HomeMy WebLinkAboutWK - February 26, 2013• F
1685 CROSSTOWN BOULtVARD N.W. • ANUUVLR, MINNEbUTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.ANDOVERMN.GOV
City Council Workshop
Tuesday, February 26, 2013
Conference Rooms A & B
1. Call to Order— 6:00 p.m.
2. WDE Update — MPCA - Planning
3. Joint Meeting with Open Space Advisory Commission - Planning
4. Update of Nightingale Reconstruction - Engineering
5. Discuss Utility Billing Service -Administration
6. Discuss 2012 -2013 City Council Goals and Values Progress Report - Administration
7. Pre -Audit Year End 2012 General Fund Budget Progress Report -Administration
8. January 2013 City Investments Review —Administration
9. Discuss 2014 Budget Development Guidelines - Administration
10. Other Topics
11. Adjournment
C I T Y O F
NDOVE
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers
CC: Jim Dickinson, City Administrator
FROM: David L. Carlberg, Community Development Director
SUBJECT: WDE Update - MPCA
DATE: February 26, 2013
INTRODUCTION
Minnesota Pollution Control Agency (MPCA) representatives will provide an update
to the City Council on recent activities at the Waste Disposal Engineering (WDE)
Site.
Respectfully submitted,
Z-% j '-/' C.S�
David L. Carlberg
C I T Y O F
NDOVER'-
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers
CC: Jim Dickinson, City Administrator
FROM: David L. Carlberg, Community Development Director
SUBJECT: Joint Meeting with Open Space Advisory Commission
DATE: February 26, 2013
INTRODUCTION
The City Council and the Open Space Advisory Commission will meet jointly to
discuss the goals of the Open Space Program as well as recent property negotiation
activities.
Respectfully submitted,
David L. Carlberg
A,L,Y O F 6
^�o
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.AN DOVE RMN.GOV
TO: Mayor and Council Members
CC: Jim Dickinson, City Administrator
FROM: David D. Berkowitz, Director of Public Works / City Engineer
SUBJECT: Update of Nightingale Street NW Reconstruction /12 -28 - Engineering
DATE: February 26, 2013
INTRODUCTION
The City Council is requested to discuss the design layout for the proposed Nightingale Street
NW Reconstruction, Project 12 -28.
DISCUSSION
As the Nightingale Street reconstruction design progresses staff will keep the City Council up to
date on the progress. There are two items that staff is looking for direction. The first is trail
construction limits and the added cost due to wetland impacts and the requested trail limits. The
second item is the intersection at 150th Lane and the challenges to construct a by -pass lane.
The layout along with estimated costs will be presented at the meeting.
ACTION REQUIRED
The City Council is requested to review and discuss the design layout presented by staff.
Respectfully submitted,
(J";0 0.
r
David D. Berkowitz
A,L6 Y O F 6
j0!j
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.AN DOVER. MN.US
TO: Mayor and Councilmembers
CC: Jim Dickinson, City Administrator / Finance Directo
FROM: Lee Brezinka, Assistant Finance Director
SUBJECT: Utility Billing Services
DATE: February 26, 2013
INTRODUCTION
As you are aware, Connexus Energy will no longer be providing utility billing services for the City of Andover
effective July 2013. They have decided to focus solely on their core business — delivering electricity to the north
metro. Connexus Energy has provided billing services for the City for over 18 years and it has been a valuable
partnership.
DISCUSSION
With Connexus Energy no longer providing billing services, Finance and Administration have had multiple
discussions and have come up with two options: 1 — find another organization that provides similar services or 2 —
bring utility billing in -house and manage it ourselves.
Option 1: Continue Outsourcing Utility Billing
There is a organization that provides billing services similar to Connexus and are currently providing services
for Ramsey, Cottage Grove, Forest Lake, Savage and Isanti. They are able to present bills monthly and
quarterly and would provide meter reading, bill presentation, remittance processing and a call center. Based on
estimates, the conversion/start up fee would be $47,000 and an annual fee (based on number of accounts) of
$126,000.
Option 2: Bring Utility Billing In -House
In order to bring utility billing in- house; we would need to hire two utility clerks, purchase the utility billing
and meter reading interface from Springbrook software, contract for meter reading services, and pay for bill
printing and postage. Based on estimates, the conversion/start up fee would be $55,000 and an annual fee of
$170,000.
In 2012, billing services with Connexus Energy cost the City $143,951.
BUDGET IMPACT
This service is funded through the General Fund and Enterprise Funds.
ACTION REQUESTED
The Andover City Council is requested to direct staff with which option to proceed with.
Respectfully submitted,
�.�
Lee Brezi a
A,0 Y O F 6
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.ANDOVER.MN.US
TO: Mayor and Council Members
FROM: Jim Dickinson, City Administrator
SUBJECT: 2012 -2013 City Council Goals and Values Progress Report
DATE: February 26, 2013
INTRODUCTION
On June 5, 2015 the City Council adopted the attached City of Andover 2012 -2013 Goals and Values.
The values and goals were summarized into the following categories:
1. Fiscal
2. Commercial/Residential Development/Redevelopment
3. Collaboration
4. Service Delivery
5. Livability/Image
DISCUSSION
The attached City of Andover 2012 -2013 Goals and Values contain progress report segments that have
been updated to date.
The Council will be asked if the attached Goals and Values document is still fairly inclusive and relay to
staff if acceptable progress is being made.
ACTION REQUESTED
Receive a brief presentation, review and discuss the progress being made on the 2012 -2013 Council
Goals and Values, and provide direction to staff.
City of Andover
2012 -2013 Goals and Values
Fiscal Values:
Statement: The City recognizes the following fiscal values as the basis for delivering current
and future services to the residents of Andover.
1. Assure city financial stability through cost effective services.
2. Focus spending on community needs; wants need to be supported by new or redirected
sustainable revenues.
3. Explore new revenue streams.
4. Don't commit dollars today that will commit the City to unsustainable future expenses.
Progress Report:
• The 2011&2012 budgets completed the year with both positive revenue and expenditure
variances. The 2013 Budget was developed with specific guidelines that were adopted
by the City Council and is being implemented following Administrative directives
consistent with the adopted Fiscal Values.
• Looking forward to 2014 the City Council will again consider adopting specific
guidelines for the budget development; those guidelines will have the Council and City
Staff continually analyze services.
• The annual Capital Improvement Plan (CIP) development process evaluates current
and future infrastructure improvements extensively to assure long term financial
sustainability.
City of Andover
2012 -2013 Goals and Values
Commercial/Residential Development/Redevelopment Goals:
Value statement: The City wants to be supportive of those invested in or wanting to be
invested in our community.
