TOWN COUNCIL QUARTERLY REPORT TOWN OF CARY, NORTH CAROLINA FY 2020 SECOND QUARTER CARY MAYOR & TOWN COUNCIL MEMBERS
THANK YOU FOR YOUR CONTINUED LEADERSHIP, VISION AND SETTING THE CULTURE OF EXCELLENCE FOR OUR ORGANIZATION AND COMMUNITY. WE LOOK FORWARD TO WORKING WITH EACH OF YOU TO KEEP CARY GREAT.
Mayor Major Pro Tem Harold Weinbrecht Don Frantz
Council Member Council Member Council Member Lori Bush Ya Liu Jennifer Robinson
Council Member Council Member Jack Smith Ed Yerha ON THE COVER: Cary employees celebrate at the 2019 Employee Recognition Event.
TOWN OF CARY FY 2020 2nd Quarter Report IN MOVING CARY FORWARD
I am excited and pleased to present the second quarter Our next quarterly meeting will be Council’s annual retreat in operational and financial report for FY 2020. As expected, March at which time we will have the opportunity to reflect the financial update covering the first half of the fiscal year on the progress we have made toward the vision of the Cary demonstrates that Cary is in a very strong position to move Community Plan as well as reaffirm our commitment to our forward with the many important projects that will continue vision and prioritize future action. I look forward to spending to keep Cary a great place to live and work. that time with you.
Cary citizens affirmed their confidence in the direction the community is heading with the tremendous support in the Sean R. Stegall 2019 Shaping Cary’s Tomorrow bond referendum. Working Sean R. Stegall together, we will not disappoint them. Town Manager
TOWN OF CARY FY 2020 2nd Quarter Report Page 1 TABLE OF CONTENTS
FINANCIAL HIGHLIGHTS MOVE Q2 PAGE 3 PAGE 35
CLASS OF LIVE 2040 SERVE PAGE 17 PAGE 41
ENGAGE ACT PAGE 21 PAGE 51
SHAPE PAGE 29
TOWN OF CARY FY 2020 2nd Quarter Report Page 2 FINANCIAL HIGHLIGHTS Q2
FINANCIAL HIGHLIGHTS The October 8 Shaping Cary’s Tomorrow Bond Referendum was the highlight of Q2. Celebrated for its success, the $112 million parks bond passed with 77 percent voter approval, and the $113 million transportation bond passed with 80 percent approval. This voter authority confirms the community’s values for capital investments and maintenance that contribute to Cary’s quality of life. In November, Council appropriated $78 million to initiate projects to fulfill the promises that voters supported. The annual audit was finalized during Q2, explicitly demonstrating that Cary continues to sustain a strong financial position. The financial results included an increase in fund balance, which will support Council choices to address the visionand highest priorities in the Imagine Cary Community Plan. Financial results through the first two quarters of the fiscal year are on track with budget expectations and consistent with prior years. High level excerpts of the Town’s financial performance through Q2 comprise the majority of the financial highlights. While the financial results of FY 2019 were wrapping up in Q2, financial plans and budgets were already underwayfor FY 2021. Members of Cary’s leadership team continued to expand their understanding of Cary’s holistic financial picture, which will strengthen their ability to develop a recommended budget for the town manager. Also in this quarter, the finance team developed new tools to strengthen long-term financial projections and consider the implications of various scenarios.
2020 SECOND QUARTER FINANCIAL RESULTS GENERAL FUND
FY 2020 Q2 GENERAL FUND SUMMARY
FY 2020 FY 2020 YTD % OF FY 2019 YTD FY 2019 VARIANCE ADJ BUDGET ACTUAL BUDGET ACTUAL VARIANCE %
Revenues $ 195.1 $ 109.9 56% $ 102.0 $ 7.9 8%
Expenditures 195.1 86.7 44% 79.2 7.5 9%
TOTAL REVENUE OVER/ $ - $ 23.2 - $ 22.8 $ 0.4 2% (UNDER) EXPENDITURES
*The above and following tables are represented in millions. Revenues, authorized expenditures and transfers between funds are classified and summarized differently for the Council budget ordinance and for accounting and reporting purposes. Individual line items are consistent. The annual budgets referred to throughout this report reflect the budget as of the quarter end as adjusted (ADJ) by Council action or staff action where authorized.
Overall net results for Q2 are relatively consistent with the prior year’s second quarter, improving by two percent. Both revenues and expenditures have increased by less than 10 percent, and details on notable revenues and expenditures by category follow.
