Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
08/27/2020 Meeting
:.L ••••• Meeting Location: Municipal Center Apple 7100 147th Street West Valley Apple Valley, Minnesota 55124 August 27, 2020 CITY COUNCIL SPECIAL INFORMAL MEETING TENTATIVE DISCUSSION ITEMS 5:30 PM 1. Council Discussion Items (10 min.) 2. Discuss 2021 and 2022 Proposed Budgets (70 min.) (Please bring your budget binder) 3. Adjourn CITY COUNCIL REGULAR MEETING TENTATIVE AGENDA 7:00 PM 1. Call to Order and Pledge 2. Approve Agenda 3. Audience - 10 Minutes Total Time Limit - For Items NOT on this Agenda 4. Approve Consent Agenda Items Consent Agenda Items are considered routine and will be enacted with a single motion, without discussion, unless a councilmember or citizen requests to have any item separately considered. It will then be moved to the regular agenda for consideration. A. Approve Minutes of August 13, 2020, Regular Meeting B. Adopt Resolution Accepting Donation of Flower Planters from Helen Rix for Use by Parks and Recreation Depailinent C. Adopt Resolution Accepting Donation of Money for Bench from Family of Jeff Swanson for Use by Lebanon Cemetery D. Adopt Resolution Accepting Donation of Money for Tree from Paula Hildman and Minnesota US Soccer for Use by Parks and Recreation Department E. Adopt Resolution Accepting Donation of Money for Tree from Team Show Gun for Use by Parks and Recreation Depailiiient F. Approve State Gambling Exempt Permit for Warrior 196 Leadership Foundation, at Apple Valley High School, 14450 Hayes Road, on October 31, 2020 G. Adopt Resolution Approving 2020 CARES Act Grant County- Municipality Agreement for COVID-19 Related Election Expenses H. Authorize Use of CARES Act Funding for Purchase of CivicRec Software and Approve Agreement with CivicPlus I. Adopt Resolution Rejecting Bids for Project 2020-117, Lebanon Cemetery Covered Ceremony Shelter J. Authorize Project 2020-151, Stormwater Monitoring Stations K. Adopt Resolution Directing Preparation of Plans and Specifications for Project 2021-101, 2021 Street and Utility Improvements L. Approve Agreement with Independent School District 196 for Police Liaison Services M. Approve Agreement with McNamara Contracting, Inc., for Project 2020- 141, Galaxie Avenue and 153rd Street ADA Improvements N. Approve Acceptance and Final Payment on Agreement with Cold Spring Granite Company for Project 2020-132, Columbaria Purchase and Installation O. Adopt Resolution Amending 2020 Pay and Benefit Plan P. Approve Personnel Report Q. Approve Claims and Bills 5. Regular Agenda Items A. Tavern Apple Valley, LLC, 15435 Founders Lane 1. Hold Public Hearing 2. Adopt Resolution Approving Issuance of On-Sale Intoxicating Liquor and Special License for Sunday Liquor Sales B. Adopt Resolution Approving Temporary Amendment to On-Sale Liquor License Premises for Red Robin International, Inc., d/b/a Red Robin Gourmet Burgers & Brews, 15560 Cedar Avenue C. Cider Ridge Marketplace/Hope Church Commercial, 7477 145th Street W. 1. Pass Ordinance Rezoning Portion of Lot 1, Block 1, Hope Alliance Addition, from "P" (Institutional) to "PD" (Planned Development) 2. Direct Staff to Prepare Ordinance to Codify Uses, Performance Standards, and Area Requirements for New Planned Development Zoning District 3. Adopt Resolution Approving Subdivision by Preliminary Plat of Hope Alliance 2nd Addition 4. Adopt Resolution Approving Conditional Use Permit for Bank Drive-thru Teller 5. Adopt Resolution Approving Site Plan/Building Permit Authorization for 7,130 Sq. Ft. Cider Ridge Marketplace D. Applewood Pointe of Apple Valley 1. Pass Ordinance Rezoning Property from "M-6A" (Multi-Family Residential/6-12 Units per Acre) to "PD" (Planned Development) 2. Direct Staff to Prepare Ordinance to Codify Uses, Performance Standards, and Area Requirements for New Planned Development Zoning District 3. Adopt Resolution Approving Subdivision by Preliminary Plat 4. Adopt Resolution Approving Site Plan/Building Permit Authorization for 3-4 Story/98-Unit Senior Cooperative Building 6. Staff and Council Communications 7. Approve Calendar of Upcoming Events 8. Adjourn Reminder: City Offices are closed Monday, September 7, 2020, in observance of Labor Day Regular meetings are broadcast, live, on Charter Communications Cable Channel 180 and on the City's website at www.cityofapplevalley.org • ITEM: 2. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Informal Agenda Item Description: Discuss 2021 and 2022 Proposed Budgets (70 min.) Staff Contact: Department/ Division: Ron Hedberg, Finance Director Finance Department ACTION REQUESTED: N/A SUMMARY: The City Council set aside the August 27, 2020, informal meeting for a budget discussion. The budget book was distributed earlier; please bring your copy to the meeting. Please let me know if you would like an additional copy. BACKGROUND: The current budget calendar calls for the City Council to adopt the preliminary levy (which will become the maximum levy for 2021) and budget at the September 10th City Council meeting. If additional time is needed, the adoption of the preliminary levy and budget could be conducted at the September 24th City Council meeting. The total levy for 2021 is proposed to be $28,568,781, up 4.34% or $1,187,781 over 2020. At this levy amount, the median valued home in Apple Valley valued at $285,900, that experienced an increase of 3.18% in value, will see the City's share of their annual property tax bill increase $31.55 or 2.94%. This equates to a monthly increase of $2.63 per month. This levy amount is consistent with the levy included in the second year of last year's two year budget. At the informal meeting we will explore the details of the levy, the impacts of fiscal disparities, as well as the impacts to the median valued home from benefit reductions resulting from the phase out of the Market Value Homestead Exclusion Program as property values increase. Levy Component 2020 2021 Difference Change General Fund $22,047,895$23,359,336 $1,311,441 5.95% Street Maintenance Program 3,540,000 3,664,000 124,000 3.50% Municipal Building Fund 192,000 198,000 6,000 3.13% Property Tax Delinquencies 50,000 50,000 - 0.00% Allowance Ice Arena Support 121,000 121,000 - 0.00% Debt Service - Voter Approved 1,016,230 1,048,445 32,215 3.17% Debt Service - All Other Levy 413,875 128,000 (285,875) (60.07%) Supported Total $27,381,000 $28,568,781 $1,187,781 4.34% The general fund levy increases $1,311,441 to support all general fund operations. The reduction in the levy for the Levy Supported Debt Service (for equipment certificates) has been redirected to the increased Vehicle & Equipment Replacement (VERF) charge in the Streets Department, and is incorporated into the General Fund Levy above. This strategy is consistent with the past budget/CIP cycles and is required to fully incorporate the Streets Department into the VERF program. Included in the overall levy is an 3.5% increase, $124,000, in the levy support of the infrastructure replacement program. The levy also maintains the support of the Ice Arena which will be used to repay the interfund loan for the Sports Arena refrigeration replacement project. The 2021/2022 budget does not include any new staff positions. The impacts to existing property owners from the increase in the levy of 4.34% has been mitigated by the increases in the apartment and commercial property classes from new construction, $8 million and $27.8 million respectively and resulted in a lower increase to the median valued home of 2.94%. We will explore this in further detail at the meeting on August 27th. We have not received the pay 2021 fiscal disparity distribution amounts as of yet, but hopefully we will have updated information for the informal meeting. The date for formally adopting and preliminary budget and levy is set for September 10th, and is required to be adopted by the City Council and certified to the Dakota County Auditor by September 30th. BUDGET IMPACT: The preliminary tax levy and budget that will be adopted on September 10, 2020, will provide for the operating budget for 2021. ATTACHMENTS: Budget Presentation • If W. I i r ililirra . Ord allaill rrmr -"---$-...1 il;r 7 is , _...... itr` ,u 1 • 2021 Operating T Budget PQ`E VALL_ ,. Q ;11 12 i ,„ ,, ..,.4-- ) /(..' / /ior.„ 2,\ \ August 12 , 2020 ( / i 9\o/ Al . .... — A , r ... _ ... v . • • • • � . ` . ,. .„ , • • • ...,.,.. I,. , '^ . . �• 7 r :1; ,,, 1 . 0 41,..11j1k*" , _. Apple .. ,' ill- • Valley _ .,_,.. ._ - ti . TABLE OF CONTENTS City Administrator Cover Memo Budget and Tax Levy Resolutions 1 Tax Levy History & Taxes Available for General Fund 3 Tax Capacity and Tax Rate Comparison 4 Tax Impacts to Residential Property owners 5 Budget Summary 9 General Fund Revenue Summary 13 General Fund Revenue Detail 14 General Fund Expenditures by Department 21 General Fund Expenditure Summary 22 General Fund Expenditures Subtotals by Department & Expense Category 26 GENERAL FUND PROGRAM DETAILS GENERAL GOVERNMENT Mayor and Council 33 Administration 37 City Clerk 41 Human Resources / Front Desk 47 Information Technology 51 General Government Buildings 57 FINANCE Finance 63 Data Processing 69 Independent Audit 73 LEGAL Legal Services 77 COMMUNITY DEVELOPMENT Community Development 81 Code Enforcement 85 POLICE Police 89 Civil Defense 119 Community Service Officer (CSO) 123 FIRE Fire 127 Fire Relief 135 PUBLIC WORKS City Engineering 139 Inspections 147 Public Works Administration 155 Central Maintenance Facility 163 Street Maintenance 171 Snow & Ice Removal 181 Traffic Signs/Signals/Markers 187 PARK AND RECREATION Park Recreation Administration 193 Park Maintenance 199 Recreation Programs 207 Redwood Pool 211 Recreation Self-Supported Programs 217 Apple Valley Community Center 221 Aquatic Swim Center 227 Apple Valley Senior Center 233 UNALLOCATED Insurance 239 Council Contingency 243 OTHER GOVERNMENTAL FUNDS BUDGETED Cable TV Joint Powers Reserve Fund 247 Cable Capital Equip-PEG 251 Cable Special Revenue-NONPEG 255 Future Capital Projects Fund 259 EDA Operations Fund 263 Road Improvement Fund 267 Education Building Fund 271 VERF (Vehicle & Equipment Replacement Fund) 275 Municipal Building Fund 279 ENTERPRISE FUNDS Liquor Fund 283 Golf Fund 299 Ice Arena Fund 321 Water Operations 337 Sewer Operations 349 Storm Drainage Utility-Water Quality 357 Street Light Utility 367 Cemetery Fund 371 :iii 2021-2022 BUDGET MESSAGE Apple Valley TO: Mayor and City Council Members FROM: Tom Lawell, City Administrator SUBJECT: Preliminary City Budget for 2021 and 2022 DATE: August 12, 2020 One of the more important projects we work on every year is the preparation of the budget document that will help guide our fiscal decisions for the next two-year budget cycle. This document incorporates our core values and the goals and objectives we have as a community into a financial blueprint for success. Many hours have gone into the preparation of this document with a focus on providing the high quality public services that our residents, businesses and visitors have come to expect. We will be spending many hours in the months ahead discussing the details of the budget. Until then, the intent of this memo is to share with you the budgetary highlights and assumptions that went into preparing the document. As always, five tried and true core fiscal principles informed the development of our budget: 1) Focus on the provision of basic City services and fund their provision at adequate levels. 2) Estimate anticipated revenues at realistic levels. 3) Retain adequate reserves to protect against fiscal uncertainty. Given the current COVID-19 pandemic, planning for fiscal uncertainty is particularly noteworthy this budget cycle. 4) Anticipate continued community growth and program capital improvements to serve our growing community. 5) Demonstrate strong stewardship of existing infrastructure and plan for its repair/replacement in a proactive manner. By staying focused on these budgetary principles, our reputation among the financial agencies that monitor and rate governmental entities remains solid. The City has earned the top bond rating possible from not one, but two, bond rating agencies (Moody's Investors Service and Standard and Poor's). This is a clear indication of our financial strength and validates our past financial practices. In fact, having two top bond ratings from two agencies is quite rare-- only 11 out of 854 Minnesota cities have earned that distinction. With two top bond ratings in hand, the City of Apple Valley will achieve the lowest possible borrowing costs when it needs to issue bonds in the financial marketplace. Low borrowing costs translate into ongoing savings for all city taxpayers. The budget document you hold in your hands outlines the investments we intend to make in 2021 and 2022 to remain a highly desirable and fiscally-strong community. This detailed two-year budget PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 2 affords us the ability to better forecast revenue and expenditure trends, especially when coupled with our five-year Capital Improvements Program. In the pages ahead, the following information is provided: • Summary of important financial trends being experienced within Apple Valley • Description of the State of Minnesota's current budget environment • Comparison of expenditure patterns with other similar communities • Explanation on how the budget document is organized • Description of the revenue and expenditure trends associated with the General Fund • Summary of the City's various other funds and budget highlights COMMUNITY TRENDS According to the latest estimate from the Metropolitan Council, the population of Apple Valley as of April 1, 2019 was 54,400 living in 20,940 households. The year prior the population was estimated at 53,429 living in 20,361 households; so in the course of one year, the City grew 1.82 percent in population and 2.84 percent in households. Building permit activity moderated in 2019 compared to 2017 and 2018. In 2019, the City added over $81 million in building permit value, compared to $141 million in 2018. The table below shows the permit valuation history in three categories from 2012 through 2019. Building Permit Valuation History 2012-2019 $220,000,000 $200,000,000 $180,000,000 $160,000,000 $140,000,000 $120,000,000 $100,000,000 $80,000,000 $60,000,000 $40,000,000 ■'r I ,' I I I Ii I ■I $20,000,0$00 2012 2013 2014 2015 2016 2017 2018 2019 Residential Commercial ■Alterations/Repairs Total Looking at the 2019 data more carefully, the City added approximately $9.98 million in new residential permit value, $45.53 million in commercial/industrial permit value, and $25.79 million in other permit valuation (i.e., accessory buildings, and residential alterations, repairs and additions) for a total of$81,299,499 million. Within this total, we added 27 single-family homes, 2 townhomes and 16 manufactured homes. On the commercial side, we experienced $21.65 million in new construction (primarily the new Menard's building) and another $21.24 million in additions, alterations and repairs through the issuance of 96 permits. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 3 Construction within the City continues in 2020 at a slower pace. Through July 2020, we have issued permits for 3 single-family homes and 2 townhomes. Total residential permit value through July totals $1.4 million. On the commercial side, new permits have been issued for three tenants in the new commercial building at Cedar Avenue and 147th Street (Jersey Mike's Sandwich Shop, Panchero's Mexican Restaurant and Gent's Cuts and Grooming), for Chuck and Don's Pet Food Store on 153rd Street, for Jardin Spanish Immersion Academy on Cedar Avenue and Reliable Mini Warehouse on Evandale Way. Through July, new commercial building permit valuation totals in excess of $14 million. Combining all permit activity through July, new permit valuation totals just over$30 million. Added growth in the community also equates to an expansion of our City owned and maintained utility infrastructure. The City Engineer has updated our utility infrastructure statistics as follows: 111.11 City Apple Valley Utility Infrastructure Changes from 2019 thru June 2020 Item Existing As New Additions Total As + Of 6-30-10i Through 6-30-20 i Of 6-30-20 Sanitary Sewer(miles) 200.57 0.09 200.66 Force Main (miles) 3.65 0.0 3.65 Sanitary Manholes (each) 5,614 3 5,617 Water Main (miles) 250.56 0.04 250.60 Valves (each) 3,904 21 3,925 Hydrants (each) 2,494 4 2,498 Storm Sewer(miles) 173.24 1.55 174.79 Storm Sewer Manholes (each) 8,469 14 8,483 Streets (miles) 179.45 0.0 179.45 Cul de sac (each) 325 0 325 Roundabouts (each) 3 0 3 Water Treatment Plant Capacity 24 0 24 (million gallons per day) Looking ahead to growth in 2021 and 2022, staff is aware of a number of development projects in the early stages of preparation and we expect some will come to fruition. These projects include both residential and commercial developments. The owner of the sand and gravel mining property located south of County Road 42, west of Pilot Knob Road, north of County Road 46 and east of Flagstaff Avenue is actively working with developers on projects that could commence construction in 2021. Major collector streets anticipated in this Mixed Business Campus area include Johnny Cake Ridge Road from County Road 42 to County Road 46 and the extension of 153rd/155t" Street from Flagstaff Avenue to Pilot Knob Road. In addition, major additions to the City's storm water system are needed in this area, along with an extension of the regional and local trail system. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 4 Property values in Apple Valley and across Dakota County are determined annually by the Dakota County Assessor's Office. They report the following preliminary valuation trends for Apple Valley comparing 2020 and 2021: Taxable Market Value Comparison by Property Classification Preliminary 2020 to 2021 Payable 2020 Payable 2021i % Change Residential $4,839,029,512 $5,047,375,787 4.31% Commercial/Industrial $552,429,000 $585,442,000 5.98% Utility $11,909,900 $11,955,800 0.39% Agricultural/Rural Vacant $1,228,500 $1,265,800 3.04% Cabins $304,100 $318,500 4.74% Apartments $568,155,756 $635,158,400 11.79% Personal Property $44,540,200 $44,735,200 0.44% Total $6,017,596,968 $6,326,251,487 5.13% Both residential and commercial/industrial property values in Apple Valley continue to increase. For the first time in several years, the valuation increase for commercial/industrial properties actually exceed residential properties (5.98% vs. 4.31%). The commercial/industrial property class realized an increase in new construction values of 1.45% and appreciation of existing commercial/industrial property of 4.53%, compared with 0.70% new construction and 3.61% in appreciation for the residential property class. Dakota County also produces a report that measures the percentage change in estimated market value for residential homestead properties from year to year. Apple Valley experienced a 3.18% increase in median home value from 2019 to 2020. This compares with a 7.09% increase from 2018 to 2019. The new median residential homestead value in Apple Valley for 2020 is $285,900, compared to $277,100 in 2019. THE BUDGET PROCESS AND TIMELINE The timeline for the preparation of the City's 2021 budget follows a timeline established by the State of Minnesota. The first deadline of the budget process this year is September 30, 2020, the date by which the City must adopt its 2021 preliminary property tax levy and preliminary budget. The adoption of the preliminary property tax levy sets the maximum amount permissible. After September 30, the amount may be decreased, but not increased, when the final certified 2021 levy is adopted in December 2020. State law requires that we also by September 30 announce the time and place of a future City Council meeting at which the budget and levy will be discussed and public input allowed, prior to final budget adoption and levy determination. By State law, this public input meeting must occur after November 24 and must not start before 6:00 p.m. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 5 By that same September 30 date, the City must provide the County Auditor with the above information, plus a phone number and address where comments and questions about the City's budget can be directed. It is our intent to ask the City Council to consider the adoption of the preliminary levy resolution on September 10. After adoption,we will forward the City's preliminary levy resolution to Dakota County and they will then prepare parcel specific notices to be sent out to all Apple Valley property owners. Per State law, the County will send the parcel-specific notices out between November 11 and November 24. We are required by State law to adopt our final property tax levy and certify the amount to the County Auditor on or before December 28. Apple Valley City Council meetings in December are scheduled for December 10 and 22. Ideally, we would be able to finalize both the budget and tax levy at our December 10 meeting. STATE BUDGET CONDITIONS AND AID DISTRIBUTION Due to the COVID-19 pandemic, the budget outlook for the State of Minnesota is worsening and remains extremely volatile. An economic forecast done in February 2020 showed the state had a projected $1.5 billion budget surplus for the remainder of the biennium. An updated economic forecast done in May 2020 showed the state now faces a$2.4 billion deficit instead. Looking ahead to the 2022-2024 biennium, the state now projects a deficit of $4.7 billion. Given the economic uncertainty caused by the pandemic, these estimates will surely change. The state budget includes approximately$564 million for the Local Government Aid (LGA) program which provides financial aid to approximately 90 percent of Minnesota cities. Unfortunately, the LGA distribution formula continues to exclude Apple Valley and many other suburban metropolitan cities from receiving any LGA funds. Should the state need to reduce the LGA allocation to cities to help solve the state's fiscal crisis, the City of Apple Valley will not experience a decrease as our aid amount is currently zero. Unlike many other states, the vast majority of cities in Minnesota do not receive sales tax revenue from business transactions that occur within their boundaries. Instead, sales tax receipts are collected by the State and are then re-distributed as the Governor and State Legislature deem appropriate. This redistribution has taken various forms through the years including the abovementioned LGA program, the Homestead and Agricultural Credit Aid (HACA) program, and the Market Value Homestead Credit (MVHC) program. Suburban cities like Apple Valley have steadily been excluded from such programs. In the late 1990s/early 2000s, the City of Apple Valley routinely received approximately $3 million in annual State assistance. The last year Apple Valley received LGA, HACA or MVHC was 2010. The City does receive from the State of Minnesota Municipal State Aid (MSA) funds which help with the maintenance and construction of certain road segments in our community. MSA funds are derived from the state's gas tax and with less driving and lower fuel usage in 2020, MSA revenues will be adversely affected. Additional information is provided later in this memorandum in the section specific to our Road Improvement Fund. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 6 It should be noted that the State of Minnesota through the Department of Revenue does provide various tax relief programs intended to assist individual homeowners and renters. These offerings include the Homestead Credit Refund, the Renter's Property Tax Refund, and the Property Tax Deferral for Senior Citizens programs. Additional information on these programs is available at https://www.revenue.state.mn.us/property-tax-refund. CARES Act Aid to Cities The federal government is offering financial assistance to states to help address impacts caused by the COVID-19 health pandemic. The Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") was enacted and provided Minnesota with $853 million to distribute to units of local government. Out of that allocation, the City of Apple Valley received $4,025,355. These funds are subject to strict requirements and can only be used to reimburse the City for necessary expenses incurred due to the COVID-19 pandemic. Beginning in September 2020, the City will begin reporting CARES Act expenditures monthly to the Minnesota Management and Budget Office and all expenses incurred will be subject to a "single audit" requirement at the end of the year. State Mandated PERA Rates As required by law, eligible employees of the City of Apple Valley participate in the State's Public Employees Retirement Association (PERA). Employee and employer contribution amounts are set by the State. For 2020, employee contributions for coordinated members of the General Employees Plan will remain unchanged at 6.50% of salary and employer contributions for coordinated members of the General Plan will remain unchanged at 7.50% of salary. Certain employees of the City are covered by the PERA Police and Fire (P&F) Plan. For 2020, employee contributions for Police and Fire members will remain unchanged at 11.8% of salary and employer contributions for Police and Fire members will remain unchanged at 17.7% of salary. PROPOSED PROPERTY TAX LEVY The various components of the approved 2020 and proposed 2021 levy are summarized below. Lev Corn•onent Difference % Change General Fund $22,047,895 $23,359,336 $1,311,441 5.95% Street Maintenance Program 3,540,000 3,664,000 124,000 3.50% Municipal Building Fund 192,000 198,000 6,000 3.13% Property Tax Delinquencies Allowance 50,000 50,000 0 0.00% Ice Arena Support 121,000 121,000 0 0.00% Debt Service—Voter Approved 1,016,230 1,048,445 32,215 3.17% Debt Service—All Other Levy 413,875 128,000 (285,8751 (69.07%) Total $27,381,000 $28,568,781 $1,187,781 4.34% The total levy for 2021 is proposed to be $28,568,781 up 4.34% or $1,187,781 over 2020. At this levy amount, the median-valued home in Apple Valley valued at$285,900 will see the City's share of their annual property tax bill increase $31.55 or $2.63 per month. The total City property tax on the median home is projected to increase 2.94% going from $1,073 in 2020 to approximately $1,104 in 2020. Additional details are provided on page 5 of the budget document. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 7 The 2021 property tax levy continues the strategy begun in 2013 by increasing the property tax levy to fund the increase in the street maintenance program. The City's decision to fund future road reconstruction projects through the General Fund as opposed to levying special assessments against benefitting properties is unique and farsighted. In essence, the City's property tax rate will be higher than many of our neighboring cities going forward, but our citizens will not need to worry about receiving large, unexpected special assessments for road work in the future. It is important that we routinely remind our citizens of this unique and affordable approach to road reconstruction. Given the importance of this topic, the Road Improvement Fund will be further discussed in greater detail later in this memo. COMPARISON OF EXPENDITURE PATTERNS WITH OTHER SIMILAR COMMUNITIES Annually, the Minnesota Office of the State Auditor (OSA) prepares and releases information on the financial performance of cities across the state. The report is based on annual audited financial reports submitted to the OSA by each city. The OSA makes available a City Financial Data Search and Comparison function that allows for an easy comparison amongst jurisdictions. Based on the most recent data provided by the OSA, which is from 2018, Apple Valley compares very favorably in terms of total expenditure per capita. When compared to the 11 major cities within Dakota County, the City of Apple Valley is ranked the #1 lowest in terms of per capita total expenditures. Minnesota Office of the State Auditor 2018 Total Expenditures Per Capita Major Dakota County Cities City Population Total Expenditures Rank Per Capita Apple Valley 53,429 $763 #1 Farmington 22,880 $846 #2 Burnsville 62,657 $933 #3 Eagan 68,347 $964 #4 Rosemount 24,342 $974 #5 Lakeville 64,334 $1,057 #6 Mendota Heights 11,392 $1,062 #7 Hastings 23,139 $1,139 #8 West St. Paul 21,053 $1,239 #9 South St. Paul 20,878 $1,450 #10 Inver Grove Heights 35,381 $1,581 #11 When compared to the 16 major suburban communities in the seven-county metro area with a population between 40,000 to 100,000, the City of Apple Valley is again ranked the#1 lowest in terms of per capital total expenditures. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 8 I Minnesota Office of the State Auditor 2018 Total Expenditures Per Capita Major Metropolitan Area Suburban Cities City Population Total Expenditures Rank Per Capita Apple Valley 53,429 $763 #1 Blaine 66,667 $786 #2 Coon Rapids 63,899 $787 #3 Brooklyn Park 81,679 $859 #4 Plymouth 78,351 $876 #5 Shakopee 41,506 $916 #6 Burnsville 62,657 $933 #7 Eagan 68,347 $964 #8 Eden Prairie 63,456 $996 #9 Lakeville 64,334 _ $1,057 #10 Minnetonka 53,713 $1,075 #11 Woodbury 70,840 $1,131 #12 Maple Grove 66,903 $1,234 #13 Edina 52,535 $1,337 #14 St. Louis Park 48,910 $1,455 #15 Bloomington 89,654 $1,569 #16 BUDGET ORGANIZATION The City currently administers over 74 individual funds in various categories such as general, debt service, capital projects, proprietary funds and special revenue. The draft 2021/2022 City Budget includes some, but not all, of these funds. While each fund is important, the primary fund that affects many of the City's daily operations is the General Fund. As is our custom, the majority of the budget document, and the majority of this budget message, will focus on revenues and expenditures related to the General Fund. The City also operates many proprietary or enterprise functions, which are accounted for in their own funds, such as Water, Sewer, Storm Water, Golf Course, Sport Arenas, Cemetery and Liquor Operations. In addition to the General Fund and proprietary funds, the budget includes a number of other funds: Road Improvement Fund, Equipment Certificate Fund, Future Capital Projects Fund, Cable Television Joint Powers, the Municipal Building Fund and the Vehicle and Equipment Replacement Fund (VERF), an internal service fund. Notable changes in these non-General Fund accounts are also included in this budget message. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 9 GENERAL FUND OVERVIEW Revenue Estimates As the largest fund in our financial reporting system, our ability to accurately estimate the yearly revenues of the General Fund is very important. The COVID-19 pandemic has impacted revenues in 2020 primarily in the form of building permit and development fees and also in the form of reduced recreation and facility rental fees. Property tax collections through the first half of 2020 have been unaffected. We will be monitoring possible impacts as the year progresses and will return to the City Council to make adjustments as necessary. General Fund revenues are depicted in the following pie charts. The first chart shows the various sources of General Fund revenues for 2020. The second chart shows the various sources anticipated in the budget for 2021. We anticipate raising $36,333,511 in General Fund revenue for 2021, which is an increase of 2.7% (or $ 946,806) compared to 2020. Of note, budgeted revenues related to permitted development activity in the City has been reduced $565,850 for 2021 and reflects a lower level of development activity than was included in the prior year budget. The 2021 revenue amount is comprised of a number of revenue sources. Similar to years past, the largest source of revenue for the General Fund is the property tax. The remainder of the General Fund revenue is generated by sources such as licenses, lease income, permits, fees, service charges, park operations, transfers and other revenues. As noted above, the General Fund receives no revenue from State programs, such as Local Government Aid. General Fund Revenues Franchise Fees & 2020 Adopted Other Taxes 2% Licenses & $35,385,705 Permits 5% State Police & Fire Relief Aid 2% Park& Rec Chgs TaxesA101 & Rents 73% 4% Other Charges for Services& Rents 5% Fines & Penalties Transfers , 1% Other Revenues Admin Charges & 1% Reserves 7% PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 10 General Fund Revenues Franchise Fees & 2021 Proposed Other Taxes Licenses & $36,3331511 2% Permits 3% State Police & Fire Relief Aid 2/ Park& Rec Chgs Taxes 75% & Rents 4% Other Charges for Services& Rents 5% Fines & Penalties „mtgs. 1% Transfers In, Admin Other Revenues Charges & Reserves 1% 7% Expenditure Estimates Within the General Fund, we can categorize our operations into three broad categories: personnel services, commodities/other and capital outlay. As the name implies, personnel services accounts for the salaries, insurance costs, mandated withholdings and retirement costs of our most important organizational assets, our employees. Staffing decisions directly affect our ability to deliver customer service and meet expectations. Given the fiscal uncertainty caused by the COVID-19 health pandemic, there are no new staff positions being proposed in the 2021 or 2022 budget. We are also managing staff vacancies in a way which allows us to better weather our 2020 revenue losses and will continue to do so into 2021. Commodities/other department expenditures in the General Fund include expenditures for consultant fees, repairs, utility costs, training, supplies, etc. Capital outlay expenditures are for those items deemed more durable and having a life span generally in excess of five years. Because they tend to be more expensive and irregular, the City has adopted strategies to better enable us to plan and execute capital purchases. Specifically, the City has implemented the Vehicle and Equipment Replacement Fund, the Future Capital Projects Fund and Municipal Building Fund to help eliminate major peaks and valleys of the capital cycle and to help ensure that we can adequately cover equipment and facility needs. All three funds are discussed in below in greater detail. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 11 A summary of budgeted General Fund expenditures from 2020 to 2021 is as follows: 2020 2021 Difference Adopted Proposed Change Personnel Services $22,297,650 $22,973,185 $675,535 3.03% Commodities/Other 8,039,235 7,920,126 (119,109) (1.48%) Capital Outlay 1,317,820 1,578,200 260,380 19.76% Transfer to Road Improvement Fund 3,540,000 3,664,000 124,000 3.50% Transfer to Municipal Building Fund 192,000 198,000 6,000 3.13% General Fund Total $35,386,705 $36,333,511 $946,806 2.68% General fund expenses are described in detail beginning on page 33 of the budget book. OTHER GOVERNMENTAL FUNDS/ ENTERPRISE FUNDS OVERVIEW The City maintains a number of other funds which are essential to our operations. Beginning on page 247 of your budget book, these various funds are described in detail. Highlights from these various funds are provided below. Vehicle and Equipment Replacement Fund The Vehicle and Equipment Replacement Fund (VERF) was created in 2014 to provide a funding mechanism for the systematic replacement of vehicles in the City's fleet. The goal of the fund is to have sufficient cash flow to fund annual equipment purchases without the need to borrow through equipment certificates, and to stabilize budgeting for major equipment purchases. The revenue source for the VERF includes an annual inter-fund charge to the participating departments, proceeds from trade-ins and equipment sales for those items covered by the program, and the addition of interest earnings. Over the course of time, we have been moving various department vehicle purchases into the VERF. All general fund departments are now fully integrated into the VERF program and, as such, each of these departments will now see a consistent, annual expense in their budget necessary to incrementally accumulate the funds necessary to fund their future vehicle and equipment replacement costs. The last department to be folded into the VERF was the Streets Department. This was made possible by using the equipment certificate levy capacity to increase annual resources for the VERF. Total VERF Inter-fund charges for 2021 are projected to be $1,345,500 and charges for 2022 are projected to be $1,438,580. The most significant capital purchase planned for 2021 from the VERF is the replacement of five Police Squads and large capacity mowers in Park Maintenance. More information can be found on page 275. Future Capital Projects Fund The Future Capital Projects Fund (FCPF) exists to help accumulate funds necessary for the future acquisition, construction or replacement of City capital assets. Currently, the fund is being used to support the City's street reconstruction program and various expenditures through the Municipal Building Fund. Funds were also budgeted in 2020 for the creation of a pickleball court facility in Johnny Cake Ridge Park West, but as Council is aware, bids came in over the budgeted amount. We will need to determine how best to proceed on this project. Lastly, Council is aware of plans to update the aging Central Maintenance Facility and to address the need for either a new fourth fire station or a significant expansion of Fire Station #2. These expenses will likely need to be financed through the issuance of a capital improvement bond in the future. Details on the FCPF are provided beginning on page 259. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 12 Municipal Building Fund The Municipal Building Fund provides a funding mechanism for the systematic improvement of municipal buildings and facilities. The goal of the fund is to have sufficient cash flow to fund annual purchases and to stabilize budgeting for these building improvement expenditures. While we are making progress, this goal will require multiple years to achieve. The revenue source for the fund includes an annual transfer from the General Fund and a transfer from the FCPF in an amount approximately equal to the prior year's interest earnings experienced in the FCPF. The City currently owns in excess of 80 buildings ranging in size from pump houses to the Municipal Center. As these facilities age, the capital needs associated with the replacement of key building components and various site amenities, such as parking lots,will increase. We anticipate$966,000 in capital improvements in 2021, followed by $497,000 in improvements in 2022. Details can be found starting on page 279. Road Improvement Fund The Road Improvement Fund provides for a consolidated source of funding for City street improvements. Street improvements under this activity include new street construction, street resurfacing (overlay), pavement preservation (micro surface and seal coating) and traffic signal improvements. This is an area of high importance and significant investment for the City as we seek to proactively maintain the overall pavement condition of our streets. Revenue for the fund is primarily derived from a portion of the property tax levy and is anticipated to be $3,664,000 in 2021 and $3,773,920 in 2022. Other funding sources are transfers from the City's utility funds to cover water, sanitary, storm sewer and street light improvements associated with identified road reconstruction projects, the Future Capital Projects Fund, the Municipal State Aid (MSA) contribution derived from the State's motor fuel tax, Special Assessments for new road alignments, and revenue from other units of government. As noted earlier, given falling gas tax revenues, MSA payments to cities will likely be reduced beginning in 2021. Staff is monitoring the situation and will likely recommend the delay of some local road projects once we know more about the anticipated revenue loss. In 2021, the Road Improvement Fund is recommending the investment of approximately $12.7 million in projects throughout the City, most notably Phase 2 of the Cimarron Road/Surrey Trail street and utility reconstruction project and street reconstruction of 133rd Street between Galaxie Avenue and Flagstaff Avenue. Other notable projects include the installation of a pedestrian crossing traffic signal on Galaxie Avenue adjacent to Greenleaf Elementary, and access and traffic flow modifications to 147t" Street between Cedar Avenue and Glazier Avenue. In 2022, the Road Improvement Fund is proposed to support approximately$15.9 million in projects including residential street and utility reconstruction in the Redwood Drive/Juniper Lane area and street reconstruction in the Euclid Court/Eveleth Court/139th Street Court area. Other notable projects being led by Dakota County include the installation of the Cedar Avenue (CSAH23) pedestrian overpass north of 140th Street and the installation of a roundabout at the intersection of Diamond Path Road (CSAH 33) and 140th Street. Details can be found beginning on page 267. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 13 EDA Operations Fund The Apple Valley Economic Development Authority Fund exists to support economic and business development activities as they may arise. For 2021 and 2022, the fund is proposed to support our continued involvement with GREATER MSP, the regional economic development organization that fosters business development within the Twin Cities. In addition, the continuation of the Open for Business program, sponsored by the Dakota County Community Development Authority and the Metropolitan Consortium of Community Developers, is also proposed for both years. Further details are provided on page 263. The EDA budget is being provided here as a matter of convenience. As a separate legal entity, the EDA Board of Commissioners will need to consider and adopt the 2021 budget at a future meeting. Notable for 2020 and perhaps beyond, is the role the EDA is playing in coordinating business assistance related to the COVID-19 pandemic. Utilizing funds available from the Coronavirus Aid, Relief, and Economic Security Act (CARES Act), the EDA will soon be accepting applications from Apple Valley businesses to help support them during this time of economic stress. Under current regulations, these federal funds must be utilized no later than November 15, 2020. Should the program deadline be extended, or should a second round of economic assistance funds be provided, this program could potentially continue into 2021. To help fund the 2020 business assistance program, the City Council will be asked to approve a fund transfer of$400,000 of CARES Act funds from the City to the EDA. Should business demand exceed the amount allotted, the Council could consider an additional transfer in the future. Municipal Liquor Operation The City's three liquor stores continue to exercise appropriate control over the sale of off-sale liquor within the City. Gross and net profit margins consistently surpass other municipal liquor operations in the metropolitan area, and according to the latest information published by the State Auditor's Office, the Apple Valley Municipal Liquor Operation ranks fifth in in the State in terms of annual gross sales. As a retail operation, the liquor stores were forced to adapt and respond to the COVID-19 pandemic, similar to many other Apple Valley businesses. I am pleased to report that compared to 2019, overall sales at our stores are up approximately$250,000 for all three store combined year to date. Liquor management has done a good job adapting their operations as necessary and we anticipate finishing the year well ahead of our budgeted 2020 revenue expectations for the fund. Looking ahead to 2021 and 2022, continued residential growth in the community has been beneficial to our operations. Additional housing is being added in the vicinity of Store #3, both in Apple Valley and also surrounding communities. Planned retail development on the west side of Pilot Knob Road will also help to draw more customers to the area. Details regarding the liquor operation budget can be found beginning on page 283. To the benefit of all taxpayers, our liquor operations also provide a significant transfer to the City's General Fund each year. Recent and proposed expenditures supported by the liquor fund include: PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 14 Annual Municipal Liquor Store Transfers Support the Community Year Amount Expenditures Supported by Annual Transfer f 2012 $525,000 Five Police Squad Cars and Parks & Recreation Activities 2013 $525,000 Four Police Squad Cars and Parks & Recreation Activities 2014 $600,000 Two Snow Plow Trucks, Five Police Squad Cars and Parks & Recreation Activities 2015 $600,000 Six Police Squad Cars, Snow Plow Truck and Parks & Recreation Activities 2016 $630,000 Fire Engine (Pumper), One Police Squad Car and Parks & Recreation Activities 2017 $630,000 Fire Command Van, Police Squad Car, Parks Tractor/Snowplow and Parks & Recreation Activities 2018 $630,000 Fire Self Contained Breathing Apparatus, Fire Rescue Response Truck, Three Police Vehicles and Parks & Recreation Activities 2019 $660,000 Fire Thermal Imagers, Three Police Vehicles, 800Mhz Radios and Parks and Recreation Activities 2020 $660,000 Seven Police Vehicles, Fire Dept. Hydraulic Rescue Tools, 800Mhz Radios and Parks and Recreation Activities 2021 $680,000 Five Police Vehicles, Radar Trailer, Fire Department Proposed Pickup, 800Mhz Radios and Parks and Recreation Activities 2022 $700,000 Five Police Vehicles, Radar Trailer, Fire Dept. Ladder Proposed Truck, 800Mhz Radios and Parks and Recreation Activities As our liquor operations expand and prosper, we have been able to steadily increase the amount of the annual transfer to the General Fund. In fact, by the end of 2022 the total amount of the transfer over the 21-year time period will exceed $10.9 million. The history of our recent Liquor Fund transfers is as follows: PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 15 Actual and Proposed Annual Transfers from Liquor Fund to General Fund Totals $10,920,000 Since 2002 0 0 0 0 0 0 O O 0 0 O 0 0 0 0 - 0 cis' 0 0 0 0 0 0 0 0 - co up 0 0 0 0 kip 000 0 0 0 Up 00 0 0 0 0 N N 1" 0 O O O O O CO u1 i� u1 0 0 C 4" t/)" O - � M N M Cr i11 UO I. 00 01 0 r-I N M LA l0 I. co O O r-I N O O O O O O O O rI rI a I rI rI a I a I r1 a I a I N N N O O O O O O O O O O O O O O O O O O O O O NNNN NNNNNNNNNNNNNNNN Valleywood Golf Course Valleywood Golf Course was another of our operations that was significantly impacted by the COVID-19 pandemic. In the early days of the pandemic, the stay at home order forced most businesses, including golf courses, to close. As spring went on, an Executive Order was issued by the Governor allowing certain outdoor activities to resume, including golf, subject to certain social distancing and safety guidelines. The response was immediate, with many golfers eager to get out of the house and enjoy the game. While daily play demand has continued to be strong throughout the summer, unfortunately, corporate tournaments have fallen off significantly and room rentals for weddings, corporate events and banquets have also experienced a steep decline. In addition, our food and beverage provider at the clubhouse, the Roasted Pear, closed both of their restaurants due to the economic impacts of COVID-19. They continue to provide food and beverage service at the golf course with a limited menu and reduced hours. While the increase in daily play has been great to see and may help spur interest in golf in the long-term, unfortunately Valleywood will again lose money this year. Late in 2019 and early in 2020, the Valleywood Task Force met on multiple occasions to consider long-term strategies to address the financial performance of the golf course. Unfortunately, the tragic passing of Parks and Recreation Director Barry Bernstein and the COVID-19 outbreak interrupted the work of the Task Force. The group intends to resume meeting again later this year. One of the early recommendations of the Task Force was the restructuring of the 2020 season pass program. These changes were enacted and have proven beneficial in allowing for more daily play on prime weekend hours. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 16 A looming capital expense at the course involves the underground irrigation system. The system is original to the course, and is in need of replacement. In 2019, a consultant was hired to begin planning for the eventual replacement project. The estimated cost of a new irrigation system is approximately$1.2 million. A detailed description of the proposed Valleywood budget can be found beginning on page 299. Sport Arenas The City operates two indoor arenas to accommodate ice sports and various dry land activities. Operations at the arenas were impacted by state-imposed COVID-19 operating restrictions, but both are now open for use under current Executive Orders that permit indoor sporting activities with certain safety restrictions. The Sports Arena attached to Apple Valley High School is a successful collaboration between the City and ISD196. The School District pays half of the operating costs associated with the facility. In 2019, the 40+ year old ice refrigeration plant at the Sports Arena was replaced in time for the fall 2019 season. In 2021 the only contemplated capital improvement is the installation of a hot water heater in the resurfacer room. The Hayes Ice Arena is an important facility on the Apple Valley Hayes Park campus where youth and adults are provided ice and dry floor rental opportunities. For 2021, staff is requesting the replacement of the sound system. Detailed budget information on the arenas can be found beginning on page 321. Cable Television Cable Television services are provided through a joint powers agreement with the cities of Farmington and Rosemount. There are also certain cable related expenses which are specific to Apple Valley alone. Under our current franchise agreement with Charter Communications, revenues derived from Public, Education, Government (PEG) fees are now restricted to capital items only. As a result, multiple cable-related funds have been established to accurately account for all PEG supported expenditures. These various cable-related funds begin on page 247. Water Utility Fund The Water Utility Fund begins on page 337. As Council is aware, we are in the process of completing a multi-year, multi-million dollar project to replace all water meters in the city. The new system allows the meters to be read remotely and the system has already helped to identify potential water leaks in hundreds of homes. Homeowners are quickly notified of the potential leaks which, if repaired, will save them money on their utility bills and help conserve this valuable resource. In 2021, we plan to launch a new customer portal which will allow homeowners to monitor their own water consumption. Other upcoming projects include the maintenance of various wells and reservoirs and the extension of fiber to various well sites. In addition, the Water Utility Fund supports water utility costs associated with our annual street reconstruction program. To sustain the operations within this utility, water rates are proposed to increase by five percent in 2021 and 2022. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 17 Sanitary Sewer Fund The Sanitary Sewer Fund begins on page 349. Notable sanitary sewer projects in 2021 and 2022 include the replacement of sanitary sewer lines associated with street reconstruction projects in various residential areas, an upgrade to the supervisory control and data acquisition system and the extension of fiber to various lift stations to improve communications. To sustain operations within this utility, sanitary sewer rates are proposed to increase by five percent in 2021 and 2022. Stormwater Utility The City continues to make progress in improving its stormwater management system in accordance with state and federal requirements. This effort includes adherence to State MS4 permit requirements and managing various lakes subject to Total Maximum Daily Load (TMDL) requirements. To ensure regional coordination, the City also continues to actively participate in both the Blackdog River Watershed District and the Vermillion River Joint Powers Organization. Road reconstruction work in the Cimarron Road area in 2021 presents an opportunity to improve stormwater management practices in this area. Given the growing demands on this utility, stormwater utility water rates are proposed to increase by 10 percent, approximately $2.15 per quarter, in 2021 and 2022. Further details can be found beginning on page 357. Street Light Utility This fund accounts for the more than 3,200 street lights that are in operation within the City. The vast majority of street lights in the City are owned and maintained by Dakota Electric under a fixed- rate program with the City. The City owns and maintains a number of street lights in the downtown area, along Cedar Avenue and also on sections of 147th Street and Flagstaff Avenue. In pursuit of greater energy efficiency, the City is incrementally upgrading from inefficient high pressure sodium street lights to LED lights which are much more efficient. Street light utility charges are proposed to increase 3 percent in 2021 and 2.5% in 2022. Further details can be found beginning on page 367. SUMMARY AND CONCLUSIONS Just last year we celebrated Apple Valley's 50th year of existence. Little did we know that in our 51st year we, along with the rest of the world, would face challenges that would impact nearly all aspects of our daily living. As an organization, we have proven adaptable to meet the challenges facing the community and have continued to provide the daily necessities to our residents without interruption. We strive to uphold the core values of our organization, which include: ❖ Excellence and Quality in the Delivery of Services ❖ Fiscal Responsibility ❖ Ethics and Integrity ❖ Fairness ❖ Transparency ❖ Professionalism ❖ Visionary Leadership and Planning I commend the City Council for your dedicated leadership. Your clear vision and enthusiastic focus towards further building this remarkable community is always appreciated. This 2021 and 2022 budget document seeks to keep us on track for continued community success. PRELIMINARY BUDGET MESSAGE August 12, 2020 Page 18 I wish to thank our staff for the many additional hours/weekends that were spent working on the 2021 and 2022 budget document. This truly is a team effort involving staff from every department of our organization. Finance Director Ron Hedberg once again did an outstanding job on the budget this year. A special thanks also goes out to Charles Grawe and Cathy Broughten for their able assistance. I am so proud of the dedicated staff we have and the remarkable job they do! Staff looks forward to the opportunity to meet with the City Council in the weeks ahead to provide more information. The first budget review workshop is scheduled for August 27, beginning at 5:30 p.m. There we will have the chance to present more details on the budget and answer your questions. If you would like to meet prior to then to discuss the budget, please let me know. Respectfully submitted, Tom Lawell City Administrator 1 CITY OF APPLE VALLEY RESOLUTION NO. 2021- RESOLUTION ADOPTING 2021 PROPOSED BUDGETS AND TAX LEVY WHEREAS, the City Council reviewed the proposed 2021 operating budget on August 27th as set forth in Exhibit A of this resolution; and WHEREAS, the Council desires to adopt the operating budgets for management purposes; and thereby establishing a maximum tax levy for 2021; and WHEREAS, the Minnesota Statutes require the certification of the Proposed Budget and Tax Levy for taxes payable in 2021 by September 30,2020,to the County Auditor. NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Apple Valley that revenue and expenditure budgets for 2021 shall be as noted in Exhibit A of this Resolution and as supported by the detailed document, as revised. BE IT FURTHER RESOLVED by the City Council that the 2021 scheduled levy for the 2013A GO Refunding Bonds is hereby reduced by$602,850 to reflect available resources and current needs to meet the payable 2021 debt service requirements on 2013A GO Refunding Bonds; and BE IT FURTHER RESOLVED by the City Council that the following proposed sums of money be levied for the current year, collectible in 2021, upon the taxable property in the City of Apple Valley for the following purposes: General Purposes: $23,607,336 Annual Street Maintenance Program 3,664,000 Ice Arena support 121,000 Debt Levy: Market Value Based Debt Levy: GO. Refunding Bonds 2013A 347,150 GO Refunding Bonds 2015B 701,295 1,048,445 Tax Capacity Based Debt Levy: GO. Equipment Certificates 2012 128,000 128,000 $27,381,000 BE IT FURTHER RESOLVED that the City Clerk is hereby instructed to transmit a certified copy of this Resolution to the County Auditor of Dakota County, Minnesota. ADOPTED this 10th day of September, 2020. 2 Mary Hamann-Roland,Mayor ATTEST: Pamela J. Gackstetter, City Clerk CERTIFICATE I, Pamela Gackstetter, City Clerk, hereby certify that the above resolution is a true and correct copy of a resolution adopted by the City Council of the City of Apple Valley, Dakota County, Minnesota, on the date above indicated. Pamela J. Gackstetter, City Clerk 3 City of Apple Valley Property Tax levy History 2017 2018 2019 2020 2021 2022 GENERAL LEVIES General Fund 19,893,070 20,772,125 21,350,055 22,239,895 23,557,336 24,255,056 Annual Street Maintenance Program 3,332,100 3,417,000 3,437,000 3,540,000 3,664,000 3,801,000 Ice Arena Support 121,000 121,000 121,000 121,000 121,000 121,000 Delinquency allowance 100,000 50,000 50,000 50,000 50,000 59,000 TOTAL GENERAL LEVIES 23,446,170 24,360,125 24,958,055 25,950,895 27,392,336 28,236,056 DEBT LEVIES Equipment Certificates: Eq Cert of 2010 Refunding 2010a Equip cert of 2012-$900,000 181,000 125,000 127,000 128,000 128,000 - 2014 equip cert 120,000 130,000 140,000 152,000 - 2015 Equip Cert 2015B 130,830 133,665 131,145 133,875 - 2018 Ameresco Energy Efficiency Project Debt Levy 95,000 - - - - 431,830 483,665 398,145 413,875 128,000 - General Obligation Bonds(Market Value based) Park Bonds of 2011 92,000 - - - - - Park Bonds of 2007-$6,400,000 435,000 - - - - - Park Bonds of 2008-$6,685,000 435,000 - - - - - GO Bonds of 2013 A(refunded portions of 2007&2008) - - 344,650 347,150 344,300 2013a-2007 Portion 174,025 172,650 - - 2013a-2008 Portion 170,805 174,770 - - 2015b-2007 Portion 234,675 251,475 262,605 273,420 289,170 2015b-2008 Portion 253,995 270,480 286,545 307,440 322,560 2015b-2011 Portion 115,710 124,425 122,430 120,435 118,440 Total G.O.MV Based 962,000 949,210 993,800 1,016,230 1,048,445 1,074,470 TOTAL DEBT LEVY 1,393,830 1,432,875 1,391,945 1,430,105 1,176,445 1,074,470 TOTAL LEVY 24,840,000 25,793,000 26,350,000 27,381,000 28,568,781 29,310,526 Increase in Net Levy 3.25% 3.84% 2.16% 3.91% 4.34% 2.60% City of Apple Valley Allocation of Total Property Tax levy and Property Taxes Available for General Fund 2017 2018 2019 2020 2021 2022 Total Gross Levy: 24,840,000 25,793,000 26,350,000 27,381,000 28,568,781 29,310,526 Less Delinquency allowance (100,000) (50,000) (50,000) (50,000) (50,000) (59,000) Less MVHC provided to residents - - - - - - Property Tax Levy Available for Operations 24,740,000 25,743,000 26,300,000 27,331,000 28,518,781 29,251,526 Less Amounts allocated to other funds - - - - - - Fire Relief - - - - - - Ice Arena Support (121,000) (121,000) (121,000) (121,000) (121,000) (121,000) Annual Street Maintenance Program Less Amounts for Debt Service Equipment Certificates; (431,830) (483,665) (398,145) (413,875) (128,000) - Ice Arena Bonds Special Assessment Bonds - - - - - - Market Value based Park&Cemetery Bonds (962,000) (949,210) (993,800) (1,016,230) (1,048,445) (1,074,470) Amounts of Levy for General Fund 23,225,170 24,189,125 24,787,055 25,779,895 27,221,336 28,056,056 4 City of Apple Valley Tax Capacity& Tax Extension Rate Calculation FISCAL DISPARITIES @ June Estimate-still need final distribution amounts 8/7/2020 2017 2018 FINAL 2019 FINAL 2020 2020 2021 PRELIM 2020 PRELIM 2020 (prior to County (prior to County FINAL 2017 FINAL 2018 FINAL 2019 TIF Values) FINAL 2020 TIF Values) A.REFERENDA Market Value(1000's) 4,890,750 5,280,179 5,781,638 6,184,821 6,175,140 6,452,519 4.19% 7.96% 9.13% 6.97% 6.80% 11.60% B.VALUES 1.Value 52,809,471 57,270,236 62,864,517 67,086,172 67,204,293 70,647,336 2.Fiscal Disp Loss (4,278,476) (4,243,281) (4,548,509) (4,655,980) (4,655,980) (4,668,787) 3.Tax Increment (1,440,671) (1,971,790) (2,528,210) (3,068,000) (2,960,822) (3,250,000) MV Exclusion 4.RATE VALUE 47,090,324 51,055,165 55,787,798 59,362,192 59,587,491 62,728,549 5.Fiscal Disp Gain 6,564,270 7,101,309 7,682,103 8,200,338 8,220,985 8,618,305 6.Value With FD 53,654,594 58,156,474 63,469,901 67,562,530 67,808,476 71,346,854 C.TAX DOLLARS 1.Fiscal Disp Adjustment 2,935,607 3,158,165 3,262,973 3,247,519 3,255,757 3,342,351 2.HACA Aid 3.City Levy 20,942,393 21,685,625 22,093,227 23,117,251 23,109,013 24,177,974 4.Tax Levies-Gross 23,878,000 24,843,790 25,356,200 26,364,770 26,364,770 27,520,325 D.RATES 1.Fiscal(C1/B5) 44.721% 44.473% 42.475% 39.602% 39.603% 38.782% 2.City Levy(C3/B4) 44.473% 42.475% 39.602% 38.943% 38.782% 38.544% 0 E.MARKET VALUE DOLLAR/RATE 1.City Dollar Levy 962,000 949,210 993,800 1,016,230 1,016,230 1,048,455 2.City Rate(E1/A) 0.01967% 0.01798% 0.01719% 0.01643% 0.01646% 0.01625% Tax Capacity Levy 23,878,000 24,843,790 25,356,200 26,364,770 26,364,770 27,520,325 MV Levy 962,000 949,210 993,800 1,016,230 1,016,230 1,048,455 24,840,000 25,793,000 26,350,000 27,381,000 27,381,000 28,568,780 3.25%I 3.84%I 2.16%I 3.91%1 3.91%I 4.34% RECONCILIATION OF TAX DOLLARS GENERATED -Pay 2021 tax capacity based MV based total Tax Dollars Generated Target Tax Cap Ext rate 38.544% 0.016249% total Tax Capacity(excluded TCV contributed to FD pool& & TIF Captured 62,728,549 6,452,518,891 Gross tax Dollars generated 24,177,974 1,048,455 25,226,429 Add Fiscal Disparity distribution rec'd from pool 3,342,351 3,342,351 27,520,325 1,048,455 28,568,780 Tax Capacity 2021 Prelim 8-7-20 CITY OF APPLE VALLEY EST.PROPERTY TAXES-PAYABLE 2021 5 CITY PORTION OF TAXES ONLY 8/7/2020 TAX IMPACT FOR PROPERTY WITH VALUE INCREASING 3.18% (the median increase for AV) Year 2020 2021 City Change New Market Value New Market Value Exclusion Exclusion 20to'21 Market Value 277,100 285,900 3.18% Market Value-Exclusion MV (12,301) (11,509) Taxable MV 264,799 274,391 3.62% Tax Capacity 2648 2744 Tax Capacity Rates: City 38.782% 38.544% City Ref. 0.01646% 0.01625% Total Property Taxes: City 1,026.94 1,057.64 30.70 City Ref. 45.60 46.46 0.85 Total 1,072.54 1,104.10 $ 31.55 Operation 2.86% Debt 0.08% Total 2.94% TAX IMPACT FOR PROPERTY WITH VALUE INCREASING 0.58% (=TMV 2.4%incr.)=ZERO TAX INCREASE 16%of Homes at this level or lower Year 2020 2021 City Change New Market Value New Market Value Exclusion Exclusion 20 TO 21 Market Value _ 277,100 278,700 0.58% Market Value-Exclusion MV (12,301) (12,157) Taxable MV 264,799 266,543 0.66% Tax Capacity 2648 2665 Tax Capacity Rates: City 38.782% 38.544% City Ref. 0.01646% 0.01625% Total Property Taxes: City 1,026.94 1,027.19 0.25 City Ref. 45.60 45.29 (0.32) Total 1,072.54 1,072.48 $ (0.07) Operation 0.02% Debt -0.03% Total -0.01% TAX IMPACT FOR PROPERTY WITH VALUE INCREASING 4.69%(=TMV 5.35%incr.) 75%of Homes at this level or lower Year 2020 2021 City Change New Market Value New Market Value Exclusion Exclusion 20 to 21 Market Value _ 277,100 290,100 4.69% Market Value-Exclusion MV (12,301) (11,131) Taxable MV 264,799 278,969 5.35% Tax Capacity 2648 2790 Tax Capacity Rates: City 38.782% 38.544% City Ref. 0.01646% 0.01625% Total Property Taxes: City 1,026.94 1,075.37 48.43 City Ref. 45.60 47.14 1.54 Total 1,072.54 1,122.51 $ 49.97 Operation 4.52% Debt 0.14% Total 4.66% 6 ••• •••• ••••• ••• AppValley Notes: 7 ••• •••• •••• AppValley ALL FUNDS BUDGET SUMMARY 8 ••• •••• ••••• ••• AppValley Notes: 9 CITY OF APPLE VALLEY, MINNESOTA 2021 Operating Budget Summary Exhibit A Total Other Total Budgeted Budgeted General Funds Enterprise Funds Revenues: Fund 2021 Funds 2021 General property taxes-Current $27,221,336 $ - 121,000 $27,342,336 General property taxes-Mobile home 37,000 - - 37,000 General property tax-Delinq Net 50,000 - 50,000 Property tax-Current&Delq Net $ 27,308,336 $ - $ 121,000 $ 27,429,336 Franchise&other taxes 661,700 221,000 - 882,700 Special assessments 2,000 - - 2,000 Licenses 143,240 - - 143,240 Permits 1,153,850 - - 1,153,850 Intergovernmental 874,400 3,135,800 340,000 4,350,200 Charges for services 2,305,510 175,568 27,244,350 29,725,428 Fines and penalties 295,400 - - 295,400 Investment earnings 205,000 214,440 158,000 577,440 Other Revenues 139,975 87,086 156,000 383,061 Rentals 780,400 155,000 - 935,400 Admin Charges to other funds 1,036,700 1,345,500 - 2,382,200 Subtotal before transfers&debt 34,906,511 5,334,394 28,019,350 68,260,255 Debt Issued - - - - Transfers In 1,427,000 10,635,068 300,000 12,362,068 Total revenues 36,333,511 15,969,462 28,319,350 80,622,323 Expenditures: Salaries&Wages 17,115,320 237,160 3,534,350 20,886,830 Social Security(FICA&Medicare) 869,295 18,145 266,580 1,154,020 PERA 1,794,585 17,250 238,205 2,050,040 Provided Insurance 2,494,450 51,190 518,770 3,064,410 Other Benefits(Work Comp,etc) 699,535 690 106,020 806,245 Total Personal Service 22,973,185 324,435 4,663,925 27,961,545 Supplies 1,287,000 5,745 519,099 1,811,844 Contractural Services 3,499,431 50,750 1,188,550 4,738,731 Utilities 544,364 22,000 754,757 1,321,121 Repairs&Maintenance 390,927 29,250 482,223 902,400 Travel, Training, Dues 614,394 7,000 124,130 745,524 Other Expenditures 1,516,510 9,000 4,130,048 5,655,558 Miscellaneous - - 243,900 243,900 Items for Resale 67,500 - 7,948,700 8,016,200 Capital Outlay 1,578,200 14,884,300 5,468,500 21,931,000 Depreciation - 1,043,000 4,313,900 5,356,900 Admin Fees - - 841,600 841,600 Debt Service - - 1,601,660 1,601,660 Subtotal before transfers 32,471,511 16,375,480 32,280,992 81,127,983 Transfers Out 3,862,000 1,106,068 1,426,000 6,394,068 Total expenditures 36,333,511 17,481,548 33,706,992 87,522,051 Revenues over(under)expenditures - (1,512,086) (5,387,642) (6,899,728) 10 CITY OF APPLE VALLEY,MINNESOTA 2021 Operating Budget Summary-Other Governmental Funds Exhibit A Other Funds Total Other Cable TV Cable TV Cable TV Future Road Education Municipal Vehicle Budgeted Joint Powers Special Rev. Special Rev. Capital Improvement Building Building Replacement Funds Revenues: Fund PEG Fund Non-PEG Fund Projects Fund Fund Fund Fund 2021 General property taxes-Current $ - $ - $ - $ - $ - $ - $ - $ - General property taxes-Mobile home - - - - - - - - General property tax-Delinq Net - Property tax-Current&Delq Net $ - $ - $ - $ - $ - $ - $ - $ - Franchise&other taxes - 71,000 150,000 - - - - - 221,000 Special assessments - - - - - - - - - Licenses - - - - - - - - - Permits - - - - - - - - - Intergovernmental - - - - 3,135,800 - - - 3,135,800 Charges for services 175,568 - - - - - - - 175,568 Fines and penalties - - - - - - - - - Investment earnings 1,500 500 500 180,000 - 2,500 8,800 20,640 214,440 Other Revenues - - - 6,786 - - - 80,300 87,086 Rentals - - - - - 155,000 - - 155,000 Admin Charges to other funds - - - - - - - 1,345,500 1,345,500 Subtotal before transfers&debt 177,068 71,500 150,500 186,786 3,135,800 157,500 8,800 1,446,440 5,334,394 Debt Issued - - - - - - - - - Transfers In 175,568 - - 500,000 9,543,500 - 416,000 - 10,635,068 Total revenues 352,636 71,500 150,500 686,786 12,679,300 157,500 424,800 1,446,440 15,969,462 Expenditures: Salaries&Wages 237,160 - - 237,160 Social Security(FICA&Medicare) 18,145 - - 18,145 PERA 17,250 - - 17,250 Provided Insurance 51,190 - - 51,190 Other Benefits(Work Comp,etc) 690 - - 690 Total Personal Service 324,435 - - - - - - - 324,435 Supplies 4,500 - 1,195 - - 50 - - 5,745 Contractural Services 4,700 - 12,500 - - 33,550 - - 50,750 Utilities - - - - - 22,000 - - 22,000 Repairs&Maintenance 8,000 - 1,800 - - 19,450 - - 29,250 Travel,Training,Dues 7,000 - - - - - - - 7,000 Other Expenditures 2,500 - - - - 6,500 - - 9,000 Miscellaneous - - - - - - - - - Items for Resale - - - - - - - - - Capital Outlay - 20,000 - 430,000 12,679,300 42,000 966,000 747,000 14,884,300 Depreciation - - - - - - - 1,043,000 1,043,000 Admin Fees - - - - - - - - - Debt Service - - - - - - - - - Subtotal before transfers 351,135 20,000 15,495 430,000 12,679,300 123,550 966,000 1,790,000 16,375,480 Transfers Out - - 175,568 930,500 - - - - 1,106,068 351,135 20,000 191,063 1,360,500 12,679,300 123,550 966,000 1,790,000 17,481,548 1,501 51,500 (40,563) (673,714) - 33,950 (541,200) (343,560) (1,512,086) 11 CITY OF APPLE VALLEY,MINNESOTA 2021 Operating Budget Summary-Enterprise Funds Exhibit A Enterprise Funds Total Valleywood Water Sports Storm Street Enterprise Liquor Golf Course &Sewer Arena Drainage Light Cemetery Funds Revenues: Fund Fund Fund Fund Fund Utility Fund 2021 General property taxes-Current $ - $ - $ - $121,000 $ - $ - $121,000 General property taxes-Mobile home $ - - General property tax-Delinq Net - - - - - - - Property tax-Current&Delq Net $ - $ - $ - $ 121,000 $ - $ - $ - $ 121,000 Franchise&other taxes - - - - - - - - Special assessments - - - - - - - - Licenses - - - - - - - Permits - - - - - - - - Intergovernmental - - - 200,000 140,000 - - 340,000 Charges for services 10,290,000 1,085,000 12,116,000 594,650 2,391,000 566,000 201,700 27,244,350 Fines and penalties - - - - - - - - Investment earnings 30,000 - 108,000 - 15,000 1,000 4,000 158,000 Other Revenues - - 135,000 14,000 5,000 - 2,000 156,000 Rentals - - - - - - - - Admin Charges to other funds - - - - - - - - Subtotal before transfers&debt 10,320,000 1,085,000 12,359,000 929,650 2,551,000 567,000 207,700 28,019,350 Debt Issued - - - - - - - - Transfers In - - - - 300,000 - - 300,000 Total revenues 10,320,000 1,085,000 12,359,000 929,650 2,851,000 567,000 207,700 28,319,350 Expenditures: Wages&Salaries 894,120 581,795 1,500,270 316,230 236,185 3,000 2,750 3,534,350 Social Security(FICA&Medicare) 68,165 44,510 111,695 23,935 18,070 - 205 266,580 PERA 66,835 30,390 106,185 16,875 17,715 - 205 238,205 Provided Insurance 103,040 65,325 303,115 32,755 14,535 - - 518,770 Other Benefits(Work Comp,etc) 40,060 7,855 45,155 7,325 5,410 - 215 106,020 1,172,220 729,875 2,066,420 397,120 291,915 3,000 3,375 4,663,925 Supplies 21,650 121,200 272,915 27,250 53,055 15,360 7,669 519,099 Contractural Services 42,005 70,500 446,150 33,600 498,650 54,820 42,825 1,188,550 Utilities 52,380 50,000 424,300 147,100 75,800 2,200 2,977 754,757 Repairs&Maintenance 43,568 16,500 324,250 36,500 60,050 - 1,355 482,223 Travel,Training,Dues 13,630 9,200 56,825 7,250 19,670 7,895 9,660 124,130 Other Expenditures 274,200 24,000 3,727,615 38,500 23,550 21,500 20,683 4,130,048 Miscellaneous 164,000 17,000 59,000 1,000 - - 2,900 243,900 Items for Resale 7,344,200 59,000 30,000 15,500 - 500,000 - 7,948,700 Capital Outlay 30,000 97,000 3,294,000 45,000 1,887,000 45,000 70,500 5,468,500 Depreciation 144,800 179,000 2,644,000 152,100 1,154,000 - 40,000 4,313,900 Admin Fees - - 461,600 - 380,000 - - 841,600 Debt Service - 203,730 1,116,230 80,000 201,700 - - 1,601,660 Subtotal before transfers 9,302,653 1,577,005 14,923,305 980,920 4,645,390 649,775 201,944 32,280,992 Transfers Out 680,000 - 746,000 - - - - 1,426,000 Total expenditures 9,982,653 1,577,005 15,669,305 980,920 4,645,390 649,775 201,944 33,706,992 Revenues over(under)expenditures 337,347 (492,005) (3,310,305) (51,270) (1,794,390) (82,775) 5,756 (5,387,642) Addback: Principal Portion Debt Service inc above - 180,805 844,600 68,270 180,000 - - 1,273,675 Capital outlay above-not an expense 30,000 97,000 3,294,000 45,000 1,887,000 45,000 70,500 5,468,500 Net Increase(Decrease in Net Assets) 367,347 (214,200) 828,295 62,000 272,610 (37,775) 76,256 1,354,533 12 ••• •••• ••••• ••• AppValley Notes: 13 2021 GENERAL FUND REVENUE BUDGET SUMMARY 2017 Actual 2018 Actual 2018 2019 Adopted 2020 Adopted 2021 2022 Adopted Proposed Proposed Tax Revenue $ 23,335,830 $ 24,390,777 $ 24,273,125 $ 24,871,055 $ 25,865,895 $ 27,308,336 $ 28,143,055 Other Taxes 89,419 50,380 103,900 105,600 96,600 96,700 96,700 Franchise Fees 515,245 515,000 515,000 515,000 565,000 565,000 565,000 Special Assessments 2,712 496 14,000 14,000 14,000 2,000 2,500 Licenses 213,022 200,969 176,780 194,460 195,175 143,240 161,820 Permits 3,028,270 2,053,296 1,327,930 1,457,200 1,559,700 1,153,850 1,414,450 Intergovernmental Revenue 831,907 881,315 864,255 846,250 956,250 874,400 883,400 Charges for Service-Recreation 960,237 1,060,966 1,066,300 1,089,700 1,104,700 1,158,600 1,189,000 Charges for Service-General Government 717,509 881,620 1,066,810 1,043,810 1,058,810 898,810 918,930 Charges for Service-Public Safety 221,332 250,476 237,265 236,200 239,400 248,100 271,100 Rentals Park/Rec Facilities 210,724 239,323 180,500 232,600 237,600 250,000 244,000 Rentals Other 493,486 536,925 468,140 468,885 469,645 530,400 590,400 Fines&Penalties 315,770 302,748 279,500 279,500 299,500 295,400 300,000 Other Revenues 197,968 372,502 302,500 324,400 328,230 344,975 342,558 Admin Charge to other funds 1,066,379 893,450 962,650 985,700 1,010,200 1,036,700 1,039,200 Transfer In 1,300,500 1,317,600 1,317,600 1,365,000 1,385,000 1,427,000 1,469,410 $ 33,500,310 $ 33,947,843 $ 33,156,255 $ 34,029,360 $ 35,385,705 $ 36,333,511 $ 37,631,523 General Fund Revenues Franchise Fees& General Fund Revenues 2020 Adopted Other Taxes Franchise Fees& p 2% Licenses& 2021 Proposed Other Taxes Licenses& $35,385,705 Permits 2% Permits 5% $36,333,511 3% State Police& State Police&Fire Fire Relief Aid Relief Aid !Park&Rec Chgs Park&Rec Chgs / &Rents &Rents Taxes 4% Taxes 4% 73% Other Charges 75% Other Charges for for Services& Services&Rents Rents 5% Fines&PerfNties \lo Fines&Penalties _ Transfers ,, 1% 1% Admin Charges, Other Revenues Transfers In,Admin Other Revenues Reserves 1% Charges&Reserves 1% 7% 7% 14 2021 GENERAL FUND REVENUE ACCOUNT DETAIL d Account a 2017 Actual 2018 Actual 2019 Actual 2019 Adopted 0 a Description 4010 TAXES-CURRENT AD VALOREM 23,183,688 24,218,953 24,691,632 24,787,055 4011 TAXES-DELINQUENT AD VALOREM 116,258 134,466 78,979 50,000 4013 MV HOMESTEAD CREDIT REVENUE - - - 4017 EXCESS TIF 817 24 - - 4014 TAXES-MOBILE HOME 35,067 37,334 36,417 34,000 Tax Revenue 23,335,830 24,390,777 24,807,028 24,871,055 4015 PILOT-AUGUSTANA/LIFEWORKS 51,517 50,380 49,710 59,700 4020 GRAVEL TAX 37,902 - 50,619 45,900 Other Taxes 89,419 50,380 100,329 105,600 5335 CABLE FRANCHISE FEE 515,245 515,000 515,000 515,000 Franchise Fees 515,245 515,000 515,000 515,000 5045 ASSESSMENT NEW LEVY COLL BY AV - - 4,000 5055 SA COLL BY DAK CTY-CURRENT 2,400 - 1,896 2,500 5056 SA COLL BY DAK CTY-DELINQUENT 197 - 7,500 5057 SA COLL BY DAK CTY-DEFERRED - - - - 5078 ESCROW PROJECT COSTS - - - - 5059 SA MOWING/SNOW/FALSE ALARMS - 496 666 5058 SA PEN&INT COLL BY DAK CTY 115 - - - Special Assessments 2,712 496 2,562 14,000 4030 LICENSE-TOBACCO 10,625 383 11,539 5,250 4031 LICENSE-TRASH COLLECTION 7,272 6,427 4,700 6,135 4032 LICENSE-DOG(public safety) 21,410 8,920 8,055 5,300 4032 LICENSE-KENNEL - - 100 4033 LICENSE-FUEL 12,320 12,840 13,580 12,870 4034 LICENSE-LIQUOR/WINE 133,190 148,330 111,000 134,725 4035 LICENSE-BEER ON&OFF 3,425 3,520 24,160 6,100 4036 LICENSE-TRANSIENT MERCHANT 12,253 9,346 10,790 11,480 4037 LICENSE-VENDING MACHINES 2,535 2,485 1,965 1,895 4038 LICENSE-MASSAGE THERAPY 5,997 6,385 5,113 6,295 4049 LICENSE-OTHER 3,995 2,333 3,522 4,310 Licenses 213,022 200,969 194,424 194,460 4060 PERMIT-BUILDING PERMIT 1,480,518 931,774 615,380 798,000 4061 PERMIT-GRADING 10,126 11,423 6,854 - 4062 PERMIT-GRAVEL OPERATION 10,388 10,613 10,932 11,900 4063 PERMIT-HEATING 260,042 146,414 122,915 95,000 4065 PERMIT-PLUMBING 256,383 189,769 125,115 96,500 4066 PERMIT-SIGNS&BILLBOARDS 9,692 12,464 10,048 7,400 4067 PERMIT-UTILITY INSTALLATION - (5) - 9,200 4070 PERMIT-SP INSP/REINSP FEE 204 10,574 6,442 - 4071 TEMP CERTIFICATE OF OCCUPANCY - - 4072 STATE SURTAX COLLECTED (3,361) (44) 69 - 4073 PERMIT-BUILDING PLAN REVIEW 721,883 517,460 250,405 303,000 4074 PERMIT FEES-ROW 26,056 42,246 29,190 - 4075 PERMIT-FIRE ALRM/SPRINKLER 49,070 16,100 20,837 - 4076 PERMIT SMALL CELL-ENGINEERING - - 1,050 - 4077 PERMIT SMALL CELL-INSPECTIONS - - 450 - 4078 PERMIT FIREWORKS - - 1,525 - 4079 PERMIT FIRE ALARM INSPECTIONS - - 21,038 - 4099 PERMIT-OTHER 2,647 2,300 650 3,200 4911 WATER SERVICE PERMIT 6,016 2,210 972 - 4915 SEWER SERVICE PERMIT 6,207 3,120 1,798 - 4924 ELECTRICAL INSPECTION PERMIT 192,399 157,687 170,878 133,000 4923 COMMCL WTR/SWR PERMIT (809) - - Permits 3,028,270 2,053,296 1,396,548 1,457,200 15 2021 GENERAL FUND REVENUE ACCOUNT DETAIL (continued) 11 d o Account 2021 2022 0 2020 Projected 2020 Pro Adopted aDescription P Recommended Recommended 4010 TAXES-CURRENT AD VALOREM 25,779,895 25,283,897 27,221,336 28,056,055 4011 TAXES-DELINQUENT AD VALOREM 50,000 150,000 50,000 50,000 4013 MV HOMESTEAD CREDIT REVENUE - - - 4017 EXCESS TIF - - - 4014 TAXES-MOBILE HOME 36,000 36,000 37,000 37,000 Tax Revenue 25,865,895 25,469,897 27,308,336 28,143,055 4015 PILOT-AUGUSTANA/LIFEWORKS 50,700 50,700 50,700 50,700 4020 GRAVEL TAX 45,900 45,900 46,000 46,000 Other Taxes 96,600 96,600 96,700 96,700 5335 CABLE FRANCHISE FEE 565,000 608,000 565,000 565,000 Franchise Fees 565,000 600,000 565,000 565,000 5045 ASSESSMENT NEW LEVY COLL BY AV 4,000 1,200 - - 5055 SA COLL BY DAK CTY-CURRENT 2,500 3,000 2,000 2,500 5056 SA COLL BY DAK CTY-DELINQUENT 7,500 - - - 5057 SA COLL BY DAK CTY-DEFERRED - - - - 5078 ESCROW PROJECT COSTS - - - - 5059 SA MOWING/SNOW/FALSE ALARMS - - - - 5058 SA PEN&INT COLL BY DAK CTY - - - - Special Assessments 14,000 4,200 2,000 2,500 4030 LICENSE-TOBACCO 6,375 5,865 5,865 5,865 4031 LICENSE-TRASH COLLECTION 6,165 6,475 6,475 6,475 4032 LICENSE-DOG(public safety) 9,000 8,500 9,000 9,000 4032 LICENSE-KENNEL - - - 4033 LICENSE-FUEL 12,910 13,150 13,150 13,150 4034 LICENSE-LIQUOR/WINE 132,920 126,855 88,000 105,000 4035 LICENSE-BEER ON&OFF 5,400 5,150 5,150 5,150 4036 LICENSE-TRANSIENT MERCHANT 11,050 13,860 11,500 11,200 4037 LICENSE-VENDING MACHINES 2,300 1,965 1,100 1,300 4038 LICENSE-MASSAGE THERAPY 5,480 1,850 1,000 1,400 4049 LICENSE-OTHER 3,575 3,280 2,000 3,280 Licenses 195,175 186,950 143,240 161,820 4060 PERMIT-BUILDING PERMIT 800,000 420,000 520,000 660,000 4061 PERMIT-GRADING - 5,000 5,000 4062 PERMIT-GRAVEL OPERATION 11,900 11,900 11,900 4063 PERMIT-HEATING 90,000 62,000 92,000 92,000 4065 PERMIT-PLUMBING 100,000 108,000 127,000 140,000 4066 PERMIT-SIGNS&BILLBOARDS 7,400 19,400 20,000 20,000 4067 PERMIT-UTILITY INSTALLATION 7,400 2,000 2,000 2,000 4070 PERMIT-SP INSP/REINSP FEE - - - 4071 TEMP CERTIFICATE OF OCCUPANCY - - - 4072 STATE SURTAX COLLECTED - - - 4073 PERMIT-BUILDING PLAN REVIEW 384,000 102,000 231,000 312,000 4074 PERMIT FEES-ROW 12,000 6,000 7,500 22,500 4075 PERMIT-FIRE ALRM/SPRINKLER 4,500 12,000 16,000 16,000 4076 PERMIT SMALL CELL-ENGINEERING 12,500 500 7,500 7,500 4077 PERMIT SMALL CELL-INSPECTIONS 1,500 450 450 2,000 4078 PERMIT FIREWORKS - - - 4079 PERMIT FIRE ALARM INSPECTIONS - 12,000 20,000 20,000 4099 PERMIT-OTHER 500 500 500 550 4911 WATER SERVICE PERMIT - - - 4915 SEWER SERVICE PERMIT - - - 4924 ELECTRICAL INSPECTION PERMIT 128,000 77,000 93,000 103,000 4923 COMMCL WTR/SWR PERMIT - - - Permits 1,559,700 821,850 1,153,850 1,414,450 16 2021 GENERAL FUND REVENUE ACCOUNT DETAIL N 3 Account 0 0 2017 Actual 2018 Actual 2019 Actual 2019 Adopted Q Description 4110 STATE GRANTS(PERA&Perf Measurement) 44,916 43,426 44,127 43,000 4130 AID-FIRE#-see note 283,581 298,751 311,652 287,000 4140 AID-STATE POLICE PERA 420,565 442,980 462,557 420,000 4142 STATE GRANTS-OTHER-Fire MBFTE Training 30,551 18,036 38,843 18,000 4143 FED GRANT-POLICE 25,200 - 4144 FED GRANT-FIRE - - 4141 GRANTS-OTHER-Misc Pub Safety 36,079 29,022 36,298 5,350 4141 FEES-POST BOARD REIMB CONTINUING ED 16,215 47,850 50,703 16,000 4144 FED GRANT-Fire-Training officer - - 4150 GRANTS-OTHER-Police - 1,250 1,034 56,900 Intergovernmental Revenue 831,907 881,315 970,414 846,250 4310 REDWOOD PUBLIC SWIMMING 29,950 32,230 33,532 31,000 4311 REDWOOD SWIMMING LESSONS 14,149 20,126 16,383 20,600 4312 REDWOOD CONCESSIONS 5,870 5,179 4,295 8,000 4313 REDWOOD RENTALS 300 644 480 - 4330 SWIM CENTER REVENUE 506,029 586,029 489,854 566,000 4331 SWIM CENTER CONCESSION 102,687 106,401 97,007 120,000 4350 SUMMER PLAYGROUND ACTIVITIES 8,117 10,796 13,946 17,300 4351 PRE SCHOOL PROGRAMS 37,588 54,526 61,245 37,000 4352 TEEN PROGRAMS - - - 5,000 4355 RECREATION USER FEES 58,801 57,638 57,706 79,000 4356 RECREATION LEAGUE ENTRY FEES 159,791 148,154 140,492 163,000 4357 JCRP CONCESSIONS 9,827 9,081 8,131 14,000 4358 VENDING COMMISSIONS 1,842 1,694 834 2,800 4359 REC SENIOR REVENUE-REIMB 60 2,904 (346) 1,000 4360 REC-SENIOR PROGRAM REVENUE 24,919 25,474 27,247 25,000 4224 CHGS FOR SERV-PK/REC OT REIMB 307 90 - 4362 SENIOR CENTER CATERER COMMISSION - - 621 4361 QUARRY POINT CONCESSIONS - - - Charges for Service-Recreation 960,237 1,060,966 951,427 1,089,700 4210 FEES-ELECTION FILING - 120 25 - 4211 FEES-MAP SALES 100 19 175 1,180 4212 FEES-ASSESSMENT SEARCHES 65 45 25 - 4213 FEES-BOOK SALES - - 4214 FEES-PLAT 5,489 11,271 3,359 8,400 4215 FEES-SPECIAL USE 2,187 1,238 325 2,430 4216 FEES-REZONING 4,908 6,909 7,410 8,400 4217 FEES-INSPECTIONS NAT RESOURCES 33,014 17,473 11,172 15,800 4218 FEES-CODE ENFORCEMENT 1,150 1,650 1,650 2,100 4219 FEES-ENGINEERING 667,485 837,618 646,561 995,000 4220 FEES-PROJECT PLANS - - - - 4224 FEES CHG PARK/REC OT REIMBURSEMENT 4,561 - 4229 FEES-CONDUIT DEBT FEE - - 4229 FEES-OTHER 3,111 5,277 3,388 10,500 Charges for Service-General Government 717,509 881,620 678,651 1,043,810 4250 FEES-ACCIDENT REPORT 320 515 365 1,000 4251 FEES-ANIMAL PICKUP 3,049 4,824 4,182 7,100 4253 FEES-FIRE ALARM PANELS 1,075 4259 FEES-OTHER PUBLIC SAFETY 12,894 14,003 9,470 10,200 4259 FEES-DARE,LIASON OFFICER 157,256 160,401 164,331 160,400 4226 FEES-OTHER PUBLIC SAFETY - - 10,200 5345 REIMBURSE POLICE SPEC DETAIL 47,813 70,733 124,836 47,300 Charges for Service-Public Safety 221,332 250,476 304,259 236,200 17 2021 GENERAL FUND REVENUE ACCOUNT DETAIL (continued) U y 0 Account 2021 2022 0 2020 Projected 2020 Pro Adopted aDescription P Recommended Recommended 4110 STATE GRANTS(PERA&Perf Measurement) 25,500 7,500 7,500 4130 AID-FIRE#-see note 290,000 307,600 295,000 310,000 4140 AID-STATE POLICE PERA 440,000 440,000 465,000 465,000 4142 STATE GRANTS-OTHER-Fire MBFTE Training 20,500 11,992 24,000 18,000 4143 FED GRANT-POLICE 102,000 39,958 - - 4144 FED GRANT-FIRE - - - 4141 GRANTS-OTHER-Misc Pub Safety 5,350 32,900 66,900 66,900 4141 FEES-POST BOARD REIMB CONTINUING ED 16,000 16,000 16,000 16,000 4144 FED GRANT-Fire-Training officer - - - 4150 GRANTS-OTHER-Police 56,900 - - Intergovernmental Revenue 956,250 848,450 874,400 883,400 4310 REDWOOD PUBLIC SWIMMING 31,000 - 33,000 33,000 4311 REDWOOD SWIMMING LESSONS 20,600 - 20,600 21,000 4312 REDWOOD CONCESSIONS 8,000 - 8,000 8,000 4313 REDWOOD RENTALS - 500 500 4330 SWIM CENTER REVENUE 566,000 - 639,000 668,000 4331 SWIM CENTER CONCESSION 130,000 - 110,000 110,000 4350 SUMMER PLAYGROUND ACTIVITIES 17,300 6,000 17,500 18,000 4351 PRE SCHOOL PROGRAMS 43,000 15,000 45,000 46,000 4352 TEEN PROGRAMS - - - 4355 RECREATION USER FEES 79,000 25,000 79,000 79,000 4356 RECREATION LEAGUE ENTRY FEES 163,000 70,000 163,000 163,000 4357 JCRP CONCESSIONS 14,000 9,000 9,000 4358 VENDING COMMISSIONS 2,800 1,200 3,000 3,000 4359 REC SENIOR REVENUE-REIMB 1,000 800 1,000 1,000 4360 REC-SENIOR PROGRAM REVENUE 29,000 8,000 29,500 29,000 4224 CHGS FOR SERV-PK/REC OT REIMB - - - 4362 SENIOR CENTER CATERER COMMISSION 500 500 4361 QUARRY POINT CONCESSIONS - - - Charges for Service-Recreation 1,104,700 126,000 1,158,600 1,189,000 4210 FEES-ELECTION FILING - 120 - 120 4211 FEES-MAP SALES 1,180 1,180 1,180 4212 FEES-ASSESSMENT SEARCHES - - - 4213 FEES-BOOK SALES - - - 4214 FEES-PLAT 8,400 7,400 8,400 8,400 4215 FEES-SPECIAL USE 2,430 2,000 2,430 2,430 4216 FEES-REZONING 8,400 7,400 8,400 8,400 4217 FEES-INSPECTIONS NAT RESOURCES 15,800 10,000 15,800 15,800 4218 FEES-CODE ENFORCEMENT 2,100 2,100 2,100 2,100 4219 FEES-ENGINEERING 1,010,000 800,000 850,000 870,000 4220 FEES-PROJECT PLANS - - - 4224 FEES CHG PARK/REC OT REIMBURSEMENT - - - 4229 FEES-CONDUIT DEBT FEE - - - 4229 FEES-OTHER 10,500 10,500 10,500 Charges for Service-General Government 1,058,810 829,020 898,810 918,930 4250 FEES-ACCIDENT REPORT 1,000 1,000 1,000 1,000 4251 FEES-ANIMAL PICKUP 7,100 5,100 5,100 4253 FEES-FIRE ALARM PANELS 1,000 1,000 4259 FEES-OTHER PUBLIC SAFETY 10,200 10,200 10,200 10,200 4259 FEES-DARE,LIASON OFFICER 163,600 163,600 163,600 163,600 4226 FEES-OTHER PUBLIC SAFETY 10,200 10,200 10,200 5345 REIMBURSE POLICE SPEC DETAIL 47,300 47,300 57,000 80,000 Charges for Service-Public Safety 239,400 222,100 248,100 271,100 18 2021 GENERAL FUND REVENUE ACCOUNT DETAIL d Account a 2017 Actual 2018 Actual 2019 Actual 2019 Adopted 0 a Description 5110 RENTS-REDWOOD 1,054 41 - - 5112 RENTS-HAYES - - 5115 RENTS-APPLE VALLEY COMM CENTER 76,333 73,822 77,170 80,000 5116 RENTS-HAYES COMM&SENIOR CTR 58,515 63,231 55,331 70,000 5120 RENTS-SWIM CENTER 12,254 14,002 6,999 14,000 5125 RENTS-JOHNNY CAKE RIDGE PARK 160 - 5126 RENTS-FIELDS 51,921 80,345 68,063 61,600 5130 RENTS-JCRP ACTIVITY CENTER 1,011 1,284 1,603 - 5130 RENTS-JCRP ACTIVITY CENTER - - - - 5199 RENTS-OTHER 9,636 6,598 7,501 7,000 Rentals Park/Rec Facilities 210,724 239,323 216,827 232,600 5197 RENTS-OTHER-Allina Fire Hall Lease 38,987 36,062 34,587 37,885 5195 RENTS-STREETS - - - 5210 ANTENNA LEASE 454,499 500,863 561,986 431,000 5211 ANTENNA REVIEWS/INSPECTIONS - - (375) 5215 ANTENNA LEASE-ESCROWS - - - 5199 RENTS-OTHER-Bonestroo City Hall Rent - - 5199 RENTS-OTHER - - - - Rentals Other 493,486 536,925 596,198 468,885 4270 COURT FINES 307,937 301,169 308,260 275,400 4276 SUBPOENA FEES 683 254 2,975 - 4275 PENALTIES 7,150 1,325 87 4,100 Fines&Penalties 315,770 302,748 311,322 279,500 8100 SALE OF PROPERTY - - 20,400 5010 INVESTMENT INTEREST 91,352 237,028 511,146 197,000 5310 CONTRIBUTIONS&DONATIONS 2,160 7,497 4,280 - 5320 POP MACHINE_CITY HALL 562 663 - 200 5321 POP MACHINE-CMF 1,972 789 - 200 5322 WASTE OIL - - - - 5330 FORESTERY REVENUE 386 - - 5340 REFUNDS&REIMBURSEMENTS-General Gov - - 5340 REFUNDS&REIMBURSEMENTS-Recreation(JCRP) 67,566 47,485 59,599 71,200 5340 REFUNDS&REIMBURSEMENTS-Public Works - - 5340 REFUNDS&REIMBURSEMENTS-Public Safety 691 500 900 - 5399 OTHER MISCELLANEOUS REVENUE 33,279 78,540 63,312 35,400 Other Revenues 197,968 372,502 639,237 324,400 5396 ADMIN CHG-SPECIAL ASSESSMENT FUNDS 196,149 - - 69,200 5395 ADMIN CHG-UTILITY FUNDS 750,230 769,450 794,100 792,500 5397 ADMIN CHG-INVESTMENT FUND 120,000 124,000 124,000 124,000 5499 ADMIN CHG-LIQUOR FUND - - - Admin Charge to other funds 1,066,379 893,450 918,100 985,700 5410 FROM LIQUOR FUND 630,000 630,000 660,000 660,000 5415 TRANSFER FROM WATER&SEWER FUND 670,500 687,600 705,000 705,000 5425 FROM OTHER FUNDS - - 2,900 - Transfer In 1,300,500 1,317,600 1,367,900 1,365,000 Grand Total-General Fund 33,500,310 33,947,843 33,970,226 34,029,360 19 2021 GENERAL FUND REVENUE ACCOUNT DETAIL (continued) 11 d o Account 2021 2022 0 2020 Projected 2020 Pro Adopted aDescription p Recommended Recommended 5110 RENTS-REDWOOD - - - 5112 RENTS-HAYES - - 5115 RENTS-APPLE VALLEY COMM CENTER 80,000 81,000 81,000 5116 RENTS-HAYES COMM&SENIOR CTR 70,000 20,000 70,000 70,000 5120 RENTS-SWIM CENTER 14,000 - 15,000 15,000 5125 RENTS-JOHNNY CAKE RIDGE PARK - - 5126 RENTS-FIELDS 61,600 10,000 70,000 70,000 5130 RENTS-JCRP ACTIVITY CENTER - - - 5130 RENTS-JCRP ACTIVITY CENTER 5,000 500 7,000 1,000 5199 RENTS-OTHER 7,000 3,000 7,000 7,000 Rentals Park I Rec Facilities 237,600 33,500 250,000 244,000 5197 RENTS-OTHER-Allina Fire Hall Lease 38,645 38,112 39,400 39,400 5195 RENTS-STREETS - - - 5210 ANTENNA LEASE 431,000 560,000 491,000 551,000 5211 ANTENNA REVIEWS/INSPECTIONS - 5215 ANTENNA LEASE-ESCROWS - - - 5199 RENTS-OTHER-Bonestroo City Hall Rent - - 5199 RENTS-OTHER - - - Rentals Other 469,645 598,112 530,400 590,400 4270 COURT FINES 295,400 150,000 295,400 300,000 4276 SUBPOENA FEES - - - 4275 PENALTIES 4,100 - - Fines&Penalties 299,500 150,000 295,400 300,000 8100 SALE OF PROPERTY 20,400 - 24,000 21,000 5010 INVESTMENT INTEREST 200,000 250,000 205,000 205,000 5310 CONTRIBUTIONS&DONATIONS - - - 5320 POP MACHINE_CITY HALL 500 - - - 5321 POP MACHINE-CMF 600 600 600 600 5322 WASTE OIL - - - 5330 FORESTERY REVENUE - - - 5340 REFUNDS&REIMBURSEMENTS-General Gov - 46,467 - - 5340 REFUNDS&REIMBURSEMENTS-Recreation(JCRP) 71,200 60,000 75,000 75,000 5340 REFUNDS&REIMBURSEMENTS-Public Works - - - 5340 REFUNDS&REIMBURSEMENTS-Public Safety - - - 5399 OTHER MISCELLANEOUS REVENUE 35,530 40,000 40,375 40,958 Other Revenues 328,230 397,067 344,975 342,558 5396 ADMIN CHG-SPECIAL ASSESSMENT FUNDS 69,200 69,200 69,200 5395 ADMIN CHG-UTILITY FUNDS 816,000 816,000 840,000 840,000 5397 ADMIN CHG-INVESTMENT FUND 125,000 125,000 127,500 130,000 5499 ADMIN CHG-LIQUOR FUND - - - Admin Charge to other funds 1,010,200 941,000 1,036,700 1,039,200 5410 FROM LIQUOR FUND 660,000 660,000 680,000 700,000 5415 TRANSFER FROM WATER&SEWER FUND 725,000 725,000 747,000 769,410 5425 FROM OTHER FUNDS - - - Transfer In 1,385,000 1,385,000 1,427,000 1,469,410 Grand Total-General Fund 35,385,705 32,709,746 36,333,511 37,631,523 20 ... .... ..... ..