1. Review TIF district expirations; discuss future planning and options available which may
include the creation of new TIF Districts.
2. Facilitate upgrades or redevelopment of blighted or underdeveloped commercial /industrial
parcels.
3. Help stimulate business growth in Andover through more business friendly municipal costs,
regulations and support programs.
4. Develop a business outreach plan to improve City relationships with the business community.
5. Analyze existing commercial areas to determine if expansion is feasible and seek out new areas
to serve the community.
6. Continually evaluate how to meet sewer /water and street needs of any proposed development
and redevelopment projects.
7. Review City development processes to help reduce unnecessary steps, time delays and
development costs.
Progress Report.
• The TIF districts status is reviewed periodically with the EDA. The EDA has started
the process of acquiring blighted properties making way for future redevelopment
options.
• The City Council has eased signage restrictions, reduced commercial water utility
connection charges, initiated and completed a retail market analysis, and created an
additional TIF District to facility the Arbor Oaks senior housing project.
• The City Council approved for 2012 & 2013 a pilot project for residential developers
where the fixed fees, along with park dedication & trail fees, are collected at the time
of building permit and variable fees be collected at time of final plat. The collection
process is outlined in the development contract for each plat, and the developer signs
an assessment agreement in the event the lots are not built on within two years the City
would assess the fees to the lots not yet built on.
• City Staff has increased involvement with the local chambers of commerce and is
continually making efforts to get out and visit business owners to determine their needs.
The Anoka Area Chamber and Metro North Chamber relationships are positive.
• Relative to evaluating sewer /water needs of proposed development, the primary
involvement has been offering municipal service at the time of reconstruction of
roadways. The City was successful in securing CDBG grants to make water service
available to two previously un- serviced neighborhoods.
City of Andover
2012 -2013 Goals and Values
Collaboration Goals:
Value statement: The City is supportive of collaboration efforts that are cost - effective and
improve efficiency in delivering services.
1. Rethink how we deliver existing basic city services and seek lower cost with increased
productivity.
2. New collaboration opportunities must be a win -win for the participating cities.
3. Continue to work on developing working relationships with: school district, county, and
adjoining cities; the goal being to reduce costs, improve delivery of services, and be as efficient
as possible.
4. Seek County support on meeting the City's needs relative to transportation, in particular on
how improvements to County and City infrastructure can solve traffic problems for our
residents, assist existing business, and help attract new businesses.
5. Work with waste /garbage haulers to determine if a more efficient garbage collection process
for the community can be achieved.
Progress Report.
• Administrative directives for the 2012& 2013 budget implementation stress seeking out
efficient and cost effective services.
• The City is pursuing collaborative opportunities with the County, School Districts, and
neighboring cities. City Administration is currently working with the County to
determine if the County Facility Maintenance Management System could provide
efficiencies to the City. The City is also working with the County and the City of Coon
Rapids to develop a regional dog park at Bunker Hills Regional Park.
• The Bunker Lake Boulevard /7`h Ave reconstruction project is a good example of how
the City and County can work together on transportation issues. But while some
progress is being made, many other locations along County roads are in need of
County participation either in the County actually doing a construction project or
allowing the City or proposed development to do a construction project. Projects
would include: turn - lanes, additional lanes, controlled intersections or reasonable
access to a County road.
City of Andover
2012 -2013 Goals and Values
Service Delivery Goals:
Value statement: The City is committed to providing efficient and cost - effective city
services.
1. Determine if the City should reduce maintenance on parks not used or useable for cost savings;
consider elimination of tot lots; focus development on larger parks and an expanded trail
system.
2. Review the City relationships with the local sports associations to help provide for exceptional
program delivery to the community.
3. Pursue paperless opportunities whenever possible and feasible.
4. Analyze the "administrative fine" process to reduce use of courts, increase local revenues, and
improve code compliance.
5. Explore opportunities with law enforcement to improve community policing.
6. Pursue local programming during summer or school days for the community youth by effective
utilization of the Community Center and the City's relationships with local service
organizations.
7. Continually review our processes to reduce unnecessary or unwanted service deliveries.
8. Discuss employee salaries and the review process with the budget development process, this
should include reviewing salary ranges, cost of living adjustments (COLA), longevity, and
merit based pay.
Progress Report.
• The Park Commission along with City Staff has evaluated all City Park properties to
determine future uses and improvements. Along with this process the Park Commission
has invited the local sports associations and neighborhoods to participate in the
process.
• A task force was created to explore whether or not artificial turf is an option for the
City to consider enhancing or expanding the current field offerings. A final report from
this task force was presented to the Council in June. In response the City Council
purchased a 39 acre parcel to meet field demand, a master plan was developed and
construction is anticipated to start in 2013.
• The City is currently using a paperless City Council packet and City Staff is continually
encouraged to. use electronic meanings of communication to limit paper use and to
make presentations.
• City Administration and the City Attorney have researched administrative fines;
neighboring communities have implemented administrative fines, staff is montoring to
see if they are achieving measured success.
• As part of the 2012 budget process the City expanded the law enforcement contract to
include an additional investigator to help with investigations and to pursue community
policing in current "hot spots " within the community.
Service Delivery Goals (continued):
• The City Council as part of the 2012 budget supported a teen after- school program
with the YMCA. This program in conjunction with the Youth First program is intended
to start meeting the early teen programming needs within the community. Both
programs to continue in 2013.
• Employee salaries are annually evaluated; comparisons are made with other
comparable communities. As part of the 2013 budget development process certain
positions were recommended for adjustment to remain competitive. City
Administration also continues to evaluating a conversion to PTO (paid time ofJ) versus
the current sick and vacation leave program.
City of Andover
2012 -2013 Goals and Values
Livability/Image Goals:
Value statement: The City recognizes that providing quality basic & desired services
enhances the quality of life of our residents.
1. Pursue preserving open space when viable and feasible opportunities are available.
2. Continue efforts along Hanson Boulevard with promoting sustainable landscape.
3. Determine if the Livable Communities Program is a viable program for Andover.
4. Determine if Metro Transit can be expanded into Andover.
5. Be creative in improving and adding amenity options for the residents of Andover.
6. Review recent 2010 Census data and use for planning future projects.
Progress Report:
The Open Space Commission continues to evaluate properties as options for the City to
purchase as part of the Open Space Referendum program. Minimal development has occurred
so not much activity has taken place through the development process to preserve open space.
Each Open Space acquisition proposal going forward will include cost estimates on access
related costs and estimates on future maintenance cost. In addition, as part of the 2013 budget
development a separate budget identifying the ongoing maintenance cost related to the open
space purchases is included.
