Public Notices & Hearings
Regular MeetingWheaton, IL · April 10, 2017
Agenda
1. City Council Public Hearing Agenda
Documents:
2017-04-10 CITY COUNCIL PUBLIC HEARING AGENDA.PDF
2. City Council Public Hearing Public Hearing - 2017-2018 Municipal Budget Ph01
Documents:
2017-04-10 CITY COUNCIL PUBLIC HEARING PUBLIC HEARING - 2017-2018
MUNICIPAL BUDGET PH01.PDF
3. City Council Public Hearing Minutes
Documents:
2017-04-10 CITY COUNCIL PUBLIC HEARING MINUTES.PDF
CITY OF WHEATON, ILLINOIS
CITY COUNCIL PUBLIC HEARING
2017-2018 MUNICIPAL BUDGET
MONDAY, APRIL 10, 2017 – 7:00 P.M.
WHEATON CITY HALL, COUNCIL CHAMBERS, 303 W. WESLEY ST., WHEATON, IL
AGENDA
I. Call to Order and Roll Call
II. Public Hearing – 2017-2018 Municipal Budget
A. Staff Comment
B. Public Comment
C. Council Comment
III. Adjournment
emorandum 1G.Dan
TO: The Honorable Mayor and City Council
DATE: March 30, 2017
SUBJECT: Fiscal Year 2017/18 Annual Budget Public Hearing
Attached are two memorandums from Finance Director Lehnhardt. The first memorandum is an
overview of the 2017/18 Fiscal Year Draft Budget that was presented at the three Budget
Workshops, including subsequent changes. The second memorandum is list of those changes
that were discussed at the Workshops including actual bid results from the 2017 Road Program.
The 2017/18 Fiscal Year Budget will be placed on the April 17, 2017 City Council agenda for
formal consideration.
Attachments
Robi,t R. Lehnhordt
Diitctor of Fin QIIC
MEMORANDUM
To: The Honorable Mayor and City Council
Date: March 22, 2017
Subject: Public Hearing Fiscal Year 2017-2018 Annual Budget
-
The City is statutorily required to have a public hearing on the proposed Fiscal Year 2017-2018
Annual Budget. The public hearing is scheduled for Monday, April 10, 2017 at 7:00 p.m. At the
public hearing, the public is given the opportunity to comment on the proposed budget.
The proposed Draft Budget was reviewed at Budget Workshop Sessions held on March 11, March
13, and March 18, 2017. As discussed at the Budget Workshops, some changes were made to
the Draft Budget and the City’s proposed Final Fiscal Year 2017-2018 Budget is summarized
below:
All Funds
Total All Funds Revenues: $96,301,809
Total All Funds Expenditures: $96,797,941
General Fund
Total General Fund Revenues: $42,587,612
Total General Fund Expenditures: $42,708,433
A Budget Year Comparison Summary-All Funds is attached showing the total revenues and total
expenditures by Fund.
The adoption of the Fiscal Year 2017-2018 Annual Budget is scheduled for the next City Council
meeting on Monday, April 17, 2017.
City of Wheaton
Budget Year Comparison Summary All Funds
-
Fiscal Year 2017 2018 Budget
-
Revenues Expenditures Revenues vs
Fund 2017/2018 2017/2018 Expenditures
City Operating Funds
General Fund 42,587,612 42,708,433 (120,821)
Motor Fuel Tax Fund 1,365,500 1,883,469 (517,969)
Foreign Fire Insurance Fund 71,150 69,461 1,689
TIF District One Downtown Redev Fund 0 134,250 (134,250)
TIF District Two Main St Redev Fund 3,104,713 2,086,652 1,018,061
TIF District Three Courthouse Redev Fund 1,187,950 955,074 232,876
Debt Service Fund 3,948,343 4,142,493 (194,150)
Capital Projects Fund 3,176,301 4,949,257 (1,772,956)
2010 G. 0. Bond Capital Project Fund 100 388,599 (388,499)
Water Fund 13,112,749 13,724,631 (611,882)
Sanitary Sewer Fund 2,391,346 2,769,438 (378,092)
Storm Sewer Fund 1,225,275 1,560,199 (334,924)
Parking Fund 1,496,798 2,028,130 (531,332)
Municipal Garage Fund 3,286,679 3,060,822 225,857
Capital Equipment Replacement Fund 325,903 236,822 89,081
Technology Replacement Fund 171,801 179,649 (7,848)
Building Renewal Fund 189,847 589,981 (400,134)
Liability Insurance Fund 815,986 815,986 0
Health Insurance Fund 4,953,250 4,953,250 0
