Fiscal year 2013 Budget and Fiscal Policy GuidelinesMasterpiece on the Mississippi
TO: The Honorable Mayor and City Council Members
FROM: Michael C. Van Milligen, City Manager
SUBJECT: Budget and Fiscal Policy Guidelines for Fiscal Year 2013
DATE: January 11, 2012
Dubuque
bitil
All-America City
IV
2007
Budget Director Jennifer Larson is recommending adoption of the Fiscal Year 2013
Budget Policy Guidelines. The guidelines include a $10.7848 per thousand dollars of
assessed valuation property tax rate for Fiscal Year 2013.
The Fiscal Year 2013 recommended property tax rate of $10.78 per thousand dollars of
assessed valuation is a 3.19% increase from the current Fiscal Year 2012 property tax
rate of $10.46 per thousand dollars of assessed valuation.
While there have been fluctuations along the way, the $10.78 Fiscal Year 2013
recommended rate is a 4.54% increase over the Fiscal Year 2008 property tax rate, or a
1.34% average annual increase over that five -year period.
The Fiscal Year 1987 (just prior to implementation of the 1% local option sales tax
where 50% was dedicated to property tax relief) property tax rate of $14.58 per
thousand dollars of assessed valuation, was 26.04% higher than the Fiscal Year 2013
recommended property tax rate of $10.78.
The Fiscal Year 2013 recommended property tax rate of $10.78 would still maintain
Dubuque as having the lowest City property tax rate of the ten cities in the State of Iowa
with a population over 50,000, assuming none of the cities change their property tax
rates. Dubuque (Fiscal Year 2013) is the lowest in the state for the City portion of
property tax rate. The highest- ranked city (Waterloo at $18.53) is 72% higher than
Dubuque's rate, and the average ($15.77) is 46% higher than Dubuque.
Without a doubt, the major reason for the increase in property taxes to support City
services is the reduction in lease revenues from the Dubuque Racing Association.
When the Diamond Jo expanded, it was projected that Dubuque Racing Association
lease revenues would decrease 21%, but the actual decrease has been 38 %. In fact, if
you compare the highest lease year revenue from the DRA of Fiscal Year 2007 at
$10,143,632 with the Fiscal Year 2013 projection of $6,246,737, the City will receive
$3,896,895 dollars less in lease revenue.
One of the causes of the Fiscal Year 2013 property tax increase is the increase in
health insurance cost. The City portion of health insurance expense will increase from
$770 per month per contract to $835 per month per contract (based on 549 contracts)
which is an 8.4% increase in health insurance costs for an additional cost of $289,000
to the General Fund in Fiscal Year 2013, or a 1.31 % property tax impact for the average
homeowner. In the last few years, the City Council has boosted the general fund
reserves and in Fiscal Year 2011, Fiscal Year 2012 and possibly again in Fiscal Year
2013, some of the General Fund reserves went to bolster the Health Insurance Reserve
since the City of Dubuque is self- insured, actual expenses are paid each year with the
City only having stop -loss coverage for major claims.
In addition, the Municipal Fire and Police Retirement System increased the amount of
City contribution. The current payment of 24.76% of Police and Fire employee salary is
mandated by the State to increase to 26.12% of salary, for an additional cost of
$178,966 in Fiscal Year 2013 for the General Fund or a 0.81 % property tax impact for
the average homeowner.
Also, the Iowa Public Employees' Retirement System increased the required City
contribution rate from 8.07% to 8.67 %, which is an additional cost of $78,560 in Fiscal
Year 2013 for the General Fund, or a 0.35% property tax impact for the average
homeowner. Therefore, increased pension costs account for 1.16% property tax impact
for the average Dubuque homeowner.
In Fiscal Year 2013, there is generally a 2.5% employee wage increase at a cost of
$794,000 to the General Fund, or a 3.6% property tax impact for the average
homeowner.
Another significant cost increase item in this budget recommendation is the increased
property tax support for The Jule Transit System, going from $717,611 in Fiscal Year
2012 to $978,135 in Fiscal Year 2013, for an increase in property tax support of
$260,524 in Fiscal Year 2013 for the General Fund, or a 1.18% property tax impact for
the average homeowner.
The Fiscal Year 2013 recommended property tax rate of $10.78 includes $650,000 for
recurring improvement package requests and some funds for non - recurring
improvement package requests in the Fiscal Year 2013 budget recommendation. This
is partially driven by the desire to meet two of the City Council top priorities related to
Sustainability and the Safe Community Task Force recommendations. Elimination of
the $650,000 in funds for recurring improvement packages would reduce the property
tax rate from $10.78 to $10.48.
2
Additional resources other than property taxes are making it possible to keep down the
property tax rate. One method is a multi -year process to more equitably distribute
administrative overhead of the City operation across all funds beginning in Fiscal Year
2013. The Enterprise Funds have contributed to the administrative overhead of the City
operation, but the General Fund has always carried most of the financial burden.
Another method is the split of gaming revenues from taxes and the DRA lease (not
distributions) in Fiscal Year 2012 is split between operating and capital budgets at
86.5% / 13.5% and that is recommended to change in Fiscal Year 2013 to 90% / 10 %.
Future budget years will see an increase in commercial property and industrial property
land lease revenues, so in Fiscal Year 2013, some of the improvement package
recurring expenses have been funded with one -time revenues. Finally, there is an
increased use of City debt to fund capital improvement program items. The City
currently has a statutory debt capacity of $177,667,991 (there are certain debts allowed
outside that statutory debt capacity) and has outstanding debt that applies against the
statutory debt capacity of $124,400,068, which includes Economic Development TIF
rebate agreements and incentives ($24.5 million).
Recognizing that there is a great deal of uncertainty around the national economy that
has spilled over to negatively affect the local economy, these guidelines call for the
continued allocation of an additional $1 million, above the standard amount of reserves,
in the uncommitted cash reserve general fund balance that was implemented in Fiscal
Year 2010, which is normally an amount that equals 10% of the general fund, to help
weather any economic downturn with a minimal impact on the delivery of services.
The City has been able to minimize the impact of the cost of City services to the
average homeowner in spite of the fact that gaming lease revenues have decreased
$19 million from Fiscal Year 2009 through Fiscal Year 2017.
The City continues to apply for Federal and State grants to minimize the amount of local
dollars needed for City projects. Since February 2009, the City and its partners have
received $100,541,423. In addition, the America's River III Project for the Bee Branch
Creek Restoration Project has received $125,000 in donations. As always, the City
continues to seek donations for this project and all other City projects.
The recommended property tax rate of $10.78, while only being a 3.19% increase in the
property tax rate over Fiscal Year 2012, will be a 5.00% increase to the "City" share of
property taxes for the average homeowner assuming the Homestead Property Tax
Credit is fully funded by the State of Iowa. It is important to remember that the impact of
the property tax rate on revenue to the City and cost to the average homeowner is
impacted by the increase in the City's assessed valuation, excluding TIF District
Revenues, and the change in the State rollback factor, which is going from 48.53% to
50.75 %, as determined by the State of Iowa.
The "City" share of commercial property taxes will increase 3.19 percent, as commercial
property is not affected by a rollback factor.
3
The "City" share of industrial property taxes will increase 3.19 percent, as industrial
property is not affected by a rollback factor.
The City Council will conduct six public meetings prior to the adoption of a City budget
after a public hearing on March 7, 2012.
I concur with the recommendation and respectfully request Mayor and City Council
approval.
Michael C. Van Milligen
MCVM:jml
Attachment
cc: Barry Lindahl, City Attorney
Cindy Steinhauser, Assistant City Manager
Jennifer Larson, Budget Director
4
Masterpiece on the Mississippi
January 10, 2012
TO: Michael C. Van Milligen, City Manager
FROM: Jennifer Larson, Budget Director
SUBJECT: Budget and Fiscal Policy Guidelines for Fiscal Year 2013
Dubuque
knerd
All-America City
hill!
2007
I am recommending adoption of the Fiscal Year 2013 Budget Policy Guidelines. The
guidelines reflect City Council direction given as part of the August 24 and 25, 2011,
goal setting sessions.
The budget guidelines are developed and adopted by City Council early in the
budgeting process in order to provide targets or parameters within which the budget
recommendation will be formulated. The final budget presented by the City Manager
may not meet all of these targets due to changing conditions and updated information
during budget preparation. To the extent the recommended budget varies from the
guidelines, an explanation will be provided in the printed budget document.
The Fiscal Year 2013 budget guidelines call for a 5.00% property tax increase for the
average Dubuque homeowner and a property tax increase for commercial (3.19 %) and
industrial (3.19 %) properties. Since 1989, the average homeowner has averaged an
annual increase in costs in the City portion of their property taxes of less than 1 %, or
about $4.30 a year. If the State had been fully funding the Homestead Tax Credit, the
increase would have averaged about $3.24 a year.
While there have been fluctuations along the way, the Fiscal Year 2013 recommended
property tax rate of $10.78 per thousand dollars of assessed valuation is only a 3.19%
increase from the current Fiscal Year 2012 property tax rate.
The $10.78 Fiscal Year 2013 recommended rate is a 4.54% increase over the Fiscal
Year 2008 property tax rate, or a 1.34% average annual increase over that five -year
period.
The Fiscal Year 1987 (just prior to implementation of the 1% local option sales tax
where 50% was dedicated to property tax relief) property tax rate of $14.58 per
thousand dollars of assessed valuation was 26.04% higher than the Fiscal Year 2013
recommended property tax rate of $10.78.
$16
$14
$12
$10
$8
56
54
52
5-
m
m
m
N
M1
03
City Tax Rate
• City Tax Rate
N N N . , 00
Ch fV r'J i/Y 03 M1 O
N 7-1 V} M1 N CO Cr r•. M1
,y
.-i .n "4 ry M ,4 O ry O w 90
Vi. iA .mod , _ N. .'q Iti R in N
la
CJ
I
1
O O N N ~ m m O
., 0 0 0
o o c W o
+� to 0 C U} 0l
ai w
1
I
I
I
I
1
I
1
1
■ _
I I
_
87 88 89 90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13
Fiscal Year
The Fiscal Year 2013 recommended property tax rate of $10.78 would still maintain
Dubuque as having the lowest City property tax rate of the ten cities in the State of Iowa
with a population over 50,000, assuming none of the cities change their property tax
rates.
