Table of Contents Page Carroll County Highlights 3 Regional - - PowerPoint PPT Presentation
Table of Contents Page Carroll County Highlights 3 Regional - - PowerPoint PPT Presentation
Table of Contents Page Carroll County Highlights 3 Regional Factors 6 Economic Development Success 10 Financial Highlights 38 Financial Management 56 Final Thoughts 70 Contact Information 73
Table of Contents
Page
- Carroll County Highlights
3
- Regional Factors
6
- Economic Development Success
10
- Financial Highlights
38
- Financial Management
56
- Final Thoughts
70
- Contact Information
73
- Supplemental Information
74
2
3
Carroll County Commitment
Feeling good in Carroll County, we will tell you:
The Board of Commissioners is committed to: Economic Development
- Many economic development success stories
- Strong economy in a diverse Metropolitan Statistical Area
- Businesses continue to choose Carroll County
Conservative Approach to Fiscal Management
- We continue to support a conservative approach to fiscal
management
- Ratios and financial indicators are positive
4
Carroll County Commitment
Education Funding for a Successful School System
- Ranks as one of the top performing school systems in Maryland
- Highest graduation rate and lowest dropout rate
- Students consistently score above state and national averages on
standardized student assessments Maintaining an Excellent Quality of Life
- One of the safest and healthiest counties in Maryland
- Ranked as SmartAsset’s Best Value for Your Money in Maryland &
Southern PA
- Four nationally recognized towns for quality of life
5
6
Regional Influencing Factors
- Carroll County – nestled between D.C. and Baltimore, located in the
Washington-Baltimore-Arlington Combined Statistical Area.
- Carroll is part of the most highly educated, highest income and fourth
largest combined statistical area in the U.S. with a population of nearly 10 million.
- Carroll benefits from the huge business, education, health and
government opportunities of the area.
7
Maryland is Strong
- Maryland maintains AAA ratings from the three major bond
rating agencies
- 2nd highest % of professional and technical workers in the nation
- Higher Education: 57 accredited institutions (39 four-year and 18
two-year) with total enrollment over 357,000
- Port of Baltimore: the nation’s leading Roll On/Roll Off port
- Maryland businesses have an edge in federal funding and
research
- Home to Maryland state offices, the National Security Agency
(NSA), as well as the Social Security Administration and the Centers for Medicare & Medicaid Services (CMS)
8
Carroll County 2018 Themes
Robust Economic Development Growth Steady Assessment/Income Growth Strong Positive Change in Long-Term Liability Strong Fiscal Management
9
10
Strategic Economic Development Assets
- Proximity to major transportation hubs
- Labor force over 95,000
- Variety of industrial sites from 1-169 acres
- Properties located in or near incorporated towns with
infrastructure in place
- Parks include Westminster Technology Park, Carroll County
Commerce Center, Warfield at Historic Sykesville, and North Carroll Business Park
- Outstanding workforce; highly educated; proven work ethic
- Major employers include several long-standing pillars in
sectors including publishing, healthcare, higher education and light manufacturing
11
Carroll County Pillars
1867 1983 1967 1965 1991 1896 1996 1961 1962 1897 1976 1976 1989 1980 1964 1971 12
Educational Attainment
13
Source: U.S. Census Bureau 2000 and 2010 of Population and Housing, persons 25 years and over U.S. Census Bureau 2016 American Community Survey
Carroll County Maryland U.S. High School Graduate 30.6% 25.4% 27.5% Bachelor’s Degree 21.4% 20.7% 18.8% High School Graduate or Higher 92.1% 89.6% 87.0%
30.60% 21.40% 92.10%
0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% 70.00% 80.00% 90.00% 100.00% High School Graduate Bachelor’s Degree High School Graduate or Higher Carroll County Maryland U.S.
Workforce: Our Competitive Advantage
- Well-Educated Workforce
– Business/Employment Resource Center
- Total Customer Visits:
11,794
- Total Businesses Served:
346
- Job Fairs/Recruitment Events:
36 – Community College Business & Workforce Training – Career and Technology Center
- Small Business Development
– Miller Center for Entrepreneurs – Small Business Development Center – Small Business Loan Fund
14
Businesses Talk Carroll
“What is critical for us and a reason we moved to Taneytown, is available workforce, particularly the quality of the workforce.” - Joe Mandato, Executive V.P., Evapco
15
“When we looked for a new location, one of the attributes we looked for was a stable workforce. We have good success at recruiting new people here and find the availability and quality of people in this area to be very good.” - Daniel Cooper,
CEO, Fuchs North America
Unemployment
- Carroll County – consistently has one of the lowest unemployment
rates compared to other Maryland counties
- Average unemployment rate of 3.6% in CY 18
16
Carroll County Maryland United States CY 09 6.4% 7.0% 9.3% CY 10 6.8% 7.7% 9.6% CY 11 6.2% 7.2% 8.9% CY 12 6.0% 7.0% 8.1% CY 13 5.6% 6.6% 7.4% CY 14 4.9% 5.8% 6.2% CY 15 4.4% 5.2% 5.3% CY 16 3.6% 4.4% 4.9% CY 17 3.4% 4.1% 4.4% CY 18 3.6% 4.3% 4.0%
2.0% 4.0% 6.0% 8.0% 10.0% CY 09 CY 10 CY 11 CY 12 CY 13 CY 14 CY 15 CY 16 CY 17 CY 18
Average Unemployment
Carroll County Maryland United States Sources: United States Department of Labor, Bureau of Labor Statistics Maryland Department of Labor, Licensing and Regulation Notes: 2018 figures are averaged through July 2018. Only the national unemployment rate is seasonally adjusted.