Total City Operating Funds 83,411,303 87,236,596 (3,825,293)
Fiduciary Funds
Fire Pension Fund 2,992,575 1,613,165 1,379,410
Police Pension Fund 5,609,782 3,719,595 1,890,187
Total Fiduciary Funds 8,602,357 5,332,760 3,269,597
Total City of Wheaton 92,013,660 92,569,356 (555,696)
Public Library Funds
Wheaton Public Library Fund 4,175,385 4,175,385 0
Library Capital Equipment Replacement Fund 18,257 1,200 17,057
Library Technology Replacement Fund 37,718 10,000 27,718
Library Building Renewal Fund 52,389 40,000 12,389
Public Library Expendable Trust Fund 0 0 0
Adams Memorial Trust Fund 4,400 2,000 2,400
Garbe Family Book Trust Fund 0 0 0
Total Public Library Funds 4,288,149 4,228,585 59,564
Total All Funds 96,301,809 96,797,941 (496,132)
R. Lelmhcnz
Director of Finance
MEMORANDUM
To: The Honorable Mayor and City Council
Date: March 22, 2017
Subject: Fiscal Year 2017-2018 Annual Budget Changes from Draft Budget
-
Attached is a schedule of the changes made from the Draft Budget to the proposed Final Budget based on
discussions at the Budget Workshops and the current bid result for the 2017 Road Program.
If you have any questions on any of these changes, please do not hesitate to contact me.
City of Wheaton
Fiscal Year 2017-18 Proposed Final Budget
Changes from Draft Budget to Proposed Final Budget
03/22/17
FY 7017/18
FY2017/18 FY2017/18 Budget
Acct Draft Budget Final Budget Increase/
Org. No. Org. Description No. Account Description Description Amount Amount (Decrease)
GENERAL FUND
Expenditures
64100 Contractual Services DWA Supplemental Funding $ - $ 35,000 $ 35,000
14000010 Planning & Economic Development
64100 Contractual Services Downtown Grant Program (TIE 41 boundaries) $ - $ 20,000 $ 20,000
14000010 Planning & Economic Development
14000010 Planning & Economic Development 64100 Contractual Services
-
Roosevelt Road Comp Plan Market/Land Use Review $ $ 10,000 $ 10,000
-
64100 Contractual Services -
Asphalt Paving Roller Fix duplicate amount $ 10,419 $ $ (10,419)
17031723 Street & Sidewalk Maintenance
$ 54,581
Total General Fund Expenditure Change
-
$ 42,653,852
Total General Fund Expenditures Draft Budget
-
$ 42,708,433
Total General Fund Expenditures FINAL Budget
WATER FUND
Expenditures
50085000 Water Capital Projects 70500 Water Improvements 2017 Road, Sewer & Water Rehab Program. Change
based on actual bid results. $ 600,000 $ 875,227 $ 275,227
$ 275,227
Total Water Fund Expenditures Change
-
$ 13,449,404
Total Water Fund Expenditures Draft Budget
-
$ 13,724,631
Total Water Fund Expenditures FINAL Budget
SANITARY SEWER FUND
Expenditures
51085000 Sanitary Sewer Capital Projects 70700 Sanitary Sewer Improvements 2017 Road, Sewer & Water Rehab Program. Change
based on actual bid results. $ 125,000 $ 66,300 $ (58,700)
$ (58,700)
Total Sanitary Sewer Fund Expenditures Change
-
$ 2,828,138
Total Sanitary Sewer Fund Expenditures Draft Budget
-
$ 2,769,438
Total Sanitary Sewer Fund Expenditures FINAL Budget
- P( 2017-18 Page 1 of 2
https.//cityofwheaton.sharepoiflt com/Fin/Docs/Budget 2017-2018/Draft Budget Changes 2017-18/changes from Draft Budget to Final Proposed Budget
City of Wheaton
Fiscal Year 2017-18 Proposed Final Budget
Changes from Draft Budget to Proposed Final Budget
03/22/17
FY 2017/18
FY 2017/18 FY 2017/18 Budget
Acct Draft Budget Final Budget Increase/
Org. No. Org. Description No. Account Description -Description Amount Amount (Decrease)
CAPITAl. PROJECTS FUND
Revenues
40085000 Capital Projects Fund Revenues 40800 Grant Revenue
Bikeway Signage & Network Map-Not a reimbursable
-
grant; City pays only 20% of the costs. $ 144,160 $ $ (144,160)
Total Capital Projects Fund Revenues Change $ (144,160)
Total Capital Projects Fund Revenues - Draft Budget $ 3,320,461
