OPERATING BUDGET
ADOPTED FY20 2 4 -20 2 5 PLANNING FY20 2 5 -202 6
1
City of DeSoto Fiscal Year 2024-2025 Budget Cover Page
This budget will raise more revenue from property taxes than last year's budget by an amount of $6,389,424, which is a 13.87 percent increase from last year's budget. The property tax revenue to be raised from new property added to the tax roll this year is $1,067,228.
The members of the governing body voted on the budget as follows: FOR: Proctor, Hughes, Marks, Byrd, Raphiel, Parker
AGAINST: None
PRESENT and not voting: None ABSENT: Chism
Property Tax Rate Comparison
2024-2025
2023-2024
Property Tax Rate:
$0.684934/100 $0.613457/100
$0.685092/100 $0.609887/100
No-New-Revenue Tax Rate:
No-New-Revenue Maintenance & Operations Tax Rate:
$0.470087/100 $0.684934/100 $0.181000/100
$0.483176/100 $0.685092/100 $0.181607/100
Voter-Approval Tax Rate:
Debt Rate:
Total debt obligation for City of DeSoto secured by property taxes: $15,033,739.
2
TABLE OF CONTENTS Note: Clicking on a page number will take the reader to the designated page. Each page has a “ToC” button that will return the reader to the Table of Contents. INTRODUCTION ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 7 GFOA Budget Achievement Award 20 24 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 8 Readers Guide‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐10 City Officials‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 13 Organizational Chart‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 14 Location & History of Desoto ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 15 Community Profile ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 17 BUSINESS PLAN ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐25 Business Plan Process‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐26 Business Plan‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐27 BUDGET MESSAGE ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐45 Transmittal Letter ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 46 BUDGET POLICIES ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 51 Calendar ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐52 City Charter Requirements‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 53 Budget Policies ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 56 Basis of Budgeting and Accounting ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 58 Financial Policies‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 59 Debt Management Policy ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐63 FINANCIAL ANALYSIS ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 79 Fund Structure ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 80 Fund Structure Overview ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 81 Changes in Budgeted Positions‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐83 Adopted Budget Summary by Category ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐86 Explanation of Major Changes in Fund Balance‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐88 Combined Fund Statements ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐94 Revenue Summary by Major Type – All Funds‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐98 Three Year Comparison of Major Revenues – All Funds‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 102 Expenditure Summary by Function‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 107 Expenditure Summary by Fund‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 108 5 Year Financial Forecast FY 2021‐2025 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐109 GENERAL FUND‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 121 Budget Summary‐General Fund 101‐102 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 122 Property Tax Rate History Chart ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 123
3
Sales Tax History Chart ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 124 Revenues by Category ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 126 Expenditures by Department Summary‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 129 Administration ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 131 Financial Services‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 140 Development Services ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 144 Parks & Recreation ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 151 Public Safety (Police)‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐157 Public Safety (Fire)‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐163 Municipal Court ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 167 Library ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 170 Information Technology ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐173 Human Resources ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐177 Use of Fund Balance ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 180 Non‐Departmental‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 181 Peg Fund ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 183 Budget Stabilization Fund ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 185 COOPERATIVE EFFORTS ------------------------------------------------------------------ 187 Southwest Regional Communications Center (SWRCC)‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 189 Jail Operations ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 195 SALES TAX CORPORATIONS ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐197 DeSoto Economic Development Corporation Budget ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 201 PUBLIC UTILITY FUNDS‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 203 Public Utilities Fund Department Charts‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 206 Budget Summary‐Fund 502 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 208 Meter Replacement Fund 503 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 212 Equipment Replacement Fund 504‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 213 Utility Building Construction 505‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 214 Water & Sewer CIP Fund 508 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐215 STORM DRAINAGE UTILITY FUND ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 217 Revenue & Expenditure Chart ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 219 Budget Summary‐Fund 522 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 220 Equipment Replacement Fund 524 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 221 Drainage CIP Fund 528 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐222 SANITATION ENTERPRISE FUND ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐223 Revenue & Expenditure Chart ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐225 Budget Summary‐Fund 552 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 226 Equipment Replacement Fund 553 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 227
4