• AppValley Notes: 21 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY TOTAL EXPENSES BY DEPARTMENT 2019 2020 2021 2021 2022 2022 Department 2017 2018 2019 Council Council Dept Admin Dept Admin Actual Actual Actual Adopted Adopted Original Original Proposed Recommend Proposed Recommend 01-MAYOR&CITY COUNCIL 138,100 143,506 142,892 154,135 158,855 157,995 157,995 157,310 157,310 02-ADMINISTRATION 440,403 461,678 483,938 483,425 573,600 614,435 614,435 634,700 634,700 03-CITY CLERK/ELECTIONS 279,424 441,393 293,978 313,613 506,798 451,895 451,895 500,060 500,060 04-HUMAN RESOURCES/FRONT DESK 553,670 591,326 572,562 623,165 639,950 648,970 648,970 664,440 664,440 05-INFORMATION TECHNOLOGY 643,438 826,827 951,036 975,340 1,066,075 1,162,545 1,122,545 1,138,035 1,138,035 16-GENERAL GOVERNMENT BUILDINGS 427,171 386,088 395,732 379,641 387,690 391,595 391,595 387,855 387,855 2,482,205 2,850,818 2,840,138 2,929,319 3,332,968 3,427,435 3,387,435 3,482,400 3,482,400 08-FINANCE 594,399 655,925 685,901 683,245 710,350 727,395 727,395 750,370 750,370 09-DATA PROCESSING 261,033 242,904 253,773 244,482 255,800 259,178 259,178 279,575 279,575 10-INDEPENDENT AUDIT 14,433 12,996 12,685 12,290 12,740 12,195 17,195 13,300 13,300 869,865 911,825 952,358 940,017 978,890 998,768 1,003,768 1,043,245 1,043,245 14-LEGAL SERVICES 503,924 521,498 545,824 533,530 549,630 556,080 553,000 570,100 566,800 503,924 521,498 545,824 533,530 549,630 556,080 553,000 570,100 566,800 15-COMMUNITYDEVELOPMENT 750,198 716,841 709,051 695,140 722,890 739,455 738,955 761,395 759,395 06-CODE ENFORCEMENT 208,125 217,105 224,429 258,383 323,340 321,210 321,210 332,535 332,535 958,322 933,946 933,480 953,523 1,046,230 1,060,665 1,060,165 1,093,930 1,091,930 20-POLICE 8,983,024 9,423,240 9,774,536 9,761,838 10,366,730 10,615,830 10,584,650 10,966,532 10,932,092 21-CIVIL DEFENSE 17,445 16,529 18,927 19,185 19,775 21,926 20,926 38,325 37,325 22-COMM SERV OFFIC(CSO) 85,021 105,866 54,343 109,000 110,135 112,755 112,255 117,660 117,160 9,085,490 9,545,635 9,847,806 9,890,023 10,496,640 10,750,511 10,717,831 11,122,517 11,086,577 23-FIRE 1,716,624 2,026,364 1,958,570 1,963,642 2,031,123 2,214,029 2,211,059 2,284,177 2,281,207 76-FIRE RELIEF 527,531 552,421 567,625 543,223 547,500 572,887 572,887 598,962 598,962 2,244,155 2,578,785 2,526,195 2,506,865 2,578,623 2,786,916 2,783,946 2,883,139 2,880,169 27-PW ENGINEERING 657,361 706,168 758,327 839,890 897,325 973,515 972,015 1,029,045 1,027,245 28-BUILDING INSPECTIONS 1,090,176 1,021,369 885,188 1,004,290 1,009,990 876,475 850,620 920,740 900,120 29-PUBLIC WORKS ADMIN/NATURAL RES 476,162 534,155 657,937 607,395 723,745 776,365 776,365 786,760 759,760 30-CMF-FLEET&BUILDINGS 633,632 666,999 746,894 766,475 807,885 846,710 845,495 946,564 866,789 31-STREET MAINTENANCE 1,814,329 1,934,773 2,089,303 2,182,533 2,345,120 2,582,625 2,581,625 2,715,410 2,714,410 32-SNOW&ICE REMOVAL 252,813 437,371 559,499 399,840 430,324 412,606 412,606 432,508 432,508 33-TRAFFIC SIGNS/SIGNALS/MARKERS 206,749 223,774 211,405 224,055 225,945 229,480 229,480 246,015 245,015 5,131,222 5,524,609 5,908,552 6,024,478 6,440,334 6,697,776 6,668,206 7,077,042 6,945,847 37-PARK/RECREATION ADMINISTRATION 920,510 945,773 982,734 1,002,160 1,025,695 1,042,850 1,019,545 1,075,410 1,055,310 38-PARK MAINTENANCE 2,749,024 2,812,327 2,850,221 3,005,195 3,011,690 3,090,400 3,090,400 3,080,405 3,080,405 39-RECREATION PROGRAMS 167,423 144,458 115,681 163,395 159,100 142,490 141,690 146,150 145,350 40-REDWOOD POOL 100,709 109,805 137,911 173,470 112,865 112,770 112,270 118,085 117,585 41-RECREATION SELF-SUPPORTED PROG 191,057 196,754 199,190 200,820 196,735 201,700 201,300 207,265 206,865 42-AV COMMUNITY CENTER 437,314 286,908 275,987 309,965 323,410 335,550 309,550 342,470 313,470 43-CABLE TV - - - - - - - - - 44-AQUATIC SWIM CENTER 688,235 619,716 697,484 868,320 632,145 626,455 624,955 637,675 636,175 45-APPLE VALLEY SENIOR CENTER 410,775 400,974 415,158 415,710 403,760 422,110 419,960 429,645 426,495 5,665,047 5,516,716 5,674,365 6,139,035 5,865,400 5,974,325 5,919,670 6,037,105 5,981,655 47-INSURANCE 314,976 316,024 313,150 325,150 324,500 337,000 337,000 420,450 420,450 48-CONTINGENCY&TRANSFERS 5,528,255 4,963,000 4,032,266 3,787,420 3,772,490 3,902,490 3,902,490 4,125,000 4,132,450 5,843,231 5,279,024 4,345,416 4,112,570 4,096,990 4,239,490 4,239,490 4,545,450 4,552,900 Grand Total 32,783,462 33,662,856 33,574,134 34,029,360 35,385,705 36,491,966 36,333,511 37,854,928 37,631,523 22 City of Apple Valley 2021-2022 Budget Summary General Fund Object 2017 2018 2019 2019 Council 2020 Council Account Actual Actual Actual Adopted Adopted 6110-SALARY-REGULAR EMPLOYEES 12,007,883 12,521,460 13,076,168 13,004,795 13,757,935 6111-SALARY PART-TIME 832,664 773,029 782,448 883,700 1,077,790 6112-SALARY-SEASONAL TEMP 816,271 985,762 885,838 777,000 743,950 6113-OVERTIME-REGULAR EMPLOYEES 465,198 649,182 691,867 594,100 620,200 6114-OVERTIME PART-TIME EMPLOYEES 2,797 4,488 2,751 6,100 4,600 6117-HOLIDAY PAY 146,852 156,085 172,993 123,225 137,625 6119-ANNUAL LEAVE 0 0 0 6121-INSURANCE CASH BENEFIT 53,430 48,900 50,760 6122-COMP REQUEST -229,829 -273,762 -256,507 -140,000 -140,000 6123-SALARY-OTHER 0 0 0 517,860 541,725 6124-OVERTIME-SEASONAL TEMP 5,706 8,756 6,932 5,300 5,500 6105-SALARIES AND WAGES 14,100,971 14,873,900 15,413,250 15,772,080 16,749,325 6138-MEDICARE 195,444 204,669 213,182 218,528 233,475 6139-FICA 501,299 519,163 541,668 562,530 619,425 6141-PENSIONS-PERA 1,399,513 1,448,473 1,551,790 1,576,760 1,741,260 6142-WORKERS COMPENSATION 476,063 511,376 568,125 583,950 609,630 6143-UNEMPLOYMENT COMPENSATION 11,976 2,749 10,263 12,000 12,000 6144-LONG-TERM DISABILITY INSURANCE 23,582 24,516 25,835 36,595 40,790 6145-MEDICAL INSURANCE 1,992,785 2,244,560 2,399,062 2,467,675 2,545,345 6146-DENTAL INSURANCE 169,224 177,904 179,803 6147-LIFE INSURANCE-BASIC 934 951 970 6148-LIFE INSURANCE-SUPP/DEPEND 50,543 42,069 42,879 6170-EMPLOYEE PAID PREMIUMS -267,082 -354,328 -402,462 -253,700 -253,600 6125-EMPLOYEE BENEFITS 4,554,281 4,822,103 5,131,115 5,204,338 5,548,325 6100-TOTAL PERSONAL SERVICES 18,655,252 19,696,003 20,544,366 20,976,418 22,297,650 6210-OFFICE SUPPLIES 26,539 29,452 20,837 31,025 32,165 6211-SMALL TOOLS&EQUIPMENT 187,248 164,040 103,129 112,960 113,445 6212-MOTOR FUELS/OILS 214,590 271,317 262,745 310,705 313,513 6213-FERTILIZER 30,581 34,326 28,064 45,000 40,000 6214-CHEMICALS 11,904 9,620 11,637 15,085 11,950 6215-EQUIPMENT-PARTS 183,975 162,644 177,923 163,514 185,035 6216-VEHICLES-TIRES/BATTERIES 40,895 33,984 38,985 34,460 37,060 6229-GENERAL SUPPLIES 566,293 620,078 674,475 641,113 646,350 6205-SUPPLIES 1,262,025 1,325,462 1,317,795 1,353,862 1,379,518 6231-LEGAL SERVICES 504,906 521,498 545,824 534,330 550,530 6235-CONSULTANT SERVICES 342,604 314,742 244,952 257,235 304,705 6236-ELECTION JUDGE PAYMENTS 0 60,239 0 0 0 6237-TELEPHONE/PAGERS 132,831 143,194 160,474 138,505 159,350 6238-POSTAGE/UPS/FEDEX 27,961 33,420 34,742 32,900 38,600 6239-PRINTING 78,691 59,575 56,965 78,270 84,865 6240-CLEANING SERVICE/GARBAGE 89,618 102,651 101,156 85,631 86,445 6242-FIRE ALARM PLAN REVIEWS 0 0 0 750 0 6243-ELECTRICAL PERMIT FEES 121,885 161,913 110,499 100,000 90,000 6244-ROW EPERMIT FEES 1,244 2,604 1,952 1,400 2,000 6249-OTHER CONTRACTUAL SERVICES 1,673,908 1,902,522 2,069,539 2,009,745 2,186,771 6230-CONTRACTUAL SERVICES 2,973,649 3,302,359 3,326,101 3,238,766 3,503,266 6255-UTILITIES-ELECTRIC 308,222 312,006 273,184 294,700 298,320 6256-UTILITIES-NATURAL GAS 140,025 147,762 138,088 127,680 130,979 6257-UTILITIES-PROPANE/WATER/SEWER 109,384 151,875 118,166 143,860 152,960 6250-UTILITIES 557,632 611,643 529,438 566,240 582,259 6265-REPAIRS-EQUIPMENT 148,839 145,807 166,451 175,155 180,877 6266-REPAIRS-BUILDING 162,802 211,756 205,165 145,740 141,280 6269-REPAIRS-OTHER 91,573 47,448 81,516 152,500 92,000 6260-REPAIRS AND MAINTENA 403,215 405,011 453,132 473,395 414,157 6275-SCHOOLS/CONFERENCES/EXP LOCAL 77,138 72,653 69,768 100,818 105,985 6276-SCHOOLS/CONFERENCES/EXP OTHER 67,232 82,757 68,461 98,454 94,655 6277-MILEAGE/AUTO ALLOWANCE 28,923 29,547 24,246 32,385 27,960 6278-SUBSISTENCE ALLOWANCE 6,700 6,756 5,575 9,375 9,650 6280-DUES&SUBSCRIPTIONS 129,420 144,964 151,936 180,613 193,863 6281-UNIFORM/CLOTHING ALLOWANCE 165214 190,836 187,894 178,654 184,447 6270-TRAININGfTRAVEL/DUES 474,626 527,514 507,880 600,299 616,560 6200-TOTAL OPERATING COSTS 5,671,147 6,171,990 6,134,346 6,232,562 6,495,760 23 City of Apple Valley 2021-2022 Budget Summary General Fund Object 2021 2021 Admin 2022 Dept 2022 Admin DepAccount proposed Recommended Requested Recommended 6110-SALARY-REGULAR EMPLOYEES 14,102,875 14,041,925 14,752,620 14,613,425 6111-SALARY PART-TIME 880,815 880,815 917,600 917,600 6112-SALARY-SEASONAL TEMP 1,023,100 1,023,100 1,040,700 1,040,700 6113-OVERTIME-REGULAR EMPLOYEES 606,000 606,000 621,600 621,600 6114-OVERTIME PART-TIME EMPLOYEES 4,600 3,100 4,600 3,100 6117-HOLIDAY PAY 142,780 140,800 148,860 146,820 6119-ANNUAL LEAVE 6121-INSURANCE CASH BENEFIT 6122-COMP REQUEST -140,000 -140,000 -140,250 -140,250 6123-SALARY-OTHER 558,460 554,080 511,525 517,205 6124-OVERTIME-SEASONAL TEMP 5,500 5,500 5,500 5,500 6105-SALARIES AND WAGES 17,184,130 17,115,320 17,862,755 17,725,700 6138-MEDICARE 245,250 244,190 255,360 254,535 6139-FICA 627,570 625,105 655,540 653,670 6141-PENSIONS-PERA 1,803,510 1,794,585 1,848,855 1,841,825 6142-WORKERS COMPENSATION 689,715 687,535 745,760 743,970 6143-UNEMPLOYMENT COMPENSATION 12,000 12,000 12,000 12,000 6144-LONG-TERM DISABILITY INSURANCE 42,210 42,010 43,670 43,505 6145-MEDICAL INSURANCE 2,686,570 2,695,520 2,691,045 2,695,520 6146-DENTAL INSURANCE 6147-LIFE INSURANCE-BASIC 6148-LIFE INSURANCE-SUPP/DEPEND 6170-EMPLOYEE PAID PREMIUMS -243,080 -243,080 -243,080 -243,080 6125-EMPLOYEE BENEFITS 5,863,745 5,857,865 6,009,150 6,001,945 6100-TOTAL PERSONAL SERVICES 23,047,875 22,973,185 23,871,905 23,727,645 6210-OFFICE SUPPLIES 27,105 25,905 28,230 27,230 6211-SMALL TOOLS&EQUIPMENT 121,709 115,109 128,428 121,828 6212-MOTOR FUELS/OILS 263,825 263,825 270,040 270,040 6213-FERTILIZER 35,000 35,000 35,000 35,000 6214-CHEMICALS 14,650 14,650 14,800 14,800 6215-EQUIPMENT-PARTS 167,460 167,160 180,593 180,293 6216-VEHICLES-TIRES/BATTERIES 37,500 37,000 37,730 37,230 6229-GENERAL SUPPLIES 631,851 628,351 640,352 637,852 6205-SUPPLIES 1,299,100 1,287,000 1,335,173 1,324,273 6231-LEGAL SERVICES 556,980 553,000 571,000 566,800 6235-CONSULTANT SERVICES 295,310 260,060 265,425 265,175 6236-ELECTION JUDGE PAYMENTS 6237-TELEPHONE/PAGERS 161,310 159,210 163,490 161,090 6238-POSTAGE/UPS/FEDEX 33,700 33,700 40,700 40,700 6239-PRINTING 68,985 68,770 80,705 80,290 6240-CLEANING SERVICE/GARBAGE 100,060 100,060 101,620 101,620 6242-FIRE ALARM PLAN REVIEWS 0 0 6243-ELECTRICAL PERMIT FEES 74,000 74,000 82,400 82,400 6244-ROW EPERMIT FEES 2,000 2,000 3,000 3,000 6249-OTHER CONTRACTUAL SERVICES 2,249,131 2,248,631 2,294,472 2,265,472 6230-CONTRACTUAL SERVICES 3,541,476 3,499,431 3,602,812 3,566,547 6255-UTILITIES-ELECTRIC 290,045 288,045 296,830 291,830 6256-UTILITIES-NATURAL GAS 130,279 130,279 132,395 132,395 6257-UTILITIES-PROPANE/WATER/SEWER 126,040 126,040 126,475 126,475 6250-UTILITIES 546,364 544,364 555,700 550,700 6265-REPAIRS-EQUIPMENT 184,332 182,032 200,617 198,207 6266-REPAIRS-BUILDING 172,895 151,895 166,295 144,295 6269-REPAIRS-OTHER 57,000 57,000 3,000 3,000 6260-REPAIRS AND MAINTENA 414,227 390,927 369,912 345,502 6275-SCHOOLS/CONFERENCES/EXP LOCAL 104,915 101,445 110,120 106,650 6276-SCHOOLS/CONFERENCES/EXP OTHER 81,895 80,895 94,995 88,595 6277-MILEAGE/AUTO ALLOWANCE 24,930 23,730 25,835 24,335 6278-SUBSISTENCE ALLOWANCE 8,400 7,900 8,250 7,750 6280-DUES&SUBSCRIPTIONS 212,775 211,775 221,400 220,400 6281-UNIFORM/CLOTHING ALLOWANCE 188,649 188,649 199,079 199,079 6270-TRAININGfTRAVEL/DUES 621,564 614,394 659,679 646,809 6200-TOTAL OPERATING COSTS 6,422,731 6,336,116 6,523,276 6,433,831 24 City of Apple Valley 2021-2022 Budget Summary General Fund Object 2017 2018 2019 2019 Council 2020 Council Account Actual Actual Actual Adopted Adopted 6310-RENTAL EXPENSE 108,175 118,918 112,674 110,965 118,380 6311-INSURANCE-PROPERTY/LIABILITY 303,000 313,150 313,150 313,150 312,500 6319-REIMBURSEMENT OF REV COLL FOR 526,781 551,681 566,875 542,223 546,500 6320-REFUNDS&REIMBURSEMENTS 0 0 0 100 100 6321-CASH OVER/SHORT 125 5 25 6322-UNCOLLECTIBLE CHECKS/ACCOUNTS 0 2,217 0 6333-GENERAL-CASH DISCOUNTS -725 -719 -577 6349-LATE FEES/FINANCE CHARGES 380 0 32 6350-BANK FEES/CHARGES 0 31 588 0 0 6351-VISA/BANK CHARGES 26,608 38,291 42,210 24,850 28,850 6355-ONLINE REGISTRATION FEES 22,872 24,535 23,076 21,000 22,500 6399-OTHER CHARGES 428,759 377,386 380,317 556,482 445,145 6300-TOTAL OTHER EXPENDITURES 1,415,974 1,425,496 1,438,369 1,568,770 1,473,975 6400-TOTAL EXPENDITURES 0 0 0 6540-TAXABLE MISC FOR RESALE 60,492 64,186 58,975 68,500 68,500 6545-NON-TAXABLE MISC FOR RESALE 0 0 0 100 0 6500-TOTAL EXPENDITURES 60,492 64,186 58,975 68,600 68,500 6600-TOTAL DEPRECIATION 0 0 0 6715-CAPITALOUTLAY-BUILDINGS 61,089 0 0 0 0 6720-CAPITAL OUTLAY-FURNITURE&FIX 49,447 15,305 383 0 0 6725-CAPITAL OUTLAY-OFFICE EQUIP 219,915 121,958 158,191 158,600 134,000 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 179,009 43,729 83,091 67,000 31,000 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 120,457 129,408 86,224 302,000 0 6745-VERF CHARGES 841,580 1,031,780 1,049,410 1,032,410 1,152,820 6700-TOTAL CAPITAL OUTLAY 1,471,497 1,342,181 1,377,299 1,560,010 1,317,820 6900-TOTAL DEBT SERVICE 0 0 0 6001-EXPENDITURES 27,274,362 28,699,856 29,553,354 30,406,360 31,653,705 7110-TRANSFER TO OTHER FUNDS 5,509,100 4,963,000 4,020,780 3,623,000 3,732,000 7100-TOTAL TRANSFERS 5,509,100 4,963,000 4,020,780 3,623,000 3,732,000 32,783,462 33,662,856 33,574,134 34,029,360 35,385,705 25 City of Apple Valley 2021-2022 Budget Summary General Fund Object 2021 2021 Admin 2022 Dept 2022 Admin DepAccount proposed Recommended Requested Recommended 6310-RENTAL EXPENSE 115,015 114,515 115,985 115,485 6311 -INSURANCE-PROPERTY/LIABILITY 325,000 325,000 408,450 408,450 6319-REIMBURSEMENT OF REV COLL FOR 571,887 571,887 597,962 597,962 6320-REFUNDS&REIMBURSEMENTS 0 0 0 0 6321 -CASH OVER/SHORT 6322-UNCOLLECTIBLE CHECKS/ACCOUNTS 6333-GENERAL-CASH DISCOUNTS 6349-LATE FEES/FINANCE CHARGES 6350-BANK FEES/CHARGES 6351 -VISA/BANK CHARGES 29,500 33,200 30,200 33,900 6355-ONLINE REGISTRATION FEES 25,000 25,000 25,000 25,000 6399-OTHER CHARGES 447,258 446,908 553,070 560,170 6300-TOTAL OTHER EXPENDITURES 1,513,660 1,516,510 1,730,667 1,740,967 6400-TOTAL EXPENDITURES 6540-TAXABLE MISC FOR RESALE 67,500 67,500 66,500 66,500 6545-NON-TAXABLE MISC FOR RESALE 6500-TOTAL EXPENDITURES 67,500 67,500 66,500 66,500 6600-TOTAL DEPRECIATION 6715-CAPITAL OUTLAY-BUILDINGS 6720-CAPITAL OUTLAY-FURNITURE&FIX 6725-CAPITAL OUTLAY-OFFICE EQUIP 184,000 184,000 180,000 180,000 6730-CAPITAL OUTLAY-TRANSPORTATION 6735-CAPITAL OUTLAY-OTHER IMPROVEME 6,200 6,200 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 42,500 42,500 39,000 39,000 6745-VERF CHARGES 1,345,500 1,345,500 1,438,580 1,438,580 6700-TOTAL CAPITAL OUTLAY 1,578,200 1,578,200 1,657,580 1,657,580 6900-TOTAL DEBT SERVICE 6001-EXPENDITURES 32,629,966 32,471,511 33,849,928 33,626,523 7110-TRANSFER TO OTHER FUNDS 3,862,000 3,862,000 4,005,000 4,005,000 7100-TOTAL TRANSFERS 3,862,000 3,862,000 4,005,000 4,005,000 36,491,966 36,333,511 37,854,928 37,631,523 26 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY EXPENSES BY DEPARTMENT AND TYPE 2019 2020 Department Object 2017 2018 2019 Council Council Account Actual Actual Actual Approved Approved Original Original 01-MAYOR&CITY COUNCIL TOTAL PERSONNEL SERVICES 115,566 120,377 126,855 122,500 127,220 01-MAYOR&CITY COUNCIL TOTAL OPERATING COSTS 22,384 22,942 15,937 31,635 31,635 01-MAYOR&CITY COUNCIL TOTAL OTHER EXPENDITURES 150 188 100 01-MAYOR&CITY COUNCIL EXPENDITURES 138,100 143,506 142,892 154,135 158,855 02-ADMINISTRATION TOTAL PERSONNEL SERVICES 427,350 444,060 469,143 466,465 556,535 02-ADMINISTRATION TOTAL OPERATING COSTS 13,053 17,617 14,412 16,960 17,065 02-ADMINISTRATION TOTAL OTHER EXPENDITURES 0 0 0 02-ADMINISTRATION TOTAL CAPITAL OUTLAY 383 02-ADMINISTRATION EXPENDITURES 440,403 461,678 483,938 483,425 573,600 03-CITY CLERK/ELECTIONS TOTAL PERSONNEL SERVICES 197,109 264,204 216,338 218,750 404,815 03-CITY CLERK/ELECTIONS TOTAL OPERATING COSTS 80,361 174,430 75,940 94,863 98,383 03-CITY CLERK/ELECTIONS TOTAL OTHER EXPENDITURES 0 2,235 1,700 0 3,600 03-CITY CLERK/ELECTIONS TOTAL CAPITAL OUTLAY 1,954 524 0 0 0 03-CITY CLERK/ELECTIONS EXPENDITURES 279,424 441,393 293,978 313,613 506,798 04-HUMAN RESOURCES/FRONT DESK TOTAL PERSONNEL SERVICES 497,403 513,736 509,702 542,220 559,905 04-HUMAN RESOURCES/FRONT DESK TOTAL OPERATING COSTS 33,078 47,829 32,454 48,745 47,845 04-HUMAN RESOURCES/FRONT DESK TOTAL OTHER EXPENDITURES 22,426 27,754 28,668 32,200 32,200 04-HUMAN RESOURCES/FRONT DESK TOTAL CAPITAL OUTLAY 762 2,007 1,738 0 0 04-HUMAN RESOURCES/FRONT DESK EXPENDITURES 553,670 591,326 572,562 623,165 639,950 05-INFORMATION TECHNOLOGY TOTAL PERSONNEL SERVICES 340,136 460,069 533,166 557,725 607,710 05-INFORMATION TECHNOLOGY TOTAL OPERATING COSTS 117,916 242,887 259,556 272,615 315,315 05-INFORMATION TECHNOLOGY TOTAL OTHER EXPENDITURES 8,230 7,976 11,717 8,000 9,050 05-INFORMATION TECHNOLOGY TOTAL CAPITAL OUTLAY 177,157 115,895 146,596 146,000 134,000 05-INFORMATION TECHNOLOGY EXPENDITURES 643,438 826,827 951,036 984,340 1,066,075 06-CODE ENFORCEMENT TOTAL PERSONNEL SERVICES 196,007 201,976 215,193 240,683 305,640 06-CODE ENFORCEMENT TOTAL OPERATING COSTS 9,578 12,589 6,696 15,160 15,160 06-CODE ENFORCEMENT TOTAL OTHER EXPENDITURES 0 0 0 0 0 06-CODE ENFORCEMENT TOTAL CAPITAL OUTLAY 2,540 2,540 2,540 2,540 2,540 06-CODE ENFORCEMENT TOTAL DEBT SERVICE 0 0 0 06-CODE ENFORCEMENT EXPENDITURES 208,125 217,105 224,429 258,383 323,340 08-FINANCE TOTAL PERSONNEL SERVICES 550,926 603,081 637,178 626,120 652,445 08-FINANCE TOTAL OPERATING COSTS 36,399 47,754 42,996 47,735 52,615 08-FINANCE TOTAL OTHER EXPENDITURES 7,074 5,090 5,726 5,290 5,290 08-FINANCE TOTAL EXPENDITURES 0 0 0 08-FINANCE TOTAL CAPITAL OUTLAY 0 0 0 4,100 0 08-FINANCE EXPENDITURES 594,399 655,925 685,901 683,245 710,350 09-DATA PROCESSING TOTAL OPERATING COSTS 0 0 0 0 0 09-DATA PROCESSING TOTAL OTHER EXPENDITURES 261,033 242,904 253,773 244,482 255,800 09-DATA PROCESSING EXPENDITURES 261,033 242,904 253,773 244,482 255,800 10-INDEPENDENT AUDIT TOTAL OPERATING COSTS 14,433 12,996 12,685 12,290 12,740 10-INDEPENDENT AUDIT EXPENDITURES 14,433 12,996 12,685 12,290 12,740 14-LEGAL SERVICES TOTAL PERSONNEL SERVICES 0 0 0 14-LEGAL SERVICES TOTAL OPERATING COSTS 503,924 521,498 545,824 533,530 549,630 14-LEGAL SERVICES EXPENDITURES 503,924 521,498 545,824 533,530 549,630 15-COMMUNITY DEVELOPMENT TOTAL PERSONNEL SERVICES 593,484 619,678 648,476 650,765 678,940 15-COMMUNITY DEVELOPMENT TOTAL OPERATING COSTS 156,113 96,542 60,025 43,775 43,350 15-COMMUNITY DEVELOPMENT TOTAL OTHER EXPENDITURES 600 622 550 600 600 15-COMMUNITY DEVELOPMENT TOTAL CAPITAL OUTLAY 0 0 0 0 0 15-COMMUNITY DEVELOPMENT EXPENDITURES 750,198 716,841 709,051 695,140 722,890 16-GENERAL GOVERNMENT BUILDINGS TOTAL PERSONNEL SERVICES 180,144 185,770 194,944 194,300 201,065 16-GENERAL GOVERNMENT BUILDINGS TOTAL OPERATING COSTS 190,497 191,102 197,911 182,621 184,005 16-GENERAL GOVERNMENT BUILDINGS TOTAL OTHER EXPENDITURES -6 1,762 257 16-GENERAL GOVERNMENT BUILDINGS TOTAL EXPENDITURES 2,571 691 0 100 0 16-GENERAL GOVERNMENT BUILDINGS TOTAL CAPITAL OUTLAY 53,965 6,763 2,620 2,620 2,620 16-GENERAL GOVERNMENT BUILDINGS EXPENDITURES 427,171 386,088 395,732 379,641 387,690 20-POLICE TOTAL PERSONNEL SERVICES 7,338,853 7,662,808 7,999,491 7,954,975 8,483,085 20-POLICE TOTAL OPERATING COSTS 1,342,788 1,491,049 1,513,455 1,538,643 1,591,645 20-POLICE TOTAL OTHER EXPENDITURES 28,051 28,253 22,545 30,000 30,000 20-POLICE TOTAL EXPENDITURES 0 0 0 20-POLICE TOTAL CAPITAL OUTLAY 273,331 241,130 239,045 238,220 262,000 20-POLICE EXPENDITURES 8,983,024 9,423,240 9,774,536 9,761,838 10,366,730 21-CIVIL DEFENSE TOTAL PERSONNEL SERVICES 0 0 21-CIVIL DEFENSE TOTAL OPERATING COSTS 17,457 16,529 18,927 19,185 19,775 21-CIVIL DEFENSE TOTAL OTHER EXPENDITURES -12 0 0 21-CIVIL DEFENSE TOTAL CAPITAL OUTLAY 0 0 0 0 0 21-CIVIL DEFENSE EXPENDITURES 17,445 16,529 18,927 19,185 19,775 22-COMM SERV OFFIC(CSO) TOTAL PERSONNEL SERVICES 74,898 94,247 46,649 94,375 95,260 22-COMM SERV OFFIC(CSO) TOTAL OPERATING COSTS 10,138 11,630 7,693 14,625 14,875 22-COMM SERV OFFIC(CSO) TOTAL OTHER EXPENDITURES -15 -11 0 22-COMM SERV OFFIC(CSO) EXPENDITURES 85,021 105,866 54,343 109,000 110,135 27 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY EXPENSES BY DEPARTMENT AND TYPE Object 2021 2021 2022 2022 Department AccountDept Admin Dept Admin Proposed Recommend Proposed Recommend 01-MAYOR&CITY COUNCIL TOTAL PERSONNEL SERVICES 133,710 133,710 135,175 135,175 01-MAYOR&CITY COUNCIL TOTAL OPERATING COSTS 24,285 24,285 22,135 22,135 01-MAYOR&CITY COUNCIL TOTAL OTHER EXPENDITURES 01-MAYOR&CITY COUNCIL EXPENDITURES 157,995 157,995 157,310 157,310 02-ADMINISTRATION TOTAL PERSONNEL SERVICES 598,105 598,105 618,250 618,250 02-ADMINISTRATION TOTAL OPERATING COSTS 16,330 16,330 16,450 16,450 02-ADMINISTRATION TOTAL OTHER EXPENDITURES 02-ADMINISTRATION TOTAL CAPITAL OUTLAY 02-ADMINISTRATION EXPENDITURES 614,435 614,435 634,700 634,700 03-CITY CLERK/ELECTIONS TOTAL PERSONNEL SERVICES 356,245 356,245 392,570 392,570 03-CITY CLERK/ELECTIONS TOTAL OPERATING COSTS 92,550 92,550 104,390 104,390 03-CITY CLERK/ELECTIONS TOTAL OTHER EXPENDITURES 3,100 3,100 3,100 3,100 03-CITY CLERK/ELECTIONS TOTAL CAPITAL OUTLAY 03-CITY CLERK/ELECTIONS EXPENDITURES 451,895 451,895 500,060 500,060 04-HUMAN RESOURCES/FRONT DESK TOTAL PERSONNEL SERVICES 572,455 572,455 586,035 586,035 04-HUMAN RESOURCES/FRONT DESK TOTAL OPERATING COSTS 43,315 43,315 43,705 43,705 04-HUMAN RESOURCES/FRONT DESK TOTAL OTHER EXPENDITURES 33,200 33,200 34,700 34,700 04-HUMAN RESOURCES/FRONT DESK TOTAL CAPITAL OUTLAY 04-HUMAN RESOURCES/FRONT DESK EXPENDITURES 648,970 648,970 664,440 664,440 05-INFORMATION TECHNOLOGY TOTAL PERSONNEL SERVICES 643,330 643,330 665,620 665,620 05-INFORMATION TECHNOLOGY TOTAL OPERATING COSTS 325,915 285,915 283,115 283,115 05-INFORMATION TECHNOLOGY TOTAL OTHER EXPENDITURES 9,300 9,300 9,300 9,300 05-INFORMATION TECHNOLOGY TOTAL CAPITAL OUTLAY 184,000 184,000 180,000 180,000 05-INFORMATION TECHNOLOGY EXPENDITURES 1,162,545 1,122,545 1,138,035 1,138,035 06-CODE ENFORCEMENT TOTAL PERSONNEL SERVICES 311,290 311,290 322,615 322,615 06-CODE ENFORCEMENT TOTAL OPERATING COSTS 7,380 7,380 7,380 7,380 06-CODE ENFORCEMENT TOTAL OTHER EXPENDITURES 06-CODE ENFORCEMENT TOTAL CAPITAL OUTLAY 2,540 2,540 2,540 2,540 06-CODE ENFORCEMENT TOTAL DEBT SERVICE 06-CODE ENFORCEMENT EXPENDITURES 321,210 321,210 332,535 332,535 08-FINANCE TOTAL PERSONNEL SERVICES 678,820 678,820 694,225 694,225 08-FINANCE TOTAL OPERATING COSTS 43,285 43,285 50,335 50,335 08-FINANCE TOTAL OTHER EXPENDITURES 5,290 5,290 5,810 5,810 08-FINANCE TOTAL EXPENDITURES 08-FINANCE TOTAL CAPITAL OUTLAY 08-FINANCE EXPENDITURES 727,395 727,395 750,370 750,370 09-DATA PROCESSING TOTAL OPERATING COSTS 09-DATA PROCESSING TOTAL OTHER EXPENDITURES 259,178 259,178 279,575 279,575 09-DATA PROCESSING EXPENDITURES 259,178 259,178 279,575 279,575 10-INDEPENDENT AUDIT TOTAL OPERATING COSTS 12,195 17,195 13,300 13,300 10-INDEPENDENT AUDIT EXPENDITURES 12,195 17,195 13,300 13,300 14-LEGAL SERVICES TOTAL PERSONNEL SERVICES 14-LEGAL SERVICES TOTAL OPERATING COSTS 556,080 553,000 570,100 566,800 14-LEGAL SERVICES EXPENDITURES 556,080 553,000 570,100 566,800 15-COMMUNITY DEVELOPMENT TOTAL PERSONNEL SERVICES 695,105 695,105 717,045 717,045 15-COMMUNITY DEVELOPMENT TOTAL OPERATING COSTS 43,750 43,250 43,750 41,750 15-COMMUNITY DEVELOPMENT TOTAL OTHER EXPENDITURES 600 600 600 600 15-COMMUNITY DEVELOPMENT TOTAL CAPITAL OUTLAY 15-COMMUNITY DEVELOPMENT EXPENDITURES 739,455 738,955 761,395 759,395 16-GENERAL GOVERNMENT BUILDINGS TOTAL PERSONNEL SERVICES 208,885 208,885 212,835 212,835 16-GENERAL GOVERNMENT BUILDINGS TOTAL OPERATING COSTS 180,090 180,090 172,400 172,400 16-GENERAL GOVERNMENT BUILDINGS TOTAL OTHER EXPENDITURES 16-GENERAL GOVERNMENT BUILDINGS TOTAL EXPENDITURES 16-GENERAL GOVERNMENT BUILDINGS TOTAL CAPITAL OUTLAY 2,620 2,620 2,620 2,620 16-GENERAL GOVERNMENT BUILDINGS EXPENDITURES 391,595 391,595 387,855 387,855 20-POLICE TOTAL PERSONNEL SERVICES 8,773,625 8,742,445 9,044,390 9,015,350 20-POLICE TOTAL OPERATING COSTS 1,526,005 1,526,005 1,597,342 1,591,942 20-POLICE TOTAL OTHER EXPENDITURES 28,000 28,000 28,000 28,000 20-POLICE TOTAL EXPENDITURES 20-POLICE TOTAL CAPITAL OUTLAY 288,200 288,200 296,800 296,800 20-POLICE EXPENDITURES 10,615,830 10,584,650 10,966,532 10,932,092 21-CIVIL DEFENSE TOTAL PERSONNEL SERVICES 21-CIVIL DEFENSE TOTAL OPERATING COSTS 21,926 20,926 38,325 37,325 21-CIVIL DEFENSE TOTAL OTHER EXPENDITURES 21-CIVIL DEFENSE TOTAL CAPITAL OUTLAY 21-CIVIL DEFENSE EXPENDITURES 21,926 20,926 38,325 37,325 22-COMM SERV OFFIC(CSO) TOTAL PERSONNEL SERVICES 98,880 98,880 103,785 103,785 22-COMM SERV OFFIC(CSO) TOTAL OPERATING COSTS 13,875 13,375 13,875 13,375 22-COMM SERV OFFIC(CSO) TOTAL OTHER EXPENDITURES 22-COMM SERV OFFIC(CSO) EXPENDITURES 112,755 112,255 117,660 117,160 28 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY EXPENSES BY DEPARTMENT AND TYPE 2019 2020 Department Object 2017 2018 2019 Council Council Account Actual Actual Actual Approved Approved Original Original 23-FIRE TOTAL PERSONNEL SERVICES 1,058,171 1,192,891 1,214,963 1,253,060 1,275,575 23-FIRE TOTAL OPERATING COSTS 363,537 494,066 403,437 370,582 363,548 23-FIRE TOTAL OTHER EXPENDITURES 2,815 3,626 3,121 2,950 3,600 23-FIRE TOTAL CAPITAL OUTLAY 292,100 335,782 337,050 337,050 388,400 23-FIRE EXPENDITURES 1,716,624 2,026,364 1,958,570 1,963,642 2,031,123 27-PW ENGINEERING TOTAL PERSONNEL SERVICES 523,236 553,734 642,027 697,610 730,905 27-PW ENGINEERING TOTAL OPERATING COSTS 119,174 142,186 106,035 132,030 155,910 27-PW ENGINEERING TOTAL OTHER EXPENDITURES -360 -3 15 0 0 27-PW ENGINEERING TOTAL CAPITAL OUTLAY 15,311 10,250 10,250 10,250 10,510 27-PW ENGINEERING EXPENDITURES 657,361 706,168 758,327 839,890 897,325 28-BUILDING INSPECTIONS TOTAL PERSONNEL SERVICES 691,788 691,954 666,534 785,835 794,735 28-BUILDING INSPECTIONS TOTAL OPERATING COSTS 212,387 195,258 135,789 143,705 133,530 28-BUILDING INSPECTIONS TOTAL OTHER EXPENDITURES 90,916 68,057 68,895 58,650 68,745 28-BUILDING INSPECTIONS TOTAL EXPENDITURES 0 0 0 28-BUILDING INSPECTIONS TOTAL CAPITAL OUTLAY 95,085 66,100 13,970 16,100 12,980 28-BUILDING INSPECTIONS EXPENDITURES 1,090,176 1,021,369 885,188 1,004,290 1,009,990 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL PERSONNEL SERVICES 418,082 442,164 464,677 489,185 518,770 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL OPERATING COSTS 49,305 81,582 177,022 105,015 199,380 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL OTHER EXPENDITURES 4,325 5,959 3,251 3,695 3,595 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL CAPITAL OUTLAY 4,450 4,450 12,987 9,500 2,000 29-PUBLIC WORKS ADMIN/NATURAL RES EXPENDITURES 476,162 534,155 657,937 607,395 723,745 30-CMF-FLEET&BUILDINGS TOTAL PERSONNEL SERVICES 470,059 476,985 547,440 589,420 619,580 30-CMF-FLEET&BUILDINGS TOTAL OPERATING COSTS 137,968 169,166 172,114 166,945 175,165 30-CMF-FLEET&BUILDINGS TOTAL OTHER EXPENDITURES 7,025 5,566 7,395 7,260 7,440 30-CMF-FLEET&BUILDINGS TOTAL EXPENDITURES 2,457 1,182 0 0 0 30-CMF-FLEET&BUILDINGS TOTAL CAPITAL OUTLAY 16,122 14,101 19,945 2,850 5,700 30-CMF-FLEET&BUILDINGS EXPENDITURES 633,632 666,999 746,894 766,475 807,885 31-STREET MAINTENANCE TOTAL PERSONNEL SERVICES 1,273,104 1,286,234 1,419,513 1,522,365 1,599,125 31-STREET MAINTENANCE TOTAL OPERATING COSTS 428,899 415,977 466,609 457,668 516,110 31-STREET MAINTENANCE TOTAL OTHER EXPENDITURES -64 -22 1,181 500 515 31-STREET MAINTENANCE TOTAL CAPITAL OUTLAY 112,390 232,584 202,000 202,000 229,370 31-STREET MAINTENANCE EXPENDITURES 1,814,329 1,934,773 2,089,303 2,182,533 2,345,120 32-SNOW&ICE REMOVAL TOTAL PERSONNEL SERVICES 63,537 211,140 272,973 152,480 151,855 32-SNOW&ICE REMOVAL TOTAL OPERATING COSTS 189,276 226,233 286,526 247,360 278,469 32-SNOW&ICE REMOVAL TOTAL OTHER EXPENDITURES 0 -1 0 32-SNOW&ICE REMOVAL TOTAL CAPITAL OUTLAY 32-SNOW&ICE REMOVAL EXPENDITURES 252,813 437,371 559,499 399,840 430,324 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL PERSONNEL SERVICES 82,431 83,599 74,250 82,630 85,935 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL OPERATING COSTS 124,223 124,339 129,274 141,425 140,010 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL OTHER EXPENDITURES 95 -9 -9 0 0 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL CAPITAL OUTLAY 0 15,844 7,890 0 0 33-TRAFFIC SIGNS/SIGNALS/MARKERS EXPENDITURES 206,749 223,774 211,405 224,055 225,945 37-PARK/RECREATION ADMINISTRATION TOTAL PERSONNEL SERVICES 774,568 801,800 837,593 838,110 868,845 37-PARK/RECREATION ADMINISTRATION TOTAL OPERATING COSTS 77,833 74,994 80,766 101,250 92,550 37-PARK/RECREATION ADMINISTRATION TOTAL OTHER EXPENDITURES 68,108 68,980 62,599 62,800 64,300 37-PARK/RECREATION ADMINISTRATION TOTAL EXPENDITURES 0 0 0 0 0 37-PARK/RECREATION ADMINISTRATION TOTAL CAPITAL OUTLAY 1,776 0 0 37-PARK/RECREATION ADMINISTRATION EXPENDITURES 920,510 945,773 982,734 1,002,160 1,025,695 38-PARK MAINTENANCE TOTAL PERSONNEL SERVICES 1,685,852 1,695,689 1,722,033 1,785,315 1,866,690 38-PARK MAINTENANCE TOTAL OPERATING COSTS 776,531 787,681 787,053 882,100 846,300 38-PARK MAINTENANCE TOTAL OTHER EXPENDITURES 59,351 66,905 62,449 61,000 62,000 38-PARK MAINTENANCE TOTAL DEPRECIATION 0 0 0 38-PARK MAINTENANCE TOTAL CAPITAL OUTLAY 227,289 262,052 278,686 276,780 236,700 38-PARK MAINTENANCE EXPENDITURES 2,749,024 2,812,327 2,850,221 3,005,195 3,011,690 39-RECREATION PROGRAMS TOTAL PERSONNEL SERVICES 132,783 115,279 91,011 128,250 122,480 39-RECREATION PROGRAMS TOTAL OPERATING COSTS 30,394 24,985 21,859 23,645 28,920 39-RECREATION PROGRAMS TOTAL OTHER EXPENDITURES 3,609 3,411 1,774 11,500 7,700 39-RECREATION PROGRAMS TOTAL EXPENDITURES 0 0 0 39-RECREATION PROGRAMS TOTAL EXPENDITURES 637 783 1,037 0 0 39-RECREATION PROGRAMS TOTAL CAPITAL OUTLAY 0 0 39-RECREATION PROGRAMS EXPENDITURES 167,423 144,458 115,681 163,395 159,100 40-REDWOOD POOL TOTAL PERSONNEL SERVICES 62,641 66,971 71,003 65,270 65,565 40-REDWOOD POOL TOTAL OPERATING COSTS 25,419 31,230 35,148 53,100 37,200 40-REDWOOD POOL TOTAL OTHER EXPENDITURES 1,701 1,334 1,277 1,100 1,100 40-REDWOOD POOL TOTAL EXPENDITURES 0 0 0 0 0 40-REDWOOD POOL TOTAL EXPENDITURES 3,071 3,018 3,611 4,000 4,000 40-REDWOOD POOL TOTAL CAPITAL OUTLAY 7,877 7,253 26,872 50,000 5,000 40-REDWOOD POOL EXPENDITURES 100,709 109,805 137,911 173,470 112,865 29 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY EXPENSES BY DEPARTMENT AND TYPE Object 2021 2021 2022 2022 Department AccountDept Admin Dept Admin Proposed Recommend Proposed Recommend 23-FIRE TOTAL PERSONNEL SERVICES 1,407,700 1,407,700 1,466,890 1,466,890 23-FIRE TOTAL OPERATING COSTS 394,879 391,909 395,487 392,517 23-FIRE TOTAL OTHER EXPENDITURES 3,650 3,650 3,800 3,800 23-FIRE TOTAL CAPITAL OUTLAY 407,800 407,800 418,000 418,000 23-FIRE EXPENDITURES 2,214,029 2,211,059 2,284,177 2,281,207 27-PW ENGINEERING TOTAL PERSONNEL SERVICES 796,975 796,975 828,005 828,005 27-PW ENGINEERING TOTAL OPERATING COSTS 165,770 164,270 190,000 188,200 27-PW ENGINEERING TOTAL OTHER EXPENDITURES 27-PW ENGINEERING TOTAL CAPITAL OUTLAY 10,770 10,770 11,040 11,040 27-PW ENGINEERING EXPENDITURES 973,515 972,015 1,029,045 1,027,245 28-BUILDING INSPECTIONS TOTAL PERSONNEL SERVICES 680,290 660,585 709,985 693,815 28-BUILDING INSPECTIONS TOTAL OPERATING COSTS 113,565 103,415 124,985 116,535 28-BUILDING INSPECTIONS TOTAL OTHER EXPENDITURES 69,250 73,250 72,000 76,000 28-BUILDING INSPECTIONS TOTAL EXPENDITURES 28-BUILDING INSPECTIONS TOTAL CAPITAL OUTLAY 13,370 13,370 13,770 13,770 28-BUILDING INSPECTIONS EXPENDITURES 876,475 850,620 920,740 900,120 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL PERSONNEL SERVICES 520,255 520,255 528,445 528,445 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL OPERATING COSTS 250,335 250,335 252,490 225,490 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL OTHER EXPENDITURES 3,725 3,725 3,725 3,725 29-PUBLIC WORKS ADMIN/NATURAL RES TOTAL CAPITAL OUTLAY 2,050 2,050 2,100 2,100 29-PUBLIC WORKS ADMIN/NATURAL RES EXPENDITURES 776,365 776,365 786,760 759,760 30-CMF-FLEET&BUILDINGS TOTAL PERSONNEL SERVICES 642,415 642,415 742,150 663,700 30-CMF-FLEET&BUILDINGS TOTAL OPERATING COSTS 183,425 182,210 187,884 186,559 30-CMF-FLEET&BUILDINGS TOTAL OTHER EXPENDITURES 7,540 7,540 7,620 7,620 30-CMF-FLEET&BUILDINGS TOTAL EXPENDITURES 30-CMF-FLEET&BUILDINGS TOTAL CAPITAL OUTLAY 13,330 13,330 8,910 8,910 30-CMF-FLEET&BUILDINGS EXPENDITURES 846,710 845,495 946,564 866,789 31-STREET MAINTENANCE TOTAL PERSONNEL SERVICES 1,692,005 1,692,005 1,742,485 1,742,485 31-STREET MAINTENANCE TOTAL OPERATING COSTS 507,720 506,720 505,925 504,925 31-STREET MAINTENANCE TOTAL OTHER EXPENDITURES 0 0 0 0 31-STREET MAINTENANCE TOTAL CAPITAL OUTLAY 382,900 382,900 467,000 467,000 31-STREET MAINTENANCE EXPENDITURES 2,582,625 2,581,625 2,715,410 2,714,410 32-SNOW&ICE REMOVAL TOTAL PERSONNEL SERVICES 160,330 160,330 164,830 164,830 32-SNOW&ICE REMOVAL TOTAL OPERATING COSTS 252,276 252,276 267,678 267,678 32-SNOW&ICE REMOVAL TOTAL OTHER EXPENDITURES 32-SNOW&ICE REMOVAL TOTAL CAPITAL OUTLAY 32-SNOW&ICE REMOVAL EXPENDITURES 412,606 412,606 432,508 432,508 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL PERSONNEL SERVICES 85,865 85,865 89,635 89,635 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL OPERATING COSTS 143,615 143,615 156,380 155,380 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL OTHER EXPENDITURES 33-TRAFFIC SIGNS/SIGNALS/MARKERS TOTAL CAPITAL OUTLAY 0 0 33-TRAFFIC SIGNS/SIGNALS/MARKERS EXPENDITURES 229,480 229,480 246,015 245,015 37-PARK/RECREATION ADMINISTRATION TOTAL PERSONNEL SERVICES 879,265 856,960 911,625 892,525 37-PARK/RECREATION ADMINISTRATION TOTAL OPERATING COSTS 98,985 97,985 99,185 98,185 37-PARK/RECREATION ADMINISTRATION TOTAL OTHER EXPENDITURES 64,600 64,600 64,600 64,600 37-PARK/RECREATION ADMINISTRATION TOTAL EXPENDITURES 37-PARK/RECREATION ADMINISTRATION TOTAL CAPITAL OUTLAY 0 0 0 0 37-PARK/RECREATION ADMINISTRATION EXPENDITURES 1,042,850 1,019,545 1,075,410 1,055,310 38-PARK MAINTENANCE TOTAL PERSONNEL SERVICES 1,976,680 1,976,680 2,037,405 2,037,405 38-PARK MAINTENANCE TOTAL OPERATING COSTS 779,100 779,100 724,200 724,200 38-PARK MAINTENANCE TOTAL OTHER EXPENDITURES 64,000 64,000 64,000 64,000 38-PARK MAINTENANCE TOTAL DEPRECIATION 38-PARK MAINTENANCE TOTAL CAPITAL OUTLAY 270,620 270,620 254,800 254,800 38-PARK MAINTENANCE EXPENDITURES 3,090,400 3,090,400 3,080,405 3,080,405 39-RECREATION PROGRAMS TOTAL PERSONNEL SERVICES 122,495 122,495 124,900 124,900 39-RECREATION PROGRAMS TOTAL OPERATING COSTS 15,495 15,195 15,850 15,550 39-RECREATION PROGRAMS TOTAL OTHER EXPENDITURES 4,500 4,000 5,400 4,900 39-RECREATION PROGRAMS TOTAL EXPENDITURES 39-RECREATION PROGRAMS TOTAL EXPENDITURES 39-RECREATION PROGRAMS TOTAL CAPITAL OUTLAY 39-RECREATION PROGRAMS EXPENDITURES 142,490 141,690 146,150 145,350 40-REDWOOD POOL TOTAL PERSONNEL SERVICES 67,770 67,770 70,235 70,235 40-REDWOOD POOL TOTAL OPERATING COSTS 39,600 39,100 42,050 41,550 40-REDWOOD POOL TOTAL OTHER EXPENDITURES 1,400 1,400 1,800 1,800 40-REDWOOD POOL TOTAL EXPENDITURES 40-REDWOOD POOL TOTAL EXPENDITURES 4,000 4,000 4,000 4,000 40-REDWOOD POOL TOTAL CAPITAL OUTLAY 40-REDWOOD POOL EXPENDITURES 112,770 112,270 118,085 117,585 30 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY EXPENSES BY DEPARTMENT AND TYPE 2019 2020 Department Object 2017 2018 2019 Council Council Account Actual Actual Actual Approved Approved Original Original 41-RECREATION SELF-SUPPORTED PROG TOTAL PERSONNEL SERVICES 60,806 54,795 52,907 65,800 56,040 41-RECREATION SELF-SUPPORTED PROG TOTAL OPERATING COSTS 120,795 131,033 134,740 123,120 128,795 41-RECREATION SELF-SUPPORTED PROG TOTAL OTHER EXPENDITURES 6,479 6,059 4,603 7,400 7,400 41-RECREATION SELF-SUPPORTED PROG TOTAL EXPENDITURES 2,978 4,866 6,940 4,500 4,500 41-RECREATION SELF-SUPPORTED PROG EXPENDITURES 191,057 196,754 199,190 200,820 196,735 42-AV COMMUNITY CENTER TOTAL PERSONNEL SERVICES 202,511 194,706 177,141 200,315 205,210 42-AV COMMUNITY CENTER TOTAL OPERATING COSTS 105,089 87,235 90,787 105,650 108,200 42-AV COMMUNITY CENTER TOTAL OTHER EXPENDITURES 3,974 4,897 8,060 4,000 4,000 42-AV COMMUNITY CENTER TOTAL EXPENDITURES 0 0 0 42-AV COMMUNITY CENTER TOTAL EXPENDITURES 71 0 42-AV COMMUNITY CENTER TOTAL CAPITAL OUTLAY 125,740 0 0 0 6,000 42-AV COMMUNITY CENTER EXPENDITURES 437,314 286,908 275,987 309,965 323,410 43-CABLE TV TOTAL PERSONNEL SERVICES 0 0 0 43-CABLE TV TOTAL OPERATING COSTS 0 0 0 0 0 43-CABLE TV TOTAL OTHER EXPENDITURES 0 0 0 0 0 43-CABLE TV TOTAL CAPITAL OUTLAY 0 0 0 0 0 43-CABLE TV TOTAL TRANSFERS 0 0 0 0 0 43-CABLE TV EXPENDITURES 0 0 0 0 0 44-AQUATIC SWIM CENTER TOTAL PERSONNEL SERVICES 331,291 345,280 376,647 323,295 332,320 44-AQUATIC SWIM CENTER TOTAL OPERATING COSTS 271,656 205,702 217,746 243,275 233,075 44-AQUATIC SWIM CENTER TOTAL OTHER EXPENDITURES 10,016 9,007 8,422 6,750 6,750 44-AQUATIC SWIM CENTER TOTAL EXPENDITURES 0 0 0 0 0 44-AQUATIC SWIM CENTER TOTAL EXPENDITURES 48,778 53,575 47,387 60,000 60,000 44-AQUATIC SWIM CENTER TOTAL CAPITAL OUTLAY 26,494 6,153 47,281 235,000 0 44-AQUATIC SWIM CENTER EXPENDITURES 688,235 619,716 697,484 868,320 632,145 45-APPLE VALLEY SENIOR CENTER TOTAL PERSONNEL SERVICES 300,360 310,029 316,518 316,600 319,400 45-APPLE VALLEY SENIOR CENTER TOTAL OPERATING COSTS 70,815 72,065 72,693 71,310 63,560 45-APPLE VALLEY SENIOR CENTER TOTAL OTHER EXPENDITURES 670 126 277 800 800 45-APPLE VALLEY SENIOR CENTER TOTAL EXPENDITURES 0 0 0 0 0 45-APPLE VALLEY SENIOR CENTER TOTAL CAPITAL OUTLAY 38,930 18,755 25,670 27,000 20,000 45-APPLE VALLEY SENIOR CENTER EXPENDITURES 410,775 400,974 415,158 415,710 403,760 47-INSURANCE TOTAL PERSONNEL SERVICES 11,976 2,749 0 12,000 12,000 47-INSURANCE TOTAL OPERATING COSTS 125 0 47-INSURANCE TOTAL OTHER EXPENDITURES 303,000 313,150 313,150 313,150 312,500 47-INSURANCE EXPENDITURES 314,976 316,024 313,150 325,150 324,500 48-CONTINGENCY&TRANSFERS TOTAL PERSONNEL SERVICES 180 0 0 48-CONTINGENCY&TRANSFERS TOTAL OPERATING COSTS 18,976 0 11,486 48-CONTINGENCY&TRANSFERS TOTAL OTHER EXPENDITURES 0 0 0 164,420 40,490 48-CONTINGENCY&TRANSFERS TOTAL TRANSFERS 5,509,100 4,963,000 4,020,780 3,623,000 3,732,000 48-CONTINGENCY&TRANSFERS EXPENDITURES 5,528,255 4,963,000 4,032,266 3,787,420 3,772,490 76-FIRE RELIEF TOTAL PERSONNEL SERVICES 0 0 76-FIRE RELIEF TOTAL OPERATING COSTS 750 740 750 1,000 1,000 76-FIRE RELIEF TOTAL OTHER EXPENDITURES 526,781 551,681 566,875 542,223 546,500 76-FIRE RELIEF EXPENDITURES 527,531 552,421 567,625 543,223 547,500 Grand Total 32,783,462 33,662,856 33,574,134 34,038,360 35,385,705 31 CITY OF APPLE VALLEY 2021-2022 GENERAL FUND SUMMARY EXPENSES BY DEPARTMENT AND TYPE Object 2021 2021 2022 2022 Department Account Dept Admin Dept Admin Proposed Recommend Proposed Recommend 41-RECREATION SELF-SUPPORTED PROG TOTAL PERSONNEL SERVICES 56,075 56,075 57,240 57,240 41-RECREATION SELF-SUPPORTED PROG TOTAL OPERATING COSTS 135,275 134,875 139,000 138,600 41-RECREATION SELF-SUPPORTED PROG TOTAL OTHER EXPENDITURES 5,850 5,850 6,525 6,525 41-RECREATION SELF-SUPPORTED PROG TOTAL EXPENDITURES 4,500 4,500 4,500 4,500 41-RECREATION SELF-SUPPORTED PROG EXPENDITURES 201,700 201,300 207,265 206,865 42-AV COMMUNITY CENTER TOTAL PERSONNEL SERVICES 209,450 209,450 211,570 211,570 42-AV COMMUNITY CENTER TOTAL OPERATING COSTS 122,100 96,100 126,900 97,900 42-AV COMMUNITY CENTER TOTAL OTHER EXPENDITURES 4,000 4,000 4,000 4,000 42-AV COMMUNITY CENTER TOTAL EXPENDITURES 42-AV COMMUNITY CENTER TOTAL EXPENDITURES 42-AV COMMUNITY CENTER TOTAL CAPITAL OUTLAY 42-AV COMMUNITY CENTER EXPENDITURES 335,550 309,550 342,470 313,470 43-CABLE TV TOTAL PERSONNEL SERVICES 43-CABLE TV TOTAL OPERATING COSTS 43-CABLE TV TOTAL OTHER EXPENDITURES 43-CABLE TV TOTAL CAPITAL OUTLAY 43-CABLE TV TOTAL TRANSFERS 43-CABLE TV EXPENDITURES 44-AQUATIC SWIM CENTER TOTAL PERSONNEL SERVICES 343,855 342,355 352,425 350,925 44-AQUATIC SWIM CENTER TOTAL OPERATING COSTS 215,300 215,300 218,350 218,350 44-AQUATIC SWIM CENTER TOTAL OTHER EXPENDITURES 8,300 8,300 8,900 8,900 44-AQUATIC SWIM CENTER TOTAL EXPENDITURES 44-AQUATIC SWIM CENTER TOTAL EXPENDITURES 59,000 59,000 58,000 58,000 44-AQUATIC SWIM CENTER TOTAL CAPITAL OUTLAY 44-AQUATIC SWIM CENTER EXPENDITURES 626,455 624,955 637,675 636,175 45-APPLE VALLEY SENIOR CENTER TOTAL PERSONNEL SERVICES 324,000 324,000 329,535 329,535 45-APPLE VALLEY SENIOR CENTER TOTAL OPERATING COSTS 97,310 95,810 99,310 96,810 45-APPLE VALLEY SENIOR CENTER TOTAL OTHER EXPENDITURES 800 150 800 150 45-APPLE VALLEY SENIOR CENTER TOTAL EXPENDITURES 45-APPLE VALLEY SENIOR CENTER TOTAL CAPITAL OUTLAY 45-APPLE VALLEY SENIOR CENTER EXPENDITURES 422,110 419,960 429,645 426,495 47-INSURANCE TOTAL PERSONNEL SERVICES 12,000 12,000 12,000 12,000 47-INSURANCE TOTAL OPERATING COSTS 47-INSURANCE TOTAL OTHER EXPENDITURES 325,000 325,000 408,450 408,450 47-INSURANCE EXPENDITURES 337,000 337,000 420,450 420,450 48-CONTINGENCY&TRANSFERS TOTAL PERSONNEL SERVICES 48-CONTINGENCY&TRANSFERS TOTAL OPERATING COSTS 48-CONTINGENCY&TRANSFERS TOTAL OTHER EXPENDITURES 40,490 40,490 120,000 127,450 48-CONTINGENCY&TRANSFERS TOTAL TRANSFERS 3,862,000 3,862,000 4,005,000 4,005,000 48-CONTINGENCY&TRANSFERS EXPENDITURES 3,902,490 3,902,490 4,125,000 4,132,450 76-FIRE RELIEF TOTAL PERSONNEL SERVICES 76-FIRE RELIEF TOTAL OPERATING COSTS 1,000 1,000 1,000 1,000 76-FIRE RELIEF TOTAL OTHER EXPENDITURES 571,887 571,887 597,962 597,962 76-FIRE RELIEF EXPENDITURES 572,887 572,887 598,962 598,962 Grand Total 36,491,966 36,333,511 37,854,928 37,631,523 32 ••• ••••• AppValley Notes: 33 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 01 1005 Mayor & City Council DESCRIPTION OF ACTIVITY Mayor and Council reflects the expenses required to operate and maintain the Apple Valley City Council function. The Council is the policy-making body that governs the City and determines the scope of services provided by the City and the price of services to residents and service users. The individual members also represent the City on various joint powers boards and organizations including but not limited to: the League of Minnesota Cities, the National League of Cities, Metro Cities, the Municipal Legislative Commission, Metropolitan Airports Commission Noise Oversight Committee, Minnesota Valley Transit Authority, Dakota Communications Center Board, ALF Ambulance, Metropolitan Council Livable Communities Advisory Committee, Minnesota Mayors Association, and Apple Valley Fire Relief Association. MAJOR OBJECTIVES FOR 2021 and 2022 The councilmembers covered under this company consider policy issues throughout the year and provide direction to staff. The Council meets regularly twice per month with special meetings called as needed. 