Maple Valley, Washington 2019-2020 (cid:51)(cid:85)(cid:72)(cid:79)(cid:76)(cid:80)(cid:76)(cid:81)(cid:68)(cid:85)(cid:92) Biennial Budget January 1, 2019 through December 31, 2020 Vision Statement Maple Valley will be a well-planned City with a safe, healthy and aesthetically pleasing environment. A strong sense of community will develop through effective partnerships with community organizations, maintaining historic connections with the area’s rural past, and embracing the positive aspects of modern technology. The community will be economically vital with quality education and recreation opportunities. 2019-2020 Preliminary Biennial Budget January 1, 2019 through December 31, 2020 Prepared by: Laura Philpot, City Manager Sandra Garrett, Finance Director Marissa Flynn, Sr. Financial Analyst Julie Stutzke, Sr. Financial Analyst Sierra Southworth, Accountant Introduction (cid:47)(cid:68)(cid:78)(cid:72)(cid:3)(cid:58)(cid:76)(cid:79)(cid:71)(cid:72)(cid:85)(cid:81)(cid:72)(cid:86)(cid:86)(cid:3)(cid:36)(cid:85)(cid:69)(cid:82)(cid:85)(cid:72)(cid:87)(cid:88)(cid:80)(cid:15)(cid:3)(cid:83)(cid:85)(cid:82)(cid:89)(cid:76)(cid:71)(cid:72)(cid:71)(cid:3)(cid:69)(cid:92)(cid:3)(cid:45)(cid:68)(cid:81)(cid:72)(cid:87)(cid:3)(cid:48)(cid:88)(cid:81)(cid:76)(cid:93) Table of Contents Introduction Table of Contents ……………………………………………………………………………………………….……………………… 1 Community Profile ……………………………………………………………………………………………………………………… 3 Location of the City of Maple Valley …………………………………………………………………………………………………… 4 Distinguished Budget Presentation Award …………………………………………………………………………………………… 5 Organization Chart ……………………………………………………………………………………………………………………… 6 Principal Officials ……………………………………………………………………………………………………………………… 7 Goals and Objectives …………………………………………………………………………………………………………………… 8 Budget Message ………………………………………………………………………………………………………………………… 9 Budget Process Budget Calendar ………………………………………………………………………………………………………………… 17 How the Budget is Organized ………………………………………………………………………………………………… 18 Budgetary Planning Process …………………………………………………………………………………………………… 19 How the Budget is Developed ………………………………………………………………………………………………… 20 Financial Policies ………………………………………………………………………………………………………………… 22 Budget Summary Budget Summary: All Funds …………………………………………………………………………………………………… 27 Capital Budget Summary ……………………………………………………………………………………………………… 30 Changes from 2019-20 Preliminary Budget ………………………………………………………………………………… 32 2019-20 Budget Adoption Ordinance ………………………………………………………………………………………… 33 2019-20 Program Enhancements ……………………………………………………………………………………………… 36 Community Service Agency Funding ………………………………………………………………………………………… 53 Performance Measures ………………………………………………………………………………………………………… 55 Six Year Forecast Forecast Model Description …………………………………………………………………………………………………… 59 General Fund Forecast ………………………………………………………………………………………………………… 60 City Wide Forecast: - All Funds ……………………………………………………………………………………………… 61 Revenue Forecast Charts ……………………………………………………………………………………………………… 64 Debt Forecast …………………………………………………………………………………………………………………… 67 Six Year Equipment Replacement Fund Schedule ………………………………………………………………………… 68 Potential Additional Revenue Sources ………………………………………………………………………………………… 69 Fund Summaries Fund Structure …………………………………………………………………………………………………………………………… 71 Fund Balance Summary ………………………………………………………………………………………………………………… 74 Budget Summary: All Funds …………………………………………………………………………………………………………… 76 General Fund …………………………………………………………………………………………………………………………… 77 Special Revenue Funds Transportation Development Fund …………………………………………………………………………………………… 80 Park Development Fund ………………………………………………………………………………………………………… 80 Real Estate Excise Tax Fund ………………………………………………………………………………………………… 81 Drug Seizure Fund ……………………………………………………………………………………………………………… 81 Bond Proceeds Fund …………………………………………………………………………………………………………… 82 Transportation Benefit Special Revenue Fund ……………………………………………………………………………… 82 Capital Projects Fund …………………………………………………………………………………………………………………… 83 Enterprise Fund Surface Water Management Fund …………………………………………………………………………………………… 84 Lake Wilderness Golf Course Fund …………………………………………………………………………………………… 85 Internal Service Funds Vehicle Rental Fund …………………………………………………………………………………………………………… 86 Central Services Fund ………………………………………………………………………………………………………… 86 Unemployment Trust Fund …………………………………………………………………………………………………… 87 Revenue Budget Revenue Summaries …………………………………………………………………………………………………………………… 89 Revenue Narrative Descriptions ……………………………………………………………………………………………………… 95 Revenue Detail by Fund and Source ………………………………………………………………………………………………… 119 Operating Budget Operating Expenditures Summaries ………………………………………………………………………………………………… 141 Expenditure Budgets City Council ……………………………………………………………………………………………………………………… 149 City Manager …………………………………………………………………………………………………………………… 153 Community Development ……………………………………………………………………………………………………… 167 Community Services Agencies ………………………………………………………………………………………………… 173 Finance …………………………………………………………………………………………………………………………… 177 Parks & Recreation ………………………………………………………………………………………………………………181 Public Safety …………………………………………………………………………………………………………………… 193 Public Works …………………………………………………………………………………………………………………… 199 Drug Seizure Fund ……………………………………………………………………………………………………………………… 208 Proprietary Funds Surface Water Management …………………………………………………………………………………………………… 209 Lake Wilderness Golf Course ………………………………………………………………………………………………… 212 Vehicle Rental Fund …………………………………………………………………………………………………………… 214 Central Services Fund ………………………………………………………………………………………………………… 215 Unemployment Trust Fund …………………………………………………………………………………………………… 218 Capital Budget Capital Improvement Plan 2019-2024 - Expenditure Summary …………………………………………………………………… 221 Capital Improvement Plan 2016-2024 - Funding Summary ………………………………………………………………………… 223 Individual Project Description Sheets Transportation Program ………………………………………………………………………………………………………… 229 Surface Water Management Program …………………………………………………………………………………………249 Parks and Recreation Program …………………………………………………………………………………………………253 Community Facilities Program ………………………………………………………………………………………………… 265 Debt Service Program ………………………………………………………………………………………………………… 269 Appendices A: Changes in Fund Balances – Governmental Funds ………………………………………………………………………………275 B: Property Tax Data …………………………………………………………………………………………………………………… 277 C: Sales Tax Data ……………………………………………………………………………………………………………………… 279 D: Private Development Activity ……………………………………………………………………………………………………… 