HOTEL OCCUPANCY TAX FUND ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 229 Hotel Occupancy Tax Revenue History Chart‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 231 Budget Summary‐Fund 221 --------------------------------------------------------- 233 DEBT SERVICE FUND ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 235 Overview ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 236 Expenditures by Category ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 237 Budget Summary‐Fund 305 ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 238 Computation of Legal Debt Margin‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 239 Per Capita Outstanding Debt‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 240 Annual Debt Service Requirement until Maturity Chart ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 241 Debt Issues Details ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 243 Purposes of Outstanding Debt Issues‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐281 SPECIAL REVENUE FUNDS ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 283 Special Revenue Funds Overview Chart‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 284 Fund Budgets ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 285 ALL OTHER FUNDS‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 311 Maintenance and Equipment Replacement Funds Overview --------------------- 312 Fund Budgets ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 313 Maintenance and Capital Project Funds Overview --------------------------------- 324 Fund Budgets ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 325 CAPITAL IMPROVEMENT PROGRAM‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 333 Capital Improvement Plan Overview ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 334 Capital Improvement Program Anticipated Bonded Projects‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 335 Capital Improvement Program: Facilities‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐336 Capital Improvement Program: Parks ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐339 Capital Improvement Plan: Streets ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐342 Capital Improvement Plan: Storm Drainage ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐345 Capital Improvement Plan: Water/Wastewater ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐348 APPENDIX ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐353 Budget Glossary‐List of Acronyms --------------------------------------------------- 354 Budget Glossary ------------------------------------------------------------------------- 355 Budget Ordinance ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 365 Budget Tax Ordinance ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 367 Bond Ratings and Investment Policy Summary ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 370 Top Ten Taxpayers ‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐ 371
5
[Intentionally Left Blank]
6
7
[Intentionally Left Blank]
8
9
10
City of DeSoto Reader ’ s Guide FY 202 4 -202 5 Budget The purpose of this section of the budget document is to assist the reader in his or her efforts to understand the City’s program of services for the upcoming fiscal year. Introduction This section contains a listing of the key city officials of the City – the City Council, City Executives and Managing Directors. There is a state map of Texas on which the location of the City of DeSoto is identified. Additional historic and demographic information about the City is contained in this section. Business Plan and Vision Statement The section contains the City Council ’s Vision Statement, an expression of the ideal DeSoto envisioned by the Council members. The Statement of Goals and Objectives also includes the Business Plan, which lists the action steps planned by City staff to accomplish the twelve goals developed by City Council in conjunction with the Vision Statement. The Vision Statement and Goals were developed by City Council in a Council work session. City management and the Managing Directors developed the action steps listed under each of the twelve goals. Budget Message This document, developed by the City Manager ' s Office, highlights the proposed budget and objectives to be accomplished during the upcoming FY in the City’s major funds. Policies This section highlights the policies underlying the development of the adopted budget :
Budget Calendar
City Charter Requirements
City Budget Policies
Basis of Budget and Accounting
Financial Policies Financial Analysis This section contains a comprehensive overview of the City’s financial position Fund Structure – this document illustrates and explains the fund type and account groups utilized by the City of DeSoto. A companion document compares the measurement focus with the budgetary basis/basis of accounting employed by the City’s fund types and account groups. Revenue Summary by Major Type – All Funds Revenue Summary by Fund Budgeted Expenditures Summary by Function Three Year Comparison of Major Expenditures – graphically illustrates changes in expenditures by major fund type. Expenditure Summary by Fund Expenditure Summary by Function – All Funds
11
General Fund This section of the budget contains the following: Budget Summary – an expanded view of financial data presented in the Budget Summary by Fund Type in the Financial Analysis section. Revenues by Category – provides additional detail of fund revenue by source. Expenditure Summary by Department – provides additional detail of departmental expenditures. Property Tax Rate History – graphic illustration of property tax rates over several years. Sales Tax History – a graphic illustration of sales tax revenue over several years. The remainder of this section provides an illustration of department functions and a program summary for each General Fund department and division. Departments are traditionally the highest level organizational units of municipal government operations. Examples of departments are Police, Fire and Development Services. The division/program is the most basic unit of organization structure. A program identifies a grouping of similar, related work activities. Examples of divisions include Street Maintenance (Development Services) and Senior Center (Parks and Recreation). Cooperative Efforts This section provides the following information for the City’s regional initiativ es: Budget Update Program Summaries Regional Communications provides police, fire, medical aid and emergency service communications to DeSoto and several neighboring cities. Jail Operations provides incarceration services to DeSoto and neighboring cities. Sales Tax Corporations This section provides budgetary information on the DeSoto evelopment Corporation and the DeSoto Park Development Corporation. A portion of local sales taxes primarily funds these entities. Public Utility Fund This section of the budget contains the following: an expanded view of financial data presented in the Budget Summary by Fund Type in the Financial Analysis section. Public Utility Fund Major Revenue Sources - a graphic illustration of water and sewer revenue over several years. The remainder of this section provides an illustration of department functions, and a program summary for each Public Utility Fund department. Storm Drainage Utility and Sanitation Enterprise Funds These sections provide budgetary dat a for the City’s drainage and sanitation enterprise funds. This data consists of a Budget Summary – an expanded view of financial data presented in the Budget Summary by Fund Type in the Financial Analysis section and a program summary.
