000) 0%
29 FUND BALANCE,BEGINNING 10,000 100,000 100,000 250,000 150,000 150% 150,000 150%
30 FUND BALANCE,ENDING $ 100,000 $ 100,000 $ 250,000 S 250,000 $ 150,000 250% $ - 100%
31 Restricted/Assigned/Committed Funds 100,000 100,000 250,000 250,000 150,000 250% - 100%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0�
91
LONE STAR PUBLIC FACILITIES FUND 418
Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ - $ - $ - $ - $ - 0% - 0%
2 HotelOccupancyTax - - - - - 0% - 0%
3 Investment Earnings 176 50 50 50 - 0% - 0%
4 Contributions - - - - - 0% - 0%
5 Donations - - - - - 0% - 0%
6 Misc Income - - - - - 0% - 0%
7 Total Revenues 176 50 50 50 - 0� - 0�
8 Transfer In - - - - - 0% - 0%
9 Total Transfers In and Other Sources - - - - - 0% - 0%
10 GRAND TOTAL REVENUES&OTHER SOURCES 176 50 50 50 - 0% - 0�
EXPENDITURES&OTHER USES
11 Salaries - - - - - 0% - 0%
12 Transfers Out - - - - - 0% - 0%
13 Total Payroll and Related - - - - - 0% - 0�
14 Economic Development - - - - - 0% - 0%
15 Public Notices - - - - - 0% - 0%
16 Rent&Utilities - - - - - 0% - 0%
17 Repair&Maintenance - - - - - 0% - 0%
18 Services - - - - - 0% - 0%
19 Supplies - - - - - 0% - 0%
20 Transfer Out Operating - - - - - 0% - 0%
21 Travel&Training - - - - - 0% - 0%
22 Operations and Maintenance - - - - - 0� - 0�
23 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES - - - - - 0% - 0%
20 Projects-Capital improvement - - - - - 0% - 0%
21 Projects-Maintenance&Replacement - - - - - 0% - 0%
22 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
23 Transfer Out to Fund 300 Debt Service - - - - - 0% - 0%
24 Other Uses - - - - - 0% - 0%
25 7otal Transfers Out and Other uses - - - - - 0% - 0%
26 SUB-TOTAL NON-OPERATING EXPENDITURES - - - - - 0% - 096
27 GRAND TOTAL ALL EXPENDITURES&OTHER USES - - - - - 0% - 0%
SU M MARY
28IEXCE55 REVENUES OVER(UNDER)EXPENDITURES 176 50 50 50 - 100% - 100%
29 FUND BALANCE,BEGINNING 14,543 14,719 14,719 14,769 50 0% 50 0%
30 FUND BALANCE,ENDING $ 14,719 $ 14,769 $ 14,769 $ 14,819 $ 50 100% $ 50 100%
31 Restricted/Assigned/Committed Funds 14,719 14,769 14,769 14,819 50 100% 50 100%
32 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0� $ - 0�
92
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
�i �1. �'. . : � �
��iI I � .
, y, , ' � �
l r •�I �; � � ,', , �+� . �
_ �
�.��. -
... I -M
= � ��% � DEBT SERVICE FU N DS �- � - � � �_
� � Ly�l�. - . �
I � ' �. '�� � � __
, :����`; ��� �
i' ,� a• �� _, - S I
�=. . . � i �7' �� ���� � . f � id'
a� � � � ` � V
1 � 1 `.�i�•'¢�4��� �� � I `i I
.k.. ti f�' 4 �i� 'i�'���' r �� k �` �1
i�'�.� i .� �� � . I' +�
, ,N, ����� �,` �' � , , �;. # �,� }�
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :,
,
l� � ~� �
� ...il� "`t , r "�'�� � 93
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
� ...il� "`t , r "�'�� � 94
�
DEBT SERVICE FUNDS OVERVIEW
Town Council and staff are dedicated to a conservative pattern of debt issuance that ensures property
tax rates remain attractive to prospective businesses and residents. Prior to acquiring any debt,
alternative financing sources are evaluated. When debt is issued, it is used to acquire major assets with
expected lives which equal or exceed the average life of the debt issue.
The Town's debt service funds are comprised of the revenue supported Debt Service Fund 300 and
property tax supported Debt Service Fund 301. Debt Service Fund 300 is used to manage payments on
all general government related debt. Debt Service Fund 301 is property tax supported debt for street
infrastructure improvements, Westlake Academy Expansion, and funding the Westlake Academy's Arts
&Sciences Center.
DEBT SERVICE PROCESS N
DEBT MANAGEMENT POLICIES
The Town's debt management policies are reviewed annually and revised as necessary. The Town's
policies address the following:
■ Direct Debt- debt payable from property tax (or ad valorem I&S tax), and other available funds
of the Town.
■ Interfund Borrowing—loans for short-term cash flow needs.
LIMITS
The Town's only legal limit to debt is the tax rate limit.
ANALYSIS
Any consideration of debt issuance for major capital assets are prepared within the framework of a
Council approved multi-year capital improvement plan and forecast for all Town facilities and
infrastructures.
Staff explore alternative funding sources prior to the issuance of debt for capital acquisitions and
construction projects.These alternatives include, but are not limited to:
■ Grants-In-Aid
■ Use of Reserves
■ Use of either current on-going general revenues or one-time revenues
■ Contributions from developers or others
■ Leases
■ UserFees
■ I m pact Fees.
If debt is determined as the funding source it is presented to Council for approval.
N N
95
DEBT SERVICE FUNDS
Combined Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Proposed FY21/22 Proposed FV21/22 Proposed
Actuals Budget Budget Budget vs vs
I FY 19/20 � I FY 20/21 FY 20/2� I FY 21/22 FY 20/21 Adopted FV 20/21 Revised
REVENUES&OTHER SOURCES
1 GeneralSalesTax $ - 5 - 5 - 5 - $ - 0% $ - 0%
2 PropertyTax 685,914 632,381 699,383 1,134,763 502,382 79% 435,380 62%
3 Beverage Tax - - - - - 0% - 0%
4 ChargeforService - - - - - 0% - 0%
5 HotelOccupancyTax - - - - - 0% - 0%
6 Franchise Fees - - - - - 0% - 0%
7 Permits&Fees Other - - - - - 0% - 0%
8 Permits&FeesBuilding - - - - - 0% - 0%
9 Permits&Fees Utility - - - - - 0% - 0%
10 Fines&Forfeitures Court - - - - - 0% - 0%
11 InvestmentEarnings - - - - - OYo - 0%
12 Contributions - - - - - 0% - 0%
13 Donations - - - - - 0% - 0%
14 Miulnmme - - - - - 0% - 0%
15 TotalRevenues 685,914 632,381 699,383 1,134,763 1,134,763 179% 502,382 72%
16 Transferin 2,116,814 2,022,191 1,949,876 1,625,237 (396,954) -20% (324,639) -ll%
17 OtherSources - - - - - 0% - 0%
18 Total Trensfer In and Other Sources 2,116,814 2,022,191 1,949,876 1,625,237 1,625,237 80% (396,954) 40%
19 GRAND TOTAL REVENUES&OTHER SOURCES 2,802,728 2,654,572 2,649,259 2,760,000 2,760,000 104% 105,428 4%
EXPENDITURES&OTHER USES
20 Salaries - - - - - 0°h - 0%
21 Transfers Out - - - - - 0% - 0%
22 Insurance - - - - - 0% - 0%
23 Taxes - - - - - 0% - 0%
24 Retirement - - - - - 0% - 0%
25 Total Payroll and Related - - - - - 0% - 0%
26 CapitalOutlay - - - - - 0% - 0%
27 DebtService 2,694,013 2,688,694 2,688,609 2,566,314 177,620 7% 177,705 7%
28 EconomicDevelopment - - - - - 0% - 0%
29 Leases and Rentals - - - - - 0% - 0%
30 Public Notices - - - - - 0% - 0%
31 Rent&Utilities - - - - - 0% - 0%
32 Repair&Maintenance - - - - - 0% - 0%
33 Services 2,880 2,580 2,SS0 2,273 (307) -12% (307) -12%
34 Supplies - - - - - 0% - 0%
35 Travel&Training - - - - - 0% - 0%
36 Operetions and Maintenance 2,696,893 2,691,274 2,691,189 2,868,587 177,313 7% 177,398 7%
37 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 2,696,893 2,691,274 2,691,189 $ 2,868,587 $ 177,313 7% 177,398 7%
38 Projects-Capitalimprovement - - - - - 0% - 0%
39 Projects-Maintenance&Replacement - - - - - 0% - 0%
40 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
41 TransferOut - - - - - 0% - 0%
42 OtherUses - - - - - 0% - 0%
43 Total Transfers Out and Other Uses - - - - - 0% - 0%
qqSUB-TOTALNON-OPERATINGEXPENDITURES _ _ _ _ _ pq�, _ dg6
45 GRANDTOTALALLEXPENDITURES&OTHERUSES 2,696,893 2,691,274 2,691,189 2,868,SS7 177,313 7% 177,398 7%
SUMMARY
46I Excess Revenus over�under)Expenditures 105,835 (36,702) (41,930) (108,587) (71,885) 196% I (66,657) 159%
47 FUND BALANCE,BEGINNING 44,683 150,518 150,518 108,588 (41,930� -28% (41,930) -28%
48 FUND BALANCE,ENDING $ 150,518 S 113,816 S 308,588 $ 0 (113,816) -300% (308,588) -100%
49 Restricted/Assigned/Committed Funds 150,518 113,816 108,588 0 (113,816) -100% (108,588) -100%
50 UNASSIGNEDFUND BALANCE,ENDING S - $ - $ - � - $ - 0% $ - 0%
96
DEBT SERVICE FUND 300
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
I FY 2020 I FY 2021 FY 2021 FY 2022 FY 2027 Adopted � FY 2021 Revised
REVENUES&OTHER SOURCES
1 General Sales Tax $ - $ - $ - $ - $ - 0% $ - 0%
2 Property Tax - - - - - 0% - 0%
3 Contributions - - - - - 0% - 0%
4 Donations - - - - - 0% - 0%
5 Misc Income - - - - - 0% - 0%
6 Total Revenues - - - - - 0% - 0%
7 Transfer In from Fund 100 General Fund 272,089 966,816 449,876 125,237 (841,579) -87% (324,639) -72%a
8 Transfer In from Fund 2004B Economic Development 1,844,725 1,055,375 1,500,000 1,500,000 444,625 42% - 0%
9 Total Transfers in and Other Sources 2,116,814 2,022,191 1,949,876 1,625,237 (396,954) -20% (324,639) -17%
10 GRAND TOTAL REVENUES&OTHER SOURCES 2,116,814 2,022,191 1,949,876 1,625,237 (396,954) -20% (324,639) -17%
EXPENDITURES&OTHER USES
11 CapitalOutlay - - - - - 0% - 0%
12 Debt Service 2,114,674 2,020,051 1,948,121 1,623,457 (396,594) -20% (324,664) -17%
13 Services 2,140 2,140 2,140 1,395 (745) -35% (745) -35%
14 Supplies - - - - - 0% - 0%
15 Transfer Out Operating - - - - - 0% - 0%
16 Operations and Maintenance 2,116,814 2,022,191 1,950,261 1,624,852 (397,339) -20% (325,409) -17%
17 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 2,116,814 2,022,191 1,950,261 1,624,852 (397,339) -20�0 (325,409) -17�
18 Projects-Capitalimprovement - - - - - 0% - 0%
19 Projects-Maintenance&Replacement - - - - - 0% - 0%
20 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
21 Transfers Out - - - - - 0% - 0%
22 OtherUses - - - - - 0% - 0%
23 Total Transfers Out and Other Uses - - - - - 0% - 0%
24 SUB-TOTAL NON-OPERATING EXPENDITURES - - - - 0% 0%
25 GRAND TOTAL ALL EXPENDITURES&OTHER USES 2,116,814 2,022,191 1,950,261 1,624,852 (397,339) -20% � (325,409) -17%
SUMMARY
26IEXCESS REVENUES OVER(UNDER)EXPENDITURES - - (385) 385 385 100% 770 -200%
27 FUND BALANCE,BEGINNING - - - (385) (385) 100% (385) 100%
28 FUND BALANCE,ENDING $ - $ - $ (385) $ - $ - 0% $ 385 -100%
29 Restricted/Assigned/Committed Funds - - (385) - - 0% 385 -100%
30 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0� $ - 0%
97
DEBT SERVICE FUND 301
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 I FY 2027 I FY 2021 I � FY 2022 � � FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 General5alesTax $ - $ - $ - $ - $ - 0% $ - 0%
2 Property Tax 685,914 632,381 699,383 1,134,763 502,382 79% 435,380 62%
3 Contributions - - - - - 0% - 0%
4 Donations - - - - - 0% - 0%
5 Misc Income - - - - - 0% - 0%
6 Total Revenues 685,914 632,381 699,383 1,134,763 502,382 79% 435,380 62%
7 Transfer In - - - - - 0% - 0%
8 Other Sources - - - - - 0% - 0%
9 Total Transfers In and Other Sources - - - - - 0% - 0%
10 GRAND TOTAL REVENUES&OTHER SOURCES 685,914 632,381 699,383 1,134,763 502,382 79% 435,380 62%
EXPENDITURES&OTHER USES
11 Total Payroll and Related - - - - - 0% - 0%
12 CapitalOutlay - - - - - 0% - 0%
13 Debt Service 579,340 668,643 740,488 1,242,856 574,213 86% 502,368 68%
14 Repair&Maintenance - - - - - 0% - 0%
15 Services 740 440 440 880 440 100% 440 100%
16 Operations and Maintenance 580,080 669,083 740,928 1,243,736 574,653 86% 502,808 68%
17 SUB-TOTAL OPERATIONS and MAINTENANCE EXPENDITURES 580,080 669,083 740,928 1,243,736 574,653 86� 502,808 68%
18 Projects-Capital improvement - - - - - 0% - 0%
19 Projects-Maintenance&Replacement - - - - - 0% - 0%
20 Total Capital and Mainteance&Replacement - - - - - 0% - 0%
21 Transfer Out - - - - - 0% - 0%
22 OtherUses - - - - - 0% - 0%
23 Total 7ransfers Out and Other Uses - - - - - 0% - 0%
24 SUB-TOTAL NON-OPERATING EXPENDITURES - - - - - 0% - 0%
25 GRAND TOTAL ALL EXPENDITURES&OTHER USES 580,080 669,083 740,928 1,243,736 574,653 86% 502,808 68%
SUMMARY
26IEXCESS REVENUES OVER(UNDER)EXPENDITURES 105,835 (36,702) (41,545) (108,973) (72,271) 197% (67,428) 162%
27 FUND BALANCE,BEGINNING 44,683 150,518 150,518 108,973 (41,545) -28% (41,545) -28%
28 FUND BALANCE,ENDING $ 150,518 $ 113,816 $ 108,973 (0) $ (113,816) -100% $ (108,973) -100�
29 Restricted/Assigned/Committed Funds 150,518 113,816 108,973 (0) (113,816) -100% (108,973) -100%
30 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - - $ - 0% $ - 0�
98
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'-�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� � �`� ' I
1
1���5�1� � ' . � , • 1�
e , . " r ' n1" ' ' •1
'� �,-� �
,.. . � �,� �
�-���-� � WESTLAK� ACADEMY �� �� -M- -
i . i
_ � J�
� � �
�� �� �
�� , �i �� ���� ,:_ FU N D . ���
� � ;.���,��� � � �
i' � y i J " I
�'. . - � i � � ��' �� �
� }
i � V
� � �1 `.�i�•'¢4�4� � ,jy�a f
.k.. ���F'i� r i'� �� ��
ti ,�!,E i- ,�„'' � E ''� . �
�'��' • W! �h ' �
, ,N, �.�,� �,` �' � , , �;. # }.
��� � �, �,i��� �. '�, � }� I� •' '
)' '� � ��r ' �� ! �� ' I •�
��ti�,.� ���I.i ;� � ,, �
^� ,�. 1 , �` � , �� � ' r� ,
� � j� �,
' � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� ...il� "`t , r "�'�� � 99
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��� , . ��A� �^ �o0
N
WESTLAKE ACADEMY FUND OVERVIEW
Westlake Academy is owned and operated by the Town of Westlake. It is the only municipally owned
and operated open enrollment K-12 charter school in the State of Texas. While Westlake Academy is
a department of the Town,it is its own financial reporting entity as defined by Government Accounting
Standards Board (GASB) in its Statement No. 14, "The Financial Reporting Entity."Therefore,Westlake
Academy prepares its basic financial statements in accordance with generally accepted accounting
principles promulgated by the GASB and other authoritative sources identified in Statement on
Auditing Standards No. 69 of the American Institute of Certified Public Accountants.
The Westlake Academy Fund encompasses all teaching and extra-/co-curricular operating
expenditures as well as State public school funding, local funds, and private donations used to support
and enhance the daily operations of Westlake Academy. Westlake Academy operates under a shared
services model whereby the municipal operations team provides human resources, communications,
financial,facilities, information technology and administrative support services to the school. General
maintenance and replacement of infrastructure and equipment for the school is expensed to the
municipal budget.The shared services model is an integral part ofthe state charter application process,
supporting the Town's case for having a community school. This model conserves resources and avoids
the duplication of efforts across the municipal and academic functions. For detailed information
regarding Westlake Academy's operating budget, please visit www.westlakeacademy.org.
FUND HIGHLIGHTS
REVENUES
Budgeted at$9,371,746.This is a 3%decrease of$289,953 from prior year revised. Revenues are based
on the following underlying assumptions:
■ Future revenue projections are based on the student average daily attendance (ADA),which
is used to calculate the cost of public education for the next biennium. With the ongoing
pandemic, revenues are expected to remain flat for FY 2021-22 and are calculated based on
the ADA from the prior year.
■ Charter schools do not have taxing authority,makingthem reliant upon state and local funding
sources.
■ As an open enrollment charter school, all State funding is determined each legislative session
and channeled to Westlake Academy through the State's Foundation School Program (FSP).
■ Enrollment is projected at 875 students.
■ The proposed allotment is projected at$154K
■ Municipal contributions have been discontinued
■ Bank Interest: Calculated at 0.50%rate
■ 100%use of Westlake Academy Foundation(WAF)Annual Program revenues(proposed
$1.03 million).
101
N N
EXPENDITURES
Budgeted at $9,432,983. This is a slight decrease of$20,894 from prior year revised. This decrease in
expenditures is due to allocating payroll cost to the federal ESSER III-Supplemental Grant.
■ The Board of Trustees approved a step increase plus 1%for Teachers, Librarians, Counselors,
& Nurses, a 2% increase for Administration, and a 3% for Admin Support-Hourly staff; a
combined total impact less than$18K.
■ FTE: 103.52(1.65 increase from FY20/21).
■ Maintenance&Operations: $5.8K increase forjanitorial services&supplies.
■ In accordance with Texas House Bill 3, kindergarten through 3rd grade teachers must complete
reading training.This training started in FY20/21 and will continue through FY22/23.
■ Administrative:$15.6K increase for general legal services.
■ The ESC Region 11 contract is expected to remain the same from prior year revised. This
includes the Instructional Solutions Contract for Canvas distance learning support & remote
professional development opportunities.
FUND BALANCE
The FY 21/22 projections will decrease fund balance by$61,237 for an ending unassigned fund balance
of$1,785,979. The unassigned balance represents coverage for 69 operating days.
Change in Operating Days
Actual Actual Actual Actual Actual Actual Amended Proposed Projected Projected Projected Projected
FY 14/15 FY 15/16 FY16/17 FY17/18 FY18/19 FY19/20 FY20/21 FY21/22 FY22/23 FY23/24 FY24/25 FY25/26
102
Academy
Program Summary
Fiscal Year 2021/2022 I Adopted Amended Adopted FY21/22 Adopted
Budget Budget Budget vs vs.
FY20/21 FY20/21 FY 21/22 FY20/21 Revise�
REVENUES
1 Transportation $ 10,500 $ 10,500 $ 10,500 $ - �%
2 Parking 15,000 15,000 15,000 - 0%
3 Athletic Activities 88,100 88,100 88,100 - �%
4 Interest Earned 10,000 5,000 5,000 - 0%
5 WAF Blacksmith Donation 1,030,000 1,030,000 1,030,000 - �%
6 Salary Reimbursement for WAF staff 71,235 71,235 71,771 536 1°/o
7 Municipal Transfer - - - - 100%
8 Other Local Revenue(sub,tech,prnt,misc) 47,300 32,200 35,000 2,800 9°/o
9 Technology Equipment Sale Proceeds - - - 0%
10 Food Services 7,000 4,000 7,000 3,000 75%a
11 Total Local Revenues 1,279,135 1,256,035 1,262,371 �36 1%
12 TEA-Available School Funds 212,000 423,750 336,158 (87,592) -21%
13 TEA-Foundation School Funds(Inc.accrual) 7,024,142 6,865,155 6,646,293 (218,862) -3%
14 CTE Funding(addt'I TEA-FSP Funds) 263,366 472,503 466,175 (6,328) -1%
15 Facilities Allotment(addt'I TEA-FSP Funds) 160,500 151,421 154,507 3,086 2%
16 TEA-Advanced Placement Training 6,750 6,750 6,750 - 0%o
17 SB-500 SPED Services - - - - 100%
18 TRS On-behalf/Medicare Part B 486,085 486,085 499,492 13,407 3°/o
19 Total State Revenues � 8,152,843 8,405,664 8,109,375 (296,289) -4%
20 TOTAL REVENUES I $ 9,431,978 $ 9,661,699 $ 9,371,746 $ (289,953) -3% I
EXPENDITURES
21 Function 11-Instructional $ 5,141,964 $ 5,108,409 $ 4,884,668 (223,741) -4%
22 Function 12-Resources&Media 95,802 95,802 135,797 39,995 42%o
23 Function 13-Curriculum&Staff Development 64,045 55,595 55,795 200 0%
24 Function 21-Instructional Leadership 191,240 191,240 225,326 34,086 18°/o
25 Function 23-School Leadership 1,117,395 1,121,368 1,258,754 137,386 12%
26 Function 31-Guidance&Counseling 604,282 613,976 618,426 4,450 1%
Z7 Function 33-Health Services 82,673 84,867 81,257 (3,610) -4%
28 Function 36-Co/Extracurricular Activities 272,047 282,547 228,089 (54,458) -19%
29 Function 41-Administrative 241,995 242,579 241,964 (615) 0%
30 Function 51-Maintenance&Operations 983,676 1,043,676 967,763 (75,913) -7%
31 Function 52-Security&Monitoring 26,800 26,800 26,800 - 0%
32 Function 53-Data Processing 221,565 236,625 356,879 120,254 51°/o
33 Function 61-Community Services 142,471 142,471 143,543 1,072 1%
34 Function 71-Debt Service 207,922 207,922 207,922 - 0°/a
35 TOTAL EXPENDITURES BY FUNCTION I $ 9,393,877 $ 9,453,877 $ 9,432,983 i $ (20,894) 0%�
36 Transfer in-Athletics/Transportation 90,000 90,000 45,000 (45,000) -50%
37 Transfer Out-General Fund (90,000) (90,000) (45,000) 45,000 -50%
38 NET OTHER RESOURCES(USES) - � - , �� - 0%
SUMMARY
39 EXCESS REVENUES OVER(UNDER)EXPENDITURES � 38,101 � 207,822 � � (61,237)� � (269,059)� -129% �
40IFUND BALANCE,BEGINNING 1,751,177 1,751,177 1,958,999 207,822 12%
41 FUND BALANCE,ENDING 1,789,278 1,958,999 � 1,� (61,238) -3%
42 Restricted/Assigned/Committed 88,000 90,621 111,782 21,161 23%
43 UNASSIGNED FUND BALANCE,ENDING C 1,701,278 $ 1,868,378 $ 1,785,979 $ (82,399) -4%�
103
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��� , r "�'�� � 104
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'-�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� � �`� ' I
1
1���5�1� � ' . � • ��
t L
k , . . r . "� �. 1
�µ--
� �
CAPITAL PROJ ECT .. �� .M- -
�_ � • . i
_ �
�� �" � ��� ' ' �
, .,
, E ����� �k� F U��N D S r� ` �
1 � � �` ,�� , �
1 �'•, `y'• �
i' �� " �i I
�=. . - i � � '�
� � ��
� 1 �,
4 � 1:';,�'F91,�� 1 . �
k.. �' r �+I` � � y� -
y ;��'•,E�,i- ,�„ � E f' �'
N ' � �� . ��
, , , ..�� �,` �� � , , ,;. � }.
��� � �, �,i�'� �. '�, � }� r�y a� ,
)' '� � ��r ' �� ! �� ' I .�
��ti�,.� ���I., ;� � ,, �
�� ,� � ' ,�' � , '� � �� ,
� � �� �,
' ' h..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- —� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '—�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� 105
� ...�'� , . �� �
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��� , r "�'�� � 106
N N
CAPITAL PROJECT FUNDS OVERVIEW
The Capital Projects Funds consist of the Capital Project Fund 410, Westlake Arts & Sciences Center
Fund 411, and the Westlake Academy Expansion Fund 412. Please see fund descriptions below:
Capital Project Fund 410 tracks major equipment, land, and infrastructure projects of $25,000 or
more financed with General Fund operating transfers, intergovernmental revenue, bond proceeds
and Special Revenue Fund transfers. Project completion or procurement may extend across two or
more fiscal years and reflect multiple expenditure categories such as engineering, design and
construction. Completed capital projects often have a continuing fiscal impact on the Town's
operating funds due to routine maintenance, repair, and daily operating costs. When an ongoing
operating impact has been identified, it is included on the project description sheet, and costs are
projected for the next three years. Upon approval of the project, the ongoing fiscal impact is
integrated into the operating budget.
Westlake Academy Arts & Sciences Center Fund 411 tracks and accumulates resources to finance the
Arts and Sciences Center expansion. Westlake Academy has identified an immediate need for three
additional science labs on campus. This moves the science classrooms out of the portable buildings and
ensures students have adequate equipment,gas and water lab stations.The estimated cost of this project
is $8.6M. The funding source for the project includes WA Capital Projects that have been provided per
economic development agreements by residential developments, anonymous matching funds, and
Westlake Academy affiliates.
Westlake Academy Expansion Fund 412 tracks and accumulates resources intended to finance future
Academy expansions. In FY 12/13, approximately 8.5 million dollars of bond proceeds were used to fund
construction of three new buildings at Westlake Academy. In February of 2013, an Economic
Development Agreement was executed that requires the developer to pay $10K for lots in the Granada
subdivision and $5K for lots in the Quail Hollow subdivision. These payments are recorded in the
Economic Development Fund 210 and are transferred to the Westlake Academy Fund 412.
Individual project information sheets provide a detailed listing of projects,with prior year funding,future
funding requirements and project description. These sheets indicate when the project has multiple
sources of funding and the associated operating costs.
FUND HIGHLIGHTS I
REVENUES
Revenues are budgeted at$4.6M; a 80% increase of$2M from prior year revised.This increase is due
to the Series 2021 bond issuance in September 2021.
Investment Earnin�s—($11,000)
Decreased $20K due to decrease in interest rates and economic impact of the ongoing
pandemic.
Other Sources—($3.2M)
Series 2021 issue$3.2M in bonds for capital projects, , projected related this upcoming fiscal
year.
N N
107
Transfer in from Other Funds—($1,250,000)
Transfers in from Fund 412 to Fund 411 for$250K and from Fund 100 to Fund 410 of$1M for
capital related expenditures.