2
$20 -
$18 -
516 -
514 -
$12 -
$10 -
$8-
56-
$4-
$2-
50
$10.78 $10.84
FY 2012 Property Tax Rates vs. Dubuque FY 2013
$12.44
West Des Moines
516.66 $17.02
$15.22 515.53 515.77 -
2,
hi
$17.84 517.85 $18.53
P in
o
g
o
Dubuque (FY13) is the LOWEST in the state for the city portion of property tax rate.
The highest- ranked city (Waterloo) is 72% higher than Dubuque's rate, and the average
is 46% higher than Dubuque.
A significant cause of the FY 2013 property tax increase is the increase in health
insurance cost. The City portion of health insurance expense will increase from $770
per month per contract to $835 per month per contract (based on 549 contracts) which
is an 8.4% increase in health insurance reserves for an additional cost of $289,000 to
the General Fund in FY 2013 or a 1.31% property tax increase for the average
homeowner. In the last few years, the City Council has boosted the general fund
reserves and in FY 2011, FY 2012 and possibly again in FY 2013, some of the General
Fund reserves went to bolster the Health Insurance Reserve since the City of Dubuque
is self- insured actual expenses are paid each year with the City only having stop -loss
coverage for major claims.
In addition, the Municipal Fire and Police Retirement System increased the amount of
City contribution. The current payment of 24.76% of Police and Fire employee salary is
mandated by the State to increase to 26.12% of salary, for an additional cost of
$178,966 in FY 2013 for the General Fund or a 0.81 % property tax increase for the
average homeowner. In addition, the Iowa Public Employees' Retirement System
increased the required City contribution rate from 8.07% to 8.67 %, which is an
additional cost of $78,560 in FY 2013 for the General Fund or a 0.35% property
increase for the average homeowner. Therefore, increased pension costs account for
1.16% of the 5% property tax increase for the average Dubuque homeowner.
3
In FY 2013 there is generally a 2.5% employee wage increase at a cost of $794,000 to
the General Fund or a 3.6% property tax increase for the average homeowner.
This level of taxation includes $650,000 for recurring improvement package requests
and some funds for non - recurring improvement package requests in the FY 2013
budget recommendation. This is partially driven by the desire to meet two of the City
Council top priorities related to Sustainability and the Safe Community Task Force
recommendations.
Some highlights of the document are:
The reduction in the DRA's market share due to the Diamond Jo's expansion and
the downturn in the local economy impact the City's lease payment from the
DRA. The current lease requires the DRA to pay the City 1 percent of coin in
from slot machines and 4.8 percent of gross revenue from table games. In FY
2009, the City's estimated lease payments through FY 2013 were reduced $7.1
million based on projections from the DRA. In FY 2010, gaming revenues
generated from lease payments from the DRA were decreased an additional $4.8
million through FY 2014 based on revised projections from the DRA. In FY 2011,
the City's estimated lease payments through FY 2015 were reduced an
additional $1 million based on updated projections from the DRA. In FY 2012,
the City's estimated lease payments through FY 2016 were reduced an
additional $3.2 million based on updated projections from the DRA.
Gaming revenues generated from lease payments from the DRA will need to be
further adjusted in this budget process by a FY 2013 revised DRA projection of a
reduction of lease payments of $2.9 million over the next five years.
From FY 2009 thru FY 2017, the City's lease payments have been reduced a
total of $19 million.
The reduction in coin -in is estimated to be 32% instead of the 21 % originally
projected due to the expansion of the Diamond Jo Casino as well as the
economic downturn which was not projected.
The following is a ten year history of DRA lease payments to the City of
Dubuque:
FY 2013 $ 6,494,107 estimate
FY 2012 $ 6,924,057 budget
FY 2011 $ 6,646,284
FY 2010 $ 7,132,555
FY 2009 $ 8,752,604
FY 2008 $10,140,840
FY 2007 $10,143,632
FY 2006 $ 9,093,679
FY 2005 $ 6,676,095
FY 2004 $ 4,131,172
4
The split of gaming revenues from taxes and the DRA lease (not distributions) in
FY 2012 is split between operating and capital budgets at 86.5% / 13.5% and
that is recommended to change in FY 2013 to 90% / 10 %.
Building Permits increased from $480,000 in FY 2012 to $550,000 in FY 2013
based on FY 2011 increased construction and a major construction project
planned for the University of Dubuque.
State Transit operating assistance is anticipated to decrease 41 percent or
$159,000 from FY 2012 budget based on the revised FY 2012 budget received
from the State. Federal Transportation Administration (FTA) is anticipated to
increase 7% or $63,000 from FY 2012 budget based on the revised FY 2012
received from FTA.
Transit motor vehicle fuel, and low and high sulfur diesel fuel expense is
estimated to increase 33 percent ( +$58,184) over FY 2012 budget based on FY
12 actual fuel expense after the Jule Fleet was replaced and projected out for
twelve months, then 2.5 percent per year beyond. In addition, tire expense is
estimated to increase 100 percent ( +27,206) over FY 2012 budget based on
replacement tires not budgeted in previous years.
The increase in property tax support for Transit from FY 2012 to FY 2013 is
$260,524. The following is a ten year history of the Transit subsidy:
FY 2013 $ 978,135 estimate
FY 2012 $ 717,611 budget
FY 2011 $1,078,726
FY 2010 $1,161,393
FY 2009 $1,253,638
FY 2008 $1,070,053
FY 2007 $ 923,384
FY 2006 $ 710,453
FY 2005 $ 617,048
FY 2004 $ 513,259
Industrial riverfront property lease revenue is projected to increase by $89,433 in
FY 2013. Other property lease revenue is projected to increase by $330,000
based on leasing approximately eight acres of a parcel created by the 16th Street
detention basin for $300,000 in FY 2013; $450,000 in FY 2014; $600,000 in FY
2015; $800,000 in FY 2016 and $31,500 in FY 2013 and FY 2014 for a lease for
the old city garage
FY 2013 is the first year that eligible retirees with at least twenty years of
continuous service in a full -time position or retired as a result of a disability and
are eligible for pension payments from the pension system can receive payment
of their sick leave balance with a maximum payment of one - hundred twenty sick
days payable bi- weekly over a five year period. The impact to the General Fund
in FY 2013 is estimated to be $161,358. As part of the contract negotiations this
5
benefit was added as employees accepted no pay increase in FY 2012, except
the Dubuque Protected Police Association which received a pay increase
through arbitration but did not receive the sick leave buy back enhancement.
Criminal Background Check increased from $13,056 in FY 2012 to $81,867 in FY
2013 based on FY 2012 activity and increased landlord participation for required
background tenant checks.
The General Fund in FY 2013 is subsidizing $340,000 of the Street Maintenance
Activity which is normally paid with Road Use Tax Funds. The increase in Road
Use Tax expense has risen at a higher rate than Road Use Tax Fund revenue.
The State Road Use Tax Fund consists of revenues from fuel tax, vehicle
registration fees, use tax, driver's license fees and other miscellaneous sources
and is distributed to cities on a per capita basis. The Road Use Tax Fund has
decreased as a result of flattening revenues, dramatically increasing construction
costs, aging infrastructure, increased usage and deferred road maintenance.
Beginning in FY 2013, the Cable TV Fund no longer funds Police and Fire public
education and has reduced funding to the Information Services Department due
to reduced revenues from the cable franchise. This is due to Mediacom's
conversion from a Dubuque franchise to a state franchise in October 2009 which
changed the timing and calculation of the franchise fee payments. The cost to the
General Fund is approximately $190,000.
Greater Dubuque Development Corporation support of $267,613 previously
budgeted to be paid from the UDAG Fund is budgeted to be paid from Dubuque
Industrial Center Land Sales in FY 2012 and FY 2013 and beyond.
The Enterprise Funds have contributed to the administrative overhead of the City
operation, but the General Fund has always carried most of the financial burden.
In FY 2013, a multi -year process to more equitably distribute those costs across
all funds will be started.
There are many high priority capital improvement projects, which need to be
constructed during the FY 2013 -2017 period. The reductions in DRA rent and
distribution over the years has increased the need to borrow for projects. As in
the past, debt will be required on several major capital projects, that being the
Drainage Basin Master Plan, Intermodal Facility, Airport Improvements, Park
Improvements, Sidewalk and Street Improvements, Sanitary Sewer Fund,
Parking Fund and Water Fund. In FY 2013 -2017 borrowings will also include
smaller projects and equipment replacements such as Park developments,
Police software, and City building roof replacements. These smaller borrowings
will be for a term not exceeding the life of the asset. Alternative sources of funds
will always be evaluated (i.e. State Revolving Loan Funds) to maintain the lowest
debt service costs.
There is DRA distribution budgeted in this 5 -Year Capital Improvement Program
budget cycle. Based on revised projections received from the DRA, distributions
6
have been increased approximately $800,000 over the next five years.
All requested projects will not be recommended for funding.
The City is applying for State and Federal grants to minimize the amount of local
dollars needed for City projects. Since February 2009, the City and its partners
have received $100,541,423. The following is a list of recent grants received by
the City only:
Grant
Project
Award Amount
Community Development
Block Grant
Caradco Building
$ 8,900,000
State of Good Repairs Grant
Intermodal Facility
$ 8,000,000
Transportation Investment
Generating Economic
Recovery (TIGER)
Millwork District
Complete Streets
$ 5,600,000
State Revolving Loan Fund
Green Project
Upper Bee Branch
$4,400,000
State of Iowa I -JOBS
Lower Bee Branch
$ 3,950,000
Lead Paint Grant
Lead Paint Removal
$ 3,090,000
U.S. Department of
Transportation State of Good
Repair
Bus Replacements
$ 2,300,000
Vision Iowa RECAT
Bee Branch Restoration
$2,250,000
U.S. Economic Development
Administration
Central Parking Ramp
$ 1,500,000
Iowa Finance Authority
Workforce Housing Loan
Caradco Building
$ 1,500,000
U.S. Department of
Transportation Clean Fuels
Bus Replacement
$ 1,500,000
Iowa Power Fund
Smarter City Initiative
$ 1,400,000
U.S. Housing and Urban
Development
Green and Healthy
Homes
$ 1,000,000
State Revolving Loan Fund
Green Project
Smart Water Meters
$ 1,000,000
NSB Grant
Bee Branch Trails
$1,000,000
Energy Efficiency
Conservation Block Grant
Comprehensive
Strategy
$ 574,700
State of Iowa I -JOBS
Southwest Arterial
$ 558,967
Homeless Prevention Funds
Homeless Prevention
$ 502,294
State Competitive EECBG
US 52 Traffic Flow
Optimization
$ 500,000
Neighborhood Stabilization
Program
Purchase of Foreclosed
Homes
$ 444,000
Federal Transit
Administration
3 Bus Replacements
$ 384,939
Justice Assistance Grant
Police Initiatives
$ 360,320
Federal Highway
1 Bus Replacement
$ 349,000
7
Grant
Project
Award Amount
Infrastructure
+5.00%
Impact to Average Commercial
State Revolving Loan Funds
North Fork Catfish
Creek Stormwater and
Sanitary
$ 337,000
Community Development
Block Grant Formula Funds
Homeownership
Rehabs /Green Alleys
$ 328,269
Iowa Clean Air Attainment
Program (ICAAP) Grant
The Jule Medical Loop
$ 300,160
Public Transit Infrastructure
Grant
ARC Transfer Center
$ 289,375
AmeriCorps Grant
Various Programs
$ 186,201
MRT Grant
Bee Branch Trails
$ 100,000
State Energy Program
18th & Central Energy
Improvements
$ 69,831
Iowa Community Cultural
Grant
Arts Coordinator Salary
$ 13,021
Total
$52,688,077
> The Policy Guidelines include a property tax guideline that provides for a 5.00%
increase to the "City" share of property taxes for the average homeowner
assuming the Homestead Property Tax Credit is fully funded by the State of
Iowa.
