HomeMy WebLinkAboutTBSS 10-13-17 - Budget
Town of Estes Park, Larimer County, Colorado, October 13, 2017
Minutes of a Regular meeting of the TOWN BOARD BUDGET STUDY
SESSION of the Town of Estes Park, Larimer County, Colorado. Meeting
held at Town Hall in said Town of Estes Park on the 13th day of October,
2017.
Board: Mayor Jirsa, Trustees Holcomb, Koenig, Martchink, Nelson,
Norris and Walkers
Attending: All
Also Attending: Town Administrator Lancaster, Finance Director Hudson,
Chief Kufeld, Directors Bergsten, Hinkle, Hunt and Muhonen,
Managers Fraundorf and McEachern and Director/Town
Clerk Williamson
Absent: Assistant Town Administrator Machalek
Mayor Jirsa called the meeting to order at 8:30 a.m.
2017 BUDGET PRESENTATION
Administrator Lancaster provide an overview of the 2018 budget process, including the
development of a Capital Improvement Plan (CIP), maintaining existing service levels, a
budget that meets the Town Board’s Strategic Plan and fund balance policy. The
proposed budget includes funding for a 2% merit pool, market rate adjustments, an
increase in benefit cost, and other non-optional adjustments to worker compensation
and property and liability insurance (CIRSA). The Town utilized a service proposal
process to identify department requests for programs, equipment or staff above the
department’s base budget. The proposals were identified as one-time expenses versus
ongoing. Finance Director Hudson provided an estimate of available funds based on
base budget, projected revenues and impact on available fund balance. In order to
maintain a balanced budget not all services proposals were funded. Of the 34 ongoing
proposals only 8 have been recommended at a cost of $519,241, and 14 of the 24 one-
time expenses have been included at a cost of $1.098 million. A list of service
proposals not funded was been provided for the Board’s review.
Finance Director Hudson reviewed the process used to deliver a balanced budget for
the Board’s consideration. He reiterated the departments jointly developed
recommendations based on a town-wide perspective. Department presentations would
highlight the items that were not funded. He reviewed sales tax collection and stated
the 2018 estimates are 3% over the 2017 actuals and projected, a conservative
approach. The proposed budget does not include any significant accounting changes
from the 2017 budget. There are several grant projects expected to roll over from 2017
to the 2018 budget such as Fish Creek flood repairs. No new large grants are
projected. The General fund estimates include $14.969 million in revenues (sales tax,
property tax, departmental revenues, transfers in and other revenues), $525,612 in
transfers, and $16.406 million (O&M, personnel, capital, debt services, and transfers
out) in expenses. Director Hudson stated 50% of the Town’s budget costs are
personnel, which would be considered low for a governmental entity. Administrator
Lancaster commented the Town has continued to assess processes and use
technology or change processes in order to address issues rather than adding
additional staff because of the ongoing expense. The 2018 transfers out of the General
fund to the Community Reinvestment fund would include $515,322 for COPs payment
on the Event Center financing, $434,000 for parking garage financing payment, and
$400,000 for option to partially transfer sales tax from 2013 and 2015 for the parking
garage. Discussion followed on possible uses of the $400,000 not utilized for the
construction of the parking garage project such as refinancing the parking garage loan
or utilizing the funds for other one-time projects in 2018. After further discussion, it was
Town Board Budget Study Session – October 13, 2017– Page 2
determined a separate study session would be held to discuss the use of the funds. Per
Finance Policy 660 the current General fund balance has been set at 20%. The
proposed budget contains a fund balance estimate of 23%.
EMPLOYEE COMPENSATION & BENEFITS
Eric Marburger/EMS Consulting Services was hired to complete the market salary
survey for 2018. After review of the market adjustments for the six market pay families,
staff recommended the following adjustments: Admin – 3%, T&P – 2.2%, PS – 3%,
LTSC – 2.5%, MGMT – 0%, and Lineworker 1.9%. Pay ranges would be adjusted and
employees would see an increase to their pay based on the pay family during the first
full paycheck in 2018. In addition, a 2% merit pool has been included for 2018.
Administrative Services Director Williamson stated merit increases are currently the only
mechanism for moving employee salaries through the pay ranges, which are set at 50%
of the market average per the Town’s compensation policy. On average employee
salaries are below 50% of the pay scales.
The Insurance Committee meet with the Town’s benefit broker Hays Companies to
review the Town’s benefit package and concluded no significant changes would be
proposed with the exception of moving from AirMed to MASA for ambulance services.
MASA provides nationwide coverage and both air and ground coverage not offered by
AirMed. The proposed budget includes an 8% increase for medical coverage, 4%
increase for dental, a slight increase to life, and no changes in costs for vision,
employee assistance or Teledoc services. Staff and the committee would continue to
educate employees on how to be good consumers of the Town’s partially self-insurance
medical plan and to grow the wellness programs in an effort to keep our employees
healthy.