EXPENDITURES
Expenditures are budgeted at$3M; an 38% increase of$822K from prior year revised.
Capital Proiect Fund 410—($2,491,720)
This consists of Capital Project Fund activities,which increased$1.4M given the expected economic
activity this upcoming fiscal year.The budgeted capital projects include the following:
■ Roanoke Road Reconstruction&Drainage South-$700,955
■ SH114 Service Road Construction-$100,000
■ GPS Opticom Traffic Control-$91,250
■ Wayfinding Signage-$214,700
■ Cemetery Improvements-$250,000
■ Dove/Pearson/Aspen Trail—$459,250
■ Pearson Lane Recon/Drainage-$475,565
Westlake Academy Arts&Sciences Center Fund 411—($250,000)
Includes preliminary planning services for the WA Arts&Sciences Center.
Transfer Outs-($250,000)
Transfer out to from Fund 412 to Fund 411.
FUND BALANCE
The combined ending fund balance is projected to be$6.5M.
■ Capital Project Fund 410 is projected to be$2.4M
■ Westlake Academy Arts and Sciences Center Fund 411 is projected to be$2.5M
■ Westlake Academy Expansion Fund 412 is projected to be$1.6M
108
CAPITAL PROJECT FUNDS
Combined Program Summary
Fiscal Year 2021/2022
Audited Adopted Revised Adopted FY 2022 Adopted FY 2022 Adopted
I
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 InvestmentEarnings 63,910 30,000 18,000 11,000 (19,000) -63% (7,000) -39%
2 Contributions (565) - 1,300,000 - - 100% (1,300,000) 100%
3 Donations - - - - - 100% - 100%
4 Misc Income - - - - - 0% - 0%
5 Total Revenues 63,345 30,000 1,318,000 11,000 11,000 37% (1,307,000) -99%
6 Transfer In 380,000 250,000 1,250,000 1,250,000 1,000,000 400% - 0%
7 OtherSources (3,323) - - 3,353,602 3,353,602 100% 3,353,602 100%
8 Total Transfer In and Other Sources 376,677 250,000 1,250,000 4,603,602 4,603,602 1841% 3,353,602 26S%
9 GRAND TOTAL REVENUES&OTHER SOURCES $ 440,022 $ 280,000 $ 2,568,000 $ 4,614,602 $ 4,614,602 1648% $ 2,046,602 80%
EXPENDITURES&OTHER USES
10 Projects-Capitalimprovement 1,343,927 1,363,830 919,130 2,741,720 1,377,890 101% 1,822,590 198%
11 Projects-Maintenance&Replacement - - - - - 0% - 0%
12 Total Capital and Mainteance&Replacement 1,343,927 1,363,830 919,130 2,741,720 1,377,590 301% 1,822,590 19SY
13 TransferOut 100,000 250,000 1,250,000 250,000 - 100% (1,000,000) -80%
14 Other Uses - - - - - 0% - 0%
15 Total Transfers Out and Other Uses 100,000 250,000 1,250,000 250,000 - 100Y (1,000,000) -80Y
16$UB-TOTAL NON-OPERATING EXPENDITURES $ 1,443,927 $ 1,613,830 $ 2,169,130 $ 2,991,720 $ 1,377,890 85% $ 822,590 3S%
17_ GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 1,443,927 �$ 1,613,830�$ 2,169,130� I $ 2,991,720� � $ 1,377,890 i 85% � � 822,590 i 38% i
SUMMARY
18I Excess Revenus over(under)Expenditures I (1,003,905) I (1,333,830)I 398,870 I I 1,622,882 2,956,712 I -222% I 1,224,012 I 307% I
19 FUND BALANCE,BEGINNING 5,506,356 4,502,451 4,502,451 4,901,321 398,870 9% 398,870 9%
20 FUND BALANCE,ENDING $ 4,502,451 $ 3,168,621 $ 4,901,321 $ 6,524,203 $ 3,355,582 106% $ 1,622,882 33%
Z1 Restricted/Assigned/Committed Funds �4,502,451 3,168,621 4,901,321 6,524,203 3,355,582 106% 1,622,882 33%
22 UNASSIGNED FUND BALANCE,ENDING � S - S - S -] I_S - 0% C - 0%
RESTRICTED/ASSIGNED/COMMITTED FUNDS
23 Cash 4,502,451 3,168,621 4,901,321 6,524,203 3,355,582 106% 1,622,882 33%
24 - 0% - 0%
25 0% 0%
26 - 0% - 0%
27 TOTAL RESTRICTED/ASSIGNED/COMMITTED FUNDS $ 4,502,451 $ 3,168,621 $ 4,901,321 $ 6,524,203 $ 3,355,582 106% $ 1,622,882 33%
109
CAPITAL PROJECTS FUND 410
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 � FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 Permits&Fees Building - - - - - 0% - 0%
2 Permits&Fees Utility - - - - - 0% - 0%
3 Fines&Forfeitures Court - - - - - 0% - 0%
4 Investment Earnings 30,095 15,000 3,000 5,000 (10,000) -67% 2,000 67%
5 Contributions (565) - - - - 0% - 0%
6 Donations - - - - - 0% - 0%
7 Misc Income - - - - - 0% - 0%
8 Total Revenues 29,530 15,000 3,000 5,000 (10,000) -67% 2,000 67%
9 Transfers In - - - 1,000,000 1,000,000 #DIV/0! 1,000,000 #DIV/0!
10 Other Sources (3,323) - - 3,353,602 3,353,602 100% 3,353,602 100%
11 Total Other Sources (3,323) - - 4,353,602 4,353,602 100% 4,353,602 100%
12 GRAND TOTAL REVENUES&OTHER SOURCES $ 26,207 $ 15,000 $ 3,000 $ 4,358,602 $ 4,343,602 28957% $ 4,355,602 145187%
EXPENDITURES&OTHER USES
13 Projects-Capital improvement 1,293,500 1,113,830 919,130 2,491,720 1,377,890 124% 1,572,590 171%
14 Projects-Maintenance&Replacement - - - - - 0% - 0%
15 Total Capital and Mainteance&Replacement 1,293,500 1,113,830 919,130 2,491,720 1,377,890 124% 1,572,590 171%
16 Transfers Out - - - - - 0% - 0%
17 Other Uses - - - - - 0% - 0%
18 Total Transfers Out&Other Uses - - - - - 0% - 0%
19 SUB-TOTAL NON-OPERATING EXPENDITURES $ 1,293,500 $ 1,113,830 $ 919,130 $ 2,491,720 $ 1,377,890 124% $ 1,572,590 171%
20 GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 1,293,500 $ 1,113,830 $ 919,130 $ 2,491,720 $ 1,377,890 124% $ 1,572,590 171%
SUMMARY
21IEXCESS REVENUES OVER(UNDER)EXPENDITURES (1,267,293) I (1,098,830) (916,130) 1,866,882 2,965,712 -270% 2,783,012 -304%
22 FUND BALANCE,BEGINNING 2,708,144 1,440,851 1,440,851 524,721 (916,130) - (916,130) -
23 FUND BALANCE,ENDING $ 1,440,851 $ 342,021 $ 524,721 $ 2,391,603 $ 2,049,582 599% $ 1,866,882 356%
24 Restricted/Assigned/Committed Funds 1,440,851 342,021 524,721 2,391,603 2,049,582 599% 1,866,882 356%
25 UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
110
WESTLAKE ACADEMY ARTS & SCIENCES CENTER FUND 411
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 FY 2022 FY 2021 Adopted FY 2021 Revised
REVENUES&OTHER SOURCES
1 Permits&Fees Building - - - - - 0% - 0%
2 Permits&Fees Utility - - - - - 0% - 0%
3 Fines& Forfeitures Court - - - - - 0% - 0%
4 Investment Earnings 109 - - 1,000 1,000 100°/o 1,000 100%
s Contributions - - 1,250,000 - - 100% (1,250,000) 100%
6 Donations - - - - - 100% - 100%
� Misc Income - - - - - 0% - 0%
s Total Revenues 109 - 1,250,000 1,000 1,000 100% (1,249,000) 100%
9 Transfer In from Fund 412 WA Expansion 100,000 250,000 1,250,000 250,000 - 100% (1,000,000) -80%
Zo Other Sources - - - - - 0°/a - 0%
11 Total Transfers In and Other Sources 100,000 250,000 1,250,000 250,000 - 100% (1,000,000) -80%
1z GRAND TOTAL REVENUES&OTHER SOURCES $ 100,109 $ 250,000 $ 2,500,000 $ 251,000 $ 1,000 100% $ (2,249,000) -90%
EXPENDITURES&OTHER USES
is Projects-Capital improvement 50,427 250,000 - 250,000 - 100% 250,000 100%
14 Projects-Maintenance&Replacement - - - - - 0% - 0%
is Total Capital and Mainteance&Replacement 50,427 250,000 - 250,000 - 100% 250,000 100%
15 Transfers Out - - - - - 0% - 0%
1� Other Uses - - - - - 0% - 0%
Zs Total Transfers Out&Other Uses - - - - - 0% - 0%
19 SUB-TOTAL NON-OPERATING EXPENDITURES $ 50,427 $ 250,000 $ - I $ 250,000 $ - 100% $ 250,000 100%
zo GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 50,427 $ 250,000 $ - � 250,00o S - iooi $ Zso,000 sooi
SUMMARY
zs EXCESS REVENUES OVER(UNDER) EXPENDITURES 49,682 - 2,500,000 1,000 1,000 #DIV/0! (2,499,000) -100%
zz FUND BALANCE, BEGINNING - 49,682 49,682 2,549,682 2,500,000 5032% 2,500,000 5032%
z3 FUND BALANCE,ENDING $ 49,682 $ 49,682 $ 2,549,682 $ 2,550,682 $ 2,501,000 5034% $ 1,000 0%
za Restricted/Assigned/Committed Funds 49,682 49,682 2,549,682 2,550,682 2,501,000 5034% 1,000 0%
zs UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
111
WESTLAKE ACADEMY EXPANSION FUND 412
Program Summary
Fiscal Year 2022
Audited Adopted Revised Proposed FY 2022 Proposed FY 2022 Proposed
Actuals Budget Budget Budget vs vs
FY 2020 FY 2021 FY 2021 �FY 2022� �FY 2021 Adopted FY 2021 _Revised
REVENUES&OTHER SOURCES
1 Permits&Fees Building - - - - - 0% - 0%
2 Permits&Fees Utility - - - - - 0% - 0%
s Fines&Forfeitures Court - - - - - 0% - 0%
a Investment Earnings 33,706 15,000 15,000 5,000 (10,000) -67% (10,000) -67%
s Contributions - - 50,000 - - 0% (50,000) -100%
s Donations - - - - - 0% - 0%
� Misc Income - - - - - 0% - 0%
s Total Revenues 33,706 15,000 65,000 5,000 (10,000) -67% (60,000) -92%
9 Transfer In from Fund 210 Economic Development 280,000 - - - - 0% - 0%
Zo Other Sources - - - - - 0% - 0%
11 Total Transfers In and Other Sources 280,000 - - - - 0% - 0%
Zz GRAND TOTAL REVENUES&OTHER SOURCES $ 313,706 $ 15,000 $ 65,000 $ 5,000 $ (10,000) -67% $ (60,000) -92%
EXPENDITURES&OTHER USES
13 Projects-Capital improvement - - - - - 0% - 0%
Za Projects-Maintenance&Replacement - - - - - 0% - 0%
Zs Total Capital and Mainteance&Replacement - - - - - 100% - 0%
16 Transfers Out to Fund 100 General Fund - - - - - 0% - 0%
1� Transfers Out to Fund 411 A&S Building 100,000 250,000 1,250,000 250,000 - 0% (1,000,000) -80%
Zs Total Transfers Out&Other Uses 100,000 250,000 1,250,000 250,000 - 0% (1,000,000) -80%
19 SUB-TOTAL NON-OPERATING EXPENDITURES $ 100,000 $ 250,000 $ 1,250,000 $ 250,000 $ - 100% $ (1,000,000) -80%
zo� GRAND TOTAL ALL EXPENDITURES&OTHER USES $ 100,000 $ 250,000 $ 1,250,000 f $ 250,000 $ - 100% I $ (1,000,000) -80%
SUMMARY
z1 EXCESS REVENUES OVER(UNDER) EXPENDITURES 213,706 (235,000) (1,185,000) (245,000) (10,000) 4% 940,000 � _7g%
zz FUND BALANCE, BEGINNING 2,798,212 3,011,918 3,011,918 1,826,918 (1,185,000) -39% (1,185,000) -39%
zs FUND BALANCE,ENDING $ 3,011,918 $ 2,776,918 $ 1,826,918 $ 1,581,918 $ (1,195,000) -43% $ (245,000) -13%
za Restricted/Assigned/Committed Funds 3,011,918 2,776,918 1,826,918 1,581,918 (1,195,000) -43% (245,000) -13%
zs UNASSIGNED FUND BALANCE,ENDING $ - $ - $ - $ - $ - 0% $ - 0%
112
� , iY+', "�Lr��� • � i :�tr�������� � I 1 � + �II
'' i � � ��nl �., a/ ° �. � Y�
�' '� � �• �� '�•�yt .��,'i.�•� �i�h• �• r '^r � � n��
1 ��� ,�` r �� ,�'' '��' �� #. , . � " '� �
� '� '�1� �#M; '� � #�� -- � � • . '�' , < < � }' �''' � ��
�� ��,�i . � '�� f!� �L �1 '
L L . �4
"� �l.. ��'�} � :� , d , t..�71
��,��1 . �j ��� �S �� , .,M • } i
Y ; i i
� ;f► ' THE T, QWN , OF � . ' ,, � �
� }� ''� � ���►��� �+,� �w
� � y � � �
,. � � r�.. ! � ; � ' �, -
b�1ii�.• � �., - � . u� � �,� ���'y . �F �; i
�
.� �J[ti' �
, . � $ D1STINCTIVE BY DESIGN
1. ,f�.#���y_�, � � , �.�r , .
_ ��..._°��. ��.�+y,�u.t — � ;.,Jkx
iti 1 i -j".'
`� 1. ti 4'� �: {i
`� �4 ' ' k��'� �'� ��1 � l
��� �1 �;,� � �� � .
�, . � � , ��
� �+ � � � � , . i
k ,��
, ' 1
i y
� CAPITAL I M � ROVEM ENT ��f� ��� -
�� �_
,
, �� �
, � �; ���;��� P LA N � , ,
f � �� ��h � I I
` �T � , �+' �' 1 � - I
�, ti5h��'��1, �1
` �.�, � ti.'I�, a�'�� }' 4 1,.,+ � , ,�
� I� ,', s � .
,,4'i!tiE�.��.��,..,o -- � , • �I Y � �
,�,;�9,, ! I �ti�� �„M
� �r► yr ''���'�'` �li ' � .
I ' � `� 'ly L4
I ' �� '� I ��� . �� ! ' �� '
� r4' ��`� V;. �� �1 �
I � ����.I�I �` .��. � � ` 1 `, ,� � h - — . -
i, �r
j T �� �'.:�'.�1' � 1� �f��?����� �� :ti _ 'a .
� � � . �! . ,'�i'7., . - �
;h� ! yli� �..� 1 .r' s� .i�- � �' �•`�.
i•I j� r5�� ' �� � -
� I � . 1 I�`•�; ' ,�' - `.
. ,`'' � ''�A p
' � � ��� ��Il�f S�� � �. .�-'r` � � -
� � tl r
#��' � . . � ` .
� p.� k � ._ _. r .
� 1 - -
A•� ,} .
f � - ,;.:#'"'' . , .
_ �,..
•IS y �� � � � l 1 a �'� . ' � . �f • . •• ' �
� . " �i ��.,R,-.� _•: • ••y` , .,�. f..�! } . . -�
`.�� „''i•."i' .r�!"sr4Z�r�y;�iw ' ' ' " .:� ��' �' .
^�6 �..,L' ' r ,.•��,.'��.5.' *'�.���� *�� } � . �Y y1Fw� �
'Y .� �+ �� . - . �� -
�:','''�� i� � . ' _ .+: t i�`_ ~� ..
.J t� *'y: " ' ,• r , ti' � �"1�. T . -'
��`�� �
'�'��t.'�, }� � _r �- � ' y '
- � .�� ' ��� ��T'_ �
.Rr } �
.'t'•Y'��' }+ . � �t + ' ��f = .. _��_ .
��#_ ri '� }.� - �-� ' � + � +�
� �� � ��.
�r = -� __�,� ,� ,�.- , �� -
�. '�„ �_ %.� . ':' _#y•-" ..'� -r - - � �
�-• � +� �� —. .� �--
,�� �:t��� `� :�_ .� •' �' _ � � �
_ ,'{ s �..���. t s� .
�. _ � ' � 1 r � �j�,_� � '
���� � �� .�� � + r � � - y " �` r ,
r r �;�'� �. _" �w� , t ,���i'�'"'"` _ �„ ���
_ ���r . �.: - , � � + _�+�..r= } � • � , �
�w� � • ��'' � , ,�..� � � -. �� �•- i :'_ . '�. � _'f
4 -�`� -� .•`' " r * �r� ' ; � �r r��' �-• � J ' i � _
1 1 ' 'r � �^� '� _
� •�� � - '* . • i • � � . � .
• � � ��
` . r �
' � ' .���� , � . .�� ��` ;�r.
•s �5 . I . _�. � �� —
� ,��,�� '+ "- ��� ' ' • •
�•J a f i�'� � � , �
'r••' * *_ � �� � — - ' '— _
� � � � _ �� ' . � '
4 S
��` �
� .�� . r �� +�� 113
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��� , r "�'�� � 114
N
CAPITAL IMPROVEMENT PLAN OVERVIEW
The Capital Improvement Plan (CIP) is the Town's strategy for infrastructure development and
improvement.This includes, road expansion, repairs on publicly owned buildings, and the acquisition
of new water sources.The CIP is a multi-year document that summarizes capital projects for the next
five (5)years. Each project has individual cost estimates and financing methods for improvements.
The CIP establishes the Town's priorities and serves as a blueprint for investment in capital
infrastructure in the short and long-term.
� CAPITAL IMPROVEMENT PLAN PROCESS �
IDENTIFYING A NEED
The CIP process begins with identifying capital project needs based on the Town's balanced
scorecard and comprehensive plan.
FUNDING SOURCES
Once a capital project need is identified, staff analyze potential funding sources.
There are four primary funding sources �
for capital projects: ' ' ' ' ' �
■ Cash Funding (revenue sources Any major non-recurring expenditure or expenditure for
such as sales, hotel/motel and facilities, including additions or major alterations,
property taxes); construction of highways or utility lines, fixed equipment,
■ State/Federal funding(public
landscaping, or similar expenditures.
grants);
■ Private Funding
(developmental impact fees or charitable donations); and
■ Bond Issuance.
All funding considerations are based on collaborative discussions with stakeholders and the source of
the revenue.
STAFF ANALYSIS
Projects proposed for the CIP are reviewed, evaluated, and recommended based on the following
criteria:
■ The project is within the debt limitations established by state law and within a maximum
local levy debt service established by Town Council.
■ The project meets the established useful life criteria to be financed.
PROJECTTYPE GENERALLIFE FINANCING
Public buildings 40 years 10 year
New road construction 40 years 10 year I
Major road rehabilitation 15 years 10 year I
Water, sewer& drainage 40 years 20 year I
Miscellaneous items Based on asset 10 year I
Local sales tax projects 10 year 15 year I
115
N
■ Highways and streets provide
safe and effective vehicular ' ' ' ' ' ' ' •
access and efficient urban
traffic flow.This includes: Capital projects are the individual action plans that make
■ New projects that will up a CIP. Capital projects are categorized into the
reduce future following groups: Parks& Recreation, Facilities,
maintenance Transportation,Vehicles and Utilities.
requirements; and
■ Good streets and roadways to serve Town facilities.
■ Adequate water supply is available for existing neighborhoods, planned growth and
development of the Town.
■ Improvements for beautification and landscaping are conducted on arterials and highways,
facilities, etc.
■ The CIP is balanced for all types of Town assets.
CIP PRIORITIZATION STRATEGY
The Town's CIP prioritization strategy is to preserve, protect and plan.
■ Preserve the past by investing in the continued upgrade of town assets and infrastructure.
■ Protect the present with improvements and/or additions to facilities, roads, and capital
investments.
■ Plan for the future of the organization.
PRESERVE PROTECT PLAN
� � �
� �
� �
� �
�
IMPACT TO OPERATING BUDGET
The Town's operating budget is directly affected by the CIP budget. CIP projects can often increase or
decrease costs. CIP investments in technology or significant improvements to existing maintenance
intensive assets can reduce operating budget costs. However, new facilities and land acquisitions
typically increase operating expenditures.
Operating costs are carefully considered in deciding which projects move forward in the CIP budget.
It is typically impossible to absorb many large increases in operating costs at once;therefore,
projects are planned to prevent shocks to operating budgets. Several projects are currently included
in the adopted CIP and may have future impacts on the operating budget.
116
N N
ADOPTION OF THE CIP
CIP recommendations are forwarded to the Town Manager and then to Town Council. Town Council
may shift, add, or delete projects in the proposed CIP. Like the operating budget,Town Council will
adopt the CIP.
FUNDED vs. UNFUNDED PROJECTS
The CIP includes funded and unfunded capital projects. Funded capital projects have been approved
and adopted by Town Council. Unfunded projects are capital needs that are subject to more
discussion.These projects may be moved to the "Funded" section of the CIP or moved out into
future years depending on the Town's priorities, funding availability, or other considerations.
Documenting unfunded projects ensures stakeholders are aware of the Town's capital needs so that
funding can be secured or through further evaluation eliminate the project entirely.
IMPLEMENTATION
After the CIP is adopted by Town Council, departments use the CIP as a guide for implementing
capital improvements.
BUDGETING FOR ONGOING OPERATING COSTS OF CAPITAL PROJECTS
The CIP is developed and revised with the Town's annual operating budget. Departments provide
estimated ongoing costs for capital projects to reduce any impact to cash flow. When a project is
completed,the operating costs are included in the department's operating budget.
117
FUNDED CAPITAL IMPROVEMENT PROJECT FORECAST
a* Totals FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 PROJECT
�
O� Project Description thru Adopted Revised Proposed Projected Projected Projected GRAND
a FY 2020 Budget Budget Budget Budget Budget Budget TOTAL
CP20 FM1938Town Improvements 3,432,780 - - - - - - 3,432,780
CP34 Roanoke Road Reconstruction&Drainage South 72,118 - - 700,955 - - - 773,073
CP40 Sam School Road Reconstruction&Drainage 26,828 - - - - 72,160 - 98,988
CP75 Flashing Crosswalk-Dove @ Pearson/Ottinger 31,044 25,000 26,302 - - - - 57,346
CP78 Solana Pavement Repairs 376,196 - - - - - - 376,196
CP80 FM1938 Pavement Repairs - 90,400 34,222 - - - 34,222
CP82 SH114 Service Road Construction 157,450 108,480 108,480 100,000 100,000 50,000 - 515,930
CP83 GPS Opticom Traffic Control - - - 91,250 - - - 91,250
Total-Road Improvements-Dept 16 4,096,415 223,880 169,004 892,205 100,000 122,160 - 5,379,784
CP77 WA Pond Repairs - 82,000 17,395 - - - - 17,395
Total-Facility Improvements-Dept 17 - 82,000 17,395 - - - - 17,395
CP67 Wayfinding Signage 3,965 214,700 20,000 214,700 214,700 - - 453,365
CP76 Cemetery Improvements 113,752 - - 250,000 64,317 - - 428,069
Total-Trail/Park/Cemetery-Dept 19 117,717 214,700 20,000 464,700 279,017 - - 881,434
CP52 Trail-Academy to Cemetery - - - - - 560,705 - 560,705
CP58 Ottinger Road Recon/Drainage 44,770 593,250 593,250 - - - - 638,020
CP53 Trail-Dove/Pearson/Aspen 4,220 - 74,867 459,250 - - - 538,337
CP60 Pearson Lane Recon/Drainage 77,713 - 20,831 475,565 - - - 574,109
Total-Trail and Road Improvements-Dept 16&19 126,703 593,250 688,948 934,815 - 560,705 - 2,311,171
CP86 Software Upgrades for WA - - - 200,000 - - - 200,000
CP87 Software Upgrades for Municipality - - - - 200,000 - - 200,000
CP81 Fiber Connectivity Project 193,846 - 23,783 - - - - 217,629
Total-Information Technology-Dept 18&20 193,846 - 23,783 200,000 200,000 - - 617,629
TOTAL GOVERNMENTAL PROJECTS 4,534,680 1,113,830 919,130 2,491,720 579,017 682,865 - 9,207,412
Totals FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 PROJECT
Funding Summary thru Adopted Revised Adopted Projected Projected Projected GRAND
FY 2020 Budget Budget Budget Budget Budget Budget TOTAL
Cash/Fund Balance(Formerly adopted) 4,534,680 1,113,830 919,130 200,000 200,000 - - 5,853,810
FY21/22 Bonds 30 Year - - - 2,291,720 379,017 682,865 - 3,353,602
GRAND TOTAL ALL PROJECTS 4,534,680 1,113,830 919,130 � 579,017 682,865 - 9,207,412
118
FUNDED CAPITAL IMPROVEMENT PROJECT #34
• . • ' • . . ' - � • . . I . • . - •
1 • • •
Project Description: + _ :
f >�
The project will provide stabilization of road subgrade and 6"of asphalt to approximately 4,000 LF of — � ' _ _ � _
Roanoke Road and replace/improve culverts and ditches,consistent with 2011 Graham Pavement � _ � - • -� -
Evaluation Study. Project improvements will be from Highway 170 south to the Town limits. Anticipate � - .
crack sealing during the 2nd year after completion. This project would be funded through bond � _ _ _
proceeds. �� '
��;� rF` ���`/ - • -
�`' 4..�. _ - -. . c
�. , �,� .,�
,� ,: �. - -�
410-73000-16-000-000034 ActualsThru Amended ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering 72,118 - 700,955 - - - - 773,073
Construction - - - - - - - -
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURESTOTAL 72,118 - 700,955 - - - - 773,073
410-33501-16-000-000034 ActualsThru Amended ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) 72,118 - - - - - - 72,118
Contributions/Grants - - - - - - - -
Bonds FY 21/22 CO - - 700,955 - - - - 700,955
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL 72,118 - 700,955 - - - - 773,073
�
ActualsThru Amended ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - 5,464 5,628 10,000
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - 5,464 5,628 10,000
119
FUNDED CAPITAL IMPROVEMENT PROJECT #40
• I ' I . . ' - • • . . I • . .
• . • •
Project Description: �
�
The project will provide stabilization of road subgrade and 6"of asphalt to �
approximately 2,000 LF of Sam School Road and replace/improve culverts and ditches, 1 �'�t; � ,• = ��`
consistent with 2011 Graham Pavement Evaluation Study. Anticipate crack sealing 2nd , r,� , - � t ti;'-5��- •:
year from completion. Includes 1501inear feet of sidewalk. This project would be ?� *' k ��� � +�' � `
funded through bond proceeds. ��� �'•�' s..�- `�'',�+ �� +' "� ' 1`!�`���
'- cwr',�r
<- :� .; .�y�+�a. ; ,�+ �, �,�. „ - ,
'►'` . ��y + i N�` r �r •.�. , :�.3�� !1��
r _ } . �}:
S� \ ��'• '�
`. . .r - ' = '
�; �� • t ��':,• ' '- ;+ ••�i.
