08-06-2021 Special Budget WorkshopMINUTES
REGULAR MEETING
August 6, 2021
A Special Budget Workshop Meeting was held by the Schertz City Council of the City of
Schertz, Texas, on August 6, 2021 at 8:30 a.m. in the Hal Baldwin Municipal Complex
Council Chambers, 1400 Schertz Parkway, Building #4, Schertz, Texas. The following
members present to -wit:
Present: Mayor Ralph Gutierrez; Councilmember Mark Davis; Councilmember
Rosemary Scott; Councilmember Jill Whittaker; Councilmember David
Scagliola; Councilmember Allison Heyward; Councilmember Tim Brown
Absent: Mayor Pro -Tem Michael Dahle
City Staff. City Manager Dr. Mark Browne; Assistant City Manager Brian James;
Assistant City Manager Charles Kelm; City Attorney Daniel Santee; City
Secretary Brenda Dennis; Assistant to the City Manager Sarah Gonzalez;
Economic Development Director Adrian Perez; EMS Director Jason Mabbitt;
City Engineer Kathy Woodlee; Public Affairs Director Linda Klepper; Human
Resource Manager Lindsey Cox; Director of Parks, Recreation & Community
Development Lauren Shrum; Assistant Public Works Director Scott
McCleloland; Finance Director James Walters; Public Works Director
Suzanne Williams
Attendees: Glen Outlaw, Judith Williams, Richard Dziewit, Michele Tereletsky
Call to Order (General Comments)
Mayor Gutierrez called the Budget Workshop to order at 8:30 a.m.
WELCOME /OVERVIEW
Mayor Gutierrez recognized City Manager Dr. Mark Browne who began the meeting with
a COVID update.
DISCUSSION AND ACTION ITEMS
Budget Prioritization Process -
+ Discussion and direction for prioritizing the FY2021 -22 budget, including but not
limited to funding all programs needed to accomplish the City Mission and taking into
consideration factors such as population growth, tax base development, large time
1
sensitive infrastructure projects, right of way issues, staffing levels and structure,
American Rescue Plan funding priorities and process, and prioritizing expanded
programs that may be required in the future. (M. Browne/Executive Team)
City Manager Dr. Mark Browne provided the following retreat overview topics:
• ARP Update
• Workforce Discussion
• Parks Events Overview
• FY 21/22 Budget Highlights & Discussion
• Cut Line Discussion
ARP Update
• Based on 6/17/21 Council Workshop and the Final InterimTreasury Rule released
6/23/21, staff has made adjustments to proposal
• Finance has confirmed application to TDEM for funds
*Current status —waiting on delivery of funds
• Receiving more money than we anticipated
• Was: $9,166,792.19
• Now: $10,417,416.86
• Approx. $625K more per tranche
*Recommend allocating this to water /sewer projects (FM 1518 Utility Relocates
project)
• ARP funds not factored into FY 21/22 budget — pending Council approval of Staff s
recommendation
Staff will bring Resolution to Council
• Revised Proposal for Spending
Staffs spending proposal for 1st tranche - $5.21 million
Category 1: Support public health expenditures
§ Was: $423,250
§ Now: $303,000
Category 2: Address negative economic impacts caused by the public health
emergency
§ Was: $1.4 million
§ Now: No Change
Category 3: Replace lost public sector revenue
§ Was: $63,500
§ Now: $525,000 (up to 1.4 million)
Category 4: Provide premium pay for essential workers
§ Was: $500,000
§ Now: No Change
2
Category 5: Invest in water, sewer, and broadband infrastructure
§ Was: $2.2 million
Now: $2.48 million
Combined proposed amount: $5,208,000
Second Tranche- $5.21 million
• Use entire amount in category 5 — investments in water, sewer, and broadband
infrastructure
• Recent approval of Water /Wastewater rate factors the commitment of this money to
this category
• Example projects
• FM 1518 Utility Relocates (625K - "new" ARP money)
• Greytown to Pfeil Loop Line Construction ($664K)
• Aviation Heights Phase 8 Waterline replacements ($550K)
• SCADA replacement Phases 1,2,3 ($189K total)Replace I35 Elevated Storage
Tank piping ($400K)
• Greenshire Drive AC Waterline Design & Construction ($3.3M)
• Ware- Seguin Water Tank ($350K)
• Wastewater Town Creek Phase IV Route Study/Design/Easement ($900K)