Carroll County Broadband
- Carroll County Public Network (CCPN) – over 110 miles
- f fiber optic lines throughout the county
- Over 130 local and state agencies are connected to the
network
- Business Leasing Program
- Multiple leasing contracts have been signed since 2014
- Carroll Broadband Grant - assists in leasing dark fiber to
last mile businesses and internet service providers
17
Tourism Stronger Than Ever
18
- Tourism attracts visitors to Carroll County where they purchase goods and
services; it encompasses many business sectors including hospitality, transportation, retail and entertainment. Tourism adds significant dollars to the local economy.
- Tourism sales increased to $120 million.
Union Mills Homestead Carroll County Farm Museum
Source: Comptroller designated tourism taxes
Carroll County Barn Quilt Trail
Carroll County Regional Airport
- Proximity to Baltimore, Washington, D.C. and southern PA
- Reliever airport to Baltimore/Washington International Thurgood
Marshall Airport (BWI)
- 6th largest non-military runway in Maryland
- 82 T-hangars; seven corporate hangars, 50 tie-down locations
- New 5500’ runway in development; FAA approved; acquiring land
- Over $800,000 income annually
- Enterprise fund forecasts positive revenues all years forward
19
Expansion Projects
2016-2018
20
21
- World headquarters manufacturer
- f products for evaporative cooling
and industrial refrigeration
- 140,000 square foot expansion
- $20 million investment
- 420,000 total square feet
- 100 additional jobs created
- Distributor of books
- 192,000 square foot addition
- $14 million investment
- 1.6 million total square feet
- 300 additional jobs created
22
- Manufacturer of cement
products
- 4.6 mile conveyor belt
- $150 million investment
- Manufacturer of customized
metal products
- 75,000 square feet expansion
in new facility
- $8.5 million investment
- 40 additional jobs created
- Manufacturer of pressure
sensitive adhesive and flexible materials
- 65,000 square feet
- $6.5 million investment
- 50 additional jobs created
- Customized solutions for needs of
fixed/mobile wireless operators, wireless infrastructure vendors, and wireless consulting companies
- Expanded by 20,000 square feet
- $2 million investment
- 40 additional jobs created
- Modern business park
- 25,000 square foot spec building
- $3.7 million investment
- Total of 225,000 square feet at build out
- Total investment $35 million
24
New Business Attraction Projects
2016-2018
25
26
- Manufacturer of customized
spices and seasonings
- 240,000 square feet
- $40 million investment
- 175 jobs
- $54,000/year co-ed, private,
international boarding/day school
- Four buildings on 26 acres
- 85,000 square feet
- $14 million investment
- 47 jobs and growing
Find Solid Corporation Advanced Thermal Batteries
- Manufacturer of residential,
commercial and industrial doors and hardware systems Chinese company; 1st U.S. location
- 50,000 square feet
- $5 million investment
- Manufacturer of thermal
batteries for US Dept. of Defense and Prime Contractors
- 40,000 square foot facility
- $6.8 million investment
27
- Manufacturer of residential,
commercial and industrial doors and hardware systems; Chinese company; 1st U.S. location
- 50,000 square feet
- $5 million investment
- 100 jobs
- Manufacturer of thermal
batteries for US Dept. of Defense and Prime Contractors
- 40,000 square feet
- $6.8 million investment
- 46 jobs
28
- Manufacturer/re-conditioner
- f Certified Uninterruptible
Power Supplies (UPS)
- 65,000 square feet
- $2 million investment
- 40 jobs
- Manufacturer of specialized
mobility vehicles
- 156,000 square feet
- $20 million investment
- 200 jobs increasing to 400
29
Project Highlight Summary
2016 - 2018
Company Investment (millions) Square Footage Fuchs North America Lehigh Cement Evapco Penguin Random House CoastTec Strouse Corporation Fairlawn Tool Springdale School Find Solid ATB G3 FR Conversions Liberty Exchange TOTAL $ 40 160 20 14 2 7 9 14 5 7 2 20 4 $304 240,000 140,000 192,000 65,000 65,000 75,000 85,000 50,000 40,000 25,000 156,000 25,000 1,158,000
Businesses Talk Carroll
30
“I am truly proud to be a business in Carroll County. I cannot imagine a better place to do business and bring up a family. I feel like they are proud to have me as a member of the community, and that is very rewarding.” - Kent Martin, Plant Manager, Lehigh
Cement
“Carroll Broadband has really been a strategic advantage. Three years ago we took advantage of it and we went from the speed of cable to three, four times faster and at the same cost. This was particularly important for us because we power all of our manufacturing equipment through technology and computers, as well as what we do to manage our business. I would definitely recommend Carroll County because of Carroll Broadband.”
