HomeMy WebLinkAboutWK April 28, 2009
0 1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 · (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
City Council Workshop
Tuesday, Alpril 28, 2009
Conference Rooms Al & B
1. Call to Order - 6:00 p.m.
2. Discuss Proposed Legislation for Parks Funding\City of Ham Lake Initiative
3. Discuss Open Space Land Purchase
4. Discuss 2009 Transit Survey
5. Continued Discussion Single Family Residential Market Value Preservation
0 6. Progress Report - Hanson Boulevard Sustainable Landscape Pilot Project
7. 2010 Budget Development Discussion
8. 2010-2014 Capital Improvement Plan Discussion
9. Other Discussion
10. Aldjournment
0
0
0
1685 CROSSTOWN BOULEVARD N,W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
TO: Mayor and City Council
CC: Jim Dickinson, City Administrator . .
David Berkowitz, City Engineer/Public Works Director l:>b.J3
FROM: Todd J. Haas, Assistant Public Works Director
SUBJECT: 2.:. Discuss Proposed Legislation for Parks Funding\City of Ham Lake
Initiative
DATE: April 28, 2009
INTRODUCTION
Mel Aanerud, Chair of the Ham Lake Park and Tree Commission, will be at the meeting
0 to discuss possible new legislation for park funding that he is promoting. The Ham
Lake City Council has shown support for this legislation.
DISCUSSION
Attached is the proposed legislation for your review. Also attached is a memo from Jim
Dickinson, City Administrator, as to his comments in regards to the proposed language
for parks, trails and recreation facilities legislation.
The Andover Park and Recreation Commission reviewed the proposed legislation at
their March 19th meeting (item was tabled to allow the Park Commissioners to do some
additional research) and also at their April 16th meeting in which no recommendation
was made to the City Council. Attached are the minutes of each of the meetings for
your review.
ACTION REQUESTED
The City Council is requested to review and discuss the proposed legislation that is
being presented.
Respectfully submitted,
~~
Todd J. Haas
0 Cc: Mel Aanerud, City of Ham Lake Park and Tree Commission Chair
Ted Butler, Andover Park and Recreation Commission Chair
-- ..~--_.~--
.--
r-~
.--.
01/06/09 REVISOR JMR/R.c 09-0344
0
1.1 A bill for an act
1.2 relating to ~ocal go~e~ent; providing for additional financing of parks, trails,
1.3 and recreattonal faclIlties for local units of government by special assessments; ,
1.4 'proposing coding for new law in, Minnesota Statutes, chapter 448.
1.5 BE IT ENACTED BY THE LEGISLATURE OF THE STATE OF MINNESOTA:
1.6 Section L T448.581 PARKS, TRAILS, AND RECREATIONAL FACILITIES;
0 FINANCING OPTION.
1.8 Subdivision 1. Definitions. fa) The tenns in this subdivision apply to this section.
1.9
1.10 complexes, including sporting fields, including but not limited to. softball, baseball,
1.11 soccer, football, ice hockey. and tennis co~
1.12 fc) "Fund" means a dedicated ,account in which revenues raised under this section
1.l3 are kept separate from all other governmental unit funds. ,
U4 {d)'''Goveming body" means the city council. town boareL or county board.
1.15 ( e) "Governmental unit" means a home rule charter or statutory city, town, or county.
I.I6 (f) "Plan" means an adopted plan for the facilities by the governmental unit
1.17 Subd. 2. Authorization. A governmental unit may build. construct, reconstruct,
us repair. enlarge, improve, or in any manner obtain facilities. and maintain and operate those
1.19 facilities both inside and outside the corporate limits. It may acquire bv cift. purchase,
1.20 lease. condemnation. or otherwise any and aU land. easements. and improvements required
1.21 for that purpose. This authority is in addition to all other powers with reference to facilities
1.22 otherwise granted by law or by charter of the governmental unit. The authority must
0 be exercised only under a parks and trails plan adopted bv the governmental unit. The
Secti.on 1. 1
.. . ..-.- .--.....-. . ..
OVn;'ifH~ ,...., ...' 'N REVISOR
JMRJRC 09-0344
2.1 governmental unit has the authority to manage both the plan and the facilities acquired or
2.2 developed under provisions of this section.
0 2.3 Subd. 3~ Financinl!. To pay the cost of building, constructing, reconstructingl
2.4 repairing, enlarging, improving. or in any manner obtaining the facility or any portion of it
2.5 and of obtaining and complying with any permits required by law, the governmental unit
2.6 may levy a special assessment to pay the cost of the facility. The proceeds of the special
2.7 assessment must be kept in a dedicated account and used only to pay for such facilities
2.8 allowed in the adOPted plan. The assessment may be assessed equally on all prop~ or
' ,
,2,9 assessed proportionally against the value of the property.
2.10 Subd. 4. CoIlectionof assessment. On or before October 15 of each year. the
2.11 oyernmental unit shall eerti
2.12 under the adopted plan for the next year, minus any unspent funds from the previous
2.13 ear. The amount certified must be collected and enforced in the manner rovided for the
2.14 collection and enforcement of a special assessment against the property within the area
2.15 governed by the governmental unit
2.16 Subd. 5. Local ODtions, To establish the fund, the governmental unit musteither
2.17
2.18
2.19
0 2.20 the affinnative to adopt the plan. The vote may be for a continuous assessment for the
2.21 term of the plan or for a specific time frame shorter than the full term of the plan.
2.22 Subd. 6. Excess net revenues. If at the end of a fiscal year there are excess
2.23 revenues. the excess revenues mUst be deducted from the next year's special assessment.
2.24 If there are no other assessments reauired for the plan, excess revenues may be ke)2!
2.25 within the fund for maintenance of facilities alreadv developed or pledged to any future
2.26 plan that may be developed and adopted.
2.27 Subd. 7. Other revenue sources. This section does not preclude the governins:runit
2.28 from usin other finanein instead of Or in addition to the Owers authorized in this section.
2.29 EFFECTIVE DATE, This section is effective for special assessments payable
2.30 in 2010. and thereafter.
0
Section 1. 2
--.,
C I T Y o F
0 NDOVE
1685 CROSSTOWN BOULEVARD N.W.. ANDOVER, MINNESOTA 55304. (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
TO: Todd Haas, Assistant Public Works Director
FROM: Jim Dickinson, City Administrator ~
SUBJECT:
Administrator's Report
DATE: March 9, 2009
As requested, I have reviewed the attached proposed language for Parks, Trails and Recreational
Facilities Financing legislation and offer the following comments:
- The defInitions are in line with other Minnesota State Statutes.
- The "Authorization" section reference to "both inside and outside the corporate limits"
should be clarifIed as to intent. A City would be hard pressed to substantiate why they
0 would be using a "special assessment" to fund a project outside the City corporate limits,
but if it is a regional center and the city is guarantee proportionate usage of the facility,
there maybe be merit.
- The "Authorization" section refers to using special assessment funds to "operate" a
facility. The nature of a special assessment is to improve or enhance property not for
operations, that's generally what taxes or fees for service are for.
-A special assessment is intended to enhance or preserve market value and as such is not
viewed as a property tax and not eligible to for a deduction on an individual's income tax
return.
Overall:
Implementation of the proposed legislation does not appear to over onerous and the ongoing
accounting of the funds is pretty straightforward.
The proposed legislation appears to be an attempt to provide another tool in the tool box for
developing Parks, Trails and Recreational Facilities, but one should keep in mind if this proposed
legislation is in the spirit of what a "special assessment" should be used for and if there may be
any unintended consequences.
0
Regular Andover Park & Recreation Commission Meeting ~
Minutes - March 19, 2009
Page 2 -
0-
CONSIDER 2009 SPRlNG/SUMi.l1ER SOCCERlLACROSSE SCHEDULE
f'
Motion by Hup nded by Ramnath, to e the 2009 soccer/lacrosse schedule
as
presente otion carried on a 6-ayes, O-nays, l-abse . dell) vote.
CONSIDER REQUEST FOR SUPPORT OF NEW LEGISLATION/CITY OF HAM
LAKE
Mr. Haas explained the Chairperson ofthe City of Ham Lake Park and Recreation
t'...+ Commission has requested to be on the agenda to talk to the Andover Park
Commissioners about new legislation that they would like to be considered at the State
,.." .",. Capital.
" Mr. Mel Aanerud, Chair of the Ham Lake Park Commission explained the reason why
they were asking for Andover to support the request for new legislation. He explained
how the new legislation would work.
Commissioner Hupp wondered how this would be assessed and who would it be assessed
0 to. Mr. Aanerud stated however they would do it, if the City had a plan, they could
assess the entire city or just the area that would benefit from this. The legislation has
enough options in it to do many things.
Chair Butler noted the City is not planning on assessing anyone; they are just looking at
the proposed legislation that would allow cities to use this additional tool to finance
parks. This is something the City could do in the future if the legislation would pass but
that would be up to the City Council if they would like to use legislation.
Commissioner Hupp asked at what level of government would this be assessed at and
where does the authority lie. Mr. Aanerud stated this is a local option and the cit~es can _
decide if they want to do it by ordinance or by a vote of the people.
Commissioner Hupp asked if this could be implemented at a County level where they
could assess the city. Mr. Aanerud stated that could happen. Chair Butler stated the
County can make improvements now and raise the property taxes to pay for that. This is
just another tool thatis not currently available as of yet for counties and cities to help pay
for park improvements. He thought this could be a site specific plan if they wanted- it to
be. Mr. Aanerud agreed.
Commissioner Lindahl thought they could run into some adversary because of the 3/8 tax
bill that has already going for this which is not site specific. He stated people could be in
0 opposition of this.
Regular Andover Park & Recreation Commission Meeting
Minutes-March 19,2009
Page 3
-
0
The Commission discussed some of the parks that this proposed legislation could be used
for.
{'
Commissioner Hupp wondered if they could postpone acting on this to get more
information because he would like a more informed view.
#'1 Commissioner Miskowiec stated he would like to get more information also because he
did not know if this would hamper them on any spending. Mr. Aanerud stated the
assessment does not eliminate any other method that they would have for funding.
~,
The Commission continued to discuss reasons why the item should be tabled.
Commissioner Lindahl thought this was a good concept and his concern is they already
have the 3/8 amendment out there that does address parks, trails and recreation for them
that people voted in and people will be leery if they put this before them and this is more
local control. He did not think they will see anything from the State because the 3/8
amendment is directly controlled by the legislature. He would like to see how that plays
out before he would endorse something like this.
Motion by Hupp, seconded by Miskowiec, to table this item for further research. Motion
carried on a 5-ayes, I-nays (Butler), I-absent (Lindell) vote.
0 REVIEW DRAFT FEASIBILITY REPORT/09-14/IRRlGATION OF PARKS
Mr. Haas explained the Park and Recreation Commission is requested to revie the draft
.. cost e ate for the parks chosen by the Commission to be potentially irrig
d, Project
09-14.
Commissioner Hupp stated r "Annual Expenditures ater"
there are a few parks
listed and he wondered if they we onnected with er on those parks.
Mr. Haas
stated that these parks were not corinec to ci t the
option is there to consider that
but there would be a cost to purchase City
Commissioner Hupp asked if the unts were what tli ould
save if they used a well
at those sites. Mr. Haas stated y have to remember that pn wells
such as these
will not last forever so there ould be fewer wens in the future to re
. d if city water
was used.
Mr. Haas note the operation and maintenance expenses he needed to double check to
e supposed to include the costs under the City portion.
0 Chair utler asked if they could visit the parks in the next couple of months and then
have a worksession where they could hammer out how they want to prioritize these and
Regular Andover Park & Recreation Commission Meeting
Minutes -April 16, 2009
0 fage 3
REQUEST TO RELOCATE SECURITY LIGHT/NORTHWOODS EAST PARK
Mr. Haas explained that this item is in regard to a request from Steve Johnson to install a
security light near the existing parking lot.
Commissioner Lindahl stated the Park Commission doe t have any money to anything
this right now. Chair Butler stated ifth 1ty were to do anything with this
er funds.
Motion by Kowale 1, seconded by MiskoWl to postpone this item until available
funds are receiv or if the City Council makes a . nation to move forward.
There was none.
0 Motion carried on a 6-ayes, O-nays, Q-absent (Lindell) vote.
CONSIDER REQUEST FOR NEW LEGISLATION/CITY OF HAM LAKE, CONT.
Mr. Haas explained that this item was tabled from the March 19th meeting to ,allow the
Park Commissioners to do some further research about new legislation that the City of
Ham Lake would like to see introduced at the State Capital.
t'\ Ham Lake Park Chair Mel Annerud reviewed the proposed legislation with the
Commission.
~~ Commissioner Miskowiec asked why this is better than their balloted system. Mr.
" Annerud stated the difference is they would sell a bond that would carry an interest rate,
with the new legislation there would not be any interest or fees because it would be an
assessment.
Commissioner Lindahl asked if the levied funds would always be put up for a public vote
or could the City impose an assessment on people. Mr. Annerud indicated there are
options within the bill to allow either way. He stated they provide a lot of options in the
bill so it could be used State wide.
The Commission discussed the pros and cons of the proposed legislation and whether
0 they wanted to endorse it.
Regular Andover Park & Recreation Commission Meeting
Minutes - April) 6, 2009
0 Page 4
Commission Hupp stated he did not see a provision in the bill for the City to be able to
opt out of a County project or State project if it so deemed necessary. Mr. Annerud
., stated he would add some wording that a City can opt out if necessary andsee what the
A' Legislature says in regards to this.
tc1l" The Commission discussed with Mr. Annerud how funds could be reimbursed to
~ taxpayers if the amount assessed was more than what the project cost.
Motion by Hupp, seconded by Lindahl, to forward this item on to the City Council
without a recommendation.
Further Discussion
There was none.
Motion carried on a 6-ayes, O-nays, I-absent (Lindell) vote.
CONSIDER IMPROVEMENTS TO HA WKRIDGE PARK/09-18, CONTINUED
Mr. as explained that this item is in regard to considering
should made in the redevelopment of Hawkridge Par
0 Mr. Haas re wed his meeting with St. Francis S 001 District regarding
ice time at the
park this comin ear.
CREEK EAST. r.ARK MEETING WITH AREA RESIDENTS
aate in regards to the Hidden Creek East Park
Mr. Haas reviewed the he residents with the Park Commission.
~
to REVIEW ANOKA DEPARTMENT 4TH QUARTERLY
REPORT
ission reviewed the 4th Quarter ka County Sheriff s Department
PA DEDICATION IMPROVEMENT FUND 1ST Q
D 'PARTMENT
The Park Commission reviewed the I5t Quarter Park Dedication Improvement Fund
report.
0
S'\NDbVE~ @
0 1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers ~
Jim Dickinson, City Administra '.,
CC:
Will Neumeister, Community Development Director ~
FROM: Courtney Bednarz, City Plannei
SUBJECT: Discuss Open Space Land Purchase
DATE: April 28, 2009
INTRODUCTION
This is an update of the two current land negotiations.
DISCUSSION
Luedtke Property
An appraisal of the Luedtke property was completed and grant applications have been submitted.
The DNR appears interested in the site as they have scheduled a site visit for May 5th. As it
stands, the appraised value of the property is $836,000. The Luedtke Family is requesting $1.1
0 million. Staff is hopeful that half of the appraised value can be funded by the grants. However,
the DNR reports that a decision will not be made until the end of summer.
Russel Property
Staff prepared an offer for the seven acre idea proposed by the property owner and is waiting to
hear back from them so that the numbers can be discussed. The offer is based on the estimated
market value of the property and recent city and Anoka County Parks Department appraisal
information. This information produced a range from $9,410 - $14,911 per acre.
The high end of the range is based on the recent appraisals which included both developable and
floodplain property. As the seven acre area is entirely within the floodplain, the land cannot be
valued at the high end of the range.
The property is considered to be more valuable than the $10,000 per acre base used by Anoka
County to value tillable floodplain acreage because of its location along the river. The offer is
$12,161 per acre or the midpoint between the estimated market value ($9,410) and somewhat
comparable land sales ($14,911). This totals $85,127 for seven acres.
The Council may choose to provide direction on one or both of
0
@
0 1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763)
755-8923. WWW.CI.ANDOVER.MN.US
TO: Mayor and Councilmembers ~
CC: Jim Dickinson, City Administrator
Will Neumeister, Community Development
Director ~
FROM: Courtney Bednarz, City Plann~
SUBJECT: Discuss 2009 Transit Survey
DATE: April 28, 2009
INTRODUCTION
This item is intended to summarize resident responses to the transit survey that was advertised in
the previous newsletter and offered on the city web site over the last two months.
DISCUSSION
The survey was conducted to sample interest in transit options to the Northstar Commuter Rail
stations. Specific transit options were not mentioned. The survey questions centered on the
0 whether people would have interest in transit in general and when they would use the service.
Individual responses and comments are attached along with a sample survey. The results can be
summarized as follows:
1. How many days per week you would use transit service?
5 times per week: 15
3 -4 times per week: 2
1-2 times per week: 3
o times per week: 6
Not sure: 1
2. What is your end destination?
Minneapolis: 13
Airport: 3 (Note: 2 respondents estimated they would use the service 0 or 1 time per week)
St. Paul: 2
UofM: 2
Other: 5
0 Not Sure: 2
3. What time do you typically arrive at work?
0 The responses were compared with the current train schedule to determine which morning trains
could serve the respondents. All respondents that could be served by a morning train could also
be served by an afternoon train (addressing questions 4 and 5).
-
Estim~ted
Schedule, Weekdal": Big Lake to Downtown Minneapoli$
1 st Train:
STATJON AM AM i AM
3 DEPARTURE TIMES Big
Lake
2nd or 3rd Train: 5 ARRIVAL TIMES
Elk River
4th Train: 1
Anoka
Coon Rapids. Ri'lerdale
5th Train: 0
DSiNHidWilMinneapolis
No options due to Estimated Schedule, Weekdays: DOWlltc>wn
Minllflapolis to Big La/re
STATION
AM!PM1PM
train times or DEPARTURE nillES'
Downtown Minn!'apoll~ 6:55
work location: 11 ARRIVAL
nMES Coon Rapids. Riverd"l!' 7:15
:~l~fi~~;;;l~"". ??l;jl;;!~;;;;jl~l~
Elk RiVer 7:27
1;1I,lrgll~K~j;;;j;';;;;!j,;j::i!B;:!%'f~7i:!1
SlJbjecttocha~~e priorro startofNort~-;;t1f! .re'Vice.
6. Would you consider carpooling with others in your neighborhood?
0 No: 16
Yes: 7
Not Sure: 4
7. Are there others in your household that would use transit service?
No: 16
Yes: 8
Not Sure: 3
8-10. Responses are summarized on the attached map. The numbers reflect the train that would
provide the best service. Dots reflect potential riders that cannot be served due to the time or
location of their work.
ACTION REQUESTED
This item is informational.
0
C I T Y o F
0 NDOVE
1685 CROSSTOWN BOULEVARD N,W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
Transit Survey
This information is being collected by the City of Andover for its own use. Specifically, the City
would like to determine the level of resident interest in organized transit connections to the new
commuter rail stations in Anoka and Coon Rapids. Once the survey time period is closed the
City will review the results and determine if any additional time should be spent on transit
connections.
How many days per week you would use transit service?
What is your end destination?
What time do you typically arrive at work?
What time do you typically leave work?
0 What is your present commute time to work?
Would you consider carpooling with others in your neighborhood?
Are there others in your household that would use transit service?
What is your name?
What is your Address?
Any Additional Comments?
Your address helps us determine where convenient transit connections could occur. If you
provide contact information, you could be asked follow-up questions as the data is analyzed and
reviewed. If you wish to participate but remain anonymous, we will include your responses if
you indicate the general address and closest major intersection where you live [i.e. near Bunker
0 Lk. Blvd. and Hanson, or near 161st Ave. and Uplander]
Please return this survey to City Hall 1685 Crosstown Blvd NW Andover, MN 55304
Thank You!
VI
Q)
VI
C
8.
VI
Q) +' r-t ~"O +'
ex:: Q) r-t'rl r-t t"Cl Q) 'rl
+' C ::l 't"Cl bO<C c"O t...VI
::s 'rl 4-" C 'rl Q) Q) C
o r-t t..>.'t..'rl Vl >VI +,ro
.!: Q)+,"'.O ~, ~ O::S ::It...
+' t... E "0 'rl r-t 4- r-t VI C t.. E +' +'
V) 'rl ro roCU'rl rot... t"Cl 0.."0 E'rl
..... s+'O ro>. sro .!: r-t OU
'Vi VI "0 s t.. t.. +' U I- Q)::S U 'rl Q)
C Q).!: C ::s 'rl C '.0 0 r-t VI
ro > +' roQ)oroc ro+, ~ s c.o::l
~ 'rl t...'O.rl::s.!: ::s .-"0 0 ::l
-6 ~ VI" "0 b > t +',g ~ ~ H 0.. 0.. b
"Or-t r-to >.+' t"Cl OQ) 04-C '
>. Q)'rl ::l +' ::l 0.. ro'rl e s r-t +' 'rl VI
E .!: o..Ocroo.. SS t"Cl .0 VI "0 bO
VI +' ~ s ~ c... 0 ro"O ::l 5 ~ >. t.... ~ .;:;
+' Q) >.o..,u t...c ~ 'rlO Q)Q)O C
::l U C r-t 0 +' 'rl Q)::l >- +' t... r-t > s Q)
U C O'rlr-tlllE.!:O .!: roo.. "oQ) >
>. 0 8~~cg t~ $ t>. '~~H Q)
r-t' .0 Q)Q)00::s Vl or-t u..::CQ) >.
+,Q) ::l t.. "Oou 4-+' .- o...!: .+, ro
c> .!: Or-t VlQ) Q) ~ VlbO ot..::s"O
roro 'rlU VlbO .!: C'rl +,Q)E VI
U .!: Q) ro ro 'rl "0"0.0 ..... ro .!: +' E t..
1"-. 'rl r-t Q) t.. E C Q) 0 0 ~ t.. Q) C 0 ::s
Vl 4- >. ro t... 0 ro VI ........ +' ~ +' VI r-t Q) U .!:
1:: '2 ~ ~ ro ~ 5 ..:B +' VI .t; 4- 'rl ~ U Q) f-
Q) bOQ) Q) +,+,u+'t.. Q)Q) C H+' t...c.!: C
E 'rl t.. > ro Q) t.. U bO 'rl ~ 'rl Q) >. +' t..
E Vlr-t'rl.!:O oc +'..... >r-t::s
o ro c::: +,+,Q)o..'rl O'rl u 'r-t 'rl~O +'
u 4- .!:t.. +'r-t = C'rlQ) C:::O+' Q)
- 'rl H Q) 0 bO +' 'rl "0 'rl .g C ro > 0 t..
~ Q)VI ~ ~.;:;oro; ~~ 0. .~c:::.~ 5.ii~"O
.9 E Q) 'rl +' +' Q)'rl C 0' t.."O t.. +' C
..... +' 0 +'.!:VI +'VI 0 Q) 4-0::S ro
'0 t...::l +' o..Q)C+,Q) .rlt...' bO ~+'C +'C
"0 0 C ::s ~ 0 ::l r-t 0 Q) C ::s ro C 'rl bO
<C 4- 'rl VI 0 .. r-t 'rl'rl t... .- t.. E.!: 'rl +' E C
E C bO,.oVlro .oCQ) -g Q)E+' roQ) 'rl
r-t 0 C r-t 'rl > ro Q) .!: Q) ~ 0 t... bO III C
~ ~ :;j'~'n; ro 'd >. VI VI "0 ~ 5 U fu +' o.-l ~
Q) 0.. 0t..Q)0..+, t.."OQ) u CClt...!: Q)+'r-t Q)
VlQ) 0 E .orot.. Q)'rl"O _ ro+'.!: ro
::s.!: t.. Q)Q) >roQ) .0 c+'ro +,>.c >.
+' +' bOQ)>.co..'rl Q) ::l OVlt.. roO ro
Q) 'rl C+'r-tCO t...oc 0. 'rl.!: Q)s'rl"o
.0 0 VI'rl ::s r-t 'rl t.. "0 VI Iii +' +' C ~ +' C
+' C t...E::l::E:o.. 'r-tVl C ut...o roQ)'rl::S
>. ro Q) E 4- C ro 'rl 0 Q) O'rl +' E"O III
) r-t Q) t.."O 0 Q) 0"0 0 .- C VI Z +' 0 "0
C E +"rl U 0.. +' Q) C"O E ."1: 0 t.. ro"O VI ro +'
o:;j >."'. ~ Q),g VI ~_."O~~ :g:s ~~t: ~"O t... 5
"0 cr-tO.!: VlQ)VlCOVl t"Clo.C'rl OQ)Q)
r-t.!: ror-tU+'r-tQ)t..+'ros:::: >-O'rlsC UQ)> >.
::lU ro r-tuuco.. VI c.... 'rl co r-t
O::S Q)u.. >,C'rl U C Q)X+' t"Cl::l Q)"O ro H 4-
sE .0 r-t'rlsro'rl"oQ)H+' tObOCt.. HC
Q)O Q).~~"OC+'VI':;:"O':;: 0~~8.+' ~cro ~
cot...!: Q) Q)'rl C r-t Q)r-t 'C ~~ r-t VI 0 r-t Q) >. r-t
'rl +' Q) +' t... +' ro Q) r-t t.. ::s Q) ro ::l Vl Q) +' ro.!: ro ro
r-t .!: t... VI t....rl Q) 0 U t.. Vl t"Cl +' t.. 'rl +' VI U
bO +'VI::sQ)+'CO"VlsC+'......... Vlt..Q) +' 'rl
~ .;:; r-t.;:; U fu VI ~ VI ~ VI .e "0 g .8 ~ 8'~ ~ r-t" ~ ~
.0 "0 r-t bO E +' 'rl C r-t 'rl VI 0 0 ~ 0 t.. +"rl"O +'
<C~ z z31~'H.;:;t:8';cib~:g gz ~ ~ '0.s ~ ~ ~~ H
lnoll pelUOJ aM lIell\l >- >- >- >- >- 2 >- 2 >- >- >- >-
laJ!AJaS
l!SUeJl asn PI4s4 U! SJa410 2 2 2 >- 2 >- >- 2 2 2 2 2
l8u!loodJeJ Jap!SUOJ 2 2 2 >- >- (\.. 2 2 2 2 (\.. 2
(salnU!W
UI) aWll alnWWOJ 0 0 III 0 III 0 <(2 III III III CV'J <(
. . CJ"I <:t<:t <:t <:t III <:t N CV'J N 2
E E~E E E ~E E E
0.. 0.. ~ 0.. 0.. 0.. ~ 0.. 0.. 0..
00000 0 000 0
. >IJOM aAeal ~ <:': CV'J CV'J CV'J 0 <( CV'J <:': ~ ~ <(
t III <:tCV'J CV'J III III 2 CV'J III <:t CV'J 2
E EEE E E E E
ro ro ro ro ro ro ro ro
o 00 0 E 0 0 E III 0
'''JOM,n.., IJ CV'J 0 CV'J 0 ro CV'J <( CV'J ro M CV'J <(
t'l .." oA. J"i/ 00 ciO \0 r-.. CJ"I 00 2 \0 00 r-.. \0 2
) C C
::s::s ~ ~.... t
~ VI C ~ ~ VI VI..!!! ~ ~ ~ ~ 2 0
0..Q) ..... 0.. 0.. co.... 0.. OC e-
luoneunsap PU3 ~ ~ ~ ~ ~ ~ ~ ~ 00 ~ ~ 00 a <(
laJ!MaS ~
.....
l!SUen asn >IaaM Jad sileo III <:t 0 III III III g- III 0 III (\.. M
o M N
M N CV'J <:t III \0 r-.. 00 CJ"I M M M
V'!
Q)
V'!
I::
g
V'!
Q)
Q)
.....
0:::
V'!
4- .!:
t- rtl
(
rl
" 0..... .....
rtl
)
0.. V'!
t- .!:
U 0..
:iE:,
::::l C b.O
.!: "0 E
Q)
.....
0 Q) or-! U
Q)"O rtl rtl
~ "0
0 rtl .!:
"0 rl ..... t-
Q)~O:::
'r-!
_0 ......!:
t- rtl
Q)~ 0
...... 0:::
_0
......!: ::::l Q) U
> t- I:: Q)
'Vi '-
-. 0
V) ..0 .!:
0 rtl<(.!:
I:: ~
I:: b.OQ)
::::l .....
"0 U 0.. f-
rtl t-
O ~
t- Q)
rl C t-
.... rtl
o or-!
.!: b.O
::::l ::::l >'0
l- e..
..... .....rl.....
..... C 0
E ,
or-!
rtl E 'r-! u4-
0:::.....
>.
I::~
Q) 0"0
04-U.!:
Q)
b.O or-! 0
Q) .!: ..... ::::l
H 0 b.O
rl
I:: rtl
0..... ..... rl
~ Q) 'r-!
0
'r-! t-rl
::::l b.Ou 4-
U >..!: I::
u..
t- .....
E "0 I:: C
'r-! rtl.......... t-
ea ..... E
Q) or-! H rl 'r-!
Q)
Q)
Q),
0 Q) "0
V) t- I:: >
.!:
.!: C
U C "0 ,
or-! Q) ::::l or-! 0
.....
-. .....
V) rtl b.O
.!: U
Q) Q)
0 H C ..........
Q) Q)"O
0
U b.OO.!:
Q) 'r-! rtl
V) U Q)
.....
or-! I:: Cl
5 V) ..0"0 .!: .....
I::~
> or-!
Q) C I-
::::l Q) rtl t-
V)
t- V)
Q) E ..... Q)
O.!:"O rtl
C
Q) ::::l
V'! or-! 0 0..
..0 ..... or-! 0..>.
..... 0
V'!
rtl 0 ..... I:: V)
, rtl 4- rl
Vl or-!
I:: U.!:
..... ..... I:: V) or-!
...... .....
I:: or-! 'r-! .....
Q) "0 >. t-
>.::::l 0 t- E
c U
or-!
t- .!: rl t-
o 0..0 U rtl rtl
Q) Q)
b.O "0
Q) t- ..... ::::l rtl
0.. 0....0 U4-
E I::
Q) Q)
E 0 0 V)
t- rtl rtl Q)
E c
..0 .....<(4-
..... .!: V) or-! .!:
> Q) >.
0 0
V)
rtl V) Q)
rtl >.rtl.!: E
u U
0 Q)4-
V'! U
..... t-.!:.....
ro
..... t- 0"0
I:: Q) Q) Q) 0 t-
t-
t-
Q)
Q) ::::l 5 c .!:
C 0..... t- o
C Q)
I:: .....rl
Q) t- I:: .....
5 0 04-
0 "0
or-! I::rl
U , ::::l E
1::4-
E or-!
rtl or-! rtl
U ..... >. 0
rtl 0 rl
"0 V)
t-
:iE: ::::l , Erl .....
V) 0 >.rtl
1~~r~~~I~.--
I ) I r- .~4%lN ~E!HE ani I i.~1l ~i1 J. ~
~ r.1 W - elL ~tJII~1 ~wiWI
:=J l l/-. I, . . ttEI;1~' Jl?I 0-~ II
W~~fX r, ~~p p (itil~B
tlJ - ~ -r ~- ~~ III ~ I amm I
71 N r ;P--I I I I I I I tHf f- 7' != /TTil~ n=r= ~~ @b m g;!Elj ell!
(JJ~- P1 hdfU2 lilt " ~2:j 1it1ll I
~p:; J)- ~ ~ '\ I~ {- ..J -
C~EtB ~~ lIJ ~ v~R_ l- Yf+:- ~Q-I '" mmll'lll
tEffiB ~ . ,,-1iI~ lid
I.~ I~~ffi' ~~~ =~W
_ ~ If} D"'~~' I 1,-, ~ '~+,.. -f-fr __
pr,~;>> ~ I 11 · J-~~. ~
-j!;~( _ '1\7~lm_iffi_
J!) d ~ ~_"~ ffili II
5i >> ~~ 12(\ ~ I h- ~~ . J , ,/ ", ~ B3 lB
-g ~ r?r^'~ ~ ~rrf(Y' t~ ~l ~B
o $ u~1 - L -_ ~ ".~ .
~ ~ \\ lJ ~ II ~ L ~t:D \\ ~ ~ ;:
CI) c I T :II c "5 c
0::: ~ \ \ r I I d: :>1 ""0 0 .c 0
- I- Q) oX:: :!: ""0
o (J) "C ~o ~6
c.8 s::: Q)5: ro:+:;
CO N (J) C'-.P ro
C ro u
:E C) .- Q) .!: .Q
(J) ~ ,~ en oX::
..J 1-1:: (])"-
-<r o. ~~
::J:I::.9 C 0
Z (f) _
~ 0
0 C I T Y 0 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 Council Members
CC: Jim Dickinson, City Administrator
FROM: Angie Perera, Associate Planner .~ ~
Will Neumeister, Community Development Director /t
SUBJECT: Continued Discussion Single Family Residential Market Value Preservation
DATE: April 28, 2009
INTRODUCTION
This was last discussed by the Council on March 24th, 2009. Since that meeting, staff has drafted an ordinance
amendment to Title 9, Chapter #8, Rental Housing Dwellings (which is attached with this report) to incorporate
single family rental licenses into the ordinance. Staff has also included definitions to explain the differences
between the licenses: provisional, regular, and single family rental licenses.
Staff has also revised drafts for the following attachments: single family rental dwelling license application,
0 frequently asked questions pertaining to the single family rental housing program, and a home and yard checklist.
These materials would be dispersed upon request of an application and made available at. city hall and on the
web site.
Staff will provide a verbal update regarding the City Attorney's comments at tonight's meeting. Staff would like
to receive feedback from the Council on the information submitted by staff and provide direction on whether
anything further is recommended to facilitate single family residential market value preservation. With Council's
approval, staff would like to incorporate any feedback into a final draft and schedule a Public Hearing for
Tuesday, May 12, 2009 Planning and Zoning Commission meeting.
BACKGROUND
2007-2008 Council goals:
1. Initiate a program to maintain current housing stock and programs to help revitalize some of the older
neighborhoods and businesses.
2. Consider an ordinance regulating all rental property including townhomes and single family residential.
Implementation ofthe single family rental program:
1) Require a rental license application & nominal fee for single family units ($50)
2) A service would be provided to the property owner/landlord in exchange for the application and fee (such as
a checklist/educational material of exterior items on the property to periodically inspect and keep
maintained, and a list of potential ordinance violations that may occur with a rental property)
3) Exterior inspection only - very minimal, "drive by" inspections
0 4) Ordinance amendment accordingly
Staff interpretation of what City Council wants:
The application fee would most likely be about $50, acknowledging that the fee most likely won't cover the
costs to administer the process but that it will allow staff to keep track of the rental properties, have the contact
0 information of the owner and renter, and inspect the exterior of the property to help maintain a~d "preserve" the
market value of the property and the neighborhood.
The Program
Providing a service in exchange for requiring an application and fee for the license would most likely entail that
the city would issue a checklist or similar educational material for the property owner to be aware of as a
landlord and having a tenant caring for their property. The information would include nuisance and other code
related violations that could potentially occur and a "self maintenance" list of items to inspect on the exterior of
the building and property. The other part of the service would be tracking the police/disturbance calls with the
Sheriff s Department.
Exterior inspections would be provided to the property owner/landlord most likely at time of the initial
application and then possibly up to two times per year thereafter (ex. early summer and fall) and inspections also
at time of receipt of a complaint. This would be done by Planning Dept. (Code Enforcement).
The anticipated time line for the proposed amendment to city code pertaining to the change would be to
complete any additional research necessary from surrounding communities and set a public hearing date for an
ordinance amendment in April or May. Staff would like the Council to discuss whether this needs to be put in
the next newsletter before it goes to a public hearing. The code would need to be amended to have a third type
of rental license for single family rental. Council may want to discuss giving the ordinance amendment some
"teeth" vs. defaulting to the misdemeanor/court process of violations. This amendment could be as simple as
adding a "provisional" license in the rental section specifically for single family rental. See attached "marked
up" code with suggested changes that would be needed (at a minimum).
0 Staff would have a "Frequently Asked Questions" information sheet similar to Otsego's (see attached) that
would answer most people's questions. The forms and informational items would all be placed on the city's
website.
Internal Administrative Process:
The process would be similar to what staff already does for the multi-unit rentals with the exception of Code
Enforcement staff taking the lead in conducting the exterior inspections. Building Dept. would receive the
application and fee, issue the license and keep track of the properties in a spreadsheet (similar to what Bldg.
Dept. does already for the multi-family units or else implement a Permit Works program to more efficiently
track this vs. spreadsheet). Code Enforcement would inform Building Dept. of status/findings upon completion
of inspections. Building Dept. would continue to send renewal applications to property owners as they become
due.
If the Council agrees this is what they want to start to implement, then we will bring forward a proposed code
amendment to the Planning Commission for a public hearing and move towards implementing what has been
described above.
ACTION REQUESTED
It is requested that Council review the information and provide direction whether anything further is
recommended to facilitate single family residential market value preservation.
Respectfully Submitted, \
~
/ d..?--
Will Neumeister Angi P era
0 Attachments: Application Form, Checklist, Frequen Asked Questions sheet, draft ordinance amendment to
City Code
-2.-
0 CHAPTER 8
RENTAL HOUSING DWELLINGS
SECTION:
9-8- 1: Purpose And Intent
9-8- 2: Definitions
9-8- 3: 9 8 3: License Required; Terms; Renewals Types of Licenses Required
9-8- 4: Application For Rental Dwelling License
9-8- 5: Fees
9-8- 6: License Terms And Renewals
9-8- 7: 9 8 6: Conditions Of License Issuance
9 8 7: Renewal of License
9-8- 8: Inspections, Investigations And Maintenance
9-8- 9: Non-transferability Of License
9-8-10: Conduct On Licensed Property
9-8-11: Provisional Rental License
9-8-12: Sinqle Family Rental License
9-8-13: 9 8 12: Landscaping; Lighting; Snow Removal
9-8-14: 9 8 13: Fire Control Regulations
9-8-15: 9 8 14: License Revocation Or Suspension
9-8-16: 9 8 15: No Retaliation
0 9-8-17: 9 8 16: Summary Action
9-8-18: 9 8 17: Appeals
9-8-19: 9 8 18: Applicable Laws
9-8-1: PURPOSE AND INTENT:
A. Purpose: It is the purpose of this chapter to protect the public health,
safety and welfare of citizens of the city who have as their place of
abode a living unit furnished to them for the payment of a rental fee to
another. This chapter is the initial step in the city's effort to provide a
housing maintenance code.
B. Intent: It is the intent of this chapter that uniform standards be established
and applicable for all rental dwellings in the city. (Ord. 266A, 5-6-2003)
9-8-2: DEFINITIONS: The following words and terms used in this chapter
are construed and defined as follows:
IMMEDIATE FAMILY: Direct descendants. parents. qrandparents. siblinq or any
such person of traditional or blended family.
OPERATE: To charge a rental fee for the use of a living unit in a
0 rental dwelling.
-.j:...
0 PROVISIONAL RENTAL LICENSE: A Reqular or Sinqle Family rental license
that has certain provisions and/or criteria as required by the City Council.
REGULAR RENTAL LICENSE: A rental license established for any rental
dwellinq with two (2) or more Iivinq units which are subiect to interior and exterior
inspections.
RENT/\L DVVELLlNG: I\ny building .....ith two (2) or more living units for
hire. "Rental dwelling" does not include hotels, motels and hospitals. (Ord. 266/\,
5 6 2003)
RENTAL DWELLING: Means any dwellinq or dwellinq unit used for residential
occupancy by one or more persons who are not the owner or a member of the
owner's immediate family. "Rental dwellinq" does not include hotels. motels. and
hospitals.
SINGLE FAMILY RENTAL LICENSE: A rental license established for any rental
dwellinq with less than two (2) livinq units which is subiect to only exterior
inspections with the exception of interior inspections in emerqency or life
threateninq situations as deemed by the Buildinq Official. Fire Chief. and/or their
desiqnated representative.
0 VALID COMPLAINT: A valid complaint is a violation that is visible at time of
inspection.
9 8 3: LICENSE REQUIRED; TERM; RENEl.^/ALS: No person, firm or
corporation shall allO'.\' to be occupied or let to another a living unit in a rental
dwelling f-or which a license has not been granted by the city. There shall be two
(2) types of licenses: regular provisional. Each regular operating license shall be
issued biennially and shall expire on June 30 the second year after issuance.
License rene'Nals shall be filed at least sixty (60) days prior to license expiration.
.^. provisional license shall be issued only upon approval by the City Council and
shall expire six (6) months after issuance; reference Subsection 9 8 1181 that
sets forth criteria as to hm\' a regular license may be reestablished. (Ord. 266A,
5 6 2003)
9-8-3: TYPES OF RENTAL LICENSES REQUIRED:
No person. firm or corporation shall allow to be occupied or let to another a livinq
unit in a rental dwellinq for which a license has not been qranted by the city.
There shall be three (3) types of licenses: reqular. sinqle family and provisional.
9-8-4: APPLICATION FOR RENTAL DWELLING LICENSE: Applications
for rental dwelling licenses shall be made in writing to the city by the owner of the
0 rental dwelling units or his/her legally constituted agent.
-7-
0 Before any rental dwelling license shall be issued or renewed, the owner shall
complete an application. Each parcel identification number requires a separate
application. The following persons shall be authorized to sign and
submit the application:
A. If the owner is a natural person, by the owner thereof.
B. If the owner is a corporation, by an officer thereof.
C. If the owner is a partnership, by a partner thereof.
The registration statement shall be made on forms prescribed by the city and
shall include:
A. The name and address of the owner of the rental dwellings.
B. The name and address of any operator or agent actively managing the
rental dwelling. If "off site" provide further data as to who it is.
C. If the operator or agent is a business entity, the application shall include
the names, telephone numbers, and addresses of individuals who will be
involved in such management, together with a description of the scope of
0 services and manner of delivering these services by the manager.
D. If the registrant is a partnership, the name and address of all partners.
E. If the registrant is a corporation, the name and address of all officers.
F. If the rental dwelling is being sold on a contractfor deed, the name and
address of the vendees.
G. The legal address of the rental dwelling.
H. The number of units within the rental dwelling.
Notification by the rental operator shall be given to the city within five (5)
business days with any change of information as required and stated in the initial
application. (Ord. 266A, 5-6-2003)
9-8-5: FEES1 :
A. License Fees:
1. Fees Established; Due Date And Pro-ration: License fees as set by the
City Council shall be due sixty (60) days prior to the license expiration
0 date. In the case of a new unlicensed rental dwelling, the license fee shall
-5-
0 be due upon issuance of the Certificat-e of Occupancy submitted with the
application. In the case of licensing periods of less than two (2) years, license
fees shall be prorated monthly. A license fee shall be collected for each unit in a
rental dwelling, except owner occupied units.
2. Filing Due Date And Penalty: If aR a renewal application is made less than
sixty (60) days before the beginning date of the renewal license period applied
for then the fee shall be accompanied by an additional amount equal to one
hundred percent (100%) of such license fee. The additional amount shall
be a penalty for a late application, with the exception of the first year of the
adoption of this chapter. In no case shall there be a lapse in the license
period. The late penalty is established for those licensees who have failed
to submit an application as specified in this chapter. All new owners must
submit an application and obtain a new rental license; the old license is
not transferable.
B. Re inspection Fee: 1\ fee as set by the City Council shall be charged for
all re inspections necessary after the first re inspection. The re inspection
fee(s) will be payable at the time of license renewal for the
property. (Ord. 266/\, 5 6 2003)
0 B. Re-inspection Fee: An initial inspection shall be required at time of application
to which there will be no separate inspection fee charqe above and beyond the
license application fee. A fee as set by the City Council shall be charged
thereafter for all re-inspections necessary after the first re inspection upon receipt
of any valid complaint(s) of the property. The re-inspection fee(s) will be payable
at the time of license renewal for the property.
9-8-6: LICENSE TERMS AND RENEWALS:
A. Reqular and Sinqle Family rental licenses:
shall be filed at least sixty (60) days prior to license expiration and shall be
issued for a period of two (2) years and shall expire on June 30 the second year
after issuance. The license period shall commence on July 1.
B. Provisional Rental Licenses:
Provisional licenses shall be issued only upon approval by the City Council and
shall expire six (6) months after issuance; reference Subsection 9-8-11 B1 that
sets forth criteria as to how a reqular or sinqle family license may be
reestablished.
9-8-7: 9 8 6: CONDITIONS OF LICENSE ISSUANCE:
0 A. Compliance With Chapter: The city shall issue a rental dwelling license
if the building and the application are found to be in compliance with
~-
0 the provisions of this chapter.
B. Conformance To Laws: No rental dwelling license shall be issued or
renewed unless the rental dwelling and its premises conform to the
ordinances of the city and the laws of the State of Minnesota and all re-inspection
fees have been paid. (Ord.1 See subsection 1-7-38 of this code. 266A, 5-6-2003)
. 9 8 7: RENE'NAL OF LICENSE: The license period shall commence on
July 1. ^ regular license shall be issued for a period of two (2) years. /\.
provisional license shall bo issued only upon approval by the City Council
pursuant to the requirements of Section 9 8 11 of this chapter for a period of six
(6) months; ref-eronce Subsection 9 8 1181 of this chapter that sets forth criteria
as to how a regular license may be reestablished. (Ord. 266/\, 5 6 2003)
9-8-8: INSPECTIONS, INVESTIGATIONS AND MAINTENANCE:
A. No rental dwelling license shall be issued or renewed unless the owner of
the rental units agrees in his/her application to permit inspections pursuant
to this section.
B. Every rental dwelling unit shall maintain the standards as stated in
Chapter 9, "Housing Maintenance Code", and standards established within all
0 other sections of the Andover City Code of Ordinance and Minnesota State
Statutes.
C. The Building Official and Fire Chief and/or their designated
representatives are hereby authorized to make inspections reasonably
necessary to the enforcement of this chapter.
D. Persons inspecting any rental dwelling as provided herein shall notify
the license holder of all violations, if any, by issuing a written compliance order.
Said compliance order shall direct that compliance on housing maintenance code
violations be made in no more than seven (7) days ten (10) days, unless
extended by the Building Official and/or.1..Fire Chief, and/or desiqnated
representative based on good cause. (Ord. 266A, 5-6-2003)
9-8-9: NONTRANSFERABILlTY OF LICENSE: No rental dwelling license
shall be transferable to another person or to another rental dwelling. Every
person holding a rental dwelling license shall give notice in writing to the city
within five (5) business days after having legally transferred or otherwise
disposed of the legal control of any licensed rental dwelling. Such notice shall
include the name and address of the person succeeding to the ownership or
control of such dwelling or dwellings. (Ord. 266A, 5-6-2003)
0 9-8-10: CONDUCT ON LICENSED PROPERTY:
-'7-
0 A. Disorderly Premises: It shall be the responsibility of the licensee to see
that persons occupying the living units conduct themselves in a manner as
not to cause the premises to be disorderly. For the purpose of this section,
a premises is disorderly at which any of the following activities occur:
1. Violation of the city's noise ordinance1.
1 See title 5, chapter 6 of this code.
2. Violation of state laws relating to the possession or sale of illegal drugs
or controlled substances.
3. Violation of disturbing the peace.
4. The unlawful sale of liquor.
5. Violation of laws relating to gambling.
6. Violation of state laws relating to acts of prostitution.
7. The unlawful use or possession of a firearm per state law.
8. Violation of Minnesota Statutes, Chapter 609 (i.e., disorderly conduct;
0 unlawful assembly; riot; terroristic threat; presence at unlawful assembly).
B. Enforcement Authority: The City Administrator shall be responsible for
enforcement and administration of this chapter. Authority to take any
action authorized by this chapter may be delegated to the City Administrator's
designee.
C. Other Rules: Other rules and regulations as stipulated in State Statute
Chapter 504B,standards established within all other sections of the Andover City
Code of Ordinance, and Minnesota State Statutes shall also apply to this
chapter.
D. Notice Of Violation: Upon determination by the city that a living unit was
used in a disorderly manner, as described in this section, the city shall
give notice to the licensee of the violation and direct the licensee to take
steps to prevent further violations. The disorderly manner shall be as
defined in this section.
E. Second Instance: If a second instance of disorderly use of the living unit
occurs within three (3) months of an incident for which a notice was given
as specified in Subsection D of this section, the city shall notify the
licensee to submit a written report of the actions taken, and proposed to
0 be taken by the licensee to prevent further disorderly use of the living unit.
This written report shall be submitted to the city within five (5) days of
receipt of the noticelreport of disorderly use of the living unit and shall
-g--
0 detail all actions taken by the licensee in response to all notices of
disorderly use of the living unit within the preceding three (3) months.
F. Third Instance: If a third instance of disorderly use of the living unit
occurs within three (3) months after any two (2) previous instances of
disorderly use for which notices were given to the licensee pursuant to
Subsections D and E of this section, the rental dwelling license for the
rental dwelling may be denied, revoked, suspended or not renewed. An
action to deny, revoke, suspend, or not renew a license under this
section shall be initiated by the city who shall give to the licensee written
notice of a hearing before the City Council to consider such denial,
revocation, suspension or non-renewal. Such written notice shall specify
all violations of this section, and shall state the date, time, place and
purpose of the hearing. The hearing shall be held no less than ten (10)
days and no more than thirty- (30) days after giving such notice.
G. Action Of The City Council: Following the hearing, the City Council may
deny, revoke, suspend or decline to renew the license for all or any part
or parts of the rental dwelling or may grant a license upon such terms
and conditions as it deems necessary to accomplish the purposes of this
section.
0 H. Eviction Proceedings: No adverse license action shall be imposed where
the instance of disorderly use of the living unit occurs during the pendency
of eviction proceedings (unlawful detainer) or within thirty (30) days of
notice given by licensee to a tenant to vacate the premises where the
disorderly use was related to conduct by that tenant or by other occupants
or guests of the tenant's living unit. Eviction proceedings shall not be a bar
to adverse license action, however, unless they are diligently pursued by
the licensee. Further, any action to deny, revoke, suspend, or not renew a
license based upon violations of this section may be postponed or
discontinued at any time if it appears that the licensee has taken
appropriate measures which will prevent further instances of disorderly
use.
I. Evidence Of Disorderly Manner: A determination that the rental dwelling
unit has been used in a disorderly manner as described in this section
shall be made upon substantial evidence to support such determination.
It shall not be necessary that criminal charges be brought in order to
support a determination of disorderly use, nor shall the fact of dismissal
or acquittal of such criminal charge operate as a bar to adverse license
action under this section.
J. Serving Notice: All notices given by the city under this section shall be
~ personally served on the licensee, sent by certified mail to. licensee's last
known address or, if neither method of service effects notice, by posting
-1--
0 on a conspicuous place on the licensed rental dwelling.
K. Council Action Not Exclusive: Enforcement actions provided in this
section shall not be exclusive, and the City Council may take any action
with respect to a licensee, a tenant, or the licensed rental dwelling as is
authorized by this chapter or state law. (Ord. 266A, 5-6-2003)
9-8-11: PROVISIONAL RENTAL LICENSE:
A. Police Or Fire Calls: Licensed dwelling units that have generated two (2)
police calls per dwelling unit over any consecutive twelve (12) month
period during the license period shall only be eligible for a provisional
license at the time of next renewal, as specified in this section.
1. Police calls that are counted in determining whether a provisional
license is required include the following types of calls or events:
a. Calls or events listed in this section or Section 9-8-10 of this
chapter.
b. Calls or events categorized as part one crimes in the uniform
crime reporting system, including homicide, rape, robbery,
0 aggravated assault, burglary, theft, auto theft, and arson.
c. Calls or events categorized by the Public Safety Department:
miscellaneous juvenile status crimes; liquor offenses or curfew
violations; disturbing the peace or harassing communications;
property damage; criminal damage to property or trespass;
domestic incidents; public disturbance or disorderly conduct; loud
party or noise complaints; disorderly juveniles; assault in the fifth
degree or non-domestic related assaults. The Sheriff shall maintain
for public inspection a description of the coding system and a list of
the codes and crimes included within each of these categories or
calls or events. The Sheriff may determine that multiple incidents
shall be counted as a single call in appropriate cases.
2. Calls not counted for purposes of determining whether a provisional
license is required where the victim and suspect are "family or household
members" as defined in the Domestic Abuse Act, Minnesota Statutes,
Section 5188.01, Subdivision 2(b) and where there is a report of
"domestic abuse" as defined in the Domestic Abuse Act, Minnesota
Statutes, Section 518B.01, Subdivision 2(a).
3. The city will provide a report by mail to each licensee for calls described
0 in this section. The violation report will describe the nature and type of call
that became an instance that will be counted for purposes of determining
-/0-
0 whether the license will be denied, revoked, or suspended or not renewed.
8. Mitigation Plan: Prior to consideration of a provisional license, the
applicant for a provisional license must submit a mitigation plan to city
staff to work out the details of a mitigation plan and it must be reviewed
and approved by the City Council.
1. The mitigation plan shall describe steps proposed by the applicant to
reduce the number of police or fire calls described in Subsection A 1 of this
section over the six (6) month period of the provisional license to a level
that would entitle the property to qualify for a regular license at the end of
the six (6) month provisional license period.
2. The mitigation plan may include such steps as: changes in tenant
screening procedures, changes in lease terms, security measures, rules
and regulations for tenant conduct, and security personnel.
C. Decision Of City Council: The application and a proposed mitigation plan
will be presented to the City Council together with a disposition
recommendation by the City Administrator. After giving the applicant an
opportunity to be heard and present evidence, the City Council shall
approve, disapprove, or approve with conditions the mitigation plan and
0 the provisional license. If the City Council disapproves an application and
mitigation plan or approves a provisional license with conditions, it shall
state its reasons for so doing in writing.
D. Monthly Reports: The provisional licensee shall comply with the
approved mitigation plan. No later than the tenth day of each month, the
licensee shall mail or deliver to the city a written report describing all
steps taken in furtherance of the mitigation plan during the preceding
month. If the required monthly reports are not submitted in a timely
fashion by the property owner the city may begin proceedings to revoke
the provisional license for all or any part or parts of the licensed
premises. (Ord. 266A, 5-6-2003)
9-8-12: SINGLE FAMILY RENTAL LICENSE:
A. Inspections: Inspections shall be required at time of receipt of an
initial application or renewal application. and up to two annual inspections
throuqhout the calendar year thereafter, and upon receipt of a complaint
reqardinq the property.
1. Inspections may be conducted by the Buildinq Official. Fire Chief, and or
desiqnated representative. A desiqnated representative may be a representative
0 who is authorized to inspect and enforce Zoninq Code violations.
-/1,-
0 2. Inspection to only the exterior portion of the rental dwellinq and property shall
be conducted from either a neiqhborinq property or from a public street or riqht-
of-way includinq such inspections conducted in relation to Chapter 9, "Housinq
Maintenance Code". Exceptions include the followinq:
a. Inspections may be conducted on the property to include interior and
exterior portions of the rental dwellinq and without permission from the
property owner in emerqency and/or life threateninq situations as deemed
necessary by the Buildinq Official. Fire Chief. and/or desiqnated
representative.
b. Abatement may be scheduled for a property as outlined in Title 4 of the
City Code. if there are failed attempts at brinqinq the property into
compliance. at which time no permission is needed from the property
owner to abate the property.
B. Violations: All violations to the exterior portion of the rental dwellinq (or
property) must be visible at Qround level as inspected from either a
neiqhborinq property or from a public street or riqht-of-way in order to be
deemed as a valid complaint.
C. Re-inspection fees: Re-inspection fees shall only be required after receipt and
0 inspection of a valid complaint. Re-inspection fees shall not be applied to the
required annual inspections.
D. Enforcement: A violation shall be enforced as specified within the quidelines
established process by that particular Title within the City Code of Ordinance.
(ie. A nuisance violation would be enforced throuqh the established process
within Title 4 of the City Code of Ordinance.)
E. City Council Action: Upon repeat violations or non-compliance of a property.
The City Council may do the followinq:
a. require a sinqle family rental license to become provisional as specified
in Section 9-8-11 of this chapter.
b. Revoke, suspend. deny. or decline to renew a sinqle family rental
license as specified in Section 9-8-14 of this chapter.
c. Order the property to be abated if the property is not brouqht into
compliance or if repeat violations continue to occur on the property.
9-8-13: 9 8 12: LANDSCAPING; LIGHTING; SNOW REMOVAL: Each rental
dwelling shall be maintained by its owner, occupant, operator or agent so that the
yards, open spaces and parking facilities are kept in a safe and attractive
condition. In addition, adequate lighting facilities shall be provided and operated
0 between the hours of sunset and sunrise; and snow plowing or snow shoveling
shall be regularly accomplished to maintain all sidewalks and parking areas in a
~/z.-
0 safe condition. (Ord. 266A, 5-6-2003)
9-8-14: 9 8 13: FIRE CONTROL REGULATIONS: An owner, operator or agent
of a rental dwelling shall be responsible for compliance with the applicable
provisions of the fire code of the city1, including the keeping of all fire lanes open
for emergency purposes. (Ord. 266A, 5-6-2003)
1 See title 7, chapter 2 of this code.
9-8-15: 9 8 14: LICENSE REVOCATION OR SUSPENSION:
A. Reason For Action: The Council may revoke, suspend, deny or decline to
renew any license issued under this chapter upon any of the following
grounds:
1. False statements on any application or other information or report
required by this chapter to be given by the applicant or licensee.
2. Failure to pay any application, penalty, re-inspection, or reinstatement
fee required by this chapter or resolution.
3. Failure to correct deficiencies noted in notices of violation in the time
specified in the notice.
0 4. Failure to comply with the provisions of an approved mitigation plan in
the case of provisional licenses.
5. Any other violation of this chapter.
B. Applicable Sections: Revocation, suspension, and non-renewal may be
brought under either this section or Section 9-8-10 of this chapter.
C. Regular and Sinqle Family License: A Regular or Sinqle Family license may
be revoked, if at midterm, or not renewed, if at the end of a term, upon a finding
that the premises are only eligible for a provisional license as provided in Section
9-8-11 of this chapter.
D. Written Notice: A decision to revoke, suspend, deny or not renew a
license shall be preceded by a written notice to the applicant or
licensee of the alleged grounds therefore and the applicant or
licensee will be given the opportunity for a hearing before the City
Council before final action to revoke, suspend, deny, or not renew a
license.
E. Action Of City Council: The City Council shall give due regard to the
0 frequency and seriousness of violations, the ease with which such
violations could have been cured or avoided and good faith efforts to
comply and shall issue a decision to deny, not renew, suspend, or
-/J-
0 revoke a license only upon written findings. The City Council may
suspend or revoke a license or not renew a license for part or all of the
rental dwelling.
F. Reinstatement Of License: Upon a decision to revoke, deny, or not renew
a license, no new application for the same facility will be accepted for a
period of time specified in a written decision of the City Council, not
exceeding one year. Such new applications must be accompanied by a
reinstatement fee, as specified by resolution, in addition to all other fees
required by this chapter.
G. No New Rentals: A written decision to revoke, suspend, deny, or not
renew a license or application shall specify the part or parts of the rental
dwelling to which this applies. Thereafter, and until a license is reissued or
reinstated, no living unit becoming vacant in such part or parts of the
rental dwelling may be re-Iet or occupied. Revocation, suspension, or
non renewal of a license shall not excuse the owner from compliance with all
terms of this chapter for as long as any units in the rental dwelling are
occupied.
H. Failure To Comply: Failure to comply with this chapter is a
misdemeanor. (Ord. 266A, 5-6-2003)
0 9-8-16: 9 8 15: NO RETALIATION: No licensee shall evict, threaten to evict, or
take any other punitive action against any tenant by reason of good faith calls
made by such tenant to law enforcement agencies related to criminal activity,
suspected criminal activity, suspicious occurrences, or public safety concerns.
This section shall not prohibit the eviction of tenants from a dwelling unit for
unlawful conduct of a tenant or invitee or violation of any rules, regulations, or
lease terms other than a prohibition against contacting law enforcement
agencies. (Ord. 266A, 5-6-2003)
9-8-17: 9 8 16: SUMMARY ACTION: When the conduct of any licensee or
his/her agent, representative, employee or lessee or the condition of his/her
dwelling is detrimental to the public health, safety and general welfare as to
constitute a nuisance, fire hazard or other unsafe or dangerous condition and
thus give rise to an emergency, the city shall have the authority to summarily
condemn or close off such area of the rental dwelling. (Ord. 266A, 5-6-2003)
9-8-18: 9 8 17: APPEALS: Any person aggrieved by a decision of the city to
cease business or revoke or suspend the license shall be entitled to appeal to
the City Council immediately by filing a notice of appeal. The city shall schedule a
date for hearing before the City Council and notify the aggrieved person of the
date. The hearing shall be conducted in the same manner as if the aggrieved
~ person had not received summary action. The decision of the city shall not be
-/t?-
0 voided by the filing of such appeal. Only after the City Council has held its
hearing will the decision of the city be affected. (Ord. 266A, 5-6-2003)
9-8-19: 9 8 18: APPLICABLE LAWS: Licensees shall be subject to all of the
ordinances of the city and laws of the state related to rental dwellings. This
chapter shall not be construed or interpreted to supersede or limit any other such
applicable ordinance or law. (Ord. 266A, 5-6-2003)
0
0
-If"'"
Frequently Asked Questions Page 1
Single Family Rental Housing Program
0 Why is the City reauirina sin ale familv rental orooerties to be licensed?
Quality housing is a key component of a vital community. Preserving our housing stock, maintaining property values and
ensuring our housing is healthy and safe benefits not only individual homeowners, but also the community at large. Each
year the City of Andover receives numerous calls from its citizens with property maintenance concerns. In response to
these inquiries, we have prepared this informational letter, checklist, and frequently asked questions.
This program also supports the following City Council's goals:
. To initiate a program to maintain current housing stock to help revitalize some ofthe older neighborhoods and
businesses.
. To consider an ordinance regulating all rental property including town homes and single family residential.
2. How much will it cost to license mv orooertv?
Bi-Annual Application Fee $50:
A renewal application and fee shall be due sixty (60) days prior to the license expiration date. In the case of a new
unlicensed rental dwelling, the license fee shall be submitted with the application. In the case of licensing periods of less
than two (2) years, license fees shall be prorated monthly. A license fee shall be collected for each unit in a rental
dwelling, except owner occupied units. There are penalties for renewal applications that are received less than sixty (60)
days before the beginning date of the renewal license period applied for.
Re-inspection Fee $50: An initial inspection shall be required at time of application to which there will be no separate
~spection fee charge above and beyond the license application fee. Re-inspection fees shall only be required after
. ceipt and inspection of a valid complaint. Re-inspection fees shall not be applied to the required annual inspections. A
fee as set by the City Council shall be charged thereafter for all re-inspections necessary upon receipt of any valid
complaint(s) ofthe property. The re-inspectionfee(s) will be payable at the time of license renewal for the property.
3. What data source(s} did the City use to determine whether or not a orooertv miaht be a rental
orooertv?
Data from a variety of public information sources were used including Anoka County property and
tax records, and the State vehicle and driver's license registration information..Anoka County tax
records provides information regarding property owner name and address, non-homestead and
homestead classifications, and number of units in a structure. Property owners of properties
classified as non-homestead were identified as potential single family rental properties. Also, the
property was included in the database if there was a discrepancy between the County registered
property and licensing/registration information. Another way the data was retrieved was through
code violations and complaints and either reported or advertised as rental properties.
4. I am not rentina mv orooertv but for some reason it was included in the City's database. What
do I need to do to orove the orooertv is not beina rented?
You will need to submit written documentation to the City verifying that the property is not being
rented. The written documentation submitted will be reviewed and filed in your property address
folder and remain on record with the City of Andover. Submitting false information is considered
00 be a violation of the Andover City Code of Ordinance.
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
Frequently Asked Questions Page 2
Single Family Rental Housing Program
O. I am rentina out a townhome unit that I own. Am I reauired to aoolv for a license?
Yes. The licensing ordinance applies to all dwelling units that are being rented out including
detached single family homes, town homes, duplexes, and apartments.
6. I own the orooertv but I am not livina there, mv dauahter is. Currentlv, I am not charaina her
rent. Is this considered a rental orooertv?
No. The ordinance defines a "rental dwelling" as: "any dwelling or dwelling unit used for residential
occupancy by one or more persons who are not the owner or a member of the owner's immediate family. "Rental
dwelling" does not include hotels, motels, and hospitals."
7. I own more than one rental orooertv in Andover. Do I need to obtain more than one license?
Yes. A license is required for each property that is being rented. This means that each separate
parcel identification number (PID) requires a separate license since some addresses include
several different PIDs.
8. I live out-of-state. Do I need to hire a manaaement comoanv to oversee mv rental orooertv?
No. However, rental property owners must designate an agent who resides in the area. This agent
will be the City's primary contact and is responsible for the maint,enance of the dwelling, receipt
of compliance orders and all other service associated with the license. A tenant may serve as your
Ogent; however, the City must be notified within five (5) business days of any change in the
Identification of your agent.
9. After I aoolv for the license, what does the City review durina the licensina orocess?
When an application for a license is received, the City will be reviewing information on file to
verify that the property is in compliance with City ordinances and that real estate taxes and utility
bills have been paid. In addition, police calls will be reviewed to determine if there are any
conduct issues occurring on the property.
10. How lona is the license issued for? Does the license need to be renewed?
The rental housing license is a bi-annual license that is issued every other calendar year (July 1
through June 30). The license will need to be renewed every two years and as specified within the
time limit within Article 9, Chapter # 8 of the City Code. The City will send out renewal notices
prior to their expiration dates.
11. Does the license need to be keot at the rental orooertv?
Yes. The City will mail a license to the owner or residential agent, as applicable. The license must
be available upon request.
0
C I T Y 0 F -17-
NDOVE
1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
Frequently Asked Questions Page 3
Single Family Rental Housing Program
02. Are there any penalties if I choose not to license my rental property with the City?
Yes. Violation of the City's Ordinance is considered as a misdemeanor punishable by a maximum
fine of $1,000 or 90 days in jailor both.
Other consequences: That does not include the consequences a property owner may encounter if
the property owner fails to get a rental license and deals privately with a tenant that fails to
maintain the property. In that situation perhaps numerous compliance orders were mailed to the
tenant who chose to ignore notifications by the City and then the property owner ends up in court
and may end up having to pay court costs and/or fines associated with violations that the property
owner never even created.
13. When will an inspection occur and what is the city staff lookina for durina the inspection?
Inspections: Inspections shall be required at time of receipt of an initial application or renewal application, and up to
two annual inspections throughout the calendar year thereafter, and upon receipt of a complaint regarding the
property. Inspection to only the exterior portion of the rental dwelling and property shall be conducted from either a
neighboring property or from a public street or right-of-way including such inspections conducted in relation to Chapter
9, "Housing Maintenance Code". Exceptions include the following:
. Inspections may be conducted on the property to include interior and exterior portions of the rental dwelling
and without permission from the property owner in emergency and/or life threatening situations as deemed
necessary by the Building Official, Fire Chief, and/or designated representative.
0 . No permission from the property owner shall be required to enter onto the property if the City abates (corrects)
the violation or hires a contractor to abate (correct) the violation(s) on the property as outlined in Title 4 of the
City Code, if there are failed attempts at bringing the property into compliance.
Violations: All violations to the exterior portion of the rental dwelling (or property) must be visible at ground level as
inspected from either a neighboring property or from a public street or right-of-way in order to be deemed as a valid
complaint. Violations may include but not limited to the following:
. Integrity of the exterior portions of the dwelling unit are deteriorating
. Condition and location of fences, retaining walls and accessory structures (and approved applications if needed)
. Exterior storage, parking, and condition of vehicles, trailers, boats, campers, RVs, trash, junk and items not
identified as permitted for exterior storage on properties within the residential district.
. Weeds/grass exceeding eight (8) inches in height or as specified per Article 4 of the City Code.
. Construction equipment, building materials and dumpsters on properties that do not have an active building
permit.
14. How do I know if the property passed the inspection?
The City staff will mail you a compliance letter to the property that will identify whether or not
corrections are needed. If the Property does not pass the inspection, the compliance letter will
indicate the corrections needed and the timeframe in which they are to be completed.
15. If my rental property fails the insDection, will my license be revoked?
o compliance letter will be written to identify what corrections need to be made. This order will
C I T Y 0 F
NDOVE -Iff ---
1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
Frequently Asked Questions Page 4
Single Family Rental Housing Program
Qtablish a timeframe to correct the violation(s) and a re-inspection date will be scheduled. An
itial inspection shall be required at time of application to which there will be no separate inspection fee charge above
and beyond the license application fee.
Re-inspection fees shall only be required after receipt and inspection of a valid complaint. Re-inspection fees shall not
be applied to the required annual inspections. A fee as set by the City Council shall be charged thereafter for all re-
inspections necessary upon receipt of any valid complaint(s) of the property. The re-inspection fee(s) will be payable at
the time of license renewal for the property. If progress is not being made on the corrections needed, the City Council
does have the authority to require that a single familv rental license become provisional as specified bv Section 9-8-11 of
the City Code. The City Council may also revoke, suspend. deny, or decline to renew a single familv rental license as
specified within Section 9-8-14 of the City Code. The City Council may furthermore, order the property to be abated if it
is not brought into compliance or if repeat violations continue to occur on the property.
16. Can the license be transferred?
No. No rental dwelling license shall be transferable to another person or to another rental dwelling. Every person
holding a rental dwelling license shall give notice in writing to the city within five (5) business days after having legally
transferred or otherwise disposed of the legal control of any licensed rental dwelling. Such notice shall include the name
and address of the person who has ownership or control of such dwelling or dwellings.
17. Is there anvthina else I should be aware of or information I should review?
You should start by reviewing the City of Andover's Home and Yard Checklist which will include
items that city staff will inspect on the property upon receipt of a single family rental license
QpPlication. Your property is required to be in compliance with all ordinances in the Andover City
ode and Minnesota State Statutes so you should become familiar with them! Although the
interior portion of the single family rental dwelling will only be inspected upon emergency or life
threatening situations, the property owner is required to be familiar with Minnesota State Statues
as referenced in Title 9, Chapter 8 of the City Code. Other Minnesota State Statutes you are
required to be familiar with include the following:
. MN State Statute 299F.50, carbon monoxide alarms
. MN State Statute 299F.51, requirements for carbon monoxide alarms
. MN State Statute 299F.362, smoke alarms
18. Are there thinas I should consider orior to rentina mv orooertv?
It would be in your best interest in terms of your personal investment and legal obligations to
make sure you do your due diligence in considering all pros and cons prior to renting out your
property.
. A good piece of advice to start with would be to call your homeowner's insurance company
to find out whether or not the terms within your policy allow rental of the property. If so,
what are the details involved with the policy. Does anything in the policy change?
. What are your legal obligations?
. Whose name do you place on the utility bill? Keep in mind that any unpaid utility bills and
abatement of nuisances or code violation fees may be assessed to the property owner.
. Consider whether or not your property is adequately fit to be a rental property.
0 . Consider doing background checks and screening of your tenants and making sure you have
C I T Y 0 F
NDOVE ~/9'-
1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
Frequently Asked Questions Page 5
Single Family Rental Housing Program
0 a good contract or agreement in place.
. Most importantly, you are the property owner and ultimately responsible for the property
and the maintenance of your investment!
19. Are there rental licenses other than sinale familv rental license? If so, are there different rules for
those other licenses?
Yes. There is also a regular and a provisional rental license. All three rental licenses are defined as follows:
Single Familv Rental License: A rental license established for any rental dwelling with less than two (2) living units which
is subject to only exterior inspections with the exception of interior inspections in emergency or life threatening
situations as deemed by the Building Official, Fire Chief, and/or their designated representative.
Provisional Rental License: A Regular or Single Family rental license that has certain provisions and/or criteria as required
by the City Council.
Regular rental license: A rental license established for any rental dwelling with two (2) or more living units which are
subject to interior and exterior inspections.
0
0
-l,A)-
1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
SINGLE FAMILY DWE.LLING. Application
RENTAL LICENSE License No.
APPLICATION
0 ----------
1685 CROSSTOWN BOULEVARD N.W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW.CI.ANDOVER.MN.US
A Rental License Application is required to be submitted on a bi-annual basis for single
family dwelling units (One application is required per parcel identification number PIN#).
FEE SCHED
A $50 FEE FOR THE INITIAL LICENSE APPLICATION MUST BE RECEIVED PRIOR TO:
. THE REQUIRED INITIAL INSPECTION OF THE PROPERTY BY STAFF
. APPROVAL OF THE LICENSE APPLICATION
A $50 RE-INSPECTION FEE SHALL APPLY UPON RECEIPT OF VALID COMPLIANT ANYTIME AFTER THE
INITIAL INSPECTION HAS BEEN CONDUCTED AND LICENSE HAS BEEN APPROVED.
Single family dwelling ____ Duplex ____ Twin home ----
ADDRESS:
NAME: EMAIL:
ADDRESS: CITY: STATE: ZIP:
NAME: PHONE # EMAIL:
OTH E R #
ADDRESS: CITY: STATE: ZIP:
-2/-
appJyi ng fo,r,lhisa ppl icationYPlja re req uiredtC?>.>~..~. fam il i arwitl'rthf:!
City of Andover City Code Of Ordinances:
. Title 4 Public Health & Safety (Nuisances, garbage, trees, weeds, grass)
. Title 5, Chapter # 6, Noise Control
. Title 6, Chapter # 5, Abandoned, Disabled Vehicles
. Title 9, Chapter # 8, Rental Housing Dwellings
. Title 9, Chapter # 9, Housing Maintenance Codes
. Title 12 Zoning Regulations
. All other applicable sections of the Andover City Code of Ordinance as deemed
appropriate with this application
Minnesota State Statutes:
. As referenced in Title # 9, Chapter #8 of the Andover City Code of Ordinance
. MN State Statute 299F.50, carbon monoxide alarms
. MN State Statute 299F.51, requirements for carbon monoxide alarms
. MN State Statute 299 F.362, smoke alarms
. All other applicable MN State Statutes as deemed appropriate with this
application
he undersigned hereby applies for a single family rental dwelling license and
cknowledges receipt of City Code Sections 9-8-1 throu2h 9-8-19(Rental Housin2 Dwellin2
Code), The City of Andover's Home and Yard Checklist and handout of Freauently Asked
Questions of the City of Andover's Single Family Rental Program. The undersigned also
acknowledges the provisions of other City of Andover ordinances and Minnesota State
Statutes as referenced above; and attests the subject premises will be operated and
maintained according to the requirements contained therein, subject to applicable
sanctions and penalties. The undersigned further agrees the subject premises may be
inspected by the compliance official as provided in Section 9-8-12 for Single Family Rental
License. The undersigned hereby certifies that the above information is true and correct
to the best of their knowledge:
Applicant Signature Date
0
-22--
~ $
.... zo::t
,.", 0
::) w ... .. Om
O CO-=:: ~ !-I ~~
o > c:::::: ~{'Ij >~
> 0 0 ....... .... ~ I- g
~ ~ J: J: ~ _ ~~~
- -- ~ .... to4II 0 W I
.... D:: - D:: ;ii!: ..... co z ~
<( 0 S ::) ~ ,.., z~"
::) ~ 0 -.~ $2m
a ~ V') .... 0 '1.0
-- Z > ~ = I-~"
.A ,n .... III W _
~ ~ - C __ Ill>
W- CJ Z ~,.., 00
~,. ~O
Z W .A ,. Uz
~ ~ = ~~
....
~ III ~ OJ ~ ~ 0 OJ C 0
:J .- ~ 0 OJ ""' ~ ctl ""'
o b.O rJ OJ .~ 0> ~:J '+- ""' ~
C ...c OJ Co 0 C U
b.O . - ~ ""' ""'x "'0 OJ ""' ctl ctl 0
C~:J CN C >
.- :J OJ 0 OJ <t: '-:J 0 U I-
> 0 ...c 0 ""' '+-'~ 0'- OJ "'0 OJ V')
w...c""'wOJ oOJu>-_~ OJ"'OOJ~ <.!)
~ oE~"'O ,,",...c~ ctl- ~ct
OJ ~ ~ C C ~ ""' 0 III ~ 0 ~ ctl 0 >- z
~ :J ctl :J 0 ctl == '+- '+- ~^ OJ 'S: C ""' 0.. ctl V')
0...0 co.. OOJ"WC o III 0.. ...
""' ... ctl ctl OJ ctl . - OJ :J ...
. :J ~ lD t; ~ ~ .~ ~ b.O '.j:j 32 ~ "'0 0 V')
z- b.O..o OJ ~ .- OJ C -:J OJ ~ U >-"'3 :::c 0
.- C > ~ 0 OJ 0 "'0 ..0 OJ OJ - 0
C .~ ~""Oj C U -g :p :Q U C >- :J ...c C 0 c:::: 0
:J:JOJu-OJ _U:JCctlctl ~uo~ :J:::c
E ~ C OJ vi -5 ~ ~ b.O OJ OJ E "'0 OJ E :J 0 c::::
E OJ S ~ E ~... .- ""' ctl w E OJ' ~:5 E 0 In 0
o 0 OJ OJ ""' C ~ > 0 ~ C 0 >- ~ ~
U "'0 OJ > U 2 ~ ctl ctl 0 ...c OJ 0 ~ .~ U ""' z :::c
CEO C ""' ......... > "'0 ...c'- ""' ctl -
ctlctl "'OoOJ ""'OJ~cc""'t >-"'O~...c ><.!)
.~ ocu= ow"'O<t:s::: OJ +:i20""' ffiLU
> ~ ...c _ OJ ctl 0 ~.- 0 0'" t C III E ~ ,^ z
OJ -..... C ""' > '+- OJ .- E v I
ctl:Jctl,+-uo ~oo~zo .....-OJ w>-
-:JOC -OJ~:J... U -'IIl...cOJ c::::
'+- ctl "'0 ctl :p ~ U 0.. z- 0'" ~ ~ E ""' .~ 0... I-
o > .- >- C ctl 0 C .- >- ~ OJ OJ OJ >- --I
>""'OJE OJ~U,. OJ~ ~~_OJ z-
""' >-.- .- .- ~ ........ :>.- ........ ~ - ~ .....
C ""' "'0 U 1:: ~o ~ OJ t; OJ 0 B;:J ,+-' ~ ctl ctl I- :J
OJ ~ C._ U '+- .- ,.... ~ ~ 0 U ........ ,^ ,-.{
OJ .- OJ ctl '+- OJ - ......... C OJ ...c .- ~ v I V
co..>-...cEc :J~~I-.Qctl~ "",,,",o..c W,n
o 0 - ""'.- "'0 u. ~ ~ ""' >- ctl c:::: ~
o..~C ~ OJ"'OOJ>-OJ:J""' ==ctl""' wZ
o ~ >-.- C ...c ""' ""' 0 ctl OJ >- -
Eo.. ctl,,",...c CctlU~x~...c ctl...c~,,",~ I-z
""'OJ~""' OJOJ~""' ""' O~ z
8 b.O 0 >- OJ "'0' ctl tt:: OJ 0.. OJ ~ >- "'0 OJ ctl t -:c::(
C C 0.. OJ ~ ~ ctl ...c 0 ""' OJ ""' ~ OJ OJ c:::: ~
>-';:: ~ ...c 0 ~ C ctl ""' I- ~ ...c >- ~ ~ 0 C ...c 0.. """\ Z
OJ .... ""' U ~ ctl 0 OJ ~ 0.. ""' ""' OJ ctl co,,", 0 -J
~ 'n; <+= ~ 0.. 0.. :p > >- cV ~ t w 0..0 0.. OJ :p >- ~ 0>- <t:
~ ""' OJ OJ ~ ~ ""' U .- OJ ~ ~ ..0 0.. "=
OJ ctl.~ C cV E 0.. ~ ~ 'u C ~ ~ g- 0.. 0.. ctl ~ "'0 ~ c::::-=::::
C III ctlOJ b.O:> >-ctl""'~~~ OJ OJ:J 00
S .- E ..0 ~ ;:> OJ ~ =..o.~ b.O C 0.. :J 0 a::: ~ > 0 L.1. Z
o ~... ~ ~ ~ ~ ~ ~ "'0 "E .~ '0 ~ g. ~ ci> ~ . OJu- ~ :J <t: ~
>- .- ~ ctl ""' OJ ...c ~ ~ OJ 0 ""' ""' C ~ 0 OJ
""' ~ U ~ ctl N OJ ~ ""' t ctl ""' ""' C ~ ._ ~ ~ 0 >- >
~ :J 0 "'0 :p ctl~ OJ '+- :J .~ '+- 0 ctl ~ ctl 0 0
OJ 0 t; C Z-.- S >- 32 0.. 0 CO - 0 ...c C >- ~ ""' ~ "'0
0.. ...c .... .- U ... - OJ > ~ C OJ OJ - ,....,.... Z C
o .'" C ~ ""' U III U U >- U ""' .... .... _
~ >- b.O >- :J ~ OJ C OJ.~ -g OJ OJ .Q C .~ == C 'n;.Q <t: .....
0... ""'. ~ ...c E . - .~ OJ...c C ...c .~ ctl U - OJ - ""':::C '+-
~ == ~ ""' E'-:J U ~ U .- U "'0 C ctl :J 0.. C I- 0
ctl ctl:JctlE 5-~ OJE>-OJ~c:O OJ1::~EOJ::: >-
OJ :JOOJoe ~ ...cOJ.~~:co~ ...cOJ~ot:: .~
o CJ ...c ...c U '+- .~ '+- I-.~ U :J ""' U 0 I- ~ '+- U ctl U
-- ZJ,,-
(/) 6~~-5 ~~ ro ro ~ Qj
ru .- :::l .- <+-..... Vl.~
.- -oQ)......,..!: ..co. 0 CO......,lo-
10. Q) ..0 ~ 3: U 0.. ~ Q) ro "U
CU !r.... 1.... So- OJ :c ro ... s..... OJ ..c .~ ..c l0-
t:: "U 0 2::- tl 0 C .!:: Q) :> C :g 'm Vl U "U ..... 'm
... C.......... <+- Q) ..... .!:: > Q) - 0.. :::l "U C Vl 0..
:!: roVlCro>Q) C..........Q)roQ) C oQ)E
'" ..... tl.O ~ <+- ..... ..0 0 C 0 ..0 > ..... Q) ro C ~ Vl {;i ._
"C bO CC.....OQjVl O<+- roQ).!::> 0 ~"U "U:::l.....
O 0 C Q)'W:::l 0.. ro "U ~ ~ ~ Vl E ..... ..... ,- Q)Q) ro..o 0
Uc .!:: Q)~~ ro ro ......... Q)
o "C [..0 00..... .....Q)t.!::.!::0 Vl..... ru .!::3: "u"UQ)
- .- Q) .- ..... .- ro Vl Q)..... .!:: Q) 0 .... tl.O C tl.O
U ..c :::l Q) ..... '0 0.. E . g :::l o..'E Q) ........ ..... 0.. . CV.- Vl E ro ro
C .... ~ g ro ro 2 ro Qj ~ (/) :; ~ e ..... ~ .~'5 E ~ bO Q).Q e ~ ~
(U 0 > ..... '0 0.. :::l 10. .-'- 0.. Q) ..... - g Q) :...... >CV C X <+-.!:: ~
.....0 clS 6~~;e tl.O~ CV Qj~ 0..0~.....~Q) jgo Q)uro
(U ..c ......j::; .;:: ..... 0 ~ .S: .- ~ ..... Vl ro ~"U 0 ......~ clS..... C Q) ~ 3:
CU tl.O C U Q) U .':2 "U -g Q. t1..- <+- .- Q) E ~ 0 ..... Vl E .)::..... Q)
c. 'Qj CV 2 ~ -t Q) E '5 ro E E."t:: 0 ;g ~ ~ .s '::: .s2 ~ ~ e Vl..o:g
C. C E tl E Q) .s ~ ..0 ..... :J:::l ?; ~ :::l .':2 tl.O 2 ~ ru - <+- .- ~ Vl .
(U Q. Co 0....... 0.. Q) ,2 0 "U..... Vl ..0 "U C '0 Vl C IS;:;.':2 Q) ?;..... '0 >
> U tl.O 0 0 > "U > Q) 'E- Q) C .- Q) 0.. 0 ..., ~..... ..... :::l ."t::
'" +'" :J co..<+- Q) '.j::; Q) co..> ro ~.~ E Vl .. Vl <+- Q) vi" ..... =
'>= C"~::c "U.su::: roe~B.....ce:::lro (/)~"U g-Q)tl:e
+'" (U LLl ro = Q) Q) ro 0.. ':!::: 0.. 0.. ro ,2 0 0.."U ~ "C..... C ..... ~ ..0 .':2
....... _ <+-:::l.!::VlCCo.. CV 19ro a...... 0 >
cu - - _"O.....:::lOroro CV
c.~ 0 00 S
o cu "B 00 zoO 00
....> :J z z z
C. .... 10.
.... cu ~
::J'" C ~O
o ~ 8 ~O ~ ~ 0 ~O
> c. >- L. ..... .. >- >-
.... tl.O
o C
"C .-
... C. " Q)
~ ~~ lo-
o CU Q) o(l-DQ).......... ro >
......c "U roc "U:::l;e 0,2 . Vl
C. "C "U ~ tl.O 2 '0 ~ ~ Q) ~ "U .'S: '0 ,g ~ ~ .::d ....
cu- <+-c.:::; CCQ)Co...~ ':::lQ) "UC..o.:;:..... Q) ....O::::w
... 0 ro ~......:;: ro C Q) :::l - ..... .!:: ..... Vl , Q) "U :::l Q) .- Q)
.0 (U Q) ~ O'Q) 0 > .!:: 0 U ~ U 0 cv!!l 'c :::l ~ U C 0.."U Q)..... ~ .., "
~ Q) 0..... '-u ~..... roro tl.OC~ ",...
"C > tl.O Q) ..... tl.O - C - .- "U Vl bO ..... ~ Q) .- - ro .....'..... ro Q) Vl W 0
+'" ~ -:g Q) ro ro :2 Qj 'Q;" rei ~ C Q)E ~ ..0, <+- tl.O Qj 0.. c' ~ 2 0 U ,g :E _
::J .... o..!:: ..... C Vl C .. 0 ro 0 Vl..... C ..... Q) 0 ..... co ......~ ..0 ....
O CU ..... ro Vl ..... ro ro Q) 0 .- ~ ., 0 .- 0 0 ro ..... .- .....,. Vl "U "
VlE.s2 ctl.O.!::.!::13-.sVl~.!:: ....lio-..... Ero'0Vl> .....ro:::l W'"
..c c. 0 .':2 .~ 8. ~ ~ .::: 0 -t ~ ~ ~ ..... ~ Q) -g g 0 Q) .l:i .s2 ~ E .9 E ~ U 0::::
'" e o"U-ai:::l Vl 0 0 C Q) Q):C..o.8 0 "U._ >Q) tl Q)e..... 0 Qj 0 C W Z:)
::J c. "B "u' > >-..Q E N"U' 0.. - Q) Q) 0 0 ~'Vl' t ~ ro "U U ~ tl ......):: ro :> <c 0
o :::l Q) "U (jj U -..... e .S: > :0 E "C C ~ Q) E 3: C ..... 0..... ~ "U Vl _
O. .... 0 ;e Q) ..... ffi 0 0 ~ 0.. . ..... ro '.... .~ co.., ro ,2 ..... 0 "U Q) .~ .... J: >
::J <+-Q)tl.O:p c3: Q).:t::Q).....~ :J<+-roOVl ~Q)Vlo..> Q)ct U'"
o Ouro cc '.....ro.!::o~Q)Q) 0 o:::o..~ -..........Q)"U .....Q)Q) <c"'olS
> Q):::E Q)rotl.O<+-Q).....NQ)O"= Q)o.. > ..o~Q).!::o .....Q)O" W
C Q) C ro "U C .S: 0 ..... E "U Vl 0 ~ ~ Q) 0.. ro ..... -u .!!! 3: .S: .......0 'E b 0 I > :)
o tl.O .):: :::l "U Q) .: ::Q C Q) 0 Q) ~ o(l ..... C .):: ro C 'w Q) ~ ro C..... ..... Vl 0.. 0 0
.- - Vl cU > ~ 0 '5 0 .s ..... Q) 0.."U Q) _ Vl.....' VlO Vl ~ U "E t: 0 ~<v. Q)o.. > _ _ l-
+",'" --(jj ro :p <+-u - - -c.....o..... Q) 0"U~ -ro .... >
(U '2 >..0 > 0.. ~..o ro .S: ..... x .s2 ~ ~ vi ,> Q) Q) 0.. U ..... ~ U Q) ~ ..... 2 :p Q. Z
.- t ~ 'Vi Vl 3: Q) .S: ~ Q) ..0 C ..... Qj CV t Eo....... ~ cU,..... ."t:: > Q) ro C _ J:
::J (U Q) Q) C Vl Q) ~..o ~ <+- .!:: ro Q) Q)o.. 0.. .... Q) 0.. ..... o..:::l:::l Vl .':2 Q) VlO cU .s:::l Q) - ....
+'" 0..0..Q) Q) .....E.....~u.....u E -o...-Q) C :::l.....O" 00'"U -=:::
(U ~ 0 0 ..... c .~ 0 0 0 :c Q)o..::: 0 ru o:::l.!:: Q) ro <+-..0 0 0.. ~ _ Q) 'Vi .=:::: -
.... ... ..... C x ..... ..... 0 ..... M:> . _" ro .c..... 0'..... .!:: E Q) Q) ..... Q) - -"U Q) ::>
tl.O .- a. .- Q) ::::> "U Vl U Vl - > 0 ..0 U<J U 10. a. Q) 0 ..... a::: "U 0.."U 0.. <( ro ..... :E ::>
c(U ~ Oel)
o E 00 00 0 0 00 00 U Z
U .... z z z z z '"
.. 0 _
tl.O.... w
C ::J ~O ~O ~ 0 ~O ~O CO
'-0 w w w >- w
~ > >- >- >- >-
o~
o c
.... (U ro " Ijjl~~ "U >
CU ..c :p J2 Q) C Q). (jj
- .... C U .S: 0 Eo....... .,.;
...... Q) OJ n:::s~ ,+-ro.- CO..c
+'" +'" I~~~~;( "U "U ..... 'Vi 0 Vl .!:: :::l tl.O
.- "Vi s.... c 0 U') OJ U') 0- =
.s C Q)': 0 .......m 0.. g..... tl.O vi t: .!:: ~ ~ ..0
.. .- ;U ro vi" 0" g 1* E ro Q) C:'S t: Q) .::: E ro E
.. (U .!:: "U 0.. .~ U If: Q) U > Q) Q) E 0 ~ Q) 0
~~ .....~~ Co ~ ~ rot jg1i)ffiE Q)Q)o ro.)::
> .: '0 >"U U tl ffi Vl Q) Vl a.:::.s2 (jj ro 3: Vl Q)
::: (U VlroC ro ..... E"U => =EOQ) roVl"U =~
E ..........:::l..o" 0 Q) ro"U ro Vl- .....=c ro<+-
....CU ffi 'c ~ ,~ Q) .s2 C 3: C 3: 8 C ~ :::l ~ ro 3: "U
ro Vl 0 C Q)O tl.Oro tl.OCO:::l '0>- tl.OC
:> ::J E Vl .S: Q) 0 0 ..... :p C C c.-:p..... :::l tl.O ro C ro
;;> 0 Q) , .!:: Cl . , ..... 0 C .- 0 .- 'u U ..... C .;:: .-
".. - C "U U ro Vl.- Q) ~. C._ C C Q):::l ..... Q) C "U
..., > Q) ro C ..... "U'u ,..... .-..... .- Q) Vl..... Vl 'c .- Q)
C ..... Q) ro 0 C ro J2 2 E ii.::g::c.::g ~ "U tl "U.- ~ .::g C
(U > i'(.9 13 C 0.. ro u. U ~ > ;;; Q) C Q) e Q)..... c.::g E Q) 'm
(U ..... 0 vi" Vl"U .;:: = ~.....o .......0.....0 roQ) ..........
::J :> 2 .S: :p > 3: C ..0 Qj ~..'7I. o(l U o(l ,~- -..... '0 o(l ~
o ;;> ~ x ..... ::c ~ 0 ro . , t>O .!:: <;::: ..... Vl"U Vl tl.O o.!:!:! .!:!:! o(l > Vl "U
OS. CU i ;;;~ Q) aT C ..... "U ."t:: ~ C '0 'u ID ~ g ~.S:'~ Qj Qj Q) ."t:: ~ 2
tl.Oc ~ Ou 'm .S: :::=0 00 "U - Q)o.. U C tl.O C ~ ..... ~ ~ Uc ro C .S:
..... > .- - Q) Q) .- Q) 'V :::l Q) ro
+'" '3 ~ ..2! ~ > ~ a::: ~ <( ~ C u..S: u. E "U E ~ ..2! 0' u. 0..
"C ;; ororo CV
-+-IV) ~
C :2'c > 00 00 00 00 00 00 00 00 00 00
(U Q):::l~b.OZ Z Z Z Z Z Z Z Z Z
.!:: tl.O ..... C
..... C :::l .-
::: ..... "U
'0 (jj ~..:! ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
-3:.....uwO wO wO wO wO wn wO wO wO wO
<C "U tl.S: >- >- >- >- >- >- -Lzl~ I-- >- >- >- >-
C I T Y o F G
NDOVE
-0 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 ~-----
CC: Jim Dickinson, City Administrat ..
FROM: Kameron Kytonen, Natural Resource Technician /<1'<..
Will Neumeister, Community Development Director ~
SUBJECT: Progress Report - Hanson Boulevard Sustainable Landscape Pilot Project
DATE: April 28, 2009
INTRODUCTION
The first six hundred feet of the demonstration project was completed in three hours on
Thursday, April 23rd.
DISCUSSION
0 We held two neighborhood meetings to discuss the basic plan with the ten property owners
adjacent to the section that we tackled first. We explained that the County was not willing to
allow us to plant in their right-of-way We had right-of-entry forms signed by six of the ten
property owners to plant on private property to accomplish the objective.
The staff had indicated to the County that we wanted to plant shrubs near the outer edge of the
right-of-way to screen the fences and leave the existing grasses. The County guidelines did not
allow us to do anything in the R.O.W. unless they agreed to allow that. We had indicated we
were planning to install ~lants on the last 5-8 feet of their R.O.W. on the east side of Hanson
Boulevard between 147t Avenue and 148th Lane. If we had their approval, it would have
allowed all ten to have shrubs planted to screen their fences.
We worked with the boy scout, Isaac Haugen, his parents and relatives and the Oak View
Middle School students and teachers to get the 100 shrubs planted in 90 minutes. Then they
placed wood chip mulch around the base of the freshly planted shrubs to a depth of 4-6 inches
and the entire strip of disturbed soil to prevent weed growth and hold moisture. Carr's tree
service provided all the wood chips that we needed free of charge. Because the soils were
sandy and would not hold moisture very well, we dipped each plant in a solution of "Soil
Moist" to preserve moisture for the roots.
ACTION REQUESTED
0 No action is needed, this is ~ informational update.
Respectfully Submitted,
~4. ~
Will Neumeister Kameron Kytonen
0 C I T Y o F (j)
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
FROM: Jim Dickinson, City Administrator
SUBJECT: 2010 Budget Development Discussion
DATE: April 28, 2009
INTRODUCTION
City Departments will soon be starting the 2010 Annual Operating Budget Development process
and is looking to the City Council to establish the Council's guidelines for the preparation of the
2010 Annual Operating Budget. Attached, for Council reference is the tentative 2010 Budget
Development Calendar.
0 Items underlined will be covered in detail at the workshop.
DISCUSSION
As discussed at the March 24th Workshop, the following are some suggested 2010 Budget
Development guidelines for your consideration:
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) Continued development of a procurement and financial plan to appropriately structure the
expenditure of 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 35% of planned 2010 General Fund expenditures and the preservation of
emergency fund balances (snow emergency, public safety, facility management &
information technology) through targeting a ninety-five percent (95%) 2009 adopted General
Fund expenditure outcome.
4) A commitment to limit the 2010 debt levy to no more than 25% of the gross tax levy and a
0 commitment to a detailed city debt analysis to take advantage of alternative financing
consistent with the City's adopted Debt Policy.
.... 1-
0 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 analvsis 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.
Fund Balance Forecast Update:
The "Draft" Comprehensive Annual Financial Report for the year ended December 31 , 2008
report that the City did achieve its 2009 budget goal of establishing the General Fund fund
balance for working capital at no less than 35% of planned 2009 General Fund expenditures
($9.183,646). $3.545330 was available, which equates to a 38.6% fund balance for working
capital for the 2009 Budget. The work done by Staff relative to the 2008 revenue and
expenditure budgets assisted greatly in achieving the Council 2009 budget guideline
0 It should be noted that the City was also able to absorb the December 2008 State of Minnesota
unallotment of Market Value Homestead Credit (MVHC) to address the State's budget shortfall
that was approximately $198,000. In addition the City was able to designate $200,000 to address
the anticipated 2009 cut of MVHC by the State.
Staff was successful in preserving the General Fund emergency reserve fund balances for core
servIces. These reserves were created through the past three years budget processes and are
intended to be available for the identified purpose and to prevent budget spikes in future years.
Listed below are the current General Fund emergency reserve fund balances:
Excessive Snow Emergency Events $70,000
Facility Management Building Failures $70,000
Information Technology System Failures $70,000
Public Safety Equipment Failures $70,000
Lastly, with all of the designation and reserves identified above, AdministrationlFinance has
indicated that $109,066 is available to cover other 2009 revenue short falls and if the City elects
to drop its working cash flow to 35% from the current 37.4% an additional $221.988 can be
made available to deal with 2009-2010 revenue shortfalls.
Attached to this staff report is a "General Fund 2008-2009 Fund Balance Analysis" that the City
0 Administrator will be reviewing with the Council in detail at the workshop.
-- Q ~
0 Budget Development & Levy Limits:
Administration/Finance continues to meet with the various departments on their 2009 budgets.
As part of those discussions, AdministrationlFinance is reviewing with departments their line
item budgets, capital requests and 2009 revenue and expenditure estimates to assure compliance
with 95% expenditure directive.
The availability of additional tax levY in 2010 is significantly limited by the forecasted taxable
market value percentage decrease (approximately 10..8%) below 2009 and from the 2008
legislative session that added Levv Limits for all cities over 2500 in population for tax years
2009,2010 & 2011.
AdministrationlFinance will again submit to the State Department of Revenue the "Certification
of Payable Special Levies", that certification amount will be deducted from the City's 2009 gross
levy to determine our 2009 levy base. In summary the City will be allowed a percentage increase
over a 2009 levy base and will be eligible for some special levies for 2010. That percentage
increase allows for an increase of the lesser of 3.9% or the rate of inflation, in addition, increases
will be allowed for household and commercial growth (which Andover will not have). It is
anticipated that the State Department of Revenue will provide to the City of Andover a levY limit
notice allowing for a 3.9% gross levy increase over our 2009 base.
0 Relative to the newly prescribed special levies for 2009-2011, the City of Andover is eligible for
the special levy for dealing with foreclosures and to pay costs attributable to wages and benefits
for the sheriff contract and Fire Department. For the 2009 levy, it was determined that it is not
advantageous to the City to elect to use any of these special levies for the 2009 levy. The 2010
and 2011 levies may require a second look since it is forecasted that the City's total market value
growth for the next few years will likely decline.
Staffing and New Staffing Requests:
No new staffing requests are anticipated for the 2010 budget.
Personnel Related Implications:
To date the following are projected issues facing personnel related expenses:
1. The current salary compensation package is competitive with other government entities.
Administration has had discussions with staff that a wage freeze for 2010 is a distinct
possibility. The initial proposed 2010 budget will only include step increases and no cost
of living increase.
2. A midyear review of the health plan will be conducted with our broker in June. The
0 insurance claims trends at this time appear to be favorable. The initial proposed 2010
budget for health insurance will carry an 8% increase, with future hopes of a lesser or no
increase.
- '3-
0
The City currently offers the employees a high deductible plan ($5,000 family, $2,500
single) with a health spending account (HSA), this was implemented in 2006. As part of
the program, the City pays for 100% of a single health insurance premium, 76% for a
family health insurance premium and contributes annually to the employees HSA.
Contractual Departments:
1. The City Attorney has proposed a freeze on legal fees for 2010.
2. The Law Enforcement 2009 expenditure budget is $2,545,642 which is offset by a Police
State Aid revenue budget of $112,860 and School Liaison revenue budget of $83,988
reflecting a net tax levy impact of $2,348,794. The current Sheriffs contract provides
for:
a. 80 hours per day of patrol service
b. 12 hours per day of service provided by a Community Service Officer
c. School Liaison Officers in the middle school and high school
d. Patrol Investigator
e. 50% of the Crime Watch Program's coordinator position.
0 The 2010 Anoka County Sheriff s contract being negotiated is a status quo contract.
Administration has requested that their initial 2010 proposal not reflect any cost increase.
Council Memberships and Donations/Contributions:
The following memberships and amounts are included as part of the 2009 General Fund budget:
. League of Minnesota Cities $18,635
. North Metro Mayor $17,340
. Association of Metropolitan Cities (AMM) $ 8,635
. Community Schools $45,200
. Mediation Services $ 3,323
. YMCA - Water Safety Program $ 5,500
. Youth First (Neighborhood Center) $12,000
. Central Center for Family Resources $ 2,500
The following donations/contributions are included as part of the 2009 budget in other funds:
. TH 10/169 Corridor Coalition $ 5,400 Road and Bridge Fund
. Youth First - City Partner Fee $ 7,500 Charitable Gambling Fund
. Alexandra House $13,500 Charitable Gambling Fund
0 . Senior High Parties $ 1,200 Charitable Gambling Fund
Council direction is sought on what should be included for 2010.
- Lf-
0
2009 First Quarter Report
Attached to this memo are the 2009 First Quarter General Fund Expense and Revenue report and
an investment maturities report. The City Administrator will review this with the Council at the
workshop.
ACTION REQUIRED
The Council is requested to review the aforementioned report, receive a presentation from staff,
and provide comments and direction to staff.
-
0
Attachments
0
-,:, ...
E
O 00 00 m
'- l.... "0 "0 f-- 00
.9 .8 ro ro +J "0
ro ro 0) 0) E ro
~.t::; I I 0>0)
.!Q .~ +J +J 00:::: I
c t:: C C 0:::; +J
E '\3 00 00 0) 00 00 0) -. C '<-
~ :t:: "0 "O:t:: E:t:: "0 "0 E '- 0) ro
"O<(~ 2 ro ro19 t19 ro ro t .9 E+J
...., (f) 0) 0) (f) ro (f) 0) 0) ro ro t (f)
:t:: >. ..0 :t:: -. I I -. 0..0) -. I I 0..0) ~ ro -.
ro +J ._ ro 00 0..
$ () 0 $ .~ ~ ~ U C U ~ ~ C C 0) U U
-. -. cO)O) C -. CO)O) -. E C C C
-. 0) 0) -. :J E E:J O):J E E 0) 0) 0) -.:J 0) :J
U 0 0 U ~ t t ~ 0 ~ t too 0 "0<( C ~ 0 ~
C C C C'-' ro ro'-' 0) c'-' ro ro C C C '-' C'-'
:J ro ro :J >. 0.. 0.. >. ro ro >. 0.. 0.. ro ro ro >. E >. ro >.
o .~ .~ 0 :!: 0) O):!: +J .~ :!: 0) 0) .~.~.~:!: "0 :!: .~ :!:
() ~ ~ () () C C () (f) ~ () C C ~ ~ ~ () <( () ~ ()
0) >.
C ro
+:i
"0 :J
C 0..-...
ro _ 00 0..
ro C 0
00 :!: O.c
E 0..'00 00
'- ro oo.l<:
10. 0 0 0) ~ '-
eu '<- (f) 0 0
.... +J - +J >
... 0) O).l<: ro >
s:: 0> !a '- ~ ._
.... "0 .u 0 00 0
... :J .0 S'- C
eu .0 ~ 0 ____.~:J
IV_ 0 m .9 +J . E "0 E ~
1.1. +J ro 00 00 0) "0 '-'
W .. en .- '- +J 0) ro N <( '-
s:: 0) 0.. +J C +J 0).- 0
> G) . 00 C ~ . .~ 0) ~ ~ m ~ ~ ::
o E 0)00 0) -0) - 00 'E- E .- C ,~() 0) 0)
C C 00 0) +J +J ~ '-0>
O C. 0> Q) "0 0) +J "0 ~ ~ EO) "0.9 0> "0
ro :J 0 ro .~ C O:J.
Z .2 0.. :g (9 '-.' "0 en <( "0 0) 0) ro 00 '- co +J
<CG) . +J:J 2:00 ~ . "0 0) .G- ro ::; 0> "0 ~.e- :g,
u.> ~>"* :g, (9 ~ ~~ ::; "00) ~ ro (3 '<- +J ~ O):J C ~ "0
O G) "0 - 0) 0) 00 .- E 0 "0 ro N 00 0) 00 :J
C t; & :J ~ E Q)I ro '5 6-:P .9 C ~ 2: E m E 0 co
>- <C +J .0 0.. C +J 0) :9 0) 00 '<- 0 0 E 0.. 0.. "0
I- 1ii 0) E E .Q C C E ~ '- 0) ro:P ~ 0 'C .Q e 0)
-tn .g> 0) g. 0) ~O) 0) 00 '5 0) w ~ 0) '<- 0.. ~ 0) c.. :g
0" :J :!: Q) ii; O)E 0 "0 00 ~ 0) E Q) ~ . 00 C ii; 0 0..
::::J .0 0) > C 0.. 15 ffi t .~ 0) E 0 0> ~ ~ :g, ro "0 C; e
N\ 00 C 0) +J - 0.. E 00.. ~ > '-'- "0 E 0 ro E +J ....., c..
~ 00 - C 0) 00 - 0) +J '-:J '- 0) ,~
o :J "0 _ 0> Q)~ 0 ~ g '- C I 0.. .0 :J i5 13 .g 0> '5 0
- ~ ffi:g, -g .g> = 't: 00 0) ~ .Q .2 -g a.i 0') g :J [ 0) -g ~ C;
o "0 ~ 00 "0 co :Jro 2i ~ :J 0 ~ m roO g "0 .Q C 0.. .0 ro N
N 0 {g Q) :J 0 .00 '<- '- C N :J C ffi N 0) ro 0 "0 '0 -0 00
+J C 0> co ~ O)+J 0 0> ~ ~ 0 Q OOc '<- ~ 0 ~ S _ 0)
0.. 0) "0 '5 0 00 ~ ceO) ro 00 :!: E u:: 0 0.. 5:' '~ ro 5 ro .2:
.co m :J :> N ~ 0> 0 0.. 0::: C "0 "0"0 0 0 cO)O) 0) "0 '00- ,~ $Q
..c:> ..., .-......, ......, '+- 0 L... a. - '-'
00 () 0) ~ '<-[ ro 0) '5 E 0) ro +J+J :P 0.. :; C :J 00 '<- ~
~ +J 0) .- 0.. 0 '- 0> _ 0> '- 0) 0) ro "0 C +J '- :J 0
g & ~ ii; .g C Q) [ -g ~ ~ -g .f! 0> -5 ~ C :J :g, .f! ~ 5 .~
> "0 .0 0::: ro 0 0> 0) .0 0) 0.. .0 00 "0 0.. ro ~ "0 0) "0 ._ C
:J :P"O '- E 0) +J:Joo 0) 0) - :J +J :J
.- '"^ ~ .- .- :J:J 0.. .- _ '- .- 00 co +Joo '- ro '"^ C .- ~ 0
0..... 0 0 .0.0 0 '- 0 0) 0.. '0.. '-..... 0 ()
C 0 [ C C'C ,~c ro [ C :J 0!E '<- E 0) 0 "0 C [
:J ~ :J:J +JE 0> :J 0.. 0) :J 0' ~~ '<- C ~ ro:J >.
o 0 ~ 0 0 .!Q 0) 0) 0 0) '- 0 0) 0 g 2 0 0) 0 0) 0 ~ :!:
() N c.. () () C:!: co () C c.. U 0::: N,- (f) U (9 N C () c.. ()
00
C
0') ,Q
o -
o 0..
N 0)
o
0') N ~
o N 0
Q) 0 I 0') C
_ N 0') ~ 0..
O Cll 0') - 0 N 00')"
- C 00')~ 0') .. 0').... .. 0 _" No
o >. 0')0')0')0.... .. NO')uvO')O')_
N grog 0')0 0')0 0')0 00 0 0 0 0') 0') 0') 0 ~ 0 0 ~ ~ >.
00:::: 0 0 N 0 0 0 ~ 0 ~ 0 0 ~ ~
""No:::; Noo ONNN 00 O~N NN I _W
N _ I CO N N N ~ N N N I I _ "" C
~ ~ N 0') N ~ ~ ~ ~ ~ - E
.c ~ ~ N ~ ~ ~ N N N N ~ ~ ~ N N N ~ ._
e 'C 'C 'C >. >. >. >. 0) 0) 0) >. >. >. >. >. >. >. >. >. 0> Q)
ro 0.. 0.. 0.. ro ro ro ro C C C - - - - - - - - - :J '-
2: <( <( <( 2: 2: 2: 2: ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ <( ~
-,-
"0
Q)
:::J
.~
C
0
0 0
:t:: :t:: :t::
:t:: :t::
III III III
III III
- - - -
-
00 00 00 00
00
-- -- -- --
--
"[5 '0 '0 '0 '0
'0 '0 '0 '0
c c c c c
c c c C
:::J :::J :::J Q) :::J
:::J Q) :::J :::J :::J :::J Q) Q) Q) Q)
Q)
>. 0 0 0 U 0 0 >.
U 0 0 0 0 U U U U U
C 0 0 0 0 0
- 0 0 0 0
c c c c
c c c C
:::J >. >. >. III >.
>. :::J III >. >. >. >. III III III III
III
0 - - :!: C - :!:
0 C - :!: :!: :!: C C C C C
0 (3 (3 0 u:: (3
0 0 u:: (3 0 0 0 LL u:: u:: u:: u::
..... ooC - -
o. .- III C Q)
00 C).J:: Q) C)
E "0
>. c- :::J
III 'C Q) :::J .0
"0 III ..... U
00 Q)O 0 .....
......
.J::E "0 Q)
Q)
00 iI=
C)
Q) 50 -
a.. "0
C Q) III
ca
'00 .- C C)
:::J
- 00
"C III
:::J lll"O "0 "0 >.
:::Jc :::J
I: "0
en .0 .~ III .0 Q) III
~ Q) en
Q) N - ~ "0
00 Q)
U coo "0 E
ca en 0 -
+:l C 0>' Q) 0
0:::0 Q) 0. III
0 III Ulll ::>. - .....: .0
0>
- e "0
C .J:: ....."0 0. Q) :::J
III
- - - - 0 0. 00 Q)
w- "0 a.. C C)
C 00 00 Q) C "0 III
:::J
>1: C 0
00 '00 C) :::J <( 0. "0
0
C) 0 0 'C
+:l Q)Q) 0 C
0(1) C +:l III
III Q) C) Ec "0 0 00 III -
..- -
:::J 3=
c[ 'C 0 19 Q)
>< - c ~'oo III en "0
III N .J::
III 0 'C "0 Q) Q)
Q) c ::>. -
.....:::J C ~ c <C
0 z ..... Q)
C III Q).o C) -
0 .J:: 0 00 U -
.~ "02 Q) c III c Q) 0
<('G) c
EI.!) :::J 0..
U Q) :0
:r: +:l Q) '-
3= :::J .J:: Q)lll
00 LL
- ..... :::J
+:lc ~ - III c E
LL> ':; :0 Q) a.. 0
- .J::"O C C) III 0 (9
a. 0 :::J ~C)
00 III c Q) - Q) 0
O~ :::J .:;: ..... 0
+:l
:;::; 0. >. - -
+:l '-.J:: 'C 0. 00 E III U
(.) Q) > U .8
.oc ~-ci> III 0
~a; <C - ..... Q) Q) U
:::l"e III Q) 0 0 E E -
U ..... ij::
o.lll >< C)OOc - Q)
'C .E ....J CD "0
'0 III c 00._ .J:: "0 >. U ..... .....
c
- "0 00 Q) Q)
Q) Q) I- 'C ~ Co c c > c .E .E 0
-tn .!a 0. Q) ij::
0. u.J:: 0 III ~ III c -
+:l
O"C "0 :e c c
:::J _ Q)
"0 0 00 00 15g c
+:l >. E .- Q) III
C "OO.J::
-
::J 0 .J:: 0 III Q) 0
0 CD C)C- III > >< ..... Q) C)
U
m 00 0. U '00 '00
c.o .J:: >< Q) III .g C) "0 0..
0 .::s:. >. U
:::J - c"o .!!! -
e 00 00 :::J
III ....J :::J
.J:: ..... > Q) :::J :::J
..... .....0. ..... .--+"" I- ~ "0
.0 0.
0 U 0 a.. Q) .0 III
Q)Q) I- ..... Q)'- 0 Q) :::J III
- 00 3= - - U U 0.
0...... lll.J::'~ C ..- :e a.. .0 Q)
..... "0 00 00 00
lllO ..... Q) ..... - 0 Q) :::J
'E
0 ..... 0
0 .J::Q)Q) _ "0 "0
0 0. Q) :::J "0 "0
'm 0...... .J:: N U III Q) Q) c
N :::J 3= 00 E - -
E OOQ) 3= u.oil= - 0 :::J- - Q)
III
>. 3: Q) 0 Q) Q)
3=.0 Q) =_lll :::J 00 _:::J 0. > 3=
- ..... -
-
0 .:;: 0. >. C) C)
0 Q)oo .:;: .00000 I- 0. :t:: u.o 0 Q)
III
0 e > "0 "0
- c>. :::J:::J>. 0 <( 'C "0 0:::
00 :E ~ Q) :::J :::J
..... C)lll ~ o.Elll ..... "0 III - III
-
a. - Q) -
o .!a ..... Q)
Q) 0. III III
0 c"O a. 00_"0 III 00 a 0
ij:: - ><
- t5.- 00 > ..... ..-"0 C)
+:l '0 '0 0. 19 '0 '0
"0 'C co '0 0 '0 .E 0"0 C "0
0 III c :::J - C/) "0
C :::J..--.
0 C C C C :::J
C "O~Q) C Nc 0 Q)
"0 "0 <( Q)lll
c .0 .
C :::J :::J III Q) :::J
City of Andover
General Fund
0 2008 - 2009 Fund Balance Analysis
Fund
Balance
December 31, 2007 $ 3,890,460
2008 Fund Balance Increase (Decrease) 284,575
December 31,2008 4,175,035
Less: Snow Emergency (70,000)
Public Safety (70,000)
Facility Management (70,000)
Information Technology (70,000)
Working Cash Flow (3,436,264)
2009 Budgeted Use of Fund Balance (149,705)
2009 MVHC Shortfall (200,000)
Estimated Balance Available for Adjustments $ 109,066
0
2008 Working Cash Flow Designation Calculation:
2009 Requested Expenditure $ 9,183,646
% of 2009 General Fund Expenditures 37.417%
$ 3,436,264
0
-.g-
CITY OF ANDOVER
General Fund Budget Summary Totals
Budget Year 2009
q I 2008 I
I 2009 I
REVENUES I Budget Mar YTD % of Bud Final
Budget Mar YTD % of Bud
General Property Tax $ 6,300,020 $ 0% $ 6,249,011
$ 6,878,536 $ 0%
Licenses and Permits 477,150 70,556 15% 525,339
442,580 36,965 8%
Intergovernmental 840,068 128,320 15% 709,251
60 I ,948 130,149 22%
Charges for Services 729,700 70,895 10% 722,430
620,022 78,045 13%
Fines 91,500 19,028 21% 104,930
95,375 15,899 17%
Investment Income 100,000 (7,023) -7% 137,966
115,000 (15,528) -14%
Miscellaneous 81,500 45,540 56% 116,950
83,550 45,147 54%
Transfers In 191,194 191,194 100% 191,194
196,930 196,930 100%
Total Revenues $ 8,811,132 $ 518,510 $ 8,757,071
$ 9,033,941 $ 487,607 5%
I 2008 I
I 2009 I
I EXPENDITURES I Budget Mar YTD % of Bud Final
Budget Mar YTD % of Bud
GENERAL GOVERNMENT
Mayor and Council $ 106,561 $ 41,735 39% $ 103,067
$ 108,375 $ 42,051 39%
Administration 152,253 27,615 18% 127,771
152,701 27,301 18%
Newsletter 25,700 6,751 26% 19,667
25,000 6,975 28%
Human Resources 65,852 4,114 6% 59,006
62,773 4,791 8%
Attorney 173,250 28,579 16% 171,300
178,500 29,139 16%
City Clerk 163,356 36,676 22% 158,203
101,121 21,550 21%
Elections 41,989 1,553 4% 40,907
6,372 1,217 19%
Finance 253,293 51,841 20% 212,761
221,760 50,385 23%
Assessing 122,000 0% 119,090
152,500 0%
o Information Services 149,705 33,230 22% 137,286
150,417 23,612 16%
. Planning & Zoning 390,871 79,351 20% 359,140
362,970 66,805 18%
Engineering 434,424 81,321 19% 399,436
436,405 80,291 18%
PUBLIC SAFETY
Police Protection 2,318,241 2,318,241
2,545,642 636,411 25%
Fire Protection 1,038,020 196,965 991,636
1,105,102 195,274 18%
Protective Inspection 468,559 94,436 455,526
452,938 90,651 20%
Civil Defense 16,536 5,108 13,305
16,909 4,136 24%
Animal Control
PUBLIC WORKS
Streets and Highways 602,225 109,850 18% 613,896
628,378 97,702 16%
Snow and Ice Removal 498,769 121,648 24% 457,587
526,036 127,927 24%
Street Signs 186,322 23,483 13% 170,358
185,913 41,635 22%
Traffic Signals 22,000 1,210 6% 15,057
34,000 3,478 10%
Street Lighting 30,400 4,817 16% 30,041
33,400 5,295 16%
Street Lights - Billed 160,000 24,488 15% 158,172
160,000 27,463 17%
Park & Recreation 875,176 135,458 867,652
897,749 135,939 15%
86,631
98,607 13,098 13%
2,399,394
> 2,564,083 452;537 . '18%
OTHER 19,000 4,000 21% 17,999
20,000 13,500 68%
Total Other 19,000 4,000 21% 17,999
20,000 13,500 68%
0 Total Expenditures $ 8,885,654 $ 1,222,567 14% S 8,522,496
$ 9,183,646 $ 1,833,707 20%
NET INCREASE (DECREASE) $ (74,522) $ (704,057) S 234,575
$ (149,705) $ (1,346,100)
- '1-
o
tr) O~l.r) oo<o:::t M
~ .:g g~~ O!:~ ~
..s:: . ... "" "
f-<o '" 00...... "'"t-- 0\
~,..., V) ~~~ ~~~ ~~
o ...... N
~ fA fA
--.. 0'. l.() 00 M l.f)
~ "b:;.f:l ~~ ~
~ S ;;;." ':;f. ~f~ sf
l'i' N N \O.N "'""
C \0 ,..., N
</}
..3 fA fA
'':
::l
tij
'<::' '" ","00'" <'l...... \0
~ 0'\ r---.......o .......('t") M
~ I N lO"'l::t\O M\O 00
!3 '" or> ......"N"t-.:' Orr> 0
a' <'l t--......\O 0...... 0
..... N N\Ot-- <'l N
~,..., NO'< ~...
:>
g E fA fA
C
N
...
~ \0 N 00\0'" 0 t--
1; ~ ~ ~ [:2~gg b:;, :;:6
= ..s:: ~ 00 ~~t-.:' 0 ~
o f-<...... \0 t-- O\t--t--...... 0
~ ~ tr) 0 M\O ~ l.r)
rI:l 00 "'"' "'
O '7 j ...... \0 0\
~ fA fA
";:
~ \0 N ,...,VlO ~oo ,..., ....... r--- 0'.
= \0 0 "'""'0 <'l<'l "'" 0 "'" 00
~ ~Q ~ ~ ~~~ ~6 ~ ~ ~ :
== '03 E \0 \0 \0 00 "'" \0 t-- '" ...... <'l ......
~ ~>d ~ ~ ooq~ ~\O ~ ~ ~ ~
e ...... 00 ............ <'l 00 "'" N '"
.... ,..., N -.:::t
'"
~ fA fA
=
....
..... on ~ ~
::a ,9 <r: 8 ;::; ~ ~ ~ <r:
~tij z Cl <r:";;: Z
u~ ~:;;:;::;
~
5
on
<r: </}
~ E
Q..... 8 8
.- () ~
~ 00 00 00
f-< 8.. $l ~ ~ ~
..... Q l'i Q -'" l'i
l'i "0 Q ~ ~ ,~
Q..... ~ .J;:J ,~
a J;l ~ ~ </} ~ "0
..... .... </} ,~Q </} ~
~ d B ~ g ~ E ..s::
:> adO Q'~ Q </} </}
l'i :>-. <) on on "03 a ,t:: 13
~ ~ :5 Cd ~ "0 t) ~ Cd
o 1:: <) if] f-< ~ 0.. .....
~ 8 j ;::) E 8 ~
o
- \0 -
C I T Y o F GJ
0 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
FROM: Jim Dickinson, City Administrator
SUBJECT: 2010-2014 Capital Improvement Plan Discussion
DATE: April 28, 2009
INTRODUCTION
In early May, Administration/Finance will conduct a 2010-2014 CIP kick-off meeting with
Department Heads where discussion will center on the 2010-2014 CIP development calendars
and the need of other committees (Vehicle Purchasing & Facility Management Committees) and
commissions (Parks and Recreation & Community Center Advisory) to start their work.
Attached is the proposed 2010-2014 CIP Development Calendar (pg 3).
0 DISCUSSION
At this time the Staff would like to review with the Council the preliminary projections of
available fund balances for the following:
1. Road & Bridge Funds
a. Fund Rollup (pg 4)
b. MSA Funded Projects (pg 5)
c. Tax Levy Funded Projects
i. Roadway Projects (pg 6)
ii. Pedestrian Trail Maintenance (pg 6)
d. Road & Bridge Fund Tax Levy Computation (pg 7)
2. Park Improvement Fund (pg 8)
3. Trail Fund (pg 9)
4. Water System
a. Operations (pg 10)
b. Trunk (pg 11)
c. Capital Projects (pg 11)
5. Sanitary Sewer System
a. Operations (pg 12)
0 b. Trunk (pg 13)
c. Capital Projects (pg 13)
6. Storm Sewer System
a. Operations (pg 14)
b. Capital Projects (pg 14)
0 Throughout the year it is anticipated that a significant amount of time will be spend on evaluating
water/sewer infrastructure, transportation improvements, building maintenance, and park and
recreation needs. Each of these items will be supported by a detailed fund balance analysis of
funding sources identified above.
Also it is expected that a thorough review of equipment need will be conducted over the summer.
For the most part this equipment is funded by an annual bonding program and the Capital
Equipment Reserve fund. Attached for the Council's reference is the Capital Equipment Reserve
Fund designation analysis (pg 15).
Lastly, to assist with the 2010-2014 CIP discussion, I have attached for the Council's reference
the adopted City of Andover Capital Improvement Policy and last year's 2009- 2013 CIP project
listings (pgs 16-22).
ACTION REQUESTED
The Council is requested to review the various attachments, receive a brief presentation and
provide direction to staff on Council priorities for the 2010-2014 CIP.
0 ~ctfully submitted,
-
0
0
c
0
~
:::
l/) l/) Q) l/)
"C
"C "- "C
CO
CO (.) CO
.c Q)
Q) Q) Q)
"iij
I I 0::: I
c: C
C 06 C
0 tl:: tl:: l/) tl:: l/) l/) tl::
Q) l/) Q) tl:: ~tl:: Q) tl:: tl::
c. CO CO "C CO "C "C CO
E "C E CO "- CO E CO CO
III 00 - CO - CO CO 00
CO 00 co- 00 -
Q) C/) Q) C/) Q) Q) 1:: Q)
1:: c..C/) 1:: C/)
c:: -- -- I -- I I --
CO I CO -- -- -- CO -- --
c - c "(3 a.
- a. '(3 =C a. '(3 0(3 "(3 '(3
'(3 "(3 "(3 c Q) c
Q) (.) 0 Q)
c c Q) c Q) Q) c
0 Q) 0 c co- O c c c C
:::::l Q) Q) :::::l E Q) :::::l E E :::::l
-- E -- :::::l :::::l ~ -- Q) :::::l :::::l :::::l :::::l
0 (.) (.) 0 - (.) 0 1:: 1:: 0
1:: 0 0'- (.) 0 0 0 0
() () "- () () c c
() ()E c () () () ()
c c CO c CO CO CO
C
~ CO CO >. a. CO >. a. a. >.
E a. E >. >.E E CO >. >. >. >.
c c - Q) c - Q) Q) - ~
Q) "C - ~o ~ c - - - -
() u:: u:: <:3 0 u:: <:3 0 0 ()
0 <( <:3 ()() u:: <:3 <:3 <:3 <:3
~
"-
CO
C
a.
I..
a:s Q)
.....
't:J C
0
C 0
$:
(.)
ci.
Cl> Q5
Q)
a:s C
';:;: 0
Q)
..r::
0 ..r:: "Q
Q) l/)
l/)
"- ~
l/)
a)
~- en l/)
"-
c.. :::::l
C 0 10
WC ro () (.)
,Q S "C
>Cl> 0 "!!2
l/) a.
OE 0) l/) "C
"!!2 '(3 :::::l
c.. en l/) ~
E c -
co. Q) :::::l
E :::::l C
O~ () c (.) ';::
0 Q) ci>
Q) ,!!2 0
0 () E
Q) "C ';::
() c
c :Q a.
"- E 0;::
u.Cl> 0
.E 0 CO
E :::::l - c..
c (.) Q)
Oc "- <.9 l/) -0 ()
0 c.. c.. ..r::
Q) "C
:;::; (.)
>-~ Q5 - CO Q)
CO () () (.)
- c -0
:0
oS; "C Q) Q) "5 "(3
Q) '<t :0
1-0 I ~ c
"- '<t :::::l
.. .9 E .n
(.) ...... a. :::::l
O"l:t CO ';:: :::::l
Q) ...... 0 a.
u a. C 0
s: 0 c..
<( a. 0 a. 1ii s:
0::: N N t
- 0 Q) Q) Q) E ()
Q) l/) s: I 0 c.. ()
0 E "- "C ~ Q)
I
..r:: > a. en "C 0;:;:
1:5 06 a. ()
N l/) ....: - 1:: ";:;:
Q) 0 0 Q) '<t
Q) "- 0) .:::: c Q)
Q)
I ~ CO 0 CO l/) 0 0 CO
Q) "- B ~ ';:;: ...... ...... "- '<t ......
"- "C a. C a. "- ..r:: "-
-0 "- Q) 0 0 l/) ...... 0
0 0 c Q5 Q) Q) Q) a. l/) Q)
Q) Q) ro "- CO "- N N l/) 0 N
S Q) 0 "- 10 Q)
- E a. c.. Q) N I
- ro 0) E c.. "C ro
..... .::::
0 en l/) c "C - Q)
c c.. 0 CO "- I
"C Q) - c..
c 0) 0
"(3 - () :5 l/) () CO a. ,-
"-
N Q) :::::l - Q) E tl::
() "C ;;: .:::: "C 0 0 ......
c Q) c.. CO "~ CO "- $: :::::l
E c tl:: CO "- 0
:::::l 1ii c E CO
..... CO "- ..... a. ......
..r:: 0) "- Q) l/) 0 1ii
0 CO "C 0 0 N
0 C/) () 0 0) $: 0 "C C l/)
0 (.) - I N
() ...... c "- Q) ()
$: l/) ro $: l/)
c.. '<t 0 0 a. Q) I "- l/)
l/) '(3 a. l/) a..
c.. N Q5 10 0) "C Q5
Q5 Q) c Q5 c Q) 0 "C
...... ;:j:: c.. ';:;: ";:;:
0
() 0 Q) "C l/) 0 c
Q) Q) :::::l Q) ;;: ..r:: (5
() l/) ..r:: 1:5 "- Q)
Q) l/) "C
N a.. E () a. a. CO ..r::
..r:: 0 ..r:: .....' ..r:: CO
Q) l/) :::::l Q) l/)
l/) "- () l/) 0 "- ~
'<t l/) I 0 CO C
"-
...... CO tl:: (.) "(3 l/) .~ '(3 ,Q
1:5 1:5 "(3 - c "(3 0 '(3 '(3
0 .n 0 "C 0 c 1:5 c c
>. (.) 0 c S c c
...... CO I "C a. l/) Q) Q)
- Q) :;::;
N Q) 0 ~ Q) :::::l Q) :::::l
l/) B "0' :::::l <:32 B CO :::::l :::::l :::::l
I "- N '(3 (.) 1:5 0 '0' $: 0
E 0 "- 0 "(3 0 0
CO :.i2 () () "- "- ()
(.) "- CO () () ()
c Q) "- Q) a. a.
a. c
0 a. .:::: a. ';:;: E
-Q) a.
...... Q) CO :::::l c.. B >. >. c..
c.. >. c"~ c.. Q) >. :::::l ~ ~
0 - Q) - 0
CITY OF ANDOVER
Road & Bridge Funds. Rollup
Projected Fund Balance
0 2009 2010 2011 2012 2013
2014 TOTALS
Projected Sources of Revenue I
Est. Annual MSA Construction Allocation $ 782,882 $ 782,882 $ 782,882 $ 782,882 $
782,882 $ 782,882 $ 4,697,292
State Aid Street Bonds - Principal (160,000) (170,000) (215,000) (220,000)
(230,000) (230,000) (1,225,000)
Available MSA Construction
for Other Commitments 622,882 612.882 567,882 562,882
552,882 552,882 3,472,292
Est. Annual Maintenance Allocation 335,521 335,521 335,521 335,521
335,521 335,521 2,013,126
State Aid Street Bonds - Interest (78,583) (49,325) (21,009) (16,115) (10,765)
(4,785) (180,582)
General Fund Commitment (185,007) (190,557) (196,274) (196,274) (202,162)
(202,162) (1,172,436)
Available MSA Maintenance
for Other Commitments 71,931 95,639 118,238 123,132
122,594 128,574 660,108
Total MSA Available for other
Commitments 694,813 708,521 686,120 686,014
675,476 681,456 694,813
Federal Funds
Assessments' 345,000 260,000 297,000 505,000
380,000 1,787,000
Tax Levy 1.202,909 1,065,607 1,133,706 1,160,078 1,187,169
1,214,996 6,964,465
Total Revenues Available 2,242,722 2,034,128 2,116,826 2,351,092 2,242,645
1,896,452 9,446,278
I Projected Commitments I
MSA - New & Reconstruct Routes 500,000 380,000 930,000
815,000 2,625,000
MSA - Intersection Upgrades 275,000
275,000
MSA - Transfer to Debt Service 500,000
500,000
R & B - Pavement Markings 21,000 22,000 23,000 24,000
25,000 115,000
R & B - Curb Replacement 42,000 43,000 44,000 45,000
46,000 220,000
R & B - New & Reconstruct Routes
a & B - Intersection Upgrades 220,000
& B - Seal Coating 225,000 230,000 235,000
240,000 1,150,000
R & B - Crack Sealing 80,000 80,000 80,000 80,000
80,000 400,000
R & B - Overlays 1,078,000 1.039,000 1,189,000 1,462,000 1,358,000
6,126,000
Pedestrian Trail Maintenance 53,000 54,000 55,000 56,000
57,000 275,000
Total Commitments 1,994,000 2,343,000 1,896,000 2,832,000 2,621,000
- 11,686,000---
Revenues Over (Under) Expenditures 248,722 (308,872) 220,826 (480,908) (378,355)
1,896,452 $ (2,239,722)
Fund Balance as of December 31, 2008 2,497,381
Fund Balance Brought Forward 2,746,103 2,437,231 2,658,057 2,177,149
1,798,794
Ending Fund Balance $ 2,746,103 $ 2,437,231 $ 2,658,057 $ 2,177,149 $
1,798,794 $ 3,695,246
. Assuming collected in same year
0
-l.j -
CITY OF ANDOVER
0 2009 2010 2011 2012 2013
2014 TOTALS
Projected Sources of Revenue I
Est. Annual MSA Construction Allocation $ 782,882 $ 782,882 $ 782,882 $ 782,882 $
782,882 $ 782,882 $ 4,697,292
2001 State Aid Road Bond Pymt - Principal ( 160,000) ( 170,000)
(330,000)
2009A G.O. State Aid Refunding - Principal (215,000) (220,000) (230,000)
(230,000) (895,000)
Available MSA Construction
for Other Commitments 622,882 612,882 567,882 562,882
552,882 552,882 3,472,292
Est. Annual Maintenance Allocation 335,521 335,521 335,521 335,521
335,521 335,521 2,013,126
2001 State Aid Road Bond Pymt - Interest (78,583) (37,611)
(116,194)
2009A G.O. State Aid Refunding - Principal (11,714) (21,009) (16,115) (10,765)
(4,785) (64,388)
General Fund Commitment (185,007) (190,557) (196,274) (196,274) (202,162)
(202,162) (1,172,436)
Available MSA Maintenance
for Other Commitments 71,931 95,639 118,238 123,132
122,594 128,574 660,108
Total MSA Available for other
Commitments 694,813 708,521 686,120 686,014
675,476 681,456 694,813
Federal Funds
Assessments' 75,000 140,000
40,000 255,000
Total Revenues Available 769,813 708,521 686,120 826,014
715,476 681,456 949,813
I Projected Commitments I
MSA - New & Reconstruct Routes 500,000 380,000 930,000
815,000 2,625,000
MSA - Intersection Upgrades 275,000
275,000
MSA - Transfer to Debt Service 500,000
500,000
Total Commitments 500,000 880,000 275,000 930,000
815,000 . 3,400,000
QRevenues Over (Under) Expenditures 269,813 (171,479) 411,120 (103,986) (99,524)
681,456 (2,450,187)
Fund Balance as of December 31. 2008 1,488,710
Fund Balance Brought Forward 1,758,523 1,587,044 1,998,164 1,894,178
1,794,654
Ending Fund Balance $ 1,758,523 $ 1,587,044 $ 1,998,164 $ 1,894,178
$ 1,794,654 $ 2,476,110
0
-s-
CITY OF ANDOVER
Funded .
Projected Fund
0 2009 2010 2011
2012 2013 2014 TOTALS
Projected Sources of Revenue I
Tax Levy 1,151,136 1,012,280 1,078,780
1,103,504 1,128,898 1,154,976 6,629,574
Assessments 270,000 260,000 297,000
365,000 340,000 1,532,000
Total Revenues Available 1,421,136 1,272,280 1,375,780
1,468,504 1,468,898 1,154,976 8,161,574
I Projected Commitments I
R & B - Pavement Markings 21,000 22,000 23,000
24,000 25,000 115,000
R & B - Curb Replacement 42,000 43,000 44,000
45,000 46,000 220,000
R & B - New & Reconstruct Routes
R & B - Intersection Upgrades
R & B - Seal Coating 220,000 225,000 230,000
235,000 240,000 1,150,000
R & B - Crack Sealing 80,000 80,000 80,000
80,000 80,000 400,000
R & B - Overlays 1,078,000 1,039,000 1,189,000
1,462,000 1,358,000 6,126,000
Total Commitments 1,441,000 1,409,000 1,566,000
1,846,000 1,749,000 . 8,011,000
Revenues Over (Under) Expenditures (19,864) (136,720) (190,220)
(377,496) (280,102) 1,154,976 150,574
Fund Balance as of December 31, 2008 967,137
Fund Balance Brought Forward 947,273 810,553
620,333 242,837 (37,265)
Ending Fund Balance $ 947,273 $ 810,553 $ 620,333 $
242,837 $ (37,265) $ 1,117,711
ANDOVER
Trail
Fund Balance
2009 2010 2011
2012 2013 2014 TOTALS
Projected Sources of Revenue
Tax Levy 51,773 53.327 54,926
56,574 58,271 60,020 334,891
I Projected Commitments I
R & B - Pedestrian Trail Maintenance 53,000 54,000 55,000
56,000 57,000 275,000
Revenues Over (Under) Expenditures (1,227) (673) (74)
574 1,271 60,020 59,891
Fund Balance as of December 31, 2008 41,534
Fund Balance Brought Forward 40,307 39,634
39,560 40,134 41 ,405
Ending Fund Balance $ 40,307 $ 39,634 $ 39,560 $
40,134 $ 41,405 $ 101,425
0
- 6 -
r-
oo~ ~ ~~ ~ m ~~ ~*o ~*~ 0*0 ~ ~
NO ~ m~ ~ ID ~m vov M~M NON m m
w ~~ M ~~ N N ~m VOv ~O~ 000 m m
rev mN M ~N M 0 ~~ ~ ~M~ OONOO OMO ~ ~
E~ M V mom ~~ ~ ~ ~ m m m m ~ ~
~~ ~ ~ ~ N ~ ~ ~ M M ~ ~ ~ ~
o "'... "'... '" '" '" "''''
v* ~ ~* m 0 mM m*ro m*m ~*~ m m
roo M ~~ m ~ M~ ~o~ MOM ~o~ m ID
m ~~ M V~ N ~ ~M 000 rooro NON
roM ~N ri ~N M ci N~ M ~M~ ~NN OOMOO ~ ~
E~ ~ V M 0 ~ ~~ _ V V ro ro ~ ~ ro ro
_0 V M N ~ ~ 0 M M ~ ~
al N g Ei re" N ..... .....
~ f;lIt ffl 6It- W (fl ffl fh (fl
M* ~ 0* m ID ~o m*m ~*~ v*v m m
NO M mN ID ~ Nv ~o~ NmN ~o~ ~ ~
~J ~~ ~ ~~ ~ ~ ~~ N ~~~ ~~~ ~~~ d 3
E..... M V m 0 ID ~..... ..... M M ID ID ~ ~ ID ID
;TI~ ~ ~ci ~.. i Nil).... ~ M ~ .... .... ..... .....
ffl .,. (fl fill) fh (fl (fl Vi (fl
M* M c* m.... ~ro V*M m*m m*m ID II)
mo M ~M ID..... ~m morn romro NON 0 0
W .....11) M~.... N M ~m .....0..... ll).....ll) mom.... ....
ro..... mN ri ~N M ci N~ mM~ N~N ~M~ ri M
E..... 0 v (g 0 v lOll) N N 1.0 It) l.O LO M M
;0 0 M (g N LO .... 0 M M .... ....
.yj N gf cl:~" N ..... .....
6'7 .,. 1ft... (fl ffl ffl tI7 (fl
N* M m* mM.........R M*M ....*.... ....*.... .... ID
LOa M IDNv ~LO mom romro NON 0 0
m IDO M MOO NV.... LOID IDOID LO.....LO MOM ID ID
roo ~o M ~o MN~ ~~ 0 IDMID ~M~ MMM ~ ~
E..... 0..... v~..... OvM mo ..... ..... ..... m.....~ ~ ~ ~ ~
~~ re~' ci ~", N-~ CO~ ~ M M ~,~ O~ ~
ffi tit ffi frI't ffi ffi ffi ffi ffi
,O~ 0 ~ ~~ ~ 000
O~ M ~~ ~~~ vv MOM ~~ro v~v M~M ~ ~
oo~ M v~ ~vN ~N ~~N ~OW v~v ~O~ ro ro
Nm M ~~ N~~ N~ N~v VOV N~N ~O~ V v
~ cD 0 ('I) N" 0 ('I) ~ ~~ ~ ('I) ~~. N" N" a>"": cr> ,..... ~.. ~ evi ~ d d
o v v 0 o-~ 0 ~ OvOv 0 0 0 0' 0 ~ ~ ~ ~
o V M N ~ ~- 00000- 0 M M 00 00
N ~ N~ c) N N ~ ~
'" ~..
ffi tit ffi.... ffi ffi ffi ffi ffi
v~ ~ M~ mM~ ~v M~M oo~oo ~~~ ~ ~
MN 0 M~ ~mo COM ~O~ ~~~ ~O~ V V
MN M 00 NNN,....~ ~O~ ~,....~ NON ~ ~
00 N"0 d N0 ('I)~cD ~~ ~ ooevioo ~0~ devid ('I) ('I)
o ~ N V o~~ ~~ 0 m ~ ~ ~ ~ ~ w w
o N C N ~ ~ wu 0 N N 00 00
N ~ N. <<J" W<( N ~ ~
"CIS M - N >->-
.... C:;:l ffi tit ffi .... (J() ffi ffi ffi ffi {fl
OJ''ii ,0 - 0 0 0 0
-E N~ 00 v~ mo~ v~ m~m v~v ~~~ v v
-0 w~ ~ om wwo M~ ~o~ MmM 000 ~ ~
~U ~. q ~~ ~~~ ~~ ~~~ ~~~ ~~~ ~ ~
~~ b ~~ ~ m~ 8~~ ~~ ~ ~M~ ~~~ ~M~ 0 0
~~~ ~ ~ ci ~ N ~N ~ N N ~ ~ ~ ~
o )(
c::: ~ {fl frIt ffi.... {fl {fl ffi ffi ffi
~~ ~ o~ ~~~ CN ~~,.... m~~ o~o W W
M~ W ~~ ~~N CO~ ~o,.... w~w 00000 N N
~~ ~ om N~M ~O MOM ~~,.... MOM ~ ~
W ('I)evi ~ ~N ('I)oo~ ~d CD ~evi~ ~~~ "":evi"": ~ ~
o v~ ~ <<J~ 0 ~ cow 0 00 00 w~~ v V m m
?i3~ oo~ NNv ~NNvv ~~
N ~..
{fl .... {fl.... ffi ffi ffi f:/7 ffi
~ v~ ~ M~ ~M~ ~~ N~N ,....~~ o~o ~ ~
= vM 00 cooo ~v~ _,.... oo~oo ~v~ 0""'0 ~ ~
ro o~ N,....v NOON,....~ ~,....~ ,....~~ Ovo 00 00
~ ~ ~~ ~ ~~ g~~ ~- ~ ~~~ g9g ~~~ ~ ~
ro ?i3~ ~~ NNv ~NNVV ~ ~~
o N - N
~ f:/7 frI't f:/7 frI't ffi ffi f:/7 f:/7 ffi
'"
~~ ~~ ~;~ ~gm ~~ ~~~ ~~~ ~~~ ~ ~
~ro ~~ v COV Nv~ N~ OMN NOON ~O~ ~ W
~~ v ID~ ~ ~~ ('I)~~~"": v ~~~ ,...:~,...: ooom ~ ~
Uc 0 ~~ 00 ~~ 0 ~ OM 0 mNW O~O ~ ~ ~ ~
~~ ~~~ MO)o. N~v ~~'C\lvv ~w
m w N -.....
g ~ ffi frIt f:/7 frIt frIt ffi f:/7 f:/7 ffi
'- "
-g C\l
roa . v* ~ ~~ ~OO~ <<IN N*O ~~oo 00 00 W
~~ m ~~ ~ ~~ ~~~ ~~ ~~~ ~~~ ~ ~ q ~
-w ~ M ~v m NM MMM ON M w~,.... VNO 00 00 m ~
€ ~ ~ ~ g ~ ~ ,~ ~ ~ ~ ~ ~ N ~ ~'~ ~ ~ ~ ~ (0 ~
~3:~ ~ ~ _
~.ge- ~ f:/7 frIt ffl- frIt 4t4 {fl {fl (fi {fl
~ 0 a ~
Q." 0
~~g N ~ ~ m ~ co 0 W ~
=~~ = (0 ~ N ~ N ~ g ~ ~
~~~ ~ ~ ~ g g g ~ ~ S g ~ ~
~~8 ~ ~ ~ S ~ C\l ~ M ~ N M ~
.~ ~ .2 g {fl : {fl", .... {fl ffl- {fl
~-. m .~
=~~ ~ 1; .! ~ .!
'~~2 ~ g ~ ~ Iii in
O .~€~ .5~ :5 € a ~ L-
~~; ~~ ~ c ~~ ~
<(~~ U2 (J....:8 .50 :
~8X~ ~~ ~.... x~ ~ ~~ ~ ~
C'lI'OS= ~~ ~~ ~ ctI ,g '01- 05._
.....c*~ M ~ct1 _~ ctI_<((j) c:a r:!
om~~ ~('iJ a.LL (I)'t:' uc:....z C I-
....Uw~ Ciiw ctI..c zs ~~m :;; C
c..ffi~.!!2 (l)E uj!:!:: "CIe {gE>-:a- 11l '" .!!
C'lIU~N ~~ ~e I- s~ ~<(E<( ~ ~ ~
~~~g u~ I-G ~ ~ O~~O ~ ~ (I) Cii
~~~~ 5f ~ ~ ~ ~8~ 5 5 l ~
- 'l.-
CITY OF ANDOVER
Pari< Improvement Fund
Projected Fund Balance
0 2009 2010 2011
2012 2013 2014 TOTALS
I Projected Sources of Revenue I
Park Dedication Fee $2.944 per unit
platted units 25 25
25 25 25 25
Anticipated Park Dedication Fee $ 73,600 $ 73,600 $
73,600 $ 73,600 $ 73,600 $. 73,600 $ 441,600
Commercial! Residential - Andover Station N Est. 78,733 25,000
47,461 151.194
DNR Grant
Capital Projects Levy - Park Improvements 57,680 57.680
57,680 57,680 57,680 57,680 346,080
Total Revenues AvailablA ~" 210,013 156,280
178,741 131,280 131,280 131,280 938,874
I Projected Commitments I
Annual Misceilaneous Projects 25,000 25,000
25,000 25,000 25,000 25,000 150,000
Debt SeNice Payments
DS - Bailfields (Final 2015) 129,659 129,659
129,659 129,659 129,659 129,659 777,954
Andover Station North Buiiding - carryforward 25.871
25,871
Skate Board Park
200,000 200,000
Sophies South Park
75,000 75.000
Andover Lions Park
85.000 85,000
Total Commitments 180,530 154,659
429,659 154,659 239,659 154,659 1,313,825
Revenues Over (Under) Expenditures 29,483 1,621
(250,918) (23,379) (108,379) (23,379)
Fund Balance as of December 31, 2008 78,720
Fund Balance Brought Forward 108,203
109,824 (141.094) (164,473) (272,852)
Ending Fund Balance' $ 108,203 $ 109,824 $
(141,094) $ (164,473) $ (272,852) $ (296,231 )
"Target- $50,000 to create a contingency for any project overages.
Note: Debt Service has priority, platted units will have to be determined prior to any projects moving forward.
0 .~
Debt seNice payments are assessments for the construction of bailfields at Andover Station North. Payments are based on 5.5% interest for 8 years.
0
- q, .
CITY OF ANDOVER
Trail Fund
Projected Fund Balance
Q 2009 2010 2011 2012
2013 2014 TOTALS
Projected Sources of Revenue I
Trail Fee $671 per unil
platted units 25 25 25 25
25 25
Trail Fee $ 16,775 $ 16.775 $ 16.775 $ 16,775 $
16,775 $ 16,775 $ 100,650
Total Revenues Available 16,775 16,775 16,775 16,775
16,775 16,775 100,650
I Projected Commitments I
Total Commitments
. . $
Revenues Over (Under) Expenditures 16,775 16,775 16,775 16,775
16,775 16,775
Fund Balance as of December 31,2008 54,864
Fund Balance Brought Forward 71,639 71.639 88.414
105,189 121,964
Ending Fund Balance' $ 71,639 $ 88,414 $ 88,414 $ 105,189
$ 121,964 $ 138,739
'Target. 10% of current years commitments to create a contingency for any project overages.
o It Is anticipated that all projects will not be fUlly expended by the end of the year, and future projects will be contingent on additional revenues.
0
- q-
~O~~~ ~ ~-~~ ~~~~ ~~~o ~~~ ~ ~ 0...... N N
~~N(f')(f') (f') r;r'1g~ ~~~~ ~~~~ ~~~ ~ ~ g ~ ~ ~
~ (f')~ ~ ~N~~ ~~oooo ~ g~~~ ~f~ ; ~ ~ ~ ~ ~
= = ~~~(f') __~ 00 00 ~ (f') 00
N N ('1"--'" '-' C'" '-''''
O 0 '" '" '" '" 0 ,0 0 0 '" ~ ~ ~ ~ ~ ~ '"
~O~~~ ~ O~V~ ~~~~ OON~O ~OO(f') 0000 00 0 ~ (f') N
~ ~~N(f')(f') ~ ~~~~ ~~~~ ~ ~q~~ ~~~ ~~~ ~ ~ ~ ~ ~
~~ 0 ~ - vv ~~ NM~~ (f')~~ ~O~ 0 ~ 00 ~ ~
~~ V ~~ ~e~~ ~;~ qq~ ~ N 00 ~ ~
~ r- M - eOOc '-' _ _
~ f;f"3. &'7 &'7 ~ &'7
*O~~~ ~ 00<'1_0 ~~~~ OS~O ~N~ S ~ ~ ~ 2 _ M
~~NMM ~ ~~~~ ~~~~ ~q~~ ~~~ ~,~ ~ v ~ ~ ~
N 0 \0 - vM N 001'""--\0",," OV("t') 0 \0 \0 V N r--.
1""1 v 1""1 N\Ov_ v\ON 00 \0 o:::t 00 r:--- I.f':I r---
~ ~ ~e~_ -C'-' '-' ~ ~ N ~ ~ ~
&'7 Y't Y't Y't Y't EA
~Ol.f':ll.f':ll.f':l V OO~(f')~ ~~~~ \O~Mr--. MO~ 00\0 ~ \0 ~ N _
~~NMM ~ ~:~~ ~~~~ ~~~~ ~~~ ~~q q v ~ ~ ~
- 0 \0 - (f')('f') 1""1 I.f':I-MO l'"--O\M I.f':llOl.f':I lrl V 00 N
1""1 o:::t - \DV('f')O'\ (f')lON 00\0_ M 00 _ ('f') l()
~ ~ ~e~O\ -C'-' ci~2: N ~ ~
Y't Y't Y't Y't Y't EA
~Olr)1.f':I1.f':I 0\ Nr---OOQ ~~~~ r--.~~v MOO~ S ~ ~ \0 ~ _ N
~~NMM ~ ~~~~ ~~~~ ~~~~ ~~~ q ~ ~ v ~ ~ ~
= 0 \0 - MM = Vl:"--O\O f'l')V 0 (f') ('f') \0 lO 00
-- 'o::t - --Nt"-- oq-l.f':I_ l.f") \0 00...... Irl ('f')
Q = -00",,"00 --'-' '-' N '-' 00 00
N N N"-'-- '-' '-" __ t--" r--."
EAY't~~ ~ ~
~O~OO ~ OO~~O ~~~~ ~~~M MOM SO~ ~ ~ ~ V ~
~ OON~O ~ ~~ON O~OO ~ ~OO~~ ~~~ 0000 00 ~ ~ ~ 0
..... M~", ~ '" O.....:~...~... lI'1r-..:oc:ioc:i..... V...~",~"N... ~...N",M... 0",0"V1... V1... N... 00" ~"
sg ~ ~ ~ MM sg ~~~~ ~~~ ~~~ ~ 00 N ~ ~
~~ '"5~ :::...t::..~~ _._ ~~::" 0... N ~...~...
ro1 ro1 ~
~~ fF} ~ fF} fF}
~~ OO~~~ ~~~~ ~~~~ ~~~N ~~~ ~ ~ - ~ N ~ ~
ON OM~~ N~~OO O~OO M~O~ ~~~ M ~ ~ M 00 ~ ~
~ M~ ~~~d 8.....:~~ lI'1~oc:ioc:i ~ ~~~~ ~~~ ~ ~ ~ ~ d ~ ~
~ M ~ ~~e~ ~:~ ~ q ~ ~ ~ ~ ~
...... C C ~ ~
fF} fF} fF} fF} fF} fF}
~O ~~OO~ oovO~ ~~~~ ~~~~ ~~~ SO~ ~ ~ 00 V N
O~ ~MOO~ ~~N~ 0~00 ~~~~ ~N~ 0000 ~ ~ ~
M~ ~......~~ ~.....:~~ r-..:~OOOO ~~q~ ~~~ ~q~ ~ ~ ~ ~ q
r--. 0 ~ V')~ NN r--. ......~~~ r--.~M ~Or--. 1.0 00 ~ ~ N
Q ~ Q V')~r--.M ~~oo -.-~~...... M 0 r--. 00
rI.I Q Q ~~Moo ~-.- 1.000 ~ ...... ~ 0 ~
= N N ..._.__._ _._ "'_._" ...... '"
Q,g '" '" '" - r--
.~ fF} ~ fF} fF} EA fF}
Q ~ ~ ~~~~ - - -
~... 0-""'1.0 M~~o-"'" ~~~~ 0-""'0-""'0-""'0-"'" ~NOO~ ~o~ r--. ~ooo N ~ 0 ~
~ OM NMV100 ......MOr--. O~OO OOr--.r--.M NON 00 N~V') V') ~ 0 ~
- .~ r--.~oo~ '.r--.~ .... ~~~~ ~V')O\ ~ r--.~N V') 0\ ~
g~ ~ M~ ~ ~M O\~NN MMooOO ~ f~~g ~~~ ~ ~N~ ~ ~ ~ f
~; ~ ~ :...eer--. _._ -.- t::.. C ::... 0"
f:; i>:: '" '" '" '" '" '"
e
~~ ~~ ~~r--.~ r--.~M~ ~~~~ oo~~~ SS ~ ~ ~ V ~ 00 0
U~ ~~ ~=~~ ~:~~ ~~~~ ~~~~ ~~ ~ ~ ~ ~ ~ ~ ~
... l/) ~ ~ V1~ NN l/) vV1V')v 0000 ~ r--. ~ r--. V ~
~ Q M Q r--.V1vr--. vv ~ ~ 0 ~ ~ ...... ~
~ ~ ~ ~~eV') cc -.- c e e ~ q
~ - -
fF} fF} ~ fF} fF} fF}
~~ OOO~ ~~oov ~~~~ O~~oo 000000 ~ OO~~ ~ S 00 00
~~ ~8;~ ~~~~ ~~~~ ~~~~ g~g~ ~ ~~~ r--. 8 g M
~ M~ ~ ~~ oo~NN V')V')0000 ~ g~ig ~~~~ ~ ~MOO ~ ~ ~ i
~ ~ ~~e~ ~~...... e c e r--.... v'"
Go") fF} fF} Vl fF} fF}
;;
"
><
00
.. "
00 ..,
:E :~
.. ~'fl ~ E ~
~ :.e:O gp ~-2
'S: 'E;.S "<:J .::: ~ S
'fl [/} ~ g ~ fa & g B
; ~ [/}~] bJ) S ~il ~ ~ Q
Q 00 (J,) 0) gf ~ '8 ~ ~ "'0.. ~
~ .8;G .-'u .... a "g '3 ~.~ 0 S t3
... .- "'0 .~ = .,g = ~ 's.. 'O.E "'d 5 5
'E' ~ ~ 'fl a ~ ~ 0 ~] ~ ~ ~'E a ~ c;
0'" < 0 ~ ~ 00 _ is S "'0 [/} ~ a ~ ~'s'S
t c; t gf~ [/}~ ~~ 'i a~ (J,)~ bJ) egg
~ = ~ ~s~l~ ~[/} g]] 1~] .S ~ ~
(J,) S ..8 ~ ~ ~ .2 0 c.. g B 0'- 's.. 0) g. ~ (J,) CI,) ~ ~
;G =a ~ ~ I Q..oc..c..o oa = g.e~.:o...so E;g ~ 00
.... [/} :::s ''::: .... .... "C 0... Co :::::: = > E 0 '+-I = 0) C:l is .;:;:l 0 !U "'0 "'0
O .... 8. 8 ~ 8 ~ .2 ] = E a ~ ~ e s"'g 'S 0 E 0 0 "'0 a 9 s .s C fa a
~c;",o~~~SE UCI,) UCI,) : 2~gg~ ~'+-I'so~ ~8e8~~ .2E .s ~ ~
~O'O(J,)(J,)J;:;_~= =0.0 =00 c.;;;o~......u O[/} 0) . 0... VI 11) ~(J,) t) VI VI
. ~~~~~!.Q~ ~B~J !B~J J ;.~~~Z ;~~]Z J~~5~Z JS z 8 8
0~<8850)< ~~~u ~~~u a Sg~~ SB~~ S&8~B s~
~~g~~~~i !~~g~ ~~g~ ~ ~~~~ ~~~~ ~<~~~ ~~
~<<zz~u~ ~~~u~ ~~u~ ~ a a a a
~ \0-
'" 00 0 'D '" '" '" '" 'D
?/(lI) ..... 'D
'" 0 0 'D '" '" '" 0
0_ '" 0
_ 'D 0 ..... '" '" 00 .....- 'D
'" '" 00
... V")" '<:t" I.ii" ...- \0" \D" " 0('
vi '" 00-
- ..... - '" ;;; ... ... 'D 0 .....
'D '"
Q - - - - -
0_ 00
'" '" '"
""
""
"" "" "" "" "" ""
... 00 0 '" 0"'''' ;;;- '" '"
0 0 0 0 0000
'cf.,lI)lI)M 'D
00 _ 0 0 0..... ..... ..... 'D '"
0 0 0 0 0000
0_00\ 'D
_ _ 0 '" 0'" ... C- "'^
::- 0 0 0 0 000
0 '" 0'"
.. '" ('1" \0" lI)" ",- 0" M" ",^
'" 0 0- '"
V)" 0" 0" ",^ vi ","' \,(')" O^
... - 'D 0 '" '" '" ... '" - 0
'D '" 0 N
\0 lI) 0 ...... '" 'D '"
... Q - - '" - - '" 0
- O^
_ 0 '" ..... '" 00
&'" ",^
",- 00 00-
00" 00"
""
"" ""
"" "" "" "" "" ""
0000 00 0'" '" t:::' '" '"
00 00 00 0
00 0 ~ln '" '"
..... '" 0 '" 0"'''' '" '" 'D
00 00 00 0
00 0 0_ '" .....
- '" 0 ... 0'" ::- 00 .....
:::~ 00 00 '" 0 "l
'" 0 "l '" '" 'D
'" 000 V'l" '" _".0'" .....^ ",^
0'" ...: od' 0" 0" 0 0"
......" vi ",- 0
- '" '" '" ..... '" ... 'D 00 '" 0
'D 00 '" 0 '" '" 00 '"
0 'D 0
Q - '" 0_ _ e 00
- - '" -
o^ '" 'D
'" - ",-
",-
- - .....-
""
"" ""
"" "" "" "" "" ""
..... '" 0 'D 0'" '" t:::' 0 '"
0 0 0 00 0000
~lt)N 'D
........ 0 '" 0..... ..... ... ...
'" 0 0 0 00 0000
0_'" '"
0"'0 0 0'" '" '" 0 .....
0 0 '" 0'"
000\0\ '" '" 0
- 0\" 0" lI"'l" ",^ 0" r---" .....^ ",^ ",^
0(' '" 0 ",- V)" lI)"
0" O"\,(")"lt)'" vi ",^ '"
- '" '" '" '" '" '" 00 e '" '"
'" '" 'D 'D '"
Nlt)\C)("/"'j 'D -
Q - '" - - '" '" 00
- 'D '"
__\00\ '"
'"
",- ",^ '"
",^ ('.f' N"
""
"" ""
"" "" "" "" "" ""
..... 0 0 ..... 0'" '" CO 'D 0
0 0 0 00
0 *-0 '"
...... 0 00 0'" '" 'D 0 ...
0 0 0 00
0 0_ '"
f'" t't 0" '" 0'" ... ... '"
0 0 0
0 00 0 '" 0
~ 00 ... '" .....^ 0" ('("i' ",^ '" .....^
",- 0 0 0-
0'" 0" o^ vi ",^
'" 00 '" '" '" ... '" ~ 00 '"
'" '" 0
'" '" 0
Q - '" - - '" '" '"
- '"
- '"
'"
'" ",^
-
""
"" ""
"" "" "" "" "" ""
0000 0 0'" '" ..... '" 'D
0 0 0 0 0000
'$.0 '"
2 0000 0 0'" ... '" ... 0
0 0 0 0 0000
0_ '"
MOOO '" o 'D 'D 'D 00
'" 0 0 0
0 000 0 '"
.. '" 0" 00" I,("J'" 0'" ",^ 'o:t'''lt)'' ",^ ",- ",-
.....- 0 .." 0-
.." 0" -.::r" 0'" ...^ vi .....-
a Q r--- r--- N 1O '" '" 'D 00 '" '" 00
'" '" '" 0
I.(") N M 0 '"
,~ Q - '" - - '" '" '"
- '"
- '" - o^
~ '" ",-
",^
-
f'OI
""
"" ""
"" "" "" "" "" ""
00 '" '" '" ..."'''' s '" '"
~o ... 0..
'" 00'" '" '" 'D 0 '" '" ...
0_ .....
..... '" ... 'D'" '" .....
00
'" '" Eo-<
00 '" (".;' ......" ",^ 00" ('1')" ",^ ",- 'D^
'"
vi ...^ ~
Q '" ... '" ... -'DOO '" 00
'"
-
Q '" - ... '" _ 'D ~ '"
o^ '"
'" '" '"
;S
1::
""
""
"" "" "" "" "" "" 0
""
00 - '" '" '" 0__ '" ..... '"
'*-0 '" ~
'D '" ..... ... - 'D ..... '" 00 '"
0_ 00 B
0 00 ..... '" '" 'D '" 'D
~trltrltrl .... ",,,,r-- ~~~
~~ 0'" G)-
O '" '0 00
Mr-OOr-
OM ('f') ('f') :;; 00000 000
.......('f')":tN 0-_
0 r-- 00
'" \.Ci trl OO~ M...j....j.
0\0\00- 0............. ..........
0 00 '0 ....
.... 00' '0
- .... M O~ ___...: 0........
0' r--' '0' ....'
....
.... r-O\MV\ 0'" '"
'" .... '" 00
0
Co M~M~e\O ~~ ~
- '" '0
'"
'" "'::-
",' ",'
0 "" '" '"
'"
""
~trltrltrl '" r-- "'.... ~~~
~~ ~~ ~
0 '0 0 '0
00 r- \0 V\ 0'" '"
OM M ('f') r-- 0000_ 000 ~
N ('f') 0 00 0"''''
0 .... '" r--
~ '" '" ...j. ":t 00...
M...j. ...j. ~ f"/"t M.. ~~ v:. 0'" '"
0 0 '0 '0
" '" 00' '0 -
" '" O'\M......":t ci c'f M'"
0" ",' ....' '0'
... ....
... .... 0\ trl N N 0'" '"
'" '" .... '"
... Co
... Co .......... N... e \0 3-~ 3-
'" '" '"
&'"
&'" "'::-
C"f C"f
'" '" ""
""
""
~trlLrltrl .... 00 0 '" ~~';f.
~~ ~~ ~
0 '" '0 0
ONV')M o 00 00
ON('f')M .... '" r--.... 000
00 M V 0 000
0 '" '" '"
'" '" . .... r--
M...t-...t- ...... 00 0 M 000
0 '" '" '0
00' '" ,
r-:\ONoO O~.......... ..........
0' r--" r--" ....'
'" '0 -
'"
.... f'
.... M ...... - 0- 0'" '"
'" '" .... ....
Co
Co .......~ N~ e V'") 3-~ 3-
- '"
'"
'" "'::-
C"f ('f
"" '" '"
'"
""
~V')IOIO '" '" '" 00 ~~~
~~ ~~ ;:;)
0' 0' 0 .... '0
--\Ov 0'" ;::;
ON ('f') ('f') 0 - '" r-- 000
0'\ 0'\ 10 V 0'" '"
0 0 0 '"
'" '" .....: V \0.. M...t-...t-
M M 0'\ 0 0"''''
0 0 0 '" 00 '"
.... 00 '0
- .... r-~"""~NM ci 0'\'" 0('
0" 0" 0" '" '" r-.:'
....
.... trl 00 0 r---- 0........
'0 '0 '" - 0
Co
Co 0... -~ C V'") 3-~ 3-
::- ::-
'"
'" "'::-
",' N
"" '" '"
""
'"
~IOIOIO .... r-- '" '" ~~~
('f')...... M 0 00 ~
0' 0' 0 '" '" ....
0
OM M M r-- '" "'- 000
ooOOMr- 00000 0
0 0 00 '" ....
'" '" ' .... '0
M...j....t- 00.. 0\... ........ r-... 0.. 0... 0...
0 0 0 '0 00
~ 00' '" , ~
",' ",'
0" ",' 00' ","
'" -
O'\\O-q-OO 00000
oovO\o:::r 0.... ....
~ ~ '" 00 8 0
Co
Co ~"'2:~1O 3-~ 3-
'"
'"
",' C"f
"" '" '"
'"
""
~IOOO '" .... 00 _ 'il-~t:.
~~ 00 0'
~ 0' 0 '" 0 '"
v o:::rlO 10 0
~ OM trl 0 '" '0 .... '" 000 ~
OOr-\Oo:::r 00000 0
0 0 '0 '0 '"
'" - '" r--: v 10.. ...t-..,f...t-
1OV'")V'")o:::r 0.. \0... \0...
0 0 0 r-- '" ....
"'" 00 '" -
" '" -q-" M"'I.I)"'I.I)'" 0'0'0
~ ~ "," ...." "," 00'
e Co
e Co N.......OOM "'.... '"
'" r-- .... 8
.~ Co
,_ Co ~"'2:~1O e~ e
- 00,
~'"
~ '"
'"
I>iI
I>iI
"" '" '"
'"
""
'd'. M\OO\t:. '0"'_ t:.~t:.
~~ 22 0'
G)- G)- '" '" 00 0
r-o:::rlOoo
0 N....... ('f') 0'\ "'0'" 0'"
0 00 r- 0'\ ....... 0'" '"
'0 '0 0 .... 0:: '0
'" 00 M _ ....... to v v.. ...t- M..,f
o~ooo ~ NON ~ _ ~ 0 0 0 0 ~O N
01:"--000 r--. 000 r--- N 0\ 0 0 0 0 0_ 0
00-000 0\ lrlOI.O o::::t" 00 N 0 0 0 0 V) II')
~ ~~OOO ~ 00000 ~ 0 ~ 0 0 0 0 ~ 00
'l""l -o::::t"ll"'l('f')O o::::t" O'\V)o::::t" 0\ 0\ 00 ll"l t.rl It) V) 0\
= lrl \0 C"-l-o::t...... 00 0 ...... ............ _ N
M ('I' ("1')'"
~ 04 f:A f:A f:A f:A l";A l";A l";A
l.r)-OOO \0 NON o::::t" r---...... 0 0 0 0 0 M
-\0000 t'-- 000 r:--- o::::t" N 0 0 0 0 ...... 0
_MCCe v lrlC>V) 0\ 00 00 0 0 0 0 an
N~ ~~OOO ~ 00000 M ~ 6 0 0 0 0 00
~~ -vV)('f')~ ~ ~~~ 0\ ~ ~ ~ ~ ~ ~ ~
~M N~ N"
f:A EA f:A V} l";A l";A EAEA l";A
r---I:"--OOOO ('f') \00\0 N 0\ r--- 0 00 0 000 ot""--\O
an_coco r--- MOM \0 0 o::::t" 0 00 0 000 _\OM
V\OOOOO 0 MOM N 00 0 00 0 000 -M
M ~Mo6oo 6 ~o~ ~ N ~ 0 66 0 060 M~
- -o::::t"lt"lMOlrl 0\ \OlO_ N N 0\ t.rl lrllt) 1.0 OV)I.O M\O
~ o::::t"N r--- NS~ ~ ~ ~ - \ON q OONS N
EA fA l";A EA EA f;A l";AV} EA
VO\OOOO ('f') 00 ~ \0 0\ 00 000 0000 ~O\O
NMOOOO \0 00 ('f') v 0 00 000 0000 O-M
000\0000 r--- 00 N ('f') 00 000 0000 an ('f')
- ~~o606 ~ 00 N ~ N 60 000 0000 ~ ~
~ -vV)('f')~~ ~ ~~ S ~ ~ ~~ ~~~ ~~~~ ~
N N NN ('f') M N N NN
EA l";A l";A EA EA l";A l";AEA EA
l(")\Oooo - 00 - V) \0 0 00 00 0 '*0
-Noao o::::t" 00 o::::t" 0 'o::T 0 00 00 0 0_
NMOOO lI) 00 I.() 00 ('f') 0 00 00 0 II)
Q ~66oo ~ 06 ~ 00 ~ 0 ~~ ~o ~ ~
: -vlrl('f')O ('f') 1rIV) 00 0 0\ 1.0 \0_ ~~ _
- -.:I" ~ -- M -.:I" _ N _ N
.... ^ ^
'" '"
~ ~ ~ ~ ~ ~ ~~ ~
o~ooo ~ 00 ~ 0 ~ 0 00 00 0 ~o
~ 01:-000 I:- 00 I:- MOO 00 00 0 0_
- 0\1:-000 ~ 00 ~ 00 0 00 00 0 ~
e~ ~~ggg ~ ~~ ~ ~ ~ t ~~ ~t ~ ~
~N M -.:I" -- M ~ M - - --
~
~ ~ ~ ~ ~ ~ ~~ ~
~ 0000 M MM 0 0 0 0
I:- ~OOO 0 M M _
- 1:-000 00 0000 0
~ N~O ~ ~~ ~ ~ M
g ~~~ ~ NN ~ ~ f2
.... ^ ^
N N
~ ~ ~ ~ ~ ~~ ~
~ OOMO OO~ NN M I:- 0 0
~ -.:1"0\0 NN 1:-1:- ~ I:- M _
~ M-.:I"O -.:1"00 ~~ _ 0\
~ ~ ~OOO 0 ~~ ~ ~ ~
Q 0 NN~ - 0000 N N ~
ION_M I:- \O~
.... ^ ^
N
~ ~ ~ ~ ~ ~~ ~
o -.:1"1:-0 - ~ \0 ~ N I:- 0
00 NOOO 0\ N N \0 _ I:- _
o -.:1"\00 \0 ~ ~ -.:I" 0\
~ 0 NNO ~ ~ ~ 0 ~ ~
Q I:- 1:--.:1"0 00 _ _ I:- ~ N
Q M -.:I" -.:I" 0 ~
N "' ~
~ ~ ~ ~ ~ ~~ ~
~ N-.:I" NM I:-r- \0 \0 N 0
\0 MOO NO __ 00 N _ _
~-.:I" -M 00 N -.:I"
~ 0 ~~ 000 ~~ ~ ~ ~
Q ~ MO\ -.:I"M ~~ r- 00 ~
10 M ~ -.:1"-.:1" 0\ 0
.... ^
~ ~ ~ ~ ~ <A<A <A
M ~O\O OO~ -.:1"-.:1"00 r- 0\ \0 ~O
I:- OO~O N-.:I" ~O~ 00 M N 0_
~ ~ ~~6 ~~ ~~~ ~ ~ ~ ~
= 00 M-O r-_ \001:- -.:I" ~ 00
N M "'=t' 0\ "'=t'N\O N r- 0\
~ ~ ~ ~ ~ <A~ <A
"
g
~ ~
= ~
= ~
~ ~
~ 3 j!J
~ ~ ~ .~;:: ~
~ ~ .$ - (1) 8 ~ .,8 2
V; ~ c ~ ~ c ~ ~~~~ ~
-g a s ~ ~ g ~ 5""d<t::~ ~ ~
=..c o:Il .0:::' o:Il >. u C:t"" = > ..... _ -
~ u ~ ~ ~ 13 (1) ~ 0 I-) 0 Po. m ~ ~ .2 2
= g~ ~58 .ui - ~ ~ ~u~ ~(1) ~~
~ ~~ <=8 ~ ~o~ ~ ~ g ~a>~~~ ~ ~EZ ~
.e~~U~]!g~~~ ~~'3~ e ca ~ .~uO~~::5o 5:E~ ~ Cf)
~~~!~~~g~~ ~~'i~ g ~ ~ ti~~~;[~ ~~~ ~ 9
~~u ~Cf).o:::'~O ~ou : 1 1 !izu>~.~ ~~]_ 001 5
~=: ~ z (.t, (.t, O=,_ ~ 1l1l-g~ :C~s9~ S
u ~ ~~~~ Q~~<u u
-\3~
0
'$......, \n......\OO\ \COon..... '$.#.'$.'$.
00 0\ N r-- g-
S 0 '" r:: ... 0
0 0 0
0'" ~ 0 l"'l ..,. OO<""lOr-- 0000
..... ..... \0 l"'l 8
S 'D '" 0 0 0
0
..; ..,. oN r<'l oN r-:~~~ M M M M
O\II'l\Ot- 0
N ... ,... ~
0 0 '0
;!; '"
... ~~;g~ ;
:;:' S S ,...
~ ~
S
'" ~
,.,
....
....
EA EA EA (A
'"
'" '"
'" '" '"
'$.'0 0.....\0 0\ M 0'1 0'\ l{) '$..'$$.*
10-\00 S
S ~ s il ,... g
8 8 0
0", ..... 0 l""'1 ..,. \Or-ON 0000
"'" 00 0'\ r- ~
8 '"
,8
i", ..; ~.. oN \"I"l N r-:~~~ ...; ...; l""i f"'i i",
ON _.......
... ... ~.. ~
O\.....:c-S.,.;
:g ~
:~r 3 ~
:g
!~ ~ ~
;Q;~ ~. ~
EA EA EA EA
'"
'" '"
'" '" '"
~~ lrl ..... \0 0\ .... 0 o.n .... '#***
N\OO\O :3
8 8 ~ ... il :3
0 g 8
r-- 0 l"1 ":t ..,. M ..... 00 o 0 0 0
o.r, \0 0'\ C\
'" 8
..; l"'l N l""'l N r-:~;;;:! ...; ...) M f'"i
l('l ..... 00 ..,.
::, ~ ~
'0
::: '"
.... r-"r.:'I5~ ...
... ; vi ; ~'
:g i: :;,'
""('I"\r--~ ~
~ ::
,.,
,., '" --
....
....
EA EA EA EA
'"
'" '"
'" '" '"
'#......, 0"'" \0 0\ 0'\ l""l o.n 00 $.$..*,*
oN"'" r- ..,. 0
0 8 'D ~ ,... 8 0
88 g 0
0'" ..,. 0 ..., '<t' ..... 00 C'l r<) o 0 0
0 N r- M _ 8
0 ~ '" 8
0
..; l'f) N l""'l N r'lI1O.,r ...; ...; M ...;
i~g~ 0
0 ... ; ~ 0 00
'0
'" - '" -
~ :3"
...:: ~ ; i: .; cS
_" '" ~
S
,.,
'D~ ~
....
....
(AWEAEA
'"
'" '"
'" '" '"
'$....., o.n ..... \0 0'\ 00 r-- r--- \0 *'$.'$.'#.
00
g- o 0 N' '" ~ 0
0 0 0
0'" oo...,-=:r 0'\<<"1<""10\ 0000
00
0 5 ~ 0 0
0 0
..; ('<) N l""'l N \O~gj::i ff"i ...; M ...;
~~
0 0 '" '" 0
~ 0 0
~ '" ,.,
'" r;f
N :i r;f r;f
r;f
~ ~
Co
EA EA EA EA
'"
'" '"
'" '" '"
.... 0_\00\ 00('.1-1.1') ;f.'$.'$..'$
00
s g 0 ~ 'D 0
8 0 8 0
~ 0 r--- 0 M ..,. r-O\l()l() ..... oN oN N
~ 00
0 0 ~ '" '" 8
8 0
..; N oN M oN \O:!~::i r-: r-: r-: r-:
00 0
~ ,... '" 0,
~ '0
h '" 'h
22 g ::i'
g 'i. :i cf ;:;
::i' ::i'
",'" '"
,.,
...
~.... ~ ....
..
..
EA EA V} EA
'"
'" '"
'" '" '"
.... o .... \0 0\ l""I NO..,. '$.#.'$..*
00 0\ r-- ('l 00
... ~ 'D 'D N 'D
0 r--- 0 M ..,. ('f'l 0\\0 \0 ('<1 l"'l l"'l
M 00<"1100\ 00
'D '" ,... ;:; '"
..; ~N""N ...o:"';"oN N N N N
""0\00\0 00
~ 'D ... ...
~ -N_ ~
NO" '^ o.n" 00 t
'4 ... ~ N vi
,.,
~ g}E,2- - -
:!- :!: '"
,.,
....
w Eo'} Eo<') EA
'"
'"
'" '" '"
;!'. \Or-vt.n ~i08~ '#.'#.'$.'$.
\0 l"'l In N 80
g- o ~ ~ 'D N
~ MOO.... ..,. 0000
;g~~8 8
'D '" ... ;:;
..; N ..... l"l N ..o..-i"oN ci d ci
d 08
0 '" 'D ~
~ ,... '" -N-
:;; ~;gM :!f:6
~ ".; ~ ~ ~ :t
Q~ ~
,.,
~
....
e EA EA EA Go"}
CITY OF ANDOVER
Capital Equipment Reserve
Fund Balance Designations
0 March 31, 2009
IFund Balance (including valuation)
$ 871,128.751
Water Fund ~ Water Tower painting
242,000.00
Unallocated - Budget Reserve 50,000,00
Unallocated - Natural Disaster Reserve 350,000,00
Unallocated - Equipment I Building Reserve 101,460.00
Unallocated - Future Equipment 127,668.75
Unallocated subtotal
629,128.75
I Total Designated
$ 871,128.751
Balance Unreserved Undesignated
$ -
0
0
-15-
4/23/2009Cap Eq Reserve 2009.xLS
City of Andover, MN
0 Capital Plan
2009 thru 2013
DEPARTMENT SUMMARY
Department 2009 2010 20
1 2012 2013 Total
Central Equipment 35,000
7,000 65,000 107,000
Community Center
15,000 7,000 22,000
Elections 110,000
110,000
Engineering 301,000 384,000
355,000 356,000 357,000 1,753,000
Facility Management 29,000
33,000 332,000 4,375,000 1,985,000 6,754,000
Fire 225,000 360,000
565,000 609,000 340,000 2,099,000
Park & Rec - Operations 145,000 188,500
119,000 45,000 155,000 652,500
Park & Rec - Projects 25,000 225,000
100,000 25,000 110,000 485,000
Planning & Zoning
25,000 25,000
Sanitary Sewer
65,000 3,007,000 1,900,000 4,972,000
Storm Sewer 82,000 203,000
54,000 55,000 56,000 450,000
Street Signs 15,000
15,000
Streets I Highways 1,966,000 2,204,000
1,866,000 3,016,000 2,589,000 11,641,000
Water 980,000
50,000 2.785,900 931,000 8,065,000 12,811,900
GRAND TOTAL 3,803,000 3,862,500
9,197,900 11,312,000 13,722,000 41,897,400
0
0
- " -
City of Andover, MN
0 Capital Plan
2009 thru 2013
FUNDING SOURCE SUMMARY
Source 2009 2010
2011 2012 2013 Total
Assessments 345,000 260,000
547,000 1,505,000 380,000 3,037,000
Building Fund
1,500,000 1,500,000
Capital Equipment Reserve
300,000 300,000
Capital Projects Levy 74,000 188,000
77,000 102,500 80,000 521,500
Central Equipment Fund
7,000 65,000 72,000
Community Center Operations
15,000 7,000 32,000 54,000
Construction Seal Coat Fund 25,000
25,000 25,000 25,000 25,000 125,000
Equipment Bond 375,000 1,038,500
639,000 824,000 450,000 3,326,500
G.O. Bond
4,265,000 450,000 4,715,000
Municipal State Aid Funds 425,000 380,000
275,000 790,000 775,000 2,645,000
Park Improvement Funds 25,000 225,000
100,000 25,000 110,000 485,000
Road & Bridge Funds 1,224,000 1,203,000
1,324,000 1,537,000 1.466,000 6,754,000
Sanitary Sewer Fund 9,000
65,000 160,000 234,000
Sewer Revenue Bonds
2,000,000 250,000 2,250,000
o SewerTrunkFund 124,000 150,000
710,000 800,000 150,000 1,934,000
Storm Sewer Fund 73. 000 113,000
91,000 55,000 56,000 388,000
Water Fund 50,000
50,000 120,000 80,500 65,000 365,500
Water Revenue Bonds 930,000
2,665,900 8,000,000 11,595,900
Water Trunk Fund 124,000 150,000
150,000 1,021,000 150,000 1,595,000
GRAND TOTAL 3,803,000 3,862,500
9,197,900 11,312,000 13,722,000 41,897,400
0
- ..1
-
City
of Andover, MN
0
Capital Plan
2009 thru 2013
PROJECTS & FUNDING SOURCES BY DEPARTMENT
Department Project#
Priority 2009 2010 2011 2012 2013 Total
ICentral Equipment I
Mobile Lifts 09-48800-01
1 35,000
35,000
Equipment Bond
35,000
35,000
Replacement - Hotsy Pressure Washer 11-48800-01
3 7,000
7,000
Central Equipment Fund
7,000
7,000
Replacement - Service Truck 13-48800-01
2 30,000
30,000
Central Equipment Fund
30,000
30,000
Replacement - Floor Sweeper 13-48800-02
3 35,000
35,000
Central Equipment Fund
35,000
35,000
Central Equipment Total
35,000 7,000 65,000
107,000
ICommunity Center I
Storage Building 10-44000.01
2 15,000
15,000
Community Center Operations
15,000
15,000
o Battery Pack Replacement - Zamboni 11-44000-01 2
7,000 7,000
Community Center Operations
7,000
7,000
Community Center Total
15,000 7,000
22,000
IElections ,
Voting Equipment 10-41310-01
1 110,000
110,000
Capital Projects Levy
110,000
110,000
Elections Total
110,000
110,000
IEngineering ~
New Development Projects
09-41600-01 1 248,000 300,000 300,000 300,000
300,000 1,448,000
Sewer Trunk Fund
124,000 150,000 150,000 150,000
150,000 724,000
Water Trunk Fund
124,000 150,000 150,000 150,000
150,000 724,000
Pedestrian Trail Maintenance 09-41600-02
1 53,000 54,000 55,000 56,000
57,000 275,000
Road & Bridge Funds
53,000 54,000 55,000
56,000 57,000 275,000
Replacement - Blazer #11
, 10-41600-01 2 30,000
30,000
Equipment Bond
30,000
30,000
Engineering Total
301,000 384,000 355,000 356,000 357,000
1,753,000
IFacility Management I
Building A - Seal Floor
09-41900-01 1 7,000 8,000
9,000 24,000
Capital Projects Levy
7,000 8,000
9,000 24,000
Annual Parking Lot Maintenance 09-41900-02
1 22,000 23,000 24,000 25,000
26,000 120,000
Capital Projects Levy
22,000 23,000 24,000
25,000 26,000 120,000
0
... 11> -
Department Project# Priority 2009 2010 2011 2012 2013 Total
Carpet Replacement 10-41900-01 2 10,000 10,000 20,000
o Capital Projects Levy 10,000 10,000 20,000
Roof Replacements 11-41900-01 1 300,000 300,000
Capital Equipment Reserve 300,000 300,000
Surface Seal all Brick Structures 12-41900-01 1 75,000 75,000
Capital Projects Levy 22,500 22,500
Community Center Operations 32,000 32,000
Water Fund 20,500 20,500
Addition to Storage Building & Vehicle Main!. Shop 12-41900-02 1 2,200,000 2,200,000
G.O. Bond 2,200,000 2,200,000
Fire S!. #2 Addition with additional land purchase 12-41900-03 2 885,000 885,000
G.O. Bond 885,000 885,000
Salt Storage Building 12-41900-04 1 400,000 400,000
G.O. Bond 400,000 400,000
Recycling Building & Fence 12-41900-05 1 250,000 250,000
G.O. Bond 250,000 250,000
Attached Storage Building 12-41900-06 1 250,000 250,000
G.O. Bond 250,000 250,000
Relocate Fuel Station wi Canopy 12-41900-07 2 280,000 280,000
G.O. Bond 280,000 280,000
Land Purchase 13-41900-01 1 1,500,000 1,500,000
Building Fund 1,500,000 1,500,000
Pedestrian Tunnel Under Crosstown Blvd. 13-41900-02 1 450,000 450,000
G.O. Bond 450,000 450,000
Facility Management Total 29,000 33,000 332,000 4,375,000 1,985,000 6,754,000
o IFire I
Replacement - Fire Engine #11 09-42200-01 1 225,000 225,000 450,000
Equipment Bond 225,000 225,000 450,000
Replacement - Fire Chiefs Vehicle 10-42200-01 2 45,000 45,000
Equipment Bond 45,000 45,000
Replacement - Rescue #11 10-42200-02 2 50,000 50,000
Equipment Bond 50,000 50,000
Replacement - Fire Marshall Vehicle 10-42200-03 2 40,000 40,000
Equipment Bond 40,000 40,000
Replacement - Ladder Truck #11 11-42200-01 1 500,000 500,000 1,000,000
Equipment Bond 500,000 500,000 1,000,000
Replacement - Grass #31 11-42200-02 2 45,000 45,000
Equipment Bond 45,000 45,000
Water/lce rescue boat 11-42200-03 1 20,000 20,000
Equipment Bond 20,000 20,000
Replacement - Utility #4 12-42200-01 2 32,000 32,000
Equipment Bond 32,000 32,000
Replacement - Utility #5 12-42200-02 2 32,000 32,000
Equipment Bond 32,000 32,000
Replacement - Grass #21 12-42200-03 2 45,000 45,000
Equipment Bond 45,000 45,000
Replacement - Tanker #11 13-42200-01 2 340,000 340,000
Equipment Bond 340,000 340,000
Fire Total 225,000 360,000 565,000 609,000 340,000 2,099,000
0
- \q -
Department Project# Priority 2009 2010 2011 2012 2013 Total
IPark & Rec - Operations ~
o ReplacelRepair Play Structures - Various Parks 09-45000-01 1 45,000 45,000 45,000 45,000 45,000 225,000
Capital Projects Levy 45,000 45,000 45,000 45,000 45,000 225,000
Trail Machine wi Snow Removal Equipment 09-45000-02 1 100,000 100,000
Equipment Bond 100,000 100,000
Replacement - T oro Groundsmaster, #559 10-45000-01 1 23,000 23,000
Equipment Bond 23,000 23,000
Replacement - Large Capacity Lawnmower #580 10-45000-02 1 112,000 112,000
Equipment Bond 112,000 112,000
Zero turn mower 10-45000-03 1 8,500 8,500
Equipment Bond 8,500 8,500
Replacement - Trailer, T-554 11-45000-01 2 9,000 9,000
Equipment Bond 9,000 9,000
Replacement - One Ton Truck wi Plow, #599 11-45000-02 2 65,000 65,000
Equipment Bond 65,000 65,000
Replacement - One Ton Truck wi Plow #503 13-45000-01 2 65,000 65,000
Equipment Bond 65,000 65,000
Replacement - One Ton Crew Cab Pickup #502 13-45000-02 1 45,000 45,000
Equipment Bond 45,000 45,000
Park & Rec - Operations Total 145,000 188,500 119,000 45,000 155,000 652,500
IPark & Rec - Projects I
Annual Miscellaneous Park Projects 09-45001-01 1 25,000 25,000 25,000 25,000 25,000 125,000
Park Improvement Funds 25,000 25,000 25,000 25,000 25,000 125,000
Skate Board Park 10-45001-01 1 200,000 200,000
o Park Improvement Funds 200,000 200,000
Sophie's South Park 11-45001-01 1 75,000 75,000
Park Improvement Funds 75,000 75,000
Andover Lions Park 13-45001-01 1 85,000 85,000
Park Improvement Funds 85,000 85,000
Park & Rec - Projects Total 25,000 225,000 100,000 25,000 110,000 485,000
IPlanning & Zoning I
Replacement - Ford Taurus #15 10-41500-01 2 25,000 25,000
Equipment Bond 25,000 25,000
Planning & Zoning Total 25,000 25,000
ISanitary Sewer I
Replacement - One Ton Truck wi Plow #90 10-48200-01 1 65,000 65,000
Sanitary Sewer Fund 65,000 65,000
Crosstown Blvd Trunk Sewer Line 11-48200-01 1 400,000 400,000
Sewer Trunk Fund 400,000 400,000
Rural Reserve Trunk Sanitary Sewer 11-48200-02 1 2,250,000 1,250,000 3,500,000
Assessments 250,000 1,000,000 1,250,000
Sewer Revenue Bonds 2,000,000 250,000 2,250,000
New JeWac Truck 11-48200-03 1 357,000 357,000
Sanitary Sewer Fund 160,000 160,000
Sewer Trunk Fund 160,000 160,000
Storm Sewer Fund 37,000 37,000
o Yellow Pine Lift Station 12-48200-01 1 650,000 650,000
_ ~O -
Department Project# Priority 2009 2010 2011 2012 2013
Total
Sewer Trunk Fund 650,000 650,000
0 Sanitary Sewer Total 65,000 3,007,000 1,900,000
4,972,000
IStorm Sewer I
Storm Sewer Improvements 09-48300-01 1 52,000 53,000 54,000 55,000 56,000
270,000
Storm Sewer Fund 52,000 53,000 54,000 55,000
56,000 270,000
Trailer Mounted Grout Plant 09-48300-02 1 30,000
30,000
Sanitary Sewer Fund 9,000 9,000
Storm Sewer Fund 21,000 21,000
Replacement - Elgin Street Sweeper #169 10-48300-01 1 150,000
150,000
Equipment Bond 90,000 90,000
Storm Sewer Fund 60,000 60,000
Storm Sewer Total 82,000 203,000 54,000 55,000
56,000 450,000
IStreet Signs I
Retro-Reflectometer 09-43300-01 1 15,000
15,000
Equipment Bond 15,000 15,000
Street Signs Total 15,000 15,000
IStreets / Highways ~
Annual Street Seal Coat Project 09-43100-01 1 240,000 245,000 250,000 255,000
260,000 1,250,000
Construction Seal Coat Fund 20,000 20,000 20,000 20,000 20,000
100,000
Road & Bridge Funds 220,000 225,000 230,000 235,000
240,000 1,150,000
Annual Street Crack Seal Project 09-43100-02 1 85,000 85,000 85,000 85,000 85,000
425,000
o Construction Seal Coat Fund 5,000 5,000 5,000 5,000 5,000
25,000
Road & Bridge Funds 80,000 80,000 80,000 80,000
80,000 400,000
Annual Street Mill and Overlay 09-43100-03 1 1,078,000 1,039,000 1,189,000
1,462,000 1,358,000 6,126,000
Assessments 270,000 260,000 297,000 365,000
340,000 1,532,000
Road & Bridge Funds 808,000 779,000 892,000 1,097,000
1,018,000 4,594,000
Annual Pavement Markings 09-43100-04 1 21,000 22,000 23,000 24,000 25,000
115,000
Road & Bridge Funds 21,000 22,000 23,000 24,000
25,000 115,000
Annual Curb Replacement 09-43100-05 1 42,000 43,000 44,000 45,000 46,000
220,000
Road & Bridge Funds 42,000 43,000 44,000 45,000
46,000 220,000
Municipal State Aid Routes I New & Reconstruct 09-43100-06 1 500,000 380,000 930,000
815,000 2,625,000
Assessments 75,000 140,000 40,000
255,000
Municipal State Aid Funds 425,000 380,000 790,000
775,000 2,370,000
Replacement - Water Tanker #163 10-43100-01 2 100,000
100,000
Equipment Bond 100,000 100,000
Asphalt Paving Machine 10-43100-02 1 90,000
90,000
Equipment Bond 90,000 90,000
Replacement - Dump Truck wi Snow Removal #197 10-43100-03 1 200,000
200,000
Equipment Bond 200,000 200,000
Intersection Upgrades 11-43100-01 1 275,000
275,000
Municipal State Aid Funds 275,000
275,000
Replacement - Dump Truck wi Snow Removal #198 12-43100-01 1 150,000
150,000
Equipment Bond 150,000 150,000
Replacement - One Ton Truck wi Plow #132 12-43100-02 1 65,000
65,000
Equipment Bond 65,000 65,000
Streets / Highways Total 1,966,000 2,204,000 1,866,000 3,016,000
2,589,000 11,641,000
0
-fd-l -
Department Project# Priority 2009 2010 2011 2012
2013 Total
IWater ,
o Rehabilitation of Wells
09-48100-01 1 50,000 50,000 55,000 60,000 65,000
280,000
Water Fund 50,000 50,000 55,000 60,000 65,000
280,000
WTP Reclaim Tank Addition 09-48100-03 1 930,000
930,000
Water Revenue Bonds 930,000
930,000
Construct Clearwell at WTP 11-48100-01 1 2,665,900
2,665,900
Water Revenue Bonds 2,665,900
2,665,900
Replacement - One Ton Truck wi Plow #1 05 11-48100-02 1 65,000
65,000
Water Fund 65,000
65,000
Construct Well #10 12-48100-01 1 181,000
181,000
Water Trunk Fund 181,000
181,000
Water Main along South Coon Creek Drive 12-48100-02 1 500,000
500,000
Water Trunk Fund 500,000
500,000
Demolish 500,000 Gallon Water Tower 12-48100-03 1 190,000
190,000
Water Trunk Fund 190,000
190,000
Construct Water Treatment Plant #2 13-48100-01 1
8,000,000 8,000,000
Water Revenue Bonds 8,000,000
8,000,000
Water Total 980,000 50,000 2,785,900 931,000 8,065,000
12,811,900
GRAND TOTAL 3,803,000 3,862,500 9,197,900 11,312,000
13,722,000 41,897,400
0
0
-I(t? -