TOWN OF CARY FY 2020 2nd Quarter Report Page 3 FINANCIAL HIGHLIGHTS Q2
FY 2020 Q2 GENERAL FUND REVENUES
FY 2020 YTD FY 2020 YTD % OF FY 2019 YTD FY 2019 VARIANCE ADJ BUDGET ACTUAL BUDGET ACTUAL VARIANCE %
Property Taxes $ 96.2 $ 82.2 85% $ 75.8 $ 6.4 8%
Other Taxes & Licenses 38.8 10.6 27% 9.5 1.1 12%
Unrestricted 10.9 2.9 27% 2.8 0.1 0% Intergovernmental
Restricted 0.3 0.3 100% 0.5 (0.2) -40% Intergovernmental
Permits & Fees 5.3 2.3 43% 2.4 (0.1) -4%
Sales & Services 20.8 9.7 47% 8.9 0.8 9%
Miscellaneous Revenue 3.1 0.8 26% 1.2 (0.4) -33%
OPERATING REVENUES 175.4 108.8 62% 101.1 7.7 8%
Non-Operating Revenues 19.7 1.1 6% 0.9 0.2 22%
TOTAL GENERAL $ 195.1 $ 109.9 56% $ 102.0 $ 7.9 8% FUND REVENUES
Overall, General Fund revenues have increased eight percent compared to the prior year.
TOWN OF CARY FY 2020 2nd Quarter Report Page 4 FINANCIAL HIGHLIGHTS Q2
PROPERTY TAX PROPERTY TAX Property tax revenue is 54 percent of total budgeted R R R R Y operating revenues and is the largest single revenue 00 source for the General Fund. Taxes are based on an ad valorem tax levy on real property and personal 0 property. Real property includes land and buildings, 0 and personal property primarily includes vehicles and
commercial business equipment. Real property taxes MILLIONS 0 were billed in July 2019 and were due no later than January 6, 2020. Most real property tax revenue is 20 received during Q2. Conversely, most personal property tax revenue is collected throughout the year based on 0 the State of North Carolina’s Tax and Tag program, FY 20 FY 20 FY 20 FY 20 FY 20 FY 2020 ud et which combines the vehicle ad valorem tax collection Y Q2 R R F Y R with the State’s vehicle license renewal process.
The FY 2020 budget for real property tax is $90.1 million. As of Q2, Cary has received $79.0 million, or 88 percent of the real property tax budget. Collections increased eight percent compared to the same period SALES TAX REVENUE in FY 2019. The FY 2020 budget for personal property tax is $6.1 million. As of Q2, Cary has received $3.2 0 million or 53 percent of the personal property tax budget, a 17 percent increase from FY 2019. Property 0 tax collections are sensitive to how the holidays fall near calendar year end, so the property tax collection 2 increase compared to FY 2019 cannot yet be projected 20 MILLIONS through fiscal year end. At a minimum, both real and personal property tax revenues are expected to meet 0 budget which is three percent greater than the prior year budget. 0 FY 20 FY 20 FY 20 FY 20 FY 20 FY 2020 ud et
SALES TAX Y Q2 R R F Y R
Sales tax makes up 21 percent of budgeted General Fund operating revenue and is a component of the category of Other Taxes & Licenses. Revenue in this category increased by 12 percent, or $1.1 million, compared to the same time last year. Sales tax increases account for $950,000 of the $1.1 million change. This revenue stream is distributed
TOWN OF CARY FY 2020 2nd Quarter Report Page 5 FINANCIAL HIGHLIGHTS Q2
to municipalities by the NC Department of Revenue Revenues in the Restricted Intergovernmental category approximately two and a half months after the month when decreased 40 percent in Q2 FY 2020 compared to the taxable sales occurred. Through Q2, Cary has received same period in FY 2019. This decrease reflects a smaller three distributions for July through September sales. As of allocation of Federal Forfeiture funds for the Police Q2, Cary has received $9.5 million in sales tax revenue, an Department — $100,000 in FY 2020 compared to $300,000 11 percent increase over the same time period in FY 2019. in FY 2019. This increase is directly linked to the strong economy. In the prior two years at the end of Q2, sales tax revenue has represented approximately 24 percent of the total actual SALES AND SERVICE revenues. Actual Q2 sales tax revenues are consistent with The increase in Sales and Service revenue is primarily the past years’ results, representing receipts at 26 percent of result of the sanitation fee increase of $2.50 per month to the budget. help address recycling costs, which continue to increase. This increase is reflected in the FY 2020 budget. INTERGOVERNMENTAL REVENUE Intergovernmental revenue makes up six percent of OTHER REVENUE total budgeted General Fund revenues. Sales taxes on Miscellaneous revenue declined 33 percent due to a electricity, natural gas and wireless communications difference in the timing of billing to NCDOT for traffic comprise 91 percent of the budgeted revenue sources in signal maintenance. this category. Utilities sales taxes are budgeted at $10.2 million in FY 2020. The state distributes utility sales tax Non-operating revenues increased 22 percent in FY 2020 revenue in December, March, June and September. Cary compared to FY 2019, due to an increase in bond proceeds received $2.9 million during Q2, one percent more than and investment earnings. the same distribution in FY 2019.