- Sue Chambers, President, The Strouse Corporation
Land Development
31
32
- Mixed-use business park
- 396,000 square feet at build out
- $60 million investment
- Settlement 6/27/2018
- Mixed-use/redevelopment of historic buildings in Sykesville
- 145 townhomes; 100,000 square feet of new development
- 140,000 square feet redevelopment
- $123 million project at build out
33
Warfield at Historic Sykesville
- 129 acre high-end business park campus proposed on MD 27
- 900,000 square feet
- $135 million capital investment at build out
- I-70 access – 2 miles
34
35
- 75 acre industrial park
- 600,000 square feet
- $70 million capital investment at build out
- Spring 2019
36
- 19 acres of finished land available
- 580,000 square feet
- $72 million capital investment
37
Project Investment (millions) Square Footage Commerce Center Warfield at Historic Sykesville
- Mt. Airy Business Park
North Carroll Business Park Westminster Technology Park Total $ 60 123 135 70 72 $460 396,000 240,000 900,000 600,000 580,000 2,716,000
Land Development Project Summary
38
Trends are Positive
- Ratios and Financial Indicators are Positive
- Strong Financial Policies and Practices
- Revenues Increasing
- Declining Debt
- Long-term Obligations Well-Funded and
Improving
39
FY18 General Fund Results
- Budget to Actual
- Conservative budget approach
- $2.5M revenues over budget
- $1.6M expenditures under budget
- Net change in fund balance
- $8.2M reduction vs $11.5M budgeted reduction
- Revenue growth is moderate
- 2.3% average annual growth over last 5 years
40
($ in 000) 2014 2015 2016 2017 2018 $195,529 $192,963 $197,456 $198,686 $202,674 119,576 126,688 137,513 139,476 141,826 Fiscal Year Property Tax ... Income Tax .....
Fund Balance
41
Fiscal Year Non Spendable Restricted Committed Assigned Unassigned Total General Fund Balances Total Available General Fund Balance General Fund Expenditures Available General Fund Balance as a % of Expenditures 2014 29,209 $ 26,052 $ 19,825 $ 22,036 $ 6,922 $ 104,044 $ 48,783 $ 353,820 $ 13.8% 2015 29,004 27,424 20,398 18,459 7,384 102,669 46,241 360,309 12.8% 2016 26,669 30,926 20,820 22,581 10,840 111,836 54,241 367,547 14.8% 2017 27,549 29,656 21,402 20,383 14,530 113,520 56,315 378,037 14.9% 2018 23,910 27,610 * 20,563 29,281 3,946 105,310 53,790 387,564 13.9% * $25.9 M Ag preservation 20 year investments restricted for debt service (9.7% of outstanding debt). General Fund ($ in 000)
13.8% 12.8% 14.8% 14.9% 13.9% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 2014 2015 2016 2017 2018
Available General Fund Balance as a % of Expenditures
Available 5.0% Stabilization Fund
Fund Balance Peer Comparison
42 14.9% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0%
Carroll County, MD Maryland AAA Median Maryland Aa1 Median Peer Group Median Anne Arundel County, MD Queen Anne's County, MD Baltimore County, MD Howard County, MD Montgomery County, MD Prince George's County, MD
Available Op Fund Balance as % of Revenue FY17
Carroll County compares favorably to other highly-rated Maryland jurisdictions
Moody’s MFRA database; Fiscal 2017 audited data
Continued Achievements
33rd consecutive GFOA Certificate of Achievement for Excellence in Financial Reporting (FY 17 Comprehensive Annual Financial Report) GFOA’s Distinguished Budget Presentation Award for the 11th consecutive year
43
Enterprise Fund Summary
- No significant concerns
- Financially healthy
- Rates reviewed and adjusted annually
- Solid Waste fully accrued Closure & Post-
Closure Liabilities
- All funds positive net positions
- Strong combined liquidity
- No new debt since 2010; rates funding capital
investments
44
Pension & OPEB Summary
All Plans
- Conservative 7% rate of return assumed
- Actual Investment Returns
- 8.8% FY18
- 8.6% 5-year average return
- Combined Net Pension Liability $14.3M
- Net OPEB Liability $101.3M
45
46
- Actuarial Valuation, as of July 2017, 96.5% funded.
- Net pension liability as of June 30, 2018 was $9M.
- The Actuarially Determined Contribution in FY18 was $2.8M; County
contribution was $3.1M.
Pension - Employee
95.3% 97.9% 98.5% 98.1% 96.5%
0% 20% 40% 60% 80% 100% 2014 2015 2016 2017 2018
Employee Pension Plan – Percentage Funded
Pension – Law Officers
47
- Actuarial Valuation, as of July 2017, 88.2% funded.
- Net pension liability as of June 30, 2018 was $3M.
- The Actuarially Determined Contribution in FY18 was $694K; County
contribution was $798K.
65.7% 77.9% 87.0% 87.3% 88.2%
0% 20% 40% 60% 80% 100% 2014 2015 2016 2017 2018
Certified Law Officers Pension Plan – Percentage Funded
Pension – LOSAP
48
- Actuarial Valuation, as of January 2017, 75.2% funded for the
Volunteer Firemen’s Length of Service Award Program (LOSAP).
- Net pension liability as of June 30, 2018 was $1.8M.
- The Actuarially Determined Contribution in FY18 was $674K; County
contribution was $166K.
- FY19 contribution $1.3M to fund benefit increases.
84.9% 84.1% 97.4% 75.2%
0% 20% 40% 60% 80% 100% 2009 2012 2015 2017
LOSAP – Percentage Funded
- Actuarial Valuation, as of July 2016, 38.2% funded.
- Net OPEB liability as of June 30, 2018 was $101.3M.
- The Actuarially Determined Contribution in FY18 was $11.4M; County
contribution was $10.6M.
49
Post-Employment Medical Benefits (OPEB)
9.5% 19.6% 33.1% 38.2%
0% 20% 40% 60% 80% 100% 2011 2013 2015 2017
OPEB – Percentage Funded
Other Post Employment Benefits
50
- The county has
consistently contributed in excess of 90% of the Actuarially Determined Contribution.
- The FY 19 – FY 24 budget
and operating plan includes $5.6M per year long-term funding for the OPEB Trust in addition to pay-go costs.