Total Capital Projects Fund Revenues - FINAL Budget $ 3,176,301
Expenditures
40085010 Capital Projects 70950 Capital Improvements-Other
Bikeway Signage & Network Map-Not a reimbursable
grant; City pays only 20% of the costs. $ 180,200 $ 36,040 $ (144,160)
40085010 Capital Projects 70200 Roadway Improvements 2017 Road, Sewer & Water Rehab Program. Change
based on actual bid results. $ 1,116,531 $ 897,303 $ (219,228)
40085010 Capital Projects 70600 Storm Sewer Improvements 2017 Road, Sewer & Water Rehab Program. Change
based on actual bid results. $ 125,000 $ 265,124 $ 140,124
40085010 Capital Projects 64110 Engineering Services Adams Park Landscape Plan $ - $ 25,000 $ 25,000
Total Capital Projects Fund Expenditures Change $ (198,264)
Total Capital Projects Fund Expenditures Draft Budget-
$ 5,147,521
Total Capital Projects Fund Expenditures FINAL Budget-
$ 4,949,257
ALL FUNDS TOTALS
-
Total Revenues Draft Budget $ 96,445,969
-
Total Revenues FINAL Budget $ 96,301,809
Total Draft Revenues to FINAL Budget Change $ (144,160)
-
Total Expenditures Draft Budget $ 96,725,097
-
Total Expenditures FINAL Budget $ 96,797,941
Total Draft Expenditures to FINAL Budget Change $ 72,844
Revenues Over/(Under) Expenditures $ (496,132)
-
https://cttyofwheaton,sharepoint.com/Fin/Docs/Budget 2017-2018/Draft Budget changes 2017-18/changes from Draft Budget to Final Proposed Budget FY 2017-18 Page 2 of 2
WHEATON CITY COUNCIL PUBLIC HEARING
MONDAY, APRIL 10, 2017
2017-2018 MUNICIPAL BUDGET
I. Call to Order and Roll Call
The public hearing of the Wheaton City Council was called to order at 7:00 p.m. The public hearing was
held in the Council Chambers, Wheaton City Hall, 303 W. Wesley Street, Wheaton, Illinois. Upon roll call,
the following were:
Present: Mayor Gresk
Councilwoman Fitch
Councilman Prendiville
Councilman Rutledge
Councilman Saline
Councilman Scalzo
Councilman Suess
Absent: None
City Staff Present: Michael Dzugan, City Manager
John Duguay, Assistant City Manager
Robert Lehnhardt, Director of Finance
Chad Michaelis, Director of Information Technology
II. Public Hearing – 2017-2018 Municipal Budget
A. Staff Comment
City Manager Dzugan stated the budget hearing is the culmination of three budget workshop sessions
the City held in March to discuss the Fiscal Year 2018 City Budget. For all funds, the revenue is just over
$96 million, and total expenditures are $96,797,941.
City Manager Dzugan presented the Council with Director of Finance Lehnhardt’s memos regarding the
budget. He stated the deficit spending reflected in the memo is planned deficit spending to draw down
fund balances and invest those dollars into capital projects.
C. Council Comment
Councilman Suess stated the planned deficits are funded through reserves; they do not represent
borrowing or debt.
In response to Councilman Suess’s question about a proposed bike grant, Director of Finance Lehnhardt
stated the City is paying 20% of the cost of a bike grant. The City will receive an invoice for 20% of the
project, rather than paying the entire amount for work and being reimbursed for 80% of it.
Councilman Prendiville thanked City staff for an excellent job preparing the budget and facilitating the
budget discussions.
City Council Public Hearing
April 10, 2017
Page 2
B. Public Comment
There were no public comments.
II. Adjournment
Councilman Scalzo moved and Councilwoman Fitch seconded a motion to close the public hearing at
7:04 p.m.
Roll Call Vote:
Ayes: Councilman Scalzo
Councilman Suess
Councilwoman Fitch
Councilman Prendiville
Councilman Rutledge
Mayor Gresk
Councilman Saline
Nays: None
Absent: None
Motion Carried Unanimously
The meeting was adjourned at 7:04 p.m.
Respectfully submitted,
Susan Bishel
Public Relations Coordinator