TOWN OF CARY FY 2020 2nd Quarter Report Page 6 FINANCIAL HIGHLIGHTS Q2
FY 2020 Q2 GENERAL FUND EXPENDITURES
FY 2020 YTD FY 2020 YTD % OF FY 2019 YTD FY 2019 VARIANCE ADJ BUDGET ACTUAL BUDGET ACTUAL VARIANCE %
General Government $ 33.9 $ 13.1 39% $ 11.6 $ 1.5 13%
Public Safety 54.6 24.0 44% 22.1 1.9 9%
Operations (PW & PRCR) 54.0 23.6 44% 20.4 3.2 16%
Development & Infrastructure 17.5 6.8 39% 7.1 (0.3) -4%
OPERATING EXPENDITURES 160.0 67.5 42% 61.2 6.3 10%
Non-Operating 35.1 19.2 55% 18.0 1.2 7% Expenditures
TOTAL GENERAL FUND $ 195.1 86.7 44% $ 79.2 7.5 9% EXPENDITURES
The 10 percent increase in operating expenditures GENERAL FUND OPERATIONS – reflects the timing of payments for technology and license FY 2020 REMAINING ENCUMBRANCES (Q2) agreements, the timing of payments for small projects across town facilities and expected increases in recycling General Government $ 5,783,066 expenditures. Additionally, the salaries and benefits for 12 1,429,524 firefighters hired in the second half of FY 2019 impacted Public Safety this variance. Operations (PW & PRCR) 8,326,965
Encumbrances represent funds that have been reserved Development & Infrastructure 744,740 to satisfy a commitment to make a purchase. The table to the right shows the total outstanding encumbrances at the Debt Service 109,415 end of Q2. Considering these encumbrance amounts along Contingencies & Reserves 2,716,253 with year-to-date spending amounts, the General Fund has over $89 million available in the operating budget to TOTAL ENCUMBRANCES $ 19,109,963 cover expenditures for the remainder of the fiscal year.
TOWN OF CARY FY 2020 2nd Quarter Report Page 7 FINANCIAL HIGHLIGHTS Q2
UTILITY FUND FY 2020 Q2 UTILITY FUND SUMMARY
FY 2020 YTD FY 2020 YTD % OF FY 2019 YTD FY 2019 VARIANCE ADJ BUDGET ACTUAL BUDGET ACTUAL VARIANCE %
Revenues $ 86.6 $ 41.2 48% $ 37.4 $ 3.8 10%
Expenditures 86.6 32.9 38% 47.3 (14.4) -30%
TOTAL REVENUE OVER/ $ - $ 8.3 - $ (9.9) $ 18.2 -184% (UNDER) EXPENDITURES
* The above table is in millions. Revenues, authorized expenditures and transfers between funds are classified and summarized differently for the Council budget ordinance and for accounting and reporting purposes. Individual line items are consistent. The annual budgets referred to throughout this report reflect the budget as of the quarter end as adjusted (ADJ) by Council action or staff action where authorized.
The variance in total revenues over expenditures at the end of Q2 reflects the timing and amount of transfers to capital projects compared to the prior year, which is highlighted in non-operating expenditures in the Utility Fund Expenditure detail that follows.