Tentative Framework for Grant Program
• Communication of program
• Application Process
• Application Review
• Establish Review Committee
• Awarding of funds
Workforce Discussion Overview
• High Turnover Departments
• Potential COVID Impacts
• Benchmark Data
• Minimum Wage Analysis Discussion and recommendation
• Accelerate Class & Comp Discussion and recommendation
Parks Events Overview
Brief review of 4 major City events
• Jubilee
• Trunk or Treat
• Holidazzle
• New Year's Eve Masquerade
• Parks Schedule for FY 2021/22 & Labor Hour discussion
3
• Comments/Direction from Council
FY21/22 Proposed Budget
• FY21/22 Budget Highlights
• Expanded Programs Proposed to Fund
• Incode Replacement
• Increase Minimum Wage - $15/hour
• New Personnel
• Contracted Building/Facilities Cleaning
• Fleet programs
• Animal Care HVAC
• Additional SPAM Funding
FY2021 -22 Budget
General Fund Proposed Budget $39,314,984
• Increase of $1,012,404 or 2.7 %, from FY 2020 -21 Adopted Budget, not including
infrastructure funding
-@, Non Personnel Budgets decreased 2.3% due to the falloff of business incentive
payments and completion of the public safety restroom remodel
* Personnel Budgets increase 5.4% to act on the Class & Comp Study, Merit, insurance,
ECI, and add 3 positions
Sales Tax - Franchise - Permit - Fees - Personnel - Operating - Capital Outlay Information
Update
General Fund
* Proposed Budget assumes a 26% Fund Balance requirement
* Choices made in this budget will reduce the fund balance to 26% over the next 5 years
• Long Term Debt Model
• For I &S Fund - 5 Year Summary
+ Purpose:To avoid large tax increases in the future
• Design:
• Model is long term in nature
• Includes all current debt obligations
• Takes into account the growth of the tax base
• 2021 Property Values
Tax Rate
4
No -New
Revenue:
Voter Approval
Rate:
Current:
Proposed Max:
The tax rate which will generate the
same revenue Tor the city Trom property
on the previous year's tax roll.
The rate if exceeded triggers an
automatic eiecuon on the tax rate.
The rate currently adopted by the City.
The maximum rate set at which the final
aaoatea rate cannot exceea.
No New Revenue:
Voter Approval:
Current:
Proposed Max:
$0.5146
$0.5242
$0.5121
$0.5121 Imposed budget
assumes this rate
$0.01 is equal to $406,000 revenue or $26.25 on the average home
Target Tag Rate
Tax
Current
Proposed
Rate
Maximum
M &O
$0.3470
$0.3517
I&S
$0.1651
$0.1604
Total
$0.5121
$0.5121
FY2021 -22 City Tax Rate
For day to day
operations
To pay the
City's debt
• At $0.5146 No New Revenue Rate
Existing Residents Average City Tax Bill
2020 Tax Bill = $1,252 Avg Home Value $244,500 2021
Tax Bill = $1,351 Avg Home Value $262,500
Increase = $ 99*
*This represents the increase of the tax bill on the average taxable home value,
including new construction
. At Current Rate $0.5121
Existing Residents Average City Tax Bill
2020 Tax Bill = $1,252 Avg Home Value $244,500
k
2021 Tax Bill = $1,344 Avg Home Value $262,500
Increase = $ 92* (decrease of $6.56) **
*This represents the increase of the tax bill on the average taxable home value,
including new construction
* *This represents the increase of the tax bill on the average existing home
• At $0.5242 Voter Approval Rate
Existing Residents Average City Tax Bill
2020 Tax Bill = $1,252 Avg Home Value $244,500
2021 Tax Bill = $1,376 Avg Home Value $262,500
Increase = $ 124* (increase of $25 * *)
*This represents the increase of the tax bill on the average taxable home value,
including new construction
"This represents the increase of the tax bill on the average existing home
Historic Tax Rates - M &O & I &S Discussion/Overview
Cut Line Discussion
Personnel Funded Now (Enterprise Funds or Other Items)
Programmed with Water & Sewer Rate Increase Study
• Programs Funded Now (Enterprise Funds or other Items)
'Move to Phase 2 of Access Control Project
—WEI be completed in 2020 -21 Fiscal Yea-
Proposed Programs/Personnel Funded at Current Rate: $051.21
6
ice
Piexiglass for Bookin . Area
10,250.00
et
Generator for NACO \hater Tower
166,677,00
et
