Each figure links back to the document it came from. When the council voted on the amount, the motion is shown.
Iguana/199th/Ferret overlay estimate
Preliminary cost estimate for bituminous overlay on Iguana Street NW, 199th Avenue NW, and Ferret Street NW.
capital_project · 2022 CIP · FY 2022
Council approval status: not yet on record.
p. 2↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Iguana Street NW, 199th Avenue NW, Ferret Street NW - Construct Bituminous Overlay
Preliminary Cost Estimate $280,000 190th/Vicuna overlay estimate
Preliminary cost estimate for bituminous overlay on 190th Avenue NW and Vicuna Street NW.
capital_project · 2022 CIP · FY 2022
Council approval status: not yet on record.
p. 2↗Meeting City Council Work Session — Agenda Packet (2021-09-27)190th Avenue NW and Vicuna Street NW - Construct Bituminous Overlay
Preliminary Cost Estimate $210,000 Total 2022 capital improvement preliminary estimate
Total preliminary estimate for the two recommended 2022 capital improvement projects.
capital_project · 2022 CIP · FY 2022
Council approval status: not yet on record.
p. 2↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Therefore, the total Capital Improvement Preliminary Estimate is $490,000. Bituminous patching recommended budget
Recommended budget amount for bituminous patching on selected roads.
estimate · Road maintenance · FY 2022
Council approval status: not yet on record.
p. 2↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Although no detailed estimates have been prepared, the recommended Budget Amount
$120,000 Jasper Street NW micro-surfacing estimate
Preliminary estimate for Jasper Street NW micro-surfacing.
estimate · Road maintenance · FY 2022
Council approval status: not yet on record.
p. 2↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Jasper Street NW - Micro Surfacing. Micro-surfacing is an ultra thin bituminous overlay
(approximately 3/8 inch thick) that will help improve the ride and extend the life of the pavement.
This is considered a maintenance activity and therefore would typically be paid 100% by City
funds (no assessments). Preliminary Est… 185th/Clifton/187th micro-surfacing estimate
Preliminary estimate for micro-surfacing 185th Avenue NW/Clifton Road NW/187th Avenue NW.
estimate · Road maintenance · FY 2022
Council approval status: not yet on record.
p. 2↗Meeting City Council Work Session — Agenda Packet (2021-09-27)185th Avenue NW/Clifton Road NW/187th Avenue NW - Micro Surfacing. Micro-surfacing is
an ultra thin bituminous overlay (approximately 3/8 inch thick) that will help improve the ride and
extend the life of the pavement. This is considered a maintenance activity and therefore would
typically be paid 100% by City funds (n… Additional maintenance activities preliminary estimate
Total preliminary estimate for additional maintenance activities.
estimate · Road maintenance · FY 2022
Council approval status: not yet on record.
p. 3↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Therefore, the Preliminary Cost Estimate for the additional Maintenance Activities as
discussed above is $290,000. Total 2022 CIP plus maintenance estimate
Combined preliminary estimate for capital improvement projects plus additional maintenance activities.
capital_project · 2022 CIP and maintenance · FY 2022
Council approval status: not yet on record.
p. 3↗Meeting City Council Work Session — Agenda Packet (2021-09-27)If the City considers budgeting for the Capital Improvement Projects as discussed herein plus the
additional Maintenance Activities as discussed herein the total Preliminary Estimate for Capital
Improvement Projects plus Additional Maintenance Activities for 2022 is $780,000. Requested budget reductions
Requested total reduction from three departments after the September 13 budget work session.
budget · Budget reductions · FY 2022
Council approval status: not yet on record.
p. 4↗Meeting City Council Work Session — Agenda Packet (2021-09-27)At the Budget worksession held on September 13. 2021, the city council
requested that staff ask three departments to cut their respective budgets further
than proposed. The total reduction was to be ($40,000). Total proposed cuts for three departments
Total proposed cuts for Public Works, Parks, and Fire.
budget · Budget reductions · FY 2022
Council approval status: not yet on record.
p. 4↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Total cuts for all three departments are proposed to be ($18,855). Office assistant full-time budget increase
Budget increase from changing the part-time office assistant to full-time availability.
budget · Office staffing · FY 2022
Council approval status: not yet on record.
p. 4↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Since our previous meeting, the part-time office assistant is now available to
work full-time. This is highly desirable for staff and is now included in the
preferred 2022 budget document. This change increases the budget by $28,300. Average residential city taxes under recommended levy
Estimated city taxes for the average residential taxpayer under the recommended levy scenario.
levy · Residential tax example · FY 2022
Council approval status: not yet on record.
p. 5↗Meeting City Council Work Session — Agenda Packet (2021-09-27)The total annual cost to the average residential taxpayer with a
property value of $396,000 is $907 for city taxes or an increase of $17 a year. Average residential annual city-tax increase
Estimated annual increase for the average residential taxpayer under the recommended levy scenario.
levy · Residential tax example · FY 2022
Council approval status: not yet on record.
p. 5↗Meeting City Council Work Session — Agenda Packet (2021-09-27)The total annual cost to the average residential taxpayer with a
property value of $396,000 is $907 for city taxes or an increase of $17 a year. Law enforcement contract increase
Increase in the law enforcement contract included in general fund operating expenditures.