FY 2020 Q2 UTILITY FUND REVENUES
FY 2020 FY 2020 YTD % OF FY 2019 YTD FY 2019 VARIANCE ADJ BUDGET ACTUAL BUDGET ACTUAL VARIANCE %
Water Service $ 31.2 $ 16.4 53% $ 14.5 $ 1.9 13%
Sewer Service 48.3 23.0 48% 21.0 2.0 10%
Permits & Fees 2.1 1.0 48% 1.3 (0.3) -23%
OPERATING REVENUES 81.6 40.4 50% 36.8 3.6 10%
Non-Operating Revenues 5.0 0.8 16% 0.6 0.2 33%
TOTAL UTILITY $ 86.6 $ 41.2 48% $ 37.4 $ 3.8 10% FUND REVENUES
Utility operating revenues increased by $3.6 million, or 10 percent, in FY 2020 compared to FY 2019 due to a 12 percent increase in water consumption and a two percent utility rate increase for FY 2020.
Permits and fees are down 23 percent compared to the same period in FY 2019, primarily due to a decline in connection fee revenue.
TOWN OF CARY FY 2020 2nd Quarter Report Page 8 FINANCIAL HIGHLIGHTS Q2
Non-operating revenues increased 33 percent during Q2 compared to the prior year due to an increase in investment earnings. More information on these revenues can be found in the Cash and Investment section.
FY 2020 Q2 UTILITY FUND EXPENDITURES
FY 2020 FY 2020 YTD % OF FY 2019 YTD FY 2019 VARIANCE ADJ BUDGET ACTUAL BUDGET ACTUAL VARIANCE %
Administration $ 10.8 $ 4.8 44% $ 4.6 $ 0.2 4%
Field Operations 16.9 6.8 40% 6.5 0.3 5%
Wastewater (net of Apex) 11.0 4.8 44% 4.3 0.5 12%
Water Treatment Plant 8.5 4.0 47% 4.4 (0.4) -9% (net of Apex)
OPERATING EXPENDITURES 47.2 20.4 43% 19.8 0.6 3%
Non-Operating Expenditures 39.4 12.5 32% 27.5 (15.0) -55%
TOTAL UTILITY $ 86.6 $ 32.9 38% $ 47.3 $ (14.4) -30% FUND EXPENDITURES
Operating expenditures are meeting expectations compared to budget and the prior year. Non-operating expenditures reflect the decrease in budgeted capital transfers in FY 2020 compared to FY 2019.
CAPITAL PROGRAM CAPITAL PROJECT APPROPRIATIONS Cary currently has 457 active capital projects with approximately $965 million committed to those projects. Utility projects totaling $521 million comprise 54 percent 0 F R of the capital spending authorization while general capital R R projects total $444 million, or 46 percent of the total $965 million capital authorization. Total capital appropriations increased $95 million in Q2, primarily due to the $78 R R 2 million Council appropriated for Shaping Cary’s Tomorrow 2 0 Referendum projects. Details of these appropriations are provided in the Budget section of this report. R R R 22 0 2
TOWN OF CARY FY 2020 2nd Quarter Report Page 9 FINANCIAL HIGHLIGHTS Q2
CAPITAL PROJECT SPENDING THROUGH Q2 (IN MILLIONS)
FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
Downtown $ 0.4 $ 0.1 $ 0.1 $ 7.1 $ 0.5
Fire 3.0 2.4 1.0 2.9 4.1
General Government 2.1 1.6 1.5 3.2 3.1
Parks 4.3 5.5 3.9 2.7 8.0
Streets 3.8 1.7 2.6 3.0 5.1
Sewer 8.4 7.1 14.3 8.0 12.0
Water 20.7 4.4 5.0 12.2 6.7
TOTAL $ 42.7 $ 22.8 $ 28.4 $ 39.1 $ 39.5
Capital project spending totaled $39.5 million through Q2. Some of the largest investments in capital for the community in the quarter were $3.9 million related to the Carpenter Fire Station and CSX Rail Grade project, $3.2 million on construction of the White Oak Greenway, $1 million related to Fire Station 9, $1 million on the Cary/Apex Raw Water Pipeline and $1 million on sewer system replacements and rehabilitation. Because the mix of capital projects changes over time, there are no discernable patterns in capital spending.
FY 2020 CAPITAL PROJECT SPENDING
17% WATER 13% STREETS 30% SEWER 21% PARKS 10% FIRE
8% GENERAL GOVERNMENT
1% DOWNTOWN
TOWN OF CARY FY 2020 2nd Quarter Report Page 10 FINANCIAL HIGHLIGHTS Q2
BUDGET MID-YEAR APPROPRIATIONS
Almost $1.2 million was included in the FY 2020 operating budget to support emerging or unforeseen needs arising during the fiscal year. The following table lists mid-year appropriations from this resource through Q2.
