➤ Utility Taxes:

One-Half-Cent Sales Taxes:

Franchise Fees:

Water and Sewer Sales:

  • Utility Usage: Assumptions regarding the level of utility usage by residents and businesses take into consideration historical consumption patterns, population growth, and current and potential economic conditions
  • Rate Structures: Changes in utility rate structures, including increases or decreases in rates, are factored into revenue forecasts
  • ■ A conservative revenue growth rate of 3% was assumed to ensure the fiscal stability and sustainability of the City's finances. This growth rate considers the current and potential economic conditions and various factors influencing revenue generation
  • Economic Trends: The assumptions for sales tax revenue are closely tied to the overall economic health of the City. Assumptions are made regarding economic growth, consumer spending and retail sales trends
  • ■ Legislative Changes: Changes in sales tax rates or regulations at the State level can impact local revenue forecasts
  • ■ A conservative revenue growth rate of 3% was assumed to ensure the fiscal stability and sustainability of the City's finances. This growth rate considers the current and potential economic conditions and various factors influencing revenue generation
  • Franchise Agreements: Assumptions depend on existing franchise agreements with utility companies, cable providers, or other entities operating within the City. Assumptions about fee structures and collection rates are made accordingly
  • Business Activity: Changes in the number of businesses operating within the City and their level of activity can affect franchise fee revenues
  • ■ A conservative revenue growth rate of 2% was assumed to ensure the fiscal stability and sustainability of the City's finances. This growth rate considers the current and potential economic conditions and various factors influencing revenue generation
  • Usage Patterns: Assumptions about water and sewer usage are based on historical data, seasonal variations, and expected changes in consumption due to factors like population growth and weather conditions. A 4% yearly growth in estimated revenue for water and sewer sales in FY 2027/31 was applied, considering the current growth of the City the development of pending new subdivisions
  • Rate Adjustments: Forecasts consider potential rate adjustments for water and sewer services, which can impact revenue generation. Currently, the City is in the process of conducting a study on water and sewer rates. In the upcoming fiscal year, the existing revenue figures will be updated to reflect the data from the rate study

See the example below: City-wide Major Revenue Sources of $1 Million or more:

Table 17:

Major Revenues - CitywideFY 26/27 ForecastInc.FY 27/28 ForecastInc.FY 28/29 ForecastInc.FY 29/30 ForecastInc.FY 30/31 Forecast
Water & Sewer Sales14,605,0004.0%15,189,2004.0%15,796,7684.0%16,428,6394.0%17,085,784
Ad Valorem Taxes14,036,2113.0%14,457,2973.0%14,891,0163.0%15,337,7473.0%15,951,257
Utility Taxes3,751,0002.0%3,826,0202.0%3,902,5402.0%3,980,5912.0%4,139,815
Sales Taxes2,733,6684.0%2,843,0154.0%2,956,7354.0%3,075,0054.0%3,198,005
Franchise Fees2,365,0002.0%2,412,3002.0%2,460,5462.0%2,509,7572.0%2,610,147
1/2 Cent Sales Tax1,587,1362.0%1,618,8792.0%1,651,2562.0%1,684,2812.0%1,751,653
Total$39,078,015$40,346,711$41,658,862$43,016,020$44,736,661

Revenue Forecast FY 2027-31

89