INTERNAL SERVICES FUNDS
FLEET MAINTENANCE
Manager McEachern reviewed the 2018 proposed budget in which the revenues and
expenses essentially net out because the fund charges each department for the
services provided. Fleet makes up 11% of the Public Works overall annual budget.
The division maintains and repairs the Town owned equipment and the Estes Valley
Fire District equipment with a replacement value of approximately $7 million. The
division requested a service proposal for an additional Fleet Mechanic II, which was not
included in the budget. The position was proposed because the Fire District requested
a mechanic onsite part-time to maintain vehicles at the station. The District stated they
would pay for half the costs of a new mechanic that would work out of separate vehicle
and would work on the weekends to provide 7-day a week coverage for the Town and
the Fire District. The proposal would require an Intergovernmental Agreement be
approved between the Town and the Fire District. Trustee Holcomb questioned the
need for additional mechanics. Manager McEachern stated there continues to be a
need for additional mechanics based on industry standards; however, staff has to
balance the needs with the current space constraints. Facilities Manager Landkamer
has prepared a space needs analysis and included it in the Capital Improvement Plan
(CIP).
INFORMATION SYSTEMS TECHNOLOGY
Manager Fraundorf reviewed the scope of services and the service proposal not
included in the proposed budget for an additional IT Support Specialist. He stated the
responsiveness of the IT staff has been good when considering the increase need to
address security issues, project work, new application systems, etc. The addition of a
staff member would have provided additional resources to address the growing security
issues without negatively impacting the day-to-day response time to issues that come
up. Revenues grow in 2018 with the charge of services increasing to departments for
equipment support and expenses increase with personnel cost for annual salary
adjustments and benefit costs. Trustee Nelson questioned the potential cost of a
breach to the Town’s system. Mayor Pro Tem Koenig questioned if offsite consultants
or companies could be hired to address potential threats. Manager Fraundorf stated a
breach would be significant; however, the Town does not maintain trade secrets or
Town Board Budget Study Session – October 13, 2017– Page 3
credit card information which would make it more vulnerable. He further stated onsite
staff would be needed to address any potential threat.
VEHICLE REPLACEMENT
Director Hudson stated the fund was developed to aid the Town in accumulating funds
to systematically replace vehicles and equipment. The fund currently supports 107
units with a replacement cost between $3,750 to $300,921 and depreciation tables of 6-
20 years. In 2018 the fund would replace 5 units with a replacement cost of $208,001,
and would be fully funded for the first time since 2013. The service proposal included
the funding for a new police officer patrol vehicle and a new facilities vehicle at a total
estimated cost of $90,000.
Mayor Jirsa called a break at 9:55 a.m. and reconvened the meeting at 10:05 a.m.
GENERAL FUND. Each fund was reviewed and requests for additional information was
noted:
Executive – Service proposals requested and funded included $15,000 for the
completion of a Community Report/State of the Town Newsletter and $20,000 for
a Community Marketing Video Campaign. An additional request for a Visitor
Survey was not funded because Visit Estes Park (Local Marketing District) has
agreed to fund the project. Expenses decrease overall with a reduction in
personnel costs.
Legislative – No service proposals were requested. Overall expenses for the
fund increase with an increase in benefit costs and IT costs.
Judicial – A service proposal was included to move the part-time Municipal
Court Clerk to a full-time position within the Administrative Services department.
Currently the Court Clerk does not have regular office hours, and therefore, can
only be reached by phone or email. The position would also perform part-time
Human Resources Administrative work and assist the Human Resource
Manager. This would provide the citizens with direct access to the court during
normal business hours Monday through Friday. The Administrative Service
Director would be responsible for the budget and supervision of the department
staff with the exception of the Municipal Judge who would be reviewed annually
by the Town Board.
Administrative Services – The service proposals for the department included
the funding of Phase II and Phase III of Laserfiche in 2018 at a cost of $133,800.
Phase III has been requested in order to address the urgent need in Community
Development to replace the Building Safety division’s software. Staff had
identified a new software package at a cost of approximately $230,000. It was
determined Laserfiche could be used in lieu of new software if Phase III was
implemented to provide the web-facing servers. Utilizing Laserfiche would save
the Town money and realize long term efficiencies by storing all the data within
one software accessible by staff. The funding of the additional half-time hours for
the Municipal Court Clerk/Administrative Assistant was included as an additional
service proposal. Revenues for 2018 are projected to remain flat while expenses
increase with the inclusion of a Municipal Election in April 2018, maintenance
cost for Laserfiche, IT consulting services and an increase in IT costs.
Finance – No services proposals were requested. Revenues decrease in 2018
with the funding for the flood recovery finance position ending. Overall costs in
the department increase slightly with personnel and benefit costs increasing and
an increase in IT costs.