281 E: Computation of Legal Debt Margin ………………………………………………………………………………………………… 283 F: Sample Debt Service Schedule …………………………………………………………………………………………………… 284 G: Debt Type …………………………………………………………………………………………………………………………… 285 H: Bonded Debt ………………………………………………………………………………………………………………………… 287 I: Statistics and Ratios ………………………………………………………………………………………………………………… 289 J: Principal Taxpayers ………………………………………………………………………………………………………………… 291 K: Full Time Equivalent Employee History …………………………………………………………………………………………… 292 L: Salary Ranges and Steps …………………………………………………………………………………………………………… 293 M: Salary Schedule ………………………………………………………………………………………………………………………294 N: Benefit Summary …………………………………………………………………………………………………………………… 296 O: Glossary ……………………………………………………………………………………………………………………………… 299 Community Profile LOCATION Parks&Recreation: The City of Maple Valley is located in southeast King The City of Maple Valley owns, maintains, and programs two County along State Route 169 south of where it intersects park facilities and a golf course. with State Route 18. Lake Wilderness Park is a 111 acre property on the LEGISLATIVE REPRESENTATION west side of Lake Wilderness, a 67 acre lake in the center of the City. The park is home to the 50,000 National Congress square foot Lake Wilderness Lodge, a historic venue Senator Patty Murray for weddings and business conferences. Senator Maria Cantwell Representative Dave Reichert Take-a-Break Park is a 2 acre neighborhood park on Wax Road in the north end of the City. State Legislative District 5 Senator Mark Mullet LakeWildernessGolfCourseisa100acre18holegolfcourse Representative Jay Rodne borderingLakeWilderness Park. Thecoursewas acquiredby Representative Paul Graves the City in 2006 to prevent it from being developed. The course clubhouse contains a casual dining restaurant. KingCountyDistrict9 Councilmember Reagan Dunn Public Works: MUNICIPAL SERVICES The City of Maple Valley provides its own development, transportationengineering,surfacewaterutility,andmaintenance services. Water and sewer utility services are provided by Animal Control: CovingtonWaterDistrict,SoosCreekWaterand SewerDistrict, The City of Maple Valley contracts with King County for and Cedar River Water &Sewer District.Electricityandnatural animal gas are provided by Puget Sound Energy (PSE). CommunityDevelopment: The City of Maple Valley provides development services including the planning for and issuance of all building permits. School District: TheCityofMapleValleyispartoftheTahoma SchoolDistrict. Public school facilities located within Maple Valley are: Fire Protection: At incorporation in 1997, the City of Maple Valley voters Glacier Park Elementary (K-5th) approved annexing to Maple Valley Fire and Life Safety 23700 SE 280th Street (District #43) for fire protection and emergency medical Lake Wilderness Elementary (K-5th) services. The District is a separate tax entity. 