.a�'�!�. .�`�`.��,',�'-,�. e.^+►�.t:�it'-'!
410-73000-16-000-000040 ActualsThru Amended � ... -. ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Constructian 26,828 - - - 72,160 - - 98,988
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL 26,828 - - - 72,160 - - 98,988
..• �
410-33501-16-000-000040 ActualsThru Amended ' ��� -� ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) 26,828 - - - - - - 26,828
Contributions/Grants - - - - - - - -
Bonds FY 23/24 - - - - 72,160 - - 72,160
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL 26,828 - - - 72,160 - - 98,988
• �• �r :��
ActualsThru Amended ' ��� -� ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - 5,835 6,710 7,381
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - 5,835 6,710 7,381
120
FUNDED CAPITAL IMPROVEMENT PROJECT #82
ProjectDescription: M ^.- � ��'�;�'
TxDOT has started the construction of frontage roads and Texas U-Turns along the SH �������d'�' . . 'i"�� �� •'•
114 corridor from FM 1938 to Dove Road. Due to the SH 114 Service Road project's y� � J,, �`�4��
pace and the impact to adjacent developments and Westlake residents,Jerry Hodge& l �� �', �' ,,T'ti"''� �T;�,y„r�4• �
Associates,LLC has been retained to help ensure that all Westlake stakeholders are �" '�� -�y��-�- �:'r $�\
� � ` �
represented in the design and construction process and the Town's aesthetic , �':r�.`j f. ►��'�
�' -=�r3.q � ", ' .
standards are included in the construction plans.The service road project is expected �` �1 � �
��,'•'% ���`
to take approximately 24 to 36 months. The contract with Jerry Hodge&Associates is ( � f;i• {i�"� :��
a 12-mont h contract t hat can be exten de d base d on TxDOT's construction sc he du le. �'� "�7 ��, �` l
Staff is in discussions with adjacent property owners regarding some cost participation � ��� `'��� � � � ,��
� �, _t,. ��
a r r a n g e m e n t s,S o u t h l a k e h a s a g r e e d t o p a y f o r a l l i r r i g a t i o n r e l o c a t i o n c o s t w i t h t h i e r � � C��A�i,�
city limits.The Solana POA will continue to provide landscape service to the � '.�� '»�' `,�.�:� "`" _"'� I
�.w'4..t ��
intersection of Solana/Kirkwood and SH 114. ''���;, '_S f;:_j; '��`'°�r .
410-73000-16-000-000082 ActualsThru Amended •�. -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Construction 157,450 108,480 100,000 100,000 50,000 - - 515,930
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURESTOTAL 157,450 108,480 100,000 100,000 50,000 - - 515,930
•.• �
410-33501-16-000-000080 ActualsThru Amended • •�• -� ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) 157,450 108,480 - - - - 265,930
Contributions/Grants - - - - - - - -
Bonds FY 21/22 CO - - 100,000 100,000 50,000 - - 250,000
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL 157,450 108,480 100,000 100,000 50,000 - - 515,930
• •� �
ActualsThru Amended • .�. -� ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - 11,330 12,236 13,214 14,271
Rent&Utilities - - - - - - -
DebtService - - - - - - -
OPERATING IMPACT - - - 11,330 12,236 13,214 14,271
FUNDED CAPITAL IMPROVEMENT PROJECT #83
Project Description:
...
This project will provide Opticom GPS Systems to assist emergency vehicles(fire& �
Police)through signalized intersections by providing temporary right-of-way through �� �
�.���:".:.=.,
the use of common traffic controller functions.This project would include 4 � . � :
intersections in Westlake. y �
1-Hwy 377&Hwy 170 `
2-Hwy 114&Davis Blvd � l ����
3-Hwy 114&Trophy Lake Drive -_ - - .-
�r•: �'•.
4-Hwy 114&Westlake Parkway ���':��:'•� �r..:'`�•.
�y � �µ
� � Y'�
��l�� � -
410-73000-16-000-000083 ActualsThru Amended � ... -. ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Constructian - - 91,250 - - - - 91,250
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - 91,250 - - - - 91,250
..� �
410-33501-16-000-000080 ActualsThru Amended ' ��� -� ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds FY 21/22 CO - - 91,250 - - - - 91,250
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL - - 91,250 - - - - 91,250
• •• :��
ActualsThru Amended • ... -� ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - 2,700 2,970 3,267 -
Insurance - - - - - - -
Repair&Maintenance - - - - 1,000 1,000 1,500
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - 2,700 3,970 4,267 1,500
122
FUNDED CAPITAL IMPROVEMENT PROJECT #67
Project Description:
The"Wayfinding"Sign Project will showcase the town's major venues,direct visitors
through major corridors that lead to various Town destinations and trails.The project �
would include the locations,design and cost estimate to create and install the * �
wayfinding signage. z
The package would include but not limited to the following: � r �
•Development of a Master Plan to provide guideline and template �
:I ;�
•Implementation
•Recognizable wayfinding system that is easily adaptable for future development � �,
•Create a signage system that blends into Westlake �
•Material selections � � � �
•Define trail access points
410-74400-19-000-000067 ActualsThru Amended •�. -. ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Constructian 3,965 214,700 214,700 214,700 - - 648,065
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL 3,965 214,700 214,700 214,700 50,000 - - 648,065
..� �
410-33501-19-000-000067 ActualsThru Amended ' ��� -� ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash/Transfers 3,965 214,700 214,700 214,700 - - - 648,065
Contributions/Grants - - - - - - - -
Bonds FY 21/22 CO - - - - - - - -
UnFunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL 3,965 - 214,700 214,700 50,000 - - 648,065
• •• �
ActualsThru Amended ' ��� -� ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - 10,000 10,800 11,664
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - 10,000 10,800 11,664
123
FUNDED CAPITAL IMPROVEMENT PROJECT #76
Project Description:
This project would include installing a asphalt looped road with in the
.:�, r
cemetery,a niche wall on the east side of the Cemetery and,new -3}`
fence on the north,east and west side of the property.Small �
landscape areas and addition trees with irrigation.
_ ' , -" , .� - --r -�- -��; ` �� _
_ - __�M1��___ --
r_.. __i.
- -- �'�• -
410-73000-19-000-000076 ActualsThru Amended ' ��� -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 i FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Construction 113,752 - 250,000 100,000 - - - 463,752
Design - - - - - - - -
Contingency - - - - - - - -
Other Admin cost - - - - - - - -
EXPENDITURESTOTAL 113,752 - 250,000 100,000 - - - 463,752
410-33700-19-000-000076 ActualsThru Amended ... -. ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash/Transfers - - - - - - - -
Contributions 149,435 - - - - - - 149,435
Bands FY 21/22 CO - - 250,000 64,317 - - - 314,317
UnFunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL 149,435 - 250,000 64,317 - - - 463,752
.� •• .�
ActualsThru Amended ' ��� -� ------------------Prajection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - 2,000 2,060 2,122 2,185
Utilities - - - - - - -
DebtService - - - - - - -
OPERATING IMPACT - - - 2,000 2,060 2,122 2,185
124
FUNDED CAPITAL IMPROVEMENT PROJECT #52/58
.
i - ' • . . ' - • • I . . . - . �
• • � . � -
Project Description: • ,;,,,. � �.�
r.,
This project will provide East to West interconnectivity (from Westlake Academy to �� . ���� �' "�-� ���
.`.� �� �. ..,.,
Schwab Way within the Westlake trail system,along J.T.Ottinger Road. • `�•• .�,. ��. '
� •Y��ti ' - ,r�.� .~ ,,,_ . .
�� . • ' �:,u�r Y�,�: -,.��.f "�
�, .�' .�
��`� � �S�' �� '.�.�ti����•Y
r+� �.. �• �' -�.V �''�• '�.: ��f�Y 1��
J ��•�ti • � e •' s �•'�'•�
_ y .�� s...� i>>
.� ,�:. : • , .
r :� • f•�
.. } w . } • �.�
,� �: 4,
. • . . � '_ �rY . •I.
i � r
410-74400-19-000-000052 ActualsThru Amended -•• -. ------------------Projection------------------ Project
410-73000-16-000-000058 FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Trail-Engineering/Design - - - - - - -
Trail-Construction - - - - 475,565 - - 475,565
Trail-Design - - - - - - -
Road/Bridge-Engineering - - - - - - -
Road/Bridge-Construction 44,770 593,250 - - - - - 638,020
EXPENDITURESTOTAL - - - - 475,565 - - 1,113,585
�
41033501-19-000-000052 ActualsThru Amended • -. ------------------Projection------------------ Project
410-33501-16-000-000058 FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) 44,770 593,250 - - - - - 638,020
Bonds FY 23/24 CO - - - - 475,565 - - 475,565
Bonds - - - - - - - -
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL - - - - 475,565 - - 1,113,585
• •• •�� _�
ActualsThru Amended ' •�• -. ------------------Projection------------------
I M PACT TYPE FY 2020 FY 2021 i FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Trail-Services - - - - - - -
Insurance - - - - - - -
Trail-Repair&Maintenance - - - 10,000 10,300 10,609 10,927
Trail-Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - 10,000 10,300 10,609 10,927
125
FUNDED CAPITAL IMPROVEMENT PROJECT #53/60
' - . • . ' - • • : I . • . - :
� • ' • . � ' - • ' • . � � • -
Project Description: - - - •�'�"��
This project will provide trail connectivity from Aspen Lane to Dove Road along the ����ry ���• �
east side of Pearson Road. In addition the project will provide stabilization of road �.'fi�`, '' _ _,�.��
subgrade and 5"of asphalt to approximately 1,300 LF of Pearson Lane and ��,� � �s.+ _- - ,��'�
replace/improve culverts and ditches from Keller City limits to Dove Road,consistent �� �' �-�
,1+= ;�
with 2011 Graham Pavement Evaluation Study. Anticipate crack sealing during the 2nd � � • ,-�'.,�
' r*:�4
�- r7�r.
yearaftercompletion. �.�:"`i� � w .r�
������`t''Fr�'h: ��
r��`�- ;'f ��°T.• T
��. ' ¢� y�;i��',e • � .t
��`� V ���
. ��~.� Y.d� !
��S- . .. _ . � _ .
410-74400-19-000-000053 ActualsThru Amended -•• -. ------------------Projection------------------ Project
410-73000-16-000-000060 FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Trail-Engineering - - - - - - - -
Trail-Construction 4,220 74,867 459,250 - - - - 538,337
Trail-Contingency - - - - - - - -
Road-Engineering - - - - - - - -
Road-Construction 77,713 20,831 475,565 - - - - 574,109
EXPENDITURES TOTAL 81,933 95,698 934,815 - - - - 1,112,446
410-33501-19-000-000053 ActualsThru Amended ------------------Projection------------------ Project
410-33501-16-000-000060 FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance)Trail 4,220 74,867 - - - - - 79,087
Cash(Fund Balance)Road 77,713 20,831 - - - - - 98,543
Bonds FY 21/22 CO - - 934,815 - - - - 934,815
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL 81,933 95,698 934,815 - - - - 1,112,446
� •
ActualsThru Amended ' •�• -� ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Trail-Services - - - - - - -
Insurance - - - - - - -
Trail-Repair&Maint - - - 3,240 3,499 3,778 4,080
Trail-Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - 3,240 3,499 3,778 4,080
126
FUNDED CAPITAL IMPROVEMENT PROJECT #86 & 87
� i i i � i - � • � : � � � -
Project Description:
The project includes a new budget/finance software for the Town and Academy. The new
software updates the Town's out-of-date finance system to account and budget more
efficiently in the shared services model.The new software for the Academy consists of a
student information system that houses all of the required data that the state of Texas
requires for yearly submissions.It also tracks all grades,cumulative records,historical
data,attendance records,finance etc.It is the database for all school operations.
ActualsThru Revised -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Software WA - - 200,000 - - - - 200,000
Software Munipality - - - 200,000 - - - 200,000
Contingency - - - - - - - -
Construction - - - - - - -
EXPENDITURES TOTAL - - 200,000 200,000 - - - 400,000
•� � �
ActualsThru Revised �••• -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - 200,000 200,000 - - - 400,000
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - - - - -
Other - - - - - - - -
FUNDING TOTAL - - 200,000 200,000 - - - 400,000
� • � •• �
ActualsThru Revised �••• -• ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - 50,000 50,000 50,000 50,000
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - 50,000 50,000 50,000 50,000
127
UNFUNDED/UNDER DISCUSSION CAPITAL IMPROVEMENT PROJECT FORECAST
Totals FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 PROJECT
Dept Project Description Thru Revised Projected Projected Projected Projected GRAND
No. FY 2020 Budget Budget Budget Budget Budget TOTAL
16 Hwy 170,377 and Schwab Way Traffic $ $ _ $ _ $ _ $ 495,000 $ - $ - $ 495,000
Signal Upgrade
16 Dove Road&Randol Mill Traffic Circle - - - - - 83,600 1,108,800 1,192,400
16 Glenwyck Farms Telecommunications _ _ _ 1,003,200 - - 1,003,200
Ductbank
16 SH 114/170 Enhancements 239,433 - - - - 913,651 - 1,153,084
Sub-Total-Road/Street Improvements 239,433 - - - 1,498,200 997,251 1,108,800 3,843,684
17 Fire Station No.2 West Side of town 1,000,000 9,000,000 $ 10,000,000
17 Municipal Town Hall - - - - 10,000,000 - 10,000,000
17 WA Arts&Sciences Center Expansion - - - 9,500,000 - - - 9,500,000
Sub-Total-Facility Improvements - - - 9,500,000 10,000,000 1,000,000 9,000,000 29,500,000
19 ADA trail enchantments Solana/Sam School Rd. 150,000 -
19 Hwy 377 Landscape Improvements(Phase _ _ _ 577,500 110,000 687,500
I and II)
19 Trail-Fidelity Campus to WL Parkway at _ _ - 412,500 - - 412,500
Hwy 114
19 Cemetery Improvements - - - 150,000 50,000 - - 200,000
19 15-30 Acre Community Park - - - - - 10,500 211,000 221,500
Sub-Total-Trail/Park/Cemetery Improvements - - - 300,000 462,500 588,000 321,000 1,521,500
TOTAL UNFUNDED(UNDER DISCUSSION) $ 239,433 $ - $ 9,800,000 $ 11,960,700 $ 2,585,251 $ 10,429,800 $ 34,865,184
128
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
� , , , , , . , . , -
Project Description: -�- ' '`--' ,"�'�_ �`��
This project will upgrade the current signalization of the SH 170,US 377 and Schwab Way G _ - � �
Westbound intersection with poles and internally illuminated street name signs �,_- l � �_��' ,�
consistent with the enhanced signals on FM 1938. ' ! � �Y� � r � _
� � �. �, - -.- ��-
�
.,_..�, � ����
-�� � � �a�� f���
r�,- � - — _ - r.''f "�''
,�. ��,;`� t,.;r...`
_, �/�r����rvr: �=��_'_ r ��.^' � .i� �
r ✓i*d ��' ::�� � .
�. j'� .�. • i = v� �'��� '!I,� -
� �
��. ,i �f .i -�'y
.... ;��• ' - -
r �.
"x. ,"j . ,�
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Construction - - - 495,000 - - 495,000
Design - - - - - - - -
Painting - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - - 495,000 - - 495,000
..� �
ActualsThru Revised • .�. -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - 495,000 - - 495,000
Other - - - - - - - -
FUNDING TOTAL - - - - 495,000 - - 495,000
� •
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - 5,000 5,150
Rent&Utilities - - - - - - -
Debt Service - - - - -
OPERATING IMPACT - - - - - 5,000 5,150
129
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
Project Description: � �� •
t
Reconstruction and reconfiguration of Dove Road and Randol Mill from a 3-way stop � - + y� + �
intersection to a traffic circle to improve traffic safety. Pavement construction will be � � � �� � �' ���
consistent with 2011 Graham Pavement Evaluation Study. � ^ � �
. ��r� � '�v ��- �
�
-�r�
�� � � `���
^ � '
� � � .
ActualsThru Revised � -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - 83,600 83,600
Construction - - - - - 1,108,800 1,108,800
Design - - - - - -
Contingency - - - - - - - -
Other - - - - - -
EXPENDITURES TOTAL - - - - 1,108,800 1,192,400
ActualsThru Revised • .•• -. ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - - 83,600 1,108,800 1,192,400
Other - - - - - - - -
FUNDING TOTAL - - - - - 83,600 1,108,800 1,192,400
� •• �
ActualsThru Revised • .�. -• ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - 2,971
Rent&Utilities - - - - - - 5,941
Debt Service - - - - - -
OPERATING IMPACT - - - - - - 8,912
130
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
, . , . � . ,
Project Description: • ` �
This project will provide for the construction of approximately 11,000 LF of - ';ri.'� ��f'�'�% ~'� _ . •
telecommunication ductbank within the Glenwyck subdivision to accomodate the '" . ' � ✓ �'
installation of improved telecommunication lines. Additionally,this will provide a �.. �y.,'F.��. ��� �
, , �`:
connection of the ductbank from Granda to Terra Bella. �}.���}"-'��� -;r= ,
`E,_'
. '�'�'��' A ��
�, ~ r' _� .:r . , �
�. �. �.:��:�.� __ :.�'
-i�'� fu ' 'Ri��':. . ,�
-������,i��:�` ' ' `�
.�'' __-rL�a, ..e,r�. =Ec�S
� '`=`w?*a+����*:'p�;� \�.:
*a+�
1 �e . . . - • �� ti
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - 1,003,200 - 1,003,200
Construction - - - - - - - -
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - - 1,003,200 - - 1,003,200
..� �
ActualsThru Revised • .�. -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - -
Unfunded - - - - 1,003,200 - - 1,003,200
Other - - - - - - - -
FUNDING TOTAL - - - - 1,003,200 - - 1,003,200
� •
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - 4,000 4,120
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - 4,000 4,120
131
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
� � .
Project Description: �� � +---•'��'P d„_
This project was anticipated to be a cooperative effort between Westlake,Trophy Club,and Roanoke �_ ` ���� �� �
consisting of the design and construction of landscape and hardscape improvements to the SH 170&Hwy � " � —
y=�:�=�-=�
114 interchange to include plantings,painting,and entry monuments. Maintenance is for irrigation only. --='ry:�'�}�_—�-:¢
To-date the Town has paid$239,433 for engineering and painting in FY 13/14. Project costs are estimated _ �'' � '
to be$3,000,000 for construction. Funding participation is anticipated to be 1/3 from each party. This =�' = �'��-�_
� - � ----'��: . . �_
project will be submitted for a TxDot grant(Green Ribbon). � � ,�
�.. �. � � -�.� - .
_� ����� �_ f�
� }
. _• - _ ��}��� �
� ' �-� � ;-'�
� =�-
' "^,Y��'4- g �—�`
y�_ A _ ' �'?� _
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Construction - _ _ _ 913,651 _ 913,651
Design - - - - - - - -
Painting 239,433 - - - - - - 239,433
Other - - - - - - - -
EXPENDITURES TOTAL 239,433 - - - - 913,651 - 1,153,084
..� �
ActualsThru Revised • .�. -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants 149,622 - - - - - 149,622
Bonds 2011 CO$2.095M 89,811 - - - - - - 89,811
Bonds - - - - - - - -
Unfunded - - - - - 913,651 - 913,651
FUNDING TOTAL 239,433 - - - - 913,651 - 1,153,084
� •
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - -
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - - -
132
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
. . . , - . .
Project Description:
Fire Station No.2 would serve the West side of Town and includes four -
equipment/apparatus bays, sleeping quarters for staff inembers,storage, kitchen,staff —.-- �. -.
training room and back-up generator for sustainability.This projects would meet the - �
iconic look and high Westlake standards. �.� . _ - I �
l'� ` �"`_ '
�� f..^�
� �
-��;.` �
�..... - �I . ,;,
�:
f
f
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - 1,000,000 9,000,000 10,000,000
Construction Phase II - - - - - - - -
Construction Phase II - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - - 1,000,000 9,000,000 10,000,000
..� �
ActualsThru Revised • .�. -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - - 1,000,000 9,000,000 10,000,000
Other - - - - - - - -
FUNDING TOTAL - - - - - 1,000,000 9,000,000 10,000,000
� •
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - -
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - - -
133
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
. , .
Project Description:
The 10 year town hall lease expires in 2027. This project includes the architecture,design,
engineering and construction of the new municipal town hall.
i B E T o w H 0 F
W ESTLAKE
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - 10,000,000 - - 10,000,000
Construction Phase II - - - - - - - -
Construction Phase II - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - 10,000,000 - - 10,000,000
..� �
ActualsThru Revised • .�. -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - 10,000,000 - - 10,000,000
Other - - - - - - - -
FUNDING TOTAL - - - - 10,000,000 - - 10,000,000
� •
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - -
Rent&Utilities - - - - - - -
Debt Service - - - - -
OPERATING IMPACT - - - - - - -
134
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
.
� � • i � . � � �
Project Description:
Westlake Academy has identified an immediate need for three science labs and two art
rooms on campus.This project consists of moving science classrooms out of the portable
buildings.The expansion of the Arts&Sciences building ensures students have adequate
equipment,gas,and water lab stations.The estimated cost of this project is$9.SM for the
one-level basic floor plan. �
; j ■
; r
�
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - 9,500,000 - - - 9,500,000
Construction Phase II - - - - - - - -
Construction Phase II - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - 9,500,000 - - - 9,500,000
ActualsThru Revised • .�• -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - 9,500,000 - - - 9,500,000
Other - - - - - - - -
FUNDING TOTAL - - - 9,500,000 - - - 9,500,000
� •• �
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - -
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - - -
135
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
Project Description: :
The Town requests that TxDOT consider the existing 8-ft wide sidewalk as the pedestrian
accommodation in this area instead of constructing an additional sidewalk along the State �'��� .�-.
Highway 114 frontage road from Davis Blvd.to Dove Rd. This would take pedestrians ,���
�
through the wooded section of the Westlake trail and open wildflower prairies.Town of �'
Westlake would be committed to any improvements need to ensure this 8 ft wide trail ` a `�:'�
meets all ADA standards over the next two years along Sam School Road. TxDOT has �- - -
approved the new route and Staff is waiting for official documentation from TXDOT. - _
ActualsThru Revised � -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Construction - - - 150,000 - - - 150,000
Design - - - - - - - -
Contingency - - - - - - - -
Land Purchase(390K for 10
Acres) - - - - - - - -
EXPENDITURES TOTAL - - - 150,000 - - - 150,000
..� �
ActualsThru Revised • .•. -. ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bond Issuance - - - - - - - -
Unfunded - - - 150,000 - - - 150,000
Other - - - - - - - -
FUNDING TOTAL - - - 150,000 - - - 150,000
� ••
ActualsThru Revised • .�. -• ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - -
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - - -
136
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
, , , . - , .
Project Description: �; �.,r
Ju�.�-C�J L.
The project will include streetscape enhancements(hardscape,landscape)along US Hwy ��.�+..�+�����+����������.
377 starting at Westport Parkway stretching north for 3/4 mile.The enhancements will ��'ooca00000000�oco�
a
only be located in the median and consist of native and naturalized plantings,trees,plant ��:-i° I �4 .
P
bed preparations,drip irrigation,and concrete edging/mowstrip.Since the project will be S!1'•j Q.° _ n. �° ..
within state ROW,the Town will submit this project to TxDOT for potential grant funding �a _
opportunities similarto the FM 1938 median landscape project. � ;>' �j'��` "���� '
� F •�9ooG�f`aoovoy�
Q
.Vr' " � Q
� O � �}��'�
7 j_�,,
k.' ` �J' q�' ?
�'� : �pocoor�cq ❑ - [�� �._ o
� � .. c . ° � �� I "� ,1 �,-�:�oo.q.-y_
] ❑ i� C
C�i 'ts�nc�-��_��_000� n � '-L n._ h\'�.�I7�� .
ActualsThru Revised � -• ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - 33,000 - 33,000
Construction Phase I - - - - - 544,500 - 544,500
Construction Phase II - - - - - - 110,000 110,000
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - - - 577,500 110,000 687,500
..� �
ActualsThru Revised • .�. -• ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - - 577,500 110,000 687,500
Other - - - - - - - -
FUNDING TOTAL - - - - - 577,500 110,000 687,500
� •
ActualsThru Revised • .•. -. ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - 5,305
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - - 5,305
137
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
Project Description: . �. y ` - ;"'```�_� �
This project will provide trail connectivity from Hwy 114 to Capital Parkway along the east � � � �
side of Westlake Parkway. '� '
� . .
, �� .-
�_~ • ' ..��� . '
�� � .�• ,,� - ' . - �ii
� ' '4n`p r � _ •• ••� •
� �
..�&k,. rti" �� _ •
`s
«��.s ��� �: �, _ - i
ActualsThru Revised � -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - 77,000 - - 77,000
Construction - - - - 190,162 - - 190,162
Design - - - - 145,338 - - 145,338
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - - 412,500 - - 412,500
ActualsThru Revised • .•• -. ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bonds - - - - - - - -
Unfunded - - - - 412,500 - - 412,500
Other - - - - - - - -
FUNDING TOTAL - - - - 412,500 - - 412,500
� •• �
ActualsThru Revised • .�. -• ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - 5,000 5,150
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - 5,000 5,150
138
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
Project Description: � � 'r � .�-�
��:. -
These improvements will consist of section markers,roadways and landscaping. The � T
project also anticipates a future trail head with rest facilities that will accomodate the �� 4'� � �� � ��� -� ?�-
future cemetery/academy trail. Based on current funding sources,this project will be ��t�i�i� -��'`r����'�� fi ` + �' a
dependent upon the future sale of plots and would be completed in four phases.Phase I � ���.�.� �_x:�,-,�� � �
&II includes the road improvements and Phase III&IV will consist of the landscaping and _���- -�.,� _ ,�� ��y�
trail improvements. � _�':H'"�"`ry �- �
�-�r"'�G.�=.�-,'�.A._ - � .