1. Provide policy directives for various issues pertaining to the governance of the City and its residents. 2. Determine appropriate services and taxation levels for each year's budgets. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Residents represented 52,361 53,429 54,400 Tbd Tbd Tbd City Market Value (in 1000's) 4,890,750 5,280,179 5,781,638 6,184,821 Tbd Tbd Gen Fund Budget overseen 31,504,315 33,156,255 33,796,940 35,385,705 36,333,511 37,631,523 Total All Budgeted Funds $73 million $84 million $84 million $90 million $88 million $90 million Moody's Bond Rating Aaa Aaa Aaa Aaa Aaa Aaa Standard &Poor's Bond Rating AAA AAA AAA AAA AAA AAA Parcels within the City 18,012 18,232 18,293 18,321 18,386 Tbd #Residential parcels 17,531 17,750 17,811 17,839 17,899 Tbd #Homesteaded parcels 14,760 15,417 15,199 15,303 15,466 Tbd Regular Status Personnel Schedule —FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Councilmember 5 5 5 5 5 5 34 Summary Budget Department 01 Mayor&Council 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries&Wages 46,849 48,027 49,464 49,365 53,755 55,260 56,560 Employee Benefits 68,716 72,350 77,391 73,135 73,465 78,450 78,615 Supplies 966 744 815 725 725 625 625 Contractual Services 3,080 2,922 3,008 3,120 3,120 3,120 3,120 Training/Travel/Dues 18,338 19,276 12,114 27,790 27,790 20,540 18,390 Other Expenses 150 188 100 - - - - Capital outlay _ _ _ _ _ _ _ Total Exp. 138,100 143,506 142,892 154,135 158,855 157,995 157,310 Net provision to(use of) general revenues (138,099) (143,507) (142,892) (154,135) (158,855) (157,995) (157,310) 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 35 Department Expense Summary Budget Years (2021-2022) MAYOR&CITY COUNCIL 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 46,849 48,027 49,464 52,275 23,852 53,735 53,735 55,255 55,255 6123-SALARY-OTHER 1,480 1,525 1,525 1,305 1,305 6105-SALARIES AND WAGES 46,849 48,027 49,464 53,755 23,852 55,260 55,260 56,560 56,560 6138-MEDICARE 663 626 599 780 272 800 800 820 820 6139-FICA 1,540 1,392 1,241 2,090 538 2,150 2,150 2,200 2,200 6141 -PENSIONS-PERA 2,560 2,624 2,702 3,190 1,303 3,280 3,280 3,355 3,355 6142-WORKERS COMPENSATION 150 162 189 210 96 250 250 270 270 6145-MEDICAL INSURANCE 60,895 66,660 74,014 73,595 37,530 78,370 78,370 78,370 78,370 6146-DENTAL INSURANCE 6,626 6,860 6,029 2,748 6147-LIFE INSURANCE-BASIC 30 30 30 14 6148-LIFE INSURANCE-SUPP/DEPEND 3,042 2,638 4,098 1,909 6170-EMPLOYEE PAID PREMIUMS -6,788 -8,642 -11,511 -6,400 -8,132 -6,400 -6,400 -6,400 -6,400 6125-EMPLOYEE BENEFITS 68,716 72,350 77,391 73,465 36,279 78,450 78,450 78,615 78,615 6100-TOTAL PERSONNEL SERVICES 115,566 120,377 126,855 127,220 60,131 133,710 133,710 135,175 135,175 6210-OFFICE SUPPLIES 251 135 259 200 93 200 200 200 200 6211 -SMALL TOOLS&EQUIPMENT 30 0 0 0 6229-GENERAL SUPPLIES 685 608 557 525 75 425 425 425 425 6205-SUPPLIES 966 744 815 725 168 625 625 625 625 6237-TELEPHONE/PAGERS 3,018 2,922 3,008 3,000 1,409 3,000 3,000 3,000 3,000 6239-PRINTING 62 0 0 120 0 120 120 120 120 6230-CONTRACTUAL SERVICES 3,080 2,922 3,008 3,120 1,409 3,120 3,120 3,120 3,120 6275-SCHOOLS/CONFERENCES/EXP LOCAL 793 1,569 1,563 1,335 40 1,335 1,335 1,335 1,335 6276-SCHOOLS/CONFERENCES/EXP OTHER 13,349 13,919 7,681 21,500 6,138 15,500 15,500 13,500 13,500 6277-MILEAGE/AUTO ALLOWANCE 1,692 1,383 1,570 1,600 0 1,600 1,600 1,600 1,600 6278-SUBSISTENCE ALLOWANCE 2,450 2,350 1,300 3,250 1,000 2,000 2,000 1,850 1,850 6280-DUES&SUBSCRIPTIONS 55 55 0 105 0 105 105 105 105 6270-TRNG/TRAVL/DUES/UNIF 18,338 19,276 12,114 27,790 7,178 20,540 20,540 18,390 18,390 6200-TOTAL OPERATING COSTS 22,384 22,942 15,937 31,635 8,755 24,285 24,285 22,135 22,135 6310-RENTAL EXPENSE 150 188 100 -250 6301-OTHER EXPENDITURES 150 188 100 -250 6300-TOTAL OTHER EXPENDITURES 150 188 100 -250 138,100 143,506 142,892 158,855 68,636 157,995 157,995 157,310 157,310 36 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 01: MAYOR&CITY COUNCIL-1005 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 47,925 52,275 52,275 53,735 53,735 55,255 55,255 6123 Salary-Other 1,440 1,480 1,480 1,525 1,525 1,305 1,305 6138 Medicare 715 780 780 800 800 820 820 6139 FICA 1,925 2,090 2,090 2,150 2,150 2,200 2,200 6141 Pension-PERA 2,925 3,190 3,190 3,280 3,280 3,355 3,355 6142 Work Comp Ins 170 210 210 250 250 270 270 6145 Hospital&Life Insurance 73,800 73,595 73,595 78,370 78,370 78,370 78,370 6170 Employee Paid Premiums (6,400) (6,400) (6,400) (6,400) (6,400) (6,400) (6,400) Position Changes - - - - - Total 122,500 127,220 127,220 133,710 133,710 135,175 135,175 6210 OFFICE SUPPLIES 200 200 50 200 200 200 200 Total 200 200 50 200 200 200 200 6229 GENERAL SUPPLIES Miscellaneous 400 400 250 350 350 350 350 Council Shirts 125 125 - 75 75 75 75 Total 525 525 250 425 425 425 425 6237 TELEPHONE/PAGERS Mobile Phone 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Total 3,000 3,000 3,000 3,000 3,000 3,000 3,000 6239 PRINTING/PUBLISHING Miscellaneous(Business Cards) 120 120 120 120 120 120 120 Total 120 120 120 120 120 120 120 6275 SCHOOUCONF/EXP-LOCAL Includes LMC,Metro Cites,and 725 725 - 725 725 725 725 other General Conference 130 130 40 130 130 130 130 and Workshop Expenses 130 130 - 130 130 130 130 350 350 350 350 350 350 350 Total 1,335 1,335 390 1,335 1,335 1,335 1,335 6276 SCHOOUCONF/EXP-OTHER LMC Annual 3,000 3,000 - 3,000 3,000 3,000 3,000 NLC Spring(DC) 6,000 6,000 4,618 2,000 2,000 2,000 2,000 NLC Fall 10,000 10,000 6,000 8,000 8,000 8,000 8,000 NLC Board/Board Committees 2,000 2,000 - 2,000 2,000 - - Mayor's Association 500 500 - 500 500 500 500 Total 21,500 21,500 10,618 15,500 15,500 13,500 13,500 6277 MILEAGE ALLOWANCE Miscellaneous Mileage 1,600 1,600 750 1,600 1,600 1,600 1,600 Total 1,600 1,600 750 1,600 1,600 1,600 1,600 6278 SUBSISTANCE ALLOWANCE NLC Spring(DC)@ 500 1,500 1,500 600 500 500 500 500 NLC Fall @$250 1,000 1,000 1,000 750 750 750 750 NLC Board/Board Committees 150 150 - 150 150 - - LMC Annual @$150 600 600 - 600 600 600 600 Other Conferences - - - _ - - Total 3,250 3,250 1,600 2,000 2,000 1,850 1,850 6280 DUES&SUBSCRIPTIONS Mayor Association Dues 25 25 25 25 25 25 25 Miscellaneous 80 80 80 80 80 80 80 Total 105 105 105 105 105 105 105 Total Net of Personnel 31,635 31,635 16,883 24,285 24,285 22,135 22,135 TOTAL EXPENSES $ 154,135 $ 158,855 $ 144,103 $ 157,995 $ 157,995 $ 157,310 $ 157,310 37 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 02 1010 Administration DESCRIPTION OF ACTIVITY Administration reflects the expenses involved in the general administration of the City and its services. In addition to the activities involved in serving the City Council to carry out its directives and providing the ultimate supervisory authority for all of the individual departments, the Administration Department also has direct management responsibilities for information technologies, cable television, general City communications functions, budget development and management, capital improvement planning, website management, physical facility planning, energy management, facility security coordination, airport noise complaint coordination, and generally all issues that do not fall directly into individual departments. MAJOR OBJECTIVES FOR 2021 and 2022 1. Develop balanced 2021 budget within financial parameters set by City Council. 2. Administer Council directives for service levels in response to economic conditions. 3. Develop 2021-2025 Capital Improvements Program. 4. Continue integration of City website design and utilities into department operations and activities to enhance customer experience with website. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Full-time Employees 187 191 196 200 200 200 Gen Fund Budget Managed $31,504,315 $33,156,255 $33,796,940 $35,385,705 $36,333,511 $37,631,523 Total All Budgeted Funds $73 million $84 million $84 million $90 million $88 million $92 million Moody's Bond Rating Aaa Aaa Aaa Aaa Aaa Aaa Standard&Poor's Bond AAA AAA MA MA MA MA Rating Regular Status Personnel Schedule—FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 City Administrator 1 1 1 1 1 1 Asst. City Administrator 1 1 1 1 1 1 Dept. Specialist 1 1 1 1 1 1 Communication Specialist 1 1 Temporary Status Personnel Schedule Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None 38 Summary Budget Department 02 Administration 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Expenditures: Salaries&Wages 320,142 331,449 350,310 353,620 454,800 460,425 478,205 Employee Benefits 107,208 112,612 118,833 112,845 101,735 137,680 140,045 Supplies 26 995 75 265 265 175 175 Contractual 1,940 1,808 1,415 2,000 2,000 1,430 1,450 Training/Travel/Dues 11,087 14,814 12,923 14,695 14,800 14,725 14,825 Total Expense 440,403 461,678 483,938 483,425 573,600 614,435 634,700 Net provision to(use of) (440,403) (461,678) (483,938) (483,425) (573,600) (614,435) (634,700) general revenues 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 39 Department Expense Summary Budget Years (2021-2022) ADMINISTRATION 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 320,363 335,774 350,509 438,530 172,373 443,595 443,595 461,355 461,355 6113-OVERTIME-REGULAR EMPLOYEES 817 0 0 0 697 6122-COMP REQUEST -1,038 -4,326 -198 -2,261 6123-SALARY-OTHER 16,270 16,830 16,830 16,850 16,850 6105-SALARIES AND WAGES 320,142 331,449 350,310 454,800 170,808 460,425 460,425 478,205 478,205 6138-MEDICARE 4,530 4,624 4,886 5,425 2,379 6,675 6,675 6,935 6,935 6139-FICA 18,093 18,320 19,577 21,035 10,174 26,800 26,800 27,260 27,260 6141 -PENSIONS-PERA 24,011 24,774 26,199 28,045 12,762 34,530 34,530 35,870 35,870 6142-WORKERS COMPENSATION 1,593 1,740 1,960 2,080 1,000 2,870 2,870 3,125 3,125 6144-LONG-TERM DISABILITY INSURANCE 642 669 700 1,030 312 1,265 1,265 1,315 1,315 6145-MEDICAL INSURANCE 61,243 66,964 71,244 52,020 37,240 73,440 73,440 73,440 73,440 6146-DENTAL INSURANCE 4,518 4,694 4,694 2,187 6147-LIFE INSURANCE-BASIC 18 18 18 8 6148-LIFE INSURANCE-SUPP/DEPEND 915 915 915 426 6170-EMPLOYEE PAID PREMIUMS -8,354 -10,106 -11,360 -7,900 -8,044 -7,900 -7,900 -7,900 -7,900 6125-EMPLOYEE BENEFITS 107,208 112,612 118,833 101,735 58,444 137,680 137,680 140,045 140,045 6100-TOTAL PERSONNEL SERVICES 427,350 444,060 469,143 556,535 229,253 598,105 598,105 618,250 618,250 6210-OFFICE SUPPLIES 26 27 75 190 36 100 100 100 100 6211 -SMALL TOOLS&EQUIPMENT 0 99 0 0 6229-GENERAL SUPPLIES 0 869 0 75 0 75 75 75 75 6205-SUPPLIES 26 995 75 265 36 175 175 175 175 6237-TELEPHONE/PAGERS 1,237 1,111 718 1,200 357 630 630 650 650 6239-PRINTING 703 697 697 800 0 800 800 800 800 6230-CONTRACTUAL SERVICES 1,940 1,808 1,415 2,000 357 1,430 1,430 1,450 1,450 6260-REPAIRS AND MAINTENA 0 0 0 0 0 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,548 1,508 1,592 1,840 311 1,865 1,865 1,865 1,865 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,914 5,178 4,458 4,950 0 4,850 4,850 4,950 4,950 6277-MILEAGE/AUTO ALLOWANCE 4,620 4,620 4,620 4,670 2,310 4,670 4,670 4,670 4,670 6278-SUBSISTENCE ALLOWANCE 350 750 450 600 0 600 600 600 600 6280-DUES&SUBSCRIPTIONS 2,655 2,758 1,803 2,740 1,316 2,740 2,740 2,740 2,740 6270-TRNG/TRAVL/DUES/UNIF 11,087 14,814 12,923 14,800 3,936 14,725 14,725 14,825 14,825 6200-TOTAL OPERATING COSTS 13,053 17,617 14,412 17,065 4,329 16,330 16,330 16,450 16,450 6301 -OTHER EXPENDITURES 0 0 0 0 6300-TOTAL OTHER EXPENDITURES 0 0 0 0 6720-CAPITAL OUTLAY-FURNITURE&FIX 383 0 6701-TOTAL CAPITAL OUTLAY 383 0 6700-TOTAL CAPITAL OUTLAY 383 0 440,403 461,678 483,938 573,600 233,582 614,435 614,435 634,700 634,700 41 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 02: ADMINISTRATION-1010 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 338,085 357,720 357,720 443,595 443,595 461,355 461,355 6110 Add Comm Specialist(All Costs) - 80,810 - - - - - 6123 Salaries-Other 15,535 16,270 16,270 16,830 16,830 16,850 16,850 6138 Medicare 5,170 5,425 5,425 6,675 6,675 6,935 6,935 6139 FICA 20,185 21,035 21,035 26,800 26,800 27,260 27,260 6141 Pension-PERA 26,750 28,045 28,045 34,530 34,530 35,870 35,870 6142 Work Comp Insurance 1,895 2,080 2,080 2,870 2,870 3,125 3,125 6144 Long-term Disability Insurance 985 1,030 1,030 1,265 1,265 1,315 1,315 6145 Hospital&Life Insurance 65,760 52,020 52,020 73,440 73,440 73,440 73,440 6170 Employee Paid Premiums (7,900) (7,900) (7,900) (7,900) (7,900) (7,900) (7,900) Total 466,465 556,535 475,725 598,105 598,105 618,250 618,250 6210 OFFICE SUPPLIES Miscellaneous 190 190 100 100 100 100 100 Total 190 190 100 100 100 100 100 6229 GENERAL SUPPLIES Various 75 75 75 75 75 75 75 Total 75 75 75 75 75 75 75 6237 TELEPHONE/PAGERS Mobile Phones 1,200 1,200 615 630 630 650 650 Total 1,200 1,200 615 630 630 650 650 6239 PRINTING/PUBLISHING Various 800 800 800 800 800 800 800 Total 800 800 800 800 800 800 800 6275 SCHOOUCONF/EXP-LOCAL Workshops/Meetings 700 700 250 675 675 675 675 Other Local Training 140 140 20 140 140 140 140 Other Local Training 1,000 1,000 1,050 1,050 1,050 1,050 1,050 Total 1,840 1,840 1,320 1,865 1,865 1,865 1,865 6276 SCHOOL/CONF/EXP-OTHER NLC Fall 1,500 1,600 - 1,500 1,500 1,600 1,600 LMC 600 600 - 600 600 600 600 ICMA 1,750 1,750 - 1,750 1,750 1,750 1,750 MCMA(1 attendee @$880) 1,000 1,000 - 1,000 1,000 1,000 1,000 Total 4,850 4,950 - 4,850 4,850 4,950 4,950 6277 MILEAGE ALLOWANCE Car Allowance($385 per month) 4,620 4,620 4,620 4,620 4,620 4,620 4,620 Other Mileage 50 50 50 50 50 50 50 Total 4,670 4,670 4,670 4,670 4,670 4,670 4,670 6278 SUBSISTANCE ALLOWANCE NLC Fall 250 250 - 250 250 250 250 LMC(1 @$150) 150 150 - 150 150 150 150 ICMA 200 200 - 200 200 200 200 Total 600 600 - 600 600 600 600 6280 DUES&SUBSCRIPTIONS MAMA 45 45 45 45 45 45 45 MCMA-Administrator 175 175 175 175 175 175 175 MCMA-Assistant 140 145 145 145 145 145 145 ICMA-Administrator 1,175 1,175 1,175 1,175 1,175 1,175 1,175 ICMA-Assistant 925 925 925 925 925 925 925 MPAL 25 25 25 25 25 25 25 Rotary 250 250 250 250 250 250 250 Total 2,735 2,740 2,740 2,740 2,740 2,740 2,740 Total Net of Personnel 16,960 17,065 10,320 16,330 16,330 16,450 16,450 TOTAL EXPENSES ABOVE $ 483,425 $ 573,600 $ 486,045 $ 614,435 $ 614,435 $ 634,700 $ 634,700 41 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 03 1015 City Clerk/Elections DESCRIPTION OF ACTIVITY Carries out the duties of the City Clerk's office, as prescribed by State Statute, and manages all functions of the office, including: serving as the Clerk to the City Council; preparing official meeting agendas and minutes; publishing legal notices; conducting bid openings; processing contracts and agreements; administering issuance of municipal licenses; filing insurance claims; filing certified documents with the County and other agencies; coordinating the election process; coordinating auctions; and maintaining official records and files for the City. MAJOR OBJECTIVES FOR 2021 AND 2022 In addition to the regular and recurring duties assigned to the City Clerk's office, in 2021 the 18th major supplement of the Code of Ordinances will be prepared and distributed. As a result of the decennial census, a primary objective for 2022 will be to redistrict or reestablish the election precinct boundaries. Staff will also focus on preparing for and conducting the State Primary and General Elections, including securing polling sites, recruiting and training judges, testing election equipment, ordering supplies, and coordinating the absentee ballot and early voting processes. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Agenda Packets & Minutes 24 24 23 24 24 24 Resolutions 215 219 174 200 200 200 Ordinances 12 16 17 14 14 14 Public Hearing Notices 36 38 27 40 40 40 Legal Ads 60 85 53 60 60 60 Licenses & Permits 336 346 303 300 300 300 Insurance Claims 55 69 76 60 60 60 Agreements/Contracts 133 116 98 100 100 100 Change Orders 21 24 24 20 20 20 Bid Openings 14 10 10 10 10 10 Elections 2 2 0 3 0 2 Total Voters- Primary NA 8,781 NA 7,000 NA 9,000 Total Voters- General NA 27,170 NA 29,800 NA 28,000 Election Day Regist.- Primary NA 401 NA 300 NA 400 Election Day Regist- General NA 1,942 NA 2,000 NA 2,500 Absentee Ballots - Primary NA 1,199 NA 3,500 NA 4,500 Absentee Ballots - General NA 7,759 NA 14,000 NA 14,000 CUP's/IUP's Filed 7 4 3 4 4 4 Vacations Filed 3 4 0 3 3 3 Auctions 6 6 4 5 5 5 Scanned Documents 27,660 21,855 28,660 15,000 20,000 20,000 42 Regular Status Personnel Schedule - FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 City Clerk 1 1 1 1 1 1 Division Specialist 1 1 1 1 1 1 Part-time Status Personnel Schedule- Hours (*) Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Election Assistants 0 0 0 1,600 0 1,400 Head Election Judges 0 0 0 2,300 0 1,600 Election Judges 0 0 0 6,800 0 4,800 Summary Budget Department 03 -City Clerk/ Elections 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: License: 4030 TOBACCO 10,625 383 11,539 5,250 6,375 5,865 5,865 4031 TRASH COLLECTION 7,272 6,427 4,700 6,135 6,165 6,475 6,475 4033 FUEL 12,320 12,840 13,580 12,870 12,910 13,150 13,150 4034 LIQUOR/WINE 133,190 148,330 111,000 134,725 132,920 88,000 105,000 4035 BEER ON &OFF 3,425 3,520 24,160 6,100 5,400 5,150 5,150 4036 PEDDLER/SOLICITOF 12,253 9,346 10,790 11,480 11,050 11,500 11,200 4037 VENDING MACHINES 2,535 2,485 1,965 1,895 2,300 1,100 1,300 4038 MASSAGE THERAPY 5,997 6,385 5,113 6,295 5,480 1,000 1,400 4049 LICENSE-OTHER 3,995 2,333 3,522 4,310 3,575 2,000 3,280 8100 AUCTION SALES 10,120 18,924 9,688 20,400 20,400 21,000 21,000 201,732 210,972 196,057 209,460 206,575 155,240 173,820 Expenditures: Salaries&Wages 145,537 202,941 159,622 166,165 334,285 297,125 320,060 Emp. Benefits 51,572 61,263 56,716 52,585 70,530 59,120 72,510 Supplies 1,782 31,184 967 950 3,200 700 4,500 Contractual Serv. 6,448 73,945 7,589 10,600 13,400 9,750 15,600 Repairs&Maint 9,864 9,864 4,412 17,100 17,100 17,100 17,100 Training/Travel/Dues 62,267 59,437 62,973 66,213 64,683 65,000 67,190 Other Exp. - 2,235 1,700 - 3,600 3,100 3,100 Capital outlay 1,954 524 - - - - Total Exp 279,424 441,393 r 293,978 313,613 506,798 451,895 500,060 Net addition to(use of) (77,692) (230,421) (97,921) (104,153) (300,223) (296,655) (326,240) general revenues 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 43 Department Expense Summary Budget Years (2021-2022) CITY CLERK/ELECTIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 143,974 160,870 159,226 164,840 68,166 173,360 173,360 179,970 179,970 6111 -SALARY PART-TIME 334 4,368 0 0 203 6112-SALARY-SEASONAL TEMP 780 22,807 198 140,450 10,127 115,600 115,600 115,600 115,600 6113-OVERTIME-REGULAR EMPLOYEES 551 15,737 318 24,000 5,638 3,000 3,000 20,000 20,000 6114-OVERTIME PART-TIME EMPLOYEES 0 8 0 0 6122-COMP REQUEST -102 -850 -119 -496 6123-SALARY-OTHER 4,995 5,165 5,165 4,490 4,490 6124-OVERTIME-SEASONAL TEMP 0 0 0 63 6105-SALARIES AND WAGES 145,537 202,941 159,622 334,285 83,701 297,125 297,125 320,060 320,060 6138-MEDICARE 1,902 2,677 2,002 4,845 1,064 2,630 2,630 4,640 4,640 6139-FICA 8,133 11,447 8,558 20,725 4,550 11,255 11,255 19,845 19,845 6141 -PENSIONS-PERA 10,635 13,271 11,895 14,540 5,239 13,615 13,615 15,335 15,335 6142-WORKERS COMPENSATION 804 1,409 955 2,005 655 1,200 1,200 2,210 2,210 6144-LONG-TERM DISABILITY INSURANCE 302 316 328 535 147 500 500 560 560 6145-MEDICAL INSURANCE 33,877 35,688 37,842 34,680 19,477 36,720 36,720 36,720 36,720 6146-DENTAL INSURANCE 3,012 3,129 3,129 0 1,458 6147-LIFE INSURANCE-BASIC 12 12 12 6 6170-EMPLOYEE PAID PREMIUMS -7,106 -6,686 -8,006 -6,800 -5,489 -6,800 -6,800 -6,800 -6,800 6125-EMPLOYEE BENEFITS 51,572 61,263 56,716 70,530 27,106 59,120 59,120 72,510 72,510 6100-TOTAL PERSONNEL SERVICES 197,109 264,204 216,338 404,815 110,806 356,245 356,245 392,570 392,570 6210-OFFICE SUPPLIES 576 1,882 103 1,750 316 400 400 1,550 1,550 6229-GENERAL SUPPLIES 1,206 29,302 864 1,450 9,017 300 300 2,950 2,950 6205-SUPPLIES 1,782 31,184 967 3,200 9,333 700 700 4,500 4,500 6231 -LEGAL SERVICES 164 0 0 0 6236-ELECTION JUDGE PAYMENTS 0 60,239 0 0 29,200 6239-PRINTING 3,357 3,529 3,209 9,350 1,612 5,300 5,300 11,050 11,050 6249-OTHER CONTRACTUAL SERVICES 2,927 10,177 4,380 4,050 495 4,450 4,450 4,550 4,550 6230-CONTRACTUAL SERVICES 6,448 73,945 7,589 13,400 31,306 9,750 9,750 15,600 15,600 6265-REPAIRS-EQUIPMENT 9,864 9,864 4,412 17,100 0 17,100 17,100 17,100 17,100 6260-REPAIRS AND MAINTENA 9,864 9,864 4,412 17,100 0 17,100 17,100 17,100 17,100 6275-SCHOOLS/CONFERENCES/EXP LOCAL 870 399 140 1,400 0 1,200 1,200 1,400 1,400 6276-SCHOOLS/CONFERENCES/EXP OTHER 2,350 0 2,679 900 0 1,800 1,800 1,800 1,800 6277-MILEAGE/AUTO ALLOWANCE 50 610 196 1,125 218 400 400 975 975 6278-SUBSISTENCE ALLOWANCE 450 0 400 400 0 400 400 400 400 6280-DUES&SUBSCRIPTIONS 58,547 58,429 59,559 60,858 24,017 61,200 61,200 62,615 62,615 6270-TRNG/TRAVL/DUES/UNIF 62,267 59,437 62,973 64,683 24,235 65,000 65,000 67,190 67,190 6200-TOTAL OPERATING COSTS 80,361 174,430 75,940 98,383 64,874 92,550 92,550 104,390 104,390 6310-RENTAL EXPENSE 0 2,045 1,700 3,600 0 3,100 3,100 3,100 3,100 6333-GENERAL-CASH DISCOUNTS 0 -1 0 0 6399-OTHER CHARGES 0 192 0 0 6301-OTHER EXPENDITURES 0 2,235 1,700 3,600 0 3,100 3,100 3,100 3,100 6300-TOTAL OTHER EXPENDITURES 0 2,235 1,700 3,600 0 3,100 3,100 3,100 3,100 6720-CAPITAL OUTLAY-FURNITURE&FIX 1,954 524 0 0 0 6701-TOTAL CAPITAL OUTLAY 1,954 524 0 0 0 6700-TOTAL CAPITAL OUTLAY 1,954 524 0 0 0 279,424 441,393 293,978 506,798 175,681 451,895 451,895 500,060 500,060 44 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 03: CITY CLERK/ELECTIONS-1015 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACCT DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4030 License-Tobacco 5,250 6,375 5,865 5,865 5,865 5,865 5,865 4031 License-Refuse 6,135 6,165 6,475 6,475 6,475 6,475 6,475 4033 License-Fuel 12,870 12,910 13,150 13,150 13,150 13,150 13,150 4034 License-Liquor/Wine On Sale 134,725 132,920 126,855 88,000 88,000 105,000 105,000 4035 License-Beer On&Off Sale 6,100 5,400 5,150 5,150 5,150 5,150 5,150 4036 License-Peddler/Solicitor 11,480 11,050 13,860 11,500 11,500 11,200 11,200 4037 License-Coin Operated Machines 1,895 2,300 1,965 1,100 1,100 1,300 1,300 4038 License-Massage Therapy 6,295 5,480 1,850 1,000 1,000 1,400 1,400 4049 License-Other 4,310 3,575 3,280 2,000 2,000 3,280 3,280 8205 Auction Sales 20,400 20,400 - 24,000 24,000 21,000 21,000 Total 209,460 206,575 178,450 158,240 158,240 173,820 173,820 6110 SALARIES Regular Employees 158,435 164,840 164,840 173,360 173,360 179,970 179,970 6112 *Salary-Seasonal Temp - 38,000 38,000 34,000 34,000 34,000 34,000 6112 *Head Judges 1,600 hours @$15.00 - - - 24,000 24,000 24,000 24,000 6112 *Other Judges 4,800 hours @$12.00 - - - 57,600 57,600 57,600 57,600 6112 *Head Judges 2,300 hours @$13.50 - 31,050 31,050 - - - - 6112 *Other Judges 6,800 hours @$10.50 - 71,400 71,400 - - - - 6113 Overtime-Reg 3,000 24,000 24,000 3,000 3,000 20,000 20,000 6123 Salaries-Other 4,730 4,995 4,995 5,165 5,165 4,490 4,490 6138 Medicare 2,410 4,845 4,845 2,630 2,630 4,640 4,640 6139 FICA 10,300 20,725 20,725 11,255 11,255 19,845 19,845 6141 Pension-PERA 12,465 14,540 14,540 13,615 13,615 15,335 15,335 6142 Work Comp Ins 995 2,005 2,005 1,200 1,200 2,210 2,210 6144 Long-term Disability Insurance 455 535 535 500 500 560 560 6145 Hospital&Life Insurance 32,760 34,680 34,680 36,720 36,720 36,720 36,720 6170 Employee Paid Premiums (6,800) (6,800) (6,800) (6,800) (6,800) (6,800) (6,800) Position Changes - - - - - - - *PNP Reimbursement (45,136) - - Total 218,750 404,815 359,679 356,245 356,245 392,570 392,570 6210 OFFICE SUPPLIES Miscellaneous 550 550 550 400 400 550 550 *Polling Place/Election Supplies - 1,200 1,200 - - 1,000 1,000 *PNP Reimbursement (1,070) Total 550 1,750 680 400 400 1,550 1,550 6229 GENERAL SUPPLIES Miscellaneous 400 450 450 300 300 450 450 Miscellaneous-COVID Supplies 14,000 - - *Polling Place Supplies&Signs& - 1,000 1,500 - - 2,500 2,500 Various Election Supplies *PNP Reimbursement (1,070) - - Total 400 1,450 14,880 300 300 2,950 2,950 6239 PRINTING/PUBLISHING Legal Notices 5,000 4,000 4,000 3,800 3,800 4,000 4,000 Dakota County Filing Fees 1,100 1,100 1,100 1,000 1,000 1,000 1,000 Business Card Stock,Misc. 500 500 500 500 500 550 550 *Election Judge Manuals - 1,000 1,000 - - - - *General Election Ballots - 2,000 2,000 - - 2,000 2,000 *Election Postal Verification Cards - 750 750 - - 3,000 3,000 *Maps 775 500 500 *PNP Reimbursement (1,413) - - Total 6,600 9,350 8,712 5,300 5,300 11,050 11,050 6249 OTHER CONTRACTUAL SERVICES Update Codification of Ordinances 3,500 3,500 3,885 3,900 3,900 4,000 4,000 Host City Code on Web Site 500 550 550 550 550 550 550 Total 4,000 4,050 4,435 4,450 4,450 4,550 4,550 6265 REPAIRS-EQUIPMENT Office Equipment Repairs 200 200 200 200 200 200 200 *Annual Maintenance for Poll Pads(68) 7,000 7,000 4,415 7,000 7,000 7,000 7,000 Dominion Election Equipment(16) 9,900 9,900 9,900 9,900 9,900 9,900 9,900 Total 17,100 17,100 14,515 17,100 17,100 17,100 17,100 6275 SCHOOL/CONF/EXP-LOCAL Workshops 900 900 - 900 900 900 900 Meetings 300 300 100 200 200 300 300 Other 200 200 200 100 100 200 200 Total 1,400 1,400 300 1,200 1,200 1,400 1,400 6276 SCHOOL/CONF/EXP-OTHER MCFOA 900 900 - 1,800 1,800 1,800 1,800 IIMC 2,300 - - - - - - Total 3,200 900 - 1,800 1,800 1,800 1,800 45 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 03: CITY CLERK/ELECTIONS-1015 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACCT DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6277 MILEAGE ALLOWANCE Allowance,Clerk 375 375 300 400 400 425 425 *Mileage,Election Judges&Employees - 750 750 - - 550 550 *PNP Reimbursement (218) - - Total 375 1,125 832 400 400 975 975 6278 SUBSISTENCE ALLOWANCE MCFOA,IIMC,LMC 400 400 - 400 400 400 400 Total 400 400 - 400 400 400 400 6280 DUES&SUBSCRIPTIONS IIMC 200 210 210 210 210 210 210 MCFOA 90 90 90 90 90 90 90 LMC Directory 70 70 70 70 70 70 70 Other 300 300 300 300 300 300 300 NLC Dues 3,928 3,928 3,928 4,002 4,002 4,045 4,045 LMC Dues 32,096 32,510 32,510 32,778 32,778 33,750 33,750 Metro Cities Dues 13,404 13,000 13,000 13,000 13,000 13,400 13,400 Municipal Legislative Commission 10,500 10,500 10,500 10,500 10,500 10,500 10,500 Dakota Co.Historical Society 250 250 250 250 250 250 250 AV Trademark - - - - - - - Total 60,838 60,858 60,858 61,200 61,200 62,615 62,615 6310 RENTAL EXPENSE *Polling Places - 2,000 2,000 1,900 1,900 1,900 1,900 *Van/Trailer for Set-Up - 1,600 1,600 1,200 1,200 1,200 1,200 *PNP Reimbursement - - (558) - - - - Total - 3,600 3,042 3,100 3,100 3,100 3,100 Total Net of Personnel 94,863 101,983 108,254 95,650 95,650 107,490 107,490 TOTAL EXPENSES $ 313,613 $ 506,798 $ 467,933 $ 451,895 $ 451,895 $ 500,060 $ 500,060 46 ••• •••• ••••• ••• AppValley Notes: 47 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 — General Fund 04 1020/1021 Human Resources/Front Desk DESCRIPTION OF ACTIVITY The Human Resources Department serves as a strategic partner in support of the City's mission to promote a team philosophy within the organization and develop a quality workplace together. Our core services and competencies include recruitment and staffing, employee relations, organizational and employee development, safety and health programs, compensation and benefits, payroll, policy and procedure development and administration, and regulatory compliance. MAJOR OBJECTIVES FOR 2021 /2022 • Update DOT drug and alcohol testing policy, procedures, and supervisor training • Initiate NEOGOV hiring requisition and approval process • Establish City-wide safety committee IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected ITEM 2017 2018 2019 2020 2021 2022 PERFORMANCE INDICATORS Employment actions processed 443 404 418 100 350 350 New hires 205 182 202 50 150 150 Rehires 174 183 160 20 150 150 Other:promotion,transfer,status change,term 64 39 56 30 50 50 Employment applications processed 2,378 1,980 2,629 1,000 1,000 2,000 Checks generated 10,937 10,879 10,435 9,500 10,500 11,000 W-2s generated 766 735 718 520 730 730 Section 125 enrollment savings $24,269 $31,099 $37,759 $41,000 $41,000 $41,000 Benefit enrollments/changes processed Mid-year 107 76 81 75 75 75 New Year Open Enrollment: Medical/Dental/Life 150 115 110 147 150 150 1094-C's Generated 200 233 214 220 225 225 Actual Actual Actual Projected Projected Projected ITEM 2017 2018 2019 2020 2021 2022 OUTCOME MEASURES Days to fill vacancies 88 90 62 75 75 75 Turnover rate Full-Time Regular 8.90% 5.73% 8.04% 6.00% 6.00% 6.00% Part-Time Regular 6.00% 0.00% 15.00% 8.00% 8.00% 8.00% Part-Time Liquor Operations 40.00% 88.46% 68.57% 60.00% 50.00% 50.00% Paid-on-Call Firefighters 10.67% 5.33% 9.33% 10.00% 10.00% 10.00% Performance review completion 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% Health claims experience 130.18% 107.89% 99.10% 99.00% 99.00% 99.00% Safety metrics Workers'comp.experience modifier 1.01 .95 .83 1.20 1.00 .99 Days away from work 7 315 292 90 90 90 Restricted days 557 129 488 75 75 75 Volunteer Engagement City-Wide Volunteer Hours 5,775 6,186 5,553 2,000 5,000 5,000 Equivalent Wages Value $139,409 $152,732 $141,213 $50,000 $125,000 $125,000 48 Regular Status Personnel Schedule -FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 HUMAN RESOURCES MANAGER 1.0 1.0 1.0 1.0 1.0 1.0 DEPARTMENT SPECIALIST 1.0 1.0 1.0 1.0 1.0 1.0 HR COORDINATOR 1.0 1.0 1.0 1.0 1.0 1.0 PAYROLL COORDINATOR 1.0 1.0 1.0 1.0 1.0 1.0 RECEPTIONIST 1.0 1.0 1.0 1.0 1.0 1.0 Temporary Status Personnel Schedule - Hours (Part Time) Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None Summary Budget Department 04 Human Resources 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries&Wages 378,436 392,313 386,538 405,745 421,115 427,610 439,185 Employee Benefits 118,968 121,423 123,165 136,475 138,790 144,845 146,850 Supplies 489 356 631 650 650 650 650 Contractual Services 28,447 44,067 25,546 42,550 41,650 37,350 37,650 Training/Travel/Dues 4,142 3,406 6,276 5,545 5,545 5,315 5,405 Other Expenses 22,426 27,754 28,668 32,200 32,200 33,200 34,700 Capital Outlay 762 2,007 1,738 - - - - 553,670 591,326 572,562 623,165 639,950 648,970 664,440 Net addition to (use of) (553,670) (591,326) (572,562) (623,165) (639,950) (648,970) (664,440) general revenues 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 49 Department Expense Summary Budget Years (2021-2022) HUMAN RESOURCES/FRONT DESK 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 374,414 359,992 381,675 401,890 189,692 406,970 406,970 421,085 421,085 6112-SALARY-SEASONAL TEMP 0 22,331 0 0 0 6113-OVERTIME-REGULAR EMPLOYEES 5,598 11,221 6,418 6,000 2,091 6,000 6,000 6,000 6,000 6121 -INSURANCE CASH BENEFIT 2,880 2,220 1,920 960 6122-COMP REQUEST -4,457 -8,233 -3,476 -3,126 6123-SALARY-OTHER 13,225 14,640 14,640 12,100 12,100 6124-OVERTIME-SEASONAL TEMP 0 4,781 0 0 6105-SALARIES AND WAGES 378,436 392,313 386,538 421,115 189,617 427,610 427,610 439,185 439,185 6138-MEDICARE 5,425 5,544 5,113 6,105 2,554 6,200 6,200 6,370 6,370 6139-FICA 23,199 23,712 22,537 26,105 10,919 26,510 26,510 27,230 27,230 6141 -PENSIONS-PERA 28,167 27,150 28,846 31,590 14,172 32,070 32,070 32,940 32,940 6142-WORKERS COMPENSATION 2,129 2,300 2,373 2,530 1,170 2,820 2,820 3,030 3,030 6144-LONG-TERM DISABILITY INSURANCE 746 703 761 1,160 341 1,175 1,175 1,210 1,210 6145-MEDICAL INSURANCE 51,889 60,325 69,722 73,600 36,381 78,370 78,370 78,370 78,370 6146-DENTAL INSURANCE 6,626 6,894 7,252 0 3,116 6147-LIFE INSURANCE-BASIC 30 27 28 13 6148-LIFE INSURANCE-SUPP/DEPEND 3,208 1,392 881 378 6170-EMPLOYEE PAID PREMIUMS -2,452 -6,624 -14,348 -2,300 -10,106 -2,300 -2,300 -2,300 -2,300 6125-EMPLOYEE BENEFITS 118,968 121,423 123,165 138,790 58,938 144,845 144,845 146,850 146,850 6100-TOTAL PERSONNEL SERVICES 497,403 513,736 509,702 559,905 248,555 572,455 572,455 586,035 586,035 6210-OFFICE SUPPLIES 429 356 631 500 203 500 500 500 500 6211 -SMALL TOOLS&EQUIPMENT 0 0 0 0 0 6229-GENERAL SUPPLIES 60 0 0 150 178 150 150 150 150 6205-SUPPLIES 489 356 631 650 381 650 650 650 650 6235-CONSULTANT SERVICES 22,557 38,777 19,507 35,500 10,359 30,500 30,500 30,500 30,500 6238-POSTAGE/UPS/FEDEX 0 0 0 50 0 150 150 150 150 6239-PRINTING 600 0 484 500 125 500 500 500 500 6249-OTHER CONTRACTUAL SERVICES 5,290 5,290 5,555 5,600 0 6,200 6,200 6,500 6,500 6230-CONTRACTUAL SERVICES 28,447 44,067 25,546 41,650 10,484 37,350 37,350 37,650 37,650 6260-REPAIRS AND MAINTENA 0 0 0 0 0 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,359 361 3,172 2,500 40 2,000 2,000 2,000 2,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 778 861 820 900 0 1,000 1,000 1,000 1,000 6277-MILEAGE/AUTO ALLOWANCE 276 320 512 300 0 300 300 300 300 6280-DUES&SUBSCRIPTIONS 1,729 1,864 1,773 1,845 1,596 2,015 2,015 2,105 2,105 6270-TRNG/TRAVL/DUES/UNIF 4,142 3,406 6,276 5,545 1,636 5,315 5,315 5,405 5,405 6200-TOTAL OPERATING COSTS 33,078 47,829 32,454 47,845 12,500 43,315 43,315 43,705 43,705 6399-OTHER CHARGES 22,426 27,754 28,668 32,200 9,762 33,200 33,200 34,700 34,700 6301-OTHER EXPENDITURES 22,426 27,754 28,668 32,200 9,762 33,200 33,200 34,700 34,700 6300-TOTAL OTHER EXPENDITURES 22,426 27,754 28,668 32,200 9,762 33,200 33,200 34,700 34,700 6720-CAPITAL OUTLAY-FURNITURE&FIX 0 6725-CAPITAL OUTLAY-OFFICE EQUIP 762 2,007 1,738 0 0 6701-TOTAL CAPITAL OUTLAY 762 2,007 1,738 0 0 6700-TOTAL CAPITAL OUTLAY 762 2,007 1,738 0 0 553,670 591,326 572,562 639,950 270,817 648,970 648,970 664,440 664,440 CITY OF APPLE VALLEY 2021 BUDGET 50 ACCOUNT DETAIL DEPT 04: HUMAN RESOURCES/FRONT DESK-1020&1021 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROPOSED RECOMMEND PROPOSED RECOMMEND SALARIES 6110 Regular Employees 383,290 401,890 401,890 406,970 406,970 421,085 421,085 6113 Overtime-Reg 5,500 6,000 6,000 6,000 6,000 6,000 6,000 6123 Salaries-Other 16,955 13,225 13,225 14,640 14,640 12,100 12,100 6138 Medicare 5,885 6,105 6,105 6,200 6,200 6,370 6,370 6139 FICA 25,125 26,105 26,105 26,510 26,510 27,230 27,230 6141 Pension-PERA 30,430 31,590 31,590 32,070 32,070 32,940 32,940 6142 Work Comp Ins 2,420 2,530 2,530 2,820 2,820 3,030 3,030 6144 Long-term Disability Insurance 1,115 1,160 1,160 1,175 1,175 1,210 1,210 6145 Hospital&Life Insurance 73,800 73,600 73,600 78,370 78,370 78,370 78,370 6170 Employee Paid Premiums (2,300) (2,300) (2,300) (2,300) (2,300) (2,300) (2,300) Position Changes - - - - - - - Total 542,220 559,905 559,905 572,455 572,455 586,035 586,035 6210 OFFICE SUPPLIES Miscellaneous 500 500 400 500 500 500 500 Total 500 500 400 500 500 500 500 6229 GENERAL SUPPLIES Miscellaneous 150 150 200 150 150 150 150 Total 150 150 200 150 150 150 150 6235 CONSULTANT SERVICES Staff Training and Development 15,000 15,000 5,000 10,000 10,000 10,000 10,000 Short-term Disability Case Manager 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Other(Special Legal) 5,000 8,000 6,000 8,000 8,000 8,000 8,000 Other(Special Selection) 5,000 5,000 3,000 5,000 5,000 5,000 5,000 Safety Consultant 4,500 4,500 4,000 4,500 4,500 4,500 4,500 Total 32,500 35,500 21,000 30,500 30,500 30,500 30,500 6238 POSTAGE/UPS/FEDEX Courier/Other 50 50 50 150 150 150 150 Total 50 50 50 150 150 150 150 6239 PRINTING/PUBLISHING City Wide Recruitment(Ads etc.) 500 500 200 500 500 500 500 Total 500 500 200 500 500 500 500 6249 OTHER CONTRACTUAL SERVICES NEOGov Software Maint 6,500 5,600 5,600 6,200 6,200 6,500 6,500 On-Line Benefits Enrollment Software 3,000 - - - - - - Total 9,500 5,600 5,600 6,200 6,200 6,500 6,500 6275 SCHOOL/CONF/EXP-LOCAL Staff Training and Development - - - - - - - Miscellaneous Workshops 2,500 2,500 1,000 2,000 2,000 2,000 2,000 Total 2,500 2,500 1,000 2,000 2,000 2,000 2,000 6276 SCHOOL/CONF/EXP-OTHER MPELRA Summer Conference 900 900 900 1,000 1,000 1,000 1,000 Total 900 900 900 1,000 1,000 1,000 1,000 6277 MILEAGE ALLOWANCE Miscellaneous Mileage 300 300 100 300 300 300 300 Total 300 300 100 300 300 300 300 6280 DUES&SUBSCRIPTIONS N/MPELRA 200 200 215 230 230 250 250 IPMA-National 150 150 156 160 160 175 175 IPMA-Local chapter 25 25 25 25 25 30 30 APA-National 220 220 220 220 220 250 250 APA-Local chapter 50 50 50 50 50 50 50 SHRM 200 200 219 230 230 250 250 MN Safety Council 525 525 580 600 600 625 625 Miscellaneous Publications - 475 475 530 500 500 475 475 Total _ 1,845 1,845 1,995 2,015 2,015 2,105 2,105 6399 OTHER CHARGES Recognition Program(1025.6399) 5,000 5,000 5,000 7,000 7,000 7,000 7,000 Recognition Event(1025.6399) 5,000 5,000 5,000 3,000 3,000 3,000 3,000 Employee Gatherings 200 200 150 200 200 200 200 Volunteer Coordinator Program 16,500 17,000 16,000 18,000 18,000 19,000 19,000 Safety Committee 5,500 5,000 5,000 5,000 5,000 5,500 5,500 Total 32,200 32,200 31,150 33,200 33,200 34,700 34,700 Total Net of Personnel 80,945 80,045 62,595 76,515 76,515 78,405 78,405 TOTAL EXPENSES 623,165 639,950 622,500 648,970 648,970 664,440 664,440 51 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 05 1030 Information Technology DESCRIPTION OF ACTIVITY The Information Technology division is responsible for enabling and enhancing efficient business processes through the adoption and management of technology-related resources. The division's core services include user application support, workstation provisioning and management, wired and wireless network and infrastructure administration, software lifecycle management, security and risk management, telecommunications administration, print and media management, and backup and recovery services. MAJOR OBJECTIVES FOR 2021 The employees covered under this company provide the daily care and maintenance to the hardware, software, network infrastructure, and user support. In addition to the routine daily assignments, major goals for 2021 include: 1. Pursue external third-party IT security audit. 2. Upgrade and replace approximately 30 desktop computer workstations as planned in the annual replacement cycle and lifecycle management plan. 3. Upgrade and replace approximately 12 network closet switches as anticipated in the lifecycle management plan. 4. Upgrade and replace UPS system providing battery backup power to the primary server room. 5. Upgrade and enhance wireless access system. 6. Assist various departments with line-of-business application implementations and upgrades. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 User accounts 265 270 321 323 330 340 Desktops and Laptops supported 266 272 285 300 315 320 Servers supported 30 30 30 32 30 30 Network nodes (firewalls, switches, APs, 64 68 76 88 113 123 WLCs, bridges, etc.) Facilities or sites supported 20 20 20 23 45 50 Number of printers, copiers, scanners 78 76 70 70 70 70 Number of VoIP phones &devices 275 275 275 275 275 275 Software applications supported 148 163 190 190 190 190 Mobile devices supported 102 105 120 132 135 140 Help Desk requests resolved 988 1080 1084 1160 1175 1190 52 Regular Status Personnel Schedule-FTE's Adopted Adopted Adopted Proposed Proposed Position Title 2018 2019 2020 2021 2022 IT Manager 1 1 1 1 1 Systems Analyst 2 2 2 2 2 IT Specialist 1 1 1 1 1 IT Support Technician - *1 1 1 1 *9 1 1 1 Months Temporary Status Personnel Schedule Position Title 2018 2019 2020 2021 2022 Summer IT Intern 1 0 0 1 0 BUDGET SUMMARY: Summary Budget Department 05 Information Technology 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries&Wages 259,368 348,791 404,525 443,180 459,545 488,690 507,765 Employee Benefits 80,767 111,278 128,642 114,545 148,165 154,640 157,855 Supplies 8,630 6,261 7,900 9,800 7,800 8,800 8,800 Contractual Services 84,212 205,797 229,749 226,455 267,505 235,905 233,105 Repairs&Maintenance 11,138 13,893 10,097 12,200 14,200 14,200 14,200 Training/Travel/Dues 13,935 16,936 11,811 24,160 25,810 27,010 27,010 Other Expenses 8,230 7,976 11,717 8,000 9,050 9,300 9,300 Capital Outlay 177,157 115,895 146,596 146,000 134,000 184,000 180,000 Net addition to(use of)general 643,438 826,827 951,036 984,340 1,066,075 1,122,545 1,138,035 revenues CAPITAL OUTLAY: 2019 2020 2021 2022 ADOPTED ADOPTED PROPOSED PROPOSED CAPITAL OUTLAY - OFFICE EQUIP CONT. Server/Workstation Hardware Upgrades 56,000 56,000 56,000 56,000 Cisco Core Switch Replacement - 60,000 60,000 - Cisco Networking Switch Upgrades/Replacements 12,000 16,000 60,000 90,000 Cisco Ironport Web/Email Appliance - - - - Network Security/Firewall/VPN 8,000 - - - SAN (Storage Area Network) 50,000 - - - Cisco Wireless Access Points/Mgmt. 8,000 - 8,000 8,000 Cable Installation - - 3,500 - IT Server Racks & Furniture 6,000 15,000 - - UPS Replacement 6,000 - - - Enhanced Endpoint Security Licenses - - 6,000 6,000 Email Archive Appliance - - - 20,000 Total 146,000 147,000 193,500 180,000 City of Apple Valley 53 Department Expense Summary Budget Years (2021-2022) INFORMATION TECHNOLOGY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 246,387 341,506 401,613 436,510 213,284 465,735 465,735 487,390 487,390 6112-SALARY-SEASONAL TEMP 3,334 2,792 274 0 0 6113-OVERTIME-REGULAR EMPLOYEES 8,969 5,190 3,789 4,000 3,705 4,000 4,000 4,000 4,000 6121 -INSURANCE CASH BENEFIT 720 0 300 360 6122-COMP REQUEST -41 -697 -1,452 0 -965 6123-SALARY-OTHER 19,035 18,955 18,955 16,375 16,375 6105-SALARIES AND WAGES 259,368 348,791 404,525 459,545 216,384 488,690 488,690 507,765 507,765 6138-MEDICARE 3,634 4,847 5,642 6,665 3,009 7,085 7,085 7,365 7,365 6139-FICA 15,539 20,724 24,123 28,495 12,865 30,300 30,300 31,480 31,480 6141 -PENSIONS-PERA 19,149 25,950 30,235 34,465 16,138 36,650 36,650 38,080 38,080 6142-WORKERS COMPENSATION 1,294 1,884 2,319 2,645 1,288 3,110 3,110 3,385 3,385 6144-LONG-TERM DISABILITY INSURANCE 493 675 804 1,265 393 1,345 1,345 1,395 1,395 6145-MEDICAL INSURANCE 44,921 63,460 73,986 82,330 41,499 82,850 82,850 82,850 82,850 6146-DENTAL INSURANCE 3,614 5,078 5,565 0 2,748 6147-LIFE INSURANCE-BASIC 18 23 27 14 6148-LIFE INSURANCE-SUPP/DEPEND 208 96 150 59 6170-EMPLOYEE PAID PREMIUMS -8,102 -11,459 -14,208 -7,700 -11,179 -6,700 -6,700 -6,700 -6,700 6125-EMPLOYEE BENEFITS 80,767 111,278 128,642 148,165 66,834 154,640 154,640 157,855 157,855 6100-TOTAL PERSONNEL SERVICES 340,136 460,069 533,166 607,710 283,218 643,330 643,330 665,620 665,620 6210-OFFICE SUPPLIES 1,282 492 831 800 49 800 800 800 800 6211 -SMALL TOOLS&EQUIPMENT 7,205 5,467 6,119 6,000 4,436 8,000 8,000 8,000 8,000 6215-EQUIPMENT-PARTS 7 13 151 425 6229-GENERAL SUPPLIES 137 289 799 1,000 429 0 0 6205-SUPPLIES 8,630 6,261 7,900 7,800 5,339 8,800 8,800 8,800 8,800 6235-CONSULTANT SERVICES 2,433 14,471 11,989 63,400 6,775 63,400 23,400 20,400 20,400 6237-TELEPHONE/PAGERS 17,970 22,926 19,006 20,100 9,767 20,100 20,100 20,100 20,100 6238-POSTAGE/UPS/FEDEX 400 39 750 200 0 200 200 200 200 6239-PRINTING 8,800 236 0 0 0 6240-CLEANING SERVICE/GARBAGE 442 0 788 600 0 600 600 600 600 6249-OTHER CONTRACTUAL SERVICES 54,168 168,125 197,216 183,205 384 191,605 191,605 191,805 191,805 6230-CONTRACTUAL SERVICES 84,212 205,797 229,749 267,505 16,926 275,905 235,905 233,105 233,105 6265-REPAIRS-EQUIPMENT 11,138 13,893 10,097 14,200 5,975 14,200 14,200 14,200 14,200 6260-REPAIRS AND MAINTENA 11,138 13,893 10,097 14,200 5,975 14,200 14,200 14,200 14,200 6275-SCHOOLS/CONFERENCES/EXP LOCAL 691 40 0 6,400 0 6,400 6,400 6,400 6,400 6276-SCHOOLS/CONFERENCES/EXP OTHER 7,659 10,668 7,599 11,400 0 12,000 12,000 12,000 12,000 6277-MILEAGE/AUTO ALLOWANCE 3,512 3,537 3,512 4,260 1,803 4,260 4,260 4,260 4,260 6278-SUBSISTENCE ALLOWANCE 250 500 700 750 0 750 750 750 750 6280-DUES&SUBSCRIPTIONS 1,823 2,191 0 3,000 452 3,600 3,600 3,600 3,600 6270-TRNG/TRAVL/DUES/UNIF 13,935 16,936 11,811 25,810 2,255 27,010 27,010 27,010 27,010 6200-TOTAL OPERATING COSTS 117,916 242,887 259,556 315,315 30,494 325,915 285,915 283,115 283,115 6310-RENTAL EXPENSE 7,886 7,886 8,914 9,050 3,649 9,300 9,300 9,300 9,300 6349-LATE FEES/FINANCE CHARGES 344 0 0 0 6399-OTHER CHARGES 0 90 2,803 705 6301 -OTHER EXPENDITURES 8,230 7,976 11,717 9,050 4,354 9,300 9,300 9,300 9,300 6300-TOTAL OTHER EXPENDITURES 8,230 7,976 11,717 9,050 4,354 9,300 9,300 9,300 9,300 6725-CAPITAL OUTLAY-OFFICE EQUIP 177,157 115,895 146,596 134,000 32,618 184,000 184,000 180,000 180,000 City of Apple Valley 54 Department Expense Summary Budget Years (2021-2022) INFORMATION TECHNOLOGY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6701 -TOTAL CAPITAL OUTLAY 177,157 115,895 146,596 134,000 32,618 184,000 184,000 180,000 180,000 6700-TOTAL CAPITAL OUTLAY 177,157 115,895 146,596 134,000 32,618 184,000 184,000 180,000 180,000 643,438 826,827 951,036 1,066,075 350,684 1,162,545 1,122,545 1,138,035 1,138,035 55 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 05: INFORMATION TECHNOLOGY-1030 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6110 SALARIES Regular Employees 351,675 436,510 436,510 465,735 465,735 487,390 487,390 New Position 2019-Includes Total Compensation 71,285 - - - - - - 6113 Overtime-Reg 4,000 4,000 4,000 4,000 4,000 4,000 4,000 6123 Salaries-Other 16,220 19,035 19,035 18,955 18,955 16,375 16,375 6138 Medicare 5,395 6,665 6,665 7,085 7,085 7,365 7,365 6139 FICA 23,055 28,495 28,495 30,300 30,300 31,480 31,480 6141 Pension-PERA 27,890 34,465 34,465 36,650 36,650 38,080 38,080 6142 Work Comp Ins 2,060 2,645 2,645 3,110 3,110 3,385 3,385 6144 Long-term Disability Insurance 1,025 1,265 1,265 1,345 1,345 1,395 1,395 6145 Hospital&Life Insurance 62,820 82,330 82,330 82,850 82,850 82,850 82,850 6170 Employee Paid Premiums (7,700) (7,700) (7,700) (6,700) (6,700) (6,700) (6,700) Position Changes - - - - - - Total 557,725 607,710 607,710 643,330 643,330 665,620 665,620 6210 OFFICE SUPPLIES Miscellaneous Supplies 800 800 600 800 800 800 800 Total 800 800 600 800 800 800 800 6211 SMALL TOOLS&EQUIP. Miscellaneous Equipment 8,000 6,000 8,000 8,000 8,000 8,000 8,000 Total 8,000 6,000 8,000 8,000 8,000 8,000 8,000 6229 GENERAL SUPPLIES Miscellaneous Technology Items 1,000 1,000 1,000 - - - - Total 1,000 1,000 1,000 - - - - 6235 CONSULTANT SERVICES Miscellaneous 2,000 - - - - - LOGIS-Network Services 14,000 14,000 14,000 14,000 14,000 14,000 14,000 OPG-3 Concierge Care Package - 6,400 6,400 6,400 6,400 6,400 6,400 Information Security Audit - 43,000 43,000 43,000 3,000 - _ - Total 16,000 63,400 63,400 63,400 23,400 20,400 20,400 6237 TELEPHONE/PAGERS Cellular Phones or Stipends 3,000 3,600 3,600 3,600 3,600 3,600 3,600 Mobile Wireless Data 500 500 500 500 500 500 500 Primary Interface(Zayo/Frontier) 16,000 16,000 16,000 16,000 16,000 16,000 16,000 Total 19,500 20,100 20,100 20,100 20,100 20,100 20,100 6238 POSTAGE/UPS/FEDEX Shipping 200 200 200 200 200 200 200 Total 200 200 200 200 200 200 200 6240 CLEANING/GARBAGE SERVICES Electronics Recycling 600 600 600 600 600 600 600 Total 600 600 600 600 600 600 600 6249 OTHER CONTRACTUAL SERVICES Cisco Smartnet Maintenance 5,100 6,000 6,000 6,000 6,000 6,000 6,000 Microsoft Software Licensing 60,000 60,000 60,000 60,000 60,000 60,000 60,000 Laserfiche Annual Maintenance 22,000 22,000 24,000 24,000 24,000 24,000 24,000 GoToMeeting Annual Subscription - - 1,600 1,600 1,600 1,600 1,600 Web Filter Maintenance 2,600 2,600 2,600 2,600 2,600 2,600 2,600 Veeam Maintenance(5yr begin 2019) 1,600 - - - - - - PDQ Annual Maintenance 4,500 4,500 4,500 4,500 4,500 4,500 4,500 AntiVirus Annual Maintenance 4,000 - - 4,000 4,000 4,000 4,000 Vmware Maintenance(3yr begin 2019) 4,600 - - - - - - Server Software Maint.