96.0% 95.0% 96.0% 89.0% 92.9% 0% 20% 40% 60% 80% 100% 2014 2015 2016 2017 2018
Actuarially Determined Contribution - Percentage
$0 $5 $10 $15 $20 2019 2020 2021 2022 2023 2024 Millions
Planned Retiree Health Funding
Future Cost Current Cost
Outstanding Debt
- Continued conservative approach
- Debt Policy – fixed rate only
- Aggressive debt repayment
- 71.4% repaid in 10 years
- Compliance with continuing disclosure
- bligations (Digital Assurance Corporation)
51
Outstanding Bonded Debt
- Reduced by $65 million, or 20.8%, from FY 14.
52 $312 $296 $293 $276 $247 $247 $256 $271 $282 $299 $309 $100 $120 $140 $160 $180 $200 $220 $240 $260 $280 $300 $320 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Millions
Outstanding General Obligation Bonds
Actuals 2014 - 2018 vs Projected 2019 - 2024
Outstanding Bonded Debt to Assessable Base
53
Fiscal Year 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 G.O. Bonds $312 296 293 276 247 247 256 271 282 299 309 Assessable Base $18,549 18,496 18,733 19,099 19,595 20,034 20,592 21,262 21,902 22,546 23,197 Percent 1.7% 1.6% 1.6% 1.4% 1.3% 1.2% 1.2% 1.3% 1.3% 1.3% 1.3% ($ in 000,000) 1.7% 1.6% 1.6% 1.4% 1.3% 1.2% 1.2% 1.3% 1.3% 1.3% 1.3% 0.0% 0.2% 0.4% 0.6% 0.8% 1.0% 1.2% 1.4% 1.6% 1.8% 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Outstanding General Obligation Bonds Percent to Assessable Base
Actuals 2014 - 2018 vs Projected 2019 - 2024
Combined Fixed L/T Obligations
54
($ in 000) 2014 2015 2016 2017 2018 Debt service: Principal $26,985 $28,145 $28,172 $29,139 $27,831 Interest 13,657 13,339 13,339 13,208 12,432 Pension and OPEB Contributions: Employee Pension 2,367 2,558 2,542 2,636 3,067 Law Officer Pension 870 835 681 799 798 LOSAP 250 250 50 100 166 OPEB 10,057 9,633 10,104 10,104 10,550 Total 54,185 54,761 54,887 55,985 54,844 General Fund Expenditures $353,820 $360,309 $367,547 $378,037 $387,564 Fixed Long Term Obligations as a percent of General Fund Expenditures 15.3% 15.2% 14.9% 14.8% 14.2%
15.3% 15.2% 14.9% 14.8% 14.2% 12.0% 13.0% 14.0% 15.0% 16.0% 17.0% 2014 2015 2016 2017 2018 Fixed Long Term Obligations (Debt Service + Pensions + OPEB) as a percent of General Fund Expenditures
Approximately $11M of debt service is covered by dedicated revenues transferred in from the capital fund.
Current Bond Issue
- Bond Sale Date 10/18/18
- $25.0M New Money Issue
- Use of proceeds: Public Schools, Public
Works, Conservation & Water Resources
- Bonds are 20-year term with level principal
payments
55
56
Management Approach
- Keep it Simple
- Be Consistent and Careful
- Make the Choices That Need to be Made
- Build Fiscal Resiliency
- Plan for the Long-Term
57
Management Tool Checklist
58
Financial Planning Operational Planning Debt Management Capital Planning
Fund Balance Six-Year Balanced Operating Plan Debt Affordability Review Six-Year CIP Contingency Planning Budget Process Rapid Debt Retirement Dedicated Pay-go Capital Funding Multiple Levels
- f Reserves
On-Going Multi-Fund Monitoring Plan for the Operating Impact of Debt Plan for the Operating Impact of Capital Projects
FY19 Budget Highlights
- 2.8% increase in the General Fund
– Biggest Changes
- Schools
- Sheriff
- 1.4% decrease in all funds
– Airport Enterprise Fund ($38.0M) – Utilities Enterprise Fund ($6.0M) – Capital Fund $23.0M
- $18.0M for space for the State’s Attorney’s Office
- $10.5M Career and Technology School
59
Operating Revenues
- Property Tax actual revenue increased $5.6 million from FY 17 to FY 18
to $207.0 million due to new construction and reassessment growth of 5.3% in Group 1.
- Local Income Tax actual revenue increased $2.3M from FY 17 to FY 18.
Property Tax Revenue Local Income Tax
Sources: Department of Management and Budget and Maryland Comptroller. FY 19 reflects budgeted operating revenue.
60
$195.5 $194.0 $199.3 $201.4 $207.0 $212.6
$0 $50 $100 $150 $200 $250 FY 14 FY 15 FY 16 FY 17 FY 18 FY 19 Millions
$119.6 $126.7 $137.5 $139.5 $141.8 $148.8
$0 $20 $40 $60 $80 $100 $120 $140 $160 FY 14 FY 15 FY 16 FY 17 FY 18 FY 19 Millions
Assessable Base
- Carroll’s tax base continues to be highly
diverse with the top ten taxpayers making up
- nly 2.4% of the assessable base. Top taxpayer
contributes 1.0% and the next highest contributes 0.2%.
- Assessable base grew 2.7% in FY19.
61
Gross Fiscal Assessable Year Base % Change
2007 15,452,905,666 14.57% 2008 17,849,115,068 15.51% 2009 20,421,064,497 14.41% 2010 22,077,626,050 8.11% 2011 20,907,114,686
- 5.30%
2012 19,829,611,572
- 5.15%
2013 18,808,823,173
- 5.15%
2014 18,549,381,425
- 1.38%
2015 18,495,548,665
- 0.29%
2016 18,733,020,866 1.28% 2017 19,098,609,701 1.95% 2018 19,514,216,000 2.18% 2019 20,034,438,000 2.67% 2020 20,592,306,000 2.78% 2021 21,262,196,000 3.25% 2022 21,901,530,000 3.01% 2023 22,545,575,000 2.94% 2024 23,197,375,000 2.89%
Source: FY 07-17 Carroll County CAFR [Table 6]; FY 18-19 Maryland State Department of Assessments and Taxation FY 20-24 is projected by the Department of Management and Budget.