The City continues to monitor the past sustainable landscape plantings and continues to pursue
property owners along Hanson Boulevard to expand the landscape offering. The Great River
Substation landscape improvements were completed.
Met Council representatives were at a past Council workshop and presented the benefits of
participating in the Livable Communities Program. No decision to participate was made.
Updated 2010 Census data and a recent retail market analysis are being used as a tool for
economic development marketing.
ILNDOVE
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers
FROM: Jim Dickinson, City Administrator
SUBJECT: Pre -Audit Year End 2012 General Fund Budget Progress
DATE: February 26, 2013
(5)
INTRODUCTION
The City of Andover 2012 General Fund Budget was approved with total revenues of $9,263,720
and total expenditures of $9,263,720. The 2012 expenditure budget was amended to $9,878,220
acknowledging $35,000 of 2011 budget carry forwards, a $600,000 transfer to the Park
Improvement Fund less $20,500 of 2012 budget carryforwards.
Monthl}�rgporting of the City Budget progress to the Governing body is a recommended
financial practice and often viewed positively by rating agencies. .
DISCUSSION
The following represents what were City Administration's directives and departmental expectations for
2012:
1. Expenditure budgets while approved, expenses are to meet with the spirit that needs are fulfilled
first, expansions of service and special requests are to be reviewed with City Administration
before proceeding.
2. Departments are committed to search for the best possible prices when purchasing goods and
services.
3. Departments are committed to continually searching out new efficiencies and to challenge the
status quo of how the City provides services.
4. Departments are committed to searching out collaborative opportunities with our neighboring
government agencies to facilitate efficient and cost - effective utilization of governmental assets
and personnel.
5. Departments are committed to developing effective consistent and ongoing communications with
City residents, businesses and other stakeholders.
Attached is the Pre -Audit Year End 2012 General Fund Budget Progress report, other documents
may be distributed at the meeting.
ACTION REQUESTED
The Council is requested to receive a presentation and provide direction to staff.
Ily submitted,
< .
CITY OF ANDOVER
General Fund Budget Summary Totals
Budget Year 2012
2011 2012
REVENUES Budget Dec YTD % Bud Final Budget Dec YTD % Bud
General Property Tax
$
7,217,219
$
7,115,936
99%
$
7,115,936
$
7,398,782
$ 7,340,532
99%
Licenses and Permits
250,080
387,206
155%
387,206
250,155
449,561
180%
Intergovernmental
558,215
566,707
102%
566,707
566,103
653,720
115%
Charges for Services
580,200
866,584
149%
866,584
601,150
973,605
162%
Fines
105,750
99,777
940/6
99,777
100,750
97,571
97%
Investment Income
65,000
130,368
201%
130,368
65,000
95,365
147%
Miscellaneous
84,900
127,602
150%
127,602
84,850
149,951
177%
Transfers In
196,930
196,930
100%
196,930
196,930
196,930
100%
Total Revenues.
$
9,058,294
$
9,491,110
105%
$
- - - 9,491,110
$
9,263,720
$ 9,957,235
107%
2011
2012
EXPENDITURES
Budget
Dec YTD
% Bud
Final
Budget
Dec YTD
% Bud
GENERAL GOVERNMENT
Mayor and Council
$
106,956
$
101,372
95%
$
101,372
$
88,162
$ 83,622
95%
Administration
138,157
135,523
98%
135,523
140,621
140,047
100%
Newsletter
27,500
22,897
83%
22,897
25,500
22,335
88%
Human Resources
36,221
31,854
88%
31,854
15,429
12,485
81%
Attorney
178,300
171,062
96%
171,062
178,300
170,930
96%
City Clerk
103,333
100,693
97%
100,693
103,937
101,378
98%
Elections
6,750
6,398
95%
6,398
53,922
39,613
73%
Finance
212,967
207,033
97%
207,033
213,522
207,338
97%
Assessing
152,500
143,693
94%
143,693
152,500
143,338
94%
Information Services
154,871
142,963
92%
142,963
153,560
136,025
89%
Planning & Zoning
355,258
324,302
91%
324,302
338,696
318,524
94%
Engineering
414,408
413,819
100%
413,819
419,688
428,960
102%
Facility Management
553,739
469,476
85%
469,476
_
564,639
420,794
75%
Total General Gov,
_
+2,440,960
2,271,085
93 %°
2,271,085
_
- 2,448,476
- 2,225,389
91 %'.
_
PUBLICSAFETY
Police Protection
2,615,407
2,615,407
100%
2,615,407
2,694,135
2,693,896
100%
Fire Protection
1,077,084
974,988
91%
974,988
1,071,933
1,017,095
95%
Protective Inspection
363,789
360,277
99%
360,277
363,834
354,752
98%
Civil Defense
16,463
16,301
99%
16,301
16,755
14,087
84%
Animal Control
9,970
11,087
111%
11,087
9,950
8,503
85%
Total Public Safety
4,082,713
3,978,060
97%
3,978,060
4,156,607
4,088333
98 %
PUBLIC WORKS
Streets and Highways
578,050
594,293
103%
594,293
571,125
570,631
100%
Snow and Ice Removal
489,315
434,602
89%
434,602
488,172
420,174
86%
Street Signs
196,712
175,833
89%
175,833
196,631
170,200
87%
Traffic Signals
36,000
26,569
74%
26,569
36,000
27,457
76%
Street Lighting
36,400
32,317
89%
32,317
36,400
33,439
92%
StreetLights - Billed
206,000
189,144
92%
189,144
206,000
195,196
95%
Park & Recreation
916,832
889,178
97%
889,178
932,599
912,767
98%
Recycling
122,273
109,911
_ 90%
109,911
126,210
152,642
121%
Total Public Works _
- 2,581,582
-
2,451,847
95%
2,451,847
2,593,137
- 2,482,506 -
96%
OTHER
45,000
30,631
68%
30,631
680,000
663,371
98%
Total Other
45,000
30,631
68%
30,631
-
- 680,000
.663,371
- 98 %'
Total Expenditures
$
-.- 9,150,255
- $
8,731,623
95%
S
8,731,623
$
'9,878,220
$ 9,459,599
96%
NET INCREASE (DECREASE)
$
(91,961)
$.:
759,487
$
759,487
$
'.. (614,500) _
$ - 497,636
i
LNDO
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers
FROM: Jim Dickinson, City Administrator
SUBJECT: January 2013 Investment Report
DATE: February 26, 2013
INTRODUCTION
Summary reporting of the City Investment portfolio to the Governing body is a recommended
financial practice and often viewed positively by rating agencies.