• The property tax rate will increase 3.19 percent from $10.4626 per thousand
dollars of assessed valuation in Fiscal Year 2012 to $10.7848 per thousand
dollars of assessed valuation in Fiscal Year 2013.
• The "City" share of commercial property taxes will increase 3.19 percent.
• The "City" share of industrial property tax will increase 3.19 percent.
> The property tax asking will increase 7.06 percent from Fiscal Year 2012.
• The following table summarizes the impact of the Policy Guidelines:
Preliminary citizen participation opportunities will be available. There will be six City
Council Work Sessions prior to the adoption of the FY 2013 budget before the state
mandated deadline of March 15, 2012.
JML
8
FY 2013
Impact to Average Homeowner
+5.00%
Impact to Average Commercial
+3.19%
Impact to Average Industrial
+3.19%
FY 2013 Tax Rate
10.7848 /
+3.19%
FY 2013 Property Tax Asking
$22,786,499/
+7.06%
Preliminary citizen participation opportunities will be available. There will be six City
Council Work Sessions prior to the adoption of the FY 2013 budget before the state
mandated deadline of March 15, 2012.
JML
8
Attachment
cc: Barry Lindahl, City Attorney
Cindy Steinhauser, Assistant City Manager
Jennifer Larson, Budget Director
Ken TeKippe, Finance Director
9
BUDGET AND FISCAL POLICY GUIDELINES
FOR FY 2013
OPERATING BUDGET GUIDELINES
The Policy Guidelines are developed and adopted by City Council early in the budgeting
process in order to provide targets or parameters within which the budget recommendation
will be formulated. The final budget presented by the City Manager may not meet all of these
targets due to changing conditions and updated information during budget preparation. To
the extent the recommended budget varies from the guidelines, an explanation will be
provided in the printed budget document.
1. CITIZEN PARTICIPATION
Guideline
To encourage citizen participation in the budget process, City Council will hold at least
six work sessions in addition to the budget public hearing for the purpose of reviewing
the budget recommendations for each City department and requesting public input
following each departmental review.
The budget will be prepared in such a way as to maximize its understanding by
citizens. A copy of the recommended budget documents will be made available with
the City Clerk and in the government documents section at the Carnegie Stout Public
Library. The budget can be reviewed on the City's website at www.citvofdubuque.orq
and copies of the budget on CD will be available.
An opportunity will be provided for citizen input prior to formulation of the City
Manager's recommended budget and again prior to final Council adoption, both at City
Council budget work sessions and at the required budget public hearing.
2. SERVICE OBJECTIVES, ALTERNATIVE FUNDING AND SERVICE LEVELS
Guideline
The budget will identify specific objectives to be accomplished during the budget year,
July 1 through June 30, for each activity of the City government. The objectives serve
as a commitment to the citizens from the City Council and City administration and
identify the level of service which the citizen can anticipate.
FY 2013 Policy Guidelines
Page 2
3. TWO TYPES OF BUDGET DOCUMENTS TO BE PREPARED
Guideline
The recommended City operating budget for Fiscal Year 2013 will consist of a
Recommended City Council Policy Budget that is a collection of information that has
been prepared for department hearings and a Citizens Guide to the Recommended
FY 2013 Budget.
The Recommended City Council Policy Budget includes the following information for
each department: Highlights of Prior Year's Accomplishments and Future Year's
Initiatives, a financial summary, a summary of improvement packages requested and
recommended, significant line items, capital improvement projects in the current year
and those recommended over the next five years, organizational chart for larger
departments, major goals, objectives and performance measures for each cost center
within that department, and line item expense and revenue financial summaries. The
purpose of these documents are to focus the attention of the City Council and the
public on policy decisions involving what services the City government will provide,
who will pay for them and the implications of such decisions. They will emphasize
objectives, accomplishments and associated costs for the budget being recommended
by the City Manager.
The Citizens Guide section of the Recommended FY 2013 Budget is a composite of
tables, financial summaries and explanations, operating and capital budget messages
and the adopted City Council Budget Policy Guidelines. Through graphs, charts and
tables it presents financial summaries, which provide an overview of the total
operating and capital budgets.
4. BALANCED BUDGET
Guideline
The City will adopt a balanced budget in which expenditures will not be allowed to
exceed reasonable estimated resources. The City will pay for all current expenditures
with current revenues.
FY 2013 Policy Guidelines
Page 3
5. BALANCE BETWEEN SERVICES AND TAX BURDEN
Guideline
The budget should reflect a balance between services provided and the burden of
paying for those services. It is not possible or desirable for the City to provide all of the
services requested by individual citizens. The City must consider the ability of citizens
to pay for services in setting service levels and priorities.
6. MAINTENANCE OF EXISTING SERVICES
Guideline
To the extent possible with the financial resources available, the City should attempt to
maintain the existing level of services. Annually, however, each service should be
tested against the following questions: (a) Is this service truly necessary? (b) Should
the City provide it? (c) What level of service should be provided? (d) Is there a better,
less costly way to provide it? (e) What is its priority compared to other services? (f)
What is the level of demand for the service? (g) Should this service be supported by
property tax, user fees, or a combination?
7. IMPROVED PRODUCTIVITY
Guideline
Efforts should continue to stretch the value of each tax dollar and the City services
that it buys through improved efficiency and effectiveness. Using innovative and
imaginative approaches to old tasks, reducing duplication of service effort, creative
application of new technologies and more effective organizational arrangements are
approaches to this challenge.
8. USE OF VOLUNTEERS
Discussion
Out of the respect for citizens that must pay taxes, the City must seek to expand
resources by continuing to get citizens directly involved in supplementing service
delivery capability. Citizens are encouraged to assume tasks previously performed or
provided by City government. This may require the City to change the approach to
service delivery, such as, providing organizational skills, training, coordinating staff,
office space, meeting space, equipment, supplies and materials, but not directly
providing the more expensive full -time staff. Activities where citizens can continue to
take an active role include: Library, Recreation, Parks, Five Flags Center, Transit, and
Police.
FY 2013 Policy Guidelines
Page 4
Guideline
In the future, the maintenance of City services may well depend on volunteer citizen
staffs. In FY 2013, efforts shall continue to identify and implement areas of City
government where (a) volunteers can be utilized to supplement City employees to
maintain service levels (i.e., Library, Recreation, Parks, Transit, Police) or (b) services
can be "spun off" to non - government groups and sponsors.
9. RESTRICTIONS ON INITIATING NEW SERVICE
Guideline
No new service will be considered except (a) when additional revenue or offsetting
reduction in expenditures is proposed or (b) when mandated by state or federal law.
10. SALARY INCREASES OVER THE AMOUNT BUDGETED TO BE FINANCED FROM
BUDGET REDUCTIONS IN THE DEPARTMENT(S) OF THE BENEFITING
EMPLOYEES
Discussion
The recommended budget will include salary amounts for all City employees.
However, past experience shows that budgeted amounts are often exceeded by fact
finder and /or arbitrator awards. Such "neutrals" do not take into account the overall
financial capabilities and needs of the community and the fact that the budget is a
carefully balanced and fragile thing. Such awards have caused budgets to be
overdrawn, needed budgeted expenditures to be deferred, working balances to be
expended and, in general, have reduced the financial condition or health of the City
government. To protect the financial integrity of the City government, it is
recommended that the cost of any salary adjustment over the amount provided in the
budget (that is, not financed in the budget) come from reductions in the budget of the
department(s) of the benefiting employees.
Guideline
Salary increases over the amount budgeted for salaries shall be financed from
operating budget reductions in the department(s) of the benefiting employees.
FY 2013 Policy Guidelines
Page 5
11. BALANCE BETWEEN CAPITAL AND OPERATING EXPENDITURES
Guideline
The provision of City services in the most economical and effective manner requires a
balance between capital (with particular emphasis upon replacement of equipment
and capital projects involving maintenance and reconstruction) and operating
expenditures. This balance should be reflected in the budget each year.
12. USER CHARGES
Discussion
User charges or fees represent a significant portion of the income generated to
support the operating budget. It is the policy that user charges or fees be established
when possible so those who benefit from a service or activity also help pay for it. This
is easy in some cases and municipal utility funds have been established for certain
activities, which are intended to be self - supporting. Examples of utility funds include
Water User Fund, Sewer User Fund, Stormwater User Fund, Refuse Collection Fund,
and Parking Fund. In other cases, a user charge is made after the Council
determines to what extent an activity is to be self - supporting. Examples of this
arrangement are fees for swimming, golf and recreation programs and certain
inspection programs.
FY 2013 will be the fifth fiscal year that the Stormwater User Fund is fully funded by
stormwater use fees. The General Fund will continue to provide funding for the
stormwater fee subsidies which provide a 50% subsidy for the stormwater fee charged
to property tax exempt properties and low -to- moderate income residents and a 75%
subsidy for residential farms.
Guideline
User fees and charges should be established where possible so that those who utilize
or directly benefit from a service, activity or facility also help pay for it.
User fees and charges for each utility fund (Water User Fund, Sewer User Fund,
Stormwater User Fund, Refuse Collection Fund, and Parking Fund) shall be set at a
level that fully supports the total direct and indirect cost of the activity, including the
cost of annual depreciation of capital assets and financing for future capital
improvement projects.