$0 $5 $10 $15 $20 $25 $30 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Billions
10-Year Gross Assessable Base
$20.0
Commercial/Industrial
Source: State of MD Aims 2 report. In FY 12 the State Department of Assessments and Taxation reclassified $85 million in property from Residential to Commercial/Residential.
62
FY 11 FY 12 FY 13 FY 14 FY 15 FY 16 FY 17 FY 18 Res $16.93 $15.71 $15.01 $14.76 $14.71 $14.90 $15.22 $15.60 Ag $1.11 $1.05 $0.99 $0.98 $0.96 $0.96 $0.94 $0.94 C/I $2.30 $2.38 $2.24 $2.21 $2.31 $2.33 $2.39 $2.50
10.6% 11.3% 12.4% 12.3% 12.3% 12.9% 12.8% 12.9%
$0 $2 $4 $6 $8 $10 $12 $14 $16 $18 $20 $22
Residential, Commercial/Industrial and Agriculture Assessable Base (Billions)
Median Household Income
- In CY16, Maryland ranked highest in the nation for median household income
at $78,945, with Carroll among the highest in Maryland at $90,343
- Carroll’s 2016 median household income is 14% above the State of
Maryland’s
63
Source: U.S. Census Bureau, 2016 American Community Survey
Jurisdiction CY 12 CY 13 CY 14 CY 15 CY 16
Anne Arundel $89,179 $86,230 $87,217 $91,230 $96,483 Baltimore City 39,241 42,266 42,665 44,165 47,350 Baltimore 62,444 64,795 68,257 68,775 72,764 Carroll 80,028 82,955 85,274 84,887 90,343 Harford 76,645 77,765 79,649 78,050 84,175 Howard 108,844 109,476 107,490 110,892 120,941 Washington 53,167 57,615 55,471 55,979 54,250 Maryland 71,122 72,483 73,971 75,847 78,945 United States 51,371 52,250 53,657 55,775 57,617 $0 $10,000 $20,000 $30,000 $40,000 $50,000 $60,000 $70,000 $80,000 $90,000 $100,000 2012 2013 2014 2015 2016
Median Household Income
Carroll Maryland United States
Balanced Multi-Year Operating Plan
- Six years
- Balanced for all years
- Projected debt service based on known and
projected new debt
- Projected operating impacts of capital projects
- Everything we know or think we know, no
matter the size
64
Revenue Dedicated to the CIP and Debt Service
- Direct appropriation to the Capital Fund
- Transfer to the Operating Budget
– Supports debt service on school projects
- Direct appropriation to Operating
– Supports Ag Pres debt service
- Built into our plans
65
Revenue Dedicated to the CIP
- Property Tax
– 2.25% dedicated to our Agricultural Preservation efforts – FY 19 – 24 annual average of $4.6M
- Agricultural Transfer Tax
– FY 19 – 24 annual average of $175,000
- Income Tax
– 9.09% dedicated to our school capital program – FY 19 – 24 average annual funding of $16.4M
66
Revenue Dedicated to the CIP
- Park Impact Fee
– FY 19 – 24 average annual funding of $170,000
- Program Open Space (POS)
– FY 19 – 24 average annual funding of $650,000
- Highway User Revenue (HUR)
– Used for our roads capital program – Average annual funding of approximately $1M is built into our plan – We only recognize an approximately $1M ‘grant’ after it makes it into the State’s budget
67
Flexibility
- Reserve for Contingencies
- Tax Rates
– Income Tax: 3.03% currently (State allows up to 3.2%) – Property Tax: $.01 yields slightly over $1.9M
- Maintenance of Effort (MOE)
- Stabilization Fund
- Long-Term Liabilities
- Dedicated Revenues
68
Flexibility
- Funding set aside and planned for IPAs
– Investments in place for final payments – Debt service in Operating Plan
- Operating Plan Growth assumptions
- Well-funded long-term liabilities
- Operating impacts of capital projects
- Projected revenue from new construction
69
FINAL THOUGHTS: Carroll County’s Continued Success
(COMMISSIONER)
70
Carroll County Onward
Strong County within a Strong Region Robust Economic Development Growth Steady Assessment/Income Growth Strong Positive Change in Long-Term Liability Strong Fiscal Management
71
72
Carroll County Principal Contacts
Dennis E. Frazier, President Carroll County Commissioner Office: 410-386-2043 Mobile: 443-952-0138 Email: dfrazier@carrollcountymd.gov Robert M. Burk, Comptroller * Department of the Comptroller Office: 410-386-2085 Mobile: 443-605-6148 Email: rburk@carrollcountymd.gov Stephen A. Wantz, Vice President Carroll County Commissioner Office: 410-386-2043 Mobile: 443-952-0430 Email: swantz@carrollcountymd.gov John T. Lyburn, Jr., Director Department of Economic Development Office: 410-386-2070 Mobile: 410-259-9607 Email: jlyburn@carrollcountymd.gov Roberta J. Windham, County Administrator Carroll County Government Office: 410-386-2043 Mobile: 443-289-5340 Email: rwindham@carrollcountymd.gov Ted Zaleski, Director Department of Management & Budget Office: 410-386-2082 Mobile: 410-259-1342 Email: tzaleski@carrollcountymd.gov Joseph D. Mason, Financial Advisor Davenport & Company, LLC Office: 571-223-5893 Mobile: 804-347-9693 Email: jmason@investdavenport.com Jennifer L. Diercksen Davenport & Company, LLC Office: 410-296-9426 Mobile: 804-297-9050 Email: jdiercksen@investdavenport.com
Carroll County Government 225 North Center Street Westminster, MD 21157 410-386-2400
73 * Primary Contact
Supplemental Information
74
Total Property Tax Revenues
75
Source: FY 09 - 17 Carroll County CAFR, FY 18 Unaudited, FY 19 - 24 projected by the Department of Management and Budget Notes: 1In FY 12 the Real Property Tax rate was lowered from $1.048 to $1.028 and Personal Property Tax rate from $2.62 to $2.57. 2In FY 13 the Real Property Tax rate was lowered from $1.028 to $1.018 and Personal Property Tax rate from $2.57 to $2.545. 3In FY 14 the Personal Property Tax rate was lowered from $2.545 to $2.515.