���:�.s%4 -4 - *� . � �aa_ �
_ � , _ � . _ �� I
I
1�L .. . �!' ��..�� �
ActualsThru Revised � -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - - - -
Construction - - - 150,000 50,000 - - 200,000
Design - - - - - - - -
Contingency - - - - - - - -
Other - - - - - - - -
EXPENDITURES TOTAL - - - 150,000 50,000 - - 200,000
ActualsThru Revised • .•• -. ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bond Issuance - - - - - - - -
Unfunded - - - 150,000 50,000 - - 200,000
Other - - - - - - - -
FUNDING TOTAL - - - 150,000 50,000 - - 200,000
� •• �
ActualsThru Revised • .�. -• ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - 5,614 5,782 5,955
Insurance - - - - - - -
Repair&Maintenance - - - - 16,841 17,346 17,866
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - 22,455 23,128 23,821
139
UNFUNDED (UNDER DISCUSSION) CAPITAL IMPROVEMENT
Project Description: _ -,—•�, -��— -_ - �
This project would include the purchase of 15 to 30 acres of open space with the ability to � �'-C - -
add amenities such as small covered pavilions,trail heads,playground stations,sports ' ;
���-�� .- --- :,� .., _. .E�i
fields,general use open spaces,dog park,restroom,football field,running track,cross �4r � ����Q„_ �
country trail,outdoor tennis and basketball courts,baseball and softball fields. The � �,��J -;};� � � -
� S. . :.-� �'-� � - - ---- ���
project would include restrooms,concession area with outdoor eating area and parking. - _ �= �' �_
This facilit would rovide ro rams and activities to the Westlake communit and ���� _
Y p p g Y ]� r'"��`_ -.i
Westlake Academy. �` - '
._ _ ��k:�. .
r � ��-^��' _ �� _
�r-�
I — ��
ActualsThru Revised � -� ------------------Projection------------------ Project
EXPENDITURE TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Engineering - - - - - 91,767 91,767
Construction - - - - - -
Design - - - - - 10,500 70,473 80,973
Contingency - - - - - 48,760 48,760
Land Purchase(390K for 10
Acres) - - - - - -
EXPENDITURES TOTAL - - - - - 10,500 211,000 221,500
..� �
ActualsThru Revised • .•. -. ------------------Projection------------------ Project
FUNDING TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026 Total
Cash(Fund Balance) - - - - - - - -
Contributions/Grants - - - - - - - -
Bond Issuance - - - - - - - -
Unfunded - - - - - 10,500 211,000 221,500
Other - - - - - - - -
FUNDING TOTAL - - - - - 10,500 211,000 221,500
� •• �
ActualsThru Revised • .�. -• ------------------Projection------------------
IMPACT TYPE FY 2020 FY 2021 � FY 2023 FY 2024 FY 2025 FY 2026
Supplies - - - - - - -
Services - - - - - - -
Insurance - - - - - - -
Repair&Maintenance - - - - - - -
Rent&Utilities - - - - - - -
Debt Service - - - - - - -
OPERATING IMPACT - - - - - - -
140
� , iY+', "�Lr��� • � i :�tr�������� � I 1 � + �II
'' i � � ��nl �., a/ ° �. � Y�
�' '� � �• �� '�•�yt .��,'i.�•� �i�h• �• r '^r � � n��
1 ��� ,�` r �� ,�'' '��' �� #. , . � " '� �
� '� '�1� �#M; '� � #�� -- � � • . '�' , < < � }' �''' � ��
�� ��,�i . � '�� f!� �L �1 '
L L . �4
"� �l.. ��'�} � :� , d , t..�71
��,��1 . �j ��� �S �� , .,M • } i
Y ; i i
� ;f► ' THE T, QWN , OF � . ' ,, � �
� }� ''� � ���►��� �+,� �w
� � y � � �
,. � � r�.. ! � ; � ' �, -
b�1ii�.• � �., - � . u� � �,� ���'y . �F �; i
�
.� �J[ti' �
, . � $ D1STINCTIVE BY DESIGN
1. ,f�.#���y_�, � � , �.�r , .
_ ��..._°��. ��.�+y,�u.t — � ;.,Jkx
iti 1 i -j".'
`� 1. ti 4'� �: {i
`� �4 ' ' k��'� �'� ��1 � l
��� �1 �;,� � �� � .
�, . � � • �'
� � � � � �
�+�, ' w � �
' , lti' tt�' 4
I �! T � -
� {y ..{..sit+'tT; �., � 4 -
.h, , 1` �, ��- - �
! ; - - �� � '''�� I�ar.� �. s
��� � �� PO LI C I ES � r �-
�������, � ,
� ,
� � � .
} �. , � . '
,' E ���� ��.. :� ' ,
I �� �.y���� ' �
h �•��t�� ''k� \ '. I
` � �^.i -. I
` ��' ��' � 'i';: �ti,'ti y�•` , � {�, �. �
�
I +` �� ,�i,�'�q���� __ } � � ' �
i' I r+ � .
;4'i!tiE � ,..,o � � �
p '��.' 9•, ! I �ti�' , �
� �r► yr '',���'�'` �li ' � '' �
I ' `� �ly L4�yI
I 'I �� �'� I �� � . �� ! ' T+ � ' �
) r4' ��' `;. �� '1 �;
+ ����.I�I �` !�. � ` 1 `. ,' � y _ .
i, �r
j T �� �'.:�'.�1' � 1� �f��?����� �� :ti '_ 'a .
� � � . �! . ,'�i'7., . - �
;h� ! yli� �..� 1 .r' s� .i�- � �' �•`�.
i•I j� r5�� ' �� � -
� I � . 1 I�`•�; ' ,�' - `.
. ,`'' � ''�A p
' � � ��� ��Il�f S�� � �. .�-'r` � � -
� � tl r
#��' � . . � ` .
� p.� k � ._ _. r .
� 1 — -
A•� ,} .
f � - ,;.:#'"'' . , .
_ �,..
•IS y �� � � � l 1 a �'� . ' � . �f • . •• ' �
� . " �i ��.,R,-.� _•: • ••y` , .,�. f..�! } . . -�
`.�� „''i•."i' .r�!"sr4Z�r�y;�iw ' ' ' " .:� ��' �' .
^�6 �..,L' ' r ,.•��,.'��.5.' *'�.���� *�� } � . �Y y1Fw� �
'Y .� �+ �� . - . �� -
�:','''�� i� � . ' _ .+: t i�`_ ~� ..
.J t� *'y: " ' ,• r , ti' � �"1�. T . -'
��`�� �
'�'��t.'�, }� � _r �- � ' y '
- � .�� ' ��� ��T'_ �
.Rr } �
.'t'•Y'��' }+ . � �t + ' ��f = .. _��_ .
��#_ ri '� }.� - �-� ' � + � +�
� �� � ��.
�r = -� __�,� ,� ,�.- , �� -
�. '�„ �_ %.� . ':' _#y•-" ..'� —r - - � �
�-• � +� �� —. .� �--
,�� �:t��� `� :�_ .� •' �' _ � � �
_ ,'{ s �..���. t s� .
�. _ � ' � 1 r � �j�,_� � '
���� � �� .�� � + r � � - y " �` r ,
r r �;�'� �. _" �w� , t ,���i'�'"'"` _ �„ ���
_ ���r . �.: - , � � + _�+�..r= } � • � , �
�w� � • ��'' � , ,�..� � � -. �� �•- i :'_ . '�. � _'f
4 -�`� -� .•`' " r * �r� ' ; � �r r��' �-• � J ' i � _
1 1 ' 'r � �^� '� _
� •�� � - '* . • i • � � . � .
• � � ��
` . r �
' � ' .���� , � . .�� ��` ;�r.
•s �5 . I . _�. � �� —
� ,��,�� '+ "- ��� ' ' • •
�•J a f i�'� � � , �
'r••' * *_ � �� � — - ' '— _
� � � � _ �� ' . � '
4 S
��` �
� .�� . r �� +�� 141
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ..��"`t , r "�'�� � 142
N
MUNICIPAL FISCAL & BUDGETARY POLICIES
I. STATEMENT OF PURPOSE
The overall intent of the following Fiscal and Budgetary Policy Statements is to enable the
Town to achieve a long-term stable and positive financial condition. The watchwords of the
Town's financial management include integrity, prudence, stewardship, planning,
accountability, and full disclosure.
The more specific purpose is to provide guidelines to the Town Manager and Finance
Director in planning and directing the Town's day-to-day financial affairs and in developing
recommendations to the Town Manger and Town Council.
The scope of these policies generally span, among other issues, accounting, purchasing,
auditing,financial reporting, internal controls, operating and capital budgeting, revenue
management, cash and investment management, expenditure control, asset management,
debt management, and planning concepts, in order to:
A. Present fairly and with full disclosure the financial position and results of the financial
operations of the Town in conformity with generally accepted accounting principles(GAAP),
and
B. Determine and demonstrate compliance with finance related legal and contractual issues in
accordance with provisions of the Texas Local Government Code and other pertinent legal
documents and mandates.
The Town Council will annually review and approve the Fiscal and Budgetary Policy
Statements as part of the budget process.
II. SUMMARY OF POLICY INTENDED OUTCOMES
This policy framework mandates pursuit of the following fiscal objectives:
A. Operating Budget: Prepare,conservatively estimate revenues, present,and adopt the
Town's annual operating plan.
B. Revenues Management: Design, maintain,and administer a revenue system that will assure
a reliable,equitable, diversified,and sufficient revenue stream to support desired Town
services.
C. Expenditure Control: Identify priority services,establish appropriate service levels,and
administer the expenditure of available resources to assure fiscal stability and the effective
and efficient delivery of services.
D. Fund Balance/Retained Earnings: Maintain the fund balance and retained earnings of the
various operating funds at levels sufficient to protect the Town's credit worthiness as well as
its financial position from emergencies.
E. Debt Management: Establish guidelines for debt financing that will provide needed capital
equipment and infrastructure improvements while minimizing the impact of debt payments
on current revenues.
F. Intergovernmental Relationships: Where feasible,coordinate efforts with other
governmental agencies to achieve common policy objectives,share the cost of providing
governmental services on an equitable basis and support favorable legislation at the State
and Federal level.
143
G. Grants: Seek,apply for and effectively administer within this policy's guidelines, Federal,
State,and foundation grants-in-aid which address the Town's current priorities and policy
objectives.
H. Economic Development: Initiate where feasible,encourage,and participate in economic
development efforts to create job opportunities and strengthen the local tax base and
economy
I. Fiscal Monitoring: Prepare and present regular reports that analyze,evaluate,and forecast
the Town's financial performance and economic condition.
J. Financial Consultants: With available resources,seek out and employ the assistance of
qualified financial advisors and consultants in the management and administration of the
Town's financial functions.
K. Accounting,Auditing,and Financial Reporting: Comply with prevailing Federal,State and
local statues and regulations. Conform to generally accepted accounting principles as
promulgated by the Government Accounting Standards Board (GASB),the American Institute
of Certified Public Accountants(AICPA),and the Government Finance Officers Association
(GFOA).
L. Capital Improvement Plan/Budget and Program: Multi-year planning,forecasting,
preparation,and control ofthe Town's capital improvement plan/budget.
M. Capital Maintenance and Replacement: Annually review and monitor the state of the
Town's capital equipment and infrastructure,setting priorities for its replacement and
renovation based on needs,finding alternatives,and availability of resources.
N. Internal Controls:To establish and maintain an internal control structure designed to provide
reasonable assurances that the Town's assets are safeguarded and that the possibilities for
material errors in the Town's financial records are minimized.
III. OPERATING BUDGET
A. Preparation: Budgeting is an essential element of the financial planning,control and
evaluation process of municipal government. The"operating budget" is the Town's annual
financial operating plan. The budget includes all of the operating departments of the Town,
the debt service fund,all capital projects funds,and the internal service funds of the Town.
The proposed budget will be prepared with the cooperation of all Town departments and is
submitted to the Town Manager who makes any necessary changes and transmits the
document to the Town Council. A budget preparation calendar and timetable will be
established and followed in accordance with State law.
B. Revenue Estimates for Budgeting: In order to maintain a stable level of services,the Town
shall use a conservative,objective,and analytical approach when preparing revenue
estimates.The process shall include analysis of probable economic changes and their impacts
on revenues, historical collection rates,and trends in revenues.This approach should reduce
the likelihood of actual revenues falling short of budget estimates during the year and should
avoid mid-year service reductions.
C. Balanced Budget: As per State Law,current operating revenues, including Property Tax
Reduction Sales Tax transfers(which can be used for operations),will be sufficient to support
current operating expenditures. Annually recurring revenue will not be less than annually
recurring operating budget expenditures(operating budget minus capital outlay). Debt or
bond financing will not be used to finance current expenditures.
144
D. Proposed Budget Process:a proposed budget shall be prepared by the Town Manager with
the participation of all of the Town's department directors.
The proposed budget shall include four basic segments for review and evaluation:(1)
personnel costs, (2)base budget for operations and maintenance costs,(3)service level
adjustments for increases of existing service levels or additional services,and(4)revenues.
The proposed budget review process shall include Council participation in the review of
each of the four segments of the proposed budget and a public hearing to allow for citizen
participation in the budget preparation.
The proposed budget process shall allow sufficient time to provide review,as well as
address policy and fiscal issues, by the Town Council.
A copy of the proposed budget shall be filed with the Town Secretary when it is submitted
to the Town Council as well as placed on the Town's website.
E. Budget Adoption: Upon the determination and presentation of the final iteration of the
proposed budget as established by the Council,a public hearing date and time will be set and
publicized. The Council will subsequently consider a resolution which, if adopted,such
budget becomes the Town's Approved Annual Budget. The adopted budget will be effective
for the fiscal year beginning October 1. The approved budget will be placed on the Town's
web site.
F. Budget Award: Each year the Council approved operating budget will be submitted annually
to the Government Finance Officers Association (GFOA)for evaluation and consideration for
the Award for Distinguished Budget Presentation.
G. Budget Amendments: Department Directors are responsible for monitoring their respective
department budgets. The Finance Department will monitor all financial operations. The
budget team will decide whether to proceed with a budget amendment and, if so,will then
present the request to the Town Council. If the Council decides a budget amendment is
necessary,the amendment is adopted in resolution format and the necessary budgetary
changes are then made.
H. Central Control: Modifications within the operating categories(salaries,supplies,
maintenance,services,capital,etc.)can be made with the approval of the Town Manager.
Modifications to reserve categories and interdepartmental budget totals will be made only
by Town Council consent with formal briefing and Council action.
I. Planning:The budget process will be coordinated so as to identify major policy issues for
Town Council by integrating it into the Council's overall strategic planning process for the
Town. Each department shall have a multi-year business plan that integrates with the
Town's overall strategic plan.
J. Reporting: Monthly financial reports will be prepared by the Finance Department and
distributed to and reviewed by each Director. Information obtained from financial reports
and other operating reports is to be used by Directors to monitor and control departmental
budget. Summary financial reports will be presented to the Town Council quarterly.
K. Performance Measures&Productivity Indicators:Where appropriate, performance
measures and productivity indicators will be used as guidelines to measure efficiency,
effectiveness,and outcomes of Town services. This information will be included in the
annual budget process as needed.
145
L. Contingent Appropriation: During the budget process,staff will attempt to establish an
adequate contingent appropriation in each of the operating funds. The expenditure for this
appropriation shall be made only in cases of emergency,and a detailed account shall be
recorded and reported. The proceeds shall be disbursed only by transfer to departmental
appropriation. All transfers from the contingent appropriation will be evaluated using the
following criteria:
Is the request of such an emergency nature that it must be made immediately?
Why was the item not budgeted in the normal budget process?
Why can't the transfer be made within the department?
IV. REVENUES MANAGEMENT
A. Revenue Design Parameter: The Town will pursue the following optimum characteristics in
its revenue system:
Simplicity-The Town,where possible and without sacrificing accuracy,will strive to keep
the revenue system simple in order to reduce costs,achieve transparency,and increase
citizen understanding of Town revenue sources.
Certainty-A knowledge and understanding of revenue sources reliability increases the
viability of the revenue system. The Town will understand,to the best of its ability,all
aspects of its revenue sources and their perFormance,as well as enact consistent collection
policies to provide assurances that the revenue base will materialize according to budgets,
forecasts,and plans.
Equity-The Town shall make every effort to maintain equity in its revenue system: i.e.the
Town shall seek to minimize or eliminate all forms of subsidization between entities,funds,
services utilities,and customer classes within a utility.
Administration-The benefits of a revenue source will not exceed the cost of collecting that
revenue. Every efFort will be made for the cost of collection to be reviewed annually for
cost effectiveness as a part of the Town's indirect cost and cost of service analysis.
Adequacy,Diversification and Stability-The Town shall attempt,in as much as is practical,
to achieve a balance in its revenue system. The Town shall also strive to maintain a
balanced and diversified revenue system to protect the Town from fluctuations in any one
source due to changes in local economic conditions which adversely impact that revenue
source.
B. Other Considerations. The following considerations and issues will guide the Town in its
revenue policies concerning specific sources of funds:
Cost/Benefit of Incentives for Economic Development-The Town will use due caution in
the analysis of any tax or fee incentives that are being considered to encourage economic
development. A cost/benefit(fiscal impact)analysis will be perFormed as a part of the
evaluation for each proposed economic development project.
Non-Recurring Revenues-One-time or non-recurring revenues will not be used to finance
on-going operational costs. Non-recurring revenues will be used only for one-time
expenditures such as long-lived capital needs or one-time major maintenance projects that
occur infrequently. Non-recurring revenues will not be used for budget balancing purposes
except to cover the one-time expenditures described above.
Investment Income-Earnings from investment of available monies,whether pooled or
not,will be distributed to the funds in accordance with the equity balance of the fund from
which monies were provided to be invested.
Property Tax Revenues-The Town shall endeavor to avoid a property tax by revenue
diversification,implementation of user fees,and economic development.
146
C. User-Based(Demand Driven)Fees and Service Charges. For services that are demand driven
and can be associated with a user fee or charge,the direct and indirect costs of that service will
be offset by a fee where possible. The Town staff will endeavor to prepare a review of all fees
and charges annually, but not less than once every three years,in order to ensure that these
fees provide for,at minimum,full cost recovery of service.
D. Enterprise Fund Rates. Utility rates and rate structures for water and sewer services will be
constructed to target full cost of service recovery. Annually the Town will review and adopt
water and sewer utility rates and a rate structure that generates revenue sufficient to fully
cover operating expenses,meet the legal restrictions of all applicable bond covenants,provide
for an adequate level of working capital,and recover applicable general/administrative costs.
The Solid Waste function will have rates that fully recover all costs and maintain an adequate
balance. The Cemetery Fund will be structured to operate on lot sales and endowments.
General and Administrative(G&A)Charges—Where feasible,G&A costs will be charged to
all funds for services of indirect general overhead costs,which may include general
administration,finance,customer billing,facility use, personnel,technology,engineering,
legal counsel,and other costs as deemed appropriate. These charges will be determined
through an indirect cost allocation study following accepted practices and procedures.
E. Intergovernmental Revenues. As a general rule,intergovernmental revenues(grants)will not
be utilized for on-going operating costs. Any potential grant opportunity will be examined to
identify all costs related to matching and continuation of program requirements. Staff will
focus on one-time grants to avoid long-term implications. If it is determined that accepting a
grant with on-going cost conditions is in the interests of the Town,all the operating and
maintenance costs must be included in the financial forecast and their ultimate effect on
operations and revenue requirements be known.
F. Revenue Monitoring. Revenues as they are received will be regularly compared to budgeted
revenues and variances will be investigated. This process will be summarized in the
appropriate budget report.
G. Special Revenue/Educational Funds. Where feasible and practical,General and Administrative
Charges(G&A)for special revenue and educational funds of the Town of Westlake will be
determined on an annual basis and transfers will be made where sufficient revenue exists to
cover the associated expenditures.
V. EXPENDITURE CONTROL
A. Appropriations—The point of budgetary control is at the department level in the General Fund
and at the fund level in all other funds. When budget adjustments among Departments and/or
funds are necessary,they must be approved by the Town Council.
B. Current Funding Basis-The Town shall operate on a current funding basis. Expenditures shall
be budgeted and controlled so as not to exceed current revenues plus the planned use of fund
balance accumulated through prior year savings.(The use of fund balance shall be guided by
the Fund Balance/Retained Earnings Policy Statements.)
C. Avoidance of Operating Deficits-The Town shall take immediate corrective actions if at any
time during the fiscal year expenditure and revenue re-estimates are such that an operating
deficit(i.e., projected expenditures in excess of projected revenues)is projected at year-end.
Corrective actions can include a hiring freeze,expenditure reductions,fee increases,or use of
fund balance within the Fund.
D. Balance/Retained Earnings Policy-Expenditure deferrals into the following fiscal year,short-
term loans,or use of one-time revenue sources shall be avoided to balance the budget.
� N
147
E. Maintenance of Capital Assets-Within the resources available each fiscal year,the Town shall
maintain capital assets and infrastructure at a sufficient level to protect the Town's investment,
to minimize future replacement and maintenance costs,and to continue service levels.
F. Periodic Program Reviews-The Town Manager shall undertake periodic staff and third-party
reviews ofTown programs for both efficiency and effectiveness.Privatization and contracting
with other governmental agencies will be evaluated as alternative approaches to service
delivery.Programs which are determined to be inefficient and/or ineffective shall be reduced in
scope or eliminated.
G. Salary-The Town shall strive to maintain competitive salary levels for municipal
employees. A salary survey will be conducted through a sampling of surrounding and
comparable municipal organizations to create a comparison. The Town will strive to
maintain salary levels within three percent(3%) of the median of surveyed benchmark
municipalities.
H. Purchasing-The Town shall make every effort to maximize any discounts offered by
creditors/vendors.Staff shall also use competitive bidding in accordance to State law,as well as
intergovernmental partnerships and purchasing cooperatives to attain the best possible price
on goods and services.
I. Prompt Payment-All invoices will be paid within 30 days of receipt in accordance with the
prompt payment requirements of State law.
VI. FUND BALANCE/RETAINED EARNINGS
A. General Fund Undesignated Fund Balance-The Town shall strive to maintain the General Fund
undesignated minimum fund balance at,or in excess of,180 days of operation.
B. Retained Earnings of Other Operating Funds-In the Utility Fund,the Town shall strive to
maintain positive retained earnings positions to provide sufficient reserves for emergencies and
revenue shortfalls.
C. Use of Fund Balance—The Council delegates the responsibility to assign funds to the Town
Manager or his/her designee. The Council shall have the authority to assign any amount of
funds. Assignments may occur subsequent to fiscal year-end. The Council will utilize funds in the
following spending order: Restricted,Committed,Assigned, Unassigned
Fund Balance will be targeted to only be used with Council approval and can be only be used for
the following:
Emergencies,
N non-recurring expenditures such as technology/FF&E(furniture,fixtures and equipment),or
major capital purchases that cannot be accommodated through current year savings.
Should such use reduce the balance below the appropriate level set as the objective for that
fund,recommendations will be made on how to restore it.
The Council shall approve all commitments by formal action. The action to commit funds
must occur prior to fiscal year-end,to report such commitments in the balance sheet of the
respective period,even though the amount may be determined subsequent to fiscal year-
end.
A commitment can only be modified or removed by the same formal action.
D. General Fund Balance Specifically- Amounts of the General Fund's Fund Balance above the 180
day minimum in the General Fund may,with Council approval, be used for the following in
descending order of priority:
Emergencies,and their related response and/or necessary repairs to major equipment
failure or damage,such as a natural disaster,pandemic,epidemic,or quarantine.
Specific capital improvement projects or be transferred to the Capital Projects Fund.
148
Major maintenance projects not meeting Capital Project criteria as identified in the
Adopted Budget's Capital Improvement Plan.
Acquisition of technology hardware and/or software such as Geographic Information
Systems(GIS),public safety technology enhancements,and fiber optic technology.
Local matches on State or Federal grants.
One-time(i.e.non-reoccurring)employee perFormance pay
VII. DEBT MANAGEMENT
A. Debt Issuance Analysis-All consideration of debt issuance for major capital assets will be
prepared within the framework of a Council approved multi-year capital improvement plan and
forecast for all Town facilities and infrastructure.
B. Analysis of Debt Issuance and Debt Issuance Alternatives-Staff will explore alternatives to the
issuance of debt for capital acquisitions and construction projects.
These alternatives will include,but not be limited to,
grants-in-aid
use of reserves
use of either current on-going general revenues or one-time revenues
contributions from developers and others
leases
userfees
impact fees
C. Use of Debt Financing-The useful life of the asset or project shall,at a minimum,exceed the
payout schedule of any debt the Town assumes. Debt financing instruments to be considered
by the Town may include:
General obligation bonds-These must be authorized by a vote of the citizens of Westlake.
Revenue bonds-These bonds generate capital requirements necessary for continuation or
expansion of a service which produces revenue and for which the asset may reasonable be
expected to provide for a revenue stream to fund the debt service requirement.
Certificates of obligation-These can be authorized by Council approval with debt service
by either general revenues or backed by a specific revenue stream or a combination of
both.
Lease/purchase agreements-These shall only be used to purchase capital assets that
cannot be financed from either current revenues or fund balance/retained earnings and to
fund infrastructure improvements and additions.
D. Assumption of Additional Debt-The Town shall not assume more tax-supported general-
purpose debt than it retires each year without first conducting an objective analysis as to the
community's ability to assume and support additional debt service payments.
E. Affordability Targets-The Town shall use an objective multi-year analytical approach to
determine whether it can afford to assume new general-purpose debt beyond what it retires
each year.This process shall compare generally accepted standards of affordability to the
current values for the Town.The process shall also examine the direct costs and benefits of
the proposed expenditures.The decision on whether or not to assume new debt shall be
based on these costs and benefits and on the Town's ability to"afford" new debt as
determined by the aforementioned standards.The Town shall strive to achieve and/or
maintain these standards at a low to moderate classification.
F. Debt Structure-The Town shall structure its debt payment schedules for general purpose debt
to ensure level principal repayment schedules.The Town shall not assume any debt with
"balloon' repayment schedules which consist of low annual payments and one large payment
of the balance due at the end of the term.While balloon payment structures minimize the size
of debt payments during the period,they force a large funding requirement on the budget of
the final year.Given the uncertainties of the future,level payment schedules improve budget �
149
planning and financial management.
G. Sale Process-The Town shall use a competitive bidding process in the sale of debt unless the
nature of the issue warrants a negotiated bid.The Town shall award bonds based on a true
interest cost(TIC)basis as long as the financial advisor agrees that the TIC basis can
satisfactorily determine the lowest and best bid.
H. Bond Rating Agencies Presentations-Full disclosure of operations and open lines of
communication shall be made to the bond rating agencies.Town staff,with assistance of
financial advisors,shall prepare the necessary materials and presentation to the bond rating
agencies.
I. Continuing Disclosure-The Town is committed to continuing disclosure of financial and
pertinent credit information relevant to the Town's outstanding securities.
J. Debt Refunding-Town staff and the financial advisor shall monitor the municipal bond market
for opportunities to obtain interest savings by refunding outstanding debt.As a general rule,
the present value savings of a particular refunding should exceed 3.5%of the refunded
maturities.
VIII. INTERGOVERNMENTAL RELATIONSHIPS
The Town will pursue coordinated efforts with other governmental agencies to achieve common
policy objectives,share the cost of providing government services on an equitable basis,and
support favorable legislation at the State and Federal levels.
A. Inter-local Cooperation in Delivering Services-In order to promote the effective and efficient
delivery of services,the Town shall actively seek to work with other local jurisdictions in joint
purchasing consortia,sharing facilities,sharing equitably the costs of service delivery,and
developingjoint programs to improve service to its citizens.
B. Legislative Program-The Town shall cooperate with other jurisdictions to actively oppose any
State or Federal regulation or proposal that mandates additional Town programs or services
and does not provide the funding to implement them.Conversely,as appropriate,the Town
shall support legislative initiatives that provide more funds for priority local programs.
IX. GRANTS
A. Grant Guidelines-The Town shall apply,and facilitate the application by others,for only those
grants that are consistent with the objectives and high priority needs previously identified
above in these policies. The potential for incurring on-going costs,to include the assumption of
support for grant funded positions from local revenues,will be considered prior to applying for
a grant.
B. Grant Review-All grant submittals shall be reviewed for their cash match requirements,their
potential impact on the operating budget,and the extent to which they meet the Town's policy
objectives. If there are cash match requirements,the source of funding shall be identified prior
to application. Staff will focus on one-time grants to avoid long-term implications related to
additional expenditures in future years. '
C. Grant Program Termination-The Town shall terminate grant funded programs and associated
positions when grant funds are no longer available unless alternate funding is identified.
� N
150
X. ECONOMIC DEVELOPMENT
A. Positive Business Environment-The Town shall endeavor,through its regulatory and
administrative functions,to provide a positive business environment in which local businesses
can grow,flourish and create jobs.The Town Council and Town staff will be sensitive to the
needs,concerns and issues facing local businesses.