FY 2013 Policy Guidelines
Page 6
The following chart shows activities with user charges and to what extent the activity is
to be self - supporting:
FY 2009 FY 2010 FY 2011 FY 2012 FY 2013
ACTUAL ACTUAL ACTUAL BUDGETED RECOM'D
DEPARTMENT /DIVISION PERCENT PERCENT PERCENT PERCENT PERCENT
Leisure Services Department
Recreation Division
Adult Athletics* 60.1 59.1 57.3 58.5 57.5
McAleece Concessions 157.9 142.4 155.3 147.2 145.6
Children's Activities 46.8 46.9 48.7 46.2 46.6
Therapeutic Recreation 14.8 13.1 14.5 17.2 17.8
Recreation Classes 23.6 26.2 47.8 26.7 33.2
Swimming* 56.7 50.9 50.2 55.8 51.5
Golf* Surplus to Golf Devel' Fund 112.2 106.5 100.1 100.9 101.7
Park Division 12.4 12.2 11.0 11.8 11.4
Library Department excl' Gift Trusts 10.6 12.2 10.9 5.0 3.5
Airport Departmentw /abateddebt 84.8 83.6 90.5 80.0 84.4
Building Services Division
Inspections 73.0 71.9 81.3 74.5 94.0
Planning Services Department 30.6 28.1 32.6 33.5 24.0
Health Services Department
Food/Environmental Insp. 69.8 69.9 64.8 67.7 62.3
Animal Control * ** 118.8 59.5 57.1 55.9 55.0
Housing Services Department
General Housing Inspection 62.5 62.2 57.4 56.1 55.2
Federal Building Maint. 86.2 104.2 106.1 100.0 100.0
* Includes an amount to help cover indirect costs (administration)
*** Humane Society contract moved to the Health Services from Purchase of Service activity in FY 2010
Prior to FY 2013, the General fund has been subsidizing a portion of the utility funds
use of administrative services such as Engineering administration, Engineering Project
Management, Finance accounting services, Economic Development, Planning
Services, Workforce Development, City Clerk services, Legal services, City Manager's
Office including Budget, Geographic Information Systems, Sustainability,
Neighborhood Development, Arts and Cultural Affairs and Personnel. Prior to FY
2013, the Engineering department estimated the amount of time spent on projects and
allocated that time to an Internal Service Fund which is then allocated to the various
capital improvement projects that the personnel work on. The remaining time not
allocated to the Internal Service Fund was considered administrative and has been
charged to the General Fund. In addition, administrative departments such as the City
Manager's Office, Legal, Planning, Economic Development, City Clerk's Office and
Workforce Development recharged expenses based upon each enterprise fund's
percent of the City -wide operating budget, excluding debt service. The accounting
FY 2013 Policy Guidelines
Page 7
activity of the Finance Department has not been recharged to the other funds with
exception of payroll and loan processing, parking tickets and landfill billing.
Beginning in FY 2013, additional overhead recharges to the utility funds will be phased
in over several years. Engineering administrative and project management expenses
that are not recharged to capital projects will be split evenly between the Water,
Sewer, Stormwater and General Funds. Finance accounting expenses and all other
administrative departments such as Economic Development, Planning, Workforce
Development, City Clerk, Legal Services and City Manager's Office will be split evenly
between Water, Sewer, Stormwater, Parking, Refuse Collection and General Funds,
with overhead costs also increasing for the Landfill. This will be fully implemented over
time.
When the overhead recharges are fully implemented, the Enterprise Funds will split
the cost of administrative overhead excluding Engineering as follows:
Water 16.67%
Sewer 16.67%
Stormwater 16.67%
Refuse 16.67%
Parking 8.33%
Landfill 8.33%
Engineering Administration and Engineering Project Management will be split evenly
between General Fund, Water, Sewer and Stormwater.
13. OUTSIDE FUNDING
Discussion
The purpose of this guideline is to establish the policy that the City should
aggressively pursue outside funding to assist in financing its operating and capital
budgets. However, the long -term commitments required for such funding must be
carefully evaluated before any agreements are made. Commitments to assume an
ongoing increased level of service or level of funding once the outside funding ends
must be avoided.
Guideline
In order to minimize the property tax burden, the City of Dubuque will make every
effort to obtain federal, state and private funding to assist in financing its operating and
capital budgets. However, commitments to guarantee a level of service or level of
funding after the outside funding ends shall be avoided.
FY 2013 Policy Guidelines
Page 8
14. GENERAL FUND OPERATING RESERVE OR WORKING BALANCE
Discussion
An operating reserve or working balance is an amount of cash, which must be carried
into a fiscal year to pay operating costs until tax money, or other anticipated revenue
comes in. Without a working balance there would not be sufficient cash in the fund to
meet its obligations and money would have to be borrowed. Working balances are
not available for funding a budget; they are required for cash flow (i.e., to be able to
pay bills before taxes are collected).
The rule of thumb the state recognizes for determining a reasonable amount for a
working balance is (a) anticipated revenues for the first three months of the fiscal year
less anticipated expenditures or (b) 5 percent of the total General Fund operating
budget (excluding fringes and tort liability expense). However, in discussions with
Moody's Investor Service, a factor of 10 percent was recommended for "A" rated
cities. This is due to the fact that a large portion of revenue sources are beyond the
City's control and therefore uncertain. In the case of Dubuque, 10% represents
approximately $3,987,725.
Guideline
The guideline of the City of Dubuque is to maintain a General Fund working balance
or operating reserve of 10 percent of the total General Fund Operating budget
requirements or approximately $3,987,725 for FY 2012. The one -time General Fund
operating reserve of one million dollars that was implemented in FY 2010 and FY
2011 was partially used in FY 2011 to boost the health insurance reserve due to
unexpected claims and the balance of $382,525 was carried over into FY 2012. It is
expected that the remaining balance of the one -time reserve will be needed in FY
2012 to boost the health insurance reserve. In addition, there was an additional
$500,000 one -time reserve implemented in FY 2011 for health insurance claims
exceeding expectations and the possibility of needing to boost the health insurance
reserve which was used in FY 2011 to boost the health insurance and workers'
compensation reserves. The additional one million dollars in operating reserves will be
replenished in FY 2013.
15. USE OF UNANTICIPATED, UN- OBLIGATED, NONRECURRING INCOME
Discussion
Sometimes income is received that was not anticipated and was not budgeted. Often
this money is not recurring and reflects something, which happened on a one -time
basis to generate the "windfall ".
FY 2013 Policy Guidelines
Page 9
Nonrecurring income must not be spent for recurring expenses. To do so causes a
funding shortfall the next budget year before even starting budget preparation.
Nonrecurring expenditures would include capital improvements and equipment
purchases.
Guideline
Nonrecurring un- obligated income shall be spent only for nonrecurring expenses.
Capital improvement projects and major equipment purchases tend to be nonrecurring
expenditures.
16. USE OF "UNENCUMBERED FUND BALANCES"
Discussion
Historically a budget is not spent 100% by the end of the year and a small
unencumbered balance remains on June 30th. In addition, income sometimes
exceeds revenue estimates resulting in some unanticipated balances at the end of the
year. These amounts of un- obligated, year -end balances are in turn "carried over"
into the new fiscal year to help finance it.
The FY 2011 -12 General Fund budget, which went into effect July 1, anticipated a
"carryover balance" of $200,000 or approximately 2 percent of the General Fund. For
multi -year budget planning purposes, these guidelines assume a carryover balance of
$200,000 in FY 2013 through FY 2017.
Guideline
The available carryover General Fund balance to help finance the budget and to
reduce the demand for increased taxation shall be anticipated not to exceed $200,000
for FY 2012 -13 and beyond through the budget planning period. Any amount over
that shall be programmed in the next budget cycle as part of the capital improvement
budgeting process.
17. PROPERTY TAX DISCUSSION
Assumptions - Resources
a. Unencumbered funds or cash balances of $200,000 will be available in FY 2013
and each succeeding year to support the operating budget.
b. Sales tax funds are set by resolution to be used 50 percent in the General Fund
for property tax relief. Sales tax projections for FY 2013 are projected to increase
2.0 percent over FY 2012 actual receipts, and then increase at an annual rate of
2.0 percent per year.
FY 2013 Policy Guidelines
Page 10
c. Hotel /motel tax receipts are projected to increase 5 percent over FY 2012 actual
receipts, and then increase at an annual rate of 3 percent per year.
d. State Transit operating assistance is anticipated to decrease 41 percent or
$159,000 from FY 2012 budget based on the revised FY 2012 budget received
from the State. Federal Transportation Administration (FTA) is anticipated to
increase 7% or $63,000 from FY 2012 budget based on the revised FY 2012
received from FTA.
e. Miscellaneous revenue, excluding state shared revenues, has been estimated at
2 percent growth per year over budgeted FY 2012.
f. Building Permits increased from $480,000 in FY 2012 to $550,000 in FY 2013
based on FY 2011 increased construction and a major construction project
planned for the University of Dubuque.
g.
Gaming revenues generated from lease payments from the DRA have been
decreased by approximately $500,000 per year based on revised projections from
the DRA. The following is a ten year history of DRA lease payments to the City of
Dubuque:
FY 2013 $ 6,494,107 estimate
FY 2012 $ 6,924,057 budget
FY 2011 $ 6,646,284
FY 2010 $ 7,132,555
FY 2009 $ 8,752,604
FY 2008 $10,140,840
FY 2007 $10,143,632
FY 2006 $ 9,093,679
FY 2005 $ 6,676,095
FY 2004 $ 4,131,172
The Diamond Jo fixed payment remains at $500,000 based on the revised parking
agreement.
h. Gaming revenues from taxes and the DRA lease (not distributions) changes from
a split of 86.5% / 13.5% in FY 2012 between operating and capital budgets to a
split of 90% / 10% in FY 2013. The operating portion of the split includes the debt
service required on the 2002 general obligation bonds for the America's River
Project that was previously considered as part of the capital portion of the DRA
lease. Debt obligations are considered a continuing annual expense and are more
accurately reflected as part of the operating portion of the DRA lease.
The Diamond Jo Patio lease ($25,000) and the Diamond Jo parking privileges
($531,867 in FY 2013 increased 3.3 percent thereafter) have not been included in
the split with gaming revenues. This revenue is allocated to the operating budget.
FY 2013 Policy Guidelines
Page 11
i. The residential rollback factor will increase from 48.530 percent to 50.752 percent
or a 4.58 percent increase for FY 2013. The rollback has been estimated to
increase 3.50% each year from Fiscal Years 2013 thru 2017. No equalization
orders were estimated for Fiscal Years 2013 and beyond due to the City Assessor
voluntarily increasing assessments to equal the two year sale average.