Furthermore, the City of Andover Investment Policy recommends the Finance Director presents
to the City Council at least quarterly the type of investments held by the City.
DISCUSSION
Attached is the Investment Maturities Summary for January 2013, the January 2013
Investment Detail Report, and the January 2013 Money Market Funds Report. These
attachments are intended to assist with discussion in reviewing the January 2013
investments.
ACTION REQUESTED
The Council is requested to receive a presentation and provide feedback to staff.
submitted,
Ji
M
O
N
i�
7
C
h
L
d
a+
y
d
C
M
M
C
¢ ¢
¢
Q
¢
M
O
O O
oho
V1
69
69
.-- �O
V 'n 'n
oo
N
N
N N h
o0V C\
W
O
N
V1
N 0\ 00
7 N 7
'n
N
O
O
Cl
Oi M Oi
O vl o
V
O
�O C� m
M^ 'n
O
V
N
N
�
N �0 N
N M --
O
Y
U
O
U
O
c
U
0
n
Vi
L
D
6
F
69
CN C14
N
�O 0\ r- cl
N b 17
N
'
0)
l—
'n
Vi
Oi O Vi m
Vi M m
M
N
V
�
O
M It N
�- N
V1
•-�
It •-�
•--�
Oi
69
69
It
�O
�
O It � �
7 01
�O
C
O.
l-
O C, N N
M M
iy
O
Ol
O N 7 O1
O
I
t
�c
y
N
M
lz
69
Cl \O It
O l�
G1
O
It
M
O
h
00
00 h V1 Tt
V1 O Q\
M
O
M
7
T
M
Cl
01
O
l— N M
M
N
M
O
Q\
O
D\
M
7 O\ N r-
O M N
r
7
7
V
CO
M
O
O
�-- 01 N O
l� Vt V
0\
7
M
C4 N
O
M
N
-^ O h It
lC V
Vl
M
7
N
M
M
M
N
N
69
69
69
M
M
¢ ¢
¢
Q
¢
�
Y
U
U
O
c
U
0
n
L
D
6
F
d
p
C
E
N
7
L'
O
Z
@
N
7
U O
H
m
m m
ono
}
ri ai
m N
y a
N b
A C
a @
W W
N L
M M
N �
a1 �-
N
� �
N
d
\ r
r
r
\
\
\
\
r
\
\
\
r
\
\
r
\
\
\
\
\
\
\
O
N
m
n
a
N
m�
a
V
to
M
W
in
io
co
n
'o +-
@
N
C
c
N
N
IA
OJ
C
C
R C
M
C
C
LLi
C
C
b r
C
C
C
C
C
r
C
C
C
C
C
C
C
C
C
C
C
c
C
c
N
O
C
O
C
N
O
O
O
8
O
C
O
C
r O
�. C
r
N
O
C
O
c
O
O
C
O
C
N O
O
C
O
C
0
C
0
C
0
C
0
0
O
C
O
C
O
C
O
C
O
O
C
O
C
O
C
O
C
O
C
O
C
O
C
O
C
O
c
O
C
UO
O
O
O
O
O
O
O
O
9
m
N
N
M
of
O
W
N
N
M
M
N
N
N
N
N!
N:
O
N
r
I N
O
O)
N_
M
W
N
N
I O
N
N
O
N
O
@@
@
@
@@
@
@
@
@
@@
W
C
C
C
C
C
C
C
C
C
C
c
c
C
J
c
J
c
J
C
J
c
J
c
J
c
J
c
J
c
J
c
J
c
J
c
J
C
C
C
J
C
C
C
J
C
L..
C
J
2
@
J
c
@
c
@
�
C
c@
@
J
C
J
C
@
C
@
C@
@
J
A
J
C
@
@@
J
J
N
C
C
@
C
@
C
@
C
@
cc
@
C
@
C
@
C
@
C
@
C
@
C
@
c
@
C
@
c
@
C
@
C
@
C
@
C
@
C
@
C
@
C
@
C
@
@
d
O
1p
c
O
C
C
C
C
C
@
Ti@I
G-
E
E
m
E
'C°
E
E
E
m
m
y
m
m
a
m
m
m
m
E
E
F
E
S
m
m
E
m
aEi
N
N
aEi
N
@
w
aEi
w
@
w
aEi
w@
aEi
aEi
w
aEi
N
j
w
N
w
aEi
w
N
w
aEi
w
w
aEi
w@
w
w
w@
aEi
w
aEi
w
aEi
w
aEi
w
N
N
O
r
O
N
N
O
b
O
O
N
0)
O
A
M
W
M
O
O
O
N
O
O
O
O
O
N
b
N
O
N
O
N
O
O
N
N
0)
N
O
O
N
N
to
O
N
N
m
N
N
V
0
(V
M
IA
7
N
In
O7
O
O
CJ
CM
Noj
V
b
ON
V
f�
c
V
r
O
M
O
O
V
tp
r
In
r
cq
V'
V
C
V
O
O
N
N
C
O)
oj
0
lA
«j
N
l()
0
N
is
U
w
0
0
0
o
i0
0
0
0
0
0
0
0
0
0
0
0
O\
o0
o°
o
0
o°
0
o
t0
0
OO
0
0
0
0
o
o
b
o
N
N
N
N
o
6
0
V
V
V
O
O
O
O
O
O
O
NCJI
�LV
N
N
V
V�
Mw
cq
N
q
O
d'
(V
lD
d'
In
to
7
In
(V
(V
0
0
0
0
0
0
0
0
0
O
O
O
O
O
i 0
0
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
o
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
E
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
l 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
O
Q.