B. Commitment to Business Expansion,Diversification,and Job Creation-The Town shall
encourage and participate in economic development efforts to expand Westlake's economy to
increase local employment.These efforts shall not only focus on newly developing areas but
also on other established sections of Westlake where development can generate additional
jobs and other economic benefits.
C. Coordinate Efforts with Other Jurisdictions-The Town's economic development program shall
encourage close cooperation with other local jurisdictions,chambers of commerce,and groups
Interested in promoting the economic well-being of this area.
D. Cost/Benefit of Incentives for Economic Development-The Town will use due caution in the
analysis of any tax or fee incentives that are used to encourage economic development. A
cost/benefit(fiscal impact)analysis will be performed as part of such evaluation for each
prospect. Economic development agreements will contain performance language as to the
business's proposed economic impact to Westlake in exchange for Town incentives with
adequate"claw-back"provisions for the Town.
XI. FISCAL MONITORING
A. Financial Status and Performance Reports-Quarterly reports comparing expenditures and
revenues to current budget,projecting expenditures and revenues through the end of the year,
noting the status of fund balances to include dollar amounts and percentages,and outlining
any remedial actions necessary to maintain the Town's financial position shall be prepared for
review by the Town Manager and the Council.
B. Compliance with Council Policy Statements-The Fiscal and Budgetary Policies will be
reviewed annually by the Council and updated,revised or refined as deemed necessary.Policy
statements adopted by the Council are guidelines,and occasionally,exceptions may be
appropriate and required. However,exceptions to stated policies will be specifically identified,
and the need for the exception will be documented and fully explained.
XII. FINANCIAL CONSULTANTS
To employ the assistance of qualified financial advisors and consultants as needed in the
management and administration of the Town's financial functions.These areas include but are not
limited to investments,debt administration,financial accounting systems, program evaluation,and
financial impact modeling.Advisors shall be selected on a competitive basis using objective
questionnaires and requests for proposals based on the scope of the work to be performed.
XIII. ACCOUNTING,AUDITING,AND FINANCIAL REPORTING
To comply with prevailing local,state,and federal regulations relative to accounting,auditing,and
financial reporting. Accounting practices and financial reporting shall conform to generally
accepted accounting principles as promulgated by the Governmental Accounting Standards Board
(GASB),the American Institute of Certified Public Accountants,(AICPA),and the Government
Finance Officers Association(GFOA).The Board shall select an independent firm of certified public
accountants to perform an annual audit of all operations
A. Accounting—The Town is solely responsible for the recording and reporting of its financial
affairs,both internally and externally. The Town's Finance Director is responsible for
establishing the structure for the Town's chart of accounts and for assuring that procedures are
in place to properly record financial transactions and report the Town's financial position.
151
B. External Auditing-Town will be audited annually by outside independent accountants
(auditors). The auditors must be a CPA firm and must demonstrate significant experience in the
field of local government auditing. They must conduct the town's audit in accordance with
generally accepted auditing standards and be knowledgeable in the Government Finance
OfFicers Association Certificate of Achievement program. The auditors'report on Town's
financial statements will be completed within a timely period of the Town's fiscal year-end. The
auditor will jointly review the management letter with the Town Council,if necessary. In
conjunction with this review,the Finance Director shall respond in writing to the Town Council
regarding the auditor's Management Letter,addressing the issued contained therein. The
Town will not require auditor rotation but will circulate request for proposal for audit services
on a periodic basis as deemed appropriate.
C. External Financial Reporting-Town will prepare and publish a comprehensive annual financial
report(CAFR). The CAFR will be prepared in accordance with generally accepted accounting
principles and will be presented annually to the Government Finance Officers Association
(GFOA)for evaluation and awarding of the Certificate of Achievement for Excellence in
Financial Reporting.
D. Responsibility of Auditor to Town Council—The auditor is retained by and it accountable
directly to the Town Council and will have access to direct communication with the Town
Council if the Town Staff is unresponsive to auditor recommendations or if the auditor
considers such communication necessary to fulfill its legal and professional responsibilities.
E. Internal Financial Reporting-The Finance Department will prepare internal financial reports
sufficient for management to plan,monitor,and control Town's financial affairs.
XIV. CAPITAL BUDGET AND PROGRAM
A. Preparation-The Town's capital budget will include all capital projects funds and all capital
resources. While the capital budget will be prepared annually on a project basis,it will be
based on an on-going,multi-year capital improvement plan(CIP)that shows all funded and
unfunded projects as identified by staff for all Town facilities and infrastructure. The multi-year
CIP will be reviewed annually,updated by staff and presented to the Council for its review and
approval. The annual capital budget will be prepared by the Finance Department with the
involvement of responsible departments based on the multi-year CIP.
B. Control-All capital project expenditures must be appropriated in the capital budget. The
Finance Director must certify the availability of resources before any capital project contract is
presented to the Town Council for approval.
C. Program Planning-The capital budget will be taken from the capital improvements project
plan for future years. The planning time frame for the capital improvements project plan
should normally be five years,with a minimum of at least three years. The replacement and
maintenance for capital items should also be projected for the next five years. Future
maintenance and operational costs will be considered so that these costs can be included as
appropriate in the annual budget.
D. Financing Programs-Where applicable and with Council approval, impact fees,pro-rata
charges,assessments,or other fees should be used to fund capital projects which have a
primary benefit to specific,identifiable property owners. Recognizing that long-term debt is
usually a more expensive financing method,alternative financing sources will be explored
before debt is issued. When debt is issued, it will be used to acquire major assets with
expected lives which equal or exceed the average life of the debt issue.
E. Reporting-Periodic financial reports will be prepared to enable the department directors to
manage their capital budgets. Summary capital project status reports will be presented to the
Town Council quarterly.
� �
152
XV. CAPITAL MAINTENANCE AND REPLACEMENT
The Town recognizes that deferred maintenance and not anticipating capital replacement needs
increases future capital costs. Annually,available funds will be evaluated during the budget
process and a percentage of each operating fund's budget will be recommended to the Council for
transfer.
Upon approval by the Council,the recommended amount will be transferred to the appropriate
funds(General/Utility/Vehicle Maintenance Replacement Fund)for major maintenance and
replacement of street,building roof,flooring,air conditioning,equipment,etc.
XVI. INTERNAL CONTROLS
A. Written Procedures-Whenever possible,written procedures will be established and
maintained by the Finance Director for all functions involving purchasing,cash handling and/or
accounting throughout the Town. These procedures will embrace the general concepts of fiscal
responsibility set for in this policy statement.
B. Department Directors'Responsibilities-Each department director is responsible for ensuring
that good internal controls are followed throughout his/her department,that all directives or
internal controls are implemented,and that all independent auditor internal control
recommendations are addressed. Departments will develop and periodically update written
internal control procedures.
XVII. ASSET MANAGEMENT
A. Investments—The Finance Director shall promptly invest all Town funds with the depository
bank in accordance with the provisions of the current Bank Depository Agreement or in any
negotiable instrument authorized by the Town Council. Further,investments shall be made in
accordance with the Investment Policy approved by the Town Council for the Town of
Westlake that meets the requirements of the Public Funds Investment Act(PFIA),Section 2256
of the Texas Local Government Code. The Finance Director will issue quarterly reports on
investment activity to the Town Council.
B. Cash Management-Town's cash flow will be managed to maximize the cash available to
invest. Such cash management will entail the centralization of cash collections,where
feasibility,including utility bills, building and related permits and license,fines,fees,and other
collection offices as appropriate. Periodic review of cash flow position will be perFormed to
determine performance of cash management and conformance to investment policies. The
underlying theme will be that idle cash will be invested with the intent to(1)safeguard assets,
(2)maintain liquidity,and(3)maximize return.
C. Fixed Assets and Inventory-Such assets will be reasonably safeguarded and properly
accounted for and prudently insured. The fixed asset inventory will be updated regularly.
D. Capitalization Criteria—For purposes of budgeting and accounting classification,the following
criteria must be capitalized:
The asset is owned by the Town of Westlake
The expected useful life of the asset must be longer than one year,or extend the life on an
identifiable existing asset by more than one year
The original cost of the asset must be at least$5,000
The asset must be tangible
On-going repairs and general maintenance are not capitalized
New Purchases—All costs associated with bringing the asset into working order will be
capitalized as part of the asset cost. This includes start-up costs,engineering or consultant
type fees as part of the asset cost once the decision or commitment to purchase the asset
is made. The cost of land acquired should include all related costs associated with its
purchase
� N
153
Improvements and Replacement—Improvement will be capitalized when they extend the
original life of an asset or when they make the asset more valuable than it was originally.
The replacement of assets components will normally be expenses unless they are a
significant nature and meet all the capitalization criteria.
E. Computer System/Data Security—The Town shall provide security of its computer/network
system and data files through physical and logical security systems that will include,but are not
limited to: network user authentications,firewalls,content filtering,spam/virus protection,and
redundant data backup.
154
N
MUNICIPAL INVESTMENT POLICY
I. POLICY STATEMENT
It is the policy of the Town of Westlake (the "Town") that the administration of its funds and
the investment of those funds shall be handled as its highest public trust. Investments shall
be made in a manner which will provide the maximum security of principal invested through
limitations and diversification while meeting the daily cash flow needs of the Town and
conforming to all applicable state and Town statutes governing the investment of public
funds. The receipt of a market rate of return will be secondary to the requirements for
safety and liquidity.
It is the intent of the Town to be in complete compliance with local law and the Texas Public
Funds Investment Act (the "Act",Texas Government Code 2256). The earnings from
investments will be used in a manner that best serves the public trust and interests of the
Town.
II. SCOPE
This Investment Policy applies to all the financial assets and funds held of the Town.
Any new funds created by the Town will be managed under the provisions of this Policy
unless specifically exempted by the Town Council and this Policy.
III. OBJECTIVES AND STRATEGY
It is the policy of the Town that all funds shall be managed and invested with four primary
objectives, listed in order of their priority: safety, liquidity, diversification and yield. These
objectives encompass the following.
Safety of Principal -Safety of principal is the foremost objective of the Town.
Investments shall be undertaken in a manner that seeks to insure the preservation of
capital in the overall portfolio.The suitability of each investment decision will be
made on the basis of safety.
Liquidity-The Town's investment portfolio will remain sufficiently liquid to enable it
to meet all operating requirements which might be reasonably anticipated.
Investment decisions will be based on cash flow analysis of anticipated expenditures.
Diversification - Diversification is required in the portfolio's composition.
Diversification of the portfolio will include diversification by maturity and market
sector and will include the use of a number of broker/dealers or banks for
diversification and market coverage. Competitive bidding will be used on each sale
or purchase.
Yield -The Town's investment portfolio shall be designed with the objective of
attaining a reasonable market yield,taking into account the Town's risk constraints
and cash flow needs. A reasonable market yield for the portfolio will be defined as
the six-month (180 day) U.S.Treasury Bill which compares to the portfolio's
maximum weighted average maturity of six months.
� N
155
� N
The authorized investment purchased will be of the highest credit quality and marketability
supporting the objectives of safety and liquidity. Securities, when not matched to a specific
liability, will be short term to provide adequate liquidity. The portfolio shall be diversified to
protect against market and credit risk in any one sector.
The maximum weighted average maturity of the portfolio will be no more than 180 days and
the maximum stated maturity of any security will not exceed two years. The funds are
combined for investment purposes but the unique needs of all the funds in the portfolio are
recognized and represented.
Effective cash management is recognized as essential to good fiscal management. Cash
management is defined as the process of managing monies in order to ensure maximum cash
availability. The Town shall maintain a cash management program which includes timely
collection of accounts receivable, prudent investment, disbursement of payments within
invoice terms and the management of banking services.
IV. LEGAL LIMITATIONS, RESPONSIBILITIES AND AUTHORITY
Specific investment parameters for the investment of public funds in Texas are stipulated in
the Public Funds Investment Act, Chapter 2256,Texas Government Code, (the "Act"). The
Act is attached as Exhibit A.
The Public Funds Collateral Act, Chapter 2257,Texas Government Code, specifies collateral
requirements for all public funds deposits. The Collateral Act is attached as Exhibit B.
The Interlocal Cooperation Act, Chapter 791,Texas Government Code, authorizes local
governments in Texas to participate in a Texas investment pool established thereunder.
V. DELEGATION OF INVESTMENT AUTHORITY
The Town Manager or their designee, acting on behalf of the Council, is designated as the
Investment Officer of the Town and is responsible for all investment management decisions
and activities. The Council is responsible for considering the quality and capability of staff,
investment advisors, and consultants involved in investment management and procedures.
All participants in the investment process shall seek to act responsibly as custodians of the
public trust.
The Investment Officer shall develop and maintain written administrative procedures for the
operation of the investment program which are consistent with this Investment Policy.
Procedures will include safekeeping, wire transfers, banking services contracts, and other
investment related activities.
The Investment Officer shall be responsible for all transactions undertaken and shall
establish a system of controls to regulate the activities of subordinate officials and staff.
The Investment Officer shall designate a staff person as a liaison/deputy in the event
circumstances require timely action and the Investment Officer is not available.
No officer or designee may engage in an investment transaction except as provided under
the terms of this Policy and the procedures established by the Investment Officer and
approved by the Town Manager.
156
VI. PRUDENCE
The standard of prudence to be used in the investment function shall be the "prudent
person" standard and shall be applied in the context of managing the overall portfolio.
This standard states:
"Investments shall be made with judgment and care, under circumstances then
prevailing, which persons of prudence, discretion, and intelligence exercise in the
management of their own affairs, not for speculation, but for investment,
considering the probable safety of their capital as well as the expected income to be
derived."
Limitation of Personal Liabilitv-The Investment Officer and those delegated investment
authority, when acting in accordance with the written procedures and this Policy and in
accord with the Prudent Person Rule, shall be relieved of personal liability in the
management of the portfolio provided that deviations from expectations for a specific
security's credit risk or market price change are reported in a timely manner and that
appropriate action is taken to control adverse market effects.
VII. INTERNAL CONTROLS
The Investment Officer shall establish a system of written internal controls which will be
reviewed annually with the independent auditor of the Town. The controls shall be designed
to prevent loss of public funds due to fraud, employee error, and misrepresentation by third
parties, or imprudent actions by employees of the Town.
VIII. AUTHORIZED INVESTMENTS
Acceptable investments under this policy shall be limited to the instruments listed below.
The choice of high-grade government investments and high-grade, money market
instruments are designed to assure the marketability of those investments should liquidity
needs arise.
Obligations of the United States Government, its agencies and instrumentalities, not
to exceed two (2)years to stated maturity and excluding mortgage backed securities;
Fully insured or collateralized certificates of deposit from a bank doing business in
the State of Texas and under the terms of a written depository agreement with that
bank, not to exceed one year to stated maturity;
No-load, SEC registered money market mutual funds. No more than 80%of the
entity's monthly average balance may be invested in money market funds
Public Funds interest bearing accounts; and
Constant dollar, AAA-rated Texas Local Government Investment Pools as defined by
the Public Funds Investment Act.
If additional types of securities are approved for investment by public funds by state statute,
they will not be eligible for investment until this Policy has been amended and the amended
version adopted by the Council.
157
Delivery versus Pavment-All investment security transactions shall be conducted on a
delivery versus payment (DVP) basis to assure that the Town has control of its assets and/or
funds at all times.
IX. AUTHORIZED FINANCIAL DEALERS AND INSTITUTIONS
Securities broker/dealers may be primary or regional broker/dealers and will meet other
criteria as determined by the Investment Officer including state registration and completion
of a Town Broker/Dealer questionnaire (attached as Exhibit D). The following criteria must
be met by authorized firms.
annual provision of an audited financial statement,
proof of certification by the National Association of Securities Dealers (NASD)
proof of current registration with the Texas State Securities Commission, and
completion of the Town's broker/dealer questionnaire.
Every bank and broker/dealer with whom the Town transacts business will be provided a
copy of this Investment Policy to assure that they are familiar with the goals and objectives
of the investment program. The firm will be required to return a signed copy of the
Certification Form (attached as Exhibit C) certifying that the Policy has been received and
reviewed and only those securities approved by the Policy will be sold to the Town.
X. DIVERSIFICATION AND MATURITY LIMITATIONS
It is the policy of the Town to diversify its investment portfolio. Invested funds shall be
diversified to minimize risk or loss resulting from over-concentration of assets in a specific
maturity, specific issuer, or specific class of securities. Diversification strategies shall be
established and periodically reviewed.
XI. SAFEKEEPING AND COLLATERALIZATION
The laws of the State and prudent treasury management require that all purchased securities
be bought on a delivery versus pavment (DVP) basis and be held in safekeeping by either an
approved, independent third party financial institution or the Town's designated depository.
Securities Owned bv the Town-All safekeeping arrangements shall be approved by the
Investment Officer and an agreement of the terms executed in writing.The safekeeping bank
may not be within the same holding company as the bank from which the securities are
purchased. The custodian shall be required to issue original safekeeping receipts to the Town
listing each specific security, rate, description, maturity, CUSIP number, and other pertinent
information.
Collateral -Collateralization shall be required on all bank time and demand deposits for
principal and accrued interest amounts over the FDIC insurance coverage of$100,000 (by tax
identification number). In order to anticipate market changes and provide a level of
additional security for all funds, collateral with a market value equal to 102%of the total
deposits are required. The pledging bank will be made contractually liable for monitoring
and maintaining the collateral levels at all times. All collateral will be held by an independent
third-party bank outside the holding company of the bank, pledged to the Town.
158
Authorized collateral will include only:
Obligations of the US Government, its agencies and instrumentalities to include
� mortgage backed securities which pass the bank test,
Municipal obligations rated at least A by two nationally recognized rating agencies.
The custodian shall be required to provide original safekeeping receipts clearly marked
that the security is pledged to the Town.
XII. REPORTING
The Investment Officer shall submit quarterly reports to the Council containing sufficient
information to permit an informed outside reader to evaluate the performance of the
investment program and in full compliance with the Act. At a minimum the report shall
contain:
i
Beginning and ending market value of the portfolio by market sector and total
portfolio
Beginning and ending book value of the portfolio by market sector and total portfolio
Change in market value during the period
Detail on each asset(book, market, description, par ad maturity date)
Earnings for the period
Overall weighted average maturity of the portfolio
The report will be prepared jointly by all involved in the investment activity and be signed by
the Investment Officer. It will contain all elements as required by the Act and be signed by
the Investment Officers as in compliance with the Act and this Policy. Market prices for
assignment of market values will be obtained from an independent source. The three month
Treasury Bill average yield for the reporting period will be reported as a gauge of
performance and risk.
XIII. DEPOSITORIES
The Town will designate one banking institution through a competitive process as its central
banking services provider at least every five years. This institution will be used for normal
banking services including disbursements, deposits, and safekeeping of Town owned
securities. Other banking institutions from which the Town may purchase only certificates of
deposit will also be designated as a depository.
All banking arrangements will be in written form in accordance with FIRREA which requires a
resolution of approval of the agreement by the Bank Council or Bank Loan Committee.
XIV. INVESTMENT POLICY ADOPTION BY COUNCIL
The Town's Investment Policy and its incorporated strategies shall be adopted by ordinance
annually by the Council.
159
N
EMPLOYEE PAY PLAN POLICY
I. SCOPE OF PURPOSE
The purpose of this policy is to set out the philosophy, purpose, and intent of the Town of
Westlake's pay system for municipal employees.
The Town of Westlake's mission is "to be a unique community, blending preservation of our
natural environment and viewscapes, while serving our residents and businesses with
superior municipal and academic services that are accessible, efficient, cost-effective, and
transparent."
The Town of Westlake believes that market-based salary, in combination with employee
competence and their overall contribution to the Town's success, should largely determine
their compensation and career advancement opportunities. The philosophy and objectives of
this pay policy are as follows:
1. First,the Town's pay system should be internally equitable. It must ensure that pay
ranges of each position within our organization reflects the value of comparable
positions within our organization. In order to achieve this, we must pay employees fairly
compared to their coworkers, and employees must also perceive that they are paid fairly
compared to their coworkers.
2. Second,The Town's pay system must be externally competitive in the marketplace, so
that the Town of Westlake support or strategic outcome objective to attract, recruit, and
retain highly qualified employees who are vital to accomplishing the organization's vision
and mission.
3. Third,to be motivational to our employees, providing the opportunity for future pay
increases based upon individual work performance and development of job-related skills
and competencies.
II. DEFINITION
With these objectives in mind,the Town's municipal compensation plan is a broad band pay
system. A broad band pay system is markedly different than the traditional "step-in-grade"
pay system. �
A broad band pay system is one that structures pay utilizing two primary steps.
1. First,the responsibilities and qualifications required of each position are analyzed.
2. Second, using this position analysis, pay for these positions are surveyed against the
market to create a broad set of occupation groups that become the pay bands.
Each pay band has a minimum, mid-point, and a maximum rate of pay; however,within each
band there is flexibility for hiring and provision of performance pay.
Utilization of a broad band pay system by an organization is intended to:
• Reward employees for positive behaviors that contribute to the effectiveness of the
Town's service delivery to our stakeholders;
N N
160
• Assist the Town in fulfilling its vision and mission by offering increased opportunities for
career advancement and recognition of the Town's municipal employees;
• Provide the organization's leadership greater flexibility with a pay system that can be
used to adjust to changes in market conditions, enhance hiring practices, and reward
outstanding performance;
• Adjust to changes in market conditions as it relates to increases in pay for groups of
employees within each band; ensuring the Town's pay system remains competitive to
the comparable market.
III. IMPLEMENTATION AND MAINTENANCE OF THE PAY PLAN
For its first year of implementation (FY 16-17), most employees will be placed within the
established pay band for their position at their current rate of pay, with up to a three (3)
percent market adjustment of the employee's base pay rate. To promote internal equity,
positions that have surveyed further below market may receive a higher market adjustment, at
the discretion of their supervisor.
In the fiscal years following FY 16-17, depending on market survey results and availability of
funding, the municipal broad band pay system may have both a market adjustment and
performance pay component, as defined below.
IV. CLASSIFICATION AND PAY BAND PLACEMENT
, The following criteria will be used when classifying positions to determine band placement:
• Nature or type of work performed
• Level of responsibility
• Impact of position on the organization
• Reporting relationships
• Scope of duties
• Complexity of work
• Supervision received and/or exercised
• Knowledge, skills, and abilities (KSAs) required to perform required job duties.
Factors that will not be considered in classifying a position:
• Incumbent of the position
• Performance of the employee or incumbent
• Longevity of the employee or incumbent in position
• Qualifications of the employee or incumbent that are not required by the position
Employee pay progression within a band can occur if there is a market adjustment approved
for that band. Progression in a band can also occur if an employee's job performance, as
determined by review of job performance, results in a performance pay increase. Pay
progression is defined as movement within a band that increases the employee's pay on an on-
going basis.
Other instances that can create employee progression in a pay band include:
• Promotion
• Significant increase in job skills,job-related education or training or competencies
• Position reclassification: These instances can only occur after proper analysis and with
criteria established by the Human Resources Department and approved by the Town
Manager or their designate.
161
V. PAY PLAN PARAMETERS
In order to successfully practice this pay philosophy using this policy, as well as reach our
objectives, the Town will use the following parameters to utilize this pay system:
Internal Equity
a. In order to maintain accurate position classifications,the Town of Westlake will
conduct a position analysis of 1/3 (one-third) of the organization's positions each
year. This ensures that all positions are reviewed on a rolling three-year basis.
b. Upon review of the position analysis by the Director of Human Resources, and with
the approval of the Town Manager or their designee, position classifications may be
adjusted to a new band. This can occur if a new position classification is created, or if
the duties, roles, and responsibilities have substantially evolved, resulting in a
position that is greater similarity to another classification band.
Performance Pay
a. On-going performance pay may be awarded to individuals or teams who, as
determined in their performance evaluation, have clearly gone "above and beyond"
their traditional roles,job duties, and assignments over the evaluation period.
b. Performance pay is awarded through the review process and the established criteria
outlined by the HR department
c. One-time performance pay may be offered to employees or teams who, based on
performance evaluation, have been determined to have gone above and beyond
expectations. One-time performance pay is a lump-sum, one-time payment and will
not impact the base pay of the employee and will not move their pay within their
position's assigned band.
d. All performance pay, whether on-going or one-time adjustments, is dependent upon
the availability of financial resources. '
Market-Based Pay
a. The Town of Westlake will conduct a biannual market salary study in the spring prior
to budget preparation for the upcoming fiscal year.
b. Depending on the results of the market study, and if funds are available, all or some
of the salary bands will be proposed to the Town Council for adjustment based upon
the results of the biannual market salary study. Proposed adjustments to any pay
band will not be proposed unless the market study indicates bands have increased by
2.5%or more.
c. Employee salaries may receive a market adjustment if their current salary has shifted
to become less than 97.5%of the market average.
d. All new hires will be placed at the minimum rate of their band, unless a hiring
manager recommends placement at a higher rate. This must be reviewed first by the
Human Resources Department and approved by the Town Manager or their
designee. Generally, new hires proposed to be paid higher than band minimum may
be brought into the pay system within 3%above or below a band's midpoint;
however, exceptional qualifications and experience of the new hire must be
demonstrated by the hiring department to the Human Resources Department and
the Town Manager for this to be approved.
e. All market adjustments are dependent upon available financial resources.
f. The market value for positions within the Town of Westlake will be determined
biannually through the completion of a survey of comparison communities identified
by staff and approved by the Town Council.
162
g. Employees with base compensation within 3%of the market average are considered
to be "at market."
h. Positions currently at or above the market will not qualify for any market-based
adjustment, and will remain at their current rate of pay.
i. If the market rate for a position declines, the salary of position holders will not be
negatively impacted, but they will not receive any market-based adjustments.
j. Market adjustments will impact the base pay of the employee and may only be
applied if the Town of Westlake has adequate financial resources available to fund
the adjustments.
VI. BROADBAND CLASSIFICATIONS
� BAND KIND TITLE SUB KIND TITLE � �
BAND
Policy Top 10 Coordinating Town Manager
E
Making Management 9 Policy Asst.Town Manager
Senior 8 Coordinating Director
D Programming
Management 7 Programming Asst.Director
Middle 6 Coordinating Dept. Manager
C Interpretive
Management 5 Interpretive Superintendent
4 Coordinating Supervisor
B Routine Skilled
3 Routine Technician
Semi 2 Coordinating Coordinators
A Automatic
Skilled 1 Automatic Engineers
O Defined Unskilled 0 Defined Laborers
� N
VII. DEFINITIONS FOR THE BANDS ARE AS FOLLOWS:
• "BAND E" POLICY DECISION -These decisions are associated with board level
management and involve guiding the organization as a whole through policy
development, setting the overall direction, and tone of the organization. Restrictions to
�I these decisions are often only limited by the laws of the state (Paterson, 1972).
• "BAND D" PROGRAMMING DECISION -These decisions are typically made by senior
management or department directors and are generally tasked with executing the
organization's policy through strategy development. Establishing guidelines by which
further decisions are made. A typical senior management decision is made at the
organizational or department level. For instance, the decision on how to set up the
organization's network infrastructure is usually determined by management, while
the decision to upgrade is based on policy (Paterson, 1972).
163
• "BAND C" INTERPRETIVE DECISIONS - Middle management who have constraints
placed upon them by them by senior management.These are usually made by business
unit managers, such as a budget manager or project research analyst. Once overall
strategy is developed by the senior managers,the middle managers decide how to
utilize resources in order to meet deadlines.The unit manager should always know why
certain staff inembers have been assigned to a particularjob and may have to interpret
situations not currently covered by rules or guidelines(Paterson, 1972).