12
Hotel Occupancy Fund This section of the budget contains the following: Budget Summary – an expanded view of financial data presented in the Budget Summary by Fund Type in the Financial Analysis section. Hotel Occupancy Tax - a graphic illustration of hotel occupancy revenue over several years. Debt Service Fund This section provides the following information for the Debt Service fund: Budget Summary – an expanded view of financial data presented in the Budget Summary by Fund Type in the Financial Analysis section. Annual Debt Service Requirements for all City debt issues. Special Revenue and All Other Funds This section provides financial summaries for the remaining City funds. These funds are governmental Special Revenue funds, Capital Project and Equipment Replacement funds. Capital Improvement Plan This section provides an overview of the CIP program and a summary of planned CIP expenditures for the next five years in the following categories: Water and Sewer CIP Street Improvements Park Improvements Drainage Improvements Public Facilities
Appendix Contains the following documents Budget acronyms and glossary Bond ratings, investment and debt policies
Please contact the City's Financial Services Department for questions related to the adopted b udget or this d ocument at 972-230-9678. A summarized version of budget information ("Budget in Brief") can be found at:
https://www.ci.desoto.tx.us/departments/financial_services/tax_information/ index.php
13
14
CITY OFFICIALS
City Council
PLACE 2 PIERETTE PARKER
PLACE 3 NICOLE RAPHIEL
PLACE 4 ANDRE’ BYRD
PLACE 1/MAYOR RACHEL L. PROCTOR
PLACE 5 DR. DINAH MARKS
PLACE 6 CRYSTAL CHISM
PLACE 7/MAYOR PRO-TEM LETITIA HUGHES
City Attorney: Joe Gorfida
City Management City Manager: Majed Al-Ghafry Deputy City Manager: Isom Cameron SWRCC Director: Tamara Bell Police Chief: Joseph Costa
Deputy City Manager: Vacant Public Utilities Director: Brandon Lacy Fire Chief: Bryan Southard Parks & Recreation Director: Chris Glover Financial Services Director: Tracy L. Cormier Library Services Director: Heather McEntee Human Resources Director: Denae Greenly
Information Technology Director: Tom Figert Development Services Director: Charles Brewer Municipal Court Judge: Scott Kurth City Secretary: Alicia Thomas
15
DeSoto is one of the oldest settlements in North Texas. It was in 1847, just eleven years after Texas won its independence from Mexico, that families first settled in the area that is now DeSoto. Curtis Parks, one of the first settlers in the DeSoto area, built his home in 1847. He came from Indiana with his wife Amelia. A few of the other early settler families to the area were Thomas Chesier, Zebedee Heath, Otway B. Nance, Allen Q. Nance, F. M. Hamilton, and John P. Voorhies. Around the year 1848, T. J. Johnson, fresh from Tennessee, built a tiny general merchandise store near the "crossroads." This crossroads was located where one road (just a wagon trail in those days) went from Dallas to the Shiloh community in Ellis County. Another trail crossed the road, running east and west, from Lancaster to Cedar Hill. This crossroads is now known as Belt Line and Hampton. In 1881, a post office was established and the settlement was given the name of DeSoto in honor of Dr. Thomas Hernando DeSoto Stewart, a beloved doctor dedicated to the community. During those early years DeSoto remained a farming community and not much changed until the 1940s. After World War II the area began to grow, as did all of the towns and cities in Dallas County. Because of growth that the community was experiencing, the people felt the need to incorporate in order to improve an inadequate water distribution system. On February 17, 1949, a petition signed by 42 eligible voters was presented to Dallas County Judge W. L. Sterrett requesting an election for incorporation. The election was held on March 2, 1949, with 50 votes in favor of incorporation and 2 opposed. On March 3, 1949, the results of the election were entered into the records of the Commissioners Court of Dallas County, thereby creating the City of DeSoto. On March 15, 1949, a City Officers election was held. Wayne A. Chowning was elected mayor, and T.O. Hash, Malcolm Hamm, S.I. Vaughn, Roy E. Spurgin and A. P. Bagby were elected councilmen (aldermen at that time.) The first called City Council meeting was held at the schoolhouse on E. Belt Line Road on March 17, 1949 with C. H. Estes appointed as City Secretary. It was determined that the City of DeSoto had a population of approximately 400. Thus, DeSoto became the nineteenth organized municipality in Dallas County. Since its incorporation, 2 2 mayors have served DeSoto including:
W. A. Chowning J. B. Wadlington
E. G. Anderson L. C. Moseley
H. H. Chandler Charles Harwell
L. C. Zeiger
Dr. Robert Nunneley Ernest Roberts
Roy Orr
Willis Russell Richard Rozier Floyd Huffstutler John Campbell
Michael Hurtt Bobby Waddle Carl Sherman
Durward Davis David Doyle Willis Dawson
Curtistene McCow Rachel Proctor
an
The City of DeSoto celebrated the 50 th anniversary of its incorporation on March 3, 1999.
16
ZONING MAP (AS OF 2023)
17
COMMUNITY PROFILE
DeSoto Development Corpor ation
Updated Dec. 20 2 4
Location The City of DeSoto, TX, is located in the Central Time Zone in southern Dallas County. DeSoto is part of the Dallas/Fort Worth Metroplex, which consists of twelve counties and over 200 cities and towns, including Dallas and Fort Worth. The DFW Metroplex is home to over 7 million people and covers 9,2 86 square miles. Its economy is one of the healthiest in the country due to its central location, DFW International Airport and other transportation resources, 23 Fortune 500 company headquarters, and an extremely diversified economic base.
Access
Highways DeSoto is strategically positioned to all major highway and Interstate connections in the DFW Metroplex.
East-West
IH 20, located less than a mile north of DeSoto, provides direct access to Tyler and Shreveport, east of the Metroplex and Fort Worth to the west. IH 30, accessible via IH 20 & IH 635, provides direct access to Little Rock. Loop 9 construction is being plated and will connect highways 75, 35, and 67 just south of DeSoto's city limits.
North-South
DeSoto offers 4 miles of frontage along the west side of Interstate 35E (NAFTA). IH 35E extends southward to Austin and San Antonio and northward to Oklahoma City and Kansas City. U.S. Highway 67 intersects DeSoto on the west at Wheatland Road and IH 35E to the north in Dallas. IH45, accessible via IH20 provides direct access to Houston.
Air Service
DFW International Airport
Dallas/Fort Worth International is ranked as the f if teenth busiest airport in the world and serves more than 6 9 million passengers with nearly 2,0 00 flights per day. DFW provides nonstop service to 63 international and 1 90 domestic destinations. Flying times to any major North American city takes less than four hours.