I
Generator for Ray Corbett Water Tower
108,179.00
et
et
Generator for Mornin Drive Water Toner
BvAing 27 Fuel Storage
150,ODO.Co
85,000.00
'Move to Phase 2 of Access Control Project
—WEI be completed in 2020 -21 Fiscal Yea-
Proposed Programs/Personnel Funded at Current Rate: $051.21
6
Personnel lHumanResources Volunteer Coordinator' $ 70,000.00
Personnel Police Patrol Officer Is 144,806.00
Personnel IPolice Evidence Technician Is 71,984.00
L Total. I S 1,030,047.00
'Ce,snc r+rio—Yfrom „era- hutf.Fe°. retreat
• Programs/Personnel Funded at No New Revenue Rate: $0.5146
• Could fund additional $118K in recurring costs (recommend personnel in green)
Personnel
r
Volunteer Coordinator`
$ 70,000.00
Program
Human Resources
Increase Minimum Wage ($15 /hour)`
$ 117,580.00
Program
Finance
Incode Replacement
$ 500,000.00
Program
Facilities Services
Cleanin of Public Safety BoUngs
$ 47,000.00
Program
Fleet
Heavy Duty Tire Machine
$ 41,000.00
Program
Fleet
GPS Tagging for Vehicles (Pilot Pr ram)
$ 10,000.00
Program
I Parks
Restroom Cleanin Service
$ 27,675.00
SubTotal:l
$ 743,255.00
L Total. I S 1,030,047.00
'Ce,snc r+rio—Yfrom „era- hutf.Fe°. retreat
• Programs/Personnel Funded at No New Revenue Rate: $0.5146
• Could fund additional $118K in recurring costs (recommend personnel in green)
Personnel
Human Resources
Volunteer Coordinator`
$ 70,000.00
'Personnel
Police
Patrol Officer
$ 144,608.03
Personnel
Police
Evidence Technician
$ 71,984.00
Personnel
Facilities Services
Plumber Position"
S 62,840.00
Personnel
1 IT
Heavy Duty Tire Machine
1$ 50,000.00
(Program
SubTotal:
$ 399,632.00
Total: $ 1,142,887.00
'Council priority from pre-budget retreat
"The requested Parks Irrigation Technician mould be covered by the Plumber Position
Cut Line Discussion at Voter Approval Rate - $0.5242
Could fund additional 500K recurring personnel (in yellow)
7
;Program
r_
Human Resources
Increase Mfnimum Wage ($15 /hour)
$ 117,580.00
`P ram
Finance
encode Replacement
$ 500,000.00
!Program
Facilities Services
Cleaning of Public Safety Buildings
$ 47,000.00
;Program
Fleet
Heavy Duty Tire Machine
$ 41,000.00
(Program
Fleet
I GPS Taegine for Vehicles (Pilot Pre ram)
1 $ 10,000.011
`Pro ram
Parks
Restroom Cleaning Service
Is 27,675.10
SubTotai:
$ 743,255.00
Total: $ 1,142,887.00
'Council priority from pre-budget retreat
"The requested Parks Irrigation Technician mould be covered by the Plumber Position
Cut Line Discussion at Voter Approval Rate - $0.5242
Could fund additional 500K recurring personnel (in yellow)
7
Personnel
r_
lNuman _ Resources _
Vo!unteerCoordinator•
$ 70,000.07
Personnel
Police
Patrol Officer
$ 144,808.00
Personnel
.Police
Evidence Techrician
$ 71,984.00
net
I Facilities Services
P!W"e, Pov to -:
$ 62.3
onnet
11T
C 1 ,1.5a. cz s Te.
S 50.= 00
Personnel
Fire
GPS Ta i for Vehicles (Pilot Pr rain)
$ 10,000.07
Personnel
Parks
NO, Mam,enance Tech
$ 27,675.00
Personnel
Inspections
Fn ineering
Police
Parks
Parks
Parks
PiansEzaminar
$ 550e
$ 53,570.00
Personnel
Adm- nistrative Assistant
Personnel
Records specialist
S 38,495.00
Personnel
Palk Maintenance Tech
$ 39,935.00
Personnel
Trail Development Coordinator
$ 62,579.00
Personnel
Recreation CoordLriatar
PT/Seasonal Park Raniier
$ 62,579.00
$ 26.000.90
Personnel
_
Parks
SubTotai:j
$ 880,010.00
Totals $ 1,623,265.00
*Council priority from pre- budget retreat
"The requested Parks Irrigation Technician would be covered by the Plumber
Position
Cut Line Discussion at Voter Approval Rate - $0.5242
OR Fund additional $500,000 in one -time programs (in yellow)
Personnel
Human Resources
Vol anteer Coordinator"
$ 70,00^.00
Pnograim
Human Resources
Increase Minimum Wale ($15 /hour)'
$ 117,580.00
Program
Finance
Incode Replacement
5 500,009.00
Program
Facilities Services
Cleanir of Public Safety BaWin s
$ 47,0.3.00
Program
Fleet
Heavy Duty Tire Machine
$ 41,000.00
Tam
'Fleet
GPS Ta i for Vehicles (Pilot Pr rain)
$ 10,000.07
Program
Parks
Restroom Cieanin g Service
$ 27,675.00
Library
Sub-iota:
$ 743,255.DG
Totals $ 1,623,265.00
*Council priority from pre- budget retreat