• "BAND B" ROUTINE DECISIONS - Skilled supervisors know the "how", the "where",
and the "when" to set up equipment, systems, and are aware of the rules that
govern these processes. They can decide which process is to be used in order to
carry out the interpretive decisions as they have a firm handle on operations. For
example, a billing clerk knows how to complete the utility billing process, including
the way in which entries have to be made, as they have the book of rules and
regulations to refer to as needed (Paterson, 1972).
• "BAND A" AUTOMATIC DECISIONS- Each process is a cycle of operations.The process is
decided by the supervisor who then sets up the process or the "how" of the task at
hand.This is generally accomplished by a semi-skilled individual who completes the task
as outlined, within the constraints of the process.This individual can decide where and
when to carry out the operations needed for the task(Paterson, 1972).
• "BAND O" DEFINED DECISIONS- "Band O" decisions are rarely seen in an organization.
These decisions are those involving speed of completion of a task, and are usually left to
unskilled, entry level, nonexempt employees (Paterson, 1972).
164
N
VEHICLE MAINTENANCE & REPLACEMENT POLICY
The Town recognizes that deferred maintenance and not anticipating capital replacement needs
increases future capital costs. Annually, available funds will be evaluated during the budget process
and a percentage of each operating fund's budget will be recommended to the Council for transfer.
Upon approval by the Council,the recommended amount will be transferred to the appropriate
funds (General or Utility Maintenance Replacement Fund)for major maintenance/ replacement of
street, building roof, flooring, air conditioning, equipment, etc.
The Town of Westlake owns, operates, and maintains a number of vehicles. To provide a fiscally
responsible vehicle and equipment replacement policy that enables the Town to maximize vehicle
and equipment utilization,while maintaining the Town's desired public image and high-quality
program of services for our residents. Therefore,the Town of Westlake will maintain a Vehicle and
Equipment Replacement and Depreciation Schedule; said schedule will be maintained by the Finance
Department.
Vehicle and equipment replacement criteria will be developed according to each items anticipated
useful service life. Typically, this is based upon the type or"category" of the vehicle/equipment and
its usage. Each item will be surveyed annually and assigned a score based upon the Point Range and
Guideline document. A vehicle will be replaced according to the established criteria unless the
Department Head(s) and the Town Manager's office determine that: 1) mechanical failure or vehicle
damage warrants earlier replacement, or 2) the vehicle is still serviceable and may serve additional
years beyond its original anticipated service life.
Funding for vehicle/equipment replacement should be incrementally allocated from department
operating funds to a restricted Capital Maintenance and Replacement Fund, subject to funding
availability on an annual basis. Future vehicle/equipment replacements should be funded from this
restricted fund, which receives accumulated operating fund transfers based upon the Vehicle and
Equipment Depreciation Schedule.
Funding will consist of an annual set-aside based upon a straight-line depreciation for each vehicle
over the course of its useful life and budgeted as part of the annual budget development process.
Depreciation fees should commence the same fiscal year of each new and replacement
vehicle/equipment purchase. Likewise, depreciation expenses should be expensed from the
respective department operating budget and deposited into the Capital Maintenance and
Replacement Fund. Depreciation expenses shall continue through the service life of the new
vehicle/equipment and shall cease upon retirement of said vehicle/equipment.
REPLACEMENT AND DEPRECIATION GUIDELINES
Purpose-To provide a fiscally responsible vehicle and equipment replacement and depreciation policy,
which will enable the Town of Westlake to maximize asset utilization while maintaining a positive
public image and being fiscally responsible in our budgeting and fleet replacement programs.
165
Policy - Replacement criteria for Town-owned vehicles and equipment will depend primarily on a
point system, which is based upon the following factors:
■ Age
■ Miles/Hour Usage
■ Type of Service
■ Reliability
■ Maintenance and Repair Costs (not to include incident repairs)
■ Condition
Point Range Chart Note: The Town may decide to retain a vehicle beyond the stated criteria after an
evaluation of anticipated usage, repairs and operating costs. Each Town vehicle and small equipment
have been placed in a specific category (as listed below) in order to allow for uniformity in our
replacement standards.
Category "A" -This category consists of the one (1) 18-passenger and one (1) 20-passenger
school bus. The life span for school bus is 10 years. The Fire Department which includes engines,
ladder truck, ambulances, and attack truck which are used primarily as a front-line response
vehicle. The front-line life-span of the Engine is 15 years and has a reserve life-span for additional
five years. The ambulance front-line life-span is seven years and has a reserve vehicle life-span for
additional seven. The Town currently has one (1) Engine, one (1) Attack Truck and two (2)
Ambulances.
Category "B" -This category consists of Maintenances and Public Works vehicles which are used to
serve the public on a day-to-day basis and pull trailers. Due to the heavy use,these vehicles may be
scheduled for replacement at 100,000 miles provided the maintenance cost is considerably higher
than vehicles of the same type.The Town currently has two (2) Public Works trucks.
Category"C" -This category consists of all other cars and pickups, which include administration pool
car, building inspection truck, warrant officer public safety vehicle. These vehicles are generally
assigned to a designated staff inember and should not be replaced earlier than 100,000 miles
provided the maintenance cost is considerably higher than vehicles of the same type.
Category"D" -This category consists of other off-road equipment(mule and mowers)that are used
to serve the public on an "as needed" basis. Replacement of this category may be made after
2,500 operating hours, or provided the maintenance cost is considerably higher than equipment of
the same type.The Town currently has one (1) Kawasaki utility vehicle and (1) mower.
Category"E" -This category consists of light equipment (weed-eaters, chain saw and pumps,
generators, trailers, and other small hand-operated equipment) which are used to serve the public
on an "as needed" basis. Replacements in this category may be made after the total maintenance
cost exceeds the original purchase price of a particular piece of equipment. The cost of upgrading
a piece of equipment will be the responsibility of the operating division.The Town currently has one
weed-trimmer, chain saw, blower, small generator and a trailer.
166
GUIDE FOR EARLY REPLACEMENT OF TOWN-OWNED VEHICLES
Early Replacement-The consideration of early replacement of a vehicle often arises when major
expenditures are necessary to restore it to a safe operating condition (e.g., major component
failure or incident damage). The economic effect of such repairs cannot be avoided because the
cost to the Town is normally about the same whether the vehicle is sold in un-repaired condition or
restored to repaired condition.
However, replacement prior to the normal criteria for vehicles will result in an acceleration of all future
replacement cost cycles required to satisfy a continuing vehicle need.This acceleration of cost cycles
causes a sizable increase in the total present value cost of all fixture cycles and should be avoided
whenever possible. Major vehicle repairs should always be made, with two exceptions:
1. Major expenditures for repair should not be made when the cost of the repair plus the
vehicle salvage in un-repaired condition exceeds its wholesale value in repaired condition.
2. Major deferrable expenditures should not be made when a vehicle is in the final six months of
its retention cycle. During this period, the penalty for early replacement is small and,
therefore, the vehicle should be replaced rather than repaired.
Depreciation Formula-Current acquisition price of each vehicle divided by the utilization cycle
mileage or total maintenance cost)will provide the yearly depreciation allowance.
EXAMPLE A—Vehicles
• Milea�e: $30,000 vehicle divided by the target replacement cycle of 100,000 miles will give
you a depreciation cost of$.30 per mile.
• $0.30 times the number of miles (20,000) the vehicle was driven the previous year will give
you the yearly depreciation amount$6,000.
EXAMPLE B—Small Equipment
• Maintenance Cost: depreciate the original purchase price by 15%peryear,for power hand tools,
trailers, etc. Replace the item only when the maintenance cost reaches the original purchase
price.
Point Ranges for Replacement Consideration
20 points & under Excellent Do not replace
21 to 25 points Very Good Re-evaluate for the following year's budget
26 to 31 points Fair Qualifies for replacement if M/R cost exceed 60%of cost
32 to 37 points Poor Replacement if budget allows
Above 38 points failed Needs priority replacement
167
Point range and guidelines for Category "B" and "C"
Age Usage 1 Each 10,000 miles of usage
Type of 1 Standard sedans, SUV's and pickups
Service 2 Each year of chronological age
3 Vehicles that pulls trailer, haul heavy loads and continued off-road usage
4 Any vehicle involved in ice or snow removal or road treatment
1 In shop one time within 3-month time period, no major breakdowns/roadside
Reliability assistance call with 3-month period
Preventive 2 In shop one time within three-month time period, 1 breakdown/roadside
Maintenance assistance call within 3-month period
Work Not 3 In shop, more than once within 3-month time period, 1 or more
Included breakdown/roadside assistance call within same period
4 In shop, more than twice within one-month time period, 1 or more
breakdowns/roadside assistance call in same time period
5 Two or more breakdowns within one-month time period
M&R Cost 1 Maintenance cost are less than or equal to 20%of replacement
Incident 2 Maintenance cost are 21-40%of replacement cost
Repair Not 3 Maintenance cost are 41-60%of replacement cost
Include 4 Maintenance cost are 61-80%of replacement cost
5 Maintenance cost are greater than or equal to 81%of replacement cost
Condition 1 No visual damage or rust
2 Minor imperfections in body and paint, interior fair(no rips,tears, burn)
3 Noticeable imperfections in body and paint surface, minor rust, minor damage
for add-on equipment, won interior(one or more rips, tears, burns).
4 Poor paint and body condition, rust (holes), interior(rips,tears, burns, cracked
dash) and major damage for add-on equipment
5 Previous accident damage, poor paint and body condition, rust (holes), interior
(rips,tears, burns, cracked dash) and major damage for add-on equipment
� � . . �
• �
168
�
0-20 Excellent Do not replace
21-25 Very Good Re-evaluate for next year' budget (5-year forecast)
26-31 Good Qualifies for replacement this year if M/R cost exceed 60%of cost
32-37 Fair Qualities for replacement this if budget allows
38+ Poor Needs priority
N � � N
Below are two examples on how the point range and guidelines for Category"6" and "C"would
work.
� � � N
Year 1999 26 points
Type Crown Victoria Passenger Car 1 point
Mileage 64,000 6 points
Maintenance Repair driver side window motor 2 points
Condition Poor paint and body condition, hail damage, rust 5 points
spots, small dents, interior- rips, tears, stains,
Ncracking on seat covers
Staff recommendation = Replacement this year
N
Year 2005 14 points
Type Silverado F150 extended cab truck 1 point
Mileage 35,000 3 points
Maintenance low 1 points
Condition Very good exterior and interior condition 1 points
N
Staff recommendation = Include the replacement cost in the five-year forecast
169
�
POLICIES PENDING DISCUSSION
The Town of Westlake has identified additional policies to review and discuss with Town Council.
These policies (recommended by GFOA) are designed to further preserve and enhance the fiscal
health of the Town.
I. BUDGET CRISIS POLICY
This policy establishes a more formal plan for the Town when budget problems or
unexpected financial issues arise.This policy shall be designed to establish comprehensive
risk analysis and contingency plans.
II. LONG-TERM FORECASTING POLICY
The purpose of this policy is to:
■ Ensure on-going financial sustainability beyond a single fiscal year;
■ Achieve the Town's mission, vision and values; and
■ Systematically link the annual budget to a multi-year master financial plan.
III. FUND BALANCE/WORKING CAPITAL POLICY FOR OTHER FUNDS
This policy would describe how the Town uses fund balance/working capital for restricted or
committed for specific purposes.
170
� , iY+', "�Lr��� • � i :�tr�������� � I 1 � + �II
'' i � � ��nl �., a/ ° �. � Y�
�' '� � �• �� '�•�yt .��,'i.�•� �i�h• �• r '^r � � n��
1 ��� ,�` r �� ,�'' '��' �� #. , . � " '� �
� '� '�1� �#M; '� � #�� -- � � • . '�' , < < � }' �''' � ��
�� ��,�i . � '�� f!� �L �1 '
L L . �4
"� �l.. ��'�} � :� , d , t..�71
��,��1 . �j ��� �S �� , .,M • } i
Y ; i i
� ;f► ' THE T, QWN , OF � . ' ,, � �
� }� ''� � ���►��� �+,� �w
� � y � � �
,. � � r�.. ! � ; � ' �, -
b�1ii�.• � �., - � . u� � �,� ���'y . �F �; i
�
.� �J[ti' �
, . � $ D1STINCTIVE BY DESIGN
1. ,f�.#���y_�, � � , �.�r , .
_ ��..._°��. ��.�+y,�u.t — � ;.,Jkx
iti 1 i -j".'
`� 1. ti 4'� �: {i
`� �4 ' ' k��'� �'� ��1 � l
��� �1 �;,� � �� � .
�, . � � • �'
� � � � � �
�+�, ' w � �
' , lti' tt�' 4
I �! T � -
� r.4.,� 'Fxl _� �
�, �4
�h, ! {, _ ti�s! �a...� �. .
�'+' �`������� ADDEN DU M . �-
I } �� �E
;� ���� �� � ,
I �� �.y���� �,` , �
� � '';,.. �'''�„,�k � � _ ' i
` ��. � ��: �ti,'ti,y�•` , {�, �
` �� �� ti•'I'�: k��" • f� � ' � ' � �'
}, � '' � .
� ,,4'i!tiE�.��.��,..,o -- � , • � � �
,�.'�9. ! I L���
� �r► yr ''���'�'` �li ' � .
I ' � `� 'ly L4
I ' �� '� I ��� . �� ! ' �� '
� r4' ��`� V;. +�� 1 �1 �
I + ����.I�I Y� .!�. � ' � 1: �� ` h - — r . _
i� � 1 �r
1 T �� �'.:�'.�1' � 1� �f��?����� �� :ti _ 'a .
� � �y . . ,'�i'7., . - �
h� ! �li i �!�.� 1 r' s� i�- � �' �•`�.
i•I j� ry� ' �� � -
' I � 1 I�`•� ' ,�' - `
`'� � ''� ��
'i� ���I ��� ��I�I��S�' �� ,*r� • � -
�.
1!IF' � tlY, r .
�!� . . .
. .p.� k � ._ _. r .
r � _
A•� ,} .
f � - ,;.:#'"'' . , .
_ �,..
•IS y �� � � � l 1 a �'� . ' � . �f • . •• ' �
� . " �i ��.,R,-.� _•: • ••y` , .,�. f..�! } . . -�
`.�� „''i•."i' .r�!"sr4Z�r�y;�iw ' ' ' " .:� ��' �' .
^�6 �..,L' ' r ,.•��,.'��.5.' *'�.���� *�� } � . �Y y1Fw� �
'Y .� �+ �� . - . �� -
�:','''�� i� � . ' _ .+: t i�`_ ~� ..
.J t� *'y: " ' ,• r , ti' � �"1�. T . -'
��`�� �
'�'��t.'�, }� � _r �- � ' y '
- � .�� ' ��� ��T'_ �
.Rr } �
.'t'•Y'��' }+ . � �t + ' ��f = .. _��_ .
��#_ ri '� }.� - �-� ' � + � +�
� �� � ��.
�r = -� __�,� ,� ,�.- , �� -
�. '�„ �_ %.� . ':' _#y•-" ..'� -r - - � �
�-• � +� �� —. .� �--
,�� �:t��� `� :�_ .� •' �' _ � � �
_ ,'{ s �..���. t s� .
�. _ � ' � 1 r � �j�,_� � '
���� � �� .�� � + r � � - y " �` r ,
r r �;�'� �. _" �w� , t ,���i'�'"'"` _ �„ ���
_ ���r . �.: - , � � + _�+�..r= } � • � , �
�w� � • ��'' � , ,�..� � � -. �� �•- i :'_ . '�. � _'f
4 -�`� -� .•`' " r * �r� ' ; � �r r��' �-• � J ' i � _
1 1 ' 'r � �^� '� _
� •�� � - '* . • i • � � . � .
• � � ��
` . r �
' � ' .���� , � . .�� ��` ;�r.
•s �5 . I . _�. � �� —
� ,��,�� '+ "- ��� ' ' • •
�•J a f i�'� � � , �
'r••' * *_ � �� � — - ' '— _
� � � � _ �� ' . � '
4 S
��` �
� .�� . r �� +�� 171
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
F�y",/ , �y �' -.r�
y ���l�� � � ,�'�� ir ` � !�� •� � - .. � �•� i f� � ~ : Y
� ,..��_��+� ��'k •.��_ .. z _ � � ' 4 . . � � ; �
F J �
This page is intentionally left blank.
�
R -�� - — .,� � ��
. � �' _. �
�'Y�
� ...��� , . ��� � ��z
2021 Tax Rate Calculation Worksheet �ate;os��4�zoz3 �z:45�M
Taxing Units Other Than School Districts or Water Districts
Town af Westlake 817-430-0941
�'axing Unit Name Phone(area cude m�d nuitrber}
15Q0 Solana Bouievard, BIdg.7, Suite 7200 Westlake-TX.org
Taxing Uni�'s Address,City,Stxte,ZIP Code T�acing Unit's Website Address
GENERAL[NFdR�tiIATION:Tax Code Sectinn 26,0�(c}requires an officer or employee desienated by the goveming body Co calculate the 1Vo-Ne�v-Kev¢nue(NNR)tax raze and Voter-
Approval tax rate for t4e taxing uniF.Thcse tax rates are expressed in dollars per$I 00 of ta�cable�aluc ealealated.l�ie calculatiqn process starts after the chief appraiser delivers to the
taxing unit the certified a�spraisal roIl arzd che estimated values otproperties under protest.The desigaated officer or employee shall certify that fhe officer or employee has accurately
caiculated the tax rates and used values showri for�he cer[ified appraisal rpll or certified estinzate.The officer ar employee submits the rates to the goveming body by Aug.7 or as sopn
thereafter as praciicable.
Sehool clislricts do not use this fnrm,but�nstead use ComQvolter Form 50-859 Ta,c Rate Ca7culation lYorkvheef.Sehool Dish�icts withoiu Chapter 313 Agreements or Comptrn]ler Form
50-884 Tax Rate Calexilutiwr Aor!-sheet,Schqo!pistricf with Claap7er•3I3 Rgr�eemei:es.
Water districts as defined under Water Code 5ection 49.001(S}do not use qiis fonn,6ut instead use Comptroiler Form 50-858 tTaler Dislrier Uoler-,9pproval Tar Raie{Yorksheei for Loi+�
Tue Rare and pc�rloping Disrricls or Comptrollcr Fomi�Q-8bU Developer!�7'a1eF-Dislnct f�orer-,4pproval Tax Rare ff ar kslreet.
Tl�e Comptrul ler's o�ce grovides this worksheet to assist laxing units in determining[ax rates.Tlie information provided in this works4eei is affered as technical assistance and noi legal
advice.Tasin�units should consult fep�counsei for interQretaYions of law re�ardin�tax ratc prc aration and ado tfua.
SECTTON 1: No-New-Revenue Tax Rate
The?JNR Lsx rate enables the pu6lic to eva�uate the relation;hip bettveen taxes for 1he prior year and fOr fhe current year hased on a tax rate tl�at tivouid praduce the same amounc of iaxcs
(no new taKes)if appIicd to the sa�ne propertics that are taxed in both years.EVlien appraisal vaiues increase,the NVR iax rate should dccrcasc.
The NNR tax rate for a couniy is the sum of ihe�'NR tax rates calculated for each type of tax tlie counLy levies.
While uncomman,it is possible for a taxing unit to provide an exemption For only maintenance a�id operations taxes.In tliis case,the[axing msit will need to calculate ihe I�NR[ax rate
se aratelv for the mainienance and o era[ions tax and the de6t[ax,then add the t�va cornponents eo ether.
a-New-Revenue Tax Rate Worksheet mountlRate
'l. 2020 tatal taxable value. Enter the amount o�'2020 taxable value on the 2020 tax roll
today. Include any adjustrnents since last year`s certification; exclude Tax Code 5ection
25.25(d) one-fourth and ane-third over-appraisal corrections from fihese adjustznents.
Exclude any prop�rty value subject to a�� appeal under Chapter 42 as of July 25 {wilI add �1,b31,266,552
ndisputed value in Line 6). This total includes the taxable vafue of homesteads with tax
ce�lings {wi�I deduct in Line 2) and the captured value for tax increment financing
{adjustment is made Uy deducting TIF taxes, as reflected in Line 17).�
z. ZOZD tax ceilings. Counties, cities aald junior co�lege districts. Enter 2Q20 total taxable
alue of homesteads with tax ceilings. These include the homesteads ofhomeowners age 6S $137,77�,4I4
ar older or disabled. Other taxing units e��ter Q. If your taxing units adapted tl�e tax ceili�g
rovision in 2020 or a prior year far homeowners age 65 ar older or disabled, use this step.z
3. Preliminary 2020 adjusted taxable value. Subtract Line 2 from Line I. $I,493,492,1;8
. Z020 total adopted tax rate. $D.I6788/�100
�5. 2020 taxable va[�e lost because court appeals of ARB decisinns reduced 20Z0
a�praised vaNue. $4,875,337
. Origina12020 ARS values:
B. 2Q20 values r�sulting from fnal court decisivns: $2,987,973
C. 2020 value loss. Sub�ract B fi�a�n A.�
$1,887,3b4
6. 202Q kaxable value subject to an appeal under Chapter 42, as o�Juty 2S.
$I9,882,893
. 2020 ARB certifred valtie:
B. 2Q2U disputed value: $2,385,947
C, 2020 undisputed value. 5ub�ract B from A_4
$17,496,94G
173
7. 2020 Cha�ter 42 rela#ed adjusted values Add Line SC and Line bC. $19,384,310
�8. 20�0 taxable value, ad3usted far actual and po#ential caurt-ordered ad,�ustments. g1,5i2,$76,448
dd Line 3 and Line 7.
�9. 2020 taxabje vaIue of property in terri�vey the taaring unit deannexed af#er Jan. 1, ��
�2024. Enter the 2020 �alue of prop�riy in deannexed iei-ritory.5
�1Q. 202� taxable valUe lost because property first qualifed for an exemptiau in 2421. If
he taxing uuit increased an original exemption, use the difference between the original
exempted amount and the increased exempted amount. Do not inclnde value lost due to
freeport, goods-i�-transit, tempora�ry disaster exemptians. Note that lowez�ing the amaunt ar
� ercentage af an existing exemptian zn 2Q21 does not create a new exemption or reduce
axable value.
$0
. Absalute exemptions. Use 2D20 market va�ue:
. Partial exemphons. 2021 exemption arnount ar 2021 percentage exemption times 2020 $9,922,398
value:
C. Value lass. Add A and B.� $9,922,398
l.l.. 2020 taxable value lost because property first qualifed for agricultUral appraisal
{I-d or 1-d-1), timber appraisai, recreatianaVscenic appraisal or pul�lic aCcess airport
special appraisal in 2021. Use only properties that qualified in 202 i for the first time; do
� Zot use properties that quaIif ed in 2020.
, 2020 market value: �p
�
. 2021 prodvctivity ar special appraised value: �p
C. Va[ue loss. Subtract B from A.� �0
12. Total adjustnr�ents for lost value. Add lines 9, lOC and 11C. $9,922,398
13. 202U captured value of pro�erty in a TIF. Enter the total value of 2020 ca}�nu-ed
appraised value af property taxaUle by a taxing unit iii a ta� increnaent financing zone for ��
hich �020 taxes were deposited into the tax �ncrement fund.� If the taxing unit has no
captured ap�raisec�value in Iine 18D, enter 0.
14. 2020 total value. Subt�-act Line 12 and Line 13 fiom Line 8. $1,502,954,050
I5. Adjusted 2020 total levy. Multiply Line 4 by Line 14 and divide by $1 D0. $2,52�,159
1G. Taxes refunded for years precec�ing tax year 2020. Enter the amount of taxes refunded
y the taxing unit for tax years preceding tax year 2020. Types of refunds include court
decisioz�s, Tax Code Section 25.25(b) and (c) coxxectians and Tax Code Section 31.11 �73,536
ayment errors. Do not include refunds far tax year 2020. This line appli�s only to ta.x years
receding tax year 2020.g
l7. Adjusted 2020 levy with refunds and TiF adjustment. Add LinEs 15 and lb.l� �2,596,695
18. Total z021 taxable value on the 2021 cerhfied appraisal roll today. Tlvs value
includes only certified values or cei-tified estirnata of va�ues and includes the total taxable
value of homesteads with tax cei�ings (will deduct in Line 20}. T�lcse hornesteads i�c�ude
hozneowners age 65 or older or disa�led.I 1
. Certified values:
$1,664,104,38Q
B. Caunties: Include rail�oad rolling stock values certi�ed by the Compt�oller's affce:
�a
C. Pollutzan control and energy storage system exemption: Ded�ct the value of property
exempted for the curr�nt tax year for the first time as polhition cont�ol or energy storage
174
system pa-operty:
�0
. Tax incremer�t �nancing: Deduct the 242I captla.red appraised value of property taxab�e
, y a taxing unit in a tax increment financing zone for whic� the 2021 taxes wil� be deposzted
�into the tax increment fund. Do not incluc�e any new property value that will be included in
ine 23 below.l� �a�
. Total 2021 vaIue. Add A and B, then subtract C and D.
- -- $1,664,104,380
19. Tatal val�e of properties under protest or not i�n�luded on certified appraxsal ro11.�3 $63,1Z0,069
. Z021 taxable value af properties under protest. The chief appraiser certifies a list of
roperties stiIl under ARB protest. Tl�e Iist shows the appraisa� district`s value and the
axpayer's claimed value, if any, or an estirr�ate of the value if t�e taxpayez-wins. For each of
he proparties under protest, t��e t1�e lowest of these values. Enter the tatal value under
rotest.l�
$53,147,521
B. 2021 value of�roperties not �nder protest or incIuded on certified appraisal rall.
;�The chief appraiser gives taxing iinits a Iist of those taxable properties that the chie�'
appraiser kz�ows about, but are not inciu�.ed in the appraisal roll certification. These
roperties alsa are not on t�ie list of properties that are still under protest. On this list af
��operties, the chief ap�raiser irichides the market value, appz•aised value and exemptions for'
he preceding year and a reasanable estimate of the rnarket value, appraised value and
exernptions for the current year. [Jse the lower market, appraised or taxable value (as
appropr-iate). Enter the total value af praperty not on the certified roll.��
�
C. Total value under protest or not certi�ed: Add A and B.
$116,267,890
20. 2021 tax ceilings. Covnties, cities and junior colleges enter 202I to�a] taxab�e value Qf
olnesteads with tax ceilings. These inc�ude tYze homesteads of hameowners age 65 or older ��24,23Q,822
or disabled. Qther taxing units enter a. If your taxing units adopted tl�e tax cEiling provision
in �020 or a prior yeaz- for homeownel-s a�e 65 ar tilder or disa�led, use this step.l6
21. 202] �otal taxable valae. Add Liiies 18E and 19C. Subt�-act Line 20.17 �1,656,141,448
22. Total 2Q21 taxabie value af properties in territory annexed after Jan. 1, 2a2U.
Incl�de both real and personal properry. Entar tke 2021 value of properiy in territoiy �p
�annexed.a$
23. Tota120Z1 taxab[e value of new improvements and new personal property located
in new im�rovements. New means the item was not on the appraisal roll in 2020. An
impr•overnent is a building, stnzcture, fixture or fence erected or� or affixed to 1and. New
additions to existing unprovements rr�ay be included if th� appraisec�value can be $105,572,501
determin:ed. New personal property in a new improvement must have been brougb.t into the
taxing unit after 7an. I, 20?0, and be Iocated in a new improve�ent. New improvements do
�nclude properiy on which a tax abateinent agreement has expired for 202I.�g
24. Total adjUstments to the 2021 taxable valve. Add Lines 22 and 23. $1�5,572,501
25. Adjusted 202X taxable value. Subnact Line 24 from Line 21. $1,550,565,947
26. 2021 NNR tax rate. Divide Line 2 7 by Line 25 and rnuItiply by $1 OO.�a $0.16746/$100
27. COUNT�ES ONLY. Add togethet t11e NNR tax rates for each type of tax the county
175
SECTION 2: Voter-Appruval Tax Rate
he voter-appmva;tax rate is[he highest tax rate chat a[axing unit may adopi n�ithout holding an election to seek voter approvaI of the rare.The voter-approva]tax rate is split into two
separate rates:
3.Maintenance and OperaEions(M&O}Tax Rate:The M&O portion is the tax raSe that is needed to raise the same amouni of taxcs that the taxing unit tevied in ihe prior year
plus the applica6le perceutagc allowed by law.This rate accounts for such thittgs as salaries,¢tilities and day-taday operations
2.Debt Rate:The de6t rate includes the debt sen+ice necessary to pay d�e taxine unit's debc paynsents in the comsng year.This ratc accounts for principal and interast on bonds
and other de6t secured by prqperty tax revenue.