Dallas Love Field
by three
Dallas airlines (Southwest , Delta & Alaska Airlines ) offering passenger service to U.S. locations. Love Field is served
Travel Times All locations in DeSoto can be reached within 15 minutes. DeSoto is also easily accessible from all parts of the Dallas-Fort Worth Metroplex via nearby major highways.
Dallas Executive Airport
Dallas Executive Airport is a public commercial airport serving local businesses. Facilities include a 6,451 ft. concrete/asphalt runway, fixed base operations and instrument landing system.
Destination
Miles
Travel Time
DFW International Airport
31 miles
35 minutes
Dallas Love Field Airport
18 miles
22 minutes
DeSoto Heliport
Dallas Executive Airport
5 miles
8 minutes
The DeSoto Heliport includes 35,000 SF of terminal/hangar space, accommodations for both large and small helicopters, Jet-A and 100LL available 24 hours at self-serve fuel island. DeSoto Heliport is 12 miles southeast of downtown Dallas and has easy access to all DFW business centers.
Downtown Dallas
12 miles
15 minutes
Downtown Fort Worth
32 miles
35 minutes
DeSoto Community Profile - Page 1
18
Regional Population
DeSoto Population
Year
Population
Dallas County DFW MSA
Year
53,128
2 01 6
2,629,764
7,457,586
201 8
20 1 7
53,568
2,635,603
7,574,390
20 1 9
201 8
54,042
2,610,957 2,586,050
7,662,325
202 1 20 20
201 9
58,483
7,759,615
20 20 202 1 202 2
56,145 55,729 57,565 57,583
2,662,619
20 2 2
7,989,365
2, 6 46,702
2 02 3
8,225,914 8,481,512
202 3 (est.)
2 02 4 (est). 2 ,6 10,723
S ource: U.S Census Bureau , QuickFacts July 202 2
Source: U.S Census Bureau, July 2022, St. Louis Fed Pop . Data, March 2022
DeSoto Age & Education
DeSoto Household Growth
Annual Percentage
Total Households in DeSoto
Age Range
Percent of Total Population
3 1 . 4 % 2 6.4 % 1 2 .8 % 2 9 . 4 %
Year
Households
00 to 24 years old
Increase
20 1 5 20 1 8
19,160 20,256 20,287 20,293 20,215 20,622
- - - . 1 5 %
25 to 44 years old
45 to 54 years old
201 9
55 to 65+ years old
20 20 20 2 1
Total
100.00 %
.03 %
Source: Demographic Now
20 2 3
3 8. 9 0 years
-.38 %
Average Age
37.09 years
Source: U S Census Bureau , North Central Texas Council of Governments , USA.com, INc Sep. 2014 , Texas Wide Open for Business & Texas Economic Development Corporation
Median Age
Population Age 25+ High School Degree or Higher : 90.6 % Population Age 25+ Associates Degree or Higher: 40.5 %
$ 98,053 $ 31 , 33 1 $ 71, 12 4
20 2 3 Average Household Income 20 2 3 Median Household Income 20 2 3 Per Capita Income
Source: Texas Wide Open for Business , U . S . Census Bureau , U . S . Bureau of Labor Statistics , & Texas Economic Development Corporation
Source: Texas Wide Open for Business, Demographics Now , Texas Economic Development Corporation , ESRI
DeSoto Community Profile - Page 2
19
Property Tax Rates 20 2 3 Ad Valorem Tax Rates (Per $100 Assessed Value)
Sales Tax Rates
State Sales Tax
6.25 %
Property in DeSoto Independent School District
City of DeSoto
1.00 %
0. 6 85092
City of DeSoto
Parks
.125 %
1.072800
DeSoto ISD
Property Tax Relief
.50 %
0.215718
Dallas County
Economic Development
.375 %
0.1 1 0028
Dallas Comm. College
Total
8.250 %
Parkland 0.219500 Dallas County School Equalization 0.0 0 00
Source: Texas Comptroller of Public Accounts
2. 303138
Total
Property in Dallas Independent School District
0. 685092
City of DeSoto
1.013835
Dallas ISD
0.215718
Dallas County
0.110028
Dallas Comm. College
Parkland 0.219500 Dallas County School Equalization 0. 0 0 00 00 Tota l 2.244173
The City of DeSoto includes property in three school districts. Only a very limited area is in the Duncanville Independent School District. District.
The State of Texas does not assess an ad valorem property tax at this time. Property Tax Exemptions Residence homestead exemptions for 20 22 are listed below. Applications for the exemptions are required to be filed in a timely manner.
Corporate Franchise Tax
A corporate franchise tax is levied in Texas in place of a corporate income tax. The tax is levied on businesses organized in the corporate form in Texas. Above a certain threshold, c orporations are taxed at the rate of the greater of $2.50 per $1,000 of net taxable capital or 4.5% of net taxable earned surplus.
City of DeSoto
DeSoto ISD
$ 2 5,000
Homestead
None
$3 5 ,000
Over 65
$25,000
Disabled Person
$25,000
$25,000
Source: Dallas County Appraisal District
Income Tax
Hotel/Motel Occupancy Tax In the State of Texas, the hotel/motel occupancy tax is 6% with individual cities having the option to add up to 7% tax. The total hotel/motel tax in the City of DeSoto is 13%.
The State of Texas does not impose a personal or corporate income tax.