GENERAL GOVERNMENT MID-YEAR APPROPRIATIONS
Available for Mid- Year Appropriations $ 1,177,299 (7/1/2019)
Economic Appropriation from Development (210,717) General Fund Balance Expenses
Koka Booth (380,983) Operations
Tree Canopy (150,000)
REMAINING AVAILABLE FOR MID-YEAR $ 435,599 APPROPRIATION
TOWN OF CARY FY 2020 2nd Quarter Report Page 11 FINANCIAL HIGHLIGHTS Q2
In Q2, $78.5 million was appropriated to projects associated with the successful passage of the Shaping Cary’s Tomorrow Bond Referendum. Along with the bond referendum, other capital project budgets were adjusted through Council action on staff reports, as shown below.
GENERAL CAPITAL PROJECT FUND
FUNDING SOURCE FUNDING USE AMOUNT
Shaping Cary's Tomorrow Bond Referendum Parks & Recreation Projects 74,200,000
Shaping Cary's Tomorrow Bond Referendum Transportation Projects 4,300,000
ST1207 - Reedy Creek Road Improvement General Capital Reserve Restricted Fund Balance 2,272,964
Developer Reimbursement DT1131 - Developer Opportunities 6,415,506
Appropriation from General Fund Fund Balance DT1131 - Developer Opportunities 2,404,494
Appropriation from General Fund Fund Balance ST1290 - Chapel Hill ROW Acquisition 1,000,000
PR1251 - White Oak Greenway - MacArthur General Capital Reserve Restricted Fund Balance 910,000
TOTAL 2ND QUARTER MID-YEAR APPROPRIATIONS $ 91,502,964
UTILITY CAPITAL PROJECT FUND
FUNDING SOURCE FUNDING USE AMOUNT
WT1242 Crossroads Storage Tank & PS Utility Capital Reserve Unrestricted Fund Balance 178,393
TOTAL 2ND QUARTER MID-YEAR APPROPRIATIONS $ 178,393
Q2 DELEGATED BUDGET AUTHORITY ACTION Throughout the fiscal year, challenges and opportunities develop that warrant financial resources that were not included in the original budget. Often staff can repurpose existing resources to address the highest priorities and initiatives. The budget ordinance authorizes the town manager to approve inter-functional budget adjustments and requires reporting to Council. There were no inter-functional budget adjustments approved during Q2 FY 2020.
TOWN OF CARY FY 2020 2nd Quarter Report Page 12 FINANCIAL HIGHLIGHTS Q2
BUDGET PUBLIC INPUT AND RECOMMENDATIONS Citizens are invited to share their budget priorities throughout the year via social media, voicemail and email. There were seven budget public input comments in Q2.
COMMENTS CATEGORY PLATFORM TYPE OF COMMENT RECEIVED
General 5 Budget Public Input Request for greater funding for environmental concerns and support of (email); Twitter; regenerative practices (e.g., composting) Budget Public Input (email) Facebook; Request for curbside compost and use of compost in parks and green areas; Facebook; Budget less chemical usage on Town greens; include additional incentives for Public Input (Phone); homeowners switching to solar; installation of solar roofs on all public buildings Website Feedback Form; Nextdoor Request to restart mailing loose leaf and recycling schedules
Request for curbside compost, greater commitment to recycling, efforts to curb single-use plastic and implementation of a textile recycling program
Request for lighted pickleball courts
Streets 2 Budget Public Input Request for lights on the walking bridge that crosses Highway US 1 near (Email); Cary Parkway Budget Public Input (Phone) Request to apply white lines on roads
TOTAL 7
TOWN OF CARY FY 2020 2nd Quarter Report Page 13 FINANCIAL HIGHLIGHTS Q2
CASH AND INVESTMENTS At the end of Q2, Cary’s cash and investments totaled $536 million. Cash balances increased in Q2 and will likely peak in Q3 due to the influx of property tax receipts, which are due in early January.
The Federal Reserve cut the federal funds rate three times in 2019 from 2.25 percent to 1.50 percent compared to four rate increases in 2018. The rate cut has resulted in a decline in the average yield earned on investments. Over $67 million has been invested through FY 2020 Q2 at an average yield of 1.6 percent, whereas through Q2 in FY 2019 over $73 million was invested at an average yield of 2.8 percent. Investment earnings are likely to fall short of budget and will be monitored for impact on the budget.
ANNUAL INTEREST EARNINGS BY FUND 2
20