The Voter-Approval tax rate fpr a county is tlie sum of the Voteo-Approval[ax rafes calculatad for each iype of tax The counry levFes.[n mast cases the Voter-Approval tax raie exceeds
he�Ia-New-Revenue tax rale,but accasinnapy decrcases in a tacinQ unit's de6t servioe will cause[he NN R tax rate to be hzaher than the voi�r-a roval tax rate.
oter-Appraval Tax Rate Wor�csheet mountlRate
2$. 2�20 M&O tax rate. Enter tne 202� M&O tax rate. $0.12490/$l OQ
29. 2020 taxable value, adjusted for actual and potential court-ordered adjustrnents. $1,5�2,87fi,44$
Enter the ai�iount in Lin.e 8 of the No-New-Revenue Tax Rate Worksheet.
30. Total 2020 M&O �evy. Multiply Line 28 by Line 29 and divide by $100. $1,889,5$2
; 1. Adjusted 20201evy for calculating NNR M&O rate.
�
. M&O taxes refunded for years preceding tax yea�Z02a Enter the ampunt of M&O
axes refunded in the precedir�g year for taxes before tk�at year. Types of refur�ds include
court decisions, Tax Code Sectian 25.25(b) and {c) corrections and Tax Code Section 31.11 $53,4$9
ayinent enrors. Do not include refunds for tax year 2020. This line applies only to tax years
,preceding tax year 2t?20.
i
'B. 2020 t�xes in TIF Enter the amaunt of taxes paid into the tax incretnent fund for a $0
eanvestment zone as agreed by the tax�ng uriit. Ift�e taxing unit l�as no 202I captured
a,�praised value in Line 18D, enter 0.
C. 202� transferred function. If discontinuing ail of a department, function or activity and
ansfez-ring it to another taxing unit by written contract, enter the ai�ount spent by the taxing �0
unit discont�nuii�g the functiou in tl�e 12 months preceding the z�aonth of this caIculatian. If
the taxing unit dad not operate this function �or this 12-month period, use the amount spent
�in tk�e last fi.zll fiscal year in which the taxin�unit operated the function. Th� taxing unit
discontinuing the functioi�will subtract this amount ii� D belaw. The taxing uilit receiving
tl�e function will add this arnourlt in D below. Ot1�er taxing units enter 0.
'D. 202Q M&O levy adjustments. Subt�-act B from A. For taxing unit with C, suUtract if �53,489
discontznuing function and add if receiving funetion.
�E. Add L�Qe 3Q to 31D. �I,943,071
,'32. Adjusted 2021 ta�able value. Enter the amount in Line 25 of fhe No-New-Reveraue Tax $1,550,568,947
ate Workslieet.
3. 2021 NNR M&O rate {unadjusted). Divide Line 31E�y Line 32 and rnuItiply Uy $0.12531/$100
�zao.
34. Rate ad,�ustment for state criminal justice mandate.23
. 2021 state craminal justice mandate: Ente�-the amount spent by a county in the $0
revious I2 months providing for the maintenance and operatian cost of keeping inmates in
caunty-paid facilities after-they have been sentenced. Da nat include any state
�eimbm•sement received by the county for the sazxze purpose.
B. 2D2U state criminal justiee manda�e: Enter tl�e amaunt spent by a colinry in the 12
onths prior to the previous I2 lnonths providing for the mai�ten�.nce and operation cost o#'
eeping inmates in county-paid facilities after they have beeE� sentenced. Do not includE any $d
state reirnbursemellt received by the counry for the same puz-pose. Enter zero if this zs tY�e
first time the mandate applies.
176
C. Subtract B frp�A and divide by Line 32 and multiply by $1 D0.
D. Enter the rate calculated in G If not applicable, enter 0.
;
�o.0000ai�loo
�a.00aooi��ao
5. Rate �djustment for indiger�t health care expenditures.��
�o
, . Zp21 indigent health care expenditures: Enter the amount paid by a taxing unit
roviding for tl�e maintenance and aperation cost of providing indigent llealth care for the
eriod be�iilning on July 1, 2020 and ending on June 30, 2021, less any state assistance
eceived for the same purpose.
B. 2a20 indigent health cate expenditures: Enter t�e arnount paid by a taxing unit �a
� rovidin� for the maintenance and operation cast of providing indigei�t l�ealth care for the
' eriod beginning on r�Iy l, 2Q 19 and ending on June 30, 202a, less any state assistance
eceived for the sanr�e puipose.
C. Subt�•act B from A and divide i�y Line 32 and �nultiply by $100.
. Enter the rate calculated in C. If i�ot applicabte, enter 0.
�0.00000/$100
$O.00Q00/$I0�
36. Rate adjustrr�ent for cout�ty indigent defense cam�ensaHan.�$
$0
. 2021 indigent defense campensation expenditures: Enter�l�e aFnount paid�y a county
to provide appointed c�unsel for inc�igent indi�iduais for the period beginning on July 1,
2Q20 anc� ending on 7une 30, 2021, less any state grants received by the caunty �or the same
urpos�.
B. ZU20 indigent defense campensation expenditures:�ntez•the amoun�paid by a cou�ty
to pravide appointed counseI for indige��t individuals for the period be�inning on July 1, $0
019 and end�ng on June 30, 2020, less any state grants receivec�by tl�e county for the sarne
urpose.
C. Subtract B from A and divide hy Line 32 and multiply by �100. $0.000001�1 QO
; .Mul�zply B by 0.05 and divide by Line 3� and multiply by $1Q0.
$�.QOODO/�I00
E. Enter the lessor of C a.nd D. If nat applicabie, enter 0.
�0.00000/$100
7. Rate adfustment for caunty hospital expenditur�s.26
. 2021 eligible county hospital expenditures: Enter the arnount paid by the county ar �0
nunicipality to inaintain and operate an eligible county hospital for the period beginning on
1u�y 1, 2020 and ending an June ;0, 202�.
B. 2020 eligiUle county hospital expenditur�s:Enter the amount paid by the county or
177
unicipality to maintain and operate an eligible county hospital for the periad beginning on
,July l, 2019 and ending on June 30, 2020.
$0
,
C. 5ubtract B from A and divide by Line 32 and multiply by $140.
D.Multiply B by O.d8 and divide by Line 32 and mu�tiply by $I00.
$o.00000i��ao
. Enter the lessor of C and D, if applicable. If nat applicabFe, enter 0.
$o.00aooi��aa
$O.00OQ01�100
.38. Rate adjustment for defundi�g municipality. This adjustmerz�only applies to a
' un�cipa�ity that is considered to be a defunding municipality for the current tax year under
Chapter I09, Local Government Code. Chapter 109, Lacal Government Cade only applies ��
o municipalities with a population of more tl�an 250,000 and incIudes a written
determination by the Office of the Governor. See Tax Code 26.0444 for more infonnation.
, . Amount apprapriated for public safety in 202U. Enter the amount of money
!apprap�iated far pul�lic safety in the budget adop�ed by the r�lunicipality for the preceding
fiscal year
$0
B. Expenditures for pubIic sa�Fety in 2020. Enter tl�e a.tnaunt of money spent by the
municipality for public safety during the preceding f scal year.
C. Subtract B fram A and divide by Line 32 and multiply by �100. $0.00000/�100
D. Enter the xate caIculated in C. �f not applicable, enter 0.
i
�o.00000i�1 oa
39. Adjusted 2Q21 NNR M&� rate. Add Lines 33, 34D, 35D, 36E, and 37E. Subtract Line $�.1253ll�10Q
38D.
A�U. Adjustment for 2020 sales tax specifcally to reduce property values. Cities, counties
and hospital districts that colIected and spent additioi�al sales tax on M&O expenses �n 2020
should complete this line. These entities will deduct t�e sales tax gain rate far 2021 in
Section 3. Othei� taxing units, enter zero.
$1,572,636
. Enter the amount of additional sales tax callected and spent on M&O expens�s in 2p20, i
any. Counties must exclude any amaunt that was s�ent for economic developinent grants
fiom the amount of sales tax spent. �O.l0I 421$100
B. Divic�e Line 40A by Line 32 and multipIy by $lOQ.
C. Add Line 40B to Line 39. $0-226731$100
4x. 2021 voter-approvai M&O rate. Enter the rate as calcuIated by �he appropriate $0.23�6b/$I Od
scenario below.
Special Taxing ITnit. If the taxing unit qualifies as a special taxing unit, mu]tiply Line 40C
; Y 1.08.
178
- or-
4ther Taxing Unit. 7f the taxing unit does not qualify as a special taxing unit,multiply Line
40C�y 1.035.
D41.Disaster•Line 41 (D41): 2021 voter-approval M&O rate for ta�ng unit affected by
disaster declaration. If the taxing unit is located in an area declared a disaster area and at
least one person is granted an exeinption under Tax Cac�e Secrion 1135 �or property located
ii1 the taxing uz�it, the governing body may direct tlie person ealcuiating t�e voter-approval
ax rate to calculate in the manner p�ovided for a special taxing unit. The taxing unit shall
continue to calculate the vpter-approval tax rate in this inanner until the earlier of
1. the fi�st year in which total taxa�le valu� an the certi�ec� appraisal roll exceeds the ��-a4000/$l OQ
total taxable value of the tax year in which the disaster occurred, or
2. the third tax year after the tax year in whieI� the disaster occurt'ed.
If the taxing unit qualifies under this scenar�o, multipIy LinE 40C by I.d8.�� If the taxing
unit does not qualify, do nat corr�plete Disaster Line 41 (Line D41).
4Z. Tata12021 debt to be paid wi#h properiy taxes and additional sales �a� revenue.
'Debt means the interest and pri�cipal tl�at wiIl be paid on deUts t�1at:
(1) are pa�d by property taxes,
{2) are secured by propez-ty taxes,
{3) are scl�eduled for payment over a period lan�er than one y�ar and
(�) are i�at classified in the taxing unit's budget as M&O expenses
. Debt also inc�udes contractual payinents ta other tar.ing units tl�at l�ave incurred debts on
ehaEf of this taxing unit, if tlaose debts meet the four canditions above. Inc�ude only
a�nounts that will be paid froln praperty tax revenue. Do not include appraisal distr�ct budget $I,244,l46
ayments. If tl7e governing body of a taxing unit authoi-ized or agreed to authorize a band,
arrant, certificate af obliga�ion, or other evidence of indebtedness o�or after Sept. 1, 2021,
erify if it meets the amended definitian of debt befare including it here.2S
Enter debt amount.
. Subtract unencumbered f�nd amount z�sed to reduce total debt. $109,383
C. Su�tract certified amount spent from sales tax to reduce debt (enter zero if none) �0
D. 5ubtract amount paid from other resources. $0
E. Adjusted de�t. Subtract B, C, and D frorn A. $1,134,763
43. Cerhfied 2420 egcess de6t collectians. �z�ter Lhe amaui�t certified by the collector.�g $57,445
44. Adjusted 2021 debt. Subtract Line 43 frozn Line �2,E. $1,077,318
45. z021. anticipated collection rafe.
. Enter the 2021 antici}�ated coilection rate certified by the co�lector:29
l 00.00%
,S. Enter the 2024 actual collection rate
99.29%
C. Ent�r the 20]9 actual collection rat�
100.$3°/n
. Enter the 2018 actual collection rate
59.67%
E. If the anticipated collection rate an A is lower than actual collection rates in B, C and D,
enter the Iowest col�ectian rate from B, C and D. If tl�e anticipated rate in A is higher than at
loo.ao�ra
179
least oize of the rates in the prior three years, enter the rate from A. Note that the rate can be
greater than 100%.31
46, z021 debt ad,justed for collections. Divide Line 44 by Line 45E $1,077,318;
47. 2021 total taxable val�e. Enter the amount on Line 21 of the Na-New-Revenue Tax Rate �1,656,I41,448
Wor1�sl�eet.
48. 202I debt ta� rate. ]�ivide Line�� by Line 47 and multiply by $100. �OA6504/$100
49, 2021 vater-approval tax rate. Ad� Lines 4I and 48. $0.299701$100
D49. Disaster�Li�ae 49 (D49): 2U21 voter-approval tax rate for taxing unit affected by
disaster declaration. Coi�npiete this line if the taxing unzt ca�culated the voter-approval tax $0.00000/$100
rate .in the manner provided for a special taxing unit an Line D41.
dd Line D4I and 48.
50. CQUNTIES ONLY. Add together the voter-approva] tax rates for each type of tax the
couilty levies. The tatal is the 2021 co�uity voter-approva� tax rate.
'-�Tex.Tax Code Section 26.Q44 �STex.Tax Code SecYion 26.012(7)
24Tex.Tax Code Section 26.0441 29Tex.Tax Code Sectian 26.012(10}and 26.04(b)
�''Tex.Tax Code Section Z6.0442 ��'Tex_7'ax Code Section 26.04(b)
ZsTex.Tax Code Section 26.0443 '�Tex.Tax Code Section 2b.44(h),(h-1)a�d{l�-2)
Z�Tux.Tax Code Section?b.�42(a)
180
SECTION 3: NNR Tax Rate and Voter-Approval Tax Rate Adjustments for Additional Sales Tax to Reduce
Praperty Taxes
Citiec,coun[ies and hospita]distncts may levy a sales tax specfficaily ta red�ce property taxes.Lacal voters by election mus[approve imposing or abolishing Hie additional sales tax.If
approved,the taxinb unit musr reduce its NNR and voter-approva!tax rates to afFset the expected sales tax revenue.
; his secrion should only be compleled by a counry,city or hospital dfsrrici thar is required to adjust irs NNR tax raie andlor voter-approval tax rate because it adopted the additional sales
i ax.
, dditional Sales �nd [Jse Tax Warl�sh.eet mount/Rate
�51. Taxable Sales. For taxing units that adopted the sales tax in November?020 or May
2021, enter the Comptroller's esti�nate of taxable sales far the previous four quarters.20 $Q
Estiznates of taxable sales may be obtained through the ComptroIler's Aliocation Hzstoz-�cal
Summary webpage. Taxing units that adopted the sales tax before Noverr�ber 2020, enter 0.
52. Estimated sales tax revenue. Caunties exclude any amount that is or w�ll be spent far
eco�omic development grants fram the amount of estimated sales tax rev�nue.�3
Taxing uni�s that adapted the sales tax ir� November�020 or in May 202I. Multiply the
unount on Line 51 by the sales tax rate (.OI, .005 or .OQ25, as a�plicable) and multiply the
� esult by .95.-�4 $1,607,602
- or -
Taxing units thaf adapted the sales tax before November 2020. Enter the sales tax
evenue for the previous fat�r c�uarters. Da na�rnultiply by .95.
53. 2Q2 X total taxable value. Enter the alnount froz� Line 21 of the No-Ne�-Revenace Tax �1,656,14I,448
ate Worksheet.
54. Sales tax adjustrnent rate. Divide Line 52 by Line 53 and multiply by $100. $Q_09707/$100
55. 2021 NNR tax rate, unadjusted for sales tag.35 Enter the rate fr��n L�ne 26 or 27, as �p.1674�/$l a0
'applicab[e, on the Na-New-Revei7ice Tcrx Rate Worksheet.
56. 2021 NNR tax rate, adjusted for sa�es �ax.
Tax�ng units tliat adopted the sales tax in November 2020 or in May Z021. $�.�6746/��p0
Subtract Line 54 from Line 55. Skip to Line 57 if you adopted the additionai sales tax before
ovember 2020.
57. 2021 voter-approval tax rate, unadjusted for saIes taar.35 Enter the rate from Line 49,
Line D49 (disaster), ar Line 50 (counties), as ap�licable, of tl�e Yoter-Appraval Tax Rate �0.29970/$100
Worl�:,sheet.
58. 2021 voter-appraval tax rate, adjusted for sales tax. Subt�act Line 54 from Line 57. $0.2Q263/$1 Q0
'I Reseived far erpansiar7 34Tex.Tax Code Section 26.04](d)
'�Tex.T'ax Code Section 26.041(d) 'STex.Tax Cade Section 26A4{c)
3'Tex.Tax Code Section ZG.041(i} '�Tex.Tax Code 5ection 26.04(c)
181
SECTION 4. Voter-Approval Taa Rate Adjustment for Pollution Control
A taxin��nit may raise its rate for M&O funds used to pay for a facility,davice or method for the control ufair,n�ater or land ppllution.This includes any land,structure,building,
installatian.excavation,machinery,equipinent or device that is used.constructed,acc�uired or installed wholly or partly to meet or exceed pollution contro]requirements.The taxing
unit's expenses are diose oecessary to meet tl�e requirements oFa pennit issued by tl�e Texas Cornmission on Environmenta3 Quality{7'CEQ}.The taxing unit must provide the tax
asses-sc�r�ci[h a copy of the 7"CEQ letter of detem�ination that states die porCion af the cost of the installatian for ppllutipn cantrol.
T1us sectioo should only he coin Ieled by a ta�ciug unit that uses M&O Funds lo ay For a facility,devicc or method for lL7e control of air,water qr Iand ollution.
Voter-Apprvva[ Protection for Pollution Control Worksheet maunt/Rate
59. Certified expenses fram the Texas Commission on EnviY•anmental Quality (TCEQ}.
Enter the amount certified in the determination letter from TCEQ.�� Tk�e �ax�ing unit s�all $0
rovide its tax assessar-collector with a copy of tl�e Ietter.38
60. 2021 total taxable val�e. Enterthe arnount from Line 21 ofthe No-New-Revenue Tax �1,65b,14I,448
ate YY'o�-Icsheet.
61.Adt�itional rate for pollution control. Divide Litae 59 by Line b0 and multiply by $100. $0.00000/$100
62. 2021 voter-approval tiax rate, adjus#ed for poll�tion controL Add Line 61 to one of
the fo�lowing lines (as applicable}; Line 9-9, Line D49 (disaster), Line 54 (counties} or Line $�.20263/$�00
58 (taxing units with tl�e additional sales tax).
'�Tax.Tax Code 5ection ZGA45(d)
3S"Tex.Tax Code Section 2fi.045(i)
182
,SECTION 5: Voter-Approval Tax Ra#e Adjustment for Unused Increment Rate '
The unused inaemcnt rate is Ihe rate equal to thc difference betrvecn the adopted tax rate and vo�cr-approval iax rate before the unused inerement rate for the priot three years.'9 in a
ear�vhere a taxing unit adopts a rate 6y applying any portion of the unused incremeni rate,the unused increment rate for that year cvould be aero.
The difference betwee�the adopied tax ratc and vqler-approval tas rate is considered zero in 3he folIowing scenarios:
• a taa year 6efore 2020;and46
• a tax year in which the municipality is a dehusding municipality,as de6ned Uy Tax Codc$ection 26.0501(aJ;�l or
• after Jan. I,20�2.a tvc year in whioli the comptroiler determines�hat the county implemented a budget reduetion or reallocarion described by I.ocal Govemmeni Code Seclion
12�,OQ2(a)tivithoutthe required voser appro�al.��
� his section should only be co�n ieted by a taxin unit d�at does not mset the deFnition of a specia]tiaxing unit.'13
Unused �ncrement Rate Worksheet AmountlRate I
63. 202U nnused increment rate. S�ibtract the 202Q actual tax rate and the 2D20 unused
increm�llt rata fram the 202Q voter-approval tax rate. �f the number is Iess than zerp, enter $0.0191 S
zero. If the year is prior to 2020, ei�ter zero.
64. 2019 unused increment rate. Subtract tl�e 2019 actual tax rate and tl�e 2019 unused
increment rate fi-om the 2019 �oter-approval tax rate. If the number is less than zero, enter $0
zero. If the year is �riar to 2020, enter zero
65. 2018 unused in�rement rate. Su6tract tbe 2018 actual tax rate and the 2018 unused
ir�ci�ement rate frorn the ZO 1 S voter-approvaI tax rate. If the number is less than zero, enter $0.00000
zero. If the year is prior to 202Q, enter zero.
66. 2021 unused increment rate. Adc�.Lines 63, 64 and 65. $0.0191$/$100
G7. 2021 voter-approval tax rate, �djusted for unused increment rate.'-' Ac�d Line 66 to
one of the followir�g Iines (as applicable): Line 49, Line D49{disaster), Line SO (counties), �0.22I 81/$100
Line S8 (taxing units with the additional sales tax) or Line 52 (taxing units wi�h pollution
�control).
'9Tex.Tax Code 5ec�ion 26.0]3(a)
��Tex.Tax Code Sectioi�26.Di3(c)
41��x_Tax Cade Section 26.0501(a)and{c}
`�''Fex.Tax Code Sectiors Loca1 Gov't Cpde Section 120.OU7(d),effect'sve Jan. l,ZQ22
�3Tex.Tax Code Sectioa 26.063(a}(1)
183
SECTI�N �: De Minimis Rate
Thc de minimis rate ss tha rate cqual to the sum of the no-new-revenuc rriainicnanec and aperations ratc.thc rate d�at�vill raise 550Q.000,and tlzc current de6t rate fur a taxing unit,�
This sec[ion shauld only be com icted by a Ya�cine unic fl�at is a munici alisy of less Il�an 34,000 or a taxing unit that does not meet the defiaition of a s eciaS taxin�unit.4i
' e Minimis Rate Warksheet Au�ount/Ra�e
68. Adjusted 2021 NNR M&O tax rate. Enter the rate from Line 39 of the Vater-Approval �0.12531/$100
Tax Rate Work-slzeet
b4. 2021 total tagable value. Enter the amount on Line 21 of the No-New-Revenue Tax Rate $�����,�141,448
WoYksheet.
70. Rate necessary to impose $500,0�0 'rn taxes. Divide $500,000 lay Line 69 and multiply $� ��a�9
y�140.
71. 2021 debt rate. Enter the rate fi-am Line 48 of the T�oter-App,-oval Tax Rate Workslzeet. $0.06504/$100
72. De minimis rate.2� Add Lines {S, 70 and 71. $0.220541�100
`�47e�.Tax Co�e Sectios�26.OI2($-a}
45�ex.Tax Code 5ectioa 25.063(a}(1)
184
SECTION 7. Voter-Approval Tax Rate Adjustment far Emergency Revenue Rate
ln the tax year after the end of the disas[er calculatian time penod detailed in Tax Code Sectian 26.Q42(a},a taxing unit that calcuIated its vo[er-approval tax rate in the marmer provided
for a special taxizig unit due to a disaster must calculate its emer�ency revenua rate and reduce i�s voter-approvai iax rate for thai year.��
Similarly,if a taxing unit adopied a tax rate ihat execedcd iLs votcr-approva]tax rate,caiculated normally,without holding an election to respond to a disastcr,as allowed by Tax Code
Section?6.0�2(d),in the pri�r year,it snusi also reduce its voter-apprpval!ax rate For the current tax year��.
NO'I'E:Tl�is sectiun will not apply to any taxing units in 2kZ1.Tt is added to implement Senate Bilf 1438(87th Regular 5es5ion)and does not apply to a taxing unit that ca[culated its
vuter-approva�tax rate in the manner provided for a specia!taxSng unft due to a declared disaster in 2D20.as provided for in c4�e recentiy repealed Tax Code Sections'_6.Q4�c-1}and
26.0�1(c-i).
I In future tax years,this section will apply io a taxing unit other than a special idxing unit thafi:
• directed the designaled o1i`icer or employee to calculate the voter-approval tax rate of the taxins unit in the mansier pro�ided fos a special taxin;unit in the prior year:and
� the current year is the first tax year in which the tvtal taxahle value of property taxable�y the taxmg unic as sho�vn nn the a�praisal roll for the taacing unit sabmitted 6y the
assessor for the taxfng unit to Ihe governing Uody exceeds the total taxable value of property taxable by the taxing unit on January i of the tax year in which the disaster
accurred or the disastCr occurred four y�ars aga.
In fvture tax years,chis scction will also apply to a raxing unit in a disasier arta that ado�tcd a tax rate grcascr tl�an its votcr-appraval ta�c rate without huidin�an elecdon in the prior year.
Nnte:This secciun does not apply if a taxin�unft is continuing to calcuJate its voter-approva]tax rate in d}e manner provided for a specia3 taxine unit 6ecause iE is siifi within the disaster
catculation time eriod 3ctailed in Tax Code Section 26.043�'a)6ecause iL has not met the conditions in Tax Code Section 26.042(a)(])or(2 .
Emergency Revenue Rate Wor�sheet mountlR.ate
73. 202U adapted tax rate. Enter the xate in Line 4 of the No-New-Revenue Tax Rate N/A
Workslieet.
74. Adjusted 2020 voter-appraval tax rate. Use the taxing u��it's Tax Rate Calculation
Workshe�ts from the prior year(s) to camplete tl�is Iine.
I�a disaster occurred in 2020 and the taxing unit calculated its 2020 voter-approval tax rate
sing a multip�ier of 1.0$ on Disaster Line 4I (D41) of the 2020 warksheet due to a c�isaster,
enter the 2020 voter-approval tax rate as calculated using a inultiplier of 1.035 frorn Line 49.
�- or-
�If a disaster occurred priar to 2020 for which t�e taxing unit continued to calculate its voter-
approval tax rate using a multipiier of 1.08 on Disaster Line 41 (D4l) in 2020, co��nplete the N/A
separate Adjusted Voter-Appr oval Tc�Rate fo�� Tcuzng Units i�r DisasteY Area CaleulatiQ�z
Warksheet to recalculate th� voter-approval tax rate the taxing unit would have calcu�ated in
'2d20 if it had generated revenue based on an adopted tax rat�using a multiplier of 1.035 in
the year(s) following the disaster.�$ Enter the final adjust�d 2020 vater-approval tax rate
froln tl�e worksh�et.
� 4i'-
�If the taxing unit adopted a tax rate above the 2p2Q voter-approval tax rate without
calculating a disaster tax rate ar holding ai� etectior� due to a disaster, no recalculation is
necessary. Enter the voter-ap�rovaI tax rate from the prior year's worksheet.
7S. Increase in 2020 tax rate due �o disaster. SubEract Line 74 from Line 73. N/
76.Adjusted 2020 tagable value. Enter the amount in Line 14 of the No-New-Revenice Tax N/A
ate Workslzeet.