contract · General fund operating expenditures · FY 2022
Council approval status: not yet on record.
p. 5↗Meeting City Council Work Session — Agenda Packet (2021-09-27)The increases
include changes in the Law Enforcement contract of $114,290, added election
expense of $13,475 and other changes of ($36,065). Added election expense
Added election expense included in general fund operating expenditures.
expenditure · General fund operating expenditures · FY 2022
Council approval status: not yet on record.
p. 5↗Meeting City Council Work Session — Agenda Packet (2021-09-27)The increases
include changes in the Law Enforcement contract of $114,290, added election
expense of $13,475 and other changes of ($36,065). General fund transfers-out reduction
Reduction in transfers out from the general fund.
transfer · Transfers out · FY 2022
Council approval status: not yet on record.
p. 5↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Total general fund
expenditures are increasing $56,700 or 3% as transfers out are being reduced by
($35,000). General fund expenditures increase
Total increase in general fund expenditures.
budget · General fund expenditures · FY 2022
Council approval status: not yet on record.
p. 5↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Total general fund
expenditures are increasing $56,700 or 3% as transfers out are being reduced by
($35,000). General fund appropriation
General fund appropriation in Resolution 2021-30.
budget · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)General
$1,928,265 Recycling appropriation
Recycling fund appropriation in Resolution 2021-30.
budget · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Recycling
64,920 Debt service appropriation
Debt Service appropriation in Resolution 2021-30.
debt_service · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Debt Service
256,230 Building Capital appropriation
Building Capital appropriation in Resolution 2021-30.
capital_project · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Building Capital
155,000 Road Improvement appropriation
Road Improvement appropriation in Resolution 2021-30.
capital_project · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Road Improvement
924,000 Parks Capital appropriation
Parks Capital appropriation in Resolution 2021-30.
capital_project · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Parks Capital
125,000 Equipment Replacement appropriation
Equipment Replacement appropriation in Resolution 2021-30.
capital_project · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Equipment Replacement
908,420 Total proposed 2022 budget appropriations
Total proposed 2022 budget appropriations in Resolution 2021-30.
budget · Proposed 2022 budget appropriations · FY 2022
Council approval status: not yet on record.
p. 6↗Meeting City Council Work Session — Agenda Packet (2021-09-27)TOTAL
$4,361,835 General Fund preliminary levy
General Fund preliminary property tax levy payable 2022 in Resolution 2021-30.
levy · Preliminary property tax levy · FY 2022
Council approval status: not yet on record.
p. 7↗Meeting City Council Work Session — Agenda Packet (2021-09-27)General Fund
$1,632,260 2013 GO Fire Equipment Cert levy
2013 GO Fire Equipment Certificate preliminary property tax levy payable 2022.
debt_service · Preliminary property tax levy · FY 2022
Council approval status: not yet on record.
p. 7↗Meeting City Council Work Session — Agenda Packet (2021-09-27)2013 GO Fire Equipment Cert
18,500 2019A GO Improvement Bonds levy
2019A GO Improvement Bonds preliminary property tax levy payable 2022.
debt_service · Preliminary property tax levy · FY 2022
Council approval status: not yet on record.
p. 7↗Meeting City Council Work Session — Agenda Packet (2021-09-27)2019A GO Improvement Bonds
62,800 Total Certified Levy in Resolution 2021-30
Total Certified Levy in Resolution 2021-30.
levy · Preliminary property tax levy · FY 2022
Council approval status: not yet on record.
p. 7↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Total Certified Levy
$1,713,560 Pickleball courts
Proposed amount for two pickleball courts.
capital_project · Parks Capital · FY 2022
Council approval status: not yet on record.
p. 21↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Pickleball court (2)
50,000 Memorial Park improvements
Proposed Memorial Park improvements amount.
capital_project · Parks Capital · FY 2022
Council approval status: not yet on record.
p. 21↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Memorial Park improvements
30,000 Disc golf - 9 holes
Proposed amount for 9-hole disc golf.
capital_project · Parks Capital · FY 2022
Council approval status: not yet on record.
p. 21↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Disc golf - 9 holes
15,000 Swim beach improvements
Proposed swim beach improvements amount.
capital_project · Parks Capital · FY 2022
Council approval status: not yet on record.
p. 21↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Swim beach improvements
5,000 Concession Stand Door
Proposed concession stand door amount.
capital_project · Parks Capital · FY 2022
Council approval status: not yet on record.
p. 21↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Concession Stand Door
10,000 Pavillion Improvements
Proposed pavilion improvements amount.
capital_project · Parks Capital · FY 2022
Council approval status: not yet on record.
p. 21↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Pavillion Improvements
15,000 New well capital budget item
Proposed amount for a new well in the building improvement capital budget.
capital_project · Building Improvement · FY 2022
Council approval status: not yet on record.
p. 22↗Meeting City Council Work Session — Agenda Packet (2021-09-27)New Well
80,000 Council chamber improvements
Proposed amount for council chamber improvements.