The increase in the residential rollback factor increases the value that each
residence is taxed on. This increased taxable value for the average homeowner
($130,367 assessed value in FY 2012 and 2013) results in more taxes to be paid
per $1,000 of assessed value. In an effort to keep property taxes low to the
average homeowner, the City calculates the property tax impact to the average
residential property based on the residential rollback factor and property tax rate.
In a year that the residential rollback factor increases, the City recommends a
lower property tax rate than what would be recommended had the rollback factor
remained the same. Commercial and Industrial taxpayers normally are taxed at
100 percent of assessed value and benefit from the lower tax rate that is
recommended by the City when the residential rollback factor increases.
The residential rollback in Fiscal Year 1987 was 75.6481 percent as compared to
50.752 percent in Fiscal Year 2013. The rollback percent had steadily decreased
since FY 1987, which has resulted in less taxable value and an increase in the
City's tax rate. However, that trend began reversing in FY 2009 when the rollback
reached a low of 44.0803 percent. If the rollback had remained at 75.6481
percent in FY 2013, the City's tax rate would have been $8.60 per $1,000 of
assessed value instead of $10.93 in FY 2013.
In addition, the State of Iowa eliminated the Machinery and Equipment Tax
Replacement in FY 2003 (- $200,000); Personal Property Tax Replacement in FY
2004 (- $350,000); Municipal Assistance in FY 2004 (- $300,000); Liquor Sales
Revenue in FY 2004 (- $250,000); and Bank Franchise Tax in FY 2005 (-
$145,000). The combination of the decreased residential rollback, State funding
cuts and increased expenses has forced the City's tax rate to increase since 1987
when the citizens passed a referendum to establish a one percent local option
sales tax with 50% of the revenue gong to property tax relief.
j. FY 2013 reflects this increased assessed value for the average homeowner.
Assessed valuations were increased 2 percent per year beyond FY 2013.
k. Gas franchise fees have been projected to increase 3.5 percent over FY11 actual
based on a rate increase that Black Hills Energy has applied for with the State
Utility Board. Also, Electric franchise fees have been projected to increase 5.0
percent over FY11 actual based on a rate increase that Alliant has applied for
with the State Utility Board. The franchise fee increases at an annual rate of 2.5
percent per year from FY 2014 thru FY 2017.
FY 2013 Policy Guidelines
Page 12
The franchise fee charged on gas and electric bills increased from 2% to 3% in
FY 2011. While State law allows a 5% fee, the City of Dubuque's two utility
franchise fee agreements limits the fee to 3 %.
I. For purposes of budget projections only, it is assumed that City property taxes will
continue to increase at a rate necessary to meet additional requirements over
resources beyond FY 2013, with the gaming revenue (from taxes and the DRA
lease) split at 90.0% operating budget and 10.0% capital budget based on note
"g" above.
m. FY 2013 reflects the fifth year that payment in lieu of taxes is charged to the
Water and Water Pollution Control funds for Police and Fire Protection. In FY
2013, the Water Pollution Control fund is charged 0.43% of building value and the
Water fund is charged 0.62% of building value, for payment in lieu of taxes for
Police and Fire Protection. This revenue is reflected in the General Fund and is
used for general property tax relief.
n. FY 2013 reflects the final year of funding from the Climate Showcase
Communities Grant, which was awarded in FY 2012 and was used to fund a
portion of the Sustainability Community Coordinator position ($40,000) in FY
2013.
o. Industrial riverfront property lease revenue is projected to increase by $89,433 in
FY 2013. Other property lease revenue is projected to increase by $330,000
based on leasing approximately eight acres of a parcel created by the 16th Street
detention basin for $300,000 in FY 2013; $450,000 in FY 2014; $600,000 in FY
2015; $800,000 in FY 2016 and $31,500 in FY 2013 and FY 2014 for a lease for
the old city garage.
Assumptions — Requirements
a. The Municipal Fire and Police Retirement System of Iowa Board of Trustees have
increased the City contribution for Police and Fire retirement from 24.76 percent to
26.12 percent ( +5.49% or an increase of $178,966 in General Fund). Also, the
Iowa Public Employee Retirement System (IPERS) increased the City contribution
from 8.07 percent to 8.67 percent ( +7.4% or an increase of $78,560 in General
Fund) and the employee contribution from 5.40% to 5.78% (which did not affect
the City's portion of the budget). The IPERS rate is anticipated to increase 7
percent each succeeding year according to IPERS.
b. In FY 2013 there is generally a 2.5% employee wage increase at a cost of
$794,000 to the General Fund or a 3.6% property tax increase for the average
homeowner.
c. The City portion of health insurance expense will increase from $770 per month
per contract to $835 per month per contract (based on 549 contracts) which is an
8.4% increase in health insurance reserves for an additional cost of $289,000 to
FY 2013 Policy Guidelines
Page 13
the General Fund in FY 2013 or a 1.31% property tax increase for the average
homeowner. In the last few years, the City Council has boosted the general fund
reserves and in FY 2011, FY 2012 and possibly again in FY 2013, some of the
General Fund reserves went to bolster the Health Insurance Reserve since the City
of Dubuque is self- insured actual expenses are paid each year with the City only
having stop -loss coverage for major claims. Estimates for FY 13 -17 have been
increased by 10 percent per year.
d. FY 2013 is the first year that eligible retirees with at least twenty years of
continuous service in a full -time position or retired as a result of a disability and are
eligible for pension payments from the pension system can receive payment of
their sick leave balance with a maximum payment of one - hundred twenty sick days
payable bi- weekly over a five year period. The impact to the General Fund in FY
2013 is estimated to be $161,358. As part of the contract negotiations this benefit
was added as employees accepted no pay increase in FY 2012, except the
Dubuque Protected Police Association which received a pay increase through
arbitration but did not receive the sick leave buy back enhancement.
d. General operating supplies and services are estimated to increase 2.5 percent
over actual in FY 2011. A 2.5 percent increase is estimated in succeeding years.
e. Electrical energy expense is estimated to increase 5.0 percent over FY 2011 actual
expense, then 2.5 percent per year beyond.
f. Natural gas expense is estimated to increase 3.5 percent over FY 2011 actual,
then 2.5 percent per year beyond.
g.
The Convention and Visitors Bureau contract will continue at 50 percent of actual
hotel /motel tax receipts, less a $35,000 loan repayment which will be paid in full in
FY 2014.
h. Equipment costs for FY 2013 are estimated to increase 16.81 percent over FY
2012 budget, then increase 5 percent per year beyond.
i. Debt service is estimated based on the tax - supported unabated General Obligation
bond sale for fire truck and ambulance replacements in FY 2010.
j.
Unemployment expense in the General Fund increased from $70,085 in FY 2012
to $70,204 in FY 2013 based on past years actual experience.
k. Transit motor vehicle fuel, and low and high sulfur diesel fuel expense is estimated
to increase 33 percent ( +$58.184) over FY 2012 budget based on FY 12 actual
fuel expense after the Jule Fleet was replaced and projected out for twelve
months, then 2.5 percent per year beyond. In addition, tire expense is estimated to
increase 100 percent ( +27,206) over FY 2012 budget based on replacement tires
not budgeted in previous years.
FY 2013 Policy Guidelines
Page 14
The increase in property tax support for Transit from FY 2012 to FY 2013 is
$260,524. The following is a ten year history of the Transit subsidy:
FY 2013 $ 978,135 estimate
FY 2012 $ 717,611 budget
FY 2011 $1,078,726
FY 2010 $1,161,393
FY 2009 $1,253,638
FY 2008 $1,070,053
FY 2007 $ 923,384
FY 2006 $ 710,453
FY 2005 $ 617,048
FY 2004 $ 513,259
I. Postage rates for FY 2013 are estimated to increase 5.0 percent over FY 2011
actual expense. A 5.0 percent increase is estimated in succeeding years.
m. Insurance costs are estimated to change as follows: Workers Compensation is
increasing 16.0 percent based on actual history, General Liability is decreasing 11
percent and damage claims is decreasing 15 percent due to an increase in
deductible limits from $10,000/$100,000 to $20,000/$150,000, Property insurance
is increasing 27.0 percent and Boiler Insurance is increasing 6.0 percent.
n. Pay to other agency increased due to the addition of contracts related to the
Engine House renovation on Central Avenue for Operation New View: Headstart
for $25,000 and the Crescent Community Health Center Community Room for
$25,000.
o. The Section 8 Housing subsidy payment from the General Fund increased from
$100,000 in FY 2012 to $161,326 in FY 2013. In FY 2011, the City approved
reducing the number of allowed Section 8 Housing Vouchers from 1,060 to 900
vouchers. This reduction in vouchers was estimated to reduce Section 8
administrative fees from HUD by $100,000 per year. However, when the City
stopped taking applications for Section 8 Housing vouchers, the number of
vouchers dropped to 817 vouchers. HUD has based the Section 8 administrative
fees for FY 2013 on the lower number of vouchers held in FY 2012 which has
decreased the amount of revenue received by the Section 8 program in FY 2013.
It is estimated that the number of Section 8 housing vouchers will reach the
maximum of 900 in the spring of 2012.
P.
q.
Criminal Background Check increased from $13,056 in FY 2012 to $81,867 in FY
2013 based on FY 2012 activity and increased landlord participation for required
background tenant checks.
The General Fund in FY 2013 is subsidizing $340,000 of the Street Maintenance
Activity which is normally paid with Road Use Tax Funds. The increase in Road
FY 2013 Policy Guidelines
Page 15
Use Tax expense has risen at a higher rate than Road Use Tax Fund revenue. The
State Road Use Tax Fund consists of revenues from fuel tax, vehicle registration
fees, use tax, driver's license fees and other miscellaneous sources and is
distributed to cities on a per capita basis. The Road Use Tax Fund has decreased
as a result of flattening revenues, dramatically increasing construction costs, aging
infrastructure, increased usage and deferred road maintenance.
r. Beginning in FY 2013, the Cable TV Fund no longer funds Police and Fire public
education and has reduced funding to the Information Services Department due to
reduced revenues from the cable franchise. This is due to Mediacom's conversion
from a Dubuque franchise to a state franchise in October 2009 which changed the
timing and calculation of the franchise fee payments. The impact to the General
Fund is approximately $190,000.
s. Greater Dubuque Development Corporation support of $267,613 previously
budgeted to be paid from the UDAG Fund is budgeted to be paid from Dubuque
Industrial Center Land Sales in FY 2012 and FY 2013 and beyond.
t. The Enterprise Funds have contributed to the administrative overhead of the City
operation, but the General Fund has always carried most of the financial burden. In
FY 2013, a multi -year process to more equitably distribute those costs across all
funds will be started.
FY 2013 Policy Guidelines
Page 16
IMPACT ON AVERAGE RESIDENTIAL PROPERTY - EXAMPLE
ACTUAL - PAST HISTORY
FY 1989 "City" Property Tax
FY 1990 "City" Property Tax
FY 1991 "City" Property Tax*
FY 1992 "City" Property Tax
FY 1993 "City" Property Tax*
FY 1994 "City" Property Tax
FY 1995 "City" Property Tax*
FY 1996 "City" Property Tax
FY 1997 "City" Property Tax*
FY 1998 "City" Property Tax
FY 1999 "City" Property Tax*
FY 2000 "City" Property Tax
FY 2001 "City" Property Tax
FY 2002 "City" Property Tax
FY 2003 "City" Property Tax*
FY 2004 "City" Property Tax
FY 2004 With Homestead Adj.
FY 2005 "City" Property Tax*
FY 2005 With Homestead Adj.*
FY 2006 "City" Property Tax(1)
FY 2006 With Homestead Adj. (1)
FY 2007 "City" Property Tax *(2)
FY 2007 With Homestead Adj.*
FY 2008 "City" Property Tax
FY 2008 With Homestead Adj.
FY 2009 "City" Property Tax
FY 2009 With Homestead Adj.
FY 2010 "City" Property Tax
FY 2010 With Homestead Adj.
FY 2011 "City" Property Tax
FY 2011 With Homestead Adj. (3)
FY 2012 "City" Property
FY 2012 With Homestead Adj. (3)
PROPOSED
FY 2013 "City" Property Tax *(4)
CITY TAX
CALCULATION
$ 453.99
$ 449.94
$ 466.92
$ 483.63
$ 508.73
$ 510.40
$ 522.65
$ 518.10
$ 515.91
$ 512.25
$ 512.25
$ 511.38
$ 511.38
$ 511.38
$ 485.79
$ 485.79
$ 493.26
$ 485.93
$ 495.21
$ 494.27
$ 504.62
$ 485.79
$ 496.93
$ 496.93
$ 510.45
$ 524.53
$ 538.07
$ 538.07
$ 550.97
$ 564.59
$ 582.10
$ 611.19
$ 629.78
ACTUAL
PERCENT
CHANGE
- 11.40%
- 0.89%
+ 3.77%
+ 3.58%
+ 5.19%
+ 0.30%
+ 2.43%
0.87%
0.42%
- 0.71%
- 0.00%
- 0.17%
0.00%
0.00%
5.00%
$661.26 / ($681.13)^ +
Average FY 1989 -FY 2013 with Homestead Adj.
Average FY 1989 -FY 2013 without Homestead Adj.
PROJECTION **
FY 2014 "City" Property Tax*
FY 2015 "City" Property Tax
FY 2016 "City" Property Tax*
FY 2017 "City" Property Tax
CITY TAX
CALCULATION
$ 694.34 / ($714.45)^
$ 729.06 / ($749.41)^
$ 748.83 / ($768.98)^
$ 772.24 / ($792.26)^
HTC @ 62%
PERCENT
CHANGE
+ 8.05 %^
+ 7.93 %^
+ 5.48W
+ 5.80W
1.54%
0.40%
1.90%
1.52%
2.72%
5.41%
2.40%
5.65%
8.19%
CHANGE IF
HTC 100%
FUNDED
0.00%
+ 0.03%
+ t72%
1.72%
0.00%
+ 2.76%
+ 0.00%
+ 2.47%
+ 5.00%
8.15% + 5.00%
1.23%
+ 0.44%
HTC @ 100%
PERCENT
CHANGE
+ 5.00%
+5.00%
+2.71%
+3.41%
DOLLAR
CHANGE
- $ 58.39
- $ 4.04
+$ 16.98
+$ 16.71
+$ 25.10
+$ 1.51
+$ 12.41
- $ 4.54
- $ 2.19
- $ 3.66
$ 0.00
- $ 0.87
$ 0.00
$ 0.00
-$ 25.58
$ 0.00
+$ 7.46
+$ 0.14
+$ 1.95
+$ 8.34
+$ 9.41
-$ 8.48
-$ 7.69
$ 0.00
+$13.52
+$14.08
+$27.62
+$ 0.00
+$12.90
+$13.62
+$31.13
+$29.09
+$47.68
+$31.48/ ( +$51.35)^
+ $ 6.75
+ $ 2.57
DOLLAR
CHANGE
+$ 33.09 / ( +$53.20)^
+$ 34.73 / ( +$55.08)^
+$ 19.77 / ( +$39.92)^
+$ 23.41 / ( +$43.43)^
FY 2013 Policy Guidelines
Page 17
Denotes year of State - issued equalization orders.
A Impact to the average homeowner if the State funds the Homestead Property Tax Credit at 62 %.
(1) The FY 2006 property tax calculation takes into account the 6.2% valuation increase for the average
residential homeowner as determined by the reappraisal.
(2) Offsets the impact of the State reduced Homestead Property Tax Credit in FY 2005 & 2006.
(3) The City adopted a budget in FY 2011 and 2012 that provided no increase to the average homeowner. The
State of Iowa under funded the Homestead Property Tax Credit in both years costing the average homeowner an
additional $17.51 in FY 2011 and $18.59 in FY 2012. This provided no additional revenues to the City, as this
money would have come to the City from the State if they appropriated the proper amount of funds.
(4) Assumes State of Iowa funds 100% of Homestead Property Tax Credit in FY 2013 and beyond.
* 2002 -2003
* 2003 -2004
* 2004 -2005
* 2005 -2006
* 2006 -2007
* 2007 -2008
* 2008 -2009
* 2009 -2010
* 2010 -2011
* 2011 -2012
2012 -2013
State of Iowa Homestead Property Tax Credit History
Funded 100% of the Homestead Property Tax Credit
Funded 85% of the Homestead Property Tax Credit
Funded 81 % of the Homestead Property Tax Credit
Funded 78% of the Homestead Property Tax Credit
Funded 77% of the Homestead Property Tax Credit
n> Funded 73% of the Homestead Property Tax Credit
n=> Funded 72% of the Homestead Property Tax Credit
n=> Funded 72% of the Homestead Property Tax Credit
n=> Funded 64% of the Homestead Property Tax Credit
n=> Funded 62% of the Homestead Property Tax Credit
Assumed Homestead will be 100% Funded by the
State of Iowa
The Homestead Property Tax Credit was established by the state legislature to reduce the amount of
property tax collected. The intent of the credit was to be a form of tax relief and provide an incentive
for home ownership. The State Homestead Property Tax Credit works by discounting the tax
collected on the first $4,850 of a property's taxable value. This has no impact on what the City
receives from property tax collections, but provides tax relief for the average homeowner.
Beginning FY 2004, the State of Iowa did not fully fund the State Homestead Property Tax Credit
resulting in the average homeowner paying the unfunded portion. Again this has no impact on what
the City receives, however as a result has caused the average homeowner to pay more taxes.
In the FY 2013 budget, the City will not offset the prior year unfunded portion of the Homestead Tax
Credit. FY 2013 reflects a 5.00% increase in property taxes paid by the average homeowner, however
if the State continues to not fully fund the Homestead Property Tax Credit, this will increase the
property taxes paid. This will not provide any additional revenues to the City, however.
FY 2013 Policy Guidelines
Page 18
IMPACT ON COMMERCIAL PROPERTY - EXAMPLE
ACTUAL - PAST HISTORY
FY 1989
FY 1990
FY 1991
FY 1992
FY 1993
FY 1994
FY 1995
FY 1996
FY 1997
FY 1998
FY 1999
FY 2000
FY 2001
FY 2002
FY 2003
FY 2004
FY 2005
FY 2006
FY 2007
FY 2008
FY 2009
FY 2010
FY 2011
FY 2012
PROPOSED
FY 2013
"City" Property Tax
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax*
"City" Property Tax (1)
"City" Property Tax*
"City" Property Tax
"City" Property Tax*
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
CITY TAX
CALCULATION
$2,106.42
$2,086.50
$2,189.48
$2,280.18
$2,231.05
$2,250.15
$2,439.60
$2,439.60
$2,659.36
$2,738.43
$2,952.03
$2,934.21
$2,993.00
$2,910.25
$3,186.27
$3,278.41
$3,349.90
$3,152.52
$3,538.03
$3,668.64
$3,524.48
$3,524.48
$3,585.16
$3,736.64
$3,855.96
PERCENT DOLLAR
CHANGE CHANGE
- 15.43% -$ 384.19
- .95% - $ 19.92
+ 4.94% +$ 102.98
+ 4.14% +$ 90.70
- 2.15% -$ 49.13
+ 0.86% +$ 19.10
+ 8.42% +$ 189.45
+ 0.00% +$ 0.00
+ 9.01% +$ 219.76
+ 2.97% +$ 79.07
+ 7.80% +$ 213.60
- 0.60% -$ 17.82
+ 2.01 % +$ 58.86
- 2.77% -$ 82.84
+ 9.48% +$ 276.03
+ 2.89% +$ 92.15
+ 2.18% +$ 71.48
- 5.89% -$ 197.38
+12.23% +$ 385.50
+ 4.26% +$ 150.62
- 3.63% -$ 133.94
- 0.85% -$ 30.23
+ 1.72% +$ 60.68
+ 4.23% +$ 151.48
Average FY 1989 -2013
+ 3.19% +$ 119.32
+ 1.92% +$ 54.61
PROJECTION **
FY 2014 "City" Property Tax* $3,901.50 + 1.18% +$ 45.56
FY 2015 "City" Property Tax $3,947.90 + 1.19% +$ 46.40
FY 2016 "City" Property Tax* $3,908.15 - 1.01 % - $ 39.76
FY 2017 "City" Property Tax $3,884.71 - 0.60% -$ 23.43
* Denotes year of State - issued equalization orders
(1) The FY 2006 property tax calculation takes into account the 3% valuation decrease for commercial property
as determined by the reappraisal.
FY 2013 Policy Guidelines
Page 19
IMPACT ON INDUSTRIAL PROPERTY - EXAMPLE
ACTUAL - PAST HISTORY
FY 1989 "City" Property Tax
FY 1990 "City" Property Tax
FY 1991 "City" Property Tax
FY 1992 "City" Property Tax
FY 1993 "City" Property Tax
FY 1994 "City" Property Tax
FY 1995
FY 1996
FY 1997
FY 1998
FY 1999
FY 2000
FY 2001
FY 2002
FY 2003
FY 2004
FY 2005
FY 2006
FY 2007
FY 2008
FY 2009
FY 2010
FY 2011
FY 2012
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax(1)
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
PROPOSED
FY 2013 "City" Property Tax
Average FY 1989 -FY 2013
PROJECTION **
ACTUAL
FY 2014
FY 2015
FY 2016
FY 2017
CITY TAX
CALCULATION
$5,900.35
$5,844.55
$6,133.00
$6,387.05
$6,249.45
$6,302.95
$5,891.05
$5,891.05
$5,690.75
$5,700.56
$5,536.70
$5,358.00
$5,533.00
$5,380.42
$5,106.00
$5,136.50
$5,036.00
$5,814.61
$5,983.21
$6,184.95
$5,976.44
$5,909.69
$6,011.44
$6,265.43
$6,465.51
PERCENT
CHANGE
- 15.40%
- .90%
+ 4.90%
+ 4.10%
- 2.20%
+ 0.90%
- 6.50%
+ 0.00%
- 3.40%
+ .17%
- 2.87%
- 3.23%
+ 3.28%
- 2.77%
- 5.10%
+ .60%
- 1.96%
+15.46%
+ 2.90%
+ 3.37%
- 3.37%
- 1.12%
- 1.72%
+ 4.23%
- PAST HISTORY
"City" Property Tax
"City" Property Tax
"City" Property Tax
"City" Property Tax
DOLLAR
CHANGE
- $1,074.65
- $ 55.80
288.45
254.05
137.60
53.50
411.90
0.00
200.30
9.81
163.86
178.70
175.55
153.13
274.40
30.50
100.50
778.61
168.60
201.74
208.51
66.75
101.75
254.00
+ 3.19% +$ 200.07
- 0.30% -$ 20.38
CITY TAX PERCENT DOLLAR
CALCULATION CHANGE CHANGE
$6,541.86 +1.18% +$ 76.39
$6,619.66 +1.19% +$ 77.80
$6,553.00 -1.01% -$ 66.66
$6,513.71 -0.60% -$ 39.29
(1)The FY 2006 property tax calculation takes into account the 19.9% valuation increase for industrial property as
determined by the reappraisal.
FY 2013 Policy Guidelines
Page 20
History of Increases in Property Tax Askings
% Change
Fiscal "City" Property in Tax Present Impact on
Year Tax Askings Askings Homeowner"*
FY 1989 $10,918,759 -12.0% Sales Tax -11.4%
initiated
FY 1990 $10,895,321 - 0.2% - 0.9%
FY 1991 $11,553,468 + 6.0% + 3.8%
FY 1992 $12,249,056 + 6.0% + 3.6%
FY 1993 $12,846,296 + 4.9% + 5.0%
FY 1994 $13,300,756 + 3.5% + 0.3%
FY 1995 $13,715,850 + 3.1% + 2.4%
FY 1996 $14,076,320 + 2.6% - 0.9%
FY 1997 $14,418,735 + 2.4% - 0.4%
FY 1998 $14,837,670* + 2.9% - 0.7%
FY 1999 $15,332,806* + 3.3% 0.0%
FY 2000 $15,285,754 - 0.3% - 0.2%
FY 2001 $15,574,467 + 1.9% 0.0%
FY 2002 $15,686,579 + 0.7% 0.0%
FY 2003 $15,771,203 + 0.5% - 5.0%
FY 2004 $16,171,540 + 2.5% 0.0%
FY 2005 $16,372,735 + 1.2% 0.0%
FY 2006 $16,192,215 - 1.1% + 1.7%
FY 2007 $17,179,994 + 6.1 % - 1.7%
FY 2008 $18,184,037 + 5.8% 0.0%
FY 2009 $18,736,759 + 3.0% +2.8%
FY 2010 $19,095,444 + 1.9% 0.0%
FY 2011 $19,878,962 + 4.1 % +2.5%
FY 2012 $21,284,751 + 7.1% +5.0%
FY 2013 $22,786,499 + 7.1% +5.0 %/ ( +8.15 %)^
Estimate
Average FY 1989 -2012 + 2.52% +0.32%
*Without TIF Accounting change * *Does not reflect State unfunded portion of Homestead Credit
^ Impact to the average homeowner if the State funds the Homestead Property Tax Credit at 62 %.
The Diamond Jo expansion opened on December 2, 2008 tracking fairly closely to the need
to increase property tax revenues with the corresponding decreases in the Dubuque Racing
Association lease payments.
FY 2013 Policy Guidelines
Page 21
Impact on Tax Askings and Average Residential Property
To maintain the current level of service based on the previous assumptions would require the
following property tax asking increases:
Year
FY 2012
FY 2013
FY 2014
FY 2015
FY 2016
FY 2017
"City" Property
Tax Askings (000)
$21,285
$22,786
$24,025
$25,342
$26,161
$27,127
% Increase
+ 7.05%
+ 5.44%
+ 5.48%
+ 3.23%
+ 3.69%
The following is a historical City tax rate comparison:
Fiscal
Year
FY 1987
FY 1988
FY 1989
FY 1990
FY 1991
FY 1992
FY 1993
FY 1994
FY 1995
FY 1996
FY 1997
FY 1998
FY 1999
FY 2000
FY 2001
FY 2002
FY 2003
FY 2004
FY 2005
FY 2006
FY 2007
FY 2008
FY 2009
FY 2010
FY 2011
FY 2012
FY 2013 10.7848
% / $ Impact on Avg.
Residential Property*
+5.00% / +$31.48
+5.00% / +$ 33.09
+5.00% / +$ 34.72
+2.71 % / +$ 19.77
+3.13% / +$ 23.41
"City" % Change
Tax Rate in Tax Rate
14.5819
13.9500 -4.33%
11.8007 -15.41%
11.6891 -0.95%
12.2660 4.94%
12.7741 4.14%
12.4989 -2.15%
12.6059 0.86%
11.7821 -6.54%
11.7821 0.00%
11.3815 -3.40%
11.4011 0.17%
11.0734 -2.87%
10.7160 -3.23%
11.0671 3.28%
10.7608 -2.77%
10.2120 -5.10%
10.2730 0.60%
10.0720 -1.96%
9.6991 -3.70%
9.9803 2.90%
10.3169 3.37%
9.9690 -3.37%
9.8577 -1.12%
10.0274 1.72%
10.4511 4.22%
3.19%
Average FY 1987 -2013
-1.06%
FY 2013 Policy Guidelines
Page 22
PROJECTION**
Fiscal "City" % Change
Year Tax Rate in Tax Rate
FY 2014 10.9122 1.18%
FY 2015 11.0420 1.19%
FY 2016 10.9308 -1.01%
FY 2017 10.8652 -0.60%
Guideline
The recommended guideline is a 5.00 percent increase for the average residential property
owner assuming the Homestead Property Tax Credit is fully funded, which would be a 3.19
percent increase in the property tax rate.
Note: One percent increase in the tax rate will generate approximately $221,768.
CIP BUDGET GUIDELINES
18. INTEGRATION OF CAPITAL RESOURCES
Guideline
In order to obtain maximum utilization, coordination and impact of all capital
improvement resources available to the City, state and federal block and
categorical capital grants and funds shall be integrated into a
comprehensive five year Capital Improvement Program (CIP) for the City of
Dubuque.
19. INTEGRITY OF CIP PROCESS
Guideline
The City should make all capital improvements in accordance with an
adopted Capital Improvement Program (CIP). If conditions change and
projects are to be added and /or deleted from the CIP, the changes shall be
made only after approval by the City Council.
20. RENOVATION AND MAINTENANCE
Guideline
Capital improvement expenditures should concentrate on renovating and maintaining
existing facilities to preserve prior community investment.
FY 2013 Policy Guidelines
Page 23
21. NEW CAPITAL FACILITIES
Guideline
Construction of new or expanded facilities which would result in new or substantially
increased operating costs will be considered only if: 1) their necessity has been
clearly demonstrated; 2) their operating cost estimates and plans for providing those
operating costs have been developed; 3) they can be financed in the long term; and 4)
they can be coordinated and supported within the entire system.
22. COOPERATIVE PROJECTS
Guideline
Increased efforts should be undertaken to enter into mutually beneficial cooperative
capital improvement projects with the county, school district and private groups. Cost
sharing to develop joint -use facilities and cost sharing to improve roads and bridges
are examples.
23. USE OF GENERAL OBLIGATION BONDS
Discussion
The Iowa Constitution limits the General Obligation debt of any city to 5 percent of the
actual value of the taxable property within the city. The Iowa legislature has
determined that the value for calculating the debt limit shall be the actual value of the
taxable property prior to any "rollback" mandated by state statute.
The FY 2011 -12 assessable values for calculating the debt limit is $3,553,359,810,
which indicates a total General Obligation debt capacity of $177,667,991.
Outstanding G.O. debt (including tax increment debt, TIF rebate remaining payments
and general fund lease agreement) on June 30, 2012 will be $124,400,068 (70.02
percent) leaving an available debt capacity of $53,267,923 (29.98 percent). It should
be noted that most of the City of Dubuque's outstanding debt is not paid with property
taxes (except TIF), but is abated from other revenues except for one issuance for the
replacement of a Fire Pumper truck in the amount of $1,410,000 with debt service of
$120,820 in FY 2013.
As we approach the preparation of the FY 2013 -2017 Capital Improvement Program
(CIP) the problem is not the city's capacity to borrow money but (a) how to identify,
limit and prioritize projects which justify the interest payments and (b) how to balance
high priority projects against their impact on the property tax rate.
FY 2013 Policy Guidelines
Page 24
Guideline
There are many high priority capital improvement projects, which need to be
constructed during the FY 2013 -2017 period. The reductions in DRA rent and
distribution over the years has increased the need to borrow for projects. As in the
past, debt will be required on several major capital projects, that being the Drainage
Basin Master Plan, Intermodal Facility, Airport Improvements, Park Improvements,
Sidewalk and Street Improvements, Sanitary Sewer Fund, Parking Fund and Water
Fund. In FY 2013 -2017 borrowings will also include smaller projects and equipment
replacements such as Park developments, Police software, and City building roof
replacements. These smaller borrowings will be for a term not exceeding the life of the
asset. Alternative sources of funds will always be evaluated (i.e. State Revolving Loan
Funds) to maintain the lowest debt service costs.
The City is applying for State and Federal grants to minimize the amount of local dollars
needed for City projects. Since February 2009, the City and its partners have received
$100,541,423. The following is a list of recent grants received by the City only:
Grant
Project
Award
Amount
Community Development Block Grant
Caradco Building
$ 8,900,000
State of Good Repairs Grant
Intermodal Facility
$ 8,000,000
Transportation Investment Generating
Economic Recovery (TIGER)
Millwork District Complete
Streets
$ 5,600,000
State Revolving Loan Fund Green Project
Upper Bee Branch
$4,400,000
State of Iowa I -JOBS
Lower Bee Branch
$ 3,950,000
Lead Paint Grant
Lead Paint Removal
$ 3,090,000
U.S. Department of Transportation State of
Good Repair
Bus Replacements
$ 2,300,000
Vision Iowa RECAT
Bee Branch Restoration
$2,250,000
U.S. Economic Development Administration
Central Parking Ramp
$ 1,500,000
Iowa Finance Authority Workforce Housing
Loan
Caradco Building
$ 1,500,000
U.S. Department of Transportation Clean
Fuels
Bus Replacement
$ 1,500,000
Iowa Power Fund
Smarter City Initiative
$ 1,400,000
U.S. Housing and Urban Development
Green and Healthy Homes
$ 1,000,000
State Revolving Loan Fund Green Project
Smart Water Meters
$ 1,000,000
NSB Grant
Bee Branch Trails
$1,000,000
Energy Efficiency Conservation Block Grant
Comprehensive Strategy
$ 574,700
State of Iowa I -JOBS
Southwest Arterial
$ 558,967
Homeless Prevention Funds
Homeless Prevention
$ 502,294
State Competitive EECBG
US 52 Traffic Flow
Optimization
$ 500,000
Neighborhood Stabilization Program
Purchase of Foreclosed
$ 444,000
FY 2013 Policy Guidelines
Page 25
Grant
Project
Award
Amount
Homes
Federal Transit Administration
3 Bus Replacements
$ 384,939
Justice Assistance Grant
Police Initiatives
$ 360,320
Federal Highway Infrastructure
1 Bus Replacement
$ 349,000
State Revolving Loan Funds
North Fork Catfish Creek
Stormwater and Sanitary
$ 337,000
Community Development Block Grant
Formula Funds
Homeownership
Rehabs /Green Alleys
$ 328,269
Iowa Clean Air Attainment Program (ICAAP)
Grant
The Jule Medical Loop
$ 300,160
Public Transit Infrastructure Grant
ARC Transfer Center
$ 289,375
AmeriCorps Grant
Various Programs
$ 186,201
MRT Grant
Bee Branch Trails
$ 100,000
State Energy Program
18`" & Central Energy
Improvements
$ 69,831
Iowa Community Cultural Grant
Arts Coordinator Salary
$ 13,021
Total
$52,688,077
24. ROAD USE TAX FUND
Discussion
Actual Road Use Tax Fund receipts are as follows:
FY 1985 - $2,069,065
FY 1986 - $2,207,467
FY 1987 - $2,259,436
FY 1988 - $2,379,592
FY 1989 - $2,617,183
FY 1990 - $3,037,587
FY 1991 - $3,122,835
FY 1992 - $3,119,087
FY 1993 - $3,121,357
FY 1994 - $3,343,678
FY 1995 - $3,484,524
FY 1996 - $3,841,921
FY 1997 - $3,977,528
FY 1998 - $4,072,296
FY 1999 - $4,415,192
FY 2000 - $4,671,656
FY 2001 - $4,628,072
FY 2002 - $4,620,514
FY 2003 - $4,696,399
FY 2004 - $4,806,295
FY 2005 - $4,798,667
FY 2006 - $4,831,935
FY 2007 - $4,809,990
FY 2008 - $4,944,336
FY 2009 - $4,788,633
FY 2010 - $5,105,327
FY 2011 - $5,253,650
The FY 2012 budget was based on receiving $5,335,955 in Road Use Tax funds. In
FY 2012, 98.6 percent of the Road Use Tax income is in the operating budget.
FY 2013 Policy Guidelines
Page 26
Guideline
It is preferable to shift Road Use Tax funds to the capital budget for street
maintenance and repair to reduce the need to borrow funds for routine street
maintenance and improvements. This shift cannot occur until such time as there are
increased revenues or reduced expense that would allow this shift without a property
tax impact.
25. COMMERCIAL AND INDUSTRIAL DEVELOPMENT
Guideline
Current City, commercial and industrial development efforts should be continued to (a)
preserve current jobs and create new job opportunities and (b) enlarge and diversify
the economic base. Financing these efforts and programs should continue to be a
high priority.
26. HOUSING
Guideline
In order to maintain an adequate supply of safe and decent housing, the City should
strive to preserve existing single family and rental housing and provide opportunities
for development of new housing, particularly owner occupied, within the City's
corporate limits for all citizens, particularly for people of low and moderate income.
27. SALES TAX
Guideline
Thirty percent of projected sales tax receipts will be used for: (a) the reduction by at
least 75 percent of street special assessments and (b) the maintenance and repair of
streets. Twenty percent will be used for: (a) the upkeep of City -owned property such
as sidewalks, steps, storm sewers, walls, curbs, traffic signals and signs, bridges and
buildings and facilities (e.g., Airport, Five Flags Center, Library, Law Enforcement
Center, City Hall, fire stations, parks and swimming pools); (b) Transit equipment such
as buses; (c) riverfront and wetland development; and (d) economic development
projects.
FY 2013 Policy Guidelines
Page 27
28. NET CASH PROCEEDS (SURPLUS DISTRIBUTION) FROM THE DUBUQUE
RACING ASSOCIATION
The contract with the Dubuque Racing Association calls for distribution at the end of
its fiscal year, December 31st, of 50 percent of its net cash operating funds to the City
of Dubuque. In early- February, the City receives payment of proceeds to be
distributed. These proceeds are then allocated for capital improvements, with the
highest priority given to reducing the City's annual borrowing.
The Dubuque Racing Association provides the City with projections of future
distributions since gaming is a highly volatile industry the estimates are discounted
prior to including them in the City's Five Year CIP.
One hundred percent of the February 2013 projections of operating surplus have been
anticipated as resources to support the Fiscal Year 2013 capital improvement
projects. This level will be maintained for the Fiscal Year 2014 surplus for the FY
2014 resource estimate and then reduced by 5 percent for the February 2015
projected surplus for FY 2015, 10 percent for FY 2016, and 15 percent for FY 2017
resources.
Guideline
In Fiscal Year 2013, the City anticipates distribution of a significant amount of net cash
proceeds for use in the Capital Improvement Program. These amounts will be
budgeted in the Five Year CIP in the year they are received and will be used to reduce
required General Obligation borrowing. The three out -years will be discounted by 5
percent, 10 percent, and 15 percent respectively.
29. EMPHASIS ON INITIATIVES THAT REDUCE FUTURE OPERATING BUDGET
EXPENSE
Guideline
Capital improvement expenditures that will reduce future maintenance and operating
expense will receive priority funding and these types of initiatives will be encouraged in
all departments and funding sources as a means of maximizing the use of available
resources. This emphasis reflects fiscally responsible long range planning efforts.
30. USE OF GAMING RELATED RECEIPTS
Guideline
On April 1, 2004, a new lease took effect with the Dubuque Racing Association for
lease of the Dubuque Greyhound Park and Casino. This new lease was negotiated
FY 2013 Policy Guidelines
Page 28
after the FY 2005 budget was approved and raised the lease payment from %% of
coin -in to 1% of coin -in. This new lease and the expansion of gaming at Dubuque
Greyhound Park and Casino, from 600 gaming positions to 1,000 gaming positions,
effective August 1, 2005, provided additional revenues to the City of Dubuque.
In FY 2004 the split of gaming taxes and rents between operating and capital budgets
was 50% operating and 50% capital. In FY 2005 this split was changed to 75%
operating and 25% capital. In FY 2009 the split was 76% operating and 24% capital.
In FY 2010, the budget was changed to reflect the actual split of 85% operating and
15% capital. The operating portion of the split now includes the debt service required
on the 2002 general obligation bonds for the America's River Project that was
previously considered as part of the capital portion of the DRA lease. Debt obligations
are considered a continuing annual expense and are more accurately reflected as part
of the operating portion of the DRA lease.
In FY 2011, the budget was changed to reflect a split of gaming taxes and rents
between operating and capital budgets of 86.5% operating and 13.5% capital. FY
2013 changes the split to 90.0% operating and 10.0% capital.
The Diamond Jo expanded to a land based barge casino facility and increased to
1,100 slots on December 1, 2008. This expansion was projected to decrease the
Mystique gaming market and correspondingly the coin -in by just over 21 percent.
Based on the projected market share loss, the City did not receive a distribution of
cash flows from the Dubuque Racing Association (DRA) in Fiscal Years 2009 and
2010.
DRA distributions restarted in FY 2011 instead of the projected year of FY 2012.
The reduction in the DRA's market share and the downturn in the local economy
impact the City's lease payment from the DRA. The current lease requires the DRA to
pay the City 1 percent of coin in from slot machines and 4.8 percent of gross revenue
from table games. In FY 2009, the City's estimated lease payments through FY 2013
were reduced $7.1 million based on projections from the DRA. In FY 2010, gaming
revenues generated from lease payments from the DRA were decreased an additional
$4.8 million through FY 2014 based on revised projections from the DRA. In FY 2011,
the City's estimated lease payments through FY 2015 were reduced $1 million based
on updated projections from the DRA. In FY 2012, the City's estimated lease
payments through FY 2016 were reduced an additional $3.2 million based on revised
projections from the DRA
In FY 2013, it is estimated that the City's lease payments through FY 2017 will be
reduced an additional $2.9 million based on the updated projections from the DRA.
From FY 2009 thru FY 2017, the City's lease payments have been reduced $19
million.
FY 2013 Policy Guidelines
Page 29
The reduction in coin -in is estimated to be 32% instead of the 21 % originally projected
due to the expansion of the Diamond Jo Casino as well as the economic downtown
which was not projected.
The 50¢ per patron tax previously received from the Diamond Jo was replaced by a
$500,000 fixed payment based on their revised parking agreement. The riverboat
related tax on bets has also been increased 2.5 percent ($9,256) in FY 2013.