77. Emergency revenue. Multiply Line 75 by Line 76 anc�divide by $I�Q. N/A
78. Adjusted 2021 taxable value. Enter the amount in Line 25 of the No-Ne��v-Reve��ue Tczx N/A
ate Wa��lcsheet.
79. Emergency revenue rate. Divide Line 77 by Line 78 and mu�tiply by $l Oq. `�g N/A
S0. 2021 votier-approval tax rate, adjusted far emergency revenue. Subtract Line 79 fi-or�a
one of the fallowing lules (as applicable): Line 49, Line D49(disastea-), Line 50 {counties}, NIA
ine 58 (t�ing units witl� the additional sales tax}, Lii1E 62 (taxing units with pollution
control) oz-Line 67 (taxing units with the unused increment rate}.
�6Tex.Tax Code Seciion 26.Q42(h)
473"ex.Tax Code 5ection 26.042(i�
'�STex.Tax Code Seciion 26.042(c)
185
49Tex.Tax Code Section 26.042(�i}
$�Tex.Tax Code 5er.tian 2G.04(o-2)ar,d[d-Z)
SECTION $: Total Tax Rate
Indicate the applicable tota� tax rates as calculated above. �
No-�iew-Revenue tax rate
As applicable, enter the 2021 NNR tax rate frar�: Line 26, Line 27 (counties), or Line 56 ��.16746/$100
(adjusted For sa�es tax).
Indicate the line number used: 26
Vater-Approval tax rate
As applicable, enter the 2021 voter-approval tax rate from: Line 49, Line 50 (counties), Line
5$ {adjusted for sales tax), Line 62 {adjusted for pollution control), Line 67 (adjusted for $�.221 S 1/$100
unused ii�crement), �r Line SO (adjusted for einerbe�lcy revenue).
Indicate the line number used: 67
De minimis rate
If applical�le, enter the de minimis rate from Lii�e 72. $0.22054/�100
SECTION 9: Taxing Unit Represen�ative Name and Signature
Eater tl�e name of t��e person preparin�tlie tax rate as authorized by t[�e govenling body of tl�e taxing unit.By signing below,you cerEify that you are tl�e
designated offcer or employee of the taxing unit and have acci€rately calculated the tax raEes using valuas that are tbe same as the values sllown in the
taxin;unit's certified appraisal ro21 or certified esFimatc of taxable val¢e,in accardance with requirements in Tax Code.'�
print i�ere Ginger R. Awtry, Director of Finance
Printed Name of Taxing Unit Representativc
sign here �l `f� � 1� o� �
raxing llni[Kepresent�tive bate I
186
f�-���� �r� . r '}' r• . ,` . # ir �U�
, I ' +
�, �"� �� { � +�, � ' ��
�,�; ,�' �I 1� r i �r L � �� �.
�, �j, I� � ",�1RH � ,.� ,, " Y�
f � 1 r � 4 F ��'1i' � } �� � � . �� . . � 1 �� • +' � i' � �i
� .,� � � .
i'�;,�rl�{� r' `� �. �1��,r��,�'}���J�'' . '' ,.+� �' �ti
� '4f�: � �yrj� ,�, � ��' �� R •�. !e
�,� � * � �I �
�`� � ;;� , ;, ,4'� � THE TOWN . OF ' 'M � �
'—�r +� ''
� F� r � � II
� �� 1, � 1 _ I 1L � °ti�r� � y . �! a � { ��
i� � ' � "* ,� ,� •�Li� � � �� ! �' � � �'�
i r y
: -iP� •' �. '1 '�;�'� . ,.,� .
�� � � DISTINCTI vE BY DESIGN ��
. t ; ,y} ;
,
�..,
lw't` '� ,
� � �
� � � �
� � . , � ._�1�. �
.`:��5. 5 4 �,�f.: � r — -
.'�F� ���'1 � �
'
� �' ,+ '
� �`�: '�"�', � l j . . , ,,
. � � I�` � � � A � �
li ' � �
� 1
1�� � � �
,, � ti,. , , �
� �+ i � ` � f•� �
?� , �V� J, ' � � -
� I
, ;, , 4I��' �' � ` ' �� � . ... -M
��� � ,
�- '� �� 1 � • . i
- I �.1��`� •1'y`� 1, I ��
�.,�h�� �1� ��•11��I � .y,"�'
�. i � � � ; L}•}
1 � E ��+�i �� ``���� •� `�
� � i �. � `" � ` ' '
�� " I
{ � ,.,�,•.�, •�' ^ � t _ s �I
i' � a•
�=. . . i � '� :� ���� � . f � id'
� � �� ` � V
� I �� �S4 � I � ` I
�1 `.�`i�•'¢4 /
.k.. '��F'i� ' r �� �� ��
ti ����!,E i- ,�„' E ''�
,��,., L �� �� , �
, ,N, ���,�� �,� �' � , , �;. # �, }.
��� � � i,,,'� . , ., � � }� r� "� ,
1' '�F� ��r ' �� ! �' ' I .�
I���,.� �`�i., ;� � ,, +
^� ,� , �. , ,, � , �� , r� ,
� , �� �,
� � n..
; �, � ��� �� � �
, � � ' "; , � ��: ��� _ �
,
. ', .�, � i�.�;,� ,. . -��.��
� , ��
, `,���� �,��,�,_� . -
!!�' r.• f Y+ •
�..' k � . — _. ..r .._f"' .
•�} ' ' � '_' .
� � • �*"'T�'.. _ _� .
\ '�+�
� .�■ ' �; , �tr��1'� .�[I';: � , .- . _ • • �+
rf'' � � . R��, _ : • •,. . 1 � s � � -�; � ' • '�
� � �'{. �'. .i .
� ''�'Y,sJI`'�' µ �� . . . ' -�' }�,`'*�' ' �
,'].,C._ - •�'1.
T' t�' ` '
�` �4y,� �.al�'ii;�.#,s�R q�� � � . . ' � *
,Y.. y i��� ,y'' �•_ . {
�4� "'I:� +�'t��� � • ' "_� • • ' •
��,_ra" . � ' ' ' -+-�' s . ..
, . �r�ktS }.;' '. r�' r • �,R���� ' - . , • -'
_ � '� �
� �� � � �-��'r ��t '� ' '
}� � � '��fi r�r� " , ,� •�
A.
�_�'� � , . . ' �� _ • �
� •� � �
��' � •- -� ��.r'J r �""'�� ��. , � .
r l-" ' � ..���= • . �
'i � +' � - t•f• '' "
Il•�y�'`' � .���� • �� *�'� � ' �� � ' -
.i� . �� , J
_ r .�.�,-M��' t r
*-i�.�.. _ �r' `� ' # � r +
-y.� � '� t R ' � . �•4,r• � Y
y.. �rrr . + �
- � � '-�'s�- ��" -`- �' 4 r���"`� `- +*• �'� •
,� t -��--f � � - � �„� _�
, �' -.r�
���l�� � ,�`�*'�L „'� � .•r •1� +� - .. �� �..•- � f� � ~ � �
t;� '��, � ti a � ;
�� _ �'� - '�''�� lrF+ '4 ' R � �'
� • S . - ,s� �'- ��+" � � _ .� � •
"'C ��'�.�• �i �_ -� � • # �r wT ' �_
r � �
� ' a(� � ���, �� � - �.
. ,� �- '���
,, � �. , �.,� -.�. � - � - ,� �
, + �� �
� ,� '�� � ''� ` �_ . ' - �
,.�1,. .� � � � � _
� �� ' �- �� � �� �
. � _ :�
,
l� � ~� �
� 187
� ...�'� , . �� �
T x e i o w H o r
WESTLAKE
nisnNcrivE Hv nrsirN
TOWN COUNCIL AGENDA ITEM
Regular Meeting - Action Item
Monday, September 13, 2021
TOPIC: Discussion and Consideration of a Resolution to ratify the property tax increase as
reflected in the FY 2021-22 Annual Operating and Capital Budget.
STAFF: Ginger Awtry, Finance Director
STRATEGIC ALIGNMENT
� � � . , . ., : ' • 1 � 1 �
Exemplary Service&Governance
-We set the standard by delivering Increase
Fiscal Responsibility Fiscal Stewardship unparalleled municipal and Transparency,
educational services at the lowest Accessibility&
cost. Communications
SUMMARY
Pursuant to the requirements of HB 3195, it is necessary for the Town Council to vote to ratify
the property tax increase as reflected in the FY 2021-22 Operating & Capital Budget.
This vote is a procedural requirement of HB 3195. Section 102.007, Local Government Code,
Subsection (c), reads as follows: "Adoption of a budget that will require raising more revenue
from property taxes than in the previous year requires a separate vote of the governing body to
ratify the property tax increase reflected in the budget. A vote under this subsection is in addition
to and separate from the vote to adopt the budget or vote to set the tax rate required by Chapter
26, Tax Code, or other law."
The proposed tax rate will not raise more taxes for maintenance and operations (M&O) than last
year's tax rate as this year's M&O rate is actually lower by -17.84%. However since the
proposed total ad valorem rate of$0.16788 (same as last year) is effectively higher than the No-
New-Revenue rate by $0.00042, or $0.25%, it will raise approximately $6,956 more in tax
revenue than last year and thus is considered a tax rate increase - even though we are keeping the
total rate the same.
The ad valorem tax rate proposed in the FY 2021-22 Budget compared to the rates adopted for
FY 2020-2021 is as follows:
Page 1 of 2
FY 20-21 FY 21-22
Adopted Proposed
Tax Rate Tax Rate Variance
M&O $0.12490 $0.10284 $ 0.02206
I&S $0.04298 $0.06504 $ 0.0206
0.16788 0.16788 $ 0.00000
COUNCIL ACTION/OPTIONS
As a procedural requirement of HB 3195 and as required in Section 102.007, Local Government
Code, Subsection (c), Council must hold a vote on this item separately to approve or deny the
related resolution after any necessary discussion. Any feedback to Staff is awlways welcomed.
STAFF RECOMMENDATION
Staff recommends approval of the resolution to ratify the property tax increase as reflected in the
FY 2021-2022 Budget.
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: N/A Funding Source: Ad Valorem Tax
Contract: No Forms: N/A
Service Levels: N/A
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: N/A
Comprehensive Plan: N/A
Cost Recovery Analysis: N/A
Traffic Impact: N/A
ATTACHMENTS
Resolution
Page 2 of 2
TOWN OF WESTLAKE
RESOLUTION NO. 21-31
A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF WESTLAKE, TEXAS
RATIFYING THE PROPERTY TAX INCREASE AS REFLECTED IN THE FY 2021-
2022 ANNUAL BUDGET.
WHEREAS, the Town of Westlake has adopted an annual budget that required raising
more revenue from property taxes than in the previous year; and
WHEREAS, House Bill 3195 requires that the governing body ratify the property tax
increase reflected in the budget in a separate vote; and
WHEREAS, the Town Council finds that the passage of this resolution is in the best
interest of the citizens of Westlake.
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE TOWN
OF WESTLAKE, TEXAS:
SECTION 1: That the findings above are found to be true and correct and are
incorporated herein.
SECTION 2: That the Town Council of the Town of Westlake, Texas hereby ratifies the
property tax increase reflected in the Town of Westlake FY 2021-2022 annual budget.
SECTION 3: If any portion of this resolution shall, for any reason, be declared invalid
by any court of competent jurisdiction, such invalidity shall not affect the remaining provisions
hereof and the Council hereby determines that it would have adopted this resolution without the
invalid provision.
SECTION 4: That this resolution shall become effective from and after its date of
passage.
PASSED AND APPROVED ON THIS 13th DAY OF SEPTEMBER 2021.
ATTEST: Laura Wheat, Mayor
Todd Wood, Town Secretary Amanda DeGan, Town Manager
APPROVED AS TO FORM:
L. Stanton Lowry, Town Attorney
Resolution 21-31
Page 1 of 1
T x e i o w H o r
WESTLAKE
nisnNcrivE Hv nrsirN
TOWN COUNCIL AGENDA ITEM
Regular Meeting - Action Item
Monday, September 13, 2021
TOPIC: Conduct a Public Hearing and Consideration of an Ordinance Levying Municipal
Ad Valorem (Property) Taxes for the 2021 Tax Year in accordance with the Fiscal
Year 2021-22 Proposed Budget.
STAFF: Amanda Degan, Town Manager
Noah Simon, Deputy Town Manager
Jarrod Greenwood, Assistant Town Manager
Ginger Awtry, Director of Finance
STRATEGIC ALIGNMENT
� � � . � . . , ; � • � i � �
Exemplary Service&Governance Increase
-We set the standard by delivering
Fiscal Responsibility Fiscal Stewardship unparalleled municipal and Transparency,
educational services at the lowest Accessibility&
cost. Communications
SUMMARY
During the presentation at the August 23, 2021 Town Council meeting, staff recommended a
proposed maximum tax rate that was equal to the voter-approval rate of$0.22181 (formerly the
rollback rate)in order to provide ample notification of the tax rate calculations and notificatioin of
the upcoming public hearings regarding the budget and setting the Westlake property tax rate.
Town staff is recommending we hold our ad valorem tax rate flat and keep it at the current rate of
$0.016788 per $100 valuation. After the Tax Year 2021 calculations were completed using the
certified rolls provided by Tarrant and Denton Counties, the no-new-revenue (NNR) tax rate,
formerly the effective rate, is $0.16746 per $100 valuation, an increase of $0.00042 over the
current and proposed property tax rate.
This proposed rate (same as last year's rate) is significantly lower than the voter-approval rate
(formerly the rollback rate) of $0.22181/$100 used in the public notification. In addition, the
proposed/current property tax rate is also much lower than Westlake's de minimis rate is$0.22054.
The de minimis rate is the rate equal to the sum of the no-new-revenue maintenance and operation
rate, the rate that will raise an additional $500,000 ($0.03019), and the current debt rate of
Page 1 of 3
$0.06504 for the Town of Westlake.
Westlake's property values have increased this year by approximately 9.74%, meaning property
owners may see an increase in their tax bill of approximately $263.60 on the new average
homestead value of$1.8 million — another reason why Town staff have proposed leaving the ad
valorem rate the same. Last year, the average homestead value in Westlake was $1.6 million.
This Public Hearing has been advertised in the newspaper as required by law plus added early to
our home page of the Town's website, emailed to residents via Westlake Wire, and posted on the
Town's social media accounts to reach as many residents and stakeholders as possible.
The ad valorem tax rate proposed in the FY 2021-22 Budget compared to the rate adopted for FY
2020-2021 is as follows:
FY 20-21 FY 21-22
Adopted Proposed
Tax Rate Tax Rate Variance
M&O $0.12490 $0.10284 $ 0.02206
I&S $0.04298 $0.06504 $ 0.02206
0.16788 0.16788 $ 0.00000
As a courtesy to our newer Council Members and those residents that may be unaware of our ad
valorem history,the following information is provided regarding the first enactment of Westlake's
local ad valorem tax in 2010. After its adoption on September 29, 2010,the Town Council also set
the residential homestead tax exemption at the maximum(20%)allowed by State law. There were
other exemptions adopted by that earlier Resolution (which is restated and confirmed in the tax
levy ordinance) for an exemption for persons disabled or over 65 and an exemption for Freeport
goods. Additionally, there was a provision made in the Town Code for a "tax freeze" for people
over 65 or who are disabled and have a Westlake residence homestead established. This Town
Code provision was interpreted by the Town's attorney to mean that a person, who at the tax year
2010, had a Westlake homestead residence and was over 65 or disabled prior to the date the tax
levy was adopted, will have a zero-tax rate. After the 2010 tax levy, persons over 65 or disabled
with a Westlake residence homestead are able to freeze their tax rate in the tax year of qualification
for the "tax freeze" exemption. This interpretation was presented and accepted by the Town
Council.
COUNCIL ACTION/OPTIONS
Council may hold discussion as necessary prior to voting for approval or denial of the ordinance
presented for adoption. Staff appreciates any additional feedback the Council may give.
STAFF RECOMMENDATION
Staff recommends adoption of the ordinance levying a municipal ad valorem(property)tax totaling
$0.16788 per $100 of assessed valuation.
Page 2 of 3
*Should Council move to adopt the proposed rate of$0.16788 per $100 value, the following is
the specifzc language necessary to use in the motion to adopt since the proposed rate (same as
last year) exceeds this year's No-New-Revenue rate of$0.16746(Difference of$0.00042 divided
by NNR of$0.16746=$0.0025 increase):
'7 move that the property tax rate be increased by the adoption of a ta� rate of$0.16788 per
$100 value, which is effectively a �0.25 pe�cent increase in the tax rate."
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: N/A Funding Source: Ad Valorem Tax
Contract: No Forms: N/A
Service Levels: N/A
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: N/A
Comprehensive Plan: N/A
Cost Recovery Analysis: N/A
Traffic Impact: N/A
ATTACHMENTS
Ordinance
Page 3 of 3
TOWN OF WESTLAKE
ORDINANCE NO. 937
AN ORDINANCE OF THE TOWN COUNCIL OF THE TOWN OF WESTLAKE,
TEXAS LEVYING TAXES TO BE ASSESSED ON ALL TAXABLE PROPERTIES
WITHIN THE TOWN LIMITS OF THE TOWN OF WESTLAKE FOR THE TAX YEAR
2021 (FISCAL YEAR 2021-2022); SETTING OUT EXEMPTIONS AND LIMITATION;
NO STATE LAW STATEMENTS REQUIRED; PROVIDING FOR THE COLLECTION
OF DELINQUENT TAXES AND A COLLECTION PENALTY TO BE ADDED TO
DELINQUENT TAXES; PROVIDING FOR A SEVERABILITY CLAUSE; AND
DECLARING AN EFFECTIVE DATE.
WHEREAS, a public hearing on the proposed annual budget for the Town of Westlake,
Texas, for the fiscal year beginning October 1, 2021, and ending on September 30, 2022, was
duly advertised giving the date, time, place, and subject matter of the public hearing; and
WHEREAS, a public hearing was set by the Town Council in a duly posted Town
Council meeting held on August 23, 2021, and all citizens were invited to participate and be
heard on September 13, 2021; and
WHEREAS, all requirements of state law were met, including Open Meetings Act,
Texas Government Code chapter 551 requirements and the requirement of Texas Local
Government Code 102.002 that the budget officer prepare a municipal budget to cover the
proposed expenditures of the municipal government for the succeeding year; and
WHEREAS, it is deemed to be in the best interest of the citizens of the Town of
Westlake, TeXas to levy a tax as set forth below, on all taxable properties within the Town limits
of Westlake to provide the necessary funds to provide municipal services to its citizens and to
meet all municipal commitments; and
WHEREAS, The Town of Westlake's budget will raise more revenue from property
taxes than last year's budget by $166,978, which is a 6.39% increase from last year's budget, and
the property tax revenue to be raised from new property added to the tax roll this year is
$177,235; and
WHEREAS, the Town of Westlake has passed exemptions to certain applicable taxes
which were previously adopted by earlier Resolution and recognized and adopted a tax limitation
set out in the Town Municipal Code and such exemptions and limitation are included and
adopted as part of this Ordinance; and
WHEREAS, the Town Council finds the passage of this Ordinance to be in the best
interest for the citizens of Westlake, for the preservation of public health, safety, and welfare of
the citizens of the Town.
Ordinance 937
Page 1 of 3
NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE TOWN
OF WESTLAKE, TEXAS:
SECTION 1: That all matters stated in the findings hereinabove are found to be true and
correct and are incorporated herein by reference as if copied in their entirely.
SECTION 2: That the Town Council of the Town of Westlake, Texas shall hereby levy
the following taxes on each One Hundred Dollars ($100.00) of taxable valuation on all taxable
property within the Town limits of the Town of Westlake, Texas to be assessed and collected by
the Tax Assessor/Collector for the tax year 2021 (Fiscal year 2021-2022) for the purposes
stipulated below, to-wit:
(a) $0.10284 For General Fund Maintenance and Operations (M&O)
(b) $0.06504 For Interest and Sinking Fund(debt service)
SECTION 3: Exemptions: That the Town Council authorizes the following exemptions
and limitations:
(a) Homestead exemption - That it is the intent of the Town Council of the Town of
Westlake to adopt the highest possible homestead exemption, which would be a homestead
exemption in the amount of twenty percent (20%) of the value of the homestead, and in any
event, the exemption shall be at least a minimum of Five Thousand dollars ($5,000). For
purposes of this section "residential homestead" is defined as a structure (including a mobile
home) or a separately secured and occupied portion of a structure (together with land, not to
exceed ten (10) acres, and improvements used in the residential occupancy of the structure and
the land and improvements have identical ownership) that (1) is owned by one or more
individuals, either directly or through a beneficial interest is a qualifying trust; (2) is designed or
adapted for a human residence; (3) is used as a residence; and (4) is occupied as his or her
principal residence by an owner or, for property owned through a beneficial interest in a
qualifying trust, by a trustee of the trust who qualifies for the exemption.
(b) Over 65 or Disabled eXemption - That an exemption for a resident over 65 or
disabled, pursuant to section 11.13(b) of the Texas Tax Code shall be authorized in the amount
of$10,000. A resident is eligible for an exemption under this section if the resident is over 65 or
disabled, but the resident shall not be entitled to two exemptions under this section, as set out in
section 11.13(b) of the Texas Tax Code.
(c) The Town of Westlake previously adopted an ad valorem tax limitation in section
86-2 of the Town Code, for elderly and disabled citizens according to Article VIII, Section 1-b of
the Texas Constitution and Texas Tax Code § 11.261, which provides "The county, municipality,
or junior college district may not increase the total annual amount of ad valorem taXes the
county, municipality, or junior college district imposes on the residence homestead of a disabled
individual or an individual 65 years of age or older above the amount of the taxes the county,
municipality, or junior college district imposed on the residence homestead in the first tax year,
other than a tax year preceding the taX year in which the county, municipality, or junior college
district established the limitation described by Subsection (a), in which the individual qualified
Ordinance 937
Page 2 of 3
that residence homestead for the exemption provided by Section 11.13(c) for a disabled
individual or an individual 65 years of age or older." This provision, commonly referred to as a
"tax freeze" means that residents who are already eligible for the provisions of that section will
not have any increase in their taxes from the time that they became eligible, as citizens of
Westlake, for that section.
SECTION 4: The Town of Westlake will pursue collection of delinquent taxes and
adopts the provisions of Section 33.07 of the Texas Tax Code so that hereafter an additional
penalty of twenty (20)percent of the delinquent tax, penalty and interest on delinquent taxes will
be imposed on taxes becoming delinquent as provided by the Texas Tax Code and the Town's
collection agreement.
SECTION 5: If any portion of this Ordinance shall, for any reason, be declared invalid
by any court of competent jurisdiction, such invalidity shall not affect the remaining provisions
hereof and the Council hereby determines that it would have adopted this Ordinance without the
invalid provision.
SECTION 6: That this Ordinance shall become effective from and after its date of
passage.
PASSED AND APPROVED ON THIS 13t" DAY OF SEPTEMBER 2021.
ATTEST: Laura Wheat, Mayor
Todd Wood, Town Secretary Amanda DeGan, Town Manager
APPROVED AS TO FORM:
L. Stanton Lowry, Town Attorney
Ordinance 937
Page 3 of 3
Town Cou nci I/
Board of
Tru stees
ITEM #10 — Discussion
Regarding the Westlake
Academy Foundation's Fund-
an-Item Program.
NO BACKUP MATERIAL HAS BEEN PROVIDED FOR THIS ITEM.
���,-.��°'�►-����
� �
� �
� �
. �
���������
BOARD OF TRUSTEES AGENDA ITEM
Regular Meeting - Discussion Item
Monday, September 13, 2021
TOPIC: Discussion of a Fund-An-Item for the Westlake Academy Foundation's
Gallery Night
STAFF: Dr. Mechelle Bryson, Executive Director
STRA" ''[ENT
i i ' • � • �
��
�
Mission: Westlake
Academy is an IB
World School whose
mission is to provide
students with an Fiscal Improve
internationally Stewardship PyP�MYP/DP Financial
minded education of Stewardship
the highest quality, so
they are well-
balanced life-long
learners.
SUMMARY
The purpose of this discussion item is to gain board input on possible Fund-An-Item ideas for the
Westlake Academy Foundation's Gallery Night. Each year, the Academy and the Foundation
collaborate to select a Fund-An-Item that will inspire and capture the attention of Westlake
Academy donors and supporters. Over the past year, the Academy and the Foundation have set
clear deadlines for selecting a Fund-An-Item that allows ample time for marketing and
communication in order to ensure a successful event.
This discussion is designed to gather board input so that the Academy and the Foundation can
select an item that will garner donor and supporter interest.
Page 1 of 2
COUNCIL ACTION/OPTIONS
This discussion does not require Board of Trustee action.
STAFF RECOMMENDATION
The Academy is seeking input on possible Fund-An-Item ideas for the Westlake Academy
Foundation's Gallery Night.
FISCAL/SERVICE LEVEL IMPACT TO COMMUNITY
Project Cost/Funding Amount: None Funding Source: N/A
Contract: No Forms: N/A
Service Levels: Would this project increase our serice delivery costs? This is not a project.
DEVELOPMENT/MOBILITY IMPACT TO COMMUNITY
Westlake Academy: What impact, if any, would this have on WA? This is not a project.
Comprehensive Plan: Adhere to our comprehensieve plan—if yes, in what way? This is not a
proj ect.
Cost Recovery Analysis: Utilization of the cost recovery tool that R. McCaffrey put together.
This is not a project.
Traffic Impact: Any? Do we need this or tool this for development? There is no traffic impact.
ATTACHMENTS
No Attachments
Page 2 of 2
Town Council/
Board of
Trustees
ITEM #11 — Town
Manager/Superintendent
Update.
a. Healthy Campus
b. Development
c. Back to School
d. Neighborhood meeting recap
Town Cou nci I/
Board of
Tru stees
ITEM# 12 — Executive
Session
The Town Council will conduct a closed session pursuant to Texas Government Code,
annotated, Chapter 551, Subchapter D for the following:
a. Section 551.071(2) Consultation with Attorney — to seek advice of counsel on matters
in which the duty of the Town Attorney under the Texas Disciplinary Rules of
Professional Conduct of the State Bar of Texas clearly conflicts with Chapter 551 of the
Texas Government Code - FM 1938 access for proposed Southlake development.
b. Section 551.071(2) — Consultation with Town Attorney on a matter in which the duty of
the attorney to the governmental body under the Texas Disciplinary Rules of
Professional Conduct of the State Bar of Texas clearly conflicts with this chapter:
Resolution No. 00-19, a Contract with Hillwood Development Corporation Concerning
the Design Engineering and Construction of the West Side Pump Station and the Dove
Road Waterline.
Tow n
Council/ Board
of Tru stees
Item # 13 — Reconvene Town
Council/Board of Trustees
Meeting
Town Council/
Boa rd of
Trustees
Item # 14 — Necessary Action
TAKE ANY ACTION, IF NEEDED, FROM EXECUTIVE SESSION ITEMS.
Tow n
Council/
Board of
Tru stees
Item # 15 — Recap and
Staff Direction
Tow n
Council/
Board of
Tru stees
Item # 16 — Future
Agenda Items
a. Approved by Town Council/Board of Trustees for Discussion
i. Historical Designations for various properties in Westlake (5/24)
ii. Westlake Academy Data Request (will be presented in modified form at 9/16
retreat)
iii. Quarterly HOA Board Meeting Discussions (Councilmember Dasgupta)
b. Proposed Items
c. Pending items
Town Cou nci I/
Board of
Tru stees
Item # 17 — Adjournment