Source: Texas Comptroller of Public Accounts
DeSoto Community Profile - Page 3
20
DeSoto Workforce
DFW MSA Workforce
DeSoto Civilian Labor Force Estimate
Dallas/FW/Arlington MSA Civilian Labor Force
32,382 1 , 781 5 . 5 %
4,466,400
Civilian Employed
Civilian Employed
186,800
Civilian Unemployed Unemployment Rate
Civilian Unemployed
4 .2 %
Unemployment Rate
S ource: Bureau of Labor Statistics, March 202 2
Source: U.S Bureau of Labor Statistics, Apr . 20 2 2
The DFW Metroplex labor force brings diversified skills to the marketplace. 20 20 non-farm employment in the DFW MSA totals 4 , 097 , 4 00 in various NAICS Sectors.
Top Employers in DeSoto The largest employers in DeSoto include retailers, manufacturers, health care providers, a n d governmental organizations.
Industry
Employment Estimate
2 33 , 3 00
Natural Res., Mining & Construction
2 9 6 , 5 00 8 8 1, 7 00 85 , 9 00 3 64 , 50 0 747 , 7 00
Name
Business
Employment
Manufacturing
1,1004
DeSoto ISD
Public Education
Trade, Transportation & Public Utilities
800
Kohl’s e -Commerce
Distributor
Information
468
City of DeSoto
Government
Financial, Insurance & RE
350 350
Solar Turbines, Inc.
Manufacturer
Professional & Business Services
Williamsburg Village
Healthcare
-Education & Health Services
300
GlasFloss Industries
Manufacturer/HQ
-Leisure & Hospitality
Marten Transport
Distributor/Logistics
250
-Other Services
Distributor
2 5 0 250 1 6 8 1 5 0 15 0 1 25
4 5 2 , 5 00
Wal-Mart Distribution
Government
4 , 097 , 4 0 0
Healthcare
Hickory Trail Hospital Vibra Hospital s D W Distribution Inc.
Total Non-Agricultural
Healthcare
Distributor
Distributor
Cintas Park Man or
Healthcare
Grocery Grocery
112
Kroger
100
Tom Thumb
Source: DeSoto EDC, October 2 02 3
Source: U .S. Bureau of Labor Statistics 20 2 2
DeSoto Community Profile - Page 4
21
Utilities
Community Services
Electric Power
Oncor Electric Delivery
Health Care
Transmission Voltage:
Hospitals
2
Beds
281
69 KV 138 KV 345 KV
Service Voltage:
Psychiatric Hospitals
2
Beds
127
120/208 120/240 240/480 277/480 99.9 62959
Reliability:
Nursing Homes
4
Beds
571
The City of DeSoto is in an area of Texas designated by the Public Utility Commission of Texas as ‘open to competition’. While Oncor Electric Delivery provides the transmission & distribution services, each customer can choose a preferred Retail Electric Provider. See www.powertochoose.com for more information.
Senior Living Centers
5
Units
769
Newspapers
Focus Daily News
Published twice weekly
The Dallas Morning News
Published daily
Banks
Hotels/Motels
Natural Gas
Atmos Energy
Bank of America
America’s Best Value Inn
Distribution: 30 in. transmission lines, 720 psi pressure
Bank of DeSoto
Holiday Inn Express
Distribution Pressure: 55 MAOP
BBVA Compass
La Quinta Inn
BTU content per cubic foot: 1,050
Chase
Magnuson Grand Hotel
Comerica
TownePlace Suites by Marriott
Water
City of DeSoto
First Convenience Bank
Days Inn & Suites
Source: Contract with Dallas Water Utilities
Plains Capital Bank
GLo by Best Western
Maximum System Capacity (Daily): 21 .0 M gallons Maximum Use To Date (Daily): 13.0 M gallons Pressure on Mains: 45-105 psi
Guaranty Federal
Home 2 Suites by Hilton
Inwood Bank
Hampton Inn & Suites
Texas Federal Credit Union
Size of Mains: 6 in., 8 in., 12 in., 16 in., 24 in., 30 in.
Storage Capacity: 18.0 M gallons
Freight Carriers
Fire Insurance Rating
Over 50 motor freight carriers
Sewer
City of DeSoto
and 5 parcel service providers
ISO Rating:
1
Source: Contract with Trinity River Authority
serve the City of DeSoto. City Government
Maximum System Capacity (Daily): 24 M gallons
Type Government:
Council/Manager Home Rule Charter 7 130 67
Maximum Use To Date (Daily): 10 M gallons
Number on City Council:
Telephone
AT&T & others AT&T and Spectrum
Police Personnel:
Cable TV
Fire Personnel:
1949
Incorporated:
Republic Servi ce s Spectrum , AT&T
Trash Collection
4 3 0 $ 1 72,619,913
Total City Employees:
Broadband
Total Annual Budget * :
Land Area (square miles): 2 3 * FY 20 2 4 budget revenue all Funds excludes transfers
Source: City of DeSoto
DeSoto Community Profile - Page 5
22
Education
Education
DeSoto Independent School District Located 15 miles south of downtown Dallas and serving the communities of DeSoto, Glenn Heights, and Ovilla, DeSoto ISD is home to 6,400 scholars who experience a well-rounded and high- quality education in a PK-12th grade public education setting with deep community and parental engagement, support, and investment. With taxpayer support for upgraded facilities, technology, and instruction, every school provides viable and relevant high-quality learning experiences supported by pyramids of intervention, enrichment, and advancement. Serving students from early childhood through graduation, DeSoto ISD’s mission is to ensure students, without exception, learn and grow at their highest level. The District’s 2021 Be The Future Strategic Plan focuses on equity, access, and excellence in an effort to provide a holistic and well-rounded educational experience. ACADEMICS | ARTS | ATHLETICS ACADEMICS: DeSoto ISD scholars have access to quality PK3 through collegiate academic experiences. Within the district, students have access to a viable core curriculum enhanced by STEM, growing tech infrastructure and resources, and frequent and multi-layered professional development and coaching for teachers and instructional staff in every content area. ARTS: DeSoto ISD Fine Arts offers a competitive and expansive creative experience for students in visual and performing arts including an internationally-traveled and highly-decorated choir led by a Grammy award-nominated instructor. DeSoto ISD Arts also have a jazz and performance band pipeline that has positioned students to pursue music at the collegiate level and a number of dance ensembles that regularly compete at the state and national level. ATHLETICS: DeSoto ISD Athletics is home to powerhouse football and basketball programs as well as competitive volleyball, tennis, baseball, and soccer programs. Eagles’ athletics programs boast 20 state championships including the 2021 and 2022 girls basketball, 2021 girls track, and 2016 boys football 6A state championships.