Property Tax % Property Collected Change Tax Rate
FY 09 189,079,529 8.45% 1.048/2.62 FY 10 201,526,399 6.58% 1.048/2.62 FY 11 208,296,512 3.36% 1.048/2.62 FY 12 203,601,066
- 2.25%
1.028/2.571 FY 13 197,727,477
- 2.88%
1.018/2.5452 FY 14 195,528,915
- 1.11%
1.018/2.5153 FY 15 194,029,688
- 0.77%
1.018/2.515 FY 16 199,281,166 2.71% 1.018/2.515 FY 17 201,438,220 1.08% 1.018/2.515 FY 18 207,878,588 3.20% 1.018/2.515 FY 19 212,629,382 2.29% 1.018/2.515 FY 20 219,022,796 3.01% 1.018/2.515 FY 21 225,613,632 3.01% 1.018/2.515 FY 22 232,130,011 2.89% 1.018/2.515 FY 23 238,694,960 2.83% 1.018/2.515 FY 24 245,339,473 2.78% 1.018/2.515
Top Ten Taxpayers as a %
- f Total Assessable Base
76
Business FY 14 FY 15 FY 16 FY 17 FY 18
Baltimore Gas & Electric 0.94% 0.99% 1.00% 1.03% 1.06% Carroll Lutheran Village 0.31% 0.31% 0.31% 0.22% 0.21% Penguin Random House, Inc. 0.20% 0.20% 0.20% 0.20% 0.21% Stag Hampstead LLC
- 0.17%
0.18% 0.18% Eldersburg Sustainable
- 0.17%
Lehigh Portland Cement 0.15% 0.16% 0.19% 0.17% 0.16% Colonial Pipeline Co. 0.12% 0.12% 0.14% 0.15% 0.16% Verizon-Maryland 0.17% 0.16% 0.14% 0.14% 0.13% Wal-Mart Real Estate 0.16% 0.16% 0.17% 0.12%
- Comcast of Ca./Md./Pa.
0.08% 0.09%
- 0.12%
0.12% Potomac Edison Co. 0.08% 0.09% 0.09% 0.09% 0.10% Fairhaven Inc. 0.17% 0.17% 0.17%
- % of Total Assessable Base
2.38% 2.45% 2.58% 2.42% 2.51%
Source: FY 14-FY 18 Carroll County CAFR, Table 8 Note: Taxpayers are sorted based on FY 18 percentages.
Reassessment History
77
County FY 11 FY 12 FY 13 FY 14 FY 15 FY 16 FY 17 FY 18 FY 19 Group 1 Group 2 Group 3 Group 1 Group 2 Group 3 Group 1 Group 2 Group 3 Allegany 0.4%
- 4.5%
- 5.3%
- 2.4%
- 2.8%
- 0.4%
1.3%
- 0.2%
40.0% Anne Arundel
- 17.9%
- 16.6%
- 12.6%
- 1.9%
9.9% 10.8% 11.5% 12.4% 8.9% Baltimore City
- 2.6%
- 8.7%
- 6.8%
- 3.1%
7.0% 9.6% 10.9% 6.2% 3.6% Baltimore
- 13.2%
- 13.6%
- 14.5%
- 8.1%
1.2% 6.4% 12.4% 8.5% 6.6% Calvert
- 15.1%
- 20.7%
- 16.1%
- 11.4%
- 2.9%
0.8% 3.9% 3.8% 4.0% Caroline
- 15.6%
- 18.8%
- 18.9%
- 15.7%
- 3.6%
- 2.8%
0.5%
- 0.8%
7.0% Carroll
- 19.2%
- 19.6%
- 15.4%
- 3.8%
- 3.0%
4.1% 6.0% 5.3% 7.1% Cecil
- 11.0%
- 20.0%
- 15.4%
- 10.4%
- 2.3%
3.9% 1.1% 6.1% 6.0% Charles
- 19.8%
- 26.6%
- 15.2%
- 6.8%
- 4.2%
3.3% 12.4% 8.3% 5.6% Dorchester
- 9.9%
- 21.4%
- 10.8%
- 11.7%
- 7.9%
- 0.8%
- 1.4%
2.1%
- 5.1%
Frederick
- 22.0%
- 24.1%
- 18.8%
- 2.2%
4.0% 11.2% 9.3% 6.3% 6.2% Garrett 0.0%
- 2.4%
- 14.7%
- 3.6%
- 14.0%
- 2.8%
1.5% 0.1% 0.2% Harford
- 14.3%
- 15.3%
- 5.8%
- 6.5%
1.6% 3.1% 3.2% 6.0% 4.5% Howard
- 19.8%
- 18.8%
- 8.7%
2.5% 8.1% 10.5% 9.0% 6.1% 5.9% Kent
- 10.3%
- 12.5%
- 9.0%
- 6.0%
- 5.5%
- 0.7%
- 1.6%
- 0.2%
2.2% Montgomery
- 17.0%
- 14.5%
- 8.6%
4.1% 11.0% 18.7% 11.1% 7.8% 8.4% Prince George's