24216 Witte Road SE Rock Creek Elementary (K-5th) 25700 Maple Valley – Black Diamond Rd Law Enforcement: Tahoma Senior High (9th – 12th) The City of Maple Valley contracts with the King County 23499 SE Tahoma Way Sheriff’s Office for its law enforcement services. The City also contracts with the cities of Kent, Issaquah, Yakima, Facilities outside the City limits are: and Enumclaw, as well as the counties of King and Okanogan for jail services. Municipal court services are Cedar River Elementary School (K-5th) provided by contract with the City of Kent, but the City 22615 Sweeney Road SE contracts separately for its own judge. Shadow Lake Elementary (K-5th) 22620 Sweeney Road SE Tahoma Elementary School (K-5th) 24425 SE 216th Way LibraryServices: At incorporation in 1997, the City of Maple Valley voters Maple View Middle School (6th-8th) approved annexingto the King CountyLibrary System for 18200 SE 240th St library services. The system is a separate tax entity. Summit Trail Middle School (6th-8th) 25600 Summit Landsburg Road 3 Budget - City of Maple Valley, Washington Location of the City (cid:36)(cid:86)(cid:3)(cid:87)(cid:75)(cid:72)(cid:3)(cid:80)(cid:68)(cid:83)(cid:3)(cid:81)(cid:82)(cid:87)(cid:72)(cid:86)(cid:15)(cid:3)(cid:87)(cid:75)(cid:72)(cid:3)(cid:38)(cid:76)(cid:87)(cid:92)(cid:3)(cid:82)(cid:73)(cid:3)(cid:48)(cid:68)(cid:83)(cid:79)(cid:72)(cid:3)(cid:57)(cid:68)(cid:79)(cid:79)(cid:72)(cid:92)(cid:3)(cid:76)(cid:86)(cid:3)(cid:68)(cid:87)(cid:3)(cid:87)(cid:75)(cid:72)(cid:3)(cid:70)(cid:72)(cid:81)(cid:87)(cid:72)(cid:85)(cid:3)(cid:82)(cid:73)(cid:3)(cid:87)(cid:75)(cid:72)(cid:3)(cid:179)(cid:59)(cid:180)(cid:3)(cid:73)(cid:82)(cid:85)(cid:80)(cid:72)(cid:71)(cid:3)(cid:69)(cid:92)(cid:3)(cid:87)(cid:75)(cid:72)(cid:3)(cid:76)(cid:81)(cid:87)(cid:72)(cid:85)(cid:86)(cid:72)(cid:70)(cid:87)(cid:76)(cid:82)(cid:81)(cid:3) (cid:82)(cid:73)(cid:3)(cid:54)(cid:87)(cid:68)(cid:87)(cid:72)(cid:3)(cid:53)(cid:82)(cid:88)(cid:87)(cid:72)(cid:86)(cid:3)(cid:20)(cid:27)(cid:3)(cid:68)(cid:81)(cid:71)(cid:3)(cid:20)(cid:25)(cid:28)(cid:17)(cid:3)(cid:3)(cid:53)(cid:72)(cid:86)(cid:76)(cid:71)(cid:72)(cid:81)(cid:87)(cid:86)(cid:3)(cid:75)(cid:68)(cid:89)(cid:72)(cid:3)(cid:68)(cid:3)(cid:21)(cid:25)(cid:16)(cid:80)(cid:76)(cid:79)(cid:72)(cid:3)(cid:70)(cid:82)(cid:80)(cid:80)(cid:88)(cid:87)(cid:72)(cid:3)(cid:87)(cid:82)(cid:3)(cid:72)(cid:76)(cid:87)(cid:75)(cid:72)(cid:85)(cid:3)(cid:71)(cid:82)(cid:90)(cid:81)(cid:87)(cid:82)(cid:90)(cid:81)(cid:3)(cid:54)(cid:72)(cid:68)(cid:87)(cid:87)(cid:79)(cid:72)(cid:3)(cid:87)(cid:82)(cid:3) (cid:87)(cid:75)(cid:72)(cid:3) (cid:81)(cid:82)(cid:85)(cid:87)(cid:75)(cid:90)(cid:72)(cid:86)(cid:87)(cid:3) (cid:82)(cid:85)(cid:3) (cid:87)(cid:82)(cid:3) (cid:71)(cid:82)(cid:90)(cid:81)(cid:87)(cid:82)(cid:90)(cid:81)(cid:3) (cid:55)(cid:68)(cid:70)(cid:82)(cid:80)(cid:68)(cid:3) (cid:87)(cid:82)(cid:3) (cid:87)(cid:75)(cid:72)(cid:3) (cid:86)(cid:82)(cid:88)(cid:87)(cid:75)(cid:90)(cid:72)(cid:86)(cid:87)(cid:17)(cid:3) (cid:55)(cid:75)(cid:72)(cid:3) (cid:38)(cid:76)(cid:87)(cid:92)(cid:182)(cid:86)(cid:3) (cid:70)(cid:76)(cid:85)(cid:70)(cid:88)(cid:80)(cid:86)(cid:87)(cid:68)(cid:81)(cid:70)(cid:72)(cid:86)(cid:3) (cid:16)(cid:16)(cid:3) (cid:86)(cid:88)(cid:85)(cid:85)(cid:82)(cid:88)(cid:81)(cid:71)(cid:72)(cid:71)(cid:3) (cid:69)(cid:92)(cid:3) (cid:68)(cid:3) (cid:85)(cid:88)(cid:85)(cid:68)(cid:79)(cid:3) (cid:72)(cid:81)(cid:89)(cid:76)(cid:85)(cid:82)(cid:81)(cid:80)(cid:72)(cid:81)(cid:87)(cid:3) (cid:69)(cid:88)(cid:87)(cid:3) (cid:82)(cid:73)(cid:73)(cid:72)