Campuses 20 2 2 -202 3 Pre-K-2nd Grade Early Learning Schools: ● Cockrell Hill Elementary ● Woodridge Elementary 3rd-5th Grade Elementary Schools: ● Frank D. Moates Elementary ● The Meadows Elementary 6th-8th Grade Middle Schools: ● Curtistene S. McCowan Middle School ● DeSoto West Middle School 9th-12th Grade High School: ● DeSoto High School ● Alternative Education Program Specialized Campuses
● Katherine Johnson Technology Magnet Academy ● Ruby Young Personalized STEAM Academy
Private Schools Brook Hollow Christian Canterbury Episcopal Community Christian Academy Cross of Christ Lutheran Crossroads Academy DeSoto Adventist Christian School DeSoto Children’s Academy DeSoto Private School Faith Family Academy Kingdom Collegiate Academies Learning Adventure Children’s Center Clara Muhammad Academy Park Ridge Academy Smithfield Learning Center Turning Point Christian Academy Charter Schools Golden Rule – Desoto IL Texas Lancaster-DeSoto High School Uplift Gradus Prep (K-5)
Infrastructure
Lane Miles of Streets
491
Miles of Alleys
96
Number of Fire Stations
3
Number of Police Stations
1
2 2
Number of Parks
Number of Libraries
1
Public Swimming Pools
1
Source: City of DeSoto
DeSoto Community Profile - Page 6
23
DeSoto Incentives Economic development incentives are used to encourage industrial and commercial retail/office business growth and development in DeSoto.
DeSoto Advantages DeSoto offers a competitive advantage for new, relocating, and expanding businesses. The combination of quality of life amenities and economic benefits produces an environment conducive to personal fulfillment and business prosperity.
Tax Abatement
Developed Industrial Park
Up to 90% Tax abatement may be available for 10 years on new real property improvements, machinery, and/or equip- ment for qualifying businesses. Minimum requirements are: An investment of $1.0 million for new construction or development, or an investment of $1.0 million for expansion of an existing facility or investment in machinery and/or equipment and at least 25 new jobs. Application for abatement is required prior to the commencement of construction or purchase of business personal property.
More than 400 acres of land are available for industrial and commercial development within the DeSoto Eagle Industrial and Business Park. Hillwood’s Crossroads Trade Center in the Industrial Park offers 1.2 million square feet of build-to- suit distribution or light industrial space for lease at Centre Park Blvd and IH-35E.
Low Cost Land Prices
Commercial and industrial sites are 'shovel-ready' for about $1.00 - $1.75 per sf. Retail and office sites along Interstate 35E are $8 - $12.00 per sf, and similar sites with frontage along major thoroughfares within the city are $10 - $14.00 per sf.
Triple Freeport Equivalency
Under Section 380 of the Local Texas Government Code, the City may grant cash rebates to a business to equal up to 100% of the value of the taxed freeport inventory. Inventory must first qualify for freeport through the Dallas Central Appraisal District and the Dallas ISD.
Convenient Interstate and Highway Access
DeSoto has 4 miles of frontage on Interstate 35E (NAFTA) and is less than 1 mile south of Interstate 20 and 1 mile east of US Hwy 67. Texas FM 1382 (Belt Line Road) runs east & west through DeSoto, connecting U.S. Hwy 67 to IH-35E. DeSoto also has quick access to U.S. Hwy 175 , IH45 and IH-30 via connections to IH-20 and IH-635. The Dallas Central Business District can be reached in 15 minutes and DFW International Airport is only 35 minutes away. Dynamic and Growing Local Economy DeSoto’s population - per the 20 2 0 U.S Census - is 5 9, 159 , a 13 % growth rate since 20 15 , with an increase of 6 % in the number of households during that same time. The number of building permits issued has steadily risen and permit valuation totalled over $9 1.3 million for FY 20 20 - 20 2 1 .
Infrastructure Participation
The DeSoto EDC will consider offering full or partial financial assistance to build and/or improve roads, install utilities, and upgrade infrastructure to encourage business growth and development in DeSoto.
Sales Tax Rebates
The City of DeSoto will consider refunding a portion of the sales tax applicable to sales made by desired retail establish- ments in designated neighborhood empowerment zones.