0
0
0 C
0
0
0
0
0
0
0
0
q
0
0
0
0
0
0
0
0
0
o'oo
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
m
ui
of
r
ai
Iri
r
o
of
of
M
ofM
vi
o
0
o
Iri
o
o
vi
o
0
o
Iri
ui
o
o
iri
o
c
((i
Iri
o
ui
o
N
O
O
O
O
O
O
O
O
O
O
O
O
O
o
0
0
0
0
0
0
0
0
0
0
O
O
O
O
O
O
b
O
0
0
0
0
0
0
N
O
N
O
0
0
0
0
-In
O
010
0
0
0
0
'd'
O
b
N
0
0
(n
In
N
O
r
N
O7
N
�-
d
0
0
0
0
0
0
0
0
0
0
10
O
O
O
O
O
O
O
O
W
A
N
N
M
N
c
O
O
N
(O
M
(O
N
N
C
N
V
N
N
O
O
V
IN
A
W
r
-I
O)
T
M
N
M
�-
W
N
m
c -
m
Iri
rn
�
r;
rn
�
m
N
�
r
n
of
m
N
of
m
N
ui
��
vi
! ui'
o
o
N
o
ri
N
v
vi
v
(o
co
-
o
r
ui
c6
vi
ri
N
r
N
r
N
N
N
N
N
N
N
r
N
r
r
r
r
M
N
U
V
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O O
O
O
O
V
O
N
O
O
N
H
O
O
W�
0
0
0
O
0
0
0
0
0
0
0
N
O
O
O
O
O
O
O
O
O
O
O
N
N
O
O
O ': O
O
a1
100
Lq
1�
0o
N
MM
rO
O
O
O
O
O
O
O
O
V
O
O
O
O
O
O
O
O
M
O
v
b
N N
O
N
A
M
M
N
N
N
O
A
V
O)
M
M
M
M
O)
d
O
O
O
O
O
O
O
O
O
O
N
O
O
O
O
O
O
O
O
M
A
N
N r
O
(O
r
(O
N
N
d'
(O
b
O
A
N
(O
N
M
n
U
U
U
0
O
O
O
D
p
O
D
U
U
0
0
0
(�
v
v
v: (li c�
(li
(�
(�
(�
(�
c�
c�
cR
c�
(�
(�
(�
(�
(�
w
^�
U
F ':.
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
U
o
o
o
o o. 0;0
o
o
0
0
0
0
0
0
0
0
0
0
o
y
9 C -:
¢ ¢ ¢ :
+
¢
¢
¢
N
N
N
N
¢
N
¢.¢ ¢�
¢
d¢
¢
¢
¢
¢
¢
¢
m
¢
¢
a
¢
N
N
M
A
N
(D
tt)
O)
N:
N>
0
0
C7
Y
F-
2
C7
0
fQ
J
D>
O_
N!¢ N -�'>!A
LL'
U
p¢
J
J
N
Z
J
C
¢
p')
J
m
0
m
N
d.
m
J
¢
Cl)
LL
C3
X
W
Y
S
O,2 U �'. Z'2
W>
O
=>
O
O
LL
O
('n
m
M
Q
X
m
(p
LL
Q>
Cn
d'
¢
0
w
I
I
I
L
¢
C
c
c
m
I
<j
>
m
0
m
i'
0
0
0
d
•p
�
d
y
d
m@
15
0
3
X
E
O
C
=
d
Y c
K d
Y
m
a
m
m
w
d
f
m
[ n
0
O
c
C
Y @
d
:m
.7
m
C
LL
m
C
m
¢
C
U
�
O
CC O
p
Z
wC Z
F-
J
Z
J
)
F
d
m
U
O
O
X
y
C
O
U
p
@
d -P-1
wP
o
d
`
U
0
d
-ra
d
9
L
O
Or
1 C Y
I
_
0
O.
U�
`
m
0
W
m
Y
J
LL
W
L'
w
OU
-i
>
(n
J
U
IS
D
C
d
E
N
d
C
M
N
c
U
m
rn
m
N
V1
O
N
V
V
-—
N-
h-
O
O
O
V-
a-
m
-
-
-
-
-
�- - -
-
-
D
OJ
a
O
07
M
-
-
0 0 0
—
0
0
0
0
0
0
0
0
O
O
O
O
O
Z-
N��
N
O
N
N
O
O
a! c0 l a a
a
a
N
M
,�
c0
c0
O
a
0
a
a
i[l
O
a
a
a
a
a
a
a
j
I
6 r
OJ
C
O
C
C
C
C
C
C
C
O
C
C
C
C
C
C
C
C
C
N C C N
C
C
C
C
N
C
C
C
C
C
U
0
0
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
N-
O
N
O
N
N
O
O
-
-
O
O
O
N
N
—-
N
—
-
-
-
W
O
--
RJ
io
W
01
V
f�
t0
N
a
O
--
O`
N. n
O
-
a
(O
r
-
fD
-
r
-
r
W
O
o
cO
'a
r
r
8
N
r
N
O
III O
r
N
@
—
N
N
mm
—M
v
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
T
>.
T
T
J
J
J
J
J
J
J
T
J
J
C
J
C
J
C
T
J
C
J
C
J
C
J
C
J
C
J
C
O
C
J
C
O
C
O
C
J
C
O
C
O
C
J
C
J
C
J
C
J
C
O
C
J
C
J
C
O
C
O
C
J
C
J
C
O
C
N
y�
y
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
tlJ
r
C
C
@
@
@
@
.E
.E
.E
.EEE
.£EEEEE
.E
.E
'o•
E
E
E
E
E
EE
E
E
EEE
E
E
E
E
EE
EE
EEE
E
E
E
EE
m
@
d
@
d@
@
Vl
d@
N
N
d
N
d
N
d
@
@
@
d
N
d
N
m
@
m@
@
@
d
@
m
W
m
@
d
@
@
@
@@
@
N
@
@
m
@
om
N
@
N
@@@
N
N
@
m
N
m
@
m
@
@@
@
N
d
N
d
N
O
In
In
O
O
O
0
0
0
0
0
0
O
0
0
0
0
0
Y
m
fp
0
cp
0
r
0
d'
7
1�
M
O
0
c0
O
O
t
O
�-
O
O
W
'-
O
O
In
O
O
N
O
O
N
O
O
'R
N
O
O
M
c0
M
c0
O
O
O
M
O
N
O
N
a
O
V
m
O
W
M
M
i[J
O
r
O
N
N
O
m
O
M
N y
O
cD
M
M
N
W
V�
r
r
O
M
N
r
d'
r:
O
O
N
N
A
OJ
ifi
to
c0
A
N
A
M
V
cD
M
m
W
M
OJ
m
V
N
cn
(Q
�-
M
�n
M
N
O
O
M
in
W
r
O
r
0
cD
c0
O
Oi
M
M
V
10
�
T�
r
N
0
0
c0
A
c0
cp
cp
M
c0
A
OJ
M
N
N
!n
M
O
W
M
O
N
N
U I
O
O
cp
Cl!
O
M
H
r
O(R
A
cp
o
i0
r
O
N
cD
In
N
O
c0
IU
O
O
N
In
O
0
V
0
In
0
O
O
N
A
M
O
O
In
V
O
O
O
O
cn
r
0
0�
0
0
In
0
O
0
0
O
0
O
0
M
0
O
0
O
0
O
0
O
0
O
in
r
O
O
lU
r
0
0
0
0
O
O
O
O
l O
1 0
O
o
O
O
O
O
O
O
O
o
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ci
0
0
0
O
0
0
0
0:
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
o
0
0
0!