(cid:85)(cid:76)(cid:81)(cid:74)(cid:3) (cid:70)(cid:82)(cid:81)(cid:89)(cid:72)(cid:81)(cid:76)(cid:72)(cid:81)(cid:87)(cid:3) (cid:54)(cid:87)(cid:68)(cid:87)(cid:72)(cid:3) (cid:75)(cid:76)(cid:74)(cid:75)(cid:90)(cid:68)(cid:92)(cid:3) (cid:68)(cid:70)(cid:70)(cid:72)(cid:86)(cid:86)(cid:3) (cid:87)(cid:82)(cid:3) (cid:69)(cid:82)(cid:87)(cid:75)(cid:3) (cid:54)(cid:72)(cid:68)(cid:87)(cid:87)(cid:79)(cid:72)(cid:3)(cid:68)(cid:81)(cid:71)(cid:3)(cid:55)(cid:68)(cid:70)(cid:82)(cid:80)(cid:68)(cid:3)(cid:89)(cid:76)(cid:68)(cid:3)(cid:54)(cid:87)(cid:68)(cid:87)(cid:72)(cid:3)(cid:75)(cid:76)(cid:74)(cid:75)(cid:90)(cid:68)(cid:92)(cid:86)(cid:3)(cid:16)(cid:16)(cid:3)(cid:80)(cid:68)(cid:78)(cid:72)(cid:86)(cid:3)(cid:87)(cid:75)(cid:72)(cid:3)(cid:38)(cid:76)(cid:87)(cid:92)(cid:3)(cid:68)(cid:81)(cid:3)(cid:72)(cid:91)(cid:70)(cid:72)(cid:79)(cid:79)(cid:72)(cid:81)(cid:87)(cid:3)(cid:79)(cid:82)(cid:70)(cid:68)(cid:87)(cid:76)(cid:82)(cid:81)(cid:3)(cid:73)(cid:82)(cid:85)(cid:3)(cid:80)(cid:82)(cid:71)(cid:72)(cid:85)(cid:68)(cid:87)(cid:72)(cid:3) (cid:68)(cid:81)(cid:71)(cid:3)(cid:75)(cid:76)(cid:74)(cid:75)(cid:72)(cid:85)(cid:16)(cid:72)(cid:81)(cid:71)(cid:3)(cid:85)(cid:72)(cid:86)(cid:76)(cid:71)(cid:72)(cid:81)(cid:87)(cid:76)(cid:68)(cid:79)(cid:3)(cid:71)(cid:72)(cid:89)(cid:72)(cid:79)(cid:82)(cid:83)(cid:80)(cid:72)(cid:81)(cid:87)(cid:17)(cid:3) 4 Budget - City of Maple Valley, Washington Distinguished Budget Presentation Award The Government Finance Officers Association of the United States and Canada (GFOA) presented this award to the City of Maple Valley, Washington for its 2017-18 Budget. In order to receive this award a governmental unit must publish a budget document that meets program criteria as a policy document, financial plan, operations guide, and communication device. The award is valid for a period of one year only. The City believes its current budget document continues to conform to program requirements, and will be submitting it to GFOA to determine its 5 Budget - City of Maple Valley, Washington Organizational Chart 50.375 Direct City FTEs, 20.00 Contracted FTEs, 70.375 FTEs Citizens of Maple Valley City Council City Manager (1.0 FTE) Municipal Judge City Attorney City Clerk (By Contract) (By Contract) (1.0 FTE) Prosecutor Court Clerks Deputy City Clerk (By Contract) (By Contract) (1.0 FTE) Human Resources Economic Administrative D.V. Advct Manager Development Assistant II (By Contract) (0.875 FTE) Manager (1.0 FTE) (1.0 FTE) Human Resources Communications Administrative Analyst Specialist Assistant I (1.00 FTE) (1.0 FTE) (1.0 FTE) Executive Assistant Executive Assistant (0.25 FTE) (0.75 FTE) Police Chief Public Works Parks & Recreation Finance Director (By Contract) Director Director (1.0 FTE) (1.0 FTE) (1.0 FTE) (1.0 FTE) Senior Financial Police Civilian Community Administrative Operations City Engineer Analyst Assistant III Development Manager Assistant III Manager (1.0 FTE) (2.0 FTE) (1.0 FTE) (1.0 FTE) (1.0 FTE) (1.0 FTE) Sergeant PW Program Project Administrative Event & Facility Accountant Senior Planner (By Contract) Manager Assistant I Coordinator (1.0 FTE) (1.0 FTE) (2.0 FTE) (1.0 FTE) (1.0 FTE) (1.0 FTE) Detective Construction Recreation Event & Facility