- 18.4%
- 28.7%
- 24.8%
- 10.6%
5.3% 19.5% 24.7% 13.5% 17.5% Queen Anne's
- 12.4%
- 18.6%
- 13.7%
- 9.0%
- 10.3%
1.2% 7.7% 3.6% 8.6%
- St. Mary's
- 15.5%
- 16.0%
- 9.6%
- 7.9%
- 2.2%
1.5% 0.8% 0.5% 2.2% Somerset
- 10.6%
- 18.5%
- 20.6%
- 11.5%
- 13.3%
3.1%
- 5.2%
- 6.4%
0.5% Talbot
- 9.0%
- 15.0%
- 15.3%
- 11.5%
- 11.4%
- 7.1%
1.7%
- 0.5%
- 1.6%
Washington
- 18.4%
- 18.3%
- 9.0%
- 6.9%
- 3.0%
5.5% 4.3% 2.2% 4.0% Wicomico
- 15.6%
- 20.1%
- 20.2%
- 17.4%
- 6.2%
2.6% 3.5% 6.4% 6.0% Worcester
- 20.0%
- 14.9%
- 17.4%
- 14.3%
- 7.8%
2.2% 9.4% 4.1% 4.3% State Average
- 16.1%
- 17.9%
- 13.0%
- 3.6%
4.7% 10.8% 10.9% 8.2% 7.7%
Source: Maryland State Department of Assessments and Taxation Note: These figures represent the full-cash value increase or decrease before phase-in. Group 1: Southern portion of the county. Group 2: Northeastern portion
- f the county.
Group 3: Northwestern and Central portion of the county.
Local Income Tax
78
Sources: FY 09 - 17 Carroll County CAFR (Schedule 1-1); FY 12 adjusted down by $2.8M due to FY 13 revenue received in in final FY 12 distribution. FY 13 adjusted up by $2.8M for FY 13 revenue collected in the final FY 12 distribution. FY 18 Unaudited, FY 19 - 24 Local Income Tax revenues projected by Department of Management and Budget Notes: Local Income Tax represents General Fund dollars only. A portion of Local Income Tax revenues are dedicated to the Capital Budget and are not included in this chart. The Income Tax rate changed in FY 04 from 2.85% to 3.05%. The BCC adopted a rate reduction from 3.05% to 3.04% effective 1/1/14. The BCC adopted an additional reduction to 3.03% effective 1/1/15.
Income Tax % Collected Change
FY 09 102,511,911
- 4.42%
FY 10 98,309,157
- 4.10%
FY 11 105,610,792 7.43% FY 12 112,881,085 6.88% FY 13 118,759,789 5.21% FY 14 119,575,545 0.69% FY 15 126,688,154 5.95% FY 16 137,512,883 8.54% FY 17 139,476,252 1.43% FY 18 141,825,805 1.68% FY 19 148,847,211 4.95% FY 20 155,087,578 4.19% FY 21 162,816,957 4.98% FY 22 170,432,805 4.68% FY 23 178,954,445 5.00% FY 24 187,902,167 5.00%
Recordation Tax
79 Recordation Tax % Collected Change FY 09 9,220,249
- 38.32%
FY 10 9,154,578
- 0.71%
FY 11 7,612,907
- 16.84%
FY 12 8,520,674 11.92% FY 13 10,021,395 17.61% FY 14 10,576,850 5.54% FY 15 11,888,637 12.40% FY 16 14,093,918 18.55% FY 17 14,241,331 1.05% FY 18 13,923,538
- 2.23%
FY 19 14,900,000 7.01% FY 20 15,400,000 3.36% FY 21 15,900,000 3.25% FY 22 16,400,000 3.14% FY 23 16,900,000 3.05% FY 24 17,000,000 0.59%
Sources: FY 09-FY 17 Carroll County CAFR Schedule 1-1, FY 18 Unaudited FY 19-FY 24 Projected by the Department of Management and Budget Note: The Recordation rate changed in FY 04 from $3.50 per $500 to $5.00 per $500.