(WebHelpDesk,Ninite,Hyena) 2,000 2,000 2,000 2,000 2,000 2,000 2,000 ESRI Software Maintenance(6 license) 6,400 - - - - - - Fiber Optic Locating Services(ISD196+MPNexlevel) - - - - - - - DC Broadband 30,000 35,000 35,000 35,000 35,000 35,000 35,000 Hootsuite Annual Subscription 180 180 180 180 180 180 180 MailChimp Annual Subscription 360 360 360 360 360 360 360 Wufoo Annual Subscription 400 400 400 400 400 400 400 Smartsheet Annual Subscription 300 1,200 1,200 1,600 1,600 1,600 1,600 OET VPN Annual Subscription 265 265 265 265 265 265 265 Adobe Creative Cloud Subscription 600 600 600 600 600 600 600 Adobe Software Maintenance Subscription 2,700 3,000 3,000 3,000 3,000 3,000 3,000 AMAG Software Maintenance - 2,000 2,000 2,000 2,000 2,000 2,000 IP Phone System Annual Maintenance 17,500 17,500 17,500 17,500 17,500 17,500 17,500 KnowBe4 Security Training(via LOGIS) 2,400 2,400 2,400 2,400 2,400 2,400 2,400 Mobile Device Management Subscription 9,000 9,000 9,000 9,000 9,000 9,000 9,000 Web Hosting-CivicPlus 4,650 5,200 5,530 5,600 5,600 5,800 5,800 Agenda Management-NovusAGENDA 9,000 9,000 8,000 9,000 9,000 9,000 9,000 Total 190,155 183,205 186,135 191,605 191,605 191,805 191,805 6265 REPAIRS-EQUIPMENT Konica-Minolta Service 10,000 12,000 10,000 12,000 12,000 12,000 12,000 HP Printer Managed Service 1,600 1,600 1,200 1,600 1,600 1,600 1,600 Other Not Contracted 600 600 200 600 600 600 600 Total 12,200 14,200 11,400 14,200 14,200 14,200 14,200 6275 SCHOOL/CONF/EXP-LOCAL IT Technical Training 2,500 2,500 - 2,500 2,500 2,500 2,500 Gov't/IT Workshops 900 900 - 900 900 900 900 End User Training(Office,Windows) 1,500 3,000 - 3,000 3,000 3,000 3,000 Total 4,900 6,400 - 6,400 6,400 6,400 6,400 56 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 05: INFORMATION TECHNOLOGY-1030 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6276 SCHOOL/CONF/EXP-OTHER National Tech Conferences-Mgr&Staff 11,400 11,400 - 12,000 12,000 12,000 12,000 Total 11,400 11,400 - 12,000 12,000 12,000 12,000 6277 MILEAGE ALLOWANCE IT Mgr Car Allowance($275 per month) 3,300 3,300 3,300 3,300 3,300 3,300 3,300 IT Staff Mileage Remibursement($20/each per mor 960 960 960 960 960 960 960 Total 4,260 4,260 4,260 4,260 4,260 4,260 4,260 6278 SUBSISTANCE ALLOWANCE 600 750 - 750 750 750 750 Total 600 750 - 750 750 750 750 6280 DUES&SUBSCRIPTIONS Computer Based Training Nuggets Subscription 3,000 3,000 - 3,600 3,600 3,600 3,600 Total 3,000 3,000 - 3,600 3,600 3,600 3,600 6310 RENTAL EXPENSE Multifunction Copiers(Municipal Center) 8,000 9,050 8,900 9,300 9,300 9,300 9,300 Total 8,000 9,050 8,900 9,300 9,300 9,300 9,300 6725 CAPITAL OUTLAY-OFFICE EQUIP Server/Workstation Hardware Upgrades 56,000 45,000 60,000 56,000 56,000 56,000 56,000 Cisco Core Switch Replacement - - - - - - - Cisco Networking Switch Replacements 12,000 60,000 60,000 90,000 90,000 90,000 90,000 Network Security/Firewall/VPN 8,000 - - 12,000 12,000 - - SAN(Storage Area Network) 50,000 - - - - - - AMAG Card Access Software Upgrade - - - - - - - Cisco Wireless Access Points/Mgmt. 8,000 8,000 8,000 8,000 8,000 8,000 8,000 Cabling Installation(code to 6249) - - - - - -IT Server Racks&Furniture 6,000 - - - - - - Phone System Replacement - 15,000 - - - - - UPS Replacement 6,000 - - 12,000 12,000 - - Enhanced Endpoint Security Licenses - 6,000 6,000 6,000 6,000 6,000 6,000 Email Archive Appliance - - - - - 20,000 20,000 Total 146,000 134,000 134,000 184,000 184,000 180,000 180,000 Total Net Non-Personnel 426,615 458,365 438,595 519,215 479,215 472,415 472,415 TOTAL EXPENSES 984,340 1,066,075 1,046,305 1,162,545 1,122,545 1,138,035 1,138,035 57 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 16 1060 General Government Buildings DESCRIPTION OF ACTIVITY General Government Buildings reflects the expenses required to operate and maintain the Apple Valley Municipal Center, which includes both the City Hall portion and the Police Facility portion of the building. The City Hall portion provides Class A office space for Administration, City Council, City Clerk, Human Resources, Finance, Fire, Information Technology, Building Inspections, Community Development, Engineering, and Cable TV functions. It also serves as the main location for the City's public meetings including the City Council and Planning Commission. The Police Facility portion provides office space for the Patrol, Investigations, Records, and Administration functions. It contains secured spaces for the processing, temporary holding, and questioning of criminal suspects. MAJOR OBJECTIVES FOR 2021 The employees covered under this company provide the daily care and maintenance to the building and grounds. Contractual services are utilized for tasks that cannot be performed by the employees. 1. Evaluate maintenance practices and work assignments for improved efficiency and potential cost savings. 2. Develop duty rotation to provide optimum maintenance. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Buildings 1 1 1 1 1 1 Number of Total Sq. Ft. 73,500 73,500 73,500 73,500 73,500 73,500 Number of Finished Sq. Ft. 66,239 66,239 66,239 66,239 66,239 66,239 Number of Restrooms 12 12 12 12 12 12 Number of Locker/Shower 4 4 4 4 4 4 Number of Snow/Ice Events 40 40 40 40 40 40 Regular Status Personnel Schedule-FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Maintenance Worker II 2 2 2 2 2 2 58 Temporary Status Personnel Schedule Adopted Adopted Adopted Adopted Proposed Proposed Position 2017 2018 2019 2020 2021 2022 Title None Summary Budget Department 16 General Government Buildings 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 5320-Vending Commissions 562 663 - 200 500 - - 562 663 - 200 500 Expenditures: Salaries&Wages 133,248 133,396 139,220 137,590 141,665 145,595 148,465 Employee Benefits 46,896 52,374 55,724 56,710 59,400 63,290 64,370 Supplies 22,741 23,631 17,998 21,725 20,350 14,400 14,400 Contractual Services 24,632 29,174 33,056 29,680 29,800 41,440 41,250 Utilities 90,311 93,639 78,619 78,500 80,720 71,500 73,600 Repairs&Maintenance 52,251 43,839 67,486 51,966 52,385 52,000 42,400 Training/Travel/Dues 562 819 752 750 750 750 750 Other Expenses (6) 1,762 257 - - - - Items for Resale 2,571 691 - 100 - - - Capital Outlay 53,965 6,763 2,620 2,620 2,620 2,620 2,620 Total Exp 427,171 386,088 395,732 379,641 387,690 391,595 387,855 Net Addition(use of)general revenues (426,609) (385,425) (395,732) (379,441) (387,190) (391,595) (387,855) 2020 CAPITAL OUTLAY VERF Charges for Pool Vehicle $ 2,620 Included in Other Funds: Future Capital Projects Fund: 2020 Lower Level Finishing $ 800,000 2021: DC Govt. Center Lot Overlay/ Reconfiguration $ 120,000 City of Apple Valley 59 Department Expense Summary Budget Years (2021-2022) GENERAL GOVERNMENT BUILDINGS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 127,967 129,192 131,578 130,595 65,756 134,445 134,445 137,875 137,875 6111 -SALARY PART-TIME 0 6112-SALARY-SEASONAL TEMP 0 1,107 6113-OVERTIME-REGULAR EMPLOYEES 7,321 7,910 11,875 7,200 6,001 7,200 7,200 7,200 7,200 6121 -INSURANCE CASH BENEFIT 540 0 0 0 6122-COMP REQUEST -2,580 -3,706 -4,232 -875 6123-SALARY-OTHER 3,870 3,950 3,950 3,390 3,390 6105-SALARIES AND WAGES 133,248 133,396 139,220 141,665 71,990 145,595 145,595 148,465 148,465 6138-MEDICARE 1,889 1,842 1,909 2,055 977 2,110 2,110 2,150 2,150 6139-FICA 8,075 7,876 8,163 8,785 4,178 9,030 9,030 9,205 9,205 6141 -PENSIONS-PERA 9,810 9,953 10,432 10,625 5,314 10,920 10,920 11,135 11,135 6142-WORKERS COMPENSATION 5,347 5,312 7,206 7,735 3,903 9,085 9,085 9,725 9,725 6144-LONG-TERM DISABILITY INSURANCE 226 253 260 390 115 400 400 410 410 6145-MEDICAL INSURANCE 18,447 28,917 30,850 30,310 16,104 32,245 32,245 32,245 32,245 6146-DENTAL INSURANCE 1,920 2,166 2,166 1,009 6147-LIFE INSURANCE-BASIC 11 12 12 6 6148-LIFE INSURANCE-SUPP/DEPEND 1,685 0 0 0 6170-EMPLOYEE PAID PREMIUMS -514 -3,958 -5,274 -500 -4,555 -500 -500 -500 -500 6125-EMPLOYEE BENEFITS 46,896 52,374 55,724 59,400 27,052 63,290 63,290 64,370 64,370 6100-TOTAL PERSONNEL SERVICES 180,144 185,770 194,944 201,065 99,041 208,885 208,885 212,835 212,835 6210-OFFICE SUPPLIES 10 180 21 0 0 6211 -SMALL TOOLS&EQUIPMENT 4,647 5,172 809 750 762 750 750 750 750 6212-MOTOR FUELS/OILS 331 385 327 500 83 500 500 500 500 6215-EQUIPMENT-PARTS 1,862 187 501 300 19 300 300 300 300 6229-GENERAL SUPPLIES 15,891 17,706 16,340 18,800 12,091 12,850 12,850 12,850 12,850 6205-SUPPLIES 22,741 23,631 17,998 20,350 12,955 14,400 14,400 14,400 14,400 6235-CONSULTANT SERVICES 40 130 95 100 61 100 100 100 100 6237-TELEPHONE/PAGERS 2,514 2,066 2,080 2,550 1,035 2,100 2,100 2,100 2,100 6238-POSTAGE/UPS/FEDEX 0 16 56 0 6239-PRINTING 0 0 0 0 0 6240-CLEANING SERVICE/GARBAGE 16,243 19,856 23,032 20,810 13,268 29,540 29,540 29,600 29,600 6249-OTHER CONTRACTUAL SERVICES 5,835 7,107 7,793 6,340 63,909 9,700 9,700 9,450 9,450 6230-CONTRACTUAL SERVICES 24,632 29,174 33,056 29,800 78,274 41,440 41,440 41,250 41,250 6255-UTILITIES-ELECTRIC 59,231 62,643 48,946 55,620 16,646 49,000 49,000 50,500 50,500 6256-UTILITIES-NATURAL GAS 27,973 28,338 26,393 22,600 12,605 20,000 20,000 20,600 20,600 6257-UTILITIES-PROPANE/WATER/SEWER 3,107 2,658 3,279 2,500 566 2,500 2,500 2,500 2,500 6250-UTILITIES 90,311 93,639 78,619 80,720 29,816 71,500 71,500 73,600 73,600 6265-REPAIRS-EQUIPMENT 913 1,773 1,224 1,500 1,975 1,500 1,500 1,500 1,500 6266-REPAIRS-BUILDING 51,338 42,066 66,262 50,885 36,883 50,500 50,500 40,900 40,900 6260-REPAIRS AND MAINTENA 52,251 43,839 67,486 52,385 38,858 52,000 52,000 42,400 42,400 6280-DUES&SUBSCRIPTIONS 20 20 35 40 6281 -UNIFORM/CLOTHING ALLOWANCE 542 799 717 750 0 750 750 750 750 6270-TRNG/TRAVL/DUES/UNIF 562 819 752 750 40 750 750 750 750 6200-TOTAL OPERATING COSTS 190,497 191,102 197,911 184,005 159,944 180,090 180,090 172,400 172,400 6310-RENTAL EXPENSE -248 0 0 0 6322-UNCOLLECTIBLE CHECKS/ACCOUNTS 1,565 0 0 City of Apple Valley 60 Department Expense Summary Budget Years (2021-2022) GENERAL GOVERNMENT BUILDINGS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6333-GENERAL-CASH DISCOUNTS -19 -52 -23 -21 6349-LATE FEES/FINANCE CHARGES 21 0 0 0 6399-OTHER CHARGES 240 249 279 116 6301 -OTHER EXPENDITURES -6 1,762 257 95 6300-TOTAL OTHER EXPENDITURES -6 1,762 257 95 6540-TAXABLE MISC FOR RESALE 2,571 691 0 0 6545-NON-TAXABLE MISC FOR RESALE 0 0 0 0 0 6501 -TAXABLE/NON-TAXABLE MISC RESAL 2,571 691 0 0 0 6500-TOTAL EXPENDITURES 2,571 691 0 0 0 6715-CAPITAL OUTLAY-BUILDINGS 50,517 0 0 0 0 6725-CAPITAL OUTLAY-OFFICE EQUIP 828 0 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 4,143 0 0 3,006 6745-VERF CHARGES 2,620 2,620 2,620 2,620 1,310 2,620 2,620 2,620 2,620 6701 -TOTAL CAPITAL OUTLAY 53,965 6,763 2,620 2,620 4,316 2,620 2,620 2,620 2,620 6700-TOTAL CAPITAL OUTLAY 53,965 6,763 2,620 2,620 4,316 2,620 2,620 2,620 2,620 427,171 386,088 395,732 387,690 263,396 391,595 391,595 387,855 387,855 CITY OF APPLE VALLEY 2021 BUDGET 61 ACCOUNT DETAIL DEPT 16: GENERAL GOVERNMENT BUILDINGS-1060 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 5320 Pop Machines 200 500 - - - - - Total 200 500 - - - - - SALARIES 6110 Regular Employees 126,870 130,595 130,595 134,445 134,445 137,875 137,875 6113 Overtime-Reg 7,000 7,200 7,200 7,200 7,200 7,200 7,200 6123 Salaries-Other 3,720 3,870 3,870 3,950 3,950 3,390 3,390 6138 Medicare 1,995 2,055 2,055 2,110 2,110 2,150 2,150 6139 FICA 8,530 8,785 8,785 9,030 9,030 9,205 9,205 6141 Pension-PERA 10,320 10,625 10,625 10,920 10,920 11,135 11,135 6142 Work Comp Ins 5,925 7,735 7,735 9,085 9,085 9,725 9,725 6144 Long-term Disability Insurance 380 390 390 400 400 410 410 6145 Hospital&Life Insurance 30,060 30,310 30,310 32,245 32,245 32,245 32,245 6170 Employee Paid Premiums (500) (500) (500) (500) (500) (500) (500) Position Changes - - - - - - - Total 194,300 201,065 201,065 208,885 208,885 212,835 212,835 6211 SMALL TOOL&EQUIPMENT Miscellaneous 750 750 750 750 750 750 750 Total 750 750 750 750 750 750 750 6212 MOTOR FUELS/OILS City Hall Van 475 475 475 475 475 475 475 Emergency Generator 1,500 25 25 25 25 25 25 Total 1,975 500 500 500 500 500 500 6215 EQUIPMENT-PARTS Miscellaneous 200 300 300 300 300 300 300 Total 200 300 300 300 300 300 300 6229 GENERAL SUPPLIES Cleaning supplies,hardware,bulbs, 15,000 15,000 21,100 12,850 12,850 12,850 12,850 filters,paper products,landscape items, ice melt,and coffee. Furniture-Miscellaneous 3,800 3,800 - - - - - Total 18,800 18,800 21,100 12,850 12,850 12,850 12,850 6235 CONSULTANT SERVICES Drug&hearing testing,immunizations 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6237 TELEPHONE/PAGERS Frontier Analog Lines 2,100 2,100 2,075 2,100 2,100 2,100 2,100 Cable Boxes 450 450 - - - - - Trend Adjustment - - - - - - - Total 2,550 2,550 2,075 2,100 2,100 2,100 2,100 6240 C.SERVICE/GARBAGE REMOVAL Trash Removal 2,450 2,450 4,900 5,000 5,000 5,000 5,000 Rug Service 600 600 600 600 600 600 600 Restroom Cleaning 17,760 17,760 21,000 23,940 23,940 24,000 24,000 Total 20,810 20,810 26,500 29,540 29,540 29,600 29,600 6249 Contract Services Fire Alarm Monitoring 250 250 250 250 250 250 250 Fire Alarm Testing 1,500 1,500 1,800 1,800 1,800 1,800 1,800 Lawn Maintenance and Mowing 4,000 4,000 7,000 7,000 7,000 7,000 7,000 Pest Control 340 340 400 400 400 400 400 Other 130 250 - 250 250 - - Total 6,220 6,340 9,450 9,700 9,700 9,450 9,450 6255 UTILITIES-ELECTRIC Municipal Center 54,000 55,620 48,000 49,000 49,000 50,500 50,500 Total 54,000 55,620 48,000 49,000 49,000 50,500 50,500 6256 UTILITIES-NATURAL GAS Municipal Center 22,000 22,600 19,000 20,000 20,000 20,600 20,600 Total 22,000 22,600 19,000 20,000 20,000 20,600 20,600 6257 UTILITIES-OTHER Municipal Center 2,500 2,500 2,700 2,500 2,500 2,500 2,500 Total 2,500 2,500 2,700 2,500 2,500 2,500 2,500 6265 REPAIRS-EQUIPMENT Security,generator,and other repair 500 500 2,000 1,500 1,500 1,500 1,500 Lektreiver Maintenance 1,000 1,000 - - - - - Total 1,500 1,500 2,000 1,500 1,500 1,500 1,500 6266 REPAIRS/MAINT-BUILDINGS HVAC Repairs 20,000 20,000 15,000 20,000 20,000 20,000 20,000 HVAC Routine Maintenance 10,000 10,000 - 10,000 10,000 - - Data/Security/Fire Suppression 2,150 2,150 1,000 2,150 2,150 2,150 2,150 Electrical 1,750 1,750 2,250 1,750 1,750 1,750 1,750 Elevator 8,366 8,785 8,000 8,400 8,400 8,800 8,800 General Interior(Storm Pipe,etc.) 3,000 3,000 25,000 3,000 3,000 3,000 3,000 General Exterior and Roof 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Other(includes generator service etc.) 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Window Cleaning 700 700 700 700 700 700 700 Total 50,466 50,885 56,450 50,500 50,500 40,900 40,900 CITY OF APPLE VALLEY 2021 BUDGET 62 ACCOUNT DETAIL DEPT 16: GENERAL GOVERNMENT BUILDINGS-1060 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED _PROJECTED PROP RECOMMEND PROP RECOMMEND 6281 UNIFORMICLOTHING ALLOWANCE Uniform Allowance 750 750 750 750 750 750 750 Total 750 750 750 750 750 750 750 6545 NON-TAXABLE MISC 4 RESALE Pop and Juice 100 - - - - - - Total 100 - - - - - - 6745 VEHICLE REPLACEMENT FUND VERF 2,620 2,620 2,620 2,620 2,620 2,620 2,620 Total 2,620 2,620 2,620 2,620 2,620 2,620 2,620 Total Net of Personnel 185,341 186,625 192,295 182,710 182,710 175,020 175,020 TOTAL EXPENSES $ 379,641 $ 387,690 $ 393,360 $ 391,595 $ 391,595 $ 387,855 $ 387,855 63 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 08 1035 Finance DESCRIPTION OF ACTIVITY Finance is responsible for processing monetary transactions in accordance with Federal, State and local laws and in compliance with Generally Accepted Accounting Standards. Transactions include accounts payable, accounts receivable, investing, special assessments and financial reporting. The finance function also accounts for the unallocated costs of office supplies within City Hall, postage and the postage machine. MAJOR OBJECTIVES FOR 2021/2022 • Generate financial policies and procedures and offer guidance to other departments • Maintain the City's Aaa Bond Rating • Implement efficiencies in the accounts payable function through A/P automation and Vendor ACH payment process provided through LOGIS offerings. • Continued implementation of improvements in the Utility Billing area achieving additional efficiencies. • Work with the utilities department in the implementation of the meter change out programs and implementing a switch to monthly utility billing. • Improve the monthly interim reporting • Implement customer portal for utility consumption expand online payments • Continued monitoring and analysis of outstanding debt • Monitor TIF Fund status • Provide the financial support to evaluate funding needs and issue debt instruments as needed • Participate in the GFOA's Certificate of Achievement program for the Annual Financial report and the Operating Budget IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 AP Checks&ACH Payments 6485 5360 6,400 6500 6500 6500 Purchase Orders Issued 158 191 125 200 200 200 AIR Invoices Processed 442 468 417 450 450 450 Receipts Processed 1813 1966 1,719 2000 2000 2000 Investment Return 1.1% 1.8% 2.3% 1.9% 1.2% 1.0% Moody's Bond Rating Aaa Aaa Aaa Aaa Aaa Aaa S&P Rating MA AAA AM AM AM MA General City Hall Office Supplies included within Finance $26,075 $39,199 $31,578 $38,372 $32„240 $39,760 Department 64 Regular Status Personnel Schedule -FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Finance Director 1 1 1 1 1 1 Assistant Finance Director 1 1 1 1 1 1 Finance Analyst 1 1 1 1 1 1 Accountant I 1 1 1 1 1 1 Accounting Technician 1 1 1 1 1 1 1 Summary Budget Department 08 Finance 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 5397 Investment Mgmt Fee 120,000 124,000 124,000 124,000 125,000 127,500 130,000 5396 Charge Construction Funds 196,149 - - 69,200 69,200 69,200 69,200 4212 Asssment Searches 65 45 25 - - - - 316,214 124,045 124,025 193,200 194,200 196,700 199,200 Expenditures: Salaries&Wages 424,821 461,109 488,326 486,900 508,360 526,365 539,640 Employee Benefits 126,105 141,971 148,852 139,220 144,085 152,455 154,585 Supplies 8,212 9,544 7,743 10,220 9,950 7,750 7,800 Contractual Services 20,809 32,682 27,099 28,700 34,000 26,900 33,900 Training/Travel/Dues 7,377 5,528 763 8,815 8,665 8,635 8,635 Other Expenses 7,074 5,090 7,392 5,290 5,290 5,290 5,810 Capital Outlay - - 5,726 4,100 - -Total Expenses 594,399 655,925 685,901 683,245 710,350 727,395 750,370 Net addition to(use of)general (278,185) (531,880) (561,876) (490,045) (516,150) (530,695) (551,170) revenues CAPITAL OUTLAY 2021: None 2022: None City of Apple Valley 65 Department Expense Summary Budget Years (2021-2022) FINANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 423,824 461,786 487,225 490,570 238,479 507,900 507,900 523,710 523,710 6113-OVERTIME-REGULAR EMPLOYEES 391 275 0 500 146 500 500 500 500 6121 -INSURANCE CASH BENEFIT 1,140 1,440 1,440 0 720 6122-COMP REQUEST -535 -2,392 -339 0 -350 6123-SALARY-OTHER 17,290 17,965 17,965 15,430 15,430 6105-SALARIES AND WAGES 424,821 461,109 488,326 508,360 238,995 526,365 526,365 539,640 539,640 6138-MEDICARE 5,675 6,147 6,536 7,370 3,181 7,635 7,635 7,825 7,825 6139-FICA 24,265 26,285 27,946 30,475 13,603 31,870 31,870 32,530 32,530 6141 -PENSIONS-PERA 31,798 34,502 36,433 38,125 17,886 39,475 39,475 40,470 40,470 6142-WORKERS COMPENSATION 2,327 2,658 2,919 3,050 1,514 3,475 3,475 3,725 3,725 6144-LONG-TERM DISABILITY INSURANCE 818 926 978 1,400 439 1,450 1,450 1,485 1,485 6145-MEDICAL INSURANCE 70,607 82,524 84,943 77,965 44,219 82,850 82,850 82,850 82,850 6146-DENTAL INSURANCE 4,829 5,869 4,935 0 2,299 6147-LIFE INSURANCE-BASIC 27 30 30 14 6148-LIFE INSURANCE-SUPP/DEPEND 828 1,216 1,227 735 6170-EMPLOYEE PAID PREMIUMS -15,067 -18,186 -17,094 -14,300 -12,320 -14,300 -14,300 -14,300 -14,300 6125-EMPLOYEE BENEFITS 126,105 141,971 148,852 144,085 71,570 152,455 152,455 154,585 154,585 6100-TOTAL PERSONNEL SERVICES 550,926 603,081 637,178 652,445 310,566 678,820 678,820 694,225 694,225 6210-OFFICE SUPPLIES 7,279 9,453 5,961 9,850 3,154 7,700 7,700 7,700 7,700 6211 -SMALL TOOLS&EQUIPMENT 890 0 1,173 0 15 6215-EQUIPMENT-PARTS 37 40 0 50 498 50 50 50 50 6229-GENERAL SUPPLIES 6 51 610 50 38 0 0 50 50 6205-SUPPLIES 8,212 9,544 7,743 9,950 3,705 7,750 7,750 7,800 7,800 6235-CONSULTANT SERVICES 0 1,301 0 0 0 6237-TELEPHONE/PAGERS 40 0 0 0 6238-POSTAGE/UPS/FEDEX 12,602 21,793 20,214 23,400 15,182 18,400 18,400 25,400 25,400 6239-PRINTING 8,167 9,588 6,885 10,600 1,606 8,500 8,500 8,500 8,500 6240-CLEANING SERVICE/GARBAGE 0 0 0 0 0 6249-OTHER CONTRACTUAL SERVICES 0 0 0 0 6230-CONTRACTUAL SERVICES 20,809 32,682 27,099 34,000 16,788 26,900 26,900 33,900 33,900 6265-REPAIRS-EQUIPMENT 0 0 763 0 0 6260-REPAIRS AND MAINTENA 0 0 763 0 0 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,552 544 295 1,100 305 1,100 1,100 1,100 1,100 6276-SCHOOLS/CONFERENCES/EXP OTHER 3,091 2,841 4,246 4,865 961 4,515 4,515 4,515 4,515 6277-MILEAGE/AUTO ALLOWANCE 405 123 191 200 0 200 200 200 200 6278-SUBSISTENCE ALLOWANCE 300 0 350 300 0 300 300 300 300 6280-DUES&SUBSCRIPTIONS 2,030 2,020 2,310 2,200 1,360 2,520 2,520 2,520 2,520 6270-TRNG/TRAVL/DUES/UNIF 7,377 5,528 7,392 8,665 2,626 8,635 8,635 8,635 8,635 6200-TOTAL OPERATING COSTS 36,399 47,754 42,996 52,615 23,119 43,285 43,285 50,335 50,335 6310-RENTAL EXPENSE 5,103 5,103 5,103 5,290 2,691 5,290 5,290 5,810 5,810 6321 -CASH OVER/SHORT 20 0 6333-GENERAL-CASH DISCOUNTS -29 -44 0 2 6349-LATE FEES/FINANCE CHARGES 0 0 15 0 6350-BANK FEES/CHARGES 0 31 588 0 40 6399-OTHER CHARGES 2,000 0 0 0 0 6301-OTHER EXPENDITURES 7,074 5,090 5,726 5,290 2,733 5,290 5,290 5,810 5,810 City of Apple Valley 66 Department Expense Summary Budget Years (2021-2022) FINANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6300-TOTAL OTHER EXPENDITURES 7,074 5,090 5,726 5,290 2,733 5,290 5,290 5,810 5,810 6401 -EXPENDITURES 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 6725-CAPITAL OUTLAY-OFFICE EQUIP 0 0 0 0 0 6701 -TOTAL CAPITAL OUTLAY 0 0 0 0 0 6700-TOTAL CAPITAL OUTLAY 0 0 0 0 0 594,399 655,925 685,901 710,350 336,418 727,395 727,395 750,370 750,370 67 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 08: FINANCE-1035 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED REQUEST RECOMMEND REQUEST RECOMMEND REVENUE 4212 Assessment Searches - - - - - - - 5396 Admin Fee-Construction 69,200 69,200 - 69,200 69,200 69,200 69,200 5397 Admin Fee-Investment Management 124,000 125,000 125,000 127,500 127,500 130,000 130,000 Total 193,200 194,200 125,000 196,700 196,700 199,200 199,200 SALARIES 1 6110 Regular Employees 467,470 490,570 507,476 507,900 507,900 523,710 523,710 6111 Salary-Part time - - - - - - 6113 Overtime-Regular 500 500 150 500 500 500 500 6121 Insurance Cash Benefit - - 1,440 - - 6122 Comp request - - - - - - - 6123 Salaries-Other 18,930 17,290 17,965 17,965 15,430 15,430 6138 Medicare 7,060 7,370 7,370 7,635 7,635 7,825 7,825 6139 FICA 29,195 30,475 30,475 31,870 31,870 32,530 32,530 6141 Pension-PERA 36,520 38,125 38,125 39,475 39,475 40,470 40,470 6142 Work Comp 2,905 3,050 3,050 3,475 3,475 3,725 3,725 6144 Long-term Disability Insurance 1,340 1,400 1,400 1,450 1,450 1,485 1,485 6145 Hospital&Life Insurance 76,500 77,965 85,358 82,850 82,850 82,850 82,850 6146 Dental Insurance - - 5,000 - - - - 6147 Life Insurance Basic - - 30 - - - - 6148 Life Insurance Suppl/Depend - - 1,230 - - - - 6170 Employee Paid Premiums (14,300) (14,300) (21,120) (14,300) (14,300) (14,300) (14,300) Total 626,120 652,445 659,984 678,820 678,820 694,225 694,225 6210 OFFICE SUPPLIES General Office Supplies 4,150 4,150 2,500 2,600 2,600 2,600 2,600 Copier Paper 5,000 5,000 3,000 4,000 4,000 4,000 4,000 Postage Machine Supplies 600 600 100 100 100 100 100 Bank Deposit Bags - 100 1,100 1,000 1,000 1,000 1,000 Total 9,750 9,850 6,700 7,700 7,700 7,700 7,700 6211 Small tools Miscellaneous 250 - 15 - - - - Total 250 - 15 - - - - 6215 Equipment-Parts Phone Equip/batteries 120 50 500 50 50 50 50 Total 120 50 500 50 50 50 50 6229 GENERAL SUPPLIES Miscellaneous 100 50 - - - 50 50 Total 100 50 - - - 50 50 6238 POSTAGE/UPS/FEDEX Postal Permits 250 250 250 250 250 250 250 Postage 17,500 23,000 25,000 18,000 18,000 25,000 25,000 Misc.Postal Charges 150 150 50 150 150 150 150 Total 17,900 23,400 25,300 18,400 18,400 25,400 25,400 6239 PRINTING/PUBLISHING Envelopes and Letterhead 3,800 3,800 2,000 2,000 2,000 2,000 2,000 Receipts,Checks,Requisitions,P.O.'s,1 500 500 510 500 500 500 500 Printing;inserts etc. 650 650 800 800 800 800 800 County Charge for T in T notices 4,200 4,200 3,500 3,700 3,700 3,700 3,700 Publish Budget,Fin report 1,450 1,450 1,500 1,500 1,500 1,500 1,500 Total 10,600 10,600 8,310 8,500 8,500 8,500 8,500 6240 CLEANING/GARBAGE Shredding 200 - - - - - - Total 200 - - - - - - 6265 REPAIRS-EQUIPMENT Other Repairs(safe repair in'19) - - - - - - - Total - - - - - - 6275 SCHOOL/CONF/EXP-LOCAL Municipals 250 250 - 250 250 250 250 Mileage to local training 200 250 - 250 250 250 250 Chamber Meetings - - - - - - - Webinars 150 150 135 150 150 150 150 Other 50 50 305 50 50 50 50 State GFOA Monthly Meetings 400 400 - 400 400 400 400 Total 1,050 1,100 440 1,100 1,100 1,100 1,100 6276 SCHOOL/CONF/EXP-OTHER LMC 50 50 - 50 50 50 50 Other training 700 700 - 350 350 350 350 GFOA Conf 2,565 2,565 - 2,565 2,565 2,565 2,565 Mn GFOA Conf _ 1,550 1,550 - 1,550 1,550 1,550 1,550 Total 4,865 4,865 - 4,515 4,515 4,515 4,515 6277 MILEAGE ALLOWANCE Mileage not related to training Miscellaneous 400 200 - 200 200 200 200 Total 400 200 - 200 200 200 200 6278 SUBSISTENCE National GFOA 300 300 - 300 300 300 300 Total 300 300 - 300 300 300 300 68 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 08: FINANCE-1035 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED REQUEST RECOMMEND REQUEST RECOMMEND 6280 Dues and Subscriptions National GFOA 600 600 600 600 600 600 600 GFOA-CAFR&PAFR review 750 750 900 750 750 750 750 GFOA Subscription service(GASB Revi 70 70 50 70 70 70 70 State GFOA 180 180 210 180 180 180 180 Notary - - - 120 120 120 120 MnCPA 300 300 315 300 300 300 300 MN CPA license 200 200 200 200 200 200 200 Sam's Club 100 100 145 300 300 300 300 Total 2,200 2,200 2,420 2,520 2,520 2,520 2,520 6310 Rental Expense Postage Meter Maintenance 150 150 150 150 150 150 Postage Meter Lease 5,140 5,140 5,522 5,140 5,140 5,660 5,660 Total 5,290 5,290 5,522 5,290 5,290 5,810 5,810 6725 CAPITAL OUTLAY-OFFICE EQUIP Adjustable height workstations(2) 4,100 - - - - - - Total 4,100 - - - - - - Total Net of Personnel 57,125 57,905 49,207 48,575 48,575 56,145 56,145 TOTAL EXPENSES $ 683,245 $ 710,350 $ 709,191 $ 727,395 $ 727,395 $ 750,370 $ 750,370 69 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 09 1040 Data Processing DESCRIPTION OF ACTIVITY This business unit accounts for the unallocated costs associated with the LOGIS consortium and the JD Edwards finance software in use. Portions of the cost are allocated to the enterprise funds based on numbers of system users. MAJOR OBJECTIVES FOR 2021/22 • The budget increases for 2020 reflect an average increase of 5.4%. • The individual modules increased at different rates but the largest increase is in the Building Permits which increased $6,810, or 20% for 2020, the Police Records & Mobiles system; which increased $6,986 or 4.4% for 2020. • LOGIS is projecting increases of approximately 5.0% for 2021.These projected increases were included in the proposed 2020 and 2021 budgets. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Adopted Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of JD Edwards 11 11 11 11 11 11 Licenses I Users Insight GL Inquiry Licenses 10 10 10 10 10 10 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Contractual Services - - - - - -Other Expenses 261,033 242,904 253,773 244,482 255,800 259,178 279,575 Capital Outlay - - - - - -Net addition to(use of) 261,033 242,904 253,773 244,482 255,800 259,178 279,575 general revenues 2021 / 2022 CAPITAL OUTLAY: None City of Apple Valley 70 Department Expense Summary Budget Years (2021-2022) DATA PROCESSING 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6230-CONTRACTUAL SERVICES 0 0 0 0 0 6270-TRNG/TRAVL/DUES/UNIF 0 0 0 0 6200-TOTAL OPERATING COSTS 0 0 0 0 0 6399-OTHER CHARGES 261,033 242,904 253,773 255,800 136,483 259,178 259,178 279,575 279,575 6301 -OTHER EXPENDITURES 261,033 242,904 253,773 255,800 136,483 259,178 259,178 279,575 279,575 6300-TOTAL OTHER EXPENDITURES 261,033 242,904 253,773 255,800 136,483 259,178 259,178 279,575 279,575 261,033 242,904 253,773 255,800 136,483 259,178 259,178 279,575 279,575 71 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 09: DATA PROCESSING-1040 COMPANY 1000: GENERAL FUND 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROPOSED RECOMMEND PROPOSED RECOMMEND 6399 OTHER CHARGES AP Automation(scanners&maint) 375 375 375 375 375 375 375 Financial 53,736 57,811 57,811 59,730 59,730 62,700 62,700 AP AUTOMATION-Docusphere 11,727 13,217 13,217 13,830 13,830 14,500 14,500 HR/Payroll/ESS 70,383 67,556 67,556 69,755 69,755 73,200 73,200 utility Billing 100,183 103,438 109,788 107,730 107,730 113,100 113,100 Police Mobiles 39,973 42,918 42,918 43,450 43,450 45,600 45,600 Fire Mobiles 4,953 5,328 5,328 5,495 5,495 5,800 5,800 Police Records 113,814 117,480 117,480 121,315 121,315 127,400 127,400 Permits&Inspections 30,028 34,418 34,418 37,135 37,135 39,000 39,000 e-Permits 3,480 5,900 5,900 5,280 5,280 5,500 5,500 Managed Services-Hosted Servers 7,250 7,250 7,250 7,250 7,250 7,600 7,600 Internet 19,936 22,241 22,241 23,015 23,015 24,200 24,200 System Development-UB 6,304 6,350 6,350 6,400 6,400 6,700 6,700 System Development-Bldg Insp 2,019 2,475 2,475 3,025 3,025 3,200 3,200 System Development-Other 16,681 19,987 19,987 19,490 19,490 20,500 20,500 Water Sewer (181,920) (188,500) (194,850) (197,200) (197,200) (200,000) (200,000) Liquor (12,130) (12,640) (12,640) (13,400) (13,400) (13,400) (13,400) Ice Arena (4,260) (5,235) (5,235) (5,447) (5,447) (5,800) (5,800) Direct bill to Bldg Insp (43,500) (50,045) (50,045) (52,550) (52,550) (55,300) (55,300) Additional services by hour 800 496 - 400 400 400 400 State of MN WAN access 4,650 4,980 4,980 4,100 4,100 4,300 4,300 Total 244,482 255,800 255,304 259,178 259,178 279,575 279,575 Total Net of Personnel 244,482 255,800 255,304 259,178 259,178 279,575 279,575 TOTAL EXPENSES $ 244,482 $ 255,800 $ 255,304 $ 259,178 $ 259,178 $ 279,575 $ 279,575 72 ••• •••• ••••• ••• AppValley Notes: 73 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 10 1045 Independent Audit DESCRIPTION OF ACTIVITY This business unit accounts for the General Fund's share of the annual audit cost. Portions of the audit costs are also allocated to the enterprise funds. The City currently contracts with Malloy, Montague, Karnowski, Radosevich and Company P.A. (MMKR) from Minneapolis for the annual audit. Staff will issue a new request for Proposal for audit services for another 3 year period commencing with the 2020 fiscal year audit completed in 2021. MAJOR OBJECTIVES FOR 2021/22 With the known grant requests that have been submitted it is likely that a Federal Single Audit will be required for the 2019 and 2020 fiscal years. Continue to work with the current auditor and maintain compliance with Minnesota Statutes as related to the financial system processes and monitor internal controls at various locations. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Unqualified Opinion Yes Yes Yes Yes Yes Yes Received Single Audit Required on No No No Yes Yes Yes Federal Receipts 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Contractual Services 14,433 12,996 12,685 12,290 12,740 17,195 13,300 Total Exp 14,433 12,996 12,685 12,290 12,740 17,195 13,300 Net addition to(use of) 14,433 12,996 12,685 12,290 12,740 17,195 13,300 general revenues 2021 / 2022 CAPITAL OUTLAY: None City of Apple Valley 74 Department Expense Summary Budget Years (2021-2022) INDEPENDENT AUDIT 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6235-CONSULTANT SERVICES 14,433 12,996 12,685 12,740 10,255 12,195 17,195 13,300 13,300 6230-CONTRACTUAL SERVICES 14,433 12,996 12,685 12,740 10,255 12,195 17,195 13,300 13,300 6200-TOTAL OPERATING COSTS 14,433 12,996 12,685 12,740 10,255 12,195 17,195 13,300 13,300 14,433 12,996 12,685 12,740 10,255 12,195 17,195 13,300 13,300 75 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 10: INDEPENDENT AUDIT-1045 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6235 CONSULTANT SERVICES Audit Fee 12,290 12,740 12,740 12,195 17,195 13,300 13,300 Total 12,290 12,740 12,740 12,195 17,195 13,300 13,300 Total Net of Personnel 12,290 12,740 12,740 12,195 17,195 13,300 13,300 TOTAL EXPENSES $ 12,290 $ 12,740 $ 12,740 $ 12,195 $ 17,195 $ 13,300 $ 13,300 76 ••• •••• ••••• ••• AppValley Notes: 77 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 14 1050 & 1055 Legal Services DESCRIPTION OF ACTIVITY Legal covers the City's activities related to civil matters and criminal prosecution. The City utilizes the services of a private law firm for these services. The firm provides a retainer fee for both basic civil work and criminal prosecution. Hourly rates are charged to defend against lawsuits, to prepare special projects where it is appropriate for the project to potentially pay for the legal expense, and to appeal criminal cases. Additional reimbursable expenses are also charged against this account. MAJOR OBJECTIVES FOR 2021 Provide high quality civil legal counsel and criminal prosecution services. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of criminal cases reviewed 317 332 349 353 364 382 Number of formal complaints 286 221 272 274 282 296 issued Number of cases opened 818 1,771 1,084 1,095 1,127 1,200 Key: • Number of criminal cases reviewed means the number of cases the City forwarded to the City Attorney for review for formal charging. • Number of formal complaint issued means the number of cases reviewed that resulted in a formal complaint charge. • Number of cases opened means a file was opened for any misdemeanor and gross misdemeanor offense. The City Attorney also opens files for petty misdemeanors with court trials. • In 2016, cases reviewed and the number of formal complaints decreased due to officers being able to issue more citations for the violations without our involvement. This is often the result of the nature of the offense, combined with fewer demands by defendants for formal complaints. Though there may be less involvement by our attorneys at an earlier stage in prosecuting, the total number of incidents being added to the court docket and being prosecuted increased. 78 Summary Budget Department 14 Legal Services 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4270 Court Fines 307,937 301,169 308,260 275,400 295,400 295,400 300,000 307,937 301,169 308,260 275,400 295,400 295,400 300,000 Expenditures: Contractual Serv. 503,924 521,498 545,824 533,530 549,630 553,000 566,800 Total Exp 503,924 521,498 545,824 533,530 549,630 553,000 566,800 Net provision to(use of) (195,987) (220,329) (237,564) (258,130) (254,230) (257,600) (266,800) general revenues 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 79 Department Expense Summary Budget Years (2021-2022) LEGAL SERVICES 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6105-SALARIES AND WAGES 0 0 0 0 6125-EMPLOYEE BENEFITS 0 0 0 0 6100-TOTAL PERSONNEL SERVICES 0 0 0 0 6231 - LEGAL SERVICES 503,924 521,498 545,824 549,630 271,180 556,080 553,000 570,100 566,800 6230-CONTRACTUAL SERVICES 503,924 521,498 545,824 549,630 271,180 556,080 553,000 570,100 566,800 6200-TOTAL OPERATING COSTS 503,924 521,498 545,824 549,630 271,180 556,080 553,000 570,100 566,800 503,924 521,498 545,824 549,630 271,180 556,080 553,000 570,100 566,800 80 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 14: LEGAL SERVICES-1050/1055 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED REQUEST RECOMMEND REQUEST RECOMMEND 4270 Court Fines 275,400 295,400 150,000 295,400 295,400 300,000 300,000 Total 275,400 295,400 150,000 295,400 295,400 _ 300,000 300,000 6231 CONSULTANT SERVICES General Legal Retainer 174,543 179,780 179,780 180,680 177,600 185,200 185,200 Police Legal Retainer 338,387 348,550 348,550 350,250 350,250 359,000 355,700 General Legal-Nonretainer 15,450 16,000 20,000 20,000 20,000 20,600 20,600 Police Legal-Nonretainer 5,150 5,300 5,000 5,150 5,150 5,300 5,300 Total 533,530 549,630 553,330_ 556,080 553,000 570,100 566,800 6249 OTHER CONTRACTUAL SERVICES (reimburseable expenses) General - - - - - - - Police - - - - - - - Total - - - - - - - Total Net of Personnel 533,530 549,630 553,330 556,080 553,000 570,100 566,800 TOTAL EXPENSES $ 533,530 $ 549,630 $ 553,330 $ 556,080 $ 553,000 $ 570,100 $ 566,800 81 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 15 1100 Community Development DESCRIPTION OF ACTIVITY The Community Development Department is responsible for short and long term community and project based planning, the planning and zoning review process, code compliance, and economic development. The department promotes, evaluates and monitors commercial development and redevelopment, primarily in the established downtown; industrial development in areas of the City guided by the Comprehensive Plan for job creation; housing development with a range of densities; and the evaluation of new approaches to development: mixed use and/or transit oriented development that creates value in live, work, shop and recreate environments. MAJOR OBJECTIVES FOR 2021 and 2022 • Facilitate planning and development in established and emerging industrial, commercial, mixed use, transit oriented and neighborhood areas. • Launch development at Orchard Place; formerly the active mining area. • Facilitate Economic Development Authority (EDA) opportunities to support development; consideration of job development tax increment tools, public/private partnerships, and business assistance as funds are available. • Facilitate programs with homeowners and local lender resources that enhances homes and neighborhood livability. • Foster positive business relationships, outreach, and collaboration. • Facilitate downtown development and redevelopment; priority areas include the quadrants of CR42 and Cedar Avenue. • Recommend and implement communication strategies that emphasize the Apple Valley brand and attract national and global business development interests. • Review and process subdivision, land use, conditional use, and ordinance modifications and facilitate development opportunities. • Issue economic development updates weekly. • Pursue federal, state, and regional resources and state legislative initiatives to support objectives. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Land Use Actions 56 65 54 60 60 60 Comm/Industrial Permits 179 97 96 110 110 110 Value of $59 mill $39 mill $43 mill $35 mill $35 mill $35 mill Comm/Industrial Residential Permits 182 115 48 130 115 115 Value of Residential $26.8 mill $82 mill $13 mill $40 mill $35 mill $35 mill Closed Sales-Residential 1,107 1,010 996 1,100 1,100 1,100 82 Regular Status Personnel Schedule -FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Community Development Dir. 1 1 1 1 1 1 City Planner 1 1 1 1 1 1 Planner 2 2 2 2 2 2 Department Assistant 1 1 1 1 1 1 Summary Budget Department 15 Community Development 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4214 FEES-PLAT 5,489 11,271 3,359 8,400 8,400 8,400 8,400 4215 FEES-SPECIAL USE 2,187 1,238 325 2,430 2,430 2,430 2,430 4216 FEES-REZONING 4,908 6,909 7,410 8,400 8,400 8,400 8,400 12,584 19,418 11,094 19,230 19,230 19,230 19,230 Expenditures: Salaries&Wages 459,989 483,809 507,559 508,875 534,700 543,040 559,190 Employee Benefits 133,496 135,869 140,917 141,890 144,240 152,065 157,855 Supplies 504 437 9,844 900 900 900 900 Contractual Services 139,143 80,518 36,661 25,900 25,900 26,300 26,300 Repairs&Maintenance - - - 425 - - - Training/Travel/Dues 16,466 15,586 13,521 16,550 16,550 16,550 16,550 Other Expenses 600 622 550 600 600 600 600 Capital Outlay - - - - - - - Total Exp 750,198 716,841 709,051 695,140 722,890 739,455 761,395 Net addition to(use of) (737,614) (697,423) (697,957) (675,910) (703,660) (720,225) (742,165) general revenues 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 83 Department Expense Summary Budget Years (2021-2022) COMMUNITY DEVELOPMENT 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 455,142 478,295 502,778 514,355 245,077 523,020 523,020 538,620 538,620 6112-SALARY-SEASONAL TEMP 105 0 0 0 6113-OVERTIME-REGULAR EMPLOYEES 3,602 4,794 4,061 3,000 860 3,000 3,000 3,000 3,000 6121 -INSURANCE CASH BENEFIT 1,140 720 720 360 6123-SALARY-OTHER 17,345 17,020 17,020 17,570 17,570 6105-SALARIES AND WAGES 459,989 483,809 507,559 534,700 246,296 543,040 543,040 559,190 559,190 6138-MEDICARE 6,553 6,867 7,157 7,755 3,449 8,050 8,050 8,110 8,110 6139-FICA 27,622 28,749 29,888 32,175 14,748 33,165 33,165 33,740 33,740 6141 -PENSIONS-PERA 34,406 36,139 37,856 40,100 16,805 41,630 41,630 41,940 41,940 6142-WORKERS COMPENSATION 2,552 2,812 3,050 3,210 1,394 3,500 3,500 3,860 3,860 6144-LONG-TERM DISABILITY INSURANCE 914 956 1,015 1,470 418 1,525 1,525 1,535 1,535 6145-MEDICAL INSURANCE 65,610 65,359 69,869 69,230 32,989 73,895 73,895 78,370 78,370 6146-DENTAL INSURANCE 4,717 3,972 3,972 1,700 6147-LIFE INSURANCE-BASIC 30 30 30 13 6148-LIFE INSURANCE-SUPP/DEPEND 1,338 181 181 84 6170-EMPLOYEE PAID PREMIUMS -10,245 -9,196 -12,100 -9,700 -9,968 -9,700 -9,700 -9,700 -9,700 6125-EMPLOYEE BENEFITS 133,496 135,869 140,917 144,240 61,632 152,065 152,065 157,855 157,855 6100-TOTAL PERSONNEL SERVICES 593,484 619,678 648,476 678,940 307,928 695,105 695,105 717,045 717,045 6210-OFFICE SUPPLIES 504 417 97 500 35 500 500 500 500 6229-GENERAL SUPPLIES 0 20 9,746 400 479 400 400 400 400 6205-SUPPLIES 504 437 9,844 900 514 900 900 900 900 6235-CONSULTANT SERVICES 101,096 41,820 23,002 7,500 3,119 7,500 7,500 7,500 7,500 6238-POSTAGE/UPS/FEDEX 178 0 0 381 6239-PRINTING 1,143 796 7,751 2,200 856 2,200 2,200 2,200 2,200 6240-CLEANING SERVICE/GARBAGE 286 211 203 0 93 6249-OTHER CONTRACTUAL SERVICES 36,440 37,691 5,704 16,200 10,671 16,600 16,100 16,600 14,600 6230-CONTRACTUAL SERVICES 139,143 80,518 36,661 25,900 15,121 26,300 25,800 26,300 24,300 6250-UTILITIES 0 6265-REPAIRS-EQUIPMENT 0 0 0 0 0 0 0 6260-REPAIRS AND MAINTENA 0 0 0 0 0 0 0 6275-SCHOOLS/CONFERENCES/EXP LOCAL 3,741 2,477 3,594 3,800 1,805 3,800 3,800 3,800 3,800 6276-SCHOOLS/CONFERENCES/EXP OTHER 3,239 3,729 764 2,500 125 2,500 2,500 2,500 2,500 6277-MILEAGE/AUTO ALLOWANCE 4,125 4,131 4,065 4,300 1,650 4,300 4,300 4,300 4,300 6278-SUBSISTENCE ALLOWANCE 200 350 100 750 0 750 750 750 750 6280-DUES&SUBSCRIPTIONS 5,160 4,899 4,997 5,200 2,734 5,200 5,200 5,200 5,200 6270-TRNG/TRAVL/DUES/UNIF 16,466 15,586 13,521 16,550 6,313 16,550 16,550 16,550 16,550 6200-TOTAL OPERATING COSTS 156,113 96,542 60,025 43,350 21,948 43,750 43,250 43,750 41,750 6310-RENTAL EXPENSE 600 600 550 600 550 600 600 600 600 6399-OTHER CHARGES 0 22 0 0 6301-OTHER EXPENDITURES 600 622 550 600 550 600 600 600 600 6300-TOTAL OTHER EXPENDITURES 600 622 550 600 550 600 600 600 600 6701 -TOTAL CAPITAL OUTLAY 0 0 0 0 0 6700-TOTAL CAPITAL OUTLAY 0 0 0 0 0 750,198 716,841 709,051 722,890 330,427 739,455 738,955 761,395 759,395 84 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 15: COMM DEVELOPMENT-1100 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4214 Fees-Plat 8,400 8,400 7,400 8,400 8,400 8,400 8,400 4215 Fees-Special Use 2,430 2,430 2,000 2,430 2,430 2,430 2,430 4216 Fees-Rezoning 8,400 8,400 7,400 8,400 8,400 8,400 8,400 Total 19,230 19,230 16,800 19,230 19,230 19,230 19,230 6110 SALARIES Regular Employees 485,235 514,355 514,355 523,020 523,020 538,620 538,620 6113 Salaries-Overtime 3,000 3,000 3,000 3,000 3,000 3,000 3,000 6123 Salaries-Other 20,640 17,345 17,345 17,020 17,020 17,570 17,570 6138 Medicare 7,380 7,755 7,755 8,050 8,050 8,110 8,110 6139 FICA 30,510 32,175 32,175 33,165 33,165 33,740 33,740 6141 Pension-PERA 38,165 40,100 40,100 41,630 41,630 41,940 41,940 6142 Work Comp Ins 3,035 3,210 3,210 3,500 3,500 3,860 3,860 6144 Long-term Disability Insurance 1,400 1,470 1,470 1,525 1,525 1,535 1,535 6145 Hospital&Life Insurance 71,100 69,230 69,230 73,895 73,895 78,370 78,370 6170 Employee Paid Premiums (9,700) (9,700) (9,700) (9,700) (9,700) (9,700) (9,700) 2020 Vacancy Savings (20,000) Total 650,765 678,940 658,940 695,105 695,105 717,045 717,045 6210 OFFICE SUPPLIES Project Folders 500 500 - 500 500 500 500 Total 500 500 - 500 500 500 500 6229 GENERAL SUPPLIES Drafting Supplies 400 400 400 400 400 400 400 Total 400 400 400 400 400 400 400 6235 CONSULTANT SERVICES Co-Star Mkt access 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Special Studies 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Total 7,500 7,500 7,500 7,500 7,500 7,500 7,500 6239 PRINTING/PUBLISHING Promotion Printing 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Business Cards 200 200 200 200 200 200 200 Total 2,200 2,200 2,200 2,200 2,200 2,200 2,200 6249 OTHER CONTRACTUAL SERVICES City Promotions-Chamber 5,200 5,200 5,200 5,200 5,200 5,200 5,200 Economic Development 7,500 7,500 7,500 7,500 7,000 7,500 5,500 GoToMeeting - - 400 400 400 400 400 Pictometry 2,000 2,000 2,000 2,000 2,000 2,000 2,000 ArcView Maintenance Contract 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Total 16,200 16,200 16,600 _ 16,600 16,100_ 16,600 14,600 6265 REPAIRS-EQUIPMENT Printer Maintenance 175 - - - - - - Misc Repairs(Lectriever) 250 - - - - - - Total 425 - - - - 6275 SCHOOL/CONF/EXP-LOCAL Planning Staff State Conf/Seminars 1,900 1,900 1,000 1,900 1,900 1,900 1,900 Planning Commission State Conf 600 600 600 600 600 600 600 Rotary Meetings 500 500 500 500 500 500 500 SLUC/EDAM/ULI/Chamber 800 800 400 800 800 800 800 Total 3,800 3,800 2,500 3,800 3,800 3,800 3,800 6276 SCHOOL/CONF/EXP-OTHER APA/ULI/IEDC Conf. 1,500 1,500 1,000 1,500 1,500 1,500 1,500 NDC-week,local 1,000 1,000 - 1,000 1,000 1,000 1,000 Total 2,500 2,500 1,000 2,500 2,500 2,500 2,500 6277 MILEAGE ALLOWANCE Mileage Allowance 3,300 3,300 3,300 3,300 3,300 3,300 3,300 Mileage Reimbursement 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 4,300 4,300 4,300 4,300 4,300 4,300 4,300 6278 SUBSISTANCE ALLOWANCE 750 750 400 750 750 750 750 Total 750 750 400 750 750 750 750 6280 DUES&SUBSCRIPTIONS APA Dues 2,600 2,600 2,600 2,600 2,600 2,600 2,600 PAS 850 850 850 850 850 850 850 Other(EDAM,ULI,SLUC,IEDC,Rotary) 1,750 1,750 1,750 1,750 1,750 1,750 1,750 Total 5,200 5,200 5,200 5,200 5,200 5,200 5,200 6310 RENTAL EXPENSE Chamber Rental-Expo 600 600 600 600 600 600 600 Total 600 600 600 600 600 600 600 6720 CAPITAL OUTLAY-OFFICE FURN Desk Chairs-Sharpe,Lovelace - - 700 - - - - Total - - 700 - - - - Total Net of Personnel 44,375 43,950 41,400 44,350 43,850 44,350 42,350 TOTAL EXPENSES $ 695,140 $ 722,890 $ 700,340 $ 739,455 $ 738,955 $ 761,395 $ 759,395 85 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 06 1013 Code Enforcement DESCRIPTION OF ACTIVITY Apple Valley has aging commercial and housing property and considerable investment underway. The developed commercial and residential property requires monitoring and ordinance compliance to ensure continued proper maintenance. Code Enforcement is responsible for general property maintenance concerns, notices of violation to property owners, compliance follow-up, abatement of nuisance conditions, and court assisted compliance when needed. Monitoring of waste hauling, outside parking and vehicle storage, and abatement of general nuisance conditions, such as yard storage, noise complaints and noxious weeds are common activities. Complaints and the need for follow-up actions remain in high volume and complexity. The most complex concerns require a case work approach with property owners. The maintenance of the housing stock requires vigilance with a concern about deferred maintenance and in some instances hoarding. The number of vacant, foreclosed, or poorly maintained housing is significantly declining. The budget provides resources to proactively promote housing maintenance and quality neighborhoods. MAJOR OBJECTIVES FOR 2021 and 2022 • Respond to complaints, investigate and pursue compliance. • With repeat offenders, facilitate compliance with further legal action, if necessary. • Enforce the housing and commercial property maintenance code using case work strategies that encourage collaborative property owner compliance. • Educate residents to secure voluntary compliance in ordinance requirements: tall grass and weeds, watering restrictions, waste hauling, outside parking and storage of vehicles; outside storage of materials and removal of refuse, exterior and interior maintenance of buildings. • Aggressively enforce sign ordinance requirements by removing signs in right of way. Manage commercial building sign permits. • Proactively encourage property maintenance and recommend resources to assist in remodeling and repair in partnership with local lenders. • Facilitate expanding, improving and repairing of single family homes. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Inspections 4,458 4,586 4,510 5,000 5,000 5,000 Garbage Can/Trash 1,381 1,786 1,081 1,000 1,000 1,000 Grass/Weeds/Snow 187 440 358 300 300 300 Residential Alt/Addition/Repair/Roof/ 1,539 1,542 2,053 1,600 1,600 1,700 CDA Home Improvement Loans 4 6 6 6 6 6 Dart's Senior Maint.Assist. 31 32 32 40 40 40 86 Regular Status Personnel Schedule-FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Code Compliance 1 1 1 1 1 1 Specialist Code Compliance 1 1 1 1 Technician Code(seasonal) 1 1 Admin Specialist 1 1 *1 1 1 1 *2019-9 Months Summary Budget Department 06 Code Enforcement 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Proposed Proposed Proposed Revenue 4218 Fines-Weed mowing 1,150 1,650 1,650 2,100 2,100 2,100 2,100 Expenditures Salaries&Wages 149,522 153,864 161,083 189,935 224,225 229,420 239,115 Employee Benefits 46,485 48,112 54,110 50,748 81,415 81,870 83,500 Supplies 1,403 1,455 1,500 1,800 1,800 2,400 2,400 Contractual Services 6,909 8,113 4,591 10,460 10,460 3,680 3,680 Repairs&Maintenance - - - 200 200 200 200 Training/Travel/Dues 1,266 3,020 605 2,700 2,700 1,100 1,100 Other Expenses - - - - - - - Capital Outlay 2,540 2,540 2,540 2,540 2,540 2,540 2,540 Total Exp 208,125 217,105 224,429 258,383 323,340 321,210 332,535 Net addition to(use of) (206,975) (215,455) (222,779) (256,283) (321,240) (319,110) (330,435) general revenues 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 87 Department Expense Summary Budget Years (2021-2022) CODE ENFORCEMENT 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 133,100 130,915 159,847 213,410 99,464 219,765 219,765 230,295 230,295 6111 -SALARY PART-TIME 0 6112-SALARY-SEASONAL TEMP 15,221 20,746 0 0 6113-OVERTIME-REGULAR EMPLOYEES 692 1,483 642 2,500 0 2,500 2,500 2,500 2,500 6121 -INSURANCE CASH BENEFIT 720 720 840 720 6122-COMP REQUEST -211 0 -246 0 6123-SALARY-OTHER 8,315 7,155 7,155 6,320 6,320 6105-SALARIES AND WAGES 149,522 153,864 161,083 224,225 100,184 229,420 229,420 239,115 239,115 6138-MEDICARE 2,136 2,189 2,280 3,250 1,424 3,325 3,325 3,470 3,470 6139-FICA 9,132 9,360 9,748 13,900 5,949 14,225 14,225 14,825 14,825 6141 -PENSIONS-PERA 10,019 9,930 12,018 16,815 6,650 17,205 17,205 17,935 17,935 6142-WORKERS COMPENSATION 699 745 856 1,185 547 1,355 1,355 1,480 1,480 6144-LONG-TERM DISABILITY INSURANCE 267 274 313 615 184 630 630 660 660 6145-MEDICAL INSURANCE 24,312 26,294 29,898 47,650 19,564 46,130 46,130 46,130 46,130 6146-DENTAL INSURANCE 2,108 2,166 2,286 1,290 6147-LIFE INSURANCE-BASIC 12 12 13 8 6148-LIFE INSURANCE-SUPP/DEPEND 0 0 25 59 6170-EMPLOYEE PAID PREMIUMS -2,200 -2,860 -3,328 -2,000 -2,473 -1,000 -1,000 -1,000 -1,000 6125-EMPLOYEE BENEFITS 46,485 48,112 54,110 81,415 33,202 81,870 81,870 83,500 83,500 6100-TOTAL PERSONNEL SERVICES 196,007 201,976 215,193 305,640 133,386 311,290 311,290 322,615 322,615 6210-OFFICE SUPPLIES 45 68 25 100 50 100 100 100 100 6211 -SMALL TOOLS&EQUIPMENT 0 105 56 100 0 100 100 100 100 6212-MOTOR FUELS/OILS 873 998 1,254 1,000 506 1,600 1,600 1,600 1,600 6215-EQUIPMENT-PARTS 29 285 33 250 499 250 250 250 250 6216-VEHICLES-TIRES/BATTERIES 456 0 132 250 0 250 250 250 250 6229-GENERAL SUPPLIES 0 0 0 100 0 100 100 100 100 6205-SUPPLIES 1,403 1,455 1,500 1,800 1,054 2,400 2,400 2,400 2,400 6237-TELEPHONE/PAGERS 1,218 999 1,229 1,400 579 1,400 1,400 1,400 1,400 6239-PRINTING 260 758 152 200 89 200 200 200 200 6249-OTHER CONTRACTUAL SERVICES 5,430 6,356 3,210 8,860 199 2,080 2,080 2,080 2,080 6230-CONTRACTUAL SERVICES 6,909 8,113 4,591 10,460 867 3,680 3,680 3,680 3,680 6265-REPAIRS-EQUIPMENT 0 0 0 200 0 200 200 200 200 6260-REPAIRS AND MAINTENA 0 0 0 200 0 200 200 200 200 6275-SCHOOLS/CONFERENCES/EXP LOCAL 220 231 160 300 270 300 300 300 300 6276-SCHOOLS/CONFERENCES/EXP OTHER 0 95 0 500 0 500 500 500 500 6277-MILEAGE/AUTO ALLOWANCE 986 2,424 195 1,650 0 0 0 0 0 6280-DUES&SUBSCRIPTIONS 60 160 150 150 0 150 150 150 150 6281 -UNIFORM/CLOTHING ALLOWANCE 0 109 100 100 193 150 150 150 150 6270-TRNG/TRAVL/DUES/UNIF 1,266 3,020 605 2,700 463 1,100 1,100 1,100 1,100 6200-TOTAL OPERATING COSTS 9,578 12,589 6,696 15,160 2,384 7,380 7,380 7,380 7,380 6301-OTHER EXPENDITURES 0 0 0 0 0 6300-TOTAL OTHER EXPENDITURES 0 0 0 0 0 6745-VERF CHARGES 2,540 2,540 2,540 2,540 1,270 2,540 2,540 2,540 2,540 6701-TOTAL CAPITAL OUTLAY 2,540 2,540 2,540 2,540 1,270 2,540 2,540 2,540 2,540 6700-TOTAL CAPITAL OUTLAY 2,540 2,540 2,540 2,540 1,270 2,540 2,540 2,540 2,540 6901-TOTAL DEBT SERVICE 0 0 0 0 6900-TOTAL DEBT SERVICE 0 0 0 0 208,125 217,105 224,429 323,340 137,040 321,210 321,210 332,535 332,535 CITY OF APPLE VALLEY 2021 BUDGET 88 ACCOUNT DETAIL DEPT 06: CODE ENFORCEMENT-1013 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4218 Fines-Mowing&Snow Removal 2,100 2,100 2,100 2,100 2,100 2,100 2,100 Total 2,100 2,100 2,100 2,100 2,100 2,100 2,100 SALARIES 6110 Regular Employees 183,345 213,410 213,410 219,765 219,765 230,295 230,295 6113 Overtime-Reg 2,500 2,500 2,500 2,500 2,500 2,500 2,500 6123 Salaries-Other 4,090 8,315 8,315 7,155 7,155 6,320 6,320 6138 Medicare 2,073 3,250 3,250 3,325 3,325 3,470 3,470 6139 FICA 8,860 13,900 13,900 14,225 14,225 14,825 14,825 6141 Pension-PERA 10,720 16,815 16,815 17,205 17,205 17,935 17,935 6142 Work Comp Ins 740 1,185 1,185 1,355 1,355 1,480 1,480 6144 Long-term Disability Insurance 395 615 615 630 630 660 660 6145 Hospital&Life Insurance 30,060 47,650 47,650 46,130 46,130 46,130 46,130 6170 Employee Paid Premiums (2,100) (2,000) (2,000) (1,000) (1,000) (1,000) (1,000) Total 240,683 305,640 305,640 311,290 311,290 322,615 322,615 6210 OFFICE SUPPLIES Miscellaneous 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6211 SMALL TOOLS&EQUIPMENT Miscellaneous 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6212 MOTOR FUELS/OIL Fuel,oil,etc.for 1 Vehicle 1,000 1,000 800 800 800 800 800 Vehicle 2(2020,2021,2022) - - 800 800 800 800 800 Total 1,000 1,000 1,600 1,600 1,600 1,600 1,600 6215 EQUIPMENT-PARTS Misc 250 250 250 250 250 250 250 Total 250 250 250 250 250 250 250 6216 TIRES/BATTERIES Two vehicles 250 250 250 250 250 250 250 Total 250 250 250 250 250 250 250 6229 GENERAL SUPPLIES Code Enforcement Supplies 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6237 TELEPHONE/PAGERS Mobile Phones-Verizon 700 700 700 700 700 700 700 Mobile lnsp#2 700 700 700 700 700 700 700 Total 1,400 1,400 1,400 1,400 1,400 1,400 1,400 6239 PRINTING/PUBLISHING Business cards/door tags 200 200 200 200 200 200 200 Promotional Plan Book - - - - Total 200 200 _ 200 200 200 200 200 6249 OTHER CONTRACTUAL SERVICES Software Maintenance/Training-PIMS 5,860 7,860 1,000 1,000 1,000 1,000 1,000 Advisor Services/GoToMeeting 2,000 80 80 80 80 80 Immediate Abatement 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 8,860 8,860 2,080 2,080 2,080 2,080 2,080 6265 REPAIRS-EQUIPMENT Car wash 100 100 100 100 100 100 100 2nd vehicle 100 100 100 100 100 100 100 Total 200 200 200 200 200 200 200 6275 SCHOOL/CONF/EXP-LOCAL Workshops/Online Training 300 300 300 300 300 300 300 Mileage-Allowance - Total 300 300 300 300 300 300 300 6276 SCHOOL/CONF/EXP-OTHER Housing/Maintenance Code 500 500 500 500 500 500 500 Total 500 500 500 500 500 500 500 6277 MILEAGE ALLOWANCE 1,650 1,650 - - - - - Total 1,650 1,650 - - - - - 6280 DUES&SUBSCRIPTIONS MAHCO(3) 150 150 150 150 150 150 150 Total _ 150 150 150 150 150 150 150 6281 UNIFORM/CLOTHING ALLOWANCE Uniforms(2) 50 50 150 150 150 150 150 Inspec. 50 50 Total 100 100 150 150 150 150 150 6745 VEHICLE REPLACEMENT VERF-Vehicle Replacement Charges 2,540 2,540 2,540 2,540 2,540 2,540 2,540 Total 2,540 2,540 2,540 2,540 2,540 2,540 2,540 Total Net of Personnel 17,700 17,700 9,920 9,920 9,920 9,920 9,920 TOTAL EXPENSES $ 258,383 $ 323,340 $ 315,560 $ 321,210 $ 321,210 $ 332,535 $ 332,535 89 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 20 1200 Police DESCRIPTION OF ACTIVITY The Police Department encompasses a number of functions and activities in carrying out the department's objectives. The core functions of the department include; Police Administration, Dispatch, Patrol, Investigations and Records. The department also provides other activities which while not mandated by law assist the department in achieving the overall mission of protecting the community and improving its quality of life through service, education and enforcement. These other "value added services and programs" include; Special Enforcement Team, K-9 program, Community Service Officer Program, Dakota County Special Operations Team, Dakota County Multi-agency Assistance Group (DCMAAG), Dakota County Drug Task Force, Community Impact Unit, and a county-wide Electronic Crimes Unit. Following the Police Department budget summary below, is a discussion of the functions and activities of the department. MAJOR OBJECTIVES FOR 2021 AND 2022 Our primary objective for 2021 and 2022 is to continue providing excellent services to our residents and to be mindful of the expectations placed on law enforcement because of high profile incidents in our nation. We are seeking to maintain our authorized strength of 55 officers. Objectives for 2021 and 2022 include: 2021 Objectives: 2022 Objectives: • Maintain our authorized strength of 55 • Maintain our authorized strength of 55 sworn officers sworn officers • Maintain adequate preventative patrol • Maintain adequate preventative patrol of the community and reasonable of the community and reasonable response times. response times. • Partner with Dakota County in • Propose a continuation of the Dakota expanding the Coordinated Response County Coordinated Response Program Pilot Program • Participation in the Dakota County Drug • Participation in the Dakota County Drug Task Force with one officer assigned Task Force with one officer assigned full-time to this unit full-time to this unit. • Participation in Dakota County • Participation in Dakota County Electronic Crimes Unit with one full-time Electronic Crimes Unit with one full-time officer assigned to the group. officer assigned to the group. 90 2021 Objectives (cont.) 2022 Objectives (cont.) • Participation in the Dakota County • Participation in the Dakota County Traffic Safety Initiative participating in Traffic Safety Initiative participating in monthly targeted traffic projects. monthly targeted traffic projects. • Participation in the Dakota County • Participation in the Dakota County MAAG Team maintaining our five officer MAAG Team maintaining our five officer commitment. commitment. • Maintain our commitment to the • Maintain our commitment to the business community through the Retail business community through the Retail Crime Officer Program in which one Crime Officer Program in which one patrol officer is assigned to be the patrol officer is assigned to be the liaison with businesses in our liaison with businesses in our community and coordinate education community and coordinate education and criminal investigations that impact and criminal investigations that impact businesses. businesses. • Maintain our commitment to the youth • Maintain our commitment to the youth of our community through continued of our community through continued participation in the Police Explorers, participation in the Police Explorers, Teen Academy and the School Teen Academy and the School Resource Officer Program. Resource Officer Program. • Maintain our commitment to traffic • Maintain our commitment to traffic safety in neighborhoods utilizing two safety in neighborhoods utilizing two full-time patrol officers to the Special full-time patrol officers to the Special Enforcement Team (SET), speed Enforcement Team (SET), speed display trailers and Car 54. display trailers and Car 54. • Maintain our commitment to train • Maintain our commitment to train officers to handle crisis intervention and officers to handle crisis intervention and mental health related incidents. mental health related incidents. • Investigate criminal cases in a thorough • Investigate criminal cases in a thorough timely manner. timely manner. • Promote safety in the community, • Promote safety in the community, educating citizens in crime prevention educating citizens in crime prevention methods through block watch meetings, methods through block watch meetings, City newsletters, the City web site and City newsletters, the City web site and newspaper articles. newspaper articles. 91 2021 Objectives (cont.) 2022 Objectives (cont.) • Continue our efforts to maintain quality • Continue our efforts to maintain quality multi-family and rental housing in the multi-family and rental housing in the community, coordinating our effort with community, coordinating our effort with other city departments, utilizing the other city departments, utilizing the Rental Registration Ordinance, Rental Registration Ordinance, education of tenants and landlords and education of tenants and landlords and marketing the Crime Free Multi-Housing marketing the Crime Free Multi-Housing program devoting one patrol officer to program devoting one patrol officer to this program. this program. • Continue our Crime Prevention • Continue our Crime Prevention programs including maintaining, if not programs including maintaining, if not increasing, the number of neighborhood increasing, the number of neighborhood watch groups, Night to Unite, Adult watch groups, Night to Unite, Adult Citizens Academy, Teen Citizens Citizens Academy, Teen Citizens Academy, alcohol server training and Academy, alcohol server training and the retail crime prevention program. the retail crime prevention program. • We will continue to conserve energy in • We will continue to conserve energy in all reasonable ways possible including all reasonable ways possible including turning off computers and lights, turning off computers and lights, minimize idling of squad cars, minimize idling of squad cars, carpooling and doubling up officers in carpooling and doubling up officers in some squad cars when appropriate and some squad cars when appropriate and continued utilization of bicycle patrol. continued utilization of bicycle patrol. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Actual Projected Projected Item 2016 2017 2018 2019 2020 2021 # Calls for Service 39,548 40,079 40,474 41,752 42,000 43,000 Traffic Citations 5,672 4,471 4,831 5,017 5,000 5,000 Responses to Accidents 1,059 1,168 1,278 1,197 1,200 1,200 Detective Investigations 562 760 561 514 525 550 92 PERSONNEL —AUTHORIZED STAFFING LEVELS Position 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 ADMINISTRATION Chief 1 1 1 1 1 1 1 1 1 1 Captain 2 2 2 2 2 2 2 2 2 2 Police Administrative Mgr.* 0 1 1 1 1 1 1 1 1 1 Department Assistant* 1 0 0 0 0 0 0 0 0 0 PATROL Patrol Sergeant 7 7 7 7 7 7 7 7 7 7 Patrol Officer 26 26 26 26 26 27 28 29 29 29 K9 Dog(Handler(s)counted in patrol off.) 1 1 1 1 1 2 2 2 2 2 SET Officer 2 2 2 2 2 2 2 2 2 2 School Resource Officer 3 3 3 3 3 3 3 3 3 3 Community Service Officer 4 6 4 4 4 4 4 4 4 4 NCOP Sergeant 1 1 1 1 1 1 1 1 1 1 Multi-Family Housing Officer 1 1 1 1 1 1 1 1 1 1 Retail Crime Officer 1 1 1 1 1 1 1 1 1 1 Crime Prevention Specialist* 1 1 1 1 1 1 1 1 1 1 INVESTIGATIONS Detective Sergeant 1 1 1 1 1 1 1 1 1 1 Detective 4 5 5 5 5 5 5 5 5 5 Drug Task Force Detective 1 1 1 1 1 1 1 1 1 1 Electronic Crimes Unit Officer 0 0 1 1 1 1 1 1 1 1 Evidence & Property Tech.* 1 1 1 1 1 1 1 1 1 1 RECORDS Records Unit Supervisor* 1 0 0 0 0 0 0 0 0 0 Lead Records Technician* 0 1 1 1 1 1 1 1 1 1 Records Technicians* 6 5 5 5 5 5 5 5 5 5 Police Records Assistant* 1 1 1 1 1 1 1 1 1 1 Total Sworn Personnel 50 _ 51 _ 52 _ 52 52 53 54 55 55 55 Total Support Personnel 15 16 14 14 14 14 14 14 14 14 *Support Personnel VOLUNTEER ENGAGEMENT Adopted Adopted Adopted Adopted Adopted Projected 2016 2017 2018 2019 2020 2021 Police Explorers 14 19 19 19 19 19 Chaplains 5 6 6 6 6 6 93 Summary Budget Department 20 Police 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4250 Fees-Accidents Reports 320 1,000 1,000 1,000 1,000 1,000 1,000 4226 Fees-Other Public Safety - - - 10,200 10,200 10,200 10,200 4259 Fees-Liason Officer 157,256 158,300 158,300 161,466 160,400 163,600 163,600 4141 Fees-Post Board Reimb Cont Educ 16,214 47,850 50,703 16,000 16,000 16,000 16,000 4141 Other 36,079 29,022 36,298 5,350 5,350 66,900 66,900 5345 Reimburse Police Special Detail 47,813 47,300 47,300 46,400 47,300 57,000 80,000 4140 Aid-State Police 420,565 442,980 462,557 420,000 440,000 465,000 465,000 678,247 726,452 756,158 660,416 680,250 779,700 802,700 Expenditures: Salaries&Wages 5,498,750 5,740,832 5,904,031 5,894,360 6,240,895 6,353,980 6,576,140 Employee Benefits 1,840,103 1,921,976 2,095,460 2,060,615 2,242,190 2,388,465 2,439,210 Supplies 202,591 251,323 224,538 253,686 259,923 209,750 221,200 Contractual Services 967,357 1,024,275 1,086,365 1,077,322 1,114,187 1,112,670 1,131,707 Utilities 977 1,441 1,038 1,000 1,000 1,000 1,000 Repairs&Maintenance 14,710 24,132 36,142 29,620 31,890 31,470 45,120 Training/Travel/Dues 157,153 189,878 165,372 177,015 184,645 171,115 192,915 Other Expenses 28,051 28,253 22,545 30,000 30,000 28,000 28,000 Capital Outlay 273,331 241,130 239,045 238,220 262,000 288,200 296,800 8,983,024 9,423,240 9,774,536 9,761,838 10,366,730 10,584,650 10,932,092 Net addition to(use of)general (8,304,777) (8,696,788) (9,018,378) (9,101,422) (9,686,480) (9,804,950) (10,129,392) revenues 2021 CAPITAL OUTLAY The department's vehicle replacements are included in the Vehicle and Equipment Replacement Fund, the annual charge to the Police Department is $288,200 for 2021. 94 ACTIVITIES AND FUNCTIONS The following is a discussion of the activities and functions of the Police Department, including estimated costs for performing each function. All of the costs identified in each activity discussion are included in the department-wide budget above or within other departments, for example, the Data Processing Department budget includes the costs for the LOGIS system. POLICE DEPARTMENT BUSINESS UNITS The majority of the police departments in the United States consist of five distinct business units: • Administration • Dispatch • Patrol • Investigations • Records These business units encompass the activities that must take place for a police department to exist. They will vary in relation to the size of the department. For example, in a very small police department, serving a small population, the demand for service is less and there may not be an investigation division or a records unit. That does not mean that these duties are not performed, rather it means that patrol officers perform these duties. The administrative unit may consist of a single person, the chief of police, who may also work as a patrol officer. With the demands placed upon a department the size of Apple Valley, a certain level of specialization must take place to ensure that we operate efficiently. Cost Analysis and Assumptions Used This analysis will capture the majority of the costs involved with and allocated to the various business units and programs in the Department. While it is fairly easy to capture salary and benefit costs associated with the various business units and programs, it is more difficult to assign costs such as dispatching fees and technology charges to one specific area. Therefore, you will note costs that are assessed against every employee in the Department. This is due in part to the impact that dispatching, records management, field based reporting, and data connections have on every employee. We have grouped these costs under the heading of technology. Some of the major costs captured in this assessment include, but are not limited to: • Dakota Communication Center Fees • Cellular Communication Charges • Criminal Justice Data Network Fees • Digital Dictation System Fees 95 Police Administration Minnesota law requires that each law enforcement agency have a Chief Law Enforcement Officer (CLEO) who is a licensed peace officer. In Apple Valley, the CLEO is the Chief of Police and is responsible for the operation of the department. In a department the size of Apple Valley, there is usually a command structure between that of Police Chief and Police Sergeant. In the Apple Valley Police Department this command rank is that of Captain. There are two Captains. One is in command of Patrol, which includes the Patrol Division and Community Service Officers. The other Captain is in command of Support Services, which includes the Investigation Unit, Records Unit and Neighborhood Collaboration Officer (NCOP) Unit. Police Administration must be responsive to the needs and concerns of the community in the delivery of police services. It is the responsibility of the Police Administration to provide overall direction in the operation of the police department receiving guidance from the Mayor, City Council and City Administrator. Administration is also responsible for budget preparation, internal affairs investigations, developing department policy, making personnel recommendations, preparation of periodic and special reports, department evaluations, community relations, media relations, financial tracking, grant management, department training records and interdepartmental communications. The Police Chief and Captains are on call 24 hours a day and each has a police vehicle assigned to them. The following chart details the command structure of our department as well as our neighboring law enforcement agencies. City Population Chief Deputy Chief Captain Lieutenant Apple Valley 54,121 1 2 Burnsville 61,203 1 3 Eagan 66,527 1 1 3 Lakeville 65,877 1 1 4 2021 Anticipated Costs — Police Administration Salary and Benefits Chief 209,726 Captains (2) 367,654 Police Administrative Manager 132,226 Uniforms 3,150 Vehicle Costs Capitalization 14,655 Fuel 5,172 Maintenance 1,617 Direct Costs Training 2,396 Technology 2,860 DCC 52,482 800 MHz Access 1,587 LOGIS 11,172 Memberships 727 Total $805,424 96 Police Dispatching Services In December of 2007, the City of Apple Valley, along with all of the Dakota County public safety entities, consolidated their public safety dispatch systems into jointly owned dispatch center, the Dakota Communications Center (DCC). Governance of this entity is in the form of a Joint Powers Agreement (JPA). Each member of the JPA contributes a percentage of the funds needed to operate the center based upon population and the number of Computer Aided Dispatch (CAD) events. 2021 Anticipated Costs - DCC Direct Costs* Membership Fees 1,032,170 800 MHz Access 31,200 LOGIS (RMS & Mobile) 164,765 Total $1,228,135 *These direct costs are distributed equally among sworn personnel Patrol Division The Patrol Division is responsible for providing the department's frontline services. This division most often provides our first point of contact with the community and provides most of our services. These core services are those most visible on a daily basis. The Patrol Division contains the largest allocation of staff and the division is unlike any other division within the police department because of its visibility and the amount of contact they have with the citizens of Apple Valley. The Patrol Division is responsible for 24 hours a day, 7 days a week response to citizen-initiated calls for service, in addition to officer- initiated activity. The authorized strength of the Patrol Division is 7 Sergeants and 29 Officers. During 2019, the Patrol Division was responsible for handling over 41,000 calls for police service. The patrol officers are the first line of defense against threats to public safety. They are highly trained professionals, who at times unselfishly place themselves at risk in order to protect the community. Patrol Division Outcome Measures Year Calls for service DUI Arrests Traffic Crashes Citations Total Arrests 2020* 13,377 _ 31 299 _ 883 _ 213 2019 41,752 216 1,199 4,482 1,152 2018 40,864 305 1,196 4,831 1,198 2017 40,079 176 1,168 4,471 1,206 2016 39,548 205 1,059 5,237 1,234 2015 35,510 171 1,022 4,926 969 2014 34,400 152 1,036 5,557 1,096 2013 35,215 160 995 6,726 1,307 2012 39,223 145 1,059 7,838 1,962 *Through 5/31/20 97 Overtime Hours We endeavor to keep overtime costs at a minimum within the department. We closely monitor overtime to minimize our costs. It is department policy not to utilize overtime to backfill shifts to allow personnel vacation time off. Overtime is only utilized when we fall below our established minimum staffing levels to ensure continuity of service. It is important to note that under the labor agreements and the personnel ordinance, employees, with the exception of the Chief of Police and Captains, have the option of selecting compensatory hours in lieu of overtime pay for hours worked. Some aspects of overtime are administratively uncontrollable. Examples include mandatory court appearances outside of normal work hours, patrol shift extensions due to arrests, or high call for service volumes. The historical overtime record for all hourly sworn personnel is depicted in the accompanying table. I Year Officer Hours I Sergeant Hours Overtime Pay Compensatory Pay 2020* 1831 369 74,579 73,695 2019 3,686 552 108,427 156,612 2018 3,570 561 103,330 147,816 2017 3,453 656 111,109 140,682 2016 3,836 654 190,705 159,017 2015 4,187 817 166,523 128,962 2014 4,150 811 152,735 129,000 2013 _ 4,149 _ 714 160,962 _ 108,684 2012 , 3,689 844 129,780 108,441 *Through 6/5/20 2021 Anticipated Costs - Patrol Division Salary and Benefits Sergeants (7) 1,127,525 Officers (29) 3,806,801 Uniforms (36) 37,800 Vehicle Costs Capitalization 175,860 Fuel 62,064 Maintenance 20,592 Direct Costs Training 21,564 Technology 51,480 DCC 629,784 800 MHz Access 19,044 LOGIS 100,548 General Supplies & Equipment 15,036 Total $6,068,098 98 Detective Unit All but the smallest police departments in the United States have a specialized unit that conducts criminal investigations. In Apple Valley, this unit is staffed by Detectives. The Detectives investigate crimes requiring time and expertise beyond the capacity of the generalized investigations that uniformed patrol officers handle. Detectives receive specialized training in areas such as: • Homicide Investigation • Fraud • Internet Crimes Against Children • Sexual Assault • Child Abuse and Neglect • Robbery • Interview and Interrogation • Surveillance In addition to conducting criminal investigations, this unit is also responsible for: • Adult and Child Protection case review and assistance • Liquor License background investigations. • Massage Business/Therapist License background investigations. • Pre-employment investigations on potential city employees. • Solicitor permit background investigations. • Coordination of predatory sexual offender registration compliance. • Assisting the Fire Department with investigation of suspicious fires. • Conducting community education in such areas as Internet Safety. Detective Unit Outcome Measures Year Total Cases Cases per Detective 2020* 248 50 2019 514 102 2018 561 112 2017 760 152 2016 562 113 2015 613 123 2014 512 128 2013 450 113 2012 568 142 *Through 6/18/20 99 2021 Anticipated Costs - Detective Unit Salary and Benefits Detective Sergeant (1) 165,131 Detectives (5) 732,575 Property Room Clerk 30,368 Uniforms (6) 6,300 Vehicle Costs Capitalization 29,310 Fuel 10,344 Maintenance 3,432 Direct Costs Training 4,193 Technology 8,580 DCC 104,964 800 MHz Access 3,174 LOGIS 16,758 General Supplies & Equipment 7,506 Total $1,122,635 Records Unit The police department's role in the criminal justice system is to conduct investigative inquiries and gather facts. Every police department must document information that is obtained during investigations. This information must be maintained, searchable, and retrievable. The vast majority of the information and data created and stored by our agency is considered public data. As such, this data must be retrieved and released to the public upon demand. It is the responsibility of the records unit to process, retain, retrieve and forward this information. The unit is responsible for data entry concerning missing and wanted persons, stolen vehicles, stolen property and a host of other things that must be entered into the state and federal criminal information systems. These systems are highly controlled and monitored by both the Federal Bureau of Investigation and the Minnesota Bureau of Criminal Apprehension. The data entries are closely monitored for accuracy, and we are subject to an annual audit which not only verifies the accuracy of each entry but also verifies our policies, procedures and practices that provide for the overall security of the system. Records Unit Outcome Measures Year Incident Data Practices Permits to Criminal History Reports Requests Purchase Entries Processed Processed Processed Firearms 2019 7,005 3,336 378 1134 2018 7,127 4,200 388 908 2017 7,555 4,200 446 1,283 2016 7,468 4,100 518 1,744 2015 7,297 3,397 480 _ 1,805 2014 7,114 3,111 419 1,609 2013 7,624 2,930 564 1,676 2012 7,932 3,488 591 1,482 100 The Records Unit consists of a Lead Records Technician, five Records Technicians and one part- time Records Clerk. 2021 Anticipated Costs — Records Unit Salary and Benefits Lead Records Technician (1) 100,797 Records Technicians (5) 439,470 Records Clerk— Part-time (1) 18,356 Uniforms 500 Direct Costs Training 0 Technology 9295 LOGIS 18,155 Specialized Equipment 2,250 Total $588,823 VALUE ADDED SERVICES AND PROGRAMS This section of our analysis addresses the "value added services" delivered by the police department. These services are not mandated by law, but they assist the department in achieving the overall mission of protecting our community and improving its quality of life through service, education and enforcement. It is important to note that if these programs were eliminated only a portion of their costs would result in a budgetary savings for the City of Apple Valley. For example, if you eliminate the School Resource Officer program, the department would still need to be adequately staffed to handle the requests for police services that come from the students and staff in the various school district facilities located in our community. Value Added Services and Programs — Patrol Division Police K-9 Program Program Purpose The safety of the public and police officers is the primary reason for having a K-9 program in our department. Our department fields two dogs and their officer/handler. This program is assigned to the Patrol Division. Police departments utilize dogs because of their keen sense of smell that allows them to locate suspects who are hiding. Police dogs are valuable when it comes to searching large buildings due to the speed and thoroughness at which they function. Simply stated, police dogs are a force multiplier that can do the job better and more efficiently than a police officer can do on foot. Assisting officers to detect crime, including illicit drugs, and locate and apprehend criminals, is part of keeping our community safe. As such, it is in keeping with the department's mission. Conducting K-9 demonstrations is part of the continuous job of building a positive relationship between the police and the public, educating the public, and improving quality of life within the community. As a part of the overall evaluation of the K-9 program, we evaluate whether there is another government unit that should be performing this function or if this function should be contracted out to the private sector. Conducting searches for suspects and fugitives 101 and making arrests are the duties of law enforcement. There are private entities that do have specially trained dogs available to assist police departments. Some examples include search and rescue dogs and cadaver dogs. These dogs are available upon request on a fee or free basis and may be utilized, but the dog handlers are prohibited by state statute from practicing law enforcement without a license. We collaborate with other agencies to provide K-9 support in the event a canine is not available. In 2018, we expanded our K-9 program to two teams, a true "unit" with overlapping coverage and overlapping service lives of the dogs. When a K-9 unit retires, it takes 1-2 years for the program to be fully functional again, depending on the time of the year a K-9 retires. K-9 Team Staffing Comparisons City K-9 Teams Apple Valley 2 Burnsville 2 Eagan 2 Lakeville 2 2021 Anticipated Costs — K-9 Program Salary and Benefits: Officers (2) 262,530 Uniforms 2,200 Vehicle Costs: Capitalization 9,770 Fuel 3,448 Maintenance 1,144 Direct Costs: Food 3,550 Memberships 160 Specialized Equipment 1,000 Training 1,198 Technology 2,856 DCC 34,988 800 MHz Access 1,058 LOGIS 5,586 Veterinary Care 2,000 Total $331,688 Dakota County Special Operations Team (SOT) Program Purpose The Dakota County Special Operations Team (DCSOT) is a cooperative effort of public safety agencies in Dakota County. This team was developed as a part of our nation's response to the 9-11 terrorist attacks that occurred in 2001. The majority of the funding for the formation of the team was obtained through federal grants. The governing entity for the DCSOT is the Dakota County Domestic Preparedness Committee (DCDPC). The DCSOT is comprised of firefighters and police officers from various public safety agencies in Dakota County. The members of the DCSOT are highly trained individuals 102 that specialize in various response scenarios that are considered high risk but have a low frequency of occurrence. Some examples of the types of responses the DCSOT is trained for include hazardous materials response, weapons of mass destruction response, technical rope rescue, confined space rescue, and trench rescue. The DCSOT is available to assist agencies within Dakota County with incidents that require additional resources or the specialized skills they possess. The membership assigned to the DCSOT as of January 16th, 2020 by public safety agency and discipline is depicted below: Agency Fire Police Apple Valley 4 1 Burnsville 5 _ 1 Dakota County Sheriff N/A _ 1 Eagan 2 2 Farmington 2 0 Hastings 1 0 Inver Grove Heights 3 0 Lakeville _ 1 1 Mendota Heights 2 0 Rosemount 3 1 South Metro Fire 3 N/A South Saint Paul N/A 0 West Saint Paul N/A 0 Total Membership 32 7 The DCSOT is also part of the Minnesota Structural Collapse Team, Minnesota Task Force One (MN-TF1). Together with Minneapolis, St. Paul, Edina and Rochester Fire Departments, MN-TF1 responds with specialized equipment and trained personnel to assist with Urban Search and Rescue (USAR) and Structural Collapse Incidents throughout Minnesota. 103 DCSOT Incident Responses during 2019: January Bloomington Missing person search April IGH Hazmat— duty officer consult May Hastings Rope rescue May Eagan Missing person search August Burnsville Hazmat callout—chemical leak August Eagan Hazmat callout—chemical leak August Burnsville Missing person search —cleared on arrival August St. Louis Park MN TF1 for suicidal person on a tower crane August Hastings Missing person search —cleared on arrival September Burnsville Hazmat— duty officer consult January Elko/NM Confined space—duty officer consult 2021 Anticipated Costs — Dakota County Domestic Preparedness Committee (DCDPC) & Dakota County Special Operations Team (SOT) Salary and Benefits Officer—Training Time (232 Hrs.)* 14,641 Officer— Overtime 1,200 Direct Costs Memberships 15,601 Total $46,429 *The costs depicted here represent the "lost opportunity" costs associated with this activity. Officer Brian Plantz is assigned to the DCSOT. He attends 160 hours of training to minimally maintain his current levels of certification for the team. He attends this training during his normally scheduled work week. As such, his normal workload in patrol goes undone. We do not backfill these hours. South Metro SWAT Team Program Purpose South Metro SWAT is a highly trained police tactical team. This team was developed to respond to high risk but low frequency incidents that occur throughout Dakota and Rice County. In 2017, the Dakota team absorbed Rice County SWAT to become a more regional tactical asset. South Metro SWAT responds to a number of incidents throughout the region per year. These incidents include barricaded suspects, hostage rescue, crisis negotiation, high risk warrant service, and fugitive apprehensions. They also serve as a critical aid to the mobile field force which works to protect people and property during unrest. Our department contributes five officers and one sergeant to the team. An Apple Valley sergeant has been team commander since 2015 directing all training and operational aspects of the team. Our personnel undergo intensive specialized training to become members of the team. The team trains a minimum of 160 hours annually to maintain their skills. Every law enforcement agency in Dakota County, with the exception of Burnsville and Eagan, contribute members to South Metro SWAT. Burnsville and Eagan each field their own SWAT team to handle response situations in their communities. 104 South Metro SWAT is comprised of 46 officers from its member agencies and four tactical paramedics. South Metro SWAT Personnel Agency Tactical Officers Crisis Negotiators Tactical Paramedics Apple Valley 5 2 0 Dakota County Sheriff 7 2 0 Faribault 2 1 0 Farmington 3 0 0 Hastings 0 1 0 Health East 0 0 3 Inver Grove Heights 1 0 0 Lakeville 4 2 0 Mendota Heights 1 0 0 Northfield 2 0 0 Northfield EMS 0 1 0 Rosemount 1 0 0 Rice County 3 1 0 South Saint Paul 2 0 0 West Saint Paul 2 1 0 Total Membership 33 11 3 South Metro SWAT Response Data Location 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 Apple Valley 2 3 2 2 2 4 5 2 1 2 Burnsville 2 0 0 0 0 0 2 0 0 0 Dakota County 1 0 3 2 0 0 2 2 0 1 Eagan 4 0 0 0 0 0 0 1 0 0 Farmington 1 2 3 2 2 1 1 0 1 0 Hastings 2 1 3 1 1 1 2 0 3 1 Inver Grove Heights 1 2 2 0 2 1 2 1 1 0 Lakeville 2 1 2 1 1 0 2 2 1 0 Mendota Heights 0 0 1 0 0 1 0 0 1 0 Northfield 1 0 0 0 0 0 0 1 0 0 Rice County 0 0 0 0 1 0 0 0 0 0 Rosemount 0 0 1 1 1 1 1 1 1 0 Saint Paul 0 0 2 0 0 0 0 0 0 0 South Saint Paul 1 1 1 2 2 2 1 2 2 2 Washington County 1 1 1 0 1 0 0 0 1 0 West Saint Paul 2 4 0 1 2 1 0 4 1 1 Other 0 1 2 0 0 0 0 0 0 0 Total Responses 20 16 23 12 15 13 18 17 13 7 It should be noted that during 2019 a partial team deployment occurred eight times when the Bearcat armored vehicle was sent to assist with incidents throughout the service area. As a part of the overall evaluation of the South Metro SWAT program, we need to ascertain if there is another government unit that should be performing this function or if this function be contracted out to the private sector. Because the very nature of the types of incidents the team responds to involve law enforcement activities, these activities cannot be outsourced to the private sector. 105 2021 Anticipated Costs — DCMAAG Team Salary and Benefits Tactical Negotiator- Training Time* 10,097 Tactical Negotiator- Overtime 4,320 Tactical Officer- Training Time* 67,527 Tactical Officer- Overtime 20,400 Uniforms 1,000 Direct Costs Ammunition & Supplies 6,600 Memberships 10,000 Training 3,400 Total $123,344 *The costs depicted here represent the "lost opportunity" costs associated with this activity. In total, the Officers assigned to the DCMAAG Team spend 1,070 hours in training on an annual basis. They attend this training during their normally scheduled work week. We do not backfill these hours and as such, the normal work activity they would be engaged in is lost. Value Added Services and Programs —Support Services Division Dakota County Drug Task Force Program Purpose Since 1988, Dakota County law enforcement agencies have effectively addressed illegal drug activity through a multi-jurisdictional task force model. From 1988 through 1999, two multi-jurisdictional drug task forces operated in Dakota County: South Metro Drug Task Force and East Metro Drug Task Force. In 2000, the South Metro Drug Task Force and the East Metro Drug Task Force merged to create the Dakota County Drug Task Force (DCDTF), which is the primary agency assigned to investigate illegal drug activity in Dakota County and surrounding areas. Since the establishment of the DCDTF, Dakota County's population has grown and population demographics have changed. The growth and change in population, in combination with ever changing trends in illegal drug activity, such as the rise of methamphetamine, has resulted in a significant increase in drug and drug related crimes throughout the county. Dakota County, like many counties throughout our nation, is not immune from illegal drug activity and its negative effects. The following chart represents the increasing activity the DCDTF has been involved in. In Dakota County, in the last five years, law enforcement authorities have arrested over 4,500 individuals directly involved in the illegal manufacture, distribution, or possession of drugs such as cocaine, marijuana, methamphetamine, and ecstasy. 106 DCDTF Activity Incident Type 2019 2018 2017 2016 2015 2014 Arrests 1,203 1,173 1,141 1,138 960 697 Search Warrants 234 243 184 169 147 166 Executed Cash Seizures $1,086,137 $729,237 $355,974 $431,071 376,665 $228,771 Vehicles Seized 6 2 5 8 12 13 Firearms Seized 62 94 84 41 35 88 Cocaine (pounds) 34.99 2 3.37 1.21 1.93 3.04 Ecstasy(doses) 188.5 224 45 502 110 6 Heroin (grams) 4,329.49 283 40.20 89.15 257 552 Methamphetamine 134.62 45 19.23 8.41 5.62 15.68 (pounds) Marijuana (pounds) 81.39 119 307.20 97.08 338 189.41 Marijuana Plants 0 180 38 10 275 439 Oxycodone/OxyContin 9,885.5 278 470.5 221 212 323 (doses) In recent years, police investigations have attributed several homicides, assaults, robberies, burglaries, thefts, child endangerment and neglect to illegal drug use. The extent of the presence of drugs in Dakota County is further evidenced by the prevalence of large drug amounts being seized annually. Illegal drug activity in Dakota County is often connected to international drug traffickers. According to reports by the United States Department of Justice Drug Enforcement Administration, the majority of cocaine, marijuana and methamphetamine distributed in Minnesota and Dakota County is manufactured and delivered by Mexican drug traffickers. Once in Minnesota, these drugs are sold and distributed to local street gangs and independent dealers who operate and distribute the drugs in their local communities. Prior to the establishment of multi-jurisdictional drug task forces, individual police agencies in Dakota County were each responsible for drug investigations in their respective jurisdictions. Police agencies with limited and broader public safety responsibilities were slow to adapt to ever changing illegal drug trends and activities. Most of the investigation units ranged from one to seven detectives, many of whom had little, if any, expertise to effectively engage in proactive drug investigations. Valuable intelligence data was not collected, preserved, or shared with neighboring agencies. Cross-jurisdictional drug cases were often referred to an agency with sufficient resources to conduct follow-up investigations. When cases were passed among agencies, delays often resulted which in turn reduced the likelihood of a successful outcome. Consequently, most drug investigations and enforcement was limited to cases involving the incidental discovery of drugs when officers or detectives were involved in other types of investigations. Little, if any, proactive follow up investigations were conducted to identify the source of the drugs or the extent of involvement the suspect had in other illegal drug activity. 107 The Dakota County Drug Task Force is comprised of law enforcement officers from the following agencies: Apple Valley Police Department Lakeville Police Department Burnsville Police Department Mendota Heights Police Department Dakota County Sheriff Office Rosemount Police Department Eagan Police Department Savage Police Department Farmington Police Department South St. Paul Police Department Hastings Police Department West St. Paul Police Department Inver Grove Heights Police Department 2021 Anticipated Costs— Dakota County Drug Task Force Salary and Benefits Detective (1) 146,515 Over-time Pay (Estimated) 15,000 Uniforms 1,050 Vehicle Costs Lease 3,600 Fuel 1,724 Maintenance 572 Direct Costs Training 572 Technology 1,430 DCC 17,494 800 MHz Access 529 LOGIS 2,793 Total $191,279 Dakota County Electronic Crimes Unit Program Purpose Beginning with the development of the first computers, technology has become an increasingly important part of our lives and as technology has evolved, so has its role in criminal activities. With the development of the internet and the exponential increase in the power of electronic devices both desktop and handheld, technological devices have become one of the premier focal points of any serious investigation. As the importance of proper examination of technological devices has become increasingly important it has become apparent that simply purchasing software to occasionally mirror hard-drives is a totally inadequate approach. Developing highly trained examiners and continually updating forensic capabilities is now the expectation from the citizenry, prosecutors, and courts. Developing this capability within each police agency is impractical and can be cost prohibitive. Based on the successes of cooperative efforts experienced by the law enforcement community in Dakota County with such groups as the Multi-Agency 108 Assistance Group, Dakota County Drug Task Force, Dakota County Special Operations Team, and the Dakota Communications Center, a collaborative approach has been adopted. A pilot project began in January of 2015 which was permanently established in 2018 through a new joint powers agreement. The Dakota County Sheriff's Office took lead to locate and finance a permanent location. A recent legislative bonding bill which passed included funding for a SMART center which will house the ECU. The unit has been providing excellent service in a timely manner. Electronic Crime Unit Statistics since Inception 1,370 Cases Investigated Submitted Cases 2019 2018 2017 2016 2015 Apple Valley 50 54 81 61 57 Burnsville 29 27 9 41 17 Dakota County 41 39 44 36 22 Eagan 0 0 2 3 0 Farmington 7 7 2 8 11 Hastings 23 24 29 36 25 Inver Grove Heights 12 10 19 2 2 Lakeville 28 29 24 1 0 Mendota Heights 4 5 5 4 1 Rosemount 16 24 16 8 4 South Saint Paul 27 23 35 23 26 West Saint Paul 26 11 12 12 18 Other 1 0 8 8 4 Drug Task Force 33 29 28 18 5 TOTAL 297 286 334 261 192 109 2021 Anticipated Costs -Technology Crimes Task Force Salary and Benefits: Detective (1) 146,515 Over-time Pay (Estimated) 4,000 Uniforms 1,050 Vehicle Costs: Capitalization 4,885 Fuel 1,724 Maintenance 572 Direct Costs: Training 599 Technology 1,430 DCC 17,494 800 MHz Access 529 LOGIS 2,793 Total $181,591 Community Impact Unit (CIU) Program Purpose The Neighborhood Collaboration Officer Program (NCOP) was established in 2007 and re-named to Community Impact Unit (CIU) in 2019. The mission is to increase the department's efforts in the area of problem-oriented policing. Problem-oriented policing is an approach to policing in which we conduct a careful examination of crime issues that are occurring in our community in hopes of discovering a new and more effective strategy for dealing with the issues. Problem-oriented policing places a high value on responses that are preventive in nature, that are not dependent on the use of the criminal justice system, and that engage other public agencies, the community and the private sector when their involvement has the potential for significantly contributing to the reduction of crime and quality of life issues. CIU has responsibility for the following activities: • Partnering with over 100 organized neighborhood watch groups • Monitoring approximately 1,800 residential rental properties • Citizen's Police Academy • Teen Police Academy • Teacher's Academy • Child Passenger Safety Program • Safety Camp • Residential Vacation Check Program CIU is staffed by: • One Sergeant who supervises the program. • One Officer assigned to multi-family housing issues. • One Officer assigned to retail crime issues. 110 • One civilian Crime Prevention Specialist. The CIU Sergeant also has supervisory responsibilities for the SRO program and SET team. As a part of the overall evaluation of CIU, we need to ascertain if there is another government unit that should be performing this function or if it could be contracted out to the private sector. Because CIU is entrusted with developing strategies that target not only problem properties but problem chronic offenders, they were charged by the City Council to coordinate and create a unified and collaborative effort on the part of the city departments (police, fire, code enforcement, building inspection, community development and prosecution) to address these issues. The efforts of the CIU in reducing crime in multi-family and rental housing, educating landlords and tenants, making our schools safe and communicating crime prevention information to our citizens and businesses is in keeping with the department mission of protecting our community and preserving quality of life. 2021 Anticipated Costs — Community Impact Unit (CIU) Salary and Benefits Sergeant 161,075 Retail Crime Officer 131,269 Multi-Housing Officer 131,269 Crime Prevention Specialist 115,731 Uniforms (3) 3,150 Vehicle Costs Capitalization 14,655 Fuel 5,172 Maintenance 1,716 Direct Costs Crime Prevention Meeting Supplies 1,600 Crime Prevention Promotional Materials 5,500 Memberships 310 Training 2,396 Technology 5,720 DCC 52,428 800 MHz Access 1,587 LOGIS 8,379 Total $641,957 111 Special Enforcement Team Program Program Purpose The Special Enforcement Team (SET) has been in existence since it was authorized by the City Council in 2001. At the time of its inception, the focus of SET was traffic law enforcement. This was accomplished through concentrated traffic enforcement in problem areas in our community. These problem areas were identified primarily through citizen complaints and areas with the highest accident rates. Since that time, the duties of SET have been greatly expanded. SET is responsible for conducting registration verification of predatory offenders living in our community. Predatory offender registration is a requirement under Minnesota Statutes for individuals who have committed violent crimes and have been discharged from correctional facilities. Under the authority granted in Minnesota Statutes, the department is required to verify the status of these individuals through home visits, updating their employment, contact, and other biographical information. SET also has responsibility for the service of arrest warrants issued by the District Court and state mandated compliance audits for the sale of alcohol and tobacco to minors. The Patrol Division as a whole could absorb all of the duties currently assigned to the SET. However, if you were to eliminate this program and reassign these duties, it would place additional time constraints on the patrol officers who are responsible for responding to the immediate calls for service from the public. Additionally, because of the current staffing levels and calls for service demands facing our patrol officers, the level of traffic law enforcement in the community would be reduced. Special Enforcement Team Outcome Measures Year Citations Predatory Offenders Tobacco Sales Alcohol Sales Issued Monitored Compliance Audits Compliance (Quarterly) Audits 2019 935 52 100 164 2018 793 45 100 164 2017 933 _ 80 100 164 2016 848 _ 65 100 164 2015 746 56 105 155 2021 Anticipated Costs —Special Enforcement Team Program Salary and Benefits Officers (2) 262,538 Uniforms 2,100 Vehicle Costs Capitalization 9,770 Fuel 3,448 Maintenance 1,144 112 School Resource Officer Program Program Purpose This program assigns police officers to the role of a School Resource Officer (SRO). The SRO works at the various schools in our community in partnership with ISD 196 during the academic year. They are present in the schools to provide for the safety and security needs of the students and staff. We currently have three SROs partnering with ISD 196: One SRO is assigned to the three middle schools in our community (Falcon Ridge Middle School, Scott Highlands Middle School, and Valley Middle School) which have a combined student enrollment of 3,000; one SRO at Apple Valley High School with a student enrollment of 1,800; and one SRO at Eastview High School with a student enrollment of approximately 2,200. The three SROs have the potential of interacting with over 7,000 students on a daily basis. The SROs do much more than provide for the security and protection of the students and staff in our schools. The SROs play a significant role in intervening in home situations that are less than ideal and assisting students that are in crisis. They also play an educational role teaching students about the criminal justice system, drug abuse, self-respect, the safe operation of motor vehicles and build a relationship between the police and youth of our community. The duties of the SROs include: • Addressing crime and disorder problems affecting and occurring in or around middle and high schools. • Developing and expanding crime prevention efforts for students. • Educating students in crime prevention and personal safety. • Educating students in the area of conflict resolution. • Assisting school staff in the identification of physical changes in the environment that may reduce crime in or around schools. • Assisting school staff in developing school policies as they relate to crime and recommending procedural changes. As a part of the overall evaluation of the SRO program, we need to ascertain if there is another government unit that should be performing this function or if it can be contracted out to the private sector. In some areas of the United States, school districts have established their own police departments. Examples include: • Clark County School District Police Department in the Las Vegas Metropolitan Area • San Diego School District Police in San Diego, California • Los Angeles School District Police Department in the Los Angeles Metropolitan Area Currently, Minnesota Statutes Chapter 626 does not authorize school districts in the state to create their own police departments. 113 ISD 196 does provide funding for counselors, social workers and psychologists who work directly with students. They also have staff members that assist with school security. The SROs fulfill a unique role in that they have one foot in the community, performing traditional police work, and the other foot in the schools, emphasizing safety and serving as a role model for the students. We do not believe that the private sector could be as effective in this role. Minnesota has experienced violent incidents in schools in the past. Sometimes they have resulted in deaths. The SRO is first and foremost an armed police officer who is charged with protecting the students and staff. Due to the COVID-19 pandemic and the closure of schools in the winter, our SRO's were re-assigned to patrol for the remainder 2019-2020 of the school year. School Resource Officer Incidents Investigated Academic Year Apple Valley High School Eastview High School Middle Schools 2018 — 2019 241 278 234 2017 — 2018 258 _ 82 246 2016 — 2017 219 157 245 2015 —2016 213 217 214 2014 —2015 227 223 251 2013 — 2014 203 254 263 2012 — 2013 267 339 313 2011 — 2012 223 247 228 *This statistic does not include the 32 calls for service handled by the SROs at the School of Environmental Studies and the Alternative Learning Center. 2021 Anticipated Costs — School Resource Officer Program Salary and Benefits Officers (3) 427,878 Uniforms 3,150 Vehicle Costs Capitalization 14,655 Fuel 5,172 Maintenance 1,716 Direct Costs Training 1,797 Technology 4,290 DCC 52,482 800 MHz Access 1,587 LOGIS 8,379 Revenue ISD 196 Reimbursement (pending, estimate only) (170,000) Total $351,106 City of Apple Valley 114 Department Expense Summary Budget Years (2021-2022) POLICE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 5,168,249 5,408,997 5,541,784 5,686,525 2,688,223 5,800,545 5,777,760 6,042,175 6,011,075 6111 -SALARY PART-TIME 45,973 49,051 55,439 45,645 23,523 48,250 48,250 50,480 50,480 6112-SALARY-SEASONAL TEMP 0 0 282 0 0 6113-OVERTIME-REGULAR EMPLOYEES 255,992 252,535 268,002 290,000 159,097 290,000 290,000 290,000 290,000 6114-OVERTIME PART-TIME EMPLOYEES 286 218 468 0 383 6117-HOLIDAY PAY 146,852 156,085 172,993 137,625 46,913 142,780 140,800 148,860 146,820 6119-ANNUAL LEAVE 0 0 6121 -INSURANCE CASH BENEFIT 23,460 22,560 22,500 0 12,180 6122-COMP REQUEST -142,061 -148,613 -157,435 -130,000 -77,898 -130,000 -130,000 -130,000 -130,000 6123-SALARY-OTHER 211,100 229,980 227,170 201,590 207,765 6105-SALARIES AND WAGES 5,498,750 5,740,832 5,904,031 6,240,895 2,852,420 6,381,555 6,353,980 6,603,105 6,576,140 6138-MEDICARE 75,124 78,017 82,102 89,015 39,388 92,535 92,050 95,745 95,355 6139-FICA 30,070 30,134 29,975 36,860 16,175 38,120 38,120 39,425 39,425 6141 -PENSIONS-PERA 828,765 837,608 915,478 1,025,950 471,336 1,066,825 1,060,880 1,087,565 1,082,795 6142-WORKERS COMPENSATION 169,985 183,057 214,685 228,115 108,912 271,635 270,075 294,990 293,675 6143-UNEMPLOYMENT COMPENSATION 9,200 0 0 6144-LONG-TERM DISABILITY INSURANCE 10,038 10,243 10,699 16,750 4,888 17,410 17,320 18,015 17,940 6145-MEDICAL INSURANCE 738,765 819,235 891,786 935,300 451,374 995,545 1,000,020 995,545 1,000,020 6146-DENTAL INSURANCE 63,615 65,721 66,561 0 30,627 6147-LIFE INSURANCE-BASIC 357 360 369 0 172 6148-LIFE INSURANCE-SUPP/DEPEND 17,934 17,039 16,631 0 8,193 6170-EMPLOYEE PAID PREMIUMS -94,548 -119,437 -142,025 -89,800 -93,500 -90,000 -90,000 -90,000 -90,000 6125-EMPLOYEE BENEFITS 1,840,103 1,921,976 2,095,460 2,242,190 1,037,566 2,392,070 2,388,465 2,441,285 2,439,210 6100-TOTAL PERSONNEL SERVICES 7,338,853 7,662,808 7,999,491 8,483,085 3,889,986 8,773,625 8,742,445 9,044,390 9,015,350 6210-OFFICE SUPPLIES 6,173 6,910 6,794 8,400 3,322 8,400 8,400 8,400 8,400 6211 -SMALL TOOLS&EQUIPMENT 20,902 46,833 29,320 31,100 5,920 18,850 18,850 26,500 26,500 6212-MOTOR FUELS/OILS 81,577 93,802 87,074 125,723 27,412 91,500 91,500 91,500 91,500 6215-EQUIPMENT-PARTS 20,836 23,345 30,586 20,000 14,370 19,350 19,350 19,600 19,600 6216-VEHICLES-TIRES/BATTERIES 11,272 10,113 9,621 10,000 4,050 10,000 10,000 10,000 10,000 6229-GENERAL SUPPLIES 61,830 70,321 61,142 64,700 33,766 61,650 61,650 65,200 65,200 6205-SUPPLIES 202,591 251,323 224,538 259,923 88,840 209,750 209,750 221,200 221,200 6235-CONSULTANT SERVICES 4,169 12,837 12,994 7,500 4,034 7,500 7,500 7,500 7,500 6237-TELEPHONE/PAGERS 57,107 51,299 57,247 57,550 25,527 57,550 57,550 57,550 57,550 6238-POSTAGE/UPS/FEDEX 265 385 1,162 400 21 400 400 400 400 6239-PRINTING 7,372 4,461 4,558 5,550 771 5,550 5,550 4,600 4,600 6240-CLEANING SERVICE/GARBAGE 1,381 980 959 1,400 385 1,400 1,400 1,600 1,600 6249-OTHER CONTRACTUAL SERVICES 897,062 954,313 1,009,446 1,041,787 605,220 1,040,270 1,040,270 1,060,057 1,060,057 6230-CONTRACTUAL SERVICES 967,357 1,024,275 1,086,365 1,114,187 635,959 1,112,670 1,112,670 1,131,707 1,131,707 6255-UTILITIES-ELECTRIC 977 1,441 1,038 1,000 1,104 1,000 1,000 1,000 1,000 6250-UTILITIES 977 1,441 1,038 1,000 1,104 1,000 1,000 1,000 1,000 6265-REPAIRS-EQUIPMENT 14,710 23,260 28,065 31,890 7,872 31,470 31,470 45,120 45,120 6266-REPAIRS-BUILDING 0 872 8,078 0 0 6260-REPAIRS AND MAINTENA 14,710 24,132 36,142 31,890 7,872 31,470 31,470 45,120 45,120 6275-SCHOOLS/CONFERENCES/EXP LOCAL 33,819 28,806 24,049 36,850 11,568 32,850 32,850 36,850 36,850 6276-SCHOOLS/CONFERENCES/EXP OTHER 10,417 22,091 14,807 19,310 1,193 9,810 9,810 24,710 19,310 6278-SUBSISTENCE ALLOWANCE 0 156 0 0 0 6280-DUES&SUBSCRIPTIONS 41,212 39,808 43,477 46,785 23,926 48,955 48,955 50,255 50,255 City of Apple Valley 115 Department Expense Summary Budget Years (2021-2022) POLICE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6281 -UNIFORM/CLOTHING ALLOWANCE 71,705 99,017 83,039 81,700 63,602 79,500 79,500 86,500 86,500 6270-TRN G/TRAV L/DUES/U N I F 157,153 189,878 165,372 184,645 100,289 171,115 171,115 198,315 192,915 6200-TOTAL OPERATING COSTS 1,342,788 1,491,049 1,513,455 1,591,645 834,063 1,526,005 1,526,005 1,597,342 1,591,942 6310-RENTAL EXPENSE 22,308 22,308 22,046 22,400 6,761 20,400 20,400 20,400 20,400 6321 -CASH OVER/SHORT 125 5 5 0 0 6333-GENERAL-CASH DISCOUNTS -115 -77 -95 0 -128 6399-OTHER CHARGES 5,733 6,017 589 7,600 -31 7,600 7,600 7,600 7,600 6301-OTHER EXPENDITURES 28,051 28,253 22,545 30,000 6,603 28,000 28,000 28,000 28,000 6300-TOTAL OTHER EXPENDITURES 1 28,051 28,253 22,545 30,000 6,603 28,000 28,000 28,000 28,000 6501-TAXABLE/NON-TAXABLE MISC RESAL 0 0 0 0 6500-TOTAL EXPENDITURES 0 0 0 0 6720-CAPITAL OUTLAY-FURNITURE&FIX 47,493 0 0 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 28,968 17,160 825 0 0 0 0 0 0 6745-VERF CHARGES 196,870 223,970 238,220 262,000 131,000 288,200 288,200 296,800 296,800 6701-TOTAL CAPITAL OUTLAY 273,331 241,130 239,045 262,000 131,000 288,200 288,200 296,800 296,800 6700-TOTAL CAPITAL OUTLAY 273,331 241,130 239,045 262,000 131,000 288,200 288,200 296,800 296,800 8,983,024 9,423,240 9,774,536 10,366,730 4,861,652 10,615,830 10,584,650 10,966,532 10,932,092 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 116 DEPT 20: POLICE-1200 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUES: 4250 Accident reports 1,000 1,000 1,000 1,000 1,000 1,000 1,000 4259 Other Public Safety fees 10,200 10,200 10,200 10,200 10,200 10,200 10,200 4259 ISD 196 Fees(SRO program) 160,400 163,600 163,600 163,600 163,600 163,600 163,600 5345 Police Special Detail(extra duty) 47,300 47,300 47,300 57,000 57,000 57,000 57,000 4140 State Aid-Police PERA aid 420,000 440,000 440,000 445,000 465,000 445,000 445,000 4141 Post Board Training Reimbursement 16,000 16,000 16,000 16,000 16,000 16,000 16,000 4141 Reimbursements:Traffic Safety+POST+SOT 61,980 5,350 26,000 60,000 60,000 60,000 60,000 4141 Ballastic Vest Reimbursement 6,900 6,900 6,900 6,900 6,900 6,900 6,900 TOTAL REVENUES 723,780 690,350 711,000 759,700 779,700 759,700 759,700 SALARIES 6110 Regular Employees 5,278,990 5,584,525 5,584,525 5,800,545 5,777,760 6,042,175 6,011,075 6111 Salary-Part-time 43,475 45,645 45,645 48,250 48,250 50,480 50,480 6113 Overtime-Regular 290,000 290,000 290,000 290,000 290,000 290,000 290,000 6122 Comp Request (130,000) (130,000) (130,000) (130,000) (130,000) (130,000) (130,000) 6117 Holiday/Invest Stipend/Master Pat 123,225 137,625 137,625 142,780 140,800 148,860 146,820 6123 Salaries-Other 209,670 211,100 211,100 229,980 227,170 201,590 207,765 6138 Medicare 84,325 89,015 89,015 92,535 92,050 95,745 95,355 6139 FICA 35,430 36,860 36,860 38,120 38,120 39,425 39,425 6141 Pension-PERA 916,580 1,025,950 1,025,950 1,066,825 1,060,880 1,087,565 1,082,795 6142 Work Comp Ins 193,975 228,115 228,115 271,635 270,075 294,990 293,675 6144 Long-term Disability Insurance 15,425 16,750 16,750 17,410 17,320 18,015 17,940 6145 Hospital&Life Insurance 904,680 935,300 935,300 995,545 1,000,020 995,545 1,000,020 6170 Employee Paid Premiums (89,800) (89,800) (89,800) (90,000) (90,000) (90,000) (90,000) Position Addition(Paid by Grant) 79,000 102,000 102,000 - - - - 2020 Vacancy Savings - - (278,000) - - - - Total 7,954,975 8,483,085 8,205,085 8,773,625 8,742,445 9,044,390 9,015,350 6210 OFFICE SUPPLIES Paper&Supplies 7,000 7,000 5,500 7,000 7,000 7,000 7,000 Ticket Writer Paper 1,400 1,400 1,400 1,400 1,400 1,400 1,400 Total 8,400 8,400 6,900 8,400 8,400 8,400 8,400 6211 SMALL TOOL&EQUIPMENT AED Units 9,900 9,900 9,900 4,000 4,000 6,000 6,000 Chemical Aerosol Replacement 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Clerical Headset Replacements 250 250 250 - - 250 250 Data Master Mouthpieces 500 500 500 100 100 250 250 Fire Extinguishers/Car Door Openers 500 500 500 - - 250 250 Forensic Computer Supplies 750 750 750 750 750 750 750 K-9 Equipment 1,000 1,000 1,000 2,000 2,000 1,000 1,000 Portable Breath Testers 2,200 2,200 2,200 500 500 2,000 2,000 Radar Units 5,000 5,000 5,000 2,500 2,500 5,000 5,000 Tasers 10,000 10,000 10,000 8,000 8,000 10,000 10,000 Total 31,100 31,100 31,100 18,850 18,850 26,500 26,500 6212 MOTOR FUELS/OILS Gas 119,111 122,348 115,000 87,500 87,500 87,500 87,500 Oil 3,375 3,375 3,300 4,000 4,000 4,000 4,000 Total 122,486 125,723 118,300 91,500 91,500 91,500 91,500 6215 EQUIPMENT-PARTS Batteries(Laptop,AA,AAA,C,D) 4,000 4,000 4,000 4,000 4,000 4,000 4,000 Bike Parts 750 750 750 350 350 350 350 Gun Parts Replacement 1,500 1,500 1,500 1,250 1,250 1,500 1,500 Patrol/Inv/Admin Vehicles 13,500 13,500 13,500 13,500 13,500 13,500 13,500 Squad License Plates 250 250 250 250 250 250 250 Total 20,000 20,000 20,000 19,350 19,350 19,600 19,600 6216 EQUIPMENT-TIRES/BATTERIES Patrol/Inv/Admin Vehicles 7,000 10,000 10,000 10,000 10,000 10,000 10,000 Total 7,000 10,000 10,000 10,000 10,000 10,000 10,000 6229 GENERAL SUPPLIES 12 Gauge Less Lethal Ammo 1,500 1,500 1,500 1,500 1,500 2,000 2,000 AED Batteries/Pads 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Ammunition 18,000 18,000 18,000 18,000 18,000 18,000 18,000 Canine Supplies&Food 3,550 3,550 3,550 3,550 3,550 3,550 3,550 Cell Phone Batteries/Supplies 350 350 350 - - 350 350 Coffee/Water/Meeting Supplies 2,750 2,750 2,750 2,500 2,500 2,750 2,750 Crime Prevention Meeting Supplies 1,600 1,600 1,600 1,600 1,600 1,600 1,600 Crime Prevention Promotional Materials 7,000 7,000 7,000 5,500 5,500 7,000 7,000 Detention Supplies 500 500 500 500 500 500 500 First Aid Supplies 3,000 3,000 3,000 2,500 2,500 3,000 3,000 Flares 500 500 500 400 400 500 500 Flex Cuffs 100 100 100 100 100 100 100 Hearing Protectors 100 100 100 - - 100 100 Investigation Supplies 6,500 6,500 6,500 6,500 6,500 6,500 6,500 SWAT Supplies 6,600 6,600 6,600 6,600 6,600 6,600 6,600 Mentoring-Academy Supplies 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Narcotic Field Testing Kits 450 450 450 250 250 450 450 Patrol Supplies 3,800 3,800 3,800 3,800 3,800 3,800 3,800 Shooting Glasses 150 150 150 100 100 150 150 Targets/Gun Cleaning Materials 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Taser Cartridges/Batteries 3,250 3,250 3,250 3,250 3,250 3,250 3,250 Total 64,700 64,700 64,700 61,650 61,650 65,200 65,200 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 117 DEPT 20: POLICE-1200 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6235 CONSULTANT SERVICES Canine Vet Services 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Mantoux&Hepatitis Test&Inoculations 500 500 500 500 500 500 500 Pre-employment Medicals&Psychologicals 3,500 5,000 5,000 5,000 5,000 5,000 5,000 Total 6,000 7,500 7,500 7,500 7,500 7,500 7,500 6237 TELEPHONE/PAGERS Cellular Phone Services 37,500 39,000 39,000 39,000 39,000 39,000 39,000 Frontier Phone Lines 250 250 250 250 250 250 250 Verizon LTE 4G Wireless Services 16,000 16,000 16,000 16,000 16,000 16,000 16,000 Telephone Language Translation Service 2,300 2,300 2,300 2,300 2,300 2,300 2,300 Total 56,050 57,550 57,550 57,550 57,550 57,550 57,550 6238 POSTAGE/UPS/FEDEX UPS Expense 300 400 - 400 400 400 400 Total 300 400 - 400 400 400 400 6239 PRINTING/PUBLISHING Annual Report 100 100 100 100 100 100 100 Business Cards 1,200 1,200 1,000 1,200 1,200 1,200 1,200 Crime Prevention Materials 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Evidence Labels and Bar Codes 800 800 800 800 800 800 800 Forms/Stationery/Envelopes 1,000 1,000 800 1,000 1,000 1,000 1,000 Misc Printing 500 500 500 500 500 500 500 Night to Unite Yard Signs 950 950 950 950 950 950 950 Total 5,550 5,550 5,150 5,550 5,550 4,600 4,600 6240 C.SERVICE/GARBAGE REMOVAL Shredding Service 1,400 1,400 1,400 1,400 1,400 1,600 1,600 Total 1,400 1,400 1,400 1,400 1,400 1,600 1,600 6249 OTHER CONTRACTUAL SERVICES DCC Fees(General&Capital Projects) 999,922 1,033,687 1,033,687 1,032,170 1,032,170 1,051,957 1,051,957 Background Investigation Fees 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Consolidated Lead Evaluation and Reporting 3,600 3,600 3,600 3,600 3,600 3,600 3,600 Evidentiary Impound&Tow Fees 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Total 1,008,022 1,041,787 1,041,787 1,040,270 1,040,270 1,060,057 1,060,057 6255 UTILITIES-ELECTRIC Dakota Electric and Excel Energy 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Reimbursement from Eagan PD for Range (1,000) (1,000) (1,000) (1,000) (1,000) (1,000) (1,000) Total 1,000 1,000 1,000 1,000 1,000 1,000 1,000 6265 REPAIRS-EQUIPMENT ** = Service Contract ***Digital Dictation 2,240 2,240 2,240 1,670 1,670 1,670 1,670 ***Konica Copiers Maintenance 3,000 3,000 3,000 4,800 4,800 4,800 4,800 ***Digital ICV/Body Cam Server Maint 5,940 - - - - 7,000 7,000 ***Motorola Radio Extended Warranty 4,440 - - - - 5,000 5,000 ***Evidence System Software Maintenance 3,000 9,000 9,000 9,000 9,000 9,000 9,000 Car Washes 4,000 4,000 4,000 4,000 4,000 4,000 4,000 Digital ICV/Body Cam Repairs 3,000 3,000 3,000 3,000 3,000 3,000 3,000 LOGIS Mobiles Support Maintenance 39,973 42,918 42,918 43,450 43,450 45,000 45,000 LOGIS Support is included in Data Processing (39,973) (42,918) (42,918) (43,450) (43,450) (45,000) (45,000) LOGIS RMS Support Maintenance 113,814 117,480 117,480 121,315 121,315 123,000 123,000 LOG/S RMS is included in Data Processing (113,814) (117,480) (117,480) (121,315) (121,315) (123,000) (123,000) Misc.Small Equipment Repairs 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Radar Recertifications - 1,650 1,650 - - 1,650 1,650 Radio Repairs 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Squad Car-Not in House 6,000 6,000 6,000 6,000 6,000 6,000 6,000 Trend Reduction (5,000) - - - - - - Total 29,620 31,890 31,890 31,470 31,470 45,120 45,120 6275 SCHOOL/CONF/EXP-LOCAL Canine Training School 1,750 1,750 1,750 1,750 1,750 1,750 1,750 Chaplains Training 500 500 - - - 500 500 Crisis Intervention Training 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Explorer Training/Meeting Expense 100 100 - 100 100 100 100 Meal Expense Reimbursement Training/Court 2,600 2,600 2,600 2,600 2,600 2,600 2,600 Rotary Meetings 500 500 500 500 500 500 500 Specialized Training-Crime Prevention/CIU 1,000 1,000 500 1,000 1,000 1,000 1,000 Specialized Training-Detectives 3,000 3,000 1,500 3,000 3,000 3,000 3,000 Specialized Training-Firearm Instructors 1,000 1,000 500 - - 1,000 1,000 Specialized Training-Patrol Officers 6,000 6,000 6,000 6,000 6,000 6,000 6,000 Specialized Training-Records Unit 1,500 1,500 500 - - 1,500 1,500 Specialized Training-Supervisors 3,000 3,000 2,000 3,000 3,000 3,000 3,000 Specialized Training-SRO 900 900 - 900 900 900 900 Specialized Training-Use of Force Instructors 1,000 1,000 1,000 - - 1,000 1,000 Mandated Training 13,000 13,000 10,000 13,000 13,000 13,000 13,000 Total 36,850 36,850 27,850 32,850 32,850 36,850 36,850 6276 SCHOOL/CONF/EXP-OTHER Can-Am Narcotics Conference 450 450 450 450 450 450 450 Crime Prevention Conference 500 500 500 500 500 500 500 IACP Conference 5,000 5,000 - - - 5,000 - Juvenile Officers Institute 1,000 1,000 1,000 1,000 1,000 1,000 1,000 K-9 Drug Certification 360 360 360 360 360 360 360 FBI NA NW Chapter Training Conference 1,000 1,000 - - - 1,000 1,000 SWAT-Annual Training Exercise 1,800 1,800 1,800 1,800 1,800 1,800 1,800 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 118 DEPT 20: POLICE-1200 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6276 SCHOOL/CONF/EXP-OTHER MN Chiefs of Police Executive Training Institute 2,000 2,000 2,000 2,000 2,000 2,000 2,000 National Explorer Conference - 1,000 - - - 1,000 1,000 Organized Retail Crime Conference 800 800 800 800 800 800 800 Out State Specialty Training 2,500 2,500 - - - 2,500 2,500 Sex Crimes Investigator Conference 500 500 500 500 500 500 500 Special Operations Training Assn.Conference 1,600 1,600 1,600 1,600 1,600 7,000 6,600 State Explorer Conference 800 800 - 800 800 800 800 Total 18,310 19,310 9,010 9,810 9,810 24,710 19,310 6280 DUES&SUBSCRIPTIONS Association of Training Officers of MN 200 200 200 200 200 200 200 Crime Prevention Officers Association 180 180 180 180 180 180 180 Criminal Code/Law Books 50 50 - - - - - Dakota County Chiefs of Police Association 600 600 600 600 600 600 600 DC 800 MHz Access Fee 28,200 30,900 30,900 31,200 31,200 32,000 32,000 Explorer Re-charter 250 250 250 250 250 250 250 International Association of Chiefs of Police 450 450 450 450 450 450 450 SWAT Dues 8,300 8,300 8,300 10,000 10,000 10,000 10,000 Misc.Books&Publications 500 500 500 - - 500 500 MN Chiefs of Police Association 580 580 580 580 580 580 580 MN Law Enforcement Explorers Association 75 75 75 75 75 75 75 MN Multi-Housing Assn.Coalition 130 130 130 130 130 130 130 National FBI Academy Association/LEEDA 350 350 350 350 350 350 350 Police License Renewals($90 each) 1,980 1,260 1,260 1,980 1,980 1,980 1,980 Rotary Dues 200 200 200 200 200 200 200 Tri-County Investigators Association 100 100 100 100 100 100 100 U.S.Police Canine Association 160 160 160 160 160 160 160 VITALS Aware Services 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Total 44,805 46,785 46,735 48,955 48,955 50,255 50,255 6281 UNIFORM/CLOTHING ALLOWANCE Awards/Plaques/Commendation Medals 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Bike Uniforms 1,000 1,000 1,000 1,000 1,000 1,000 1,000 ChaplainNolunteer Uniforms 500 500 500 500 500 500 500 SWAT 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Patches/Badges 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Records Personnel Uniforms 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Replacement Ballastic Vests 8,400 12,000 12,000 6,000 6,000 9,000 9,000 Sworn Officers 55,650 56,700 56,700 60,500 60,500 60,500 60,500 Sworn Officers New Hires 3,000 3,000 3,000 3,000 3,000 7,000 7,000 Uniforms&Badges,Explorer Program 500 500 500 500 500 500 500 Total 77,050 81,700 81,700 79,500 79,500 86,500 86,500 6310 RENTAL EXPENSE CJDN Connection Fees-BCA Desktop Query 5,760 5,760 5,760 5,760 5,760 5,760 5,760 CJDN Connection Fees-BCA Mobile Query 5,040 5,040 5,040 5,040 5,040 5,040 5,040 CJDN Connection Fees-BCA Submission 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Konica Minolta Copier Leases 6,800 6,800 6,800 4,800 4,800 4,800 4,800 Vehicle Lease(Drug Task Force) 3,600 3,600 3,600 3,600 3,600 3,600 3,600 Total 22,400 22,400 22,400 20,400 20,400 20,400 20,400 6399 OTHER CHARGES Blood Tests 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Outdoor Range Maintenance/Repairs 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Scale Calibration Maintenance - - - - - Subpoena Fees 1,100 1,100 1,100 1,100 1,100 1,100 1,100 Total 7,600 7,600 7,600 7,600 7,600 7,600 7,600 6745 VEHICLE REPLACEMENT - - - - VERF-Vehicle Replacement Charges 238,220 262,000 262,000 288,200 288,200 296,800 296,800 Total 238,220 262,000 262,000 288,200 288,200 296,800 296,800 Total Net of Personnel 1,806,863 1,883,645 1,854,572 1,842,205 1,842,205 1,922,142 1,916,742 TOTAL EXPENSES 9,761,838 $10,366,730 $10,059,657 $ 10,615,830 $ 10,584,650 $ 10,966,532 $ 10,932,092 TOTAL REVENUES(from Above): 723,780 $ 690,350 $ 711,000 $ 759,700 $ 779,700 $ 759,700 $ 759,700 NET ADDITION TO(USE OF)GENERAL REVENUE! $(9,038,058) (9,676,380) (9,348,657) (9,856,130) (9,804,950) (10,206,832) (10,172,392) 119 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 21 1290 Civil Defense DESCRIPTION OF ACTIVITY Civil Defense The City Council designates an Emergency Management Director. The Police Chief serves in this capacity. Duties include maintenance of the nine outdoor warning sirens, insuring that the Emergency Operations Center is properly equipped, updating and coordinating the periodic exercising the City's Emergency Operations Plan. The Police Chief works closely with the Fire Chief and the Dakota County Emergency Operations Director in coordinating Civil Defense activities. MAJOR OBJECTIVES FOR 2021 Continue ongoing maintenance on outdoor warning sirens including monitoring and replacement of DC power supply (batteries) as needed. The city maintains a service agreement with Frontline Warning Systems in order to maintain the Whelen siren system up to the current industry standards. Members of the Apple Valley Police Department supervisory team will continue to receive training in the National Incident Management System (NIMS) by attending the various NIMS courses provided by the Dakota County Domestic Preparedness Committee. In addition, tabletop exercises will be provided under the framework of the newly revised Emergency Operations Plan. The department will continue working to place the warning siren system into the city's CIP. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Proposed Proposed Proposed Item 2017 2018 2019 2020 2021 2022 Number of Warning Sirens 9 9 9 9 9 9 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 120 Department Expense Summary Budget Years (2021-2022) CIVIL DEFENSE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6105-SALARIES AND WAGES 0 6100-TOTAL PERSONNEL SERVICES 0 6211 -SMALL TOOLS&EQUIPMENT 724 0 0 1,000 0 1,000 300 1,000 300 6215-EQUIPMENT-PARTS 0 635 776 1,000 0 1,000 700 1,000 700 6205-SUPPLIES 724 635 776 2,000 0 2,000 1,000 2,000 1,000 6249-OTHER CONTRACTUAL SERVICES 15,303 15,139 15,352 16,000 17,752 18,151 18,151 34,550 34,550 6230-CONTRACTUAL SERVICES 15,303 15,139 15,352 16,000 17,752 18,151 18,151 34,550 34,550 6255-UTILITIES-ELECTRIC 551 550 550 675 236 675 675 675 675 6250-UTILITIES 551 550 550 675 236 675 675 675 675 6265-REPAIRS-EQUIPMENT 880 205 2,250 1,000 0 1,000 1,000 1,000 1,000 6260-REPAIRS AND MAINTENA 880 205 2,250 1,000 0 1,000 1,000 1,000 1,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 0 0 0 0 0 6280-DUES&SUBSCRIPTIONS 0 0 0 100 0 100 100 100 100 6270-TRNG/TRAVL/DUES/UNIF 0 0 0 100 0 100 100 100 100 6200-TOTAL OPERATING COSTS 17,457 16,529 18,927 19,775 17,988 21,926 20,926 38,325 37,325 6333-GENERAL-CASH DISCOUNTS -12 0 0 0 6301 -OTHER EXPENDITURES -12 0 0 0 6300-TOTAL OTHER EXPENDITURES -12 0 0 0 6701 -TOTAL CAPITAL OUTLAY 0 0 0 0 0 6700-TOTAL CAPITAL OUTLAY 0 0 0 0 0 17,445 16,529 18,927 19,775 17,988 21,926 20,926 38,325 37,325 121 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 21: CIVIL DEFENSE-1290 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6211 SMALL TOOL&EQUIPMENT Siren Maint Supplies 1,000 - - - - Supplies 1,000 1,000 1,000 1,000 300 1,000 300 Total 2,000 1,000 1,000 1,000 300 1,000 300 6215E BATTERIES Siren Batteries - 1,000 1,000 1,000 700 1,000 700 Total 1,000 1,000 1,000 700 1,000 700 6249 OTHER CONTRACTUAL SERVICES DCDPC Annual Dues 15,410 16,000 16,000 15,601 15,601 32,000 32,000 Frontline Warning Service - - - 2,550 2,550 2,550 2,550 Total 15,410 16,000 16,000 18,151 18,151 34,550 34,550 6255 UTILITIES-ELECTRIC Dakota Electric-Excel Energy 675 675 675 675 675 675 675 Total 675 675 675 675 675 675 675 6265 REPAIRS-EQUIPMENT Routine Maintenance 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 1,000 1,000 1,000 1,000 1,000 1,000 1,000 6275 SCHOOL/CONF/EXP-LOCAL Exercise Expenses - - - - - Total - - - - - - - 6280 DUES&SUBSCRIPTIONS AMEM 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 Total Net of Personnel 19,185 19,775 18,775 21,926 20,926 37,325 36,625 TOTAL EXPENSES $ 19,185 $ 19,775 $ 19,775 $ 21,926 $ 20,926 $ 38,325 $ 37,325 122 ••• ••••• AppValley Notes: 123 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 22 1295 Comm Sery Officer (CSO) DESCRIPTION OF ACTIVITY Community Service Officer A Community Service Officer (CSO) provides support in crime prevention, investigation, and response where full police powers are unnecessary and assists police officers in upholding law and order. CSOs work under the supervision of a patrol sergeant. They perform duties that don't require the level of training or expertise of a police officer, thereby freeing the officer to engage in activities that do require their attention. The duties of the CSOs include: • Fingerprinting citizens applying for certain licenses from state agencies or adoption. • Assisting patrol officers in performing traffic control, such as accident scene traffic control, special events control, and other similar situations. • Assisting officers in requesting and ensuring vehicle tows are completed at accident scenes and other arrest situations where a vehicle is involved. • Assisting in booking prisoners at the police station. • Handling dog bite calls, animal at large calls and injured animal calls. • Opening locked car doors for citizens. • Delivering City Council agenda packets. • Delivering the City Hall mail to the post office each day. • Deploying the radar display speed trailers as well as "Car 54". • Enforcing certain ordinance violations including selected parking violations. • Maintaining department supplies and equipment. • Shuttling squad cars back and forth from the police station to mechanics at CMF. • Transporting evidence to and from the Minnesota Bureau of Criminal Apprehension for analysis. • Monitoring winter sidewalk snow shoveling complaints. • Fingerprinting residents who require it as part of job applications MAJOR OBJECTIVES FOR 2021 • Continue providing quality non-sworn police service • Continue providing service and monitoring of animal control issues, animal impoundments, and potentially dangerous/dangerous dog monitoring and accountability. • Continue providing parking enforcement service. 