capital_project · Building Improvement · FY 2022
Council approval status: not yet on record.
p. 22↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Council Chamber improvements
75,000 Road Improvement Fund improvements line item
2022 Road Improvement Fund improvements line item.
capital_project · Road Improvement Fund · FY 2022
Council approval status: not yet on record.
p. 23↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Improvements
1,156,973
837,334
1,140,000
2,000,000
914,000
(1,086,000)
-54.30% Road Improvement Fund total expenditures
2022 Road Improvement Fund total expenditures.
capital_project · Road Improvement Fund · FY 2022
Council approval status: not yet on record.
p. 23↗Meeting City Council Work Session — Agenda Packet (2021-09-27)TOTAL EXPENDITURES
1,184,214
937,689
1,265,700
2,060,000
924,000
(1,136,000)
-55.15% Equipment Replacement heavy machinery
2022 heavy machinery line item in the Equipment Replacement fund.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Heavy Machinery
49,850
-
-
300,000
345,000
45,000
100.00% Equipment Replacement motor vehicles
2022 motor vehicles line item in the Equipment Replacement fund.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Motor Vehicles
-
-
-
-
450,000
450,000
100.00% Equipment Replacement other equipment
2022 other equipment line item in the Equipment Replacement fund.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Other Equipment
-
-
33,000
-
89,000
89,000
100.00% Equipment Replacement interest expense
2022 interest expense line item in the Equipment Replacement fund.
debt_service · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Interest Expense
6,920
6,920
100.00% 16-inch Toro equipment item
Equipment replacement list item for a Toro mower.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)16" Toro
75,000 Sterling 9500 equipment item
Equipment replacement list item for Sterling 9500.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Sterling 9500 (2001)
270,000 Tanker equipment item
Equipment replacement list item for a tanker.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Tanker
450,000 Extrication tools
Equipment replacement list item for extrication tools.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Extrication Tools (2008)
30,000 SCBA packs
Equipment replacement list item for eight SCBA packs.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)SCBA Packs (8)
52,000 Portable radios
Equipment replacement list item for portable radios.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Portable Radios
(2017)
10,000 Thermal imager
Equipment replacement list item for a thermal imager.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Thermal Imager (2012)
7,000 Turnout gear
Equipment replacement list item for turnout gear.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Turnout gear
7,500 Listed equipment replacement items total
Total of listed 2022 equipment replacement items.
capital_project · Equipment Replacement · FY 2022
Council approval status: not yet on record.
p. 24↗Meeting City Council Work Session — Agenda Packet (2021-09-27)901,500 Alternative 2021/22 total levy before credits
Later packet table showing a different 2021/22 total levy before credits than Resolution 2021-30.
levy · Alternative projected tax levy scenario · FY 2022
Council approval status: not yet on record.
p. 25↗Meeting City Council Work Session — Agenda Packet (2021-09-27)2021/22
1,685,260
6,716,162
1,603,960
81,300
1,507,967 -
22.453%
2.20% Alternative residential city taxes payable 2022
Later packet table showing city taxes payable 2022 of $891 for the first residential scenario.
levy · Alternative residential tax example · FY 2022
Council approval status: not yet on record.
p. 26↗Meeting City Council Work Session — Agenda Packet (2021-09-27)$398,082
$396,670
$891
0
0.0% 2019 audit cost
Amount paid for the 2019 audit, listed in the RFP attachment.
audit · Current audit and accounting service hours · FY 2019
Council approval status: not yet on record.
p. 46↗Meeting City Council Work Session — Agenda Packet (2021-09-27)2019 Audit
Audit
$8,749 2020 audit cost
Amount paid for the 2020 audit, listed in the RFP attachment.
audit · Current audit and accounting service hours · FY 2020
Council approval status: not yet on record.
p. 46↗Meeting City Council Work Session — Agenda Packet (2021-09-27)2020 Audit
Audit
$9,650 Mork Well Option 1
Option 1 for well work at the fire station and town hall.
estimate · Mork Well proposal
Council approval status: not yet on record.
p. 47↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Option 1
Install 1/2hp pump with 60' of drop pipe and submersible wire, misc. fittings and flush well.
Total: $1,754.00 Mork Well Option 2
Option 2 for well work at the fire station and town hall.
estimate · Mork Well proposal
Council approval status: not yet on record.
p. 47↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Install 1hp pump with pipe and wire and 44 gallon pressure tank with all brass fitting. Total: $3,629.00 Mork Well Option 3
Option 3 for a 1hp constant pressure VFD system.
estimate · Mork Well proposal
Council approval status: not yet on record.
p. 47↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Option 3
Install 1hp Constant Pressure VFD system: Including pump, pipe, wire, etc. in well and new tank, fittings and controls.
Total $4,450.00 Mork Well additional labor rate
Additional labor rate for two men and truck.
rate · Mork Well proposal
Council approval status: not yet on record.
p. 47↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Additional labor at $285/hours 2men and truck Mork Well additional excavating rate
Additional excavating rate.
rate · Mork Well proposal
Council approval status: not yet on record.
p. 47↗Meeting City Council Work Session — Agenda Packet (2021-09-27)Additional Excavating at $19/ft