READ ALONGSIDE THE SOURCE
Fort Walton Beach Council agenda — 02-28-12 regular — reading text
Part 12 of 50. These parts divide the reading text for browsing; they are not the source document's page numbers.
Machine-extracted text — fwb-31239-original.pdf
Machine-extracted OCR text · Review label: Machine produced / unreviewed
Compare this copy with the preserved source. Review labels describe the recorded status of this file; they do not guarantee that the text is error-free. Spacing and line breaks are retained, with long lines wrapped to fit the screen.
assistance of city staff. An outline of
transition costs, concerns, and time lines based on currently available information is
attached as an appendix to this proposal.
61 Page
BENEFITS OF CONTRACTING WITH THE
OKALOOSA COUNTY SHERIFF' S OFFICE
Benefits Include:
Fully Accredited law enforcement agency
Law Enforcement specific human resources functions
Employee physical fitness programs including physical fitness standards, yearly
wellness benefits, and state of the art gym facilities through a partnership with
Northwest Florida State College
Modern and well equipped vehicle fleet, cost savings and improved efficiencies
o Proposal will reduce the fleet needed to sustain the city operation by 28
vehicles
Electronic records management systems providing instant access to records from
any location
Communications: cost savings with personnel, equipment and office space,
Collaborative management principal providing effective working relationship
between the district commander and the city manager, city council attendance
and activity briefings
Increased specialty unit interaction with the exclusive service personnel
More effective working relationships with county wide services such as Drug
Task Force, large and complex investigations, professional dedicated crime scene
investigations unit, meth lab response teams, traffic homicide investigations
resources, marine unit and dive team
Regional Domestic Security Special Response team, including regional assets
Over 20 different crime prevention programs and 90 plus neighborhood watch
programs already established
Very strong commitment to open and transparent operations with numerous
cutting edge public information initiatives
71 Pa g
CITY OF FORT WALTON BEACH POLICE BUDGET PROFILE
The Fort Walton Beach law enforcement budget has grown despite reductions in the
city' s population and calls for service over the past three years. Additionally, the police
defined benefit pension plan has shown an increased unfunded liability trend during the
same timeframe.
t
r.
Calls for service
i
Police Budget '..
I I I
i - - --> Linear (Population)
Linear ( Calls For
f— L s
service)
i—
Linear( Police
Budget)
2009 2010 2011
2492 2010 2411
Populations
20, 675 20, 355 19,534
Calls for service 39, 271 36, 145 34, 550
Police BudgeR $ 5,456,847 $ 5, 287,741 $ 5, 589, 287
As provided by Chief Litschauer in memo dated December 15th, 2011
Includes approximate CNA costs for 2009 & 2010
81 Page
Police Pension Plan
Unfunded Actuarial Accrued Liability ( UAAL) is an important number in gauging the fiscal
well -being of a pension plan. The UAAL is a point in time snap shot of a plan' s liabilities
less its assets. FWB' s Police Pension UAAL the last three years is:
9/ 30/ 08 - $ 3. 91M. Plan was 83% funded and UAAL was 155% of payroll.
9/ 30/ 09 - $ 4. 88M. Plan was 79% funded and UAAL was 190% of payroll.
9/ 30/ 10 - $ 5. 82M. Plan was 76% funded and UAAL was 265% of payroll.
Est. 9/ 11- $ 7M. Plan funded at 7A and UAAL over 329% of payroll.
During contract negotiations between the city and police union the city points out that
difficult decisions" will have to be made regarding the city' s defined benefit pension
plan. The document provides for a schedule for contributions by employees in the
pension plan to increase from the current 5% contribution to an 11% contribution.
Concerns about municipal defined pension plans are not just a Fort Walton Beach issue.
Many municipalities are struggling with a lagging economy and ever increasing pension
liabilities. In the city' s case employees and taxpayers are facing higher and higher costs
associated with their pension plan.
9 l Pa g
Comparison - City of Fort Walton Beach Police Budget to OCSO Proposal
City of Fort Walton Proposal By
DRAFT Beach Budget Sheriff' s Office
Personnel Expenses
Salary 2, 912,450 1,812, 000
Over Time 110, 000
Sworn Incentive 121, 708 64, 500
Social Security Taxes 223, 563 138,618
Retirement Contributions 862, 373 255, 492
Worker' s Compensation 70, 335 138, 980
Insurance Benefits 451, 483 322, 500
Vacation Relief Costs 90, 300
Sick Relief Costs 45, 150
Total Personnel Expenses 4, 751, 912 2, 867, 540
Operating Expenses
Professional Liability & Insurance 89, 964 59, 082
Auto Repair& Maintenance 66, 370 47, 300
Fuel 169, 700 172, 000
Uniforms 16, 070 15, 050
Facility Maintenance 2, 500
AII Other Expenses 209, 994 480,353
Total Operating Expenses 554,598 773, 785
Capital Expenses
Vehicle Replacement Plan • 00506yr schedule 175, 000 179, 138
Other Capital 38, 268
Total Capital Expenses 213, 268 179, 138
Debt Service Expense
Police Services Building 174, 379
Total Budget / Contract 5, 694, 157 3, 820,463
Less Revenue 104, 870 ) 104, 870)
Total Cost of Law Enforcement 5, 589,287 3, 715,593
OCSO utilization of Police Services Building 174, 379)
Net Contract Cost to the City 3, 541,214
101 Pa g
PROPOSAL
This proposal provides a significant cost reduction to the current police department' s
budget. Specifically, the cost for law enforcement will go from approximately $286 per
resident in FY 2012 to $180 per resident in FY 2013. The primary reason for this
reduction is the elimination of duplicate supervisory and support personnel. The
sheriff' s office is able to use its economy of scale to provide that support within its
current staffing model. The sheriff' s office proposes to maintain staffing levels at the
field level similar to that of the current police deployment. This will maintain at least
the current response times provided by the police department. Community
redevelopment officers and detective' s allocation are also maintained at current staffing
levels. Current community policing, crime prevention and street crimes missions will be
combined with the sheriffs office current programs. This team approach will provide
exclusive personnel to continue the city' s current programs while providing the benefits
of a much larger team to augment those efforts. As an example the sheriffs office
provides an award winning crime prevention program.
A component of a services contract with the sheriff' s office is an administrative support
cost allocation assignment. This cost provides for funding of the personnel who support
the sworn members of the agency and includes numerous non -sworn personnel. You
will notice that this proposal does not include support personnel costs as these costs are
covered by the assignment charge. The sheriffs office estimates that eight full time
support positions, as well as school crossing guards will be added to the agency due to a
FWB contract. FBI reports indicate that law enforcement support costs are
approximately 35% of an agency budget nationwide. This contract proposal would
provide a support cost of approximately 12% of the contract price.
Current police department employees will have the opportunity to become members of
the sheriff' s office with credit for their experience and tenure. They will immediately
become eligible for a variety of specialized units and assignments. Initial salary will be
aligned with deputies and non -sworn employees of comparable time in service lengths
111 Page
and experience levels. As the proposal requires a significant number of current police
officers to come over the sheriff' s office, those officers will provide the local knowledge
of the city. The sheriff's office would systematically integrate the former police officers
into the existing deputy corps while maintaining the field level familiarity of the service
levels expected by city residents.
As noted in the budget comparison the Sheriff' s Office also proposes to utilize the Police
Services building. The sheriff would house all of the central district operations
personnel as well as other south county resources of the sheriff' s office including
general investigations and special operations. This would also provide a public access
front desk" operation which is currently housed at the Shalimar Annex. Citizens would
still be able to get reports and paperwork, get fingerprints done, and make criminal
complaints at the police department building. This component in particular requires the
input and consent of the Board of County Commission.
OVERVIEW OF THE OKALOOSA COUNTY SHERIFF' S OFFICE
The Okaloosa County Sheriff s Office