6
O
6
O
6
O
6
O
O
6
O
6
6
O
O
O
6
6
O
6
o
0
6
0
6
0
0
0
6
0
6
0
0
6
6
0
0
6
0
E
o
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
o
j o:
o
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Q
o
0
o
0
0
0
o
0
0
0
o
c
0
0
o
0
0
o
0
0
0
o
0
0
0
o
0
0
0
o
0
o
0
o
�
i o
o
0
o
0
C
0
o
0
0
0
0
0
0
0
0
0
0
0
o
0
0
0
0
0
0
0
0
0
0
C
0
0
•�
of
�
N
ai
N
of
N
�
iri
N
�
ui
�
�
�
ui
N
ui
�
N
ui
ui
�
�
N
�
iri
.-
ui
�
j
.-
r
ui
N
iri
ui
.-
o
.-
o
.-
in
.-
o
N
0
.-
0
.-
o
.-
in
iri
.-
ui
r
N
�
R
�
I
o
0
0
o
m
o
0
0
0
0
0
0
0
0
0
0
o
n
o
o
n
n
0
0
0
0
n
0
0
0
0
0
0
0
0
n
o
ui
0
0
0
0
0
y
O
O
O
O
M
O
O
V
M
O
N
O
r
In
O
O
N
O
O
O
O
N
c0
O.
O
O
O
O
O
O
N
N
O
q
In
O
N
M
O
O
C
0
0�
0
ch
O
W
W
LL)
6
6
O
6
O
6
O
6
O
O
O
A
OJ
cV
6 c
M
r
OJ
M
U
O
O
V
O
N
O
01
Oct
W
c0
01
�
N
�
O
0
O
0
O
0
O
I�
N
N
O
A
c0
M
W
N
r
�
0
O
c0
c0
O
�
W
v
c0
r
A
c0
O
O
O
.-
O
O1
rl
r
r-
r
A
r
N
r
r
W
O
O
0
r
A
M
M
W
to
(p
O
Oi
A
N
C
O
O
O
W
c0
j
0
0
0
in
o
0
in
o
o
0
o
in
0
0
0
0
o
0
o
o
in
0
0
0
U
O
O
O
O
M
O
O
V
M
O
O
O
.
O .
O
.
M
O
�-
A
tU
O
On
m
N
I O
o
N
c0
O
O
O
O
O
O
N
N
N
0
O
6
O
N
0
0
N
0
O
O�
O
M
O
N
W
In
N
0
0
0
W
M
6
6
0
0
N
(O
In
6
M6
O
O
M6
N
In
V
N
M
6
O
cM
O
O
V
O
N
O
W
W
c0
N
O
O
O
O
N
O
c0
ro
A
cD
O
li M
cO
A
0
0
m
In
A
M
r
O
m
A
M
In
o
A
O
M
O
O
O
M
M
O
O
O
A
In
r
M
N
C
cD
0
v
r
cD
O
�_
OJ
A
A
r
O
r
M
W
c0
O
y'
R
m
O
N
O
O
6i
�
cV
N
ui
c0
M
O
O
O
N
(O
c0
c0
7
(V
N
A
0:
cp
�. [">
c0
O
A
M
N
7
�
f
V
0
6i
V
In
O
N
U
U
U
t�
c�
c�
c�
cii
c�
c
c�
U
cii
s
s
cR
c0
p
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
OI 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Q
Q
`d
Q+
Q
Q
Q
Q
Q
Q Q Q
N
N
N
N
Q
N
N
N
U_
¢
a
a
a
¢
¢
a
a
¢
aa,¢
¢
Q
Q
Q
Q
Q
Q
Q
�.,
Q
Q
Q
Q
Q
N
O
V
D
O
A
M?
M
Y
M
A
O
O
O
n
N n R
N W Cl) J
N
K>
N
�O
N
J
d
Q-
v
M
Q
H
N
M
C7
H
Y
m=
Y
X
6
N}
S
Q=
Q
p
Q}
Z
N
>_
W
OJ
Z
U
N
O
O
m
J
Z
A
>>
M
O
a
M
Y
of
K
O>
Q
A
I O Q
M A
Q
N
U
U
x��
O
t0
N
[n
O
N
N
Z
N
M
U
V'
N
W
o
c0
N
W
In
Q
r
ll
1[J
Li
J
I
o
U
m
3
•n
m
m_
m
iQ
c
Y
e
i2
0
`?
d
o
j 0 O
c
.c�c/�
a�i
aUi
z
X
c
3G
N
A
[O
N
O
U@
W
2i
N
Z
N�
@�'� Z
c@
j
E
N
C
Z
2'
N=
C
N
O
O
N
m
(n
C
�@.
(n
U
'C
t
'C
Q
Q
d
p
a'
0)
x=
C Z J
'O
J
C
Z
J—
C
Z
x
@
[n
pi
O
U@
QI
Qi:
a
~@
U
O
'O
>
0
O$
L
C
l
3•
—
N
C
i
p
3
3
3
d
m
m
0¢
v
ai '
a
o
m
z
z
o
a 0 0
0
>
Q
4�<
o
O
3
a
o
o
=
m
m
z
Zo
m
R
O
c
d
E
a
C
O
N
r
m
7
0 @ N
s
w
n m
m
ut I�
l0
m n
N @
a m
a i
I
n
W
It
w
O
V
V
m
O
O
O
(O
I
n
W
It
O
M��
M A� V V O O
M
O
N
V
m
O
M
N
O
O
W
O
W
m
O
N
N
.d..
N
N
C
-
-
-
-
-
-
-
-
m
-
-
-
-
o
o
N
- m m
o
n
o
u5
N
N
CO
�
0
0
I
R
�
R
' R
0
O
O
.
0
0
c
O
c
c
O 0
c
M
W
O
c
O
c
0
N m
O
M
c
M
N
N
V
c
O
C
O
C
l
'O
N
O
N
M
N_
m
W
0
0
0
N
m
N
N N
v
N
N
N
co
M
N
O
W
N
N
N
N
N
N_
O
O
N
c-
N �.