Economic Development Cash Grants
Infrastructure grants may be available to new, expanding, and relocating companies which are planning to make a new investment in DeSoto. Grants are screened by the incentive application submitted and a return on investment analysis. These grants may be used to renovate existing facilities, pay any associated construction fees, buy down the price of land, prepare the site, conduct engineering studies, or pay for any other activity necessary for a new, expanding, or relocating business.
Plentiful Labor Supply
The Dallas/Fort Worth Metroplex (MSA) employs a labor force of more than 4 , 09 7 , 0 00 workers. DeSoto draws from the skilled labor force, and over thirty five universities and colleges in the Dallas/Fort Worth Metroplex.
Aggressive and Flexible Incentives
The DeSoto Economic Development Corporation is committed to supporting new and expanding companies by creatively customizing incentive packages based on individual business needs.
Contact
Phone: Fax:
DeSoto Development Corporation 211 E. Pleasant Run Road DeSoto, TX 75115
972-230-9611 972-230-9670 www.dedc.org
Website:
DeSoto Community Profile - Page 7
24
[Intentionally Left Blank]
25
S
26
[Intentionally Left Blank]
27
Development of the Annual Business Plan
The annual Business Plan is developed using the previous year’s Business Plan as a starting point. At the City Council’s winter retreat, which is open to the public, Council members propose and discuss updates based on their own observations and feedback from constituents. After further staff review and research, the top contenders are brought back to Council again at the summer retreat, which is also open to the public. After further discussion, Council Members rank their top choices and ranking/voting results are displayed. Based on priorities thus identified, the Business Plan is limited to a maximum of ten items. It is then prepared for publication.
28
29
The City of DeSoto is guiding its future and development with a Strategic Plan consisting of seven strategic priority areas and objectives based on input from the City Council, City staff, and DeSoto residents and businesses. As part of the City’s annual budget process, key objectives and initiatives to be achieved over the next one to two years are identified and included in the City’s Business Plan for that year. Systematic attention to the long-term Strategic Plan and the immediate action Business Plan allows the City to dedicate time and resources to important community initiatives and drive advancement in the areas that matter most. FY 2024 Business Plan
DeSoto’s Strategic Priorities
Building Trust 1. Image 2. Thriving Economy 3. Learning Environment 4. Engaged & Vibrant Community 5. Safe & Healthy Community 6. Beautiful City 7.
01
30
Initiate next phase of the McCowan Park Master Plan to construct a natatorium/recreation center
GOAL #1
Department Work Plan
1. Continue construction for the McCowan Park Aquatic and Recreation Center | Parks & Recreation Department | START FY 2024 Q2 | COMPLETE FY 2026 Q2 2. Explore philanthropy and other private-sector naming right opportunities to contribute funding to the project | Parks & Recreation Department | START FY 2024 Q1 | COMPLETE FY 2024 Q4 3. Plan Aquatics and Recreation Center Grand Opening START FY 2025 Q4 I Complete FY 2026 Q1
Construct a high- quality aquatic and recreation center consistent with the McCowan Park Master Plan
06 02
31
Plan and build infrastructure to support healthy lifestyles and enhance pedestrian and bicycle safety
GOAL #2 Increase walking and cycling paths and improve connectivity to retail and commercial development
Department Work Plan
1. Enter into a contract with a Trail Master Plan Consultant | Parks & Recreation Department | Start FY 2025 Q1 I Complete FY 2025 Q2 2. Design Holiday in the Park Winter Festival layout | Parks & Recreation Department | START FY 2024 Q1 | COMPLETE FY 2024 Q1 3. Present Updated Master Trail Plan to City Council | Parks & Recreation Department | Start FY 2025 Q3 | Complete FY 2025 Q3 4. Schedule a Master Trail Implementation Plan in the Capitol Improvement Program | Parks & Recreation Department | Start FY 2025 Q4 | Complete FY 2025 Q4
03
32
Value and educate community on DeSoto’s history / Convert Nance Farm into a higher value community asset
GOAL #3
Department Work Plan 1. Obtain required permits for site demo and masonry fence construction | City Manager's Office | Start Quarter 1 FY2025 | End Quarter 1 FY 2025 2. Development Construction Documents | City Manager's Office | Start Quarter 1 FY2025 | End Quarter 2 FY 2024 3. Conduct bid solicitation and select contractor | City Manager's Office | Start Quarter 1 FY2025 | End Quarter 2 FY 2025 4. Host Groundbreaking Ceremony | City Manager's Office | Start Quarter 2 FY2025 | End Quarter 2 FY 2025 5. Construct the Nance Farm improvements | City Manager's Office | Start Quarter 3 FY2025 | End Quarter 3 FY 2026
Convert Nance Farm into a Higher Value Community
Asset Including a Home for the Arts
04
33
Offer Spanish captions for City Council Meetings with agendas in Spanish language
GOAL #4 Develop options for Spanish translation of agendas
Department Work Plan
1. Continue working with Granicus to develop the agenda template and customize the system to the City’s needs | City Manager's Office | Start FY 2025 Q1 | Complete FY 2025 Q2 2. Implement and test the new agenda management system | City Manager's Office | Start FY 2025 Q3 | Complete FY 2025 Q3 3. Provide training to departmental staff | City Manager's Office | Start FY 2025 Q3 | Complete FY 2025 Q3
4. Go live with the new agenda management system | City Manager's Office | Complete FY 25 Q4
05
34
Create additional opportunities to receive community input and feedback
GOAL #5
Department Work Plan
1. Identify ways to disseminate information to non-HOA Communities | City Manager’s Office | Start FY 2025 Q1 I Complete FY 2025 Q2 2. Conduct an HOA Workshop to provide resources to non-HOA communities | City Manager’s Office | Start FY 2025 Q1 | Complete FY 2025 Q4 3. Conduct targeted outreach to Place 3 to bring awareness of neighborhood associations | City Manager’s Office | Start FY 2025 Q2 | Complete FY 2025 Q4
Provide informational resources for non-HOA
communities to learn more about neighborhood associations
04 06
35
Promote educational information in library and parks departments
GOAL #6
Department Work Plan
1. Explore the feasibility of expanding the Little Libraries concept to other City parks | Library Department | Start FY 2025 Q1 | Complete FY 2025 Q4 2. Identify partnership and collaboration opportunities with community stakeholder groups that will provide additional learning and enrichment opportunities | Library Department | Start FY 2025 Q1 | Complete FY 2025 Q4
Explore a “Little Libraries” program that involves sponsors from the community and include maintenance considerations
GOAL #7
Department Work Plan
1. Research partner organizations that provide financial literacy educational resources | Library Department | Start FY 2024 Q2 I Complete FY 2025 Q4 2. Coordinate resources to communicate with DeSoto residents | Library Department | Start FY 2025 Q1 | Complete FY 2025 Q2
Determine available resources for financial literacy education
07
36
Develop a plan for creek maintenance to address erosion issues
GOAL #8
Department Work Plan
Explore best practices and develop a program for creek maintenance/ erosion concerns
1. Work with Halff Associates, Inc. to develop a Stormwater Drainage Master Plan | Development Services Department | Start FY 2025 Q1 | Complete FY 2026 Q1 2. Develop maintenance recommendations for the City’s drainage system | Development Services Department | Start FY 2025 Q1 | Complete FY 2026 Q1 3. Develop a CIP for Stormwater drainage projects | Development Services Department | Start FY 2025 Q1 | Complete FY 2026 Q1) 4. Implement the Stormwater Drainage Master Plan | Development Services Department | Start FY 2026 Q1
CONTINUED...
12 08
37
Develop a plan for creek maintenance to address erosion issues
GOAL #8
Department Work Plan
5. Explore best practices and programs in area cities that provide assistance programs with erosion concerns on private property | Development Services Department | START FY 2024 Q4 | COMPLETE FY 2025 Q1 6. Develop recommendations to review with the City Council to provide an assistance program for erosion concerns on private property | Development Services | START FY 2025 Q2 | COMPLETE FY 2025 Q2 7. Present recommendations to the City Council for a private property erosion assistance program | Development Services | START FY 2025 Q2 | COMPLETE FY 2025 Q2
Explore best practices and develop a program for creek maintenance/ erosion concerns
09
38
Page 1 Page 2 Page 3 Page 4 Page 5 Page 6 Page 7 Page 8 Page 9 Page 10-11 Page 12 Page 13 Page 14 Page 15 Page 16 Page 17 Page 18 Page 19 Page 20 Page 21 Page 22 Page 23 Page 24 Page 25 Page 26 Page 27 Page 28 Page 29 Page 30 Page 31 Page 32 Page 33 Page 34 Page 35 Page 36 Page 37 Page 38 Page 39 Page 40 Page 41 Page 42 Page 43 Page 44 Page 45 Page 46 Page 47 Page 48 Page 49 Page 50 Page 51 Page 52 Page 53 Page 54 Page 55 Page 56 Page 57 Page 58 Page 59 Page 60 Page 61 Page 62 Page 63 Page 64 Page 65 Page 66 Page 67 Page 68 Page 69 Page 70 Page 71 Page 72 Page 73 Page 74 Page 75 Page 76 Page 77 Page 78 Page 79 Page 80 Page 81 Page 82 Page 83 Page 84 Page 85 Page 86 Page 87 Page 88 Page 89 Page 90 Page 91 Page 92 Page 93 Page 94 Page 95 Page 96 Page 97 Page 98 Page 99 Page 100 Page 101 Page 102 Page 103 Page 104 Page 105 Page 106 Page 107 Page 108 Page 109 Page 110 Page 111 Page 112 Page 113 Page 114 Page 115 Page 116 Page 117 Page 118 Page 119 Page 120 Page 121 Page 122 Page 123 Page 124 Page 125 Page 126 Page 127 Page 128 Page 129 Page 130 Page 131 Page 132 Page 133 Page 134 Page 135 Page 136 Page 137 Page 138 Page 139 Page 140 Page 141 Page 142 Page 143 Page 144 Page 145 Page 146 Page 147 Page 148 Page 149 Page 150 Page 151 Page 152 Page 153 Page 154 Page 155 Page 156 Page 157 Page 158 Page 159 Page 160 Page 161 Page 162 Page 163 Page 164 Page 165 Page 166 Page 167 Page 168 Page 169 Page 170 Page 171 Page 172 Page 173 Page 174 Page 175 Page 176 Page 177 Page 178 Page 179 Page 180 Page 181 Page 182 Page 183 Page 184 Page 185 Page 186 Page 187 Page 188 Page 189 Page 190 Page 191 Page 192 Page 193 Page 194 Page 195 Page 196 Page 197 Page 198 Page 199 Page 200 Page 201Made with FlippingBook - PDF hosting