Building Permits - Residential
80
Source: FY 07-FY 18 Carroll County Bureau of Permits and Inspections
Applications Issued U&O's FY 07 375 334 441 FY 08 238 255 357 FY 09 165 160 222 FY 10 225 201 216 FY 11 186 188 165 FY 12 298 246 204 FY 13 343 333 302 FY 14 330 347 341 FY 15 292 298 294 FY 16 279 272 299 FY 17 333 324 287 FY 18 314 309 317
Capital Appropriations/Revenues
81 APPROPRIATIONS FY 19 FY 20 FY 21 FY22 FY23 FY24 General Government $29,185,650 $6,450,350 $4,722,300 $5,123,000 $7,117,000 $8,547,000 Roads 15,949,200 15,205,000 15,160,000 15,907,000 16,410,000 17,283,000 Bridges 1,471,294 324,000 2,581,000 612,000 1,560,000 1,112,000 Roads and Bridges 17,420,494 15,529,000 17,741,000 16,519,000 17,970,000 18,395,000 Enterprise Funds 4,806,400 5,467,300 5,718,400 4,849,300 7,277,200 7,752,100 Public Schools 28,429,689 14,026,000 15,930,806 59,870,000 13,707,000 16,652,000 Culture and Recreation 1,724,670 1,215,200 984,700 1,394,700 1,436,700 1,287,700 Conservation 8,842,850 8,256,030 8,438,640 8,875,490 9,311,660 9,499,810 Total Expenditures $90,409,753 $50,943,880 $53,535,846 $96,631,490 $56,819,560 $62,133,610 REVENUES FY 19 FY 20 FY 21 FY 22 FY 23 FY 24 Paygo General Fund Transfer $4,115,199 $4,726,700 $4,472,500 $4,683,800 $4,323,300 $4,399,200 Income Tax 2,065,668 1,855,000 1,910,000 1,965,000 2,020,000 2,075,000 Property Tax 5,008,391 2,638,030 2,720,640 3,057,490 3,393,660 3,481,810 Impact Fees Parks 140,000 85,000 220,000 300,000 50,000 Ag Transfer Tax 300,000 150,000 150,000 150,000 150,000 150,000 Enterprise Funds 4,806,400 5,467,300 5,718,400 4,849,300 7,277,200 7,752,100 Total Paygo $16,435,658 $14,922,030 $15,191,540 $15,005,590 $17,214,160 $17,858,110 Bonds $53,583,415 $25,414,000 $25,996,106 $40,982,500 $28,399,500 $32,411,000 State 14,764,730 9,806,850 9,952,200 39,856,400 9,358,900 10,815,000 Federal 329,000 222,000 1,825,000 187,000 1,217,000 388,000 Other 5,296,950 579,000 571,000 600,000 630,000 661,500 Total Revenues $90,409,753 $50,943,880 $53,535,846 $96,631,490 $56,819,560 $62,133,610
Source: Carroll County, Maryland FY 19 - 24 Adopted CIP Note: Beginning in 1997, a portion of the Income Tax is dedicated to capital projects and BOE debt service. Does not include Income Taxes transferred to the operating budget for debt service. Other Funding includes Grants, Federal and other contributions.
CIP Appropriations
82 General Government 14.6% Roads and Bridges 24.9% Enterprise Funds 8.6% Public Schools 35.9% Culture and Recreation 2.2% Conservation 13.7%
FY 19 - 24 Community Investment Plan Appropriations
Source: Carroll County, Maryland FY10-FY15 Adopted CIP Note: Does not include taxes transferred to the operating budget for debt service.
Outstanding Bonded Debt Projection
83
Projected Debt start of FY New Debt projected to be issued Projected Debt end of FY Cumulative $ Debt Reduction Cumulative % Debt Reduction Principal Payments
FY 11 $333,666,864 $21,955,000 ($24,489,753) $331,132,111 ($2,534,753)
- 0.8%
FY 12 331,132,111 18,295,000 (29,104,906) 320,322,205 (13,344,659)
- 4.0%
FY 13 320,322,205 20,685,000 (27,600,271) 313,406,934 (20,259,930)
- 6.1%
FY 14 313,406,934 26,274,000 (28,855,858) 310,825,076 (22,841,788)
- 6.8%
FY 15 310,825,076 15,000,000 (31,081,675) 294,743,401 (38,923,463)
- 11.7%
FY 16 294,743,401 27,535,000 (29,949,733) 292,328,668 (41,338,196)
- 12.4%
FY 17 292,328,668 20,400,000 (37,196,040) 275,532,628 (58,134,236)
- 17.4%
FY 18 275,532,628 (29,367,609) 246,165,019 (87,501,845)
- 26.2%
FY 19 246,165,019 28,248,611 (27,307,448) 247,106,182 (86,560,682)
- 25.9%
FY 20 247,106,182 36,615,101 (27,330,001) 256,391,282 (77,275,582)
- 23.2%
FY 21 256,391,282 40,573,342 (25,798,186) 271,166,438 (62,500,426)
- 18.7%
FY 22 271,166,438 35,508,587 (24,301,853) 282,373,172 (51,293,692)
- 15.4%
FY 23 282,373,172 41,333,000 (25,087,282) 298,618,890 (35,047,974)
- 10.5%
FY 24 298,618,890 36,595,000 (25,753,932) 309,459,958 (24,206,906)
- 7.3%
Source: Department of Management and Budget Note: Includes debt and debt service associated with County, Board of Education, Fire Companies, and Enterprise Funds. Based on the Adopted CIP. FY 19 - 24 Adopted CIP.
Cash, Investments & Liquidity Highlights
- Collateralized by 3rd party US Government
Investments
- Policy more conservative than state allows
- No Commercial Paper/Derivatives/Swaps
- Liquidity: limit 30% beyond 1 year (max 2 year)
- Daily and monthly monitoring
- Quarterly summarized reporting to Board of
Commissioners
84
Liquidity – Cash Balances
Five years of cash balances for Governmental Activities and Business-type Activities:
Fiscal Year Governmental Activities Business-Type Activities Total $ in 000 2014 $141,541 $29,643 $171,184 2015 124,893 29,023 153,916 2016 140,839 25,035 165,874 2017 134,795 21,256 156,051 2018 99,885 20,635 120,520
85
Important Links
FY 18 Budget
http://ccgovernment.carr.org/ccg/budget/18- abudget/entire.pdf?x=1538136734129
FY 19 Budget
http://ccgovernment.carr.org/ccg/budget/19- abudget/entire.pdf?x=1538136701114
FY 17 Comprehensive Annual Financial Report
http://ccgovernment.carr.org/ccg/comp/17-cafr/
86