CD
to
N
n
W
7
\
-
N
-
O
o
c
\
O
-
N
-
rz
-
M
o
(�_
- -
�'
M
V
-
6�
-
O
1�
O`
O
-
W
-
(O
o
M
-
7
.-
f�
.-
(D
.-
r
.-
O
M
.-
M
--
M
--
M
-
m
.-
M
7
N
_N
O
O
M
0
O
0
W
O
O
A
O
N
Z4: N
M O h
M
N
O
O
m
N
N
(\
O
N
W
N
O
M
N
M
O
O
M
n
(�V
(�
(D
M
0
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
J
J
J
J
J
_T
T
J
J
J
T
J
J
J
J
J
T
J
J
J
J
J
J
J
J
J
J
J
J
J
_T
J
C
c
c
c
c
c
c
c
c
c
c
c
c
C
c
c
c
c
C
C
c
c
c
c
c
C
c
c
c
c
c
_
c
c
c
c
C=
c
C
c
c
c
c
c
C
c
C
c
r
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
'c
c
C
c
c
C
@
R
R
@
@
@
@
R
@
@
@
@
R
@
@
.J.
.J.
R
R
@
.J.
R
@
@
11
R
c
R
@
R
@
@
l6
@
@
0
@
@
l6
@
@
..J..
R
.£
.�
.�
.�
.�
.�
.�
E
E
.�
.�
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
E
C
R
y
N
41
R
y
R
N
R
y
R
y
R
N
R
N
R
y
R
y
R
y
R
N
R
y
R
y
R
y
N
y
R
y
R
y
R
y
R
y
R
y
R
y
R
y
R
y
R
N
R
y
R
y
R
y
R
y
R
y
R
y
R
y
R
N
0
N
R
y
R
y
d
y
O
N
M
O
(00
(OO
O
N
O
O
W
M.
N
W
N
CO
COO
O>
0
O
0
N
7
N
W.
M
N
O
(V
O
(O
(OO
O
.1-0
O
O
V
n
N
O
O
O
(00
b
0
0
0
COO
0
g
0
q
0
M
0
W
0
7
O
r
CO
N
M
N
m
V
W
N
m
O
N
O
O
(O
CO
N
O
N
W
C
i m
O
N
W
A
N
W
m
(p
V
V
M
r
O
N
N
O
t0
W
W
W
c0
m
W
C N
N
1�
O
c0
N
M
M
CV
M
(A
N
W
M
N
tP
Oi
O
N
d
516
O
N
a
N
m
c0
N
M
Cn
t")
O
t0
(O
m
f0
V
O
I
e
l e
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
M
O
OO
O
O
CV
LA
C
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
O
O
O
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
�
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
O
E
o
o
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
o
0
0
0
0
0
o
a
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
o
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
o
m
o
-0
0
0
0
0
0
0
0
0
0
ari
o
iri
0
0
0
0
0
0
0
0
vi
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
0
C
0
6
0
vi
0
c
0
0
6
0
0
0
0
0
0
M
�-
(O
O
N
O
N
M
�-
r
O
N
O
M
N
O
N
O
N
O
N
O
O
O
N
V
O
�
O
�
O
�
V
V'
�
O
N
M
O
L
N
N
0
0
0
0
0
i
O
O
N
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
N
O
O
O
O
O
0
0
0
0
0
0
0
0
0
0-
O
O
N
O
O
N
O
O
d'
O
C6
O
O
O
O
M
10
10
O
O
M
O.
O
O
O
O
M
O
O
O
O
M
W
O
V
O
O
0
0
0
0
0
O"
U
O
7
o
M
M
O
m
c0
m
O
O
N
N
O
N
N
M
c0
N_
N
CO
O
O
0
W
LO
N
m
CO
M
Cl!
O
cc
N
O
O
M
W
O
O
O
O
O
O
O
O
O
O
m
m
W
m
W
M
0
l0
m
h
O
V
c0
M
c0
N
N
(O
M
c0_
O
O
d
O
O
N
M
N
N
N
C_
Oi
O
o
O
N
O
M
O
M
O—
w
N
N
O
0
0)
0
0
0
0
0
M
7
N
0
N
(ri
c�i
O
1
f�
N
a
O
m
N
O
M
W
N
N
N
O
�
N
M
N
fA
r
�--
M
N
O
N
N
M
E
�-
O
O
N
O
M
V
O
N
N
N
N
N
0
N
N
N
�
O
��
O
d'
�
N
N
O
�
N
N
-
r
-
-
-
U
N
O
O
(O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O O
O
O
O
O
O
O
O
O
N
O
O
M
O
0
0
0
0
0
U
O
O
N
O
O
N
O
O
V
V
c
0
0
0
0
O
N
N
O
O
M
O
O O
O
O
N
O
O
O
O
N
O
O
V
M
O
O
O
O
O
O
cr
N
(0
0
m
O
M
m
N
M
M
M
d'
O
W
O
O O
O
0
7
w
Cb
W
CV
(O
N
V
W
O
W
O
M
M
c6
0
y
O
R
O)
(n
V
M
m
O
O
N
N
N
N
n
(O
M
N
N
LO
10
�
O
O
H
CA
O
N
M
M
(O
M
N
t0
�-
cT
W
O
O
M
(0
O
0
O O
0 0
O
0
O
0
O
(A
O
O
W
M
l0
(O
W
1l
O
V
(O
C
M
(O
Cl
N
O
V
W
N
O
O
V
O
O
O
N
m
N
t0
V
O
M
N
O
N
N
O
N
M
N
O
n
M
W
L
(m0
0:
N
N
O
O
O
O
O
_
l
=
==�,=
O
O
_O
O
_O
0
0
_N O
0
0
0
0
0
0
¢
Q
Q
Q
Q
00
Q
Q
a¢¢
Q
¢IQ
Q,Q
CO V
¢
Q¢
a
Q
F
N
Q
¢¢
Q
Q
Q
Q
Q
M
M
0_'
p
W
LL.xim
U
m
--
x
X
LL
N
LL
H
W
d
Z
W
Y
N
2
U
U
!:J'
>'
YICO
CoX!m
Q
X
p
M
LL
Cc
(7
LL
m
2
W
m
2
(7
M
m
N
yy
M
N
O
N
t0
V
(O
c
d
c
c
U
U
U
;
O
O
m`
N
N
3
Cu
y
c
c
=
(n
=
Y
U
c
U
y
y
O
J
C
U
m
O]
w
(J
N y
y
N
Z
c
J
3
U
a
E
R
U
c
U
m
o
Y
L
c
' o
o
(9
a
N
a a¢ 4
Q
a
}
Y
+0,
U
Z
s
y
@>
U
m
J
O
O
Cn
d
d.
m
c
z
Q
c¢
u
R
s
3
O
N
c
Z
w
(i
✓R
°'
E
E E
cL
U
T..`
�`
'2
m
'J
@
w
y
U
m
o
m°
y+
c
!?