Employee Benefits – No service proposals were requested. The fund includes
funds for the benefit consultant, home ownership program, wellness program,
post-employment benefits and tenure awards. The 2018 budget increases due
to the number of individuals participating at the 3-year home ownership program
Town Board Budget Study Session – October 13, 2017– Page 4
and the number of employees eligible for the post-employment medical
insurance benefit.
COMMUNITY DEVELOPMENT
Planning – Service proposals requested and not funded in 2018 included an
Environmental Planner currently funded by a flood recovery grant ending in 2017
and an increase in legal services associated with code amendments. Revenues
drop significantly with the completion of the grant. Expenses decrease with the
removal of one FTE and reallocation of floodplain administration to Public Works,
reduction in contract services and the completion of the Downtown Plan. With
the hiring of the Senior Planner a number of items would be brought back in
house for completion. Trustees Holcomb and Norris questioned if the
department had the staff needed to complete the current workload and address
the code amendments outlined by staff.
Building Safety – A service proposal was requested and not funded to provide
contract labor to provide records management. The revenues for the division are
estimated to remain flat in 2018 and overall expenses to decrease with the
reduction in outsourcing plan reviews.
COMMUNITY SERVICES
Visitor Services – The 2018 budget includes the following service proposals:
interior wood staining of the Visitor Center, interior paint for the Visitor Center
and new carpet for the Visitor Center. The proposed budget does not include a
request for a part-time seasonal and the conversion of 2 part-time temporaries to
1 full-time position.
Events – The division has budgeted expenses at $2.336 million and revenues of
$731,801. Service proposals requested and included are a mobile stage, Event
Center acoustics, barn painting and arena 1-4 footing renovation. Additional
service proposals not included were the conversion of a seasonal to a full-time
employee, landscaping, Events Complex Master Plan, and events exhibit and
display. Revenues increase in 2018 with the addition of three horse events that
left in 2017 and are returning due to the improved arena footing. Expenses
increase with the proposed service proposals, proper allocation of expenses
added purse money and utility costs. Estes Park Feed and Supply has gone out
of business; therefore, the Events Complex would provide shaving and feed as a
pass-through cost to event attendees. Mayor Pro Tem Koenig questioned the
need for an Events Complex sign that can be read. Director Hinkle stated
improved signage for the entire property has been included in the 2019 CIP.
Trustee Holcomb questioned if a wind break could be built to address the footing
issue. Mayor Pro Tem Koenig suggested staff review the possibility of
developing the area as a temporary ice rink to hold the footing in place.
Transportation – The division requested the addition of RideHop, a real-time
passenger information service, which was added to the budget. Other service
proposals considered and not funded in 2018 included a seasonal part-time
employee and additional weekend shuttle service for September 15-17.
Revenues are anticipated to increase in 2018 with additional sponsorships
purchased. A discussion was heard on providing services outside of Town limits
to entities such as the YMCA at no cost and the need for the entities to pay for
the service. Trustee Holcomb advocated the need to continue to review the
possibility of year-round transit and regional transit to provide a link to the Front
Range. Administrator Lancaster stated the Town could expand the services
provided if services were limited to within town limits.
POLICE
Town Board Budget Study Session – October 13, 2017– Page 5
The department completed a staffing assessment which outlined the need for additional
patrol personnel (27 total) to meet the service needs of the community and visitors. The
2018 service proposal requested the addition of 3 patrol staff and required patrol vehicle
and equipment. The 2018 budget was prepared with the inclusion of 1 officer. Chief
Kufeld stated the officers are busier and are going from call-to-call, and stated the
severity of crimes has become more complex as well. Trustees Holcomb and Norris
suggest additional conversation be heard on how to provide additional officers to meet
the needs of the department. Revenues in 2018 have been budgeted flat. Expenses
would increase with the addition of a Police Officer and the associated costs.
Captain Rose provided a review of the budget for Ballot Issue 1A Emergency Response
fund. In 2018 the proposed projects have been identified, including stream gauge
operation maintenance, portable table, video/still digital camera and accessories, 3 APX
6000 hand held radio, 1 APX 6500 mobile radio, NOAA weather alert radio for the
communication van, employee safety equipment PPE, comprehensive first aid kits for
field use, satellite phone service, and information station specialist. Revenue for 2018
has been budgeted at $69,800 and estimated expense of $45,685. Trustee Nelson
questioned if the funds could be used for training. Captain Rose stated the ballot
language would not allow training with the exception on how to use any new equipment
or software.
The next Budget Study Session is scheduled October 20, 2017 8:30 a.m. – 12:00 p.m.
There being no further business, Mayor Jirsa adjourned the meeting at 11:53 p.m.
Jackie Williamson, Town Clerk