IT Manager Associate Planner (By Contract) Inspector Manager Specialist (1.0 FTE) (1.0 FTE) (3.0 FTE) (1.0 FTE) (1.0 FTE) (0.5 FTE) Officers SWM Program Recreation Maintenance Worker GIS Manager Building Inspector (By Contract) Manager Coordinator III (Parks Lead) (1.0 FTE) (2.0 FTE) (13.0 FTE) (1.0 FTE) (2.0 FTE) (1.0 FTE) School Resource Infrastructure Maintenance IT Analyst Permit Coordnator Officer (By Contract) Maintenance Manager Worker II (1.0 FTE) (1.0 FTE) (1.0 FTE) (1.0 FTE) (1.0 FTE) Building Official Maintenance Workers Maintenance Worker I (1.0 FTE) (3.0 FTE) (2.0 FTE) SWM Maintenance Lodge Worker I Custodian (3.0 FTE) (1.0 FTE) Increased FTEs or additional position(s) are being requested through 2019-20 program enhancements. Note: Blue FTE counts are contracted police positions through the King County Sheriffs Office and are not City of Maple Valley employees. 6 Budget - City of Maple Valley, Washington City of Maple Valley City Council Mayor Sean Kelly Position 1 Term Expiration 12/2019 Linda Olson Leslie Burberry Erin Weaver Positon 2 Position 3 Position 4 Term Expiration 12/2021 Term Expiration 12/2019 Term Expiration 12/2021 Syd Dawson Deputy Mayor Dana Parnello Linda Olson Position 5 Position 6 Position 7 Term Expiration 12/2019 Term Expiration 12/2021 Term Expiration 12/2019 (cid:45)(cid:66)(cid:86)(cid:83)(cid:66)(cid:1)(cid:49)(cid:73)(cid:74)(cid:77)(cid:81)(cid:80)(cid:85)(cid:13)(cid:1)(cid:49)(cid:38)(cid:13)(cid:1)(cid:36)(cid:74)(cid:85)(cid:90)(cid:1)(cid:46)(cid:66)(cid:79)(cid:66)(cid:72)(cid:70)(cid:83) (cid:45)(cid:74)(cid:72)(cid:73)(cid:85)(cid:73)(cid:80)(cid:86)(cid:84)(cid:70)(cid:1)(cid:45)(cid:66)(cid:88)(cid:1)(cid:40)(cid:83)(cid:80)(cid:86)(cid:81)(cid:1)(cid:49)(cid:45)(cid:45)(cid:36)(cid:13)(cid:1)(cid:35)(cid:90)(cid:1)(cid:36)(cid:80)(cid:79)(cid:85)(cid:83)(cid:66)(cid:68)(cid:85)(cid:13)(cid:1)(cid:36)(cid:74)(cid:85)(cid:90)(cid:1)(cid:34)(cid:85)(cid:85)(cid:80)(cid:83)(cid:79)(cid:90) (cid:52)(cid:66)(cid:79)(cid:69)(cid:90)(cid:1)(cid:40)(cid:66)(cid:83)(cid:83)(cid:70)(cid:85)(cid:85)(cid:13)(cid:1)(cid:39)(cid:74)(cid:79)(cid:66)(cid:79)(cid:68)(cid:70)(cid:1)(cid:37)(cid:74)(cid:83)(cid:70)(cid:68)(cid:85)(cid:80)(cid:83) (cid:37)(cid:66)(cid:87)(cid:70)(cid:1)(cid:43)(cid:80)(cid:73)(cid:79)(cid:84)(cid:80)(cid:79)(cid:13)(cid:1)(cid:49)(cid:66)(cid:83)(cid:76)(cid:84)(cid:1)(cid:37)(cid:74)(cid:83)(cid:70)(cid:68)(cid:85)(cid:80)(cid:83) (cid:52)(cid:68)(cid:80)(cid:85)(cid:85)(cid:1)(cid:53)(cid:76)(cid:66)(cid:68)(cid:73)(cid:13)(cid:1)(cid:49)(cid:86)(cid:67)(cid:77)(cid:74)(cid:68)(cid:1)(cid:56)(cid:80)(cid:83)(cid:76)(cid:84)(cid:1)(cid:37)(cid:74)(cid:83)(cid:70)(cid:68)(cid:85)(cid:80)(cid:83) (cid:37)(cid:80)(cid:79)(cid:66)(cid:77)(cid:69)(cid:1)(cid:9)(cid:37)(cid:15)(cid:43)(cid:15)(cid:10)(cid:1)(cid:47)(cid:70)(cid:84)(cid:70)(cid:77)(cid:13)(cid:1)(cid:44)(cid:74)(cid:79)(cid:72)(cid:1)(cid:36)(cid:80)(cid:86)(cid:79)(cid:85)(cid:90)(cid:1)(cid:52)(cid:73)(cid:70)(cid:83)(cid:74)(cid:71)(cid:71)(cid:104)(cid:84)(cid:1)(cid:48)(cid:71)(cid:71)(cid:74)(cid:68)(cid:70)(cid:13)(cid:1)(cid:49)(cid:80)(cid:77)(cid:74)(cid:68)(cid:70)(cid:1)(cid:36)(cid:73)(cid:74)(cid:70)(cid:71) 7 Budget - City of Maple Valley, Washington
Description: