HomeMy WebLinkAbout2001-08-28 CC Packet Workshop
.
AGENDA
CITY OF STILLWATER
CITY COUNCIL MEETING NO. 01-17
Council Chambers, 216 North Fourth Street
August 28, 2001
WORKSHOP
4:30 P.M.
4:30 P.M. AGENDA
CALL TO ORDER
ROLL CALL
5'15 PM.
PolIce
".=,
-,
#~
-, .
BUDGET WORKSHOP SCHEDULE
4 30 P.M
CommunIty DevelopmentlButldmg Inspectton
6 15 P M.
PublIc W orkslParks
.'15 P M
8 00 P.M
FIre
8 45 P.M
ADJOURNMENT
.
MEMORANDUM
.
.
TO Mayor and Council
FR City Admimstrator
RE' Budget Workshop Schedule
DA August 23,2001
The followmg IS the budget workshop schedule for next Tuesday
Tuesdav.August28
4.30 P M.
Commumty Development/Bwlding InspectIon
5 15 P.M
PolIce
---
6'15 PM
Public WorkslParks
.,
FIre
7.15 PM
800PM
Legal
8:45 P M
AdmmlstratIon/Fmance/MIS
Note
The packet includes informatIon related to the budget requests for the PublIc W orkslParks
Department, Fire Department, Admm Department, Finance Department and MIS Department
The Community Development Director and City Attorney were out of the office tIns week and
were unable to provide a summary explanation of their budget requests However, thiS will be
provided to you at the meetmg next Tuesday (or maybe by Monday mght)
In any event staff Will be prepared to explain theIr budget requests at the workshop
0#~
t
1',
I
. .
..
.
CITY OF STILLWATER
CITY COUNCIL MEETING NO. 01-17
August 28, 2001
SPECIAL MEETING
4:30 P.M.
The meetmg was called to order by Actmg Mayor Bealka
Present
Councilmembers Bealka, Milbrandt, Rheinberger, Zoller and Mayor KImble (arrIved at
4.40 P.M )
None
City Awmmstrator KrIesel
Accountant Sharon Harrison
Mark Brower, Stillwater Gazette
Absent
Also present
Press
ARCHITECTURAL AGREEMENT FOR DESIGN OF SALT/SAND STORAGE BUILDING
PublIc Works DIrector Eckles requested CouncIl approval for entermg mto a separate agreement for the
deSIgn of the salt/sand storage bmldmg at the new publIc works faCIlIties
Motion by Councilmember Rheinberger, seconded by CouncIlmember Milbrandt to adopt Resolution
2001-172, approving agreement With Advanced Storage Technology, Inc to deSIgn the salt/sand storage
buIldIng for the new publIc works faCIlItIes
Ayes Councilmembers Bealka, Milbrandt, Rhemberger and Zoller
Nays None
.
DISCUSSION OF 2002 BUDGET
CouncIl dIscussed the requested 2002 budget With the follOWing departments
1 CommunIty DevelopmentIBmldmg InspectIOn (Steve Russell)
2 PolIce (Larry Dauffenbach)
3 PublIc W orks/Parks (Klayton Eckles and Tim Thomsen)
4 FIre (KIm Kallestad)
5 Legal (DaVId Magnuson)
6 Legal (CIty Attorney Magnuson)
7 AdnllmstrationIFmance/MIS (NIle KrIesel, Sharon HarrIson, Chantell Kadm and Rose Holman)
City Adnllmstrator Knesel saId that he would present the CouncIl WIth a proposed budget and tax levy
at the September 11, 2001 Council meeting
ADJOURNMENT
MotIon by CouncIlmember Rhemberger, seconded by CouncIlmember Bealka to adjourn at 9 45 P M
All m favor
~~
ATTEST
"'-
4~ dt~u..d
NIle Knesel, CIty A mIstrator
Resolution 2001-172, approving agreement With Advanced Storage Technology, Inc
...
>
.
NOTES ON 2002 BUDGET
.
I 2002 LEGISLATIVE ACTION - "SWEEPING REFORMS"
1 STATE TAKE OVER OF GENERAL EDUCATION PROPERTY TAXES
FOR SCHOOL DISTRICTS
2 STATE TAKE OVER OF TRANSIT TAXES
3 COMPRESSION OF TAX CLASSIFICATION RATES (ESPECIALLY
COMMERCIALIINDUSTRIAL TAX RATES)
4 ELIMINA TION OF HOMESTEAD AGRICULTURAL CREDIT AID
A IMMEDIATE INCREASE IN THE CITY RELIANCE ON PROPERTY
TAXES
B LEVY LIMITS INCREASED TO MAKE UP FOR LOSS OF
HOMESTEAD AGRICULTURAL CREDIT AID - $851,000
II TAX LEVY
.
1 DRAMA TIC INCREASE OF "CITY SHARE" OF PROPERTY TAX BILL
DUE TO LOSS OF AIDS
2. TAXES ALSO IMPACTED BY CITY SPENDING
A. REQUESTED BUDGET
I OPERATING BUDGET = $8,027,722 (10% INCREASE OVER
2001)
11 GENERAL LEVY = $4,034,297 (30% INCREASE OVER 2001).
111 DEBT SERVICE LEVY = $2,003,913 (25% INCREASE OVER
2001).
IV TOTAL LEVY = $6,038,210 (28% INCREASE OVER 2001)
B. CANNOT DETERMINE HOW THIS LEVY AMOUNT WOULD
IMPACT T AXP A YERS (I E , WILL TAXES GO UP OR WILL TAXES
GO DOWN, ETC ?)
I DO NOT HAVE ENOUGH INFORMATION AT THIS TIME TO
DETERMINE WHAT THE TAXABLE TAX CAPACITY WILL
.
....
'.
BE OR WHAT LEVEL OF TAXATION THAT THE COUNTY
AND ISD 834 WILL HAVE
.
III CURRENT REQUESTED BUDGET NEEDS TO BE REDUCED BY $418.945
IN ORDER TO HAVE A "BALANCED BUDGET" (OR REVENUES NEED
TO BE INCREASED BY AN OFFSETTING AMOUNT)
IV . CAPITAL OUTLA Y REQUESTS.
A TOTAL REQUESTED FOR 2002
1 2001 CARRY OVER = $ 186,000
11 2002 NEW BONDS = $1.952,000
III 2002 NON-BONDED = $ 303,600
TOTAL $2.442.400
B 2001 "BONDED" OPERATIONS CAPITAL OUTLAY = $1,197,060
WOULD NEED TO PARE C/O BUDGET DOWN BY ABOUT $700,000 -
$750,000 TO STAY AT 2001 LEVEL OF ABOUT $1 2 MILLION (NOTE
NON-BONDED WOULD BE PAID FROM "ENTERPRlSE" FUND
OPERATING REVENUES)
NOTE It is Important to note that the requested budget (operatIOns and capItal outlay), have
never been that whIch IS finally approved by CouncIl Normally the CouncIl has determmed what
the level of taxatIOn wIll be and then the budget IS pared down accordingly Further, the CIty has,
except for a small number of years, been subject to levy lImItatIOns (and usually at a level that .
barely keeps up with growth and mflatIOn) Therefore, determmmg the level of taxation m the
past has been relatIvely easy and It appears that thIS wIll be the same case for thIS year
Although the levy limIts mclude an adjustment for the loss of local governmental aId and a slIght
mcrease for inflatIOn, the adjustment for growth is zero because the levy lImIt calculatIon IS
based, m part, on changes m households from 2000 to 2001. The CIty'S household numbers
decreased because the 2000 numbers were based on the Met CouncIl estImates and the 2001
numbers are based on the new census and these numbers are lower than the Met CouncIl
estImates In other words the Met councIl estImates were overstated The problem here IS that our
spending needs are always based on actual households and not on estImated households - a
senous flaw m the method of determImng the CIty'S levy lImit for thIS year
In any event, the budget wIll have to be adjusted by eIther increasmg expendItures or mcreasmg
revenues by a combmed total of $418,945 Again, procedurally thIS is done between the tIme the
CouncIl adopts and certIfies the prorosed budget and tax levy (which must be certIfied to the
County no later than September 1 i) and the date the final budget and tax levy IS adopted (WhICh
wIll be some tIme in December). It IS important to note that the proposed budget and tax levy,
once adopted and certIfied, can be lowered but not mcreased
Fmally, staff IS stIll trymg to determme what Impact the LegIslatIve changes wIll have on the
CIty'S tax mcrement financmg revenues Although our TIF Bond Funds are "healthy" at thIS tIme
.
I
.
,
.
.
.
and the changes might not affect the 2002 fiscal year, there may be problems m the future if the
revenues decrease dramatically Unfortunately, it might take a year or two to really understand
what impact there wdl be
~
J CITY OF STILLWATER
2002 CAPITAL OUTLAY (REVISED August 28, 2001)
DEPARTMENT REQUESTED RECOMMENDED
. MIS
Computer 3,000
E-Commerce - phase I 13,000
Webslte upgrades 3,000
Software upgrades (City-wide) 750
Software upgrades (Servers) 21,000
Total MIS $ 40,750
Finance
Computer 2,000
Software upgrades (City-wIde) 3,000
Total Finance $ 5,000 $
Administration
Postage machine (2001 unspent) 6,000
Postage machine (additional) 10,000
(3) computers 6,000
(2) printers 2,100
Software upgrades (Clty-wlde) 4,500
Total AdmlOlstration $ 28,600 $
Plant/City Hall
Floor burnisher 2,000
. Parking lot upgrade (drainage) 35,000
Upgrade aIr handler 3,000
RebUild boiler pump 2,200
Computer 2,000
Software upgrade (City-Wide) 750
Total PlanVClty Hall $ 44,950 $
Police
(2) Marked squad cars 62,000
(6) Video cameras 26,000
RadiO 1,300
Body wire receiver recording kit 2,500
laser pnnter 2,200
(8) computers 16,500
Software upgrades (CIty-Wide) 11,250
Total Police $ 121,750 $
Fire
Computer 2,000
Software upgrades (CIty-WIde) 3,750
Printer 1,200
Attack pumper/rescue vehicle 187,500
4X4 response vehicle 30,000
.
"-
CITY OF STILLWATER \
2002 CAPITAL OUTLAY (REVISED August 28, 2001)
DEPARTMENT REQUESTED RECOMMENDED .
Fire (continued)
Fireboat conversion 7,000
Office furmture 16,000
Vehicle extrication cutting tool 4,000
Fire fighter turn out gear 5,500
Ladder truck 675,000
Total Fire $ 931,950 $
Building Inspections
Computer 2,000
Software updates 2,000
Software upgrades (City-wide) 2,250
4X4 pickup truck 22,000
Total Building Inspections $ 28,250 $
Civil Defense
New siren (Public works faCIlity) 19,500
Siren upgrades 18,000
Total CIVil Defense $ 37,500 $
Public Works/Engineering
(3) computers 6,000
Software upgrades (City-Wide) 4,500 .
File cabinets 2,500
Total Public Works/Englneenng $ 13,000 $
Street
Loader 71,000
Dump truck With plow and sander 110,000
Air compressor 15,000
Portable truck sprayer 8,000
Pedestnan ramps 45,000
Computer 2,000
Software upgrades (City-Wide) 1,500
Total Street $ 252,500 $
Shop
Metal band saw 4,000
Total Shop $ 4,000 $
Planning
Computer 2,000
Software upgrades (City-Wide) 2,250
Total Planmng $ 4,250 $
TOTAL GENERAL FUND $ 1,512,500 $ .
"'"
I
CITY OF STILLWATER
2002 CAPITAL OUTLAY (REVISED August 28, 2001)
.
DEPARTMENT
St Croix Valley Recreation Center
Computer
Momtorlng system
Software upgrades (City-wide)
Bleacher updates
Lexan for advertising
REQUESTED RECOMMENDED
2,000
9,000
2,250
17,000
6,000
TOTAL ST CROIX VALLEY RECREATION CENTER
$
36,250 $
Library
Operations
Telephone system upgrade 2,500
(5) computer upgrades 7,500
(2) pnnters 2,200
Bookdrop Improvements 4,000
ShelVing 29,500
Computer workstations 10,000
Young adult area lounge furmture 2,000
Lighting Improvements 5,000
(2) security cameras 4,800
T otalLlbrary-Operatlons $ 67,500 $
. flarrt
Tuckpolnbng/roof repair 8,000
HV AC eqUipment 15,000
EXit doors 5,000
Carpeting 5,000
Landscaping 10,000
Intenor slgnage 4,000
Outdoor program space 12,000
T otalLlbrary-Plant $ 59,000 $
TOTAL LIBRARY FUND $ 126,500 $
Parks
Lowell park Improvements (2001 unspent) 180,000
Lowell park Improvements (additional) 200,000
Lawn tractor 29,000
Resurface and color coat tenms courts 23,000
- Lily Lake, Staples and Croiwood tennis courts
(3) sets of bleachers 7,800
- Lily Lake and CrOlxwood ballfields
1/2 ton pickup truck 21,000
Computer 2,000
. Software upgrades (City-WIde) 750
TOTAL PARKS FUND $ 463,550 $
"
CITY OF STILLWATER
2002 CAPITAL OUTLAY (REVISED August 28, 2001)
\
DEPARTMENT
Sewer
Updated alarm systems (all 11ft stations)
Lift station upgrades
REQUESTED RECOMMENDED
250,000
50,000
.
TOTAL SEWER FUND
$
300,000 $
Parking
Hand held computer
Software
1,800
1,800
TOTAL PARKING FUND
$
3,600 $
TOTAL 2001 CAPITAL OUTLAY
$
2,442,400 $
FINANCING:
Bonded Capital Outlay (2002 Bond Issue):
GO Capital Outlay Bonds
General Fund 1,506,500
St CroIx Valley Recreation Center 36,250
Library Fund 126,500
Parks Fund 283,550 .
Total GO Capital Outlay 2001 Bonds $ 1,952,800 $
Bonded Capital Outlay (2001 Bond Issue):
General Fund 6,000
Parks Fund 180,000
Total GO Capital Outlay 2001 Bonds $ 186,000 $
Total Bonded Capital Outlay $ 2,138,800 $
Non-Bonded Capital Outlay:
Sewer Fund $ 300,000
Parking Fund 3,600
Total Non-Bonded Capital Outlay $ 303,600 $
TOTAL BONDED & NON-BONDED CAPITAL OUTLAY: $ 2,442,400 $
.
.
2001 OPERATING BUDGET vs 2002 REQUESTED OPERATING BUDGET
(Excludes Capital Outlay)
Department 2001 2002 $ Increasel % Increasel
Fund Description Number Budget Requested (Decrease) (Decrease)
.
GOVERNMENTAL FUNDS
GENERAL FUND
Mayor & Council
Elections
MIS Su port Services
Finance
AdminIstration
City Attome
PlantlC, Hall
Police
Fire
Inspection
CIvil Defense
Public Works/CI En Ineer
Streets
Shop
Planntng
SIgns & lighting
Unallocated
4000
4010
4020
4030
4040
4045
4050
4060
4070
4080
4085
4090
4100
4110
4120
4130
4140
Operating Transfers
--
-
TOTAL GENERAL FUND
ISPECIAL EVENTS
-
169,734 152,302 (17 ,432) -10.27%
0 16,278 16,278 100.00%
115,336 111,100 (4,236) -3 67%
279,176 310,032 30,856 11 05%
457,044 519,586 62,542 1368%
229,689 235,488 5,799 252%
141,842 194,416 52,574 37 07%
1,733,595 1,939,476 205,881 11 88%
777,612 852,986 75,374 969%
233,012 247,051 14,039 6.03%
3,010 3,063 53 176%
308,175 338,835 30,660 9.95%
808,655 847,674 39,019 483%
117,549 118,079 530 045%
226,467 223,444 3,023 -1 33%
183,700 221,000 37,300 20 30%
229,911 295,661 65,750 28 60%
1,282,760 1,401,251 118,491 924%
7,297,267 8,027,722 730,455 10.01%
26,800 I 27,1751 3751 1.40%'
588,462 746,700 158,238 26 89%
131,321 219,347 88,026 67 03%
121,631 49,453 (72.178 -59 34%
841,414 1,015,500 174,086 20.69%
3,500 I 6,000 I 2,500 I 71.43%1
675,565 724,253 48,688 721%
97,276 105,159 7,883 810%
772,841 829,412 56,571 7.32%
- 544,6441 568,2391 23,5951 4.33%1
ST CROIX VALLEY REC CENTER
St CroIx Valley Ice Arena
St CroIx Valle FIeldhouse
lily lake Ice Arena
OTAL ST CROIX VALLEY REC CENTE
4202
4203
4204
.,-
~DARE
-
LIBRARY
Operations
Plant
TOTAL LIBRARY
fiARKS
2001 OPERATING BUDGET vs 2002 REQUESTED OPERATING BUDGET
(Excludes Capital Outlay)
.
Department 2001 2002 $ Increasel % Increasel
Fund Description Number Budget Requested (Decrease) (Decrease)
ENTERPRISE FUNDS
SEWER
-
'PARKING
-
1,832,166 1,893,695 61,529 3.36%
118, 99,677 (18,341) -15.54%
85,3031 89,0021 3,699 I 4.34%1
2,035,487 2,082,374 46,887 2.30% .
STORM SewER
.-
TOTAL ENTERPRISE FUNDS
-
.
. PAYABLE 2002 DEBT SERVICE TAX LEVIES
tlmd. Type of Bond Certtfied Levy
306 G. O. Capital Outlay 1993C $ 134,009
308 G. O. Capital Outlay 19940 24,329
325 G. O. Capital Outlay 1996A 420,407
326 G. O. Capital Outlay 1997A 73,697
328 G. 0 Capital Outlay 1998B 270,659
399 G 0 Sports Center 1998A 225,000
324 G. O. Capital Outlay 2000C 115,812
323 G. O. Capital Outlay 2001 200,000
Subtotal $ 1,463,913
322 Public Works Facility 350,000
323 G O. Capital Outlay 2002 190,000
GRAND TOTAL $ 2,003,913
.
CANCEL LEVIES'
517 G. O.lmprovement Bond 1994A $ 137,333
518 G. 0 Improvement Bond 1994B 52,925
302 G O. Capital Outlay 2000E 116,156
381 G.O Sports Facilities 20000 187,853
.
MINNESOTA Department of Revenue
Property Tax Division
Mal] Station 3340
Phone (612) 296-3155
St Paul, MN 55146-3340
Fax (612) 297-2166
.
Payable 2002 Overall Levy Limitation Notice
August 22, 2001
STILLWATER CITY OF
CLERK
CITY HALL 216 NO 4TII ST
STILLWATERMN 55082
The payable 2002 overall levy limitation for your city is:
$
4,034,297
The followmg IS a IIstmg ofthe factors used In determmIng your CIty'S payable 2002
overall levy lImItatIon See the enclosed letter for an explanatIon of these factors and for
addItional mformatIon concernIng your CIty'S overall levy lImItatIon
1 Adjusted Levy LImIt Base for Payable 2000. $ 4,922,429
2 Payable 2000 Matching Funds SpecIal Levy $
3 BegInning Levy LImIt Base for Payable 2002 (1 + 2). $ 4,922,429
4 Implicit Pnce Deflator Adjustment (March 2000IMarch 1999): 1 043041
5 Household Growth Adjustment
a. 1998 Households' 5,929
b 1999 Households 5,963
c. RatIo of 1999 to 1998 Households (bfa, but not less than 1 000) 1 005735
. 6. Adjustment for Pay' 2000 Market Value of New ell ConstructIon
a Payable 1999 Total Taxable Market Value $ 744,073,500
b Payable 2000 Market Value of New CIl Construction $ 5,766,700
c 50% of LIne b (6b x 0 5)' $ 2,883,350
d Adjustment (1 + Ratio of 6c to 6a). 1.003875
7 Levy LImIt Base Adjusted for Pay' 2001 Factors (3 x 4 x 5c x 6d). $ 5,183,750
8. Alternative Levy LImIt Base for Payable 2001 (DetaIl on Page 2): $ 5,241,298
9 Effective Levy LimIt Base for Payable 2001 (Greater of7 or 8): $ 5,241,298
10. Payable 2001 Opt-Out CIty TranSIt ServIces Levy: $
11 Levy LImit Base after TranSIt Servlces Levy Adj. (9 - 10)' $ 5,241,298
12 ImpliCIt Price Deflator Adjustment (March 2001IMarch 20QO)' 1.033630
13 Household Growth Adjustment
a 1999 Households' 5,963
b 2000 Households 5,797
c Ratio of2000 to 1999 Households (bfa, but not less than 1 000) 1.000000
14 Adjustment for Pay' 2001 Market Value of New CIl ConstructIon
a. Payable 2000 Total Taxable Market Value: $ 813,871,900
b. Payable 2001 Market Value of New CIl Construction' $ 6,364,600
c 50% of Line b (14b x 0.5) $ 3,182,300
d Adjustment (l + Ratio of 14c to 14a): 1 003910
Cant.
.
An equal opportumty employer 17Y/TDD (612) 215-0069
15 Adjusted Levy LImIt Base for Payable 2002 (11 x 12 x 13c x 14d) $
16 New Net Tax CapacIty-Based Referendum LevIes $
17 2002 Property Tax AIds
a 2002 Local Government AId (LGA) $
b 2002 EstImated Tacomte AIds $
c 2002 EXIstmg Low Income Housmg AId $
d 2002 New ConstructIon Low Income Housmg Ald. $
e 2002 TransIt Property Tax Replacement Ald. $
f Total (a + b + C + d + e)' $
18 Adjustment for 2001 Local Tax Rate Excess Tax Increment Taxes $
19 Payable 2002 Overall Levy LImItatIon (I5 + 16- 1 7f - 18) $
5,438,746
1,400,43.
4,017
1,404,449
o
4,034,297
Detail of Alternative Levy Limit Base Calculation (for Line 8 Above):
1 Payable 2001 Total CertJfied Levy.
2 Payable 2001 Debt Special LeVIes
a Bonded Indebtedness:
b CertIficates of Indebtedness:
c Bonds of Another Local Unit of Government:
d Pnnclpal and Interest on Armory Bonds.
e. Total Debt Special LeVIes (a + b + C + d):
3 Payable 2001 Market Value Based Referendum LeVIes.
4. Payable 2001 Natural Disasters SpeCIal Levy:
5. Pay' 2001 Levy to Correct for Errors in Pay' 2000 Cert. Levy'
6 Payable 2001 EconomIc Development Tax Abatement Levies'
7. Payable 2001 Levy to Repay State or Federal Loan
8 Total Payable 2001 Special LeVIes Reported (2e+3+4+5+6+7)
9. 2001 Property Tax AIds
a 2001 CertIfied Local Government Aid (LGA):
b. 2001 Cert Homestead and Agncultural Credit AId (HACA):
c. 2001 Taconite Aids'
d. 2001 Certified Existmg Low Income Housing Aid.
e. 2001 Certified New Construction Low Income Housing Aid:
f Total (a + b + C + d + e):
10. Alternative Levy Limit Base for Payable 2001 (1 - 8 + 9f)
(To Line 8 on Page 1):
2
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
4,700,585
1,601,657
1,601,657
.
1,601,657
1,116,178
1,026,19~
2,142,370'
5,241,298
.
r~~;- 2~ / 20~~-~ !
. ~---------- J
----
STILLWATER TOWNSHIP
Box 117
Stillwater, MN 55082
August 24,2001
Mr Jay Kimble, Mayor
CIty of StIllwater
216 North 4th Street
StIllwater, MN 55082
Dear Mayor Kimble,
The supervisors have been made aware of your rITe departments' request for a
mmi-pumper truck to facilitate service to rural areas. It would seem that it
would also be useful for service to city residents. We encourage and support
your consideratIon of the request
.
At the town board meeting on August 23,2001, your request for crossing the
Spnng Creek parkland during grading work for the new public works facility
was granted.
Please let us know If there is anything else that you need
Sincerely,
'l. ~ k~~
Ken LaBoda
Chairperson
St1llwater TownshIP Board
KLIkn
.
~ Prmted on Recycled Paper
.
WORKSHOP
AGENDA
CITY OF STILLWATER
CITY COUNCIL MEETING NO. 01-17
Council Chambers, 216 North Fourth Street
August 28, 2001
4:30 P.M. AGENDA
CALL TO ORDER
ROLL CALL
BUDGET WORKSHOP SCHEDULE
4 30 P M
5 15 P M
6'15 PM
el5PM
800PM
8 45 P M.
Commumty Development/BUlldmg Inspection
PolIce
Public W orks/Parks
FIfe
Legal
Admmlstratlon/Fmance/MIS
ADJOURNMENT
.
4:30 P.M.
.
.
.
MEMORANDUM
TO. Mayor and Council
FR. City AdImmstrator
RE Budget Workshop Schedule
DA' August 23,2001
The folloWIng IS the budget workshop schedule for next Tuesday
Tuesdav. August 28
4 30 P M
Community DevelopmentJBmldmg Inspection
5 15 PM
PolIce
615 P M
PublIc W orkslParks
715 PM
Fire
8 00 P M.
Legal
8 45 P M
AdImmstration/Finance/MIS
Note'
The packet includes information related to the budget requests for the PublIc W orkslParks
Department, Fire Department, Admm Department, Fmance Department and MIS Department
The Community Development Director and City Attorney were out of the office tins week and
were unable to provide a summary explanation oftheu budget requests However, tins WIll be
provided to you at the meetmg next Tuesday (or maybe by Monday nIght)
In any event staff will be prepared to explam their budget requests at the workshop
ij/~
.
.
.
REMAINING
2002 BUDGET CALENDAR
AUl!ust 7 - 28
CouncIl meets with department heads to review budget requests
August 28 - Selltember 7
Fmance makes budget reVISIons and prepares final proposed budget for Council adoption
SeDtember 11
Council adopts proposed budget and proposed tax levy (Note The proposed budget and tax levy
needs to be certIfied to the County by September 15th).
December (dates to be determined)
Fmal adoption of budget and tax levy (Note' A "Truth m Taxation" hearing WIll not be requIred
thIS year)
.
.
POLICE DEPARTMENT
2002 BUDGET SUMMARY
.
.
.
.
.
2002 OPERATING EXPENSES
10.00 I have included an additional Police officer in the Budget for 2002 We currently
have 20 full time Police officers. 2 administrative, 5 sargeants 3 investigatiors admd 10
patrol officers. The additioal position would be a Grant position funded in part by COPS
fund The COPS in Schools (CIS) grant program is to place another police officer in the
cit's schools on a :full time basis. The Grant pays $125,000 over a 3 year period The
departments contnlmtion would be $1 . the grmt requires that the officer hired, or a
veteratn officer in his place as the School Resoarce Officer (SRO), spend a minimum of
75 percent ofthieir time in and arr01md the school
The Stillwater Police department will use the position to teach DARE in the elementary
Schools in the city. The officer will also be assigned to work at the Stillwater Jr. high
School It will be part of the Grant program to try to set up an office at the SJHS for the
current juvenile officer and SRO officer to utilize. The SRO will develop and expand
drug and anti-violance educatiuon at the Jr. High level The SRO will be assigned to the
schoolds on a :full time basis during the school year. There may be more than one officer
assigned to the position during the school year. Assigments may be by the semester. The
SRO will be expected to work closely with school administrators to provide a higher
level of service to the school tha was proeviously available
If the grant is not apporved I would not request an officer
11.0 Full time Overtime Fun time overtime for the last 4 years has been running
aproxam.ently $70,000 See pie chart as to where it has been spent.
Aproxamentaly $15,000 is reimbursed through grant programs. This includes,
safe and sober, project nightcap, Department of public safety grants. This year the
cost of the levy at $45,000.00 will put me over budget. However I belive in a
normal year due to changes in the operation, that $65,000 is enough in overtime
expences
12.0 Part time salaries: There is only one part-time officers left on the department. The
cost of training and to keep them current with laws is the same as a :full time officer
(This is especially expensive when hiring new officers). There is a $3,000 increase in
this budget. The money will be used to hire CSO's and interns for the summer months.
I hope to target retired officers or students. The CSOs will be used for code enforcement,
foot patrol, calls for service Le. lockouts animal complaints, parking complaints etc This
-
will free up :full time officer for more serious calls This program will be mstrtuted for
summer months May through Oct
.
17 0 There is no increase in the uniform allowance form 2001 to 2002
200 Office supplies We have overspent this budget 3 years running Most of the
mcrease comes with new printers and the replacement cartridges and just more
office supplies I have ajusted this account $500 increase
21 01 General supplies. In this account, we need to replenish supplies 1st aid,
ammunitions, batteries, :film, VIIS film, fingerprint collection, investigative
materials, crime prevention, evidence room and general supplies No change from
2001.
21 02 Auto maintanance supplies. . .no longer doing business at city garage so do not
need as many supplies on hand Reduction of$500
2110 Automotive fuel.. The department drivers aproxamaanty 180,000 miles per year
at average 12 miles per gallon we need 15,000 gallons of gas At estemated
$1 85per gallon cost is aprox $28,000
2111 Paper and forms We have over spent this for the last 3 yeas also Increase of$500.
.
21 15 Tires . . reduced by $500
22 01 Equipment repair supplies.. . increse by $100 Nate Meredith is now fixing any
install problems that may occur need parts
23 02 Other minor equipment .. . The money will be used for Replace two investigaor
chairs $500. Equip investigaor cars wuith light and sirens $1500, Polorid cameras
for each squaaad car $600 Freezer for evidence, electronic scale for evidence
$400 , additioallockers for evicddence room $800, Map lights for squads $300, ,
trianalizer for radio batteries $500.00 , new oxygen carrying case for one of the
cars $400. Pneu-Dart pump air rifle for animinal control $450.00 replacement of
squad equipment for new cars $3900.
3101 Telephone . $300 adjustment mcrease
31 02 Postage. ..$900
31 03 Cell Phones no change in this account. Implimented a call back policy on
department and installed cell phone in each squad car. .
31 05 Radio repair services new radios that were pmchased a year ago are going off
warranty
.
.
.
.
31 06 terminal access charge .MDT rent from washington county , computer hookup
rent from Washington county and Minn Dept of Public Safety rent for ens
32 0 Mileage.. paid to officers for travel when squads are not available needs to be
mcreased Ajusted $200.
32 01 Seminar and conference fee- this account is the one that pays for all training. I
now have a very young dept and people have to be trained in their jobs Contracts
with Centruy college and all manditory training required by state. No increase in
this catigory
3202 This Meals. no increase
32 03 Housing.. No increase
34 0 Prmtmg and Publishing. ..signs and business cards ect needs more money
incresed by $400
34 0 Postage.. ..new account for mailmg should be $900
3701 Vehicle repair charges no change .. work being done elsewhere no at city
garage anymore all has to behired out. Oil changes, breaks, glass repair,
accident deductable eel
37 02 Equipment repair charges. . no change
37.07 Maintenance agreements..... the new radios and the new copy machine are
commg offwarranty and will need maintenance agreements We carry
maintance agreements on other officece equipment now
40.0 memberships and dues expected cost increases and more memberships
40.01 subscriptions same as last year
40.04 Vet Fees the cost of housing at the animal sheher has taken a dramatic increase
last several years. This money is need if we contine animal control. no change
40 08 Doctors Fees same as last year . new hires and any other charges psylogicals
exams and chemical testing. No change
40.00 Miscellaneous charges no increase over last year
Justification for Additional Manpower
July 24, 2001
.
Current resIdent populatIon IS approxImately 16,000 people
InformatIon obtained from the Mmnesota Department of Tounsm confirmed 1,000,000
VISItors each year pnmanly on the weekends and dunng the summertIme If the
1,000,000 VISItors were dIvided mto every day of the year the populatIOn would increase
by 2739 every day Most of the 1,000,000 VISItors come during the summer months and
predonunantly on the weekends This does not Include traffic that passes through
Stillwater to other locatIons such as Somerset, etc
The mcrease in populatIon puts a strain on the department's manpower dunng the
summer months Many officers use vacatIon dunng these months, which further depletes
manpower availabihty The department has been forced to pay overtime on weekends to
brmg staffing levels up dunng peak tImes
The current nunImum staffing level IS two officers Two officers cannot safely and
effectIvely polIce the entrre ten square mIles and an estImated populatIOn of over 25,000
The department cannot raise the staffing level without addItIonal staff One additional
officer wIll allow the department to raise the mimmum staffing level to three officers on
the weekends dunng peak: times
Accordmg to the Bureau of JustIce Statistics, 1996 census, the Mmnesota average for
state and local law enforcement agenCIes IS 17 sworn officers for every 10,000 people or
1 7 officers for every 1,000 reSIdents The Stillwater PolIce Department currently staffs
20 sworn officers for 16,000 reSIdents or 1 25-sworn officers for every 1000 people The
natIonal average for sworn officers per 10,000 reSIdents is 25 to every 10,000 people
.
.
.
.
.
.
2_002 CAPITAL OUTLA Y
1 Two marked police cars with extended warrantees, maintaince agreements, graphics,
and changeovers. The Police department has 6 marked police cars Through the new
maintaince program and extended warrantees and with the expansion of the fleet we
can now keep our cars 3 years, trading 2 cars each year. Total cost $62,000
2 The current in car video systems are near the end of their hfe expectancy The new
video systems that I have priced are the "Docucam "made by MPH Industries. Video
in car systems can video tape officers from the camera mounted in the wmdshield of
the squad. This is invaluable for establishing probable cause for car stops. (this was a
hot topic in the legtslature this year for racial profiling). The units are also capable of
audio recording of up to 300 yards We need 6 new units at the total cost of$26,000
3. One radio. The investlgative unit need a new radio The Radio currently bemg used
is over 10 years old Total cost $1,300
4 Body wrre receiver recording KIt The investigative unit is requesting a body wire
transmitter receiver This device can be used by undercover officers or decoys to
record conversatIons of covert investigations. They will be used dunng alcohol and
tobacco comphance checks and a wide variety of investigative situations where
needed Cost of the UnIt is $2500
5. New laser jet printer for communications center. Due to the number of reports and the
quality of reports needed to be archived we require a laser jet printer. The cost of the
printer is $2200
Squad cars
Video cameras
Radio
Body wire
Laser pnnter
$ 62,000
26,000
1,300
2,500
2,200
$ 94,000
"" '" *
. Memorandmn
To:
From:
Date:
Subject:
Mayor and CIty CouncIl
Klayton Eckles, CIty EngIneer f--r;!
August 24, 2001
2002 Budget Issues for Engmeenng and PublIc Works
.
DISCUSSION:
The follOWIng IS a dISCUSSIon of the EngmeennglPubhc Works operatIng budgets and capItal outlay for
the year 2002 TIns dISCUSSIOn wIll only hIghlIght sIgmficant changes for modIficatIon to the budget
from last year If the CIty CouncIl has further questIons or questIons about Items not dIscussed, these
can be dIscussed mdIVIdually at the budget meetIng. Each of the budget areas IS dIscussed below.
Public Works General/City Engineering
It IS proposed that the 2002 salanes for the engmeenng department mcrease by about 10% TIns
Increase IS pnmanly due to the added TechniCIan III poSItion. It should be noted that the Engineenng
Department salanes and personnel costs have no Impact on the CIty'S level oftaxatIon ThIs IS due to
the fact that all of the tune spent worlong on vanous projects IS charged agamst the project or to the
developer Therefore, revenue IS generated suffiCIent to cover salanes and personnel overhead
For the Engmeenng Department, the only area seemg an Increase IS the area of personal ServICes. The
remamder of the Engmeenng budget IS below the 2001 budget: CapItal outlay IS apprOXImately one
half of the 2001 budget: It should be noted that we have requested two used squad cars be made
aVaIlable to the Engmeenng Department for various mspectIon dutIes for the department We would
recommend that the existIng used squad car currently avaIlable be sold on the auctIon and the CouncIl
may also wish to conSIder selhng the used pICkup truck m the BUIlding Department.
Public Works-Personal Services
.
Through the entire PublIc Works Department mcludmg Streets, Parks, and Sewers there IS no proposed
Increase m personnel There is one item which has an moderate Impact on salanes. TIns is the
proposed reorgamzatIon. Recall last year staff had been worlong WIth the UnIon to develop a
reorgarnzatIon of the department The purpose of the reorgarnzatIon was to increase prodUctIVIty by
creatIng more flexIbihty In the Job descnptIons and create a focus on ImproVIng trammg and crossover
As a method of garnering support and rewarding the employees of these departments, It was proposed
that some adjustments be made to the salary schedule and an addItIonal step be Included between
Mamtenance Worker and LIght EqUIpment Operator. TIns type of reorgamzatIon would allow the CIty
to hIre employees WIth lower slo11 sets at a lower wage Employees would then be promoted Into the
hIgher categones of MaIntenance Workers WIth correspondIng wages Unfortunately, this proposal was
rejected by the UnIon We recommend that as part of the upcommg labor negotIatIons, the CIty work
toward thIs reorgamzatIon and stIll consIder a moderate modIficatIon m the salary levels. Therefore,
. ~ , ~
August 24, 2001
approxImately $10,000 has been added to the budget m the VarIOUS departments as compensatIon for
the reorgamzatIon .
I
Public Works Street
Street Department budget mcludes a couple of Items of note Frrst, the eqwpment repaIr supplIes Item
I
has a budget of $30,000 TIns has been mcreased by $8,000 but that IS only necessary If the CouncIl
does not buy new eqwpment as proposed In the capItal outlay. Therefore, If the new loader and dump
truck are approved for purchase, thts Item could be reduced to $22,000 Another Item that has a
sIgmficant mcrease IS SIdewalk reparr replacement. Dunng the course ofthts summer, we dId an
mventory of the pedestrIan ramps throughout town We found over 200 locatIons where ped ramps are
necessary Staff recommends that the CouncIl move forward WIth repair of approxunately 25% of these
per year The cost being about $1,000 each or $5-0,000 for 2002. CapItal outlay for the street
department mcludes a replacement of a 1983 loader and a 1983 dump truck Also a new aIr compressor
to replace the 1979 compressor should be purchased. Fmally, we are proposmg a spray tank be
mounted on a truck for de-Icmg streets. This tank could also be used m the summer for water
applIcatIon and applIcatIon of dust control products
Public Works Sewer Department
The Sewer Department IS a separate fund because revenues are generated by quarterly sewer bIlls. In
StIllwater, the base rate for quarterly sewer bIlls has not Increased m 12 years. StafTrecommends a
15% rate lnke TIns would raIse over $200,000 for operatIng purposes m the sewer and publIc works
departments, and reduce the Impact on the general fund and the tax levy by a lIke amount The
remaInder of the sewer budget IS essentIally unchanged from 2001 .
CapItal outlay m the sewer department shows $35,000 for sand b1astmg and repamtIng the mtenor of a
number of lIft statIons The mtenor of the lIft statIons are prone to sIgmficant corroSIon Note, that It
may be appropnate to make thts a contractors servIces fee rather than a capital outlay Item We also
have $50,000 lIsted for lIft statIon upgrades wluch IS an ongomg yearly process.
The mam Item for dIscussIon IS a proposed $250,000 Item for updatIng the alann system m all of the h:ft
statIons A relIable alarm system IS unperative to aVOId catastropluc sewer backups caused by power
faIlures or system malfunctIons The current alann system uses phone hnes. Apparently, the phone
lmes throughout the City of StIllwater, espeCIally m certaIn areas, do not proVIde clean enough
commumcatIon to allow for our exIstIng alarm system to functIon. As a result, we suffer almost
constant false alanns dunng the summer months and therefore have had to resort to disconnecting alann
systems The two optIons we have mclude a qwck fix which would add an automatIc dIalup system to
the eXIstIng phone lmes. TIns would allow the statIons to search for phone lines that proVIde a clean
enough SIgnal. TIns would be about $5,000 added to each statIon
In the long run the best solutIon mIght be to go to a radIo alann system These types of systems allow
for contmuous commumcatIon and momtoring of the lIft statIon. The 11ft statIon would be momtored
on a computer terminal and data would be provided that would mdicate running tIme of the pumps,
lugh water condItIons electnc problems or mechanical malfunctIons. The computer system can then
automatIcally call for maIntenance personal or call for a superv1sor. A computer system can be
mOnItored usmg laptop type hardware offSlte and/or ollSlte
.
2
..- ,..
.
.
.
August 24, 2001
The $250,000 IS a very sIgmficant cost Item. However, tins could be offset by sIgmficant reductIon m
overtIme hours Every weekend we currently bnng m a sewer worker who IS paId the eqwvalent of SIX
hours oflabor for each day Ultunately, we could have saVIngs as high as $20,000 a year due to
reductIon m staff time and elImmatIon of monthly phone charges.
Equipment Maintenance Shop
There are very mmor changes m the budget for tins department None ofwlnch have a major Impact on
the budget
Signs and Lighting
The CIty has a speCIal budget area for management of our streetlIghts We have made some mcrease in
the budget m tins area due to the fact that electncal costs have been mcreased and there is ongomg
yearly expense to mamtaIn our lIghtIng facIlIties usmg outsIde contractors Therefore, the budget has
been mcreased by approxImately $40,000 to reflect real costs
Dutch Elm Fund
TIns fund is used to pay the City Forester but shows no changes on the budget for this area.
Storm Sewer Fund
TIns fund receIves Its revenue from the stonn water utIlity TIns fund bnngs m approxunately $185,000
a year through quarterly charges showmg on the sewer bill. The fund IS used for dealmg With mmor
stonn water management and correctIon Issues. Smce the fund has It'S own revenue source It has no
Impact on the general budget. TIns fund IS planned to be used for the North HIll PrOject over the next
three to four years, as well as other mmor reparr projects.
Park Fund
The Parks fund shows no major changes m the operatIng budget. CapIta1Improvements proposed for
the Parks Department mc1ude an adchtIonal $200,000 for Lowell Park. Depenchng on the chrection on
Lowell Park and other downtown park Improvements this Item IS up for debate. Other capital
Improvement Items mc1ude $29,000 for replacement of a lawn mower With snow blower attachment
Resurfacmg of the LIly Lake, Staples and CrolXWood tenms courts for $23,000, three new bleacher sets
for LIly Lake and CrOlxwood ballfields to meet State regulatIons at a cost of $7,800, and $21,000 for a
new pICkup truck
3
.
.
.
Stillwater Fire Department
2002 Budget Request
July 20, 2001
Submitted by ChiefKallestad
The Stillwater FIre Department provIdes four types of emergency servIces to the CIty of
StIllwater, StIllwater TownshIp, the south 6/10 of May TownshIp, and the east 2/3 of the
City of Grant
1 Emergency medIcal servIces (EMS)
2 Rescue servIces (automoblle extncatlOn, other equipment extncation, hIgh angle,
confined space, waterhce surface, and waterhce dlvmg)
3 Flfe fightmg (commercial, residential, vehicles, boats, and wildland)
4 Hazardous matenals response
AddltlOnally, the department provides a vanety of non-emergency servIces, includmg but
not hmlted to
1 Pubhc fire safety educatlOn (over 2000 elementary school children annually)
2 Flfe code plan revIew and mspectlOns (new developments, new constructlOn,
commercIal busmesses, fire spnnkler and alarm systems, day care, fuel storage tanks,
hazardous matenals, burning permIts, fireworks, etc )
3 FIre mvestlgatlon
4 Blood pressure screemng
Providmg these servIces requires a dedICated staff, standard procedures and training,
contmumg educatlOn, large capital mvestment m bUlldmgs, vehIcles and equipment, and
planning and admmlstratlve support A unique aspect of the fire servIce IS that large
teams of people are needed to handle fires, rescues, and hazardous matenals incIdents
Our fire department consists of8 Y:lfull-tlme and 30 part-tIme personnel The full-time
personnel include a fire chief and assistant chIef scheduled 40 hours per week, a secretary
scheduled 20 hours per week, and three captams and three engmeers scheduled 56 hours
per week (one captam and one engineer on duty 24 hours each day) Part-time personnel
mclude ranks from assistant chIef to firefighter They are paid for attendmg training and
emergency responses Some part-time personnel are paid theIr regular part-tIme wage for
voluntanly workmg shifts 10 the absence of full-time personnel All of our staff are
dedicated and work very hard to provide excellent servIces to our Cltlzens and VIsitors
Ooeratin2 Bud2et
A detailed report for the operatmg budget will be proVided at the budget meeting WIth
Council
1
Capital Outlav 2002
.
Stillwater has an aging fleet of fire apparatus Due to the high cost of fire apparatus it is
Imperative to perIodically replace vehicles, so that the fleet of vehicles doesn't get too
old, and reqUIre massive capital outlay In a short penod to replace It To avoid this
situatIOn, StIllwater needs to replace some vehicles soon, and make plans for a
replacement schedule for other vehicles Ifwe continue to delay vehicle replacements,
fire and rescue capabtlities may be hampered, and the need to replace many vehicles In a
few short years could compound capital outlay costs
Current Inventory Includes the follOWing vehicles
.:. 1996 Pierce fire engine/rescue 1500 gallons per mmute (g pm)
.:. 1985 Ford / General Fire Engine 1250 g P m
.:. 197 5 Ford / General Fire Engine 1250 g P m
.:. 1989 Ford / Custom Heavy Rescue
.:. 1987 Ford Water Rescue (ambulance style body)
.:. 1987 Dodge Grass Fire Truck (pick up style WIth pump)
.:. 1968 Chevrolet Grass Fife Truck (pick up style With pump)
.:. 1993 Chevrolet Suburban (personnel carner)
.:. 2001 Chevrolet Blazer (fire chief)
.:. 1996 Zodiac Boat (Inflatable With 40 h p Mercury outboard)
.:. 1996 Zodiac Boat (smaller Without motor)
.:. 198722' Boston Whaler Boat (Federal property, not in service yet)
~ ~oladdertruck
(6108)
( 6109)
(6107)
(6105)
(6113)
(6110)
(6111)
(6115)
(6101)
(6114)
(no number)
(6112)?
.
Item: Aerial Ladder Truck $675,000.00
............................................................................
Background
The fire department is responsible for proViding a variety of emergency services to the
citizens of StIllwater and the surrounding contract townships Services provided include,
but IS not lImited to, fire suppression (structural, wild land, vehicle, watercraft), technIcal
rescue (water, high-angle, confined space, extrication), and first response emergency
medical sefV1ces (EMS)
The Stillwater Fire Department has a proud history of maintaining a top-of-the line fire
apparatus Inventory One piece of fire apparatus the City IS lacking IS an aenalladder
deVice capable of reaching heights a minimum of 100' Stillwater has numerous
locatIOns and buildings that reqUIre an aenalladder truck to safely and effectively
extingUIsh fires, rescue trapped Victims and perform elevated rescue evolutions
2
.
.
As you are aware, we have been wIthout an aenal ladder devIce for two years makmg
mutual aId our only optIon for elevated water delIvery or multIple story rescue sItuations
It has been fortunate that our mutual aId partners have been avaIlable when we requested
theIr aSSIstance If our mutual aId department was not avaIlable or theIr aenal devIce was
out of serVIce, a 100' aenal would have to respond from Hudson or North St Paul
Relymg on an aerial from Bayport mcreases response tIme and mcreases the nsks to
CItIzens and fire personnel alIke Several recent mCIdents have brought our CIty's
defiCIency to lIght and based on recent edItonals m local newspapers, It appears many
CItIzens would be m favor of StIllwater havmg It's own aenal truck
In addItIon to IImItmg the CIty FIre Department's response capabIlItIes, the absence ofan
aenalladder deVIce IS Jeopardlzmg the current Insurance Service Office (ISO) ratmg of3
that the CIty and Department worked very hard to obtain WIthout an aerial deVIce, the
ISO ratmg of the City wIll mcrease, resultmg m higher msurance premiums for many
commercIal properties m the CIty It should be noted the fire department is currently
workmg at reducmg our rural ISO ratmg for our contract communIties as well The
department believes a rural rate reductIon from our current ratmg of9 to at least 7 IS well
wIthm our means and would be a pOSItIVe impact on our rural COmmUnItIes
.
It should also be noted that the fire departments response vehIcle mventory contmues to
age and several apparatus need replacement Our reserve pumper (6107) is 26 years old
and IS becommg mcreasmgly more expensIve to mamtam and pass its annual certificatIon
reqUIrements In addItIon to thIS pumper, one of our grass/wild land vehIcles (6111)
needs replacement as well 6111 IS 33 years old and agam the maintenance costs
contmue to mcrease along WIth the contmued dependabIlIty concerns
The City of StIllwater should begm plannIng for the replacement and upgrade of these
emergency response vehIcles soon FaIlure to do so wIll most Importantly reduce the fire
and rescue capabIlItIes of the department, and secondly have a negatIve Impact on the
ISO ratmg, thus mcreasmg msurance premiums on some commercial propertIes
Proposal
The proposal for the 2002 capItal outlay request is to purchase an aenalladder capable of
reaching elevations of 100' mmlmum
This vehIcle offers several advantages to our cItIzens
.
· Greatly Improve rescue and fire fighting capabIlities
· Replace Engme #6107 (purchased m 1975),
· Mamtam an excellent ISO ratmg,
· Allows for better utIlization of our current apparatus Inventory The aenal device
would become our second response vehIcle to structure fires and would be staffed
appropnately
· AbIlIty to mamtam 3 NatIonal Fire Protection Association (NFPA) 1901
complIant pumpers to help satisfy the CIty'S fire msurance ratmg reqUIrements
3
Cost
.
Aenal Ladder
Funds from the sale of pumper 6107
Funds from the sale of ladder 6102
2001 Net CapItal Outlay
$675,000
- $ 10,000
- $ 5.000
$660,000
Fmance OptIons
Total cost of thIS capItal outlay request may be deferred by usmg any combmatlOn of the
followmg suggestIons Apparatus manufacturers are flexIble and offer a varIety of
finance options to fit publIc budget cycles
· Cash purchase
. Bond
· Lease to own
· Fmancmg packages
Attachments Sample finance optIons
............................................................................
Item: MiniIRescue Pumper $200,000.00
.
Background
Emergency response for the StIllwater Fire Department and the U S fire servIce m
general has changed dramatIcally over the last twenty years Emergency medIcal
response now compnses 55-75% of all fire department emergency responses (60% for
StIllwater F D) Although the on-duty crew must have the capabIlity to handle fire,
rescue, extncatlon, and medIcal responses. the vehicle does not necessarily have to be
capable ofpumpmg 1500 gallons per mmute and carrymg six personnel
Many fire departments have reduced overall costs, and streamlIned their operations by
changmg theIr mltlal response to a lighter, qUIcker, less expensive attack pumper, and
relymg on off-duty or part-tIme personnel to bring the large fire engines to large fires
StIllwater would be served well to do the same
RecommendatIon
The proposal for the 2002 capItal outlay request IS to purchase a pumper/rescue vehIcle
capable of respondmg to all types of mCldents Tins vehicle IS smaller, more cost
effectIve to operate and IS less expensive to purchase than a full size version of our
current apparatus and It will provide the City WIth a versatIle emergency vehIcle Engine
.
4
.
.
.
61 07 could be sold The new attack pumper would be used, mstead of 61 08, by on-duty
staff to respond to all types ofmcIdents
ThIS vehIcle offers several advantages
· Smaller and less expensIve to operate on a daIly basIs,
· Less expensIve than a full SIze pumper to purchase,
· EasIer to maneuver m confined spaces, e g , LIberty addItIon, townshIp
drIveways, downtown traffic congestIOn, etc ,
· Replaces pumper 6107 (1975, twenty seven years old m 2002)
· Supplements our grass/wIld land response capabIlIty,
· Allows for better utIlIzatIOn of our current first response pumper (6108) 6108
would become our second response rIg (thIrd If we have an aerIal) and would be
staffed more approprIately
· AbIlIty to mamtam 3 NatIonal FIre ProtectIOn ASSOCIatIOn (NFPA) 1901
complIant pumpers to help satIsfy the Insurance ServIces Office (I SO)
DeSCrIptIon
.:. Ford F450 chassis (or SImIlar), seatmg for four, diesel
.:. 500-750 gallon per mmute pump
.:. 200-250 gallon water tank
.:. 24' extenSIOn ladder and a roof ladder
.:. 4 self-contamed breathmg apparatus (SCBA)
.:. FIre hose attack lines and a supply lIne
.:. AutomobIle extncatIon tools Hurst hydraulIc tool
.:. MedIcal eqUIpment
Cost
Attack pumper/rescue vehIcle
Capital Outlay
$200,000
Fmance OptIOns
Total cost of thIS capItal outlay request may be deferred by USIng any combinatIon of the
follOWIng suggestIons Apparatus manufacturers have fleXIble finanCIng options,
IncludIng
· Lease to own
· FInancing packages
· Cash purchase
· Bond
Attachment Sample finance optIons
............................................................................
5
Item: Assistant Chief Vehicle $30,000.00
.
Background
With the advent of the salaned Assistant Chief pOSItIon, the need for a take home
response vehicle IS eVident The ablhty and need to have a semor level officer capable of
respondIng to an emergency scene from any location IS Imperative This chief officer IS
capable of assistIng the IncomIng crew In sizmg up the Situation, establishmg command,
and requestmg additIOnal resources, as needed, to mitigate the mcident The faster
response and abilIty to Identify needed resources may also reduce cost and increase safety
by hmlting or m some cases even cancelmg unneeded emergency response by other
larger fire vehicles to the scene
In additIon to the emergency response aspect, the assistant chief IS required to represent
the City of StIllwater at vanous fire service related functions as well as perfonn
mspections, fire preventIon actiVities, and general pubhc assistance throughout the City
The purchase of thiS vehicle IS consistent with the other fire departments m Washmgton
County and the metro, which provtde take home vehIcles for their chief officers and
reqUIre response to major mCldents This vehicle would prOVIde an additional resource
for the CIty'S emergency services and mcrease the department's response capabilIties
Proposal
.
The proposal IS to purchase a take home vehicle for the assistant fire chief for use on a
daIly baSIS for InSpectIOns, meetmgs, semmars, eqUIpment plckup/dehvery, City busmess
and emergency response
ThIS vehIcle offers several advantages to our cItizens
· Prompt response and size up of emergency inCidents,
· AdditIOnal staffing at the incident thus increasing personnel and public safety,
· Command post (mobIle radIO communIcations, accountablhty and operations
boards, emergency response resource guides)
· POSitive publIc relations,
· Additional resource capabIlity
Cost
4x4 Response Vehicle'
$ 30.000 00
Net Capital Outlay
$ 30,000 00
............................................................................
.
6
.
Item: Fireboat Conversion $7,000.00
Background
The StIllwater FIre Department IS called upon to perform numerous servIces for the
cItIzens we protect Some of the more umque responses we are called to are water
related, I e boat fires, water rescues, etc The fire department has several water bodIes
located wIthIn ItS response dlstnct In addItIOn to the St CrOlx RIver
The St CroIX RIver poses several challenges for the department such as, four (4)
manna's, large passenger vessels holdIng hundreds of people, hIgh volumes of boat
traffic durIng week-ends and holIdays IncreasIng the potentIal for a senous boatIng
IncIdent In addItion to the above risks, the river can be viewed as a CIty itself wIth a
populatIon that swells to thousands of people
.
StIllwater Fire Department has in its posseSSIon a 22' Boston Whaler boat (Federal
Surplus Property) that has great potentIal to improve our department's response
capabIlIty to fires, surface rescues, and dIve rescues The boat IS on permanent loan to
StIllwater The boat Itself and tWIn outboards are In reasonable shape It needs all new
electrical wlflng and other eqUIpment to be functIOnal ThIS boat would be a tremendous
asset to our response capabilIty Seven thousand dollars would repaIr the electrical
system, eqUIp the boat with a small portable floatIng fire pump and hose, and outfit the
boat WIth safety equipment The boat would proVIde manne fire suppressIOn capabIlIty,
Improved dIve/rescue operatIons, better and faster response to boatIng aCCIdents,
Increased safety for fire personnel, and posItIve public relations with our citizens An
eqUIvalent boat of thIs type new would cost In the neIghborhood of $80,000 00 The CIty
has a great opportunity to take advantage of this resource for a small investment
Several InCIdents have occurred on the St Croix RIver where thIS resource would have
been benefiCIal, the tragIC 4th of July boatIng aCCIdent of 1999, the Boomsite Manna fire
in 2000, other boat fires, several potentIal and actual droWnIng mcidents, other boat
aCCIdents, and medical emergencIes on the Andiarno Showboats As a fIver town and a
fire department that protects an area WIth numerous water bodies, the public expects our
profeSSIOnal response WIth the appropnate resources
Proposal
The proposal is to allocate capItal outlay dollars to convert the Boston Whaler into an
effective emergency response fireboat (portable fire pump only) Advantages for the
CItIzens we serve
.
· Increased speed and effiCIency ill fIver rescue operations,
· Increased safety for fire personnel,
· Increased fire response to the marInas located withIn our fire response distnct,
· Improved dIve/rescue capabIlIty,
7
· Increased fire suppressIOn capabilIties for fireworks dIsplays and structures
located near the nver
.
Cost
FIreboat conversIOn
$ 7.000
............................................................................
Item: Department Office Furniture
$16,000.00
Background
The CIty of Sttllwater, along wIth the fire department, expenenced a major upgrade and
faCIlIty renovatIOn In 1996 ThIs renovation Increased the department's avatlable office
space and physIcal layout In the onglnal remodel project, office accommodations were a
minImal conSIderatIon In thIS p:ocess Currently, staff are utlhzing very old mIsmatched
and In some Instances damaged furnIture to conduct bUSiness This situation reduces
effiCIency, negatively Impacts morale, and presents a non-professional picture to the
publIc The need for functIOnal, professIOnal, and ergonomIcally correct office
accommodatIOns has become increaSingly eVIdent over the past several years
The department has expenenced slgmficant staff changes, including transformation of the
assIstant fire chIef to a forty-hours per week profeSSIOnal pOSItion, and the addition ofa .
half-tIme secretary Replacement of old mIss-matched and sometImes broken office
furniture IS appropnate for these pOSItIOns as well as for other full-tIme and part-tIme
officers
Providing the department with matching, functional furnIture wIll better uttlize our
current space and Increase productIvity and efficiency An addItional benefit will be an
Increase In our profeSSIOnal appearance to the pubhc we serve when they viSIt or meet
WIth fire department personnel
Proposal
The proposal IS to purchase new officer furnIture for department operatIons
Cost
Officer FurnIture
$ 16.000 00
Net CapItal Outlay
$ 16,00000
............................................................................
.
8
.
.
.
Item: Hurst Vehicle Extrication Cutting Tool $4,000.00
Background
One of the fire departments mam actIvItIes ]s to respond to vehIcular aCCIdents where
patient extncatJOn ]s reqUIred Today's veh]c1e desIgns and safety features make
extncat]on activItIes more and more dIfficult and reqUIres specIalIzed tools to facIlItate
these operatIons One of these tools ]s called a cuttmg tool
Cuttmg tools allow fire fighters the abIlIty to cut or shear off the veh]c1e's metal support
beams allowmg access and extncatJOn of the patIent Th]s type of operatIon ]s very
common for our department to respond to and the need to have the appropriate tools
avaIlable is ]mperatIVe for patIent surv]vabIl]ty
Currently, the department only has the abIlIty to work or cut on one veh]c1e at a tIme
Th]s hm]ted abIl]ty forces the mc]dent commander to make a decIsion on whIch patIents
are more cntlcally mJured and thus need extncat]on first The patIents m the other
veh]c1e have to WaIt untIl the tool ]s avaIlable to start extncatJOn for them The time
dIfference for the other patIents can in some cases affect theIr overall outcome from the
aCCIdent
The purchase of thIs tool would mcrease the fire departments abIlIty to work on two
veh]c1es s]multaneously Th]s]s very Important SInce many motor vehIcle accidents
mvolve two or, m some mstances, more veh]c1es Th]s add]tJOnal tool would benefit
accident vIctims m Stillwater and the surroundmg areas
Proposal
The proposal ]S to purchase one (1) Hurst VehIcle Extncat]on Cutting Tool for
department response operatIons Advantages for the citizens we serve
· Increased speed and efficIency in extricatmg VIctIms,
· Increased safety for fire personnel,
· Increased rescue capab1J]ty at mult]ple veh]c1e accidents,
· PotentIal increase in patient survIvabIlIty/outcome
Cost
Hurst Vehicle Extricat]on Cuttmg Tool $ 4.00000
Net Capital Outlay $ 4,00000
............................................................................
9
... nv .1""'''''''' ulc..u.J\....u.~5 '--'}llIVlJ..')
rage 1 ot j
(1lmpanl
'II PlIICE-leIIISD.I. PIli
.
Our Newest Financing Options
Turn-In Lease
The Turn-In Lease features a municipal lease contract written with a balloon payment at the end of
term. The contract includes an option to "turn-in" the leased vehtcle at the balloon payment maturIty
date for another Pierce vehicle
Pierce will guarantee the turn-in value of the existmg leased vehicle at contract signing ofthe lease,
subject to tenns and condItions.
If you elect not to exercise the "turn-m" option for another vehicle at the end of the contract term,
simply make the balloon payment or re-finance the velncle.
The lease contract is based on tax-exempt interest rates, providing the lowest payment option possIble.
Benefits of Turn-In Lease
. Increases buymg power.
· Lower payments mean more optIons and/or a larger fleet
· Provides opportunity to keep new trucks in fleet at all times.
· Less risk in the configuration of the vehicle.
· Apply turn-in to accommodate changing apparatus requirements.
. Offers fleXIbility to own
.
When to consider a Turn-In Lease:
fustomer Situations
an't decide on truck
onfiguration for long-t
eeds.
IlPotential Needs I trum- In L.e~se
L .lQpportuDlties
Flexibility to modifY truck Guaranteed turn-in value
onfiguration and/or buy liminates any risk
ew truck as needs change. sociated with the current
elncle. If you decide that
current vehicle doesn't
et future needs, simply
se guaranteed turn-m
alue to payoff eXISting
ck and enter new vehicle
ease.
.
http.//www.piercemfg.com!companylhtmlfinancing2.htm
8/8/01
.... yy,-, ... ..- "y ~ .uU,I..U\"Ill.J.5 ""'YlJUIJ.;)
ease payments are too
gh.
.
leet maintenance levels
00 costly
Walk-Away Lease
page L ot j
mancing package allows
ou to realize lower
ayments now.
eases are structured with a
alloon payment thereby
owering the annual
ayments wrth an optIon to
efinance balloon at end of
erm.
ower lease payments with
guaranteed turn-in value
ows for truck
eplacement every five
ears wIth similar lease
a ents.
eed to periodically
eplace velncles to
tam fleet
The Walk-Away Lease features a standard 102-month term municipal lease contract written with two
matuflty dates at 60 and 84 months, givmg you an opportunity to "walk-away" from the contract at
these points
PIerce will agree to purchase your department's vehicle (subject to satISfactory terms and conditions)
for an amount equal to or greater than the early termination value of the lease.
.
The program eliminates potential common concerns associated WIth a long-term commitment If you
elect not to exerCIse the "walk-away" option, payments continue through lease end with a standard
purchase optIon
Benefits of Walk-Away Lease
· All the benefits oftax-exempt leasing with an option to "walk-awayll without risk during the
lease term
. Fmancial flexibility
· Pay only for what you use
· Original term remains intact if option not exercised
· Security of a guaranteed asset value in the future
· Allows for planned replacement of fleet
When to consider a Walk-Away Lease:
fustomer Situations
odem Financial
anagement Philosophy -
ay only for the use.
.
I rotential Needs
, ayment contract that
ows customers to pay
or the use of the asset
. out the connnitment 0
Ion -term ac wsition.
I~alk-AW~,: Lease
pportunJties
ease payments are made
oughout the term wrth
pportunity to IIwalk-away"
. out recourse if there is
o use for the asset.
http.//www.piercemfg.com/company/htm/financing2 htm
8/8/01
.... ....- .J. "_"'1' .... u,l.to.U...&,-,u..&6 '-'.t'L..&V~""'"
onstantly changmg
anclal conditlOn -
uctuatmg budgetary
eeds.
A financmg velncle that
ords customers an
pportunity to lock-m the
ost favorable terms now
'th the fleXIbility to
hange as financial
onditions change
Lease is structured as a
onventIonal mumcIpal
ease to get the most
avorable rates If customer
eeds change m the future,
hey can SlIDply exercise
heir option to "walk-away"
r a off.
Contact us for assistance. Let us help you order the firefighting apparatus you need today
For your PIerce sales representative, CLICK HERE
or ca1l (920) 832-3231
Back
http'//www.piercemfg com/company/htm/firul0cing2_
.1 al:;~ J V.l J
8/8/01
.
.
.
-1 Senator MIchele Bachr
I the CIty IS oblIgated tl
I the rezonmg If a devel
I meets all the zomng r
! ments, Hartung sa
i belIeved the councll 1
optIon of denym!
'~~~~~~~. rezonmg simply bec,
, ~'~ didn't wish to grant It,,'
~ ""~ would have to venfy tl
, the city attorney
I Don Johnson, a )
who saId he IS an a
saJd vanances and con
use penruts can be SI
and won, but rezonmg
-- "so It'S all gomg t(
on a councll vote,
gomg to hinge on a C(
Asked by resIdel
Schneider If the rez(
effectIvely "a done
Tompkms responded
not "There IS by no m
any way, shape or fo
comnutment from the
pass any zoning or ~
any plat," Tompkins s,
One resIdent,
Huhnke, suggested, "[
an the land to J
Township. "
Mary Ryan said tI
, ess should be slow.
ramrod this through i
To me, it says there's l
honor and integnty
thiS property devel(
qUIckly. ..
I Editorial
Put safety first,
despite the cost
There was a house fire In Stillwater last Saturday, July
21, In one of the claSSIC Vlctonan homes In town Fortu-
nately, the fire was contained to the roof/eaves area above
the upper floor
In addition to Stillwater Fire Department crews and
eqUipment, Bayport's ladder truck responded When thiS
reporter was at the scene, the ladder truck was the pnmary
piece of equipment In use
Stillwater needs ItS own ladder truck Yes, we're talking
a lot of money consldenng Stillwater has a mutual aid
Areement With the Bayport Fire Department that makes
- .elr truck available to us, and, after all, Bayport IS Just a
few miles down the road
Being a few miles down the road can mean the differ-
ence between life and death Fires aren't scheduled to occur
when Bayport's ladder truck IS available or when other fire
. departments are available to respond With mutual ald. Fires
can occur at any time, In any weather, when the Bayport
Fire Department IS battling a blaze In that community or In
- one of the other communities It contracts for service With.
We don't ask a lot from local government In fact, some-
times local government tnes to do more for us than we ask
or deSire. The pnmary responsibility of government at the
local level IS to protect the health and safety of Citizens.
That's where we expect our tax dollars to go
A ladder truck Isn't an amenity -- It'S a cntlcal piece of Have you written your obIt
equipment needed to protect the safety of the reSidents of conversation. but maybe it sh
thiS community. My involvement With obItu
working as a summer intern YARDS WI1
To say that Stillwater doesn't need a ladder truck be- job to translate the funeral I'
. cause Bayport has one IS being penny wise and pound paper's obituanes.
foolish More than that, It'S created a hole In our safety net That summer, I learned th Minnesota V
that's a potential tragedy waiting to happen. right. The last thing gnevmg hffer free wine ta
It's time to bite the bullet and put safety first - despite name '40 I' I J accessories an(
. Now that 1m ,ve eamo .
e cost. hundreds of the long obItuanl by appolntmen1
L h E d. newspaper on -Sat. 10-5 · Sun.
- r- e tters tot e 1 to r -, Most people pay lIttle attentt51-430-1 0:
L- --1 older stage of hfe, but perhaI'
. begm earlIer lV.northernvineyarc
Fighting for higher energy effiCiency After readmg so many aCCI
wonder what my own obItuar
. . n __1. "'A~),..n..tl th~t what would I want It to say?
Page 4fThe Couner News/July 26, 2001
PINION
Mf\sTf;
PP\
Working ISLAtl
North Main Street
---
- --1 --
.....-..
-~
'" "" ."l. _.-1 j
. '~j;llr,f', f' ~ "'Il~';,r'
1'1r'~1 c;~" 4.1 ,I "
, "'i' ItJJtrOJ.t) 01" ..l... ( , .
f "~fI4\,'\1 f,' ,~thi f""'~:'" '~':\"',,\,.~~. I 1,1 , liujt , I . 1\ f
~~ :iUW{~~e.tt!11~!t~~J~,~partment need,S'" ci': l~dder truck:';:,
~ e,~trlt~l.a~F~D~~~t:i~l~~i~tance i~ fighting' fires on upper centers and apartme~ts, b~t "a1s~ ing higher msurance premium~ .(~
.it1o~ ,~tiei!y., 1'1\ 1:' :to Pili t(ii+;': ~Bt'ort~'j b~!: also provIdes ~n ~scape most of the I h~stori9' hom~s, IJl protect our busmesses and h!iu8i~
1/. at~nYh.om.,1 co I~PS.. f.~ ,!ou~ for, people ,trapped lDslde It Stillwater 'f\ ' "'" ,.-, because our fire departmen~ d~
~,l!~~fad~er',lt.~~. ,ayt.g :...~.s~~:"was..cp.rtunale ~t the'OI~ly ladder We In Stillwatc:r and the"s,'11'i not have the appropnate apparat~s
, llomes,' bus,m d ~ apatttnenbi' truck 10 the St. CroIx Valley was not roundmg commumbes are' facmg needed to fight a fire, .
vuin~~able'~iit~tro~hlc'~re~~'i7i', /f ',:at a,~?ther.fire or out for semcmg at unnecessary risk to pr9perty.loss but: Instead of paying higher 1Ds",r~
, '.f\~eR{~!!lg~ln the attic and' I' is.time of need, , . , 111110 a greater potential Cor loss of ance costs, It is tIme for the City I
~ ioQa6~a.\ ~oiit;'''~~atid ,.oittf"ip'u~' ~,Many homes and businesses in hie from fire : '... I':" I' : CouncIl to put our resources JbjO
,:~,bl_9:~~'l~gtiUiVa~trt)~~~~li;~~l the:,clty, of Stillwater require the use The council has funded a r~re. protectmg our commuDlty and f~j
:!~o~:~ 9p.(;~~~'~alted .~or tb~ ~,(,.?f. a ladder trUck to fight a fire This atlOn center and utilities for lIes. Contact your councIl mem~f
',' lad~~!1U\1c~q .y:,the;\c~~~nclpdes not only lhe seven-story mcreased development to our westl I, with your concern t, -
. to' Bay~rt~ ~i1~~ !A"W~I ~f-i ~~v~rt~uvp,::,~~<;\nr Ap\lrt!Jlents; but, has ,not approved, the;fire ~epartr' ~., , . . (Jl.l\o' l l~l.I .'~ .
~r114b}~limd)1.. ~en, { t al~A~~. ia~!l19\fn bUIlJI\C~qs~'; ment'~ tepea1~~~~~rat the ~quipL '. ! :h.iJeff ancl,lI>ebb~e -l, D8Oa,
1"'lrj,"~O)j,~~~tli ,aslililgt,!~oubty Govemmeht ment needed to~pro~,our property Std watet
'.' '~Af ~~ ie, and numerous other semor ,md lives trom fire, We are each pay-
I !~}) ", ". .~. I io:~:', .
,. .
",....~!::F"; ~~J,.!~:J;~~... ::"('~'I ;'.1 :I:~;;:tt.-"';~.l~:':~I'-~.tl1 J;l "',~.j.' ~/~!::.. T
~tt~'\ ,,'7.:;(:~:<\)<~/~ \:t'rl~;:+ ~t~.~4 /J.."*{X ~~t-:\'7't,.'" \ !: f . \ : I
1.k.:,i1"f:;I.'i..Mir(Y)"';lt..j"t'~t/'-;'~'L'1,('-+':~~( 'f'~ ..<:l. ~ j .
):~'r'~ 'f',t.- ....~f.'.'....~'"'1t:>~.~!""~ ;~1~ f<'.:....~~f ~./ ..,,\:. j-~l.'. .
4:,,"""bJnt~t'..4rt~~j:1:i-I~~~ ~:..:~ ....~ ..~t!; ~&~:~~\,-\r.q,\~. ;.
"..n. \p...
,,, ." I '
.
.
.
r~,
-L-E-T-T-E-R-S
Homes are not
fire protected
Many of Stillwater's cItIzens
and busmess owners are unaware
that the Shllwater FIre
Department IS not properly
equIpped to fight a fITe at theIT
homes or bus messes The
Stillwater FIre Department has
no ladder truck leavmg over 6,000
homes, busInesses and apart-
ments vulnerable to catastrophIc
fire
A recent fire raged In the attIc
and roof of a home located only
four blocks from the Stillwater
fire statIon as our fITe crews waIt-
ed for the ladder truck owned by
the CIty of Bayport ThIS fire dou-
bled In SIze, as IS tYPICal for a rITe,
every 30 seconds as our fITe crews
waIted While damage was
later than It should have been,
unately no lives were lost A
ailder truck provides not only
assIstance In flghtmg fire on
upper stones, but also provides
an escape route for people
trapped lnSlde It was also fortu-
nate that the only ladder truck In
the St CrolX Valley was not at
another Ure or out for servlcmg
at thls tune of need.
Over 6.000 homes and bUSI-
nesses m the City of Stillwater
. would reqUITe the use of a ladder
truck to fight a frre. ThIs mcludes
not only the seven story
Rlvertown Commons Apartments
and all of the downtown bus!-
nesses. the County Govema1ent
Center and munerous otflel" ~
ior centers and apartments-. but
also most of the histoHc bomes in
Sttllwatec We, m ~ater and
the surroundmg communities.
are facmg unnecessary risk to
property loss but also a greater
potenttal for loss of bre from fITe
The fire department has been
Wlthout a ladder truck m recent
years The councIl has ftmded a
recreabon center and ubl1ttes for
_reased development to our
t but has not approved the fire
department's repeated pleas for
the eqUIpment needed to protect
-our-property -arufIiVeseom -~
We are each paymg hIgher msur-
ance premiUms to protect our
busmesses and housmg because
our fITe department does not have
the appropnate apparatus needed
to fight a rITe Instead of paymg
hIgher msurance costs, It IS hme
for the CIty Council to put our
resources Into protectmg our
communIty and famIlIes Contact
your councll member WIth your
concern
Jeff and Debbie Johnson
StJllwater
Lipman took
false credit
I was amazed to see Rep Enc
LIpman (R-Lake Elmo) takIng
credIt m his recently mailed
"CapItol Letters 2001" report,
WIth support from Speaker of the
House Steve SVlggum, for secur-
mg the remammg fundmg for
Crosswmds East Metro Arts and
SCIences MIddle School m
Woodbury Unfortunately. no mat-
ter how much false pobbca1 cover
Speaker Sviggum proVIdes, Rep
LIpman had bttle or nothing to do
WIth the fundIng for Crosswmds
Middle School tlns year; in fact,
he and his party's leadership
were impedunents to the process.
As the lead DFL representative
on the House K-12 Education
Finance Comnuttee, 1 have been
workmg on the Crosswinds
Middle School project since its
inception in 1998. Lipman was
asked at the start or the 2001
LegISlative SesslOJ) to author the
bill for the remaining $1.7 million
needed to open the sd100J this
fall. It was thought that as a
mep1ber of the House ~~
Lipman might bave a better
chance of getbng the fundlng.
Lipman refused to carry the
bill
Instead, Rep. Nora Slawik
(DFL-Woodbury) stepped up to
~ 011 page 1'1
Full steam
Facility Systems Techn.
Power up your career With a sohd
foundabon in commercial heating,
refngeration, plumbing, hydraulics,
secunty systems and electrical systems.
As a Faobbes Systexns Technician you
will oversee maintenance operations
m office buildings, multi-unit housmg.
restaurant
other com
For mOl
careerop
professiot1
transfer C\
F(dl SeJ
www.century.mnscu.edu
A CommunJty and. Tet:hnWJl (
3300 Century Avenue North. WhIle Bear Lake MN 55110. EOI" Member. 1
- LJ
S at 11 am, events mclude
mer s walk log press, tire
), super yoke stones of
~ngth and truck pull
The Teddy Bear Band wIth
~clal guest "Itchy" wIll en-
1am at noon In Lowell Park
ld a concert matmee featur-
s the Dweeb's will take place
I the floatIng stage at 1 30
m
(See LJD fun, page 2)
-r ~
ray' of natIOnal musIC acts that
wIll appear on the UnIque
"floatmg stage" off Lowell
P ark In downtown StIllwater
for LumbefJacks Days 200 I
MUSIC Spectacular All con-
certs begm at 7 p m and are
free
The schedule kicks off
Fnday, July 27, with the Twm
CItIes' own Scott Laurent Band
and Martm Zellar and the
Hardways Zellar, one of the
most cntlcally acclaimed musI-
nt::c1Uc..U UJ"" ~-t'-&-" -
dIes When that band dissolved,
Laurent, who was playmg as a
solo act m area clubs. was ap-
proached by former Gear
Daddies about formmg a new
band. whIch has smce made a
name for Itself.
Zellar has gone on to wm
acclaIm from such respected
mUSIC Journals as Spm and
Rolhng Stone for hiS thought-
ful, plamtlve and sometImes
pamful recollectIons of small
Battling heat and fire
A house fire caused an estimated $25,000 damage to the home at 318 S. Sixth St., Stillwater, on
Saturday, July 21. Tbe fire, which was reported at 10:29 a.m., is believed to have started in an
area where some roofing work was being done. The fire was contained to the roof area and
eaves above tbe tbird story. No one was injured. Bayport and Lake Elmo fire departments re.
sponded on mutual aid. Mahtomedi fire stood by at the Stillwater station, primarily due to the
weather conditions at tbe time -- 90+ degrees with humidity in the 70s.
Kamper named OPH 'overseer'
By JULIE KINK
AdmInistratIve ASSistant
Kimberly Kamper wIll oversee
city busmess m Oak Park
Heights untIl an mtenm city
admmlstrator IS found.
Kamper was appomted
actIng cIty admmlstrator by the
City CouncIl on Tuesday She
wIll assume adminIstrator
duties after Aug 12. the last
day for current Admmlstrator
Tom Melena Melena submit-
ted hiS resignatIon to the city
council on July 10
MeanwhIle, applIcatIons
will be sought from withm city
hall to fill a posItIon the coun-
cil IS callmg "mtenm city
admmlstrator" Because of the
councIl's deSIre to allow cur-
rent employees to apply for
the post Without makmg a
permanent connmtment, It wIll
be a sIx-month pOSitIon
There was disagreement on
the council over whether the
mtenm admInistrator should
be Just that - "mtenm" - at aU
Mayor DaVid Beaudet said he
enviSioned postmg the job
mtemally, for current cIty staff
to conSider whether to apply
for the posItIon permanently
Council Member Lynae
(Kamper/See page 10)
bandmates are a}............~
gether m Music ,...."b
NIght I \. 0'1)\.
Saturday. July 28. hea
ers REO Speedwagon wJl
mtroduce the audIence tc
musIC of thelT heydays d\
the late '70s and througt
'80s With such hA hi
"Can't Fight Thi~el
"Time for Me to Fly"
"Rldin' the Storm Out,'
band remams a favonte 01
Ander!
sale pi
By JULIE KINK
News that Andersen
poratlon Intended to se
property known as "Anc
West" to a residential c
oper didn't Sit well
reSidents who attended a
meetmg on June 25
Word that the dosl
that sale was set for I
July 20. was even
unwelcome to those
attended last week's
meetmg July 18_
Accusing 1<><Wafi(
porate offiCials of ig
pubhc sentiment and
roadIng a land salt
reSidents were vocal 11
opposition to developn
.
.
.
MEMORANDUM
TO Mayor and CouncIl
FR CIty Admmistrator
RE 2002 requested
AdministratIon budget
DA August 21, 2001
DiscuSSIOn.
The followmg IS a bnef descnptIon of some of the functIons, duties and responsIbilIties of the
AdtmnIstration Department
General supervIsion of all CIty departments
SupervIse the development of the annual budget
Conduct ElectIons
Process a variety of lIcenses and permIts
Develop and mamtam CIty web page
Human Resource Department
1 Labor contract negotIatIon and admmistratIon
2. SupervIse and coordinate the employee luring process
3 AdmInI~ter frInge benefit program
4 AdrmnIster personnel polIcIes and procedures manual
Maintain data retention schedule (mcluding keeping of all official documents)
Prepare agendas and packets for CouncIl meetmgs
CIty Newsletter
InformatIon clearing house
Purchase general and office supplIes for most departments
ExplanatIon of 2002 budget request Increase
The 2002 requested operating budget IS about a 13 7% ($62,542) increase over the 2001 budget.
The followmg IS a summary of the reasons for the budget Increase.
Expenditure Type
ExplanatIon
Personal Services
Request addItIonal hours for part tIme Clerk TypISt posItIon
(current part tIme employee would become a permanent part time
employee and would then receIve CIty benefits)
Office SupplIes
BasICally Just a cost of living adjustment
Other Services and Charges Some of the Increases relate to the hinng of a new AdminIstrator
(attendance at professIonal seminars/conferences. car allowance,
etc) Other Increases, such as postage and pnntlng publIshmg are
for one additIOnal Issue of the CIty newsletter (5 Issues mstead of 4
Issues) as well as an antIcIpated postage rate Increase The "Other
Professional ServIces" budget has been mcreased because of the
anticIpated need to employ Consultants for labor contract
negotIatIons
Miscellaneous Charges
Anticipate about a $3000 mcrease in memberslnp dues (thIS may
be overstated)
CapItal Outlay
See proposed CapItal Outlay schedule
I can explain the AdrmnistratIon budget more fully at the meeting Tuesday
41:JA
.
.
.
.
.
.
MEMORANDUM
TO Mayor and Council
FR. City Administrator
RE. 2002 requested
Finance budget
DA. August 23, 2001
DISCUSSIon'
The followmg IS a bnef descriptIon of some of the functIons, duties and responsIbIlities of the
FInance Department
Process Payroll
Process Accounts Payable
Process Accounts Receivable
CompIle Annual Budget
Prepare ComprehenSIve Annual FInanCIal Report
AdminIster TIF program (Includmg preparing a large number of reports)
MaIntaIn FIxed Asset records
Mamtam SpecIal Assessment records
Process Utility BIllIng
ExplanatIon of 2002 budget request Increase
The 2002 requested operating budget IS an 11 % ($30,856) increase over the 2001 budget See
the attached memo to the Administrator from the Assistant Finance DIrector for a summary
explanation of the reasons for the budget increase
I can explatn the FInance budget more fully at the meetIng Tuesday
/)/~
TO:
Nile Knesel, City Admmistrator
Sharon Hamson, AssIStant Finance Drrector~
August I, 200 I
. FROM:
DATE:
RE:
2002 Budget Requests
Currently the Fmance Department is the middle of some rather large projects. We are m the begmmng
stages of the actuallIllplementatIon of a new fmance system. This lIllplementatIon wIll carry over mto
the year 2002 with targeted completion date of May 2002. Along with the lIllplementation of the new
finance system, the department wIll also be lIllplementmg dIrect deposit capabIlities for City employees.
Also, we are currently in the middle of converting all payrolls into a single bi-weekly payroll schedule
for not only dIrect deposit capabIlities, but also for city-wide consistency and continuity With FLSA.
As we all are aware the new GASB 34 reporting requirement IS gettmg closer all the time. Finance staff
needs to be abreast of the new reportIng requirements and mcorpomte those reqwrements m theIr
respective positions. This not only affects the Fmance Department. Cooperation from other City
departments IS essentIal to fulfill these new requirements
Below IS a brIef explanation of slgmficant requested budget mcreases for the Fmance Department.
. 100-4030-1000 Full Time Salaries The mcrease IS due mamly to a reclassification of a Semor Account
Clerk to Accountant dunng 2001 (thiS reclassificatIon was not mcluded m the 2001 budget), step
mcreases for part of the existing staff and the city-wide 3% budgeted mcrease. (Note: PERA and FICA
mcreases are affected by tlus as well)
100-4030-3099 Professional Services The requested mcrease IS primarIly due to an mcrease m
fleXible spendmg servIce fees and bankmg fees associated With dIrect depOSIt. DIrect depoSit Will be an
additIOnal service offered to the City's employees once the new fmance system has been implemented.
100-4030-3201 Seminar/Conference Fees With the reqUIred implementation ofGASB 34, additional
traming for eXlstmg staff is required to ensure the knowledge base of thiS new requIrement
100-4030-3707 Maintenance A2reements With the new lIllplementation of the finance system,
software maintenance IS an economical way to receive software upgrades and contmued software
support for the new system. In addItIon, untIl the new system IS able to "run on Its own", mamtenance
of the eXlstmg system 18 necessary to ensure contmued support and operation In other words, we will
need to have mamtenance on two systems untIl the new system IS fully operational on ItS own.
The ovemll requested operatmg budget mcrease IS an 11 % over the 2001 budget
.
There are no Capital Outlay requests for 2002, but because we are in the begmning stages of the
lIllplementatIon of the new fmance system, we Will be requestmg at year-end a carry over of 200 1 capital
outlay funds to complete the lIllplementatIon.
cc: Chantell Kadm
.
.
.
,
MEMORANDUM
TO Mayor and CouncIl
FR. CIty AdImnIstrator
RE. 2002 requested
MIS budget
DA August 23, 2001
DiscuSSIOn
The followmg IS a bnef descnptIon of some of the functions, dutIes and responsIbIlItIes of the
MIS Department
MamtainlTroubleshoot Local Area Networks (CIty Hall, Police, and Rec Center)
MaintmnlTroubleshoot Computers and Attached Hardware
Install and Configure all Software Programs
Research and Purchase Software and Hardware
MamtainITroubleshoot Phone System
Upgrades to all hardware/software mcludmg LAN's
Software Trammg
Explanation of 2002 budget reauest mcrease
The 2002 requested operating budget IS actually about a 37% % ($4,236) decrease over the 2001
budget The pnmary reason for the decrease IS that dunng 2001 the CIty upgraded the LAN
server and several computers and the software was charged to the MIS Department SImilar
upgrade costs are expected for 2002 However, the upgrade costs are now reflected m the CapItal
Outlay budget and not the operatmg budget
Rose Holman, MIS DIrector, will be at the meetIng next Tuesday to further explain the MIS
budget (see the attached memo to the AdmmIstrator from the MIS DIrector for a summary
explanatIon of the upgrade sItuatIon for 2002).
/j/,tU
~
Memorandum
.
To:
Nile Knesel, CIty AdmInistrator
From:
Rose Holman, MIS SpecIalIst
Date:
8/6/01
Subject:
Capital Outlay Budget
I put together the MIS CapItal Outaly Budget WIth the idea that the CIty would upgrade to
comply with MIcrosoft's new IIcensmg requirements
Here IS what IS happenIng with MICroSOft, as I understand It so far Several weeks ago, MIcrosoft
made an announcement that they will gIve customers until February 28, 2002 to upgrade any
Microsoft product to the current versIOn and purchase the Software Assurance Package ThIs
Package allows for free software upgrades for two years from the date of purchase and has to be
renewed every two years However, In order to purchase the renewal every two years, the clIent
must have the current version of software.
The current versIOn for MIcrosoft Office IS Microsoft Office XP that Just came out The CIty has .
licenses for all ItS computers for MIcrosoft Office 2000 The current versIon for Wmdows
Operatmg System IS WIndows 2000 The CIty has lIcenses for all of ItS machInes that can run
WIndows 2000
The mInImum requirements to run Wmdows 2000 IS a PentIum II. The ongInal plan was to
Install WIndows 2000 on all the machmes that could handle It and slowly replace the CIty'S PI
machInes WIth new maclunes that had Windows 2000 on them. However, as I understand,
WIndows XP WIll soon be released
Therefore, the City would need to replace all of ItS PI machines and upgrade both the Office and
Wmdows Software on all the workstations and servers The City could purchase the upgrades
after January 1,2002 and before the end of February, and then get the InstallatIOns completed
throughout the remainder of 2002
If the CIty does not purchase the software upgrade by the end of February 2002, the CIty would
have to pay the full versIon pnce for all MIcrosoft software that is purchased after that date
Two dIfferent vendors have told me that Microsoft plans to conSIderably Increase the pnces of
theIr full versIOn software in order to make the Software Assurance Package more deSIrable to
the consumer This will mean that if the CIty does not purchase the upgrades by February 2002,
It WIll pay 3 to 4 tImes for any future upgrades
.
.
.
.
The CIty'S Technology Consultant has advised me that the CIty doesn't really want to get behmd
on purchasmg the software upgrades because In the end, the CIty wIll not only have to pay much
more to get the current verSIon, but wIll have compatIbIlIty problems WIth other software and
hardware
I have also mcluded a computer replacement schedule WIth thIS budget so you can see where
WhICh computers WIll need to be replaced If you have any questIons, please let me know
Thanks
MIS CAPITAL OUTLAY w/UPGRADES
Computers Printers Other Software Upg Total Comments on Other
Administration $8,000 00 $2,10000 $5,250 00 $15,35000
Engineering $6,00000 $4,500 00 $10,50000
Fire $2,00000 $1,20000 $3,750 00 $6,950 00
MIS $3,000 00 $16,00000 $750 00 $19,75000 E-Commercellntranet Phase 1- $13000 Web Site Updates $3000
Parks $2,000 00 $750 00 $2,750 00
Planning $2,000 00 $2,250 00 $4,250 00
Police $16,50000 $1,20000 $11,25000 $28,950 00
Rec Center $2,000 00 $9,000 00 $2,250 00 $13,25000 MOnitoring System for Rec Center
Inspections $2,000 00 $2,250 00 $4,250 00
Finance $2,000 00 $3,000 00 $5,000 00
Public Works $2,000 00 $1,50000 $3,500 00
Servers $21,000 00 $21,000 00 Windows Server w/50 CAL's Exchange Server w/50 CAL's
$47,50000 $4,500 00 $25,000 00 $58,500 00
Total Capital Outlay $135,500 00
.
.
.
'"
.
.
.
.
MIS Budget Breakdown
Fund
General Supplies
Amount Comments
$1,50000 This IS for patch cables, surge protection, mice, computer cables, etc
Software
$22,000 00 Arcvlew License (Fire/Admin) $2500
Software for Handhelds (Fire/Inspections) $2000
Software Upgrades to become license compliant $5500
GovDocs Webslte Software $12000
Other Mmor EquIp
$5,70000 Paper Tray for Finance Laser $500
Handhelds (Flre/lnspectlons) $2000
Digital Camera - Fire $800
Replacement Equipment In event of failure (monitors, printers etc ) $ 1200
Phone cards $1200
Internet
$4,900 00 Webslte $500
MN Internet Connection $2500
City Code on Web $400
Rec Center/Parks Internet Connection $1500
Other Professional Services
$5,000 00 Consultant - Imaglneenng
Mileage
$500 00 Mileage
Semmar/Conference Fees
$4,500 00 Webslte Training $2000
Network Training $2000
Other Computer Training $500
EqUipment Repair Charges $1,500 00 For repair of any eqUipment that breaks down and can be repaired
Maintenance Agreements $15,00000 Copiers $7000 (Admln/Parks/Eng/Plannlng)
PC Solutions $2500 (high end printer maintenance agreements)
Postage Machine MA $3000
Imaging System $2500
Memberships and Dues $350 00 TechNet SubsCription
SubSCriptions $50 00 Technical SubSCriptions
Capital Outlay $57,00000 See Capital Outlay NEXT PAGE
.
.
.
.
Five Year Computer Replacement Inventory
Replace Department Last Name First Name Computer type Processor Memory Hard Drive Repl Notes
20021
AdImmstratlOn Erickson Ron IBM 6587-9AT Pentium 166 32 MB RAM 16GB
Admmlstratlon Kadm Chantell Gat.eway GP5-200 Pentium 200 32 MB RAM 2GB
Admmlstratlon Kriesel Nlle Valley View PentIUm 166 32 MB RAM 15 GB
AdmmlstratlOn Rogness Kathy Gateway GP5-200 PentIUm 200 32 MB RAM 2GB
Engmeermg Eckles Klayton Gateway GP5-200 Pentium 200 64 MB RAM 2GB
Engmeermg Moore Tim Gateway E-4200 Pentium II 300 128 MB RAM 6GB To BN, Replace 03
Engmeerlng Neeck Beth Gateway GP5-200 PentIUm 200 32 MB RAM 2GB
Engmeerlng Smith Ryan Gateway E-3200 Pentium III 450 96 MB RAM 8GB ToKE
Engmeermg Techmclan Engmeermg Valley View PentIUm 64MB RAM 3GB
Fmance Hamson Sharon Gateway E-1400 Celeron 500 64 MB RAM 68GB
Fire Glaser Stu Gateway GP5-200 Pentium 200 32 MB RAM 2GB
InspectIOns Inspector Consultmg Gateway FMN 466C Celeron 466 64 MB RAM 4GB
Parks Thomsen Tim Gateway Pentium 200 32 MB RAM 4GB
Plannmg Russell Steve Valley View Pentium 200 64 MB RAM 2GB
Pohce Dauffenbach Larry Gateway GP5-200 PentIUm 200 32 MB RAM 2GB
Pohce Office Dispatch Gat.eway E-3000 Pentium 233 64 MB RAM 4GB
Pohce Office Sergeant.s Gateway E-3000 PentIUm 200 32 MB RAM 4GB
Pohce Peterson CI'lllg Gateway GP5-200 Pentium 200 32 MB RAM 2GB
Pohce Roettger Dave Gateway Solo 2500 XL Pentium II 366 32 MB RAM 64GB To New positIOn
Thursday, August 23, 2001
Page 1 of3
Replace Department Last Name First Name Computer type Processor Memory Hard Drive Repl Notes
Police Room Property IBM PentIum I 166 32 MB RAM
Police Room 1 Squad Compaq PentIUm 32 MB RAM 15GB
Police Room 3 Squad Gateway E-1400 Celeron 500 64 MB RAM 68GB
Public Works Nelson Keith Gateway GP5-200 PentIUm 200 64 MB RAM 2GM
St CroIX Valley Brady Doug Valley View Pent.lUm 200 64 MB RAM 36GB
20031
AdmmlstratlOn System Imagmg Gateway E-4200 PentIum II 450 128 MB RAM 13 GB
Engmeermg Intern Eng Gateway Solo 5150 LS PentIUm II 333 64 MB RAM 64GB
Engmeermg Sanders Shawn Gateway E-4200 Pent.lum II 450 128MB RAM 102GB
Fire Thompson Lmda Gateway E-4200 PentIum II
Plannmg Fitzgerald Sue Gateway Pentium II 300 128 MB RAM 4GB
Police Allen Brad Gateway E-3200 PentIUm II 350 64 MB RAM 64GB
Police Office Sergeants Gateway E-4200 Pentium II 400 64 MB RAM 8GB
Police Pasket Denms Gateway E-3200 Pentium II 350 64 MB RAM 64GB
Police Peltier Jenmfer Gateway E-4200 Pentium II 400 64 MB RAM 84GB
Police Room 2 Squad Gateway E-4200 Pentium II, 400 64 MB RAM 8GB
Police Selm Margaret Gateway E-4200 PentIUm II 400 64 MB RAM 8GB
Police ZIZZO John Gateway E-3200 PentIUm II 350 64 MB RAM 64GB
I 20041
AdmmlstratlOn Holman Rose Gateway Pentium III, 500 128 MB RAM 20GB
Fmance Berwald Kathleen Gateway E-4400 SE Pentium III, 933 128 MB RAM 10GB
Fmance Price Momca Gateway E-4200 Pentium III, 500 128 MB RAM 13 6 GB
Fmance SWift Mary Gateway E.4400 PentIUm III, 933 128 MB RAM 10GB
Thursday, August 23, 2001 Page 2 of 3
. . .
.
.
.
Replace Department Last Name First Name Computer type Processor Memory Hard Drive Repl Notes
Fire Kallestad Kim Gateway E-3400 PentIUm III, 733 128 MB RAM 20GB
Mllllserver Room Computer HP N etServer LH3 PentIUm III, 500 512MB RAM 3 - 18 GB
Police Thompson Lmda Gateway E-3400 Pent.lUm III, 733 128 MB RAM 20GB
Public Works Chaves Nick Gateway E-3400 PentIUm III, 733' 128 MB RAM 20GB
Rec Center Brady Doug Gateway PentIum III, 500 128 MB RAM 20GB
20051
AdmmlstratlOn Moore Sue Gateway E-4600 PentIUm IV, 1 3 G 128 MB RAM 10GB
Flleserver2 Room Computer HP NetServer LC 2000 PentIUm III, 1 Ghr 512 MB RAM 4 - 36 GB
InspectIOns Buckley John Gateway E-4600 PentIUm IV, 13 G 128 MB RAM 10GB
InspectIons Shilts Cmdy Gateway E-4600 PentIUm IV, 1 3 G 128 MB RAM 10GB
Plannmg McNamara Sheila Gateway PentIum IV. I 3 G 128 MB RAM 10GB
SW-Resource2 Room Computer HP NetServer LC 2000 Pentium III, 1 Ghr 512 MB RAM 4 - 36 GB
Thursday, August 23, 2001
Page 3 of3
.
.
.
Memo
DATE:
August 24,2001
TO:
Mayor and City Council
Chantell Kadl~
Director of Administration
FROM:
RE:
Plant/City Hall Operations Budget Requests
The two areas that Staff expects to see Increases in the Plant/City Hall operating budget are
SupplIes and Other Services and Charges
Supplies
The expenses in hiS area are expected to increase based on the actual
amounts spent m 2000 in addition to requests to obtaIn/replace some
minor eqwpment
Other ServIces & Charges The expenses In thIs area are expected to increase substantially,
mostly due to the actual above average mcreases In the cost of
Natural Gas
YEAR 2002 NEW POSITIONS/RECLASSIFICATIONS/HOUR INCREASES
. WAGES & BENEFITS IMPACT
DEPARTMENT/Position REQUESTED RECOMMENDED
ADMINISTRA TION
Clerk Typist - Additional Hours $14,825
POLICE
Patrol Officer - New Posltlon* $49,585
BUILDING INSPECTIONS
Assistant BUilding Inspector - New Posltlon** $44,277
STREET
Contract Reorganization $10,187
LIBRARY
Operations
Reclassification - Librarian $6,161
Reclassification - Shelver to Clerk $3,680
. Library Associate - Additional Hours $6,801
PARKING
Reclassification - Parking Enforcement Officer to CSO $2,797
GRAND TOTAL $138,313 $0
* This position Will be subSidized by COPS In Schoolmg Grant in the amount of $41,667 per year
for the next three (3) years
** This position was approved and included In the 2001 Budget.
.
.
.
.
2001 OPERATING BUDGET vs 2002 REQUESTED OPERATING BUDGET
(Excludes Capital Outlay)
2001 2002 $ Increasel ok Increasel
Fund Description Budget Requested (Decrease) (Decrease)
Governmental Funds
General Fund 7,297,267 8,324,722 1,027,455 14.08%
Library Fund 772,841 829,412 56,571 7.32%
Park Fund 544,644 568,239 23,595 433%
Total 8,614,752 I 9,722,373 I 1,107,621 II 12 86%11
Enterprise Funds
Sewer Fund 1,832,166 1,893,695 61,529 336%
Storm Sewer Fund 118,018 99,677 (18,341) -1554%
Parking Fund 85,303 89,002 3,699 434%
Total 2,035,487 2,082,374 I 46,887 II 2.30%1
~
1 CITY OF STILLWATER
.
2002 CAPITAL OUTLAY
DEPARTMENT REQUESTED RECOMMENDED
. MIS
Computer 3,000
E-Commerce - phase I 13,000
Websrte upgrades 3,000
Software upgrades (City-wide) 750
Software upgrades (Servers) 21,000
Total MIS $ 40,750
Finance
Computer 2,000
Software upgrades (City-wIde) 3,000
Total Finance $ 5,000 $
Administration
Postage machIne (2001 unspent) 6,000
Postage machine (additional) 10,000
(3) computers 6,000
(2) pnnters 2,100
Software upgrades (City-wide) 4,500
Total AdmInistration $ 28,600 $
Plant/City Hall
Floor burnisher 2,000
. ParkIng lot upgrade (drainage) 35,000
Upgrade aIr handler 3,000
RebUild boiler pump 2,200
Computer 2,000
Software upgrade (City-wide) 750
Total Plant/City Hall $ 44,950 $
Po/ice
(2) Marked squad cars 62,000
(6) Video cameras 26,000
RadiO 1,300
Body wire receiver recording kIt 2,500
Laser printer 2,200
(8) computers 16.500
Software upgrades (CIty-wide) 11,250
Total Police $ 121,750 $
Fire
Computer 2,000
Software upgrades (City-wIde) 3.750
Pnnter 1,200
Attack pumper/rescue vehicle 187,500
. 4X4 response vehicle 30,000
~
CITY OF STILLWATER \,
2002 CAPITAL OUT LA Y
DEPARTMENT REQUESTED RECOMMENDED
Fire (continued) .
Fireboat conversion 7,000
Office furniture 16,000
Vehicle extncatlon cutting tool 4,000
Fire fighter turn out gear 5,500
Ladder truck 675,000
Total Fire $ 931,950 $
Bui/ding Inspections
Computer 2,000
Software updates 2,000
Software upgrades (City-wide) 2,250
4X4 pickup truck 22,000
Total BUlldmg Inspections $ 28,250 $
Civil Defense
New siren (Public works facility) 19,500
Siren upgrades 18,000
Total CIvil Defense $ 37,500 $
Public Works/Engineering
(3) computers 6,000
Software upgrades (City-WIde) 4,500 .
F lie cabinets 2,500
Total Public Works/Englneenng $ 13,000 $
Street
Loader 71,000
Dump truck with plow and sander 110,000
AIr compressor 15,000
Portable truck sprayer 8,000
Pedestrian ramps 45,000
Computer 2,000
Software upgrades (City-wide) 1,500
Total Street $ 252,500 $
Shop
Metal band saw 4,000
Total Shop $ 4,000 $
Planning
Computer 2,000
Software upgrades (City-WIde) 2,250
Total Plannrng $ 4,250 $
TOTAL GENERAL FUND $ 1,475,000 $ .
CITY OF STILLWATER
2002 CAPITAL OUTLAY
.
DEPARTMENT
St Croix Valley Recreation Center
Computer
Momtonng system
Software upgrades (City-wIde)
Bleacher updates
Lexan for advertising
REQUESTED RECOMMENDED
2,000
9,000
2,250
17,000
6,000
TOTAL ST CROIX VALLEY RECREATION CENTER
$
36,250
$
Library
Operations
Telephone system upgrade 2,500
(5) computer upgrades 7,500
(2) printers 2,200
Bookdrop Improvements 4,000
Shelvmg 29,500
Computer workstations 10,000
Young adult area lounge furnIture 2,000
Llghtmg Improvements 5,000
(2) secunty cameras 4,800
Total Library-Operations $ 67,500 $
. EJan1
TuckpOlntlng/roof repair 8,000
HV AC eqUIpment 15,000
EXIt doors 5,000
Carpeting 5,000
Landscaping 10,000
Intenor sIgn age 4,000
Outdoor program space 12,000
Total LIbrary-Plant $ 59,000 $
TOTAL LIBRARY FUND $ 126,500 $
Parks
Lowell park Improvements (2001 unspent) 180,000
Lowell park Improvements (addItional) 200,000
Lawn tractor 29,000
Resurface and color coat tenms courts 23,000
- Lily Lake, Staples and CrolWood tenms courts
(3) sets of bleachers 7,800
- lily Lake and Crolxwood ballfields
1/2 ton pIckup truck 21,000
Computer 2,000
. Software upgrades (City-wIde) 750
TOTAL PARKS FUND $ 463,550 $
CITY OF STILLWATER
2002 CAPITAL OUTLAY
DEPARTMENT
Sewer
Updated alarm systems (all hft stations)
Lift station upgrades
REQUESTED RECOMMENDED
.
250,000
50,000
TOTAL SEWER FUND
$
300,000
$
Parking
Hand held computer
Software
1,800
1,800
TOTAL PARKING FUND
$
3,600
$
TOTAL 2001 CAPITAL OUTLAY
$
2,404,900
$
FINANCING:
Bonded Capital Outlay (2002 Bond Issue):
GO Capital Outlay Bonds'
General Fund 1,469,000
St CroiX Valley Recreation Center 36,250
library Fund 126,500 .
Parks Fund 283,550
Total GO Capital Outlay 2001 Bonds $ 1,915,300 $
Bonded Capital Outlay (2001 Bond Issue):
General Fund 6,000
Parks Fund 180,000
Total GO Capital Outlay 2000 Bonds $ 186,000 $
Total Bonded Capital Outlay $ 2,101,300 $
Non-Bonded Capital Outlay:
Sewer Fund $ 300,000
Parkmg Fund 3,600
Total Non-Bonded Capital Outlay $ 303,600 $
TOTAL BONDED & NON-BONDED CAPITAL OUTLAY: $ 2,404,900 $
.