"The requested Parks Irrigation Technician would be covered by the Plumber
Position
Cut Line Discussion at Voter Approval Rate - $0.5242
OR Fund additional $500,000 in one -time programs (in yellow)
Personnel
Human Resources
Vol anteer Coordinator"
$ 70,00^.00
Personnel
Police
Patrol CiF.cer
$ 144.808.00
Personnel
I Police
Evidence Techn ?C.an
$ 71,984.00
Personnel
Fatifnies Services
Plwr�er' **
8 13G
_
Pro am
Pmgmm
Fleet
GPS Laging for Vehicles 1pdotP ram)
Restroom Cleanint Service
raa nv%lncen9ve Program
Add .nonai4 VAC Maintenance funds
--
_
Parks
SabTotal:
S 399.632.M
Program (Human
Resources
Increase M;nimum W e i515/houri•
S '117,590.0C
Pro ram
Finance
Incode Replacement
5 500,3 7.oC
Pro ram
Facilities Services
Cleaning of Public Safety Buildings
$ 47,000.00
Pro ram
Fleet
Heavy Duty Tire Machine
$ 41,0,...00
_
Pro am
Pmgmm
Fleet
GPS Laging for Vehicles 1pdotP ram)
Restroom Cleanint Service
raa nv%lncen9ve Program
Add .nonai4 VAC Maintenance funds
$ 1e,00c.00
$ 27,675.00
$ _ 94.000.00
$ 76,00040
_
Parks
Program
ProWam
_
Numan Resources - s a
Facilities Services
Program
Pollee
15; arch Console Rep acements
120,500.00
Program
Library
HmSfcit Prp rim
$ 2,900.00
Program Police _
Program Set-
Program Streets
Program Parks
Reolme Cat
$ :O,TC.q W
OT for Life Safely 1moe. tons
S
'S 40,000.00
$ 3.30.000.00
5 1,251,455'.08
Accelerate Sireet Light ReP!atonir,
Tra+I fund �V low rW - reaaex!ed 50_K)
SiaTata:
Total: $ 1,651,08TA:1
*Council priority from pre- budget retreat
* *The requested Parks Irrigation Technicial would be covered by the Plumber
Position
Cut Line Discussion - Remaining Unfunded Requests
8
Total:I $ 937,464.00
During the above discussion sections changes were made that the Volunteer
Coordinator will be moved below the cut line and Plumber position moved up,
allocating $1 million to the business grant program instead of $1.4, updating the
minimum wage to $15.00, Contracted Building/Facilities cleaning, fleet programs,
Animal Care HVAC, additional SPAM funding and Incode replacement.
ADJOURNMENT
Mayor Gutierrez adjourned the workshop at 12:55 p.m.
r ; � alph utierrez, Mayor
i
ATTEST:
Brenda Dennis, City Secretary
9
rary
Administrative Assistant
$ 51,730.00
TProgramParks
rary
Pi Programming Speciakst
$ 17,700.00
TPersonne
Supervisor
$ 85,D00.00
GIS Speciahst /Database Analyst
$ 55,060.00
Program
ineeri
Inspector
I $ 86,000.00
Program
$ubTotai:
S 289,430 .00
Total:I $ 937,464.00
During the above discussion sections changes were made that the Volunteer
Coordinator will be moved below the cut line and Plumber position moved up,
allocating $1 million to the business grant program instead of $1.4, updating the
minimum wage to $15.00, Contracted Building/Facilities cleaning, fleet programs,
Animal Care HVAC, additional SPAM funding and Incode replacement.
ADJOURNMENT
Mayor Gutierrez adjourned the workshop at 12:55 p.m.
r ; � alph utierrez, Mayor
i
ATTEST:
Brenda Dennis, City Secretary
9
Additional Mowin Services
$ 50,000.00
TProgramParks
Additional Library Materials
$ 31,000.00
Nehvork Mana ement Systems Upgrade
$ 24,750.00
an Resources
internship Program
$ 19,270.00
Program
Purchasing
Asset Tracking System
S 10,000.00
Program
Finance
Court Office Furniture
$ 15,000.00
Program
Finance
Remove Court Officer Fundi2E
$ 18,000.00
Program
Facilities Services
Campus Maintenance Supplies
$ 70,060.00
Program
Fleet
Generator for City Hail /Community Center
$ 116,134.00
Program
Fleet
Generator for Emergency Services
5 162,957.00
Program
Fleet
Generator for Civic Center
5 130,923.00
SubTotal:1
$ 648,034.00
Total:I $ 937,464.00
During the above discussion sections changes were made that the Volunteer
Coordinator will be moved below the cut line and Plumber position moved up,
allocating $1 million to the business grant program instead of $1.4, updating the
minimum wage to $15.00, Contracted Building/Facilities cleaning, fleet programs,
Animal Care HVAC, additional SPAM funding and Incode replacement.
ADJOURNMENT
Mayor Gutierrez adjourned the workshop at 12:55 p.m.
r ; � alph utierrez, Mayor
i
ATTEST:
Brenda Dennis, City Secretary
9