c
c
U
y
m m
is
U
c
c
c
c
O
N
E¢
O
L
y
U@
R
(o
d
(a (a
Z
c
@
'
o
R
U
a'i
U
s
U
m
w
c
y
0
s
R£
J
O
0c
@
Y0 .
c
O
O
n
R
w
m
U
O
co
O
U
N
a
f-
>M
0
O
r
m
0
UN
R
o
E
Y
O
x
(1)
N
o
OY
p
C
N
M
O
N
@
7
W
O N
@
Y
m m
m m
m m
m m
m O
O O
O N
N
N O
A A
N
N N
m M
N r
MIW m
m.mi N
N W
W W
m N
W y
O W
N N
ul >
A b
W V
V N
N A
M
N
N
@ N
O N
N m
m m
m m
m m
m m
m O
O O
O N
N N
N W
W o
of W
W m
m M
N r
MIW m
m.mi N
N W
W W
W O
O w
w V
V W
W V
V N
N A
A M
M N
N A
A m
m V
V m
m V
V N
N N
N M
M V
V
•
O 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 6
6 0
0 6
6 0
0 0
0 m
m (\ O N O
O_ N
N N
N N
N 0
N N
N N
N N
N (
(� (
(V �
� N
0 0
0 0
0 0
0 0
0 0
0 0
0 (
(\
O �
� 0
N (
(D W
(�V (
(� !
!� O
(O O
(O (
(") t
t� M A
N V
V� m
m (
(O (
(O N
O N
N N
N N
N M
M M M N
N N
N M
M V
V m
m V
V M
M m
m A
A M
M
O
-- N
N N
N -
-- -
- - -
- N
N
O I
NC
� 0
0
��
0
�
0
O 0
v O
,
0 C C
0 C C
0 C C
0 C C
0 C C
0 C C
O N
O C
O C
O C G
A O
N O
O @
O
0
0 N
�
0 d
0 N
0 @
0 d
0 d
0 N
0 d
0 -
O
\ v
O ,
C
0
a 0
C
0
� 0
C
0
� O
C
A�
O
O
�
O
�M A
p:Q O
O N
N O
O N
N 0
0 0
0 0
0 N
N O
O �
�- O
O O
O N
N O
O O
OO O
O O
Oi0',O O
Oi0 O
O O
O O
O O
O N
N O
O O
O O
O O
O O
O N
N O
O O
O O
O �
�O O
O O
O O
O O
O
ca J
5 J
5 J
6 J
5 J
(4 c
J J
J 5
J J
J J
J a
a 5
J J
J J
J J
J J
J J
J 6
J J
J J
J 5
J 5
5I T
T T
T T
T T
T J
J J
J J
J J
J J
J J
J J
J J
J J
J F
F J
J
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C C
C
0
C
O
N
C
M
O
N
c
a
m
�v
�o
,
N
N
N
cNJM
M
.,"
3 -d
N
N
O
O
N
oA
O
O
O
O
O
N
U
O
C V
N
N
N
N
(O
V
N
>
C
>
C
>
C
>
C
T
T
N
N
N
N
N
L
C
L
C
E
E
O
O
O
O
CD
O
O
N
N
M
V
Op
O.
N
O
O
01
N
M
Of
U
N
0
0
0
o
e
e
M
N
0
0
0
3
O
O
O
O
M
M
O
O
O
O
O
V
W
0
A
ID
O
O
O
0
0
N
(D
(R
U0
�
(0.1
V
O
O
N
M
n
a....
M
O
lD
M
y
O
r
f�
C!
M
r
cn
rn
CD
cn
co
=
C
Q
Q
Q
Q
U
>
¢
rn
m
=
w
d
t`7
th
f7
M
CJ
M
N
V
C
f0
c+J
O
0
O
a°
a
a
a
a
a
o
g
m
g
a
m
N
O
O
M
Of
N
N
N
LL
GJ
L
0�1
M
C'
00
2N
i r-
W M
J
LU
2
U —+
V)
F-
W
2
N
W
Z
C
}
CD
r-
LO
00 rl
N
Y
M
C
N
00
M
O
a)
W
C
O
L
L
N
3
U
c
L
LL
Y
c6
2
O
N
Q
.L
c
O
U'
C
G
O
�
c
0
O
2)
U-
N
co
LL
N
C/)
J
a
CL
d
a
M
b
d'
a
a
O
M
N
W
C
LL
a)
d
Y
L
M
a
N
C
O
ca
0
C)
a
w
a
CITY OF
LNDOVE
1685 CROSSTOWN BOULEVARD N.W. • ANDOVER, MINNESOTA 55304 • (763) 755 -5100
FAX (763) 755 -8923 • WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers
FROM: Jim Dickinson, City Administrator
SUBJECT: Discuss 2014 Budget Development Guidelines
DATE: February 26, 2013
INTRODUCTION
City Administration is starting to focus on the 2014 Annual Operating Budget Development
process and is looking to the City Council to establish the Council's guidelines for the
preparation of the 2014 Annual Operating Budget. .
DISCUSSION
The following are some suggested 2014 Budget Development guidelines for your consideration
and could be impacted by the Councils discussion:
1) A commitment to a City Tax Capacity Rate to meet the needs of the organization and
positioning the City for long -term competitiveness through the use of sustainable revenue
sources and operational efficiencies.
2) Continue with the current procurement and financial plan to appropriately expend the bond
proceeds generated from the successful 2006 Open Space Referendum.
3) A fiscal goal that works toward establishing the General Fund balance for working capital at
no less than 45% of planned 2014 General Fund expenditures and the preservation of
emergency fund balances (snow emergency, public safety, facility management &
information technology) through targeting revenue enhancements or expenditure limitations
in the 2013 adopted General Fund budget.
4) A commitment to limit the 2014 debt levy to no more than 25% of the gross tax levy and a
commitment to a detailed city debt analysis to take advantage of alternative financing
consistent with the City's adopted Debt Policy.
5) A comprehensive review of the condition of capital equipment to ensure that the most cost -
effective replacement schedule is followed. Equipment will be replaced on the basis of a cost
benefit analysis rather than a year based replacement schedule.
6) A team approach that encourages strategic planning to meet immediate and long -term
operational, staffing, infrastructure and facility needs.
7) A management philosophy that actively supports the funding and implementation of Council
policies and goals, and a commitment to being responsive to changing community conditions,
concerns, and demands, and to do so in a cost effective manner.
ACTION REQUIRED
The Council is requested to review the aforementioned proposed Budget Development
guidelines, discuss whether or not they are appropriate for developing the 2014 Annual Operating
Budget.
submitted,
Dickinson