124 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Animal Licenses Sold 1,067 1,200 500 1,200 1,200 1,200 Regular Status Personnel Schedule -FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 CSO 2.8 2.8 2.8 2.8 2.8 2.8 Temporary Status Personnel Schedule- Hours (Part Time) Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 CSO(Additional time) 1381 1381 1381 1381 1381 1381 Summary Budget Department 22 Comm Sery Offic (CSO) 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4251 FEES-Animal Pickup 3,049 4,824 4,182 7,100 7,100 7,100 71,000 4032 LICENSE-Dogs 21,410 8,920 8,055 5,400 9,000 9,000 9,000 24,459 13,744 12,237 12,500 16,100 16,100 16,100 Expenditures: Salaries&Wages 66,574 81,741 40,553 79,645 79,915 82,540 86,475 Employee Benefits 8,324 12,506 6,096 14,730 15,345 16,340 17,310 Supplies 5,637 5,905 3,329 6,475 6,975 5,225 5,225 Contractual Services 3,855 5,725 3,671 6,150 5,900 6,150 6,150 Uniforms/Equipment 646 - 693 2,000 2,000 2,000 2,000 Other Expenses (15) (11) - - - - - 85,021 105,866 54,342 109,000 110,135 112,255 117,160 Net addition to (use of) (60,562) (92,122) (42,105) (96,500) (94,035) (96,155) (101,060) general revenues 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 125 Department Expense Summary Budget Years (2021-2022) COMM SERV OFFIC (CSO) 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 59 147 282 0 14 6111 -SALARY PART-TIME 64,004 77,392 37,988 72,635 23,154 78,120 78,120 79,425 79,425 6114-OVERTIME PART-TIME EMPLOYEES 2,511 4,202 2,283 3,100 630 3,100 3,100 3,100 3,100 6123-SALARY-OTHER 4,180 1,320 1,320 3,950 3,950 6105-SALARIES AND WAGES 66,574 81,741 40,553 79,915 23,798 82,540 82,540 86,475 86,475 6138-MEDICARE 965 1,185 499 1,160 345 1,200 1,200 1,255 1,255 6139-FICA 4,128 5,068 2,133 4,955 1,475 5,120 5,120 5,360 5,360 6141 -PENSIONS-PERA 1,023 3,416 2,160 5,995 1,105 6,190 6,190 6,485 6,485 6142-WORKERS COMPENSATION 2,209 2,837 1,305 3,235 990 3,830 3,830 4,210 4,210 6125-EMPLOYEE BENEFITS 8,324 12,506 6,096 15,345 3,916 16,340 16,340 17,310 17,310 6100-TOTAL PERSONNEL SERVICES 74,898 94,247 46,649 95,260 27,713 98,880 98,880 103,785 103,785 6210-OFFICE SUPPLIES 14 0 0 0 6211 -SMALL TOOLS&EQUIPMENT 133 0 42 300 0 300 300 300 300 6212-MOTOR FUELS/OILS 4,400 5,309 2,774 5,750 1,012 4,750 4,750 4,750 4,750 6215-EQUIPMENT-PARTS 0 0 345 0 6216-VEHICLES-TIRES/BATTERIES 451 0 0 500 0 500 0 500 0 6229-GENERAL SUPPLIES 639 597 167 175 0 175 175 175 175 6205-SUPPLIES 5,637 5,905 3,329 6,725 1,012 5,725 5,225 5,725 5,225 6238-POSTAGE/UPS/FEDEX 23 0 0 0 6239-PRINTING 0 0 0 250 0 250 250 250 250 6249-OTHER CONTRACTUAL SERVICES 3,831 5,725 3,671 5,900 196 5,900 5,900 5,900 5,900 6230-CONTRACTUAL SERVICES 3,855 5,725 3,671 6,150 196 6,150 6,150 6,150 6,150 6260-REPAIRS AND MAINTENA 0 0 0 0 6275-SCHOOLS/CON FERENCES/EXP LOCAL 0 0 0 0 0 6281 -UNIFORM/CLOTHING ALLOWANCE 646 0 693 2,000 0 2,000 2,000 2,000 2,000 6270-TRNG/TRAVL/DUES/UNIF 646 0 693 2,000 0 2,000 2,000 2,000 2,000 6200-TOTAL OPERATING COSTS 10,138 11,630 7,693 14,875 1,208 13,875 13,375 13,875 13,375 6333-GENERAL-CASH DISCOUNTS -15 -11 0 0 6301 -OTHER EXPENDITURES -15 -11 0 0 6300-TOTAL OTHER EXPENDITURES -15 -11 0 0 85,021 105,866 54,343 110,135 28,921 112,755 112,255 117,660 117,160 CITY OF APPLE VALLEY 2021 BUDGET 126 ACCOUNT DETAIL DEPT 22: COMM SERV OFFIC(CSO)-1295 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED _PROP RECOMMEND PROP RECOMMEND 6110 SALARIES 6111 Salary-Part-time 72,990 72,635 72,635 78,120 78,120 79,425 79,425 6112 Salary-Seasonal Temp - - - - - - - 6114 Overtime PT 3,100 3,100 3,100 3,100 3,100 3,100 3,100 6123 Salary-Other 3,555 4,180 4,180 1,320 1,320 3,950 3,950 6138 Medicare 1,155 1,160 1,160 1,200 1,200 1,255 1,255 6139 FICA 4,940 4,955 4,955 5,120 5,120 5,360 5,360 6141 PERA 5,740 5,995 5,995 6,190 6,190 6,485 6,485 6142 Work Comp 2,895 3,235 3,235 3,830 3,830 4,210 4,210 Total 94,375 95,260 95,260 98,880 98,880 103,785 103,785 6211 SMALL TOOL&EQUIPMENT Cages,Traps,Repellent,Gloves 300 300 300 300 300 300 300 Total 300 300 300 300 300 300 300 6212 MOTOR FUELS/OILS Gas 5,500 5,500 5,500 4,500 4,500 4,500 4,500 Oil 250 250 250 250 250 250 250 Total 5,750 5,750 5,750 4,750 4,750 4,750 4,750 6216 EQUIPMENT-TIRES/BATTERIES Animal Control Trucks 250 500 500 500 - 500 - Total 250 500 500 500 - 500 - 6229 GENERAL SUPPLIES Dog Licenses 100 175 175 175 175 175 175 Dog Nooses/Misc Supplies 75 - - - - Total 175 175 175 175 175 175 175 6239 PRINTING/PUBLISHING Printing 250 250 250 250 250 250 250 Total 250 250 250 250 250 250 250 6249 OTHER CONTRACTUAL SERVICES Palomino Pet Hospital 5,900 5,900 5,900 5,900 5,900 5,900 5,900 Boarding Fees Recapture Credit - - - - - - - Wildlife Trapping Service - - - - - - - Total 5,900 5,900 5,900 5,900 5,900 5,900 5,900 6281 UNIFORM/CLOTHING ALLOWANCE Community Service Officer Uniforms 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Total Net of Personnel 14,625 14,875 14,875 13,875 13,375 13,875 13,375 TOTAL EXPENSES 109,000 110,135 110,135 112,755 112,255 117,660 117,160 127 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 23 1300 Fire Department DESCRIPTION OF ACTIVITY The mission of the Apple Valley Fire Department is to reduce the loss of life and property by providing fire suppression, rescue services, non-emergency services, and fire and life safety education to the public. This is accomplished by training for and providing pre-emergency planning, fire protection, rescue, emergency medical services, hazardous materials response, natural or manmade disaster response, and emergency support when needed during other community crisis. Our priorities are life safety, property conservation, and environmental protection. These are achieved through our vision to be an innovative, effective, and progressive fire department. We are dedicated to the delivery of effective fire suppression, rescue services, and quality fire and safety education. We strive to offer the best available education and training to our firefighters, in preparation of meeting the needs and expectations of our citizens and visitors. Our training programs allow firefighters to receive classroom and practical education that is compliant with the National Fire Protection Association (NFPA), the Federal Emergency Management Agency's (FEMA) National Incident Management System (NIMS), and the Insurance Services Office, Inc. (ISO). By striving for the goal of meeting nationally recognized standards of these agencies, the Apple Valley Fire Department is able to provide consistent, systematic, and proactive response to emergent and other public safety needs. We also participate in coordinated county-wide training and response which provide optimum use of resources and personnel across inter- and intra-jurisdictional organizations, should the need arise. Our goal of ensuring our residential and business communities meet all City Ordinances and Minnesota State Fire Codes is met through our fire prevention program. Fire prevention activities provide multiple fire and life safety educational and training opportunities to the residents, businesses, and visitors of our city. Scheduled fire inspections of new and existing commercial and multi-family properties provide additional and effective safety. MAJOR OBJECTIVES FOR 2021 • Complete a needs analysis for Fire Station 2. • Roof replacement at Fire Stations 1 and 3 • Garage bay floor repairs at Fire Stations 1 and 3 • Create specifications and place order for new Ladder 1, delivery and payment in 2021. • Research and replace 15-year-old hydraulic rescue tools (Jaws of Life) for Engines 1, 2 and 3. • Redesign/rebuild residential sprinkler demonstration trailer MAJOR OBJECTIVES FOR 2022 • Complete reconfiguring/construction of Fire Station 2 • Replace 800 Mhz portable radios • HVAC replacement at Fire Station 3 128 IMPACT MEASURES/PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Rem 2017 2018 2019 2020 2021 2022 Fire/Rescue/EMS 1,787 2,074 2,148 2,200 2,300 2,400 Calls Response Times 6:03 avg 5:35 avg 5:53 avg 5:50 avg 5:50 avg 5:50 avg (minutes) Fire Inspections 82 1060 1521 1600 1600 1600 Firefighter Training 10,869 9,859 10,493 10,000 10,000 10,000 Hours Fire Safety Education 93 116 148 150 150 150 Programs Regular Status Personnel Schedule — FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Fire Chief 1 1 1 1 1 1 Fire Deputy Chief/Training 1 1 1 1 1 1 Officer Fire Marshal 1 1 1 1 1 1 Fire Inspector 1 1 1 1 1 1 Department Assistant 1 1 1 1 1 1 Part-Time Status Personnel Schedule In Hours Adopted Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Paid-on-Call Firefighters 25,436 27,100 28,563 27,750 29,500 29,500 (74) Firefighter Clerical 695 322 595 700 700 700 Assistant(PT) Station Cleaning (PT) - - - 360 360 360 129 Summary Budget Department 23 Fire 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenues: 5197 Lease Allina Space-Fire Station#1 38,987 36,062 34,587 37,885 38,645 39,400 39,400 4253 Fire Alarm Panels - - - - - 1,000 1,000 4259 Fire Alarms&Fire Key Lock Boxes 4,984 3,850 3,649 10,200 10,200 10,200 10,200 4075/4078/4079 Fire Permits 49,070 16,100 44,475 - 4,500 36,000 36,000 4142 Fire Other Public Safety(Training) 30,551 18,036 38,843 18,000 20,500 24,000 18,000 123,592 74,047 121,554 66,085 73,845 110,600 104,600 Expenditures: Salaries&Wages 828,140 936,290 941,201 965,560 989,555 1,098,875 1,147,965 Employee Benefits 230,031 256,601 273,762 287,500 286,020 308,825 318,925 Supplies&Equipment 94,242 113,626 77,482 71,965 70,855 89,994 94,626 Contractual Services 76,484 89,309 84,010 84,240 84,970 88,730 82,510 Utilities 30,063 33,525 30,798 29,865 31,564 31,689 32,325 Repairs&Maintenance 65,980 162,552 112,840 80,184 70,877 72,377 72,967 Training/Travel/Dues 96,768 95,054 98,307 104,328 105,282 109,119 110,089 Other Expenses 2,815 3,626 3,121 2,950 3,600 3,650 3,800 Vehicle Replacement Charge(VERF) 292,100 335,782 337,050 337,050 388,400 407,800 418,000 Capital Outlay - - - - - - - Total Expenditures 1,716,624 r 2,026,364 1,958,571 1,963,642 2,031,123 2,211,059 2,281,207 Net addition(use)of general (1,593,032) (1,952,317) (1,837,017) (1,897,557) (1,957,278) (2,100,459) (2,176,607) revenues 2021 CAPITAL OUTLAY: Hydraulic Rescue Tools (in VERF Fund) $94,600 Ladder 1 (in VERF Fund) $915,400 Utility 3 pickup (in VERF Fund) $36,600 Sprinkler trailer rebuild (in VERF Fund) $28,000 Station 1 roof (in Municipal Building Fund) $61,000 Station 3 roof (in Municipal Building Fund) $44,500 Station 1 bay floor (in Municipal Building Fund) $60,000 Station 3 bay floor (in Municipal Building Fund) $30,000 Station 2 needs assessment (in Future Capital Fund) $500,000 2022 CAPITAL OUTLAY: 4972 Chief Squad (in VERF Fund) $45,400 4974 Chief Squad (in VERF Fund) $45,400 Portable 800 MHz radios (in VERF Fund) $227,300 Station 3 HVAC (in Municipal Building Fund) $50,000 Station 2 construction (in Future Building Fund) $5,500,000 City of Apple Valley 130 Department Expense Summary Budget Years (2021-2022) FIRE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 379,195 445,852 414,450 450,530 220,622 467,875 467,875 496,575 496,575 6111 -SALARY PART-TIME 446,511 485,127 524,960 496,075 251,792 584,300 584,300 609,620 609,620 6113-OVERTIME-REGULAR EMPLOYEES 3,286 6,950 6,618 6,200 2,070 6,200 6,200 6,200 6,200 6121 -INSURANCE CASH BENEFIT 1,440 1,800 1,440 720 6122-COMP REQUEST -2,291 -3,440 -6,268 -596 6123-SALARY-OTHER 36,750 40,500 40,500 35,570 35,570 6105-SALARIES AND WAGES 828,140 936,290 941,201 989,555 474,608 1,098,875 1,098,875 1,147,965 1,147,965 6138-MEDICARE 10,353 11,751 11,656 6,970 5,841 13,935 13,935 14,555 14,555 6139-FICA 4,156 1,399 4,441 5,030 2,231 4,475 4,475 4,735 4,735 6141 -PENSIONS-PERA 55,674 65,962 63,545 76,770 35,599 81,015 81,015 82,130 82,130 6142-WORKERS COMPENSATION 109,946 115,974 131,216 129,265 64,510 137,155 137,155 145,190 145,190 6144-LONG-TERM DISABILITY INSURANCE 760 861 819 1,320 408 1,375 1,375 1,445 1,445 6145-MEDICAL INSURANCE 56,282 70,225 73,455 77,965 43,933 82,850 82,850 82,850 82,850 6146-DENTAL INSURANCE 4,216 4,893 5,164 2,748 6147-LIFE INSURANCE-BASIC 24 28 27 14 6148-LIFE INSURANCE-SUPP/DEPEND 503 878 1,520 708 6170-EMPLOYEE PAID PREMIUMS -11,882 -15,370 -18,082 -11,300 -14,210 -11,980 -11,980 -11,980 -11,980 6125-EMPLOYEE BENEFITS 230,031 256,601 273,762 286,020 141,782 308,825 308,825 318,925 318,925 6100-TOTAL PERSONNEL SERVICES 1,058,171 1,192,891 1,214,963 1,275,575 616,390 1,407,700 1,407,700 1,466,890 1,466,890 6210-OFFICE SUPPLIES 744 1,791 330 225 5 225 225 225 225 6211 -SMALL TOOLS&EQUIPMENT 42,483 46,777 11,619 10,025 4,077 27,894 27,894 27,671 27,671 6212-MOTOR FUELS/OILS 15,325 22,727 22,760 18,720 7,868 18,720 18,720 20,750 20,750 6214-CHEMICALS 3,008 1,458 988 2,350 39 2,350 2,350 2,350 2,350 6215-EQUIPMENT-PARTS 16,544 11,892 14,860 12,220 7,306 13,490 13,490 14,490 14,490 6216-VEHICLES-TIRES/BATTERIES 765 8,930 759 3,200 1,289 3,200 3,200 3,200 3,200 6229-GENERAL SUPPLIES 15,372 20,051 26,166 24,115 10,638 24,115 24,115 25,940 25,940 6205-SUPPLIES 94,242 113,626 77,482 70,855 31,221 89,994 89,994 94,626 94,626 6235-CONSULTANT SERVICES 20,378 26,949 18,573 19,950 8,644 22,315 22,315 22,315 22,315 6237-TELEPHONE/PAGERS 11,300 11,519 11,787 12,930 5,913 13,040 13,040 13,040 13,040 6238-POSTAGE/UPS/FEDEX 209 256 381 300 0 300 300 300 300 6239-PRINTING 558 2,943 1,833 710 1,563 1,380 1,380 1,380 1,380 6240-CLEANING SERVICE/GARBAGE 2,084 2,093 2,448 2,440 1,177 2,460 2,460 2,500 2,500 6242-FIRE ALARM PLAN REVIEWS 0 0 0 0 0 0 0 6249-OTHER CONTRACTUAL SERVICES 41,956 45,549 48,987 48,640 19,381 49,235 49,235 42,975 42,975 6230-CONTRACTUAL SERVICES 76,484 89,309 84,010 84,970 36,677 88,730 88,730 82,510 82,510 6255-UTILITIES-ELECTRIC 17,974 19,073 16,056 18,175 7,172 18,300 18,300 18,300 18,300 6256-UTILITIES-NATURAL GAS 8,871 11,385 10,820 10,179 5,809 10,179 10,179 10,615 10,615 6257-UTILITIES-PROPANE/WATER/SEWER 3,218 3,067 3,922 3,210 662 3,210 3,210 3,410 3,410 6250-UTILITIES 30,063 33,525 30,798 31,564 13,643 31,689 31,689 32,325 32,325 6265-REPAIRS-EQUIPMENT 45,074 50,833 40,541 49,982 27,544 50,482 50,482 50,572 50,572 6266-REPAIRS-BUILDING 20,906 111,719 72,299 20,895 7,291 21,895 21,895 22,395 22,395 6260-REPAIRS AND MAINTENA 65,980 162,552 112,840 70,877 34,835 72,377 72,377 72,967 72,967 6275-SCHOOLS/CONFERENCES/EXP LOCAL 19,762 20,449 20,391 20,970 3,076 20,970 20,500 20,970 20,500 6276-SCHOOLS/CONFERENCES/EXP OTHER 16,069 16,285 16,951 18,630 4,639 19,870 18,870 19,870 18,870 6278-SUBSISTENCE ALLOWANCE 2,350 2,400 1,600 3,000 500 3,000 2,500 3,000 2,500 6280-DUES&SUBSCRIPTIONS 3,581 2,861 1,737 4,100 3,540 4,100 3,100 4,100 3,100 6281 -UNIFORM/CLOTHING ALLOWANCE 55,007 53,058 57,628 58,582 36,700 64,149 64,149 65,119 65,119 City of Apple Valley 131 Department Expense Summary Budget Years (2021-2022) FIRE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6270-TRNG/TRAVL/DUES/UNIF 96,768 95,054 98,307 105,282 48,455 112,089 109,119 113,059 110,089 6200-TOTAL OPERATING COSTS 363,537 494,066 403,437 363,548 164,832 394,879 391,909 395,487 392,517 6310-RENTAL EXPENSE 0 600 0 600 550 600 600 600 600 6333-GENERAL-CASH DISCOUNTS -165 -173 -130 -144 6399-OTHER CHARGES 2,980 3,199 3,251 3,000 1,583 3,050 3,050 3,200 3,200 6301 -OTHEREXPENDITURES 2,815 3,626 3,121 3,600 1,988 3,650 3,650 3,800 3,800 6300-TOTAL OTHER EXPENDITURES 2,815 3,626 3,121 3,600 1,988 3,650 3,650 3,800 3,800 6720-CAPITAL OUTLAY-FURNITURE&FIX 0 14,782 0 0 0 6745-VERF CHARGES 292,100 321,000 337,050 388,400 194,200 407,800 407,800 418,000 418,000 6701 -TOTAL CAPITAL OUTLAY 292,100 335,782 337,050 388,400 194,200 407,800 407,800 418,000 418,000 6700-TOTAL CAPITAL OUTLAY 292,100 335,782 337,050 388,400 194,200 407,800 407,800 418,000 418,000 1,716,624 2,026,364 1,958,570 2,031,123 977,410 2,214,029 2,211,059 2,284,177 2,281,207 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 132 DEPT 23: FIRE-1300 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4075 Permit-Fire Alarm/Sprinkler - 4,500 12,000 16,000 16,000 16,000 16,000 4078 Permit Fireworks - - - - - - - 4079 Permit-Fire Alarm Inspections - - 12,000 12,000 20,000 20,000 20,000 4253 Fire Alarm Panels - - - - 1,000 - 1,000 4142 Fire Other Public Safety(Training) 18,000 20,500 11,992 24,000 24,000 18,000 18,000 4259 Fire Alarms&Fire Key Lock Boxes 10,200 10,200 - 10,200 10,200 10,200 10,200 5197 Lease Allina Space-Fire Station#1 37,885 38,645 38,112 39,400 39,400 39,400 39,400 Total _ 66,085 73,845 74,104 101,600 110,600 103,600 104,600 SALARIES 6110 Regular Employees 464,630 450,530 450,530 467,875 467,875 496,575 496,575 6111 Part time 460,325 496,075 496,075 584,300 584,300 609,620 609,620 6113 Overtime-Regular 6,200 6,200 6,200 6,200 6,200 6,200 6,200 6123 Salaries-Other 34,405 36,750 36,750 40,500 40,500 35,570 35,570 6138 Medicare 7,145 6,970 6,970 13,935 13,935 14,555 14,555 6139 FICA 4,895 5,030 5,030 4,475 4,475 4,735 4,735 6141 Pension-PERA 65,855 76,770 76,770 81,015 81,015 82,130 82,130 6142 Work Comp Ins 145,765 129,265 129,265 137,155 137,155 145,190 145,190 6144 Long-term Disability Insurance 1,340 1,320 1,320 1,375 1,375 1,445 1,445 6145 Hospital&Life Insurance 73,800 77,965 77,965 82,850 82,850 82,850 82,850 6170 Employee Paid Premiums (11,300) (11,300) (11,300) (11,980) (11,980) (11,980) (11,980) 2020 Vacancy Savings (3,000) Total 1,253,060 1,275,575 1,272,575 1,407,700 1,407,700 1,466,890 1,466,890 6210 OFFICE SUPPLIES Miscellaneous 225 225 225 225 225 225 225 Total 225 225 225 225 225 225 225 6211 SMALL TOOLS&EQUIPMENT Firefighting Hand Tools and Equipment 800 800 800 800 800 800 800 Technical Rescue Equipment 600 600 600 600 600 600 600 Vehicle Extrication Equipment(Rescue 2 Combi-Tool) VERF Fire Hose(Attack and Supply) 5,256 5,256 5,256 5,405 5,405 5,500 5,500 Investigation Equipment 200 200 200 200 200 200 200 Firefighting Nozzles 400 400 400 400 400 400 400 Flashlights 225 225 225 225 225 225 225 EMS Equipment Non-Expendable - 800 800 800 800 Fire Extinguishers/Stat-X First Responder Suppressant 150 150 150 300 300 300 300 High Visibility Traffic Vests - - - - - - - Rescue Saw Equipment and Blades 200 200 200 200 200 200 200 Mops,Brooms,Cleaning Equipment 200 200 200 200 200 200 200 Station Hand Tools and Equipment 175 175 175 175 175 175 175 Water/Ice Rescue Suit(1 per year x7) 636 636 636 636 636 636 636 SCBA Firefighter Face Mask 253 253 253 253 253 285 285 Disposable Single Gas CO Detectors(4 per year) 895 930 930 1,200 1,200 1,200 1,200 Technology Upgrades(TVs,Apparatus Display Monitors,etc...) 800 VHF Fire Pagers Replacement(Minitor VI) Gas Monitor Simulator Set 5,300 5,300 Battery powered tools for Rescue 2 750 750 Battery powered fan for Rescue 2 4,900 4,900 Pluggie the Fire Hydrant Automatic External Defibrillator x 11 16,500 16,500 Multi-Gas Monitoring Equipment - Workout Gym Equipment(2018-Exercise Bike/2019-Muli-Gym) Stihl Rescue Chain Saw x 3 5,200 5,200 Total 10,790 10,025 10,025 27,894 27,894 27,671 27,671 6212 MOTOR FUELS/OILS/ADDITIVES Unleaded 7,193 7,193 7,193 7,193 7,193 8,193 8,193 Diesel 8,456 8,457 11,697 8,457 8,457 9,457 9,457 Diesel Road Tax 1,070 1,070 1,110 1,070 1,070 1,100 1,100 Oils&Additives 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 18,719 18,720 22,000 18,720 18,720 20,750 20,750 6214 CHEMICALS Plug&Dike 100 100 100 100 100 100 100 Hazmat Absorbents(Absorbent/Pillows/Pads) 300 300 300 300 300 300 300 SCBA Cleaning&Disinfectant 350 350 350 350 350 350 350 Class A Foam 1,600 1,600 1,600 1,600 1,600 1,600 _ 1,600 Total 2,350 2,350 2,350 2,350 2,350 2,350 2,350 6215 EQUIPMENT-PARTS Batteries(Rechargeable) 750 905 905 1,025 1,025 1,025 1,025 Batteries(Non-Rechargeable) 1,366 1,365 1,365 1,365 1,365 1,365 1,365 SCBA Equipment&Compressors 300 300 300 300 300 300 300 Firefighting Equipment&Tools 250 250 250 300 300 300 300 General/Miscellaneous 900 900 900 1,000 1,000 1,000 1,000 Apparatus/Vehicle Parts 7,500 8,000 10,280 9,000 9,000 10,000 10,000 Atmospheric Monitor Sensor Replacements 1,500 500 500 500 500 500 500 Total 12,566 12,220 14,500 13,490 13,490 14,490 14,490 6216 TIRES&BATTERIES(VEHICLES) Tires 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Batteries 700 700 700 700 700 700 700 Total 3,200 3,200 3,200 3,200 3,200 3,200 3,200 6229 GENERAL SUPPLIES EMS Supplies Expendable 375 375 375 375 375 2,000 2,000 Traffic Control Devices(Fuses,Cones,etc...) 250 250 250 250 250 250 250 Cleaning Supplies and Laundry Soap 2,100 2,100 2,100 2,100 2,100 2,100 2,100 Maps&Preplan Materials 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Infection Control Supplies 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Fire Line Barrier Tape 140 140 140 140 140 140 140 Hazmat Decontamination Supplies 660 660 660 660 660 660 660 Atmosheric Monitoring Calibration Gas 1,350 1,350 1,350 1,350 1,350 1,350 1,350 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 133 DEPT 23: FIRE-1300 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6229 GENERAL SUPPLIES Smoke Machine Training Replacment - Liquid Smoke(Training Smoke Machine) 100 100 100 100 100 100 100 Medical Gloves(Latex Free) 1,750 1,750 1,750 1,750 1,750 1,750 1,750 Vehicle Soap 1,300 1,300 1,300 1,300 1,300 1,300 1,300 N95 Particulate Respirator Masks 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Fire Box Rekeying - Station Furnishings 1,2,&3 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Primary Eye Protection 50 50 50 50 50 50 50 Salvage Tarps 400 400 400 400 400 400 400 Fire Codes and NFPA Standards 1,400 1,400 1,400 1,400 1,400 1,400 1,400 Training Materials(Books,Curriculum,Videos) 1,600 2,100 2,100 2,100 2,100 2,100 2,100 Fire Prevention Materials 6,900 6,900 6,900 6,900 6,900 7,100 7,100 Food for Emergency Incidents and Standbys 1,240 1,240 1,240 1,240 1,240 1,240 1,240 Incident Command Software(moved to 6249) - Volunteer Fire Corp Citizens Program 500 Total _ 24,115 24,115 24,115 24,115 24,115 25,940 25,940 6235 CONSULTANT SERVICES New Hire Physical/Ability/Psychological Assessment 7,000 7,000 7,000 9,000 9,000 9,000 9,000 Annual Physical Exams(74 @$143) 10,582 10,582 10,582 10,582 10,582 10,582 10,582 Tuberculosis(TB)Testing(74 @$22) 1,628 1,628 1,628 1,628 1,628 1,628 1,628 Flu Shots(74 @$10) 740 740 740 1,105 1,105 1,105 1,105 Total _ 19,950 19,950 19,950 22,315 22,315 22,315 22,315 6237 TELEPHONE/PAGERS Cellular Phone Services 2,730 3,720 3,390 3,760 3,760 3,760 3,760 Mobile Device Stipends 2,800 1,800 1,800 1,800 1,800 1,800 1,800 SprintNerizon Mobile EVDO Wireless Services 6,300 6,300 6,300 6,340 6,340 6,340 6,340 Cable Television 300 300 300 310 310 310 310 laR Firefighter Supplemental Notification System 800 810 810 830 830 830 830 Total 12,930 12,930 12,600 13,040 13,040 13,040 13,040 6238 POSTAGE/UPS/FEDEX Miscellaneous Shipping 200 300 300 300 300 300 300 Total 200 300 300 300 300 300 300 6239 PRINTING/PUBLISHING Fire Code Enforcement Forms - Business Cards 180 180 180 180 180 180 180 Stationery and Envelopes 200 200 200 200 200 200 200 Recruitment Materials(Flyers,Door Knockers,etc...) 330 330 1,220 1,000 1,000 1,000 1,000 Total _ 710 710 1,600 1,380 1,380 1,380 _ 1,380 6240 CLEAN SERVICE/WASTE REMOVAL Garbage Station 1 1,154 1,294 1,294 1,300 1,300 1,300 1,300 Garbage Station 2 497 573 573 580 580 600 600 Garbage Station 3 510 573 573 580 580 600 600 Total 2,161 2,440 2,440 2,460 2,460 2,500 2,500 6242 FIRE ALARM PLAN REVIEW Fire Alarm Plan Review Consultant 750 - - - Total 750 - - - - - - 6249 OTHER CONTRACTUAL SERVICES Online Interactive Training Services 5,865 5,865 5,865 5,865 5,865 5,865 5,865 Custodial Services Fire Station 1(+Allina),2,and 3 6,720 6,720 1,120 6,790 6,790 Hazardous Materials Disposal - Fire RMS(ImageTrend) 3,607 3,610 3,610 3,610 3,610 4,100 4,100 Lawn Care(Fire Stations x 3) 11,000 12,100 12,100 12,600 12,600 12,600 12,600 Fire Alarm Panel Monitoring(Fire Stations x 3) 1,147 1,145 1,145 1,170 1,170 1,210 1,210 800 MHz Radio Subscriber fees(64@$300) 19,200 19,200 19,200 19,200 19,200 19,200 19,200 Incident Command Software Subscription(ICx Command) - - Total 47,539 48,640 43,040 49,235 49,235 42,975 42,975 6255 UTILITIES-ELECTRIC Station 1 11,395 11,395 11,020 11,480 11,480 11,480 11,480 Station 2 3,394 3,394 3,394 3,414 3,414 3,414 3,414 Station 3 3,386 3,386 3,386 3,406 3,406 3,406 3,406 Total 18,175 18,175 17,800 18,300 18,300 18,300 18,300 6256 UTILITIES-NATURAL GAS Station 1 4,900 5,900 6,121 5,900 5,900 6,100 6,100 Station 2 1,914 2,314 2,314 2,314 2,314 2,415 2,415 Station 3 1,666 1,965 1,965 1,965 1,965 2,100 2,100 Total 8,480 10,179 10,400 10,179 10,179 10,615 10,615 6257 UTILITIES-OTHER Station 1 1,926 1,926 2,116 1,926 1,926 2,026 2,026 Station 2 770 770 770 770 770 770 770 Station 3 514 514 514 514 514 614 614 Total 3,210 3,210 3,400 3,210 3,210 3,410 3,410 6265 REPAIRS-EQUIPMENT 800 MHz Radios and Pager Repair 450 450 450 450 450 450 450 ApparatusNehicle Maintenance and Repairs 16,737 16,737 16,737 16,737 16,737 16,737 16,737 Hydraulic Rescue Tool Maintenance&Coupling Change 1,000 1,000 1,000 1,000 1,000 1,000 1,000 SCBAAnnual Testing and Maintenance 7,175 7,100 5,758 7,100 7,100 6,890 6,890 Boat&Motor Maintenance 175 175 175 175 175 175 175 Annual Apparatus Fire Pump Test(x7) 6,045 8,830 8,830 8,830 8,830 8,830 8,830 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 134 DEPT 23: FIRE-1300 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6265 REPAIRS-EQUIPMENT Annual Ground and Aerial(x2)Ladder Testing 2,650 2,400 2,400 2,400 2,400 2,400 2,400 Annual Fire Hose Testing 4,188 3,800 3,800 3,800 3,800 4,100 4,100 Fire Hose Repair - Turnout Clothing Inspection and Repairs 6,140 6,140 6,500 6,640 6,640 6,640 6,640 Firefighting Equipment Maintenance 750 750 750 750 750 750 750 EMS Equipment Maintenance 200 200 200 200 200 200 200 General Equipment Maintenance 900 900 900 900 900 900 900 Fire Extinguisher Maintenance 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Total 47,910 49,982 49,000 50,482 50,482 50,572 50,572 6266 REPAIRS-BUILDINGS HVAC Maintenance&Repair(Fire Stations x 3) 6,174 6,175 6,175 6,175 6,175 6,175 6,175 Overhead Garage Doors General Maintenance 1,600 1,600 1,600 1,600 1,600 1,600 1,600 General Building Maintenance(+Interior Painting) 10,000 10,000 10,000 10,000 10,000 10,000 10,000 FS 3 Dayroom Floor Replacement - FS 1 Training Room Carpet Replacement 6,000 - - - - Annual Fire Sprinkler Testing 500 620 620 620 620 620 620 FS 3-Office Chairs(x25) 5,500 - - - - Fire Station 1 Apparatus Bay Floor Refinishing - - - - - ABLE Fire Training Facility Maintenance 2,500 2,500 2,500 3,500 3,500 4,000 4,000 Total _ 32,274 20,895 20,895 21,895 21,895 22,395 22,395 6275 SCHOOLS/CONF/MEETING EXP-LOCAL Firefighting Courses and Continuing Education 4,500 4,500 2,530 4,500 4,030 4,500 4,030 Fire Service Certifications 1,800 1,800 1,800 1,800 1,800 1,800 1,800 EMS Training 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Department Assistant Continuing Education 500 500 500 500 500 500 500 Fire Marshall/Inspector Continuing Education 1,520 1,520 1,520 1,520 1,520 1,520 1,520 Technical Rescue Training 1,800 1,800 1,800 1,800 1,800 1,800 1,800 Blue Card Command CE and Certification 3,800 3,800 3,800 3,800 3,800 3,800 3,800 Hazardous Materials Training 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Emergency Response Driving Course 3,250 3,250 3,250 3,250 3,250 3,250 3,250 Refreshments/Meals 1,600 1,600 1,600 1,600 1,600 1,600 1,600 Total _ 20,970 20,970 19,000 20,970 20,500 20,970 20,500 6276 SCHOOLS/CONFERENCES EXP-OTHER MN State Fire Department Conference - MN State Fire Chiefs Conference 3,100 3,600 4,300 3,300 4,300 4,300 Fire Department Instructors Conference(FDIC) 8,229 8,930 8,970 8,970 8,970 8,970 Fire Rescue International Conference(FRI) 3,600 3,800 4,200 4,200 4,200 4,200 Regional Fire Schools 2,200 2,300 2,300 2,400 2,400 2,400 1,400 Storage Tank Firefighting 1,500 2,279 Total 18,629 18,630 4,579 19,870 18,870 19,870 18,870 6278 SUBSISTENCE ALLOWANCE Subsistence allowance for out-of-metro area trips 3,000 3,000 500 3,000 2,500 3,000 2,500 Total 3,000 3,000 500 3,000 2,500 3,000 2,500 6280 DUES&SUBSCRIPTIONS Dues 2,100 2,100 1,000 2,100 1,600 2,100 1,600 Subscriptions(NFPA Standards and Trade Magazines) 2,000 2,000 2,000 2,000 1,500 2,000 1,500 Total 4,100 4,100 3,000 4,100 3,100 4,100 3,100 6281 UNIFORM/CLOTHING ALLOWANCE Fire Fighting Boots 3,750 4,100 5,118 4,550 4,550 4,650 4,650 Fire Fighting/Extrication/Rescue Gloves 2,940 2,940 2,940 3,080 3,080 3,160 3,160 Fire Fighting Coats 15,189 15,190 15,190 18,600 18,600 18,650 18,650 Fire Fighting Pants 12,069 12,670 12,670 13,800 13,800 13,850 13,850 Fire Fighting Helmets 3,465 3,466 3,466 3,735 3,735 3,825 3,825 Fire Fighting Protective Hoods(Nomex Barrier) 3,836 3,836 4,236 4,004 4,004 4,104 4,104 Volunteer/Paid-on-Call Uniforms(74 @$125) 9,250 9,250 9,250 9,250 9,250 9,550 9,550 T-Shirts,Explorers 130 130 130 130 130 130 130 Badges/Awards/Plaques/Commendation Medals 3,300 3,300 3,300 3,300 3,300 3,300 3,300 Regular(Full-Time)Uniforms(4 @$925) 3,700 3,700 3,700 3,700 3,700 3,900 3,900 Total 57,629 58,582 60,000 64,149 64,149 65,119 65,119 6310 RENTAL EXPENSE Home and Garden Show 600 550 600 600 600 600 Total - 600 550 600 600 600 600 6399 OTHER CHARGES Annual Service Awards Banquet 2,950 3,000 1,582 3,050 3,050 3,200 3,200 Total 2,950 3,000 1,582 3,050 3,050 3,200 3,200 6720 CAPITAL OUTLAY-OFFICE FURNITURE FS 2-Office Chairs(x25) - - - - Total - - - -� - - - 6740 CAPITAL OUTLAY-OTHER ITEMS Self-Contained Breathing Apparatus[SCBA]Replacement VERF VERF Replacement(42 each$5,857) Thermal Imager Replacement(7 each$8,300) VERF VERF Hydraulic Rescue Tool Replacement(3 each$37,000) VERF VERF 800 MHz Radio Replacement(64 each$5,000) VERF VERF Total - - - - - - - 6745 VEHICLE REPLACEMENT VERF-Vehicle Replacement Fund Charges 337,050 388,400 388,400 407,800 407,800 418,000 418,000 Total 337,050 388,400 388,400 407,800 407,800 418,000 418,000 Total Net of Personnel 710,582 755,548 735,451 806,329 803,359 817,287 814,317 TOTAL EXPENSES $ 1,963,642 $ 2,031,123 $ 2,008,026 $ 2,214,029 $ 2,211,059 $ 2,284,177 $ 2,281,207 135 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 76 1365 Fire Relief DESCRIPTION OF ACTIVITY This business unit accounts for the activity associated with contributions to the Apple Valley Firefighter's Relief Association. The Apple Valley Firefighter's Relief Association is a separate legal entity that receives and manages monies to provide retirement and other benefits to its members (Volunteer/Paid-On-Call Firefighters) and beneficiaries (Retired Volunteer/Paid-On-Call Firefighters). There are two major sources of revenue in the fund; the first is a pass through whereby Minnesota State Fire Aid is received from the State which then, by statute, is to go to the Firefighters Relief Association; the second is a property tax levy that the City of Apple Valley levies each year to support the Firefighters Relief Association. MAJOR OBJECTIVES FOR 2021 and 2022 The Relief Association Special Fund actuarial valuation study completed in April of 2020 shows an increase in the funding ratio from 92.23% in 2019 to 116% in 2020. For 2021, the required municipal contribution as defined by the actuarial is $0. In response to changes to the calculation of state aid for Fire Reliefs at the state level, the formula for the city's additional contribution was amended to be 90% of the total aid received two years prior. The City will also receive a pass through contribution in the form of State Fire Aid estimated to $295,000 and $310,000 in 2021 and 2022 respectively. Summary Budget Department 76 Fire Relief 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: State Fire Aid-pass through $ 283,581 $ 294,751 $ 307,652 $ 287,000 $ 290,000 $ 295,000 $ 310,000 Supplemental Aid-Pass Through - 4,000 4,000 - - - Total Revenue 283,581 298,751 311,652 287,000 290,000 295,000 310,000 Expenditures: Contractual Services 750 740 750 1,000 1,000 1,000 1,000 State Fire Aid-pass through 283,581 298,751 311,652 287,000 290,000 295,000 310,000 City Contribution to Fire Relief 243,200 252,930 255,223 255,223 256,500 276,887 287,962 Total Expenditures 527,531 552,421 567,625 543,223 547,500 572,887 598,962 Net addition to(use of)general (243,950) (253,670) (255,973) (256,223) (257,500) (277,887) (288,962) revenues 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 136 Department Expense Summary Budget Years (2021-2022) FIRE RELIEF 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6125-EMPLOYEE BENEFITS 0 6100-TOTAL PERSONNEL SERVICES 0 6235-CONSULTANT SERVICES 750 740 750 1,000 517 1,000 1,000 1,000 1,000 6230-CONTRACTUAL SERVICES 750 740 750 1,000 517 1,000 1,000 1,000 1,000 6200-TOTAL OPERATING COSTS 750 740 750 1,000 517 1,000 1,000 1,000 1,000 6319-REIMBURSEMENT OF REV COLL FOR 526,781 551,681 566,875 546,500 0 571,887 571,887 597,962 597,962 6301 -OTHER EXPENDITURES 526,781 551,681 566,875 546,500 0 571,887 571,887 597,962 597,962 6300-TOTAL OTHER EXPENDITURES 526,781 551,681 566,875 546,500 0 571,887 571,887 597,962 597,962 527,531 552,421 567,625 547,500 517 572,887 572,887 598,962 598,962 137 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 76: FIRE RELIEF-1365 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4130 State Fire Aid-Pass Through 287,000 290,000 307,600 295,000 295,000 310,000 310,000 Total 287,000 290,000 307,600 295,000 295,000 310,000 310,000 6235 CONSULTANT SERVICES City Share of GASB 67/68 Actuarial 1,000 1,000 517 1,000 1,000 1,000 1,000 Total 1,000 1,000 517 1,000 1,000 1,000 1,000 6319 CONTRIBUTION TO FIRE RELIEF ASSOCIATION State Fire Aid Pass Through 287,000 290,000 307,652 295,000 295,000 310,000 310,000 City Contribution to Fire Relief Association 255,223 256,500 265,276 276,887 276,887 287,962 287,962 Total 542,223 546,500 572,928 571,887 571,887 597,962 597,962 Total Net of Personnel 543,223 547,500 573,445 572,887 572,887 598,962 598,962 TOTAL EXPENSES $ 543,223 $ 547,500 $ 573,445 $ 572,887 $ 572,887 598,962 598,962 138 ••• •••• ••••• ••• AppValley Notes: 139 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 27 1510 Public Works ENGINEERING DESCRIPTION OF ACTIVITY The Public Works Engineering Division provides engineering design and plan review services for street and utility infrastructure projects and land development projects. Engineering Division staff also responds to inquiries and questions from the City Council, various City departments, land developers, businesses and residents. SERVICE CATEGORIES The Engineering Division provides the following internal and external services related to engineering functions for the City of Apple Valley. 1. Engineering Design and Construction Contracting Services • Prepare engineering plans and specifications for public infrastructure projects • Conduct public bidding process for projects in accordance with State Statutes • Provide contract administration for projects through completion of construction 2. Construction Inspections and Surveying Services • Provide field surveys to assist in preparation of construction plans • Provide construction field survey staking for projects • Conduct field inspections and coordination of construction activities 3. Traffic and Transportation Engineering Services • Determine traffic forecasts for the City street system to assist with design work • Study existing street segments and intersections based on various traffic concerns • Review proposed development plans for traffic generation and traffic flow 4. Development and Site Plan Review Services • Review proposed development plans for compliance with City engineering standards • Attend meetings with architects, engineers and land developers to discuss infrastructure coordination for land development projects • Determine need and availability of public utility services for proposed development • Conduct site inspections during construction for compliance with approved plans 5. Technical Assistance and Right-of-Way Management • Administer City's right-of-way management ordinance and permit process • Assist residents, businesses, staff and Council regarding infrastructure issues • Address drainage and flood control issues 140 MAJOR OBJECTIVES FOR 2021 In addition to recurring annual duties, the following primary projects are scheduled for design and construction over the next year using technical resources within the Public Works Engineering Division business unit. Project Anticipated Contract Title Award Timeline 2021 Street& Utility Improvements Spring 2021 • Surrey Trail, Cimarron Rd & Ct 2021 Micro surfacing Project Summer 2021 2021 Crack sealing Project Summer 2021 2021 Street Improvements Spring 2021 • Pennock Ave (140th to 145th) • 145th (Cedar to Pennock) • 140th (Cedar to Pennock) • 133rd (Galaxie to Flagstaff) 2021 Utility Improvements Summer 2021 2021 Signal Improvements Spring 2021 • 132nd and Galaxie • HAWK Signal at Greenleaf 2021 Intersection Improvements Summer 2021 • 147th and Glazier Roundabout 2021 Miscellaneous Intersection Improvements MAJOR OBJECTIVES FOR 2022 In addition to recurring annual duties, the following primary projects are scheduled for design and construction over the next year using technical resources within the Public Works Engineering Division business unit. Project Anticipated Contract Title Award Timeline 2022 Street& Utility Improvements Spring 2022 • Redwood Drive &Juniper Lane 2022 Micro surfacing Project Summer 2022 2022 Crack sealing Project Summer 2022 2022 Street Improvements Spring 2022 • Hayes Road (CR 42 to 140th) • 157th Street (Galaxie to Cedar) • Gantry Lane, Gantry Ct • Geneva Ln, Safari Pass, 121st • Greenleaf 6th and 7m • Euclid Ct, Eveleth Ct, 139th St Ct 2022 Utility Improvements Summer 2022 2022 Miscellaneous Intersection Improvements Summer 2022 141 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Total Contract Value $8.0M $9.8M $13.8M $12.5M $10.5M $8.5M of Projects Delivered Number of Right-of- 72 70 70 70 70 70 Way Permits Regular Status Personnel Schedule—FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 City Engineer 1 1 1 1 1 1 Assistant City Engineer 0 0 0 0 0 0 Civil Engineer 1 1 1 1 1 1 Engineering Tech III 1 1 1 1 1 1 Eng/Construction Tech I & II 2 2 2 2 2 2 GIS Tech .25 0.25 0.25 0.25 0.25 0.25 FT position split with 5305,5365,5505 Administrative Specialist .5 0.5 0.5 0.5 0.75 0.75 FT position split with 1400 Temporary Status Personnel Schedule- Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Engineering Intern 1100 1100 1100 1300 1300 1300 142 Summary Budget Business Unit 1510 Engineering 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Proposed Proposed Proposed Revenue 4219 Engineering Fees 667,485 837,618 646,561 995,000 1,010,000 850,000 870,000 4076 Permit Fees-Small Cell - - 1,050 - 12,500 12,500 12,500 4074 Permit Fees-ROW 26,056 42,246 29,190 - 12,000 12,500 12,500 693,540 879,864 676,801 995,000 1,034,500 875,000 895,000 Expenditures Salaries&Wages 410,585 424,123 491,847 524,090 556,615 595,965 622,580 Employee Benefits 112,651 129,611 150,181 173,520 174,290 201,010 205,425 Supplies 8,685 14,921 15,638 19,960 17,560 15,350 16,050 Contractual Services 105,446 116,332 74,312 92,500 92,350 87,900 104,700 Repairs&Maintenance 495 - - 350 500 - - Training/Travel/Dues 4,188 10,930 16,099 19,220 45,500 61,020 67,450 Vehicle Replacement Fund - 10,250 10,250 10,250 10,510 10,770 11,040 Capital Outlay 15,311 - - - - - - Total Exp 657,361 706,168 758,327 839,890 897,325 972,015 1,027,245 Net addition to(use of)general 36,179 173,696 (81,526) 155,110 137,175 (97,015) (132,245) revenues 2021 Capital Outlay: None 2022 Capital Outlay: None City of Apple Valley 143 Department Expense Summary Budget Years (2021-2022) PW ENGINEERING 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 371,493 379,183 453,063 477,775 233,679 516,565 516,565 541,710 541,710 6111 -SALARY PART-TIME 0 6112-SALARY-SEASONAL TEMP 7,692 11,375 15,098 15,000 4,620 16,000 16,000 16,400 16,400 6113-OVERTIME-REGULAR EMPLOYEES 33,328 37,581 20,993 40,000 11,503 40,000 40,000 40,000 40,000 6121 -INSURANCE CASH BENEFIT 2,100 720 1,020 720 6122-COMP REQUEST -6,904 -4,907 -1,381 -311 6123-SALARY-OTHER 18,840 18,400 18,400 19,470 19,470 6124-OVERTIME-SEASONAL TEMP 2,876 171 3,054 5,000 253 5,000 5,000 5,000 5,000 6105-SALARIES AND WAGES 410,585 424,123 491,847 556,615 250,463 595,965 595,965 622,580 622,580 6138-MEDICARE 5,821 5,832 6,860 8,070 3,472 8,640 8,640 9,030 9,030 6139-FICA 24,890 24,936 29,331 34,510 14,847 36,950 36,950 38,600 38,600 6141 -PENSIONS-PERA 26,523 30,868 35,452 40,245 18,365 43,500 43,500 45,465 45,465 6142-WORKERS COMPENSATION 1,682 1,884 2,453 2,830 1,308 3,390 3,390 3,730 3,730 6144-LONG-TERM DISABILITY INSURANCE 699 759 938 1,530 453 1,640 1,640 1,710 1,710 6145-MEDICAL INSURANCE 56,153 76,300 87,113 95,305 48,562 115,090 115,090 115,090 115,090 6146-DENTAL INSURANCE 4,262 5,373 6,084 3,028 6147-LIFE INSURANCE-BASIC 27 28 32 17 6148-LIFE INSURANCE-SUPP/DEPEND 1,267 224 311 143 6170-EMPLOYEE PAID PREMIUMS -8,673 -16,591 -18,392 -8,200 -13,692 -8,200 -8,200 -8,200 -8,200 6125-EMPLOYEE BENEFITS 112,651 129,611 150,181 174,290 76,503 201,010 201,010 205,425 205,425 6100-TOTAL PERSONNEL SERVICES 523,236 553,734 642,027 730,905 326,966 796,975 796,975 828,005 828,005 6210-OFFICE SUPPLIES 1,024 386 392 800 299 750 750 600 600 6211 -SMALL TOOLS&EQUIPMENT 3,873 11,022 11,099 11,200 7,501 9,050 9,050 9,350 9,350 6212-MOTOR FUELS/OILS 1,904 2,783 3,031 3,000 1,084 3,050 3,050 3,100 3,100 6215-EQUIPMENT-PARTS 431 563 147 700 192 600 600 750 750 6216-VEHICLES-TIRES/BATTERIES 440 0 652 660 133 700 700 750 750 6229-GENERAL SUPPLIES 1,374 171 318 1,200 81 1,200 1,200 1,500 1,500 6205-SUPPLIES 9,045 14,924 15,638 17,560 9,290 15,350 15,350 16,050 16,050 6231 -LEGAL SERVICES 818 0 0 0 6235-CONSULTANT SERVICES 95,176 99,466 61,766 82,500 8,666 77,500 77,500 92,500 92,500 6237-TELEPHONE/PAGERS 3,242 3,952 5,288 4,800 2,622 5,350 5,350 5,850 5,850 6239-PRINTING 4,680 2,741 2,378 3,050 2,165 3,050 3,050 3,350 3,350 6240-CLEANING SERVICE/GARBAGE 286 390 521 93 6244-ROW EPERMIT FEES 1,244 2,604 1,952 2,000 1,108 2,000 2,000 3,000 3,000 6249-OTHER CONTRACTUAL SERVICES 0 7,178 2,393 0 0 6230-CONTRACTUAL SERVICES 105,446 116,332 74,297 92,350 14,654 87,900 87,900 104,700 104,700 6265-REPAIRS-EQUIPMENT 495 0 0 500 0 500 0 500 0 6260-REPAIRS AND MAINTENA 495 0 0 500 0 500 0 500 0 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,916 3,830 2,259 8,000 1,590 10,550 10,550 11,350 11,350 6276-SCHOOLS/CONFERENCES/EXP OTHER 199 0 4,472 2,500 231 2,700 2,700 2,700 2,700 6277-MILEAGE/AUTO ALLOWANCE 113 0 0 1,380 0 1,200 200 1,500 200 6278-SUBSISTENCE ALLOWANCE 275 250 6280-DUES&SUBSCRIPTIONS 625 6,103 8,005 32,620 8,881 46,470 46,470 51,700 51,700 6281 -UNIFORM/CLOTHING ALLOWANCE 1,333 997 1,088 1,000 426 1,100 1,100 1,500 1,500 6270-TRNG/TRAVL/DUES/UNIF 4,188 10,930 16,099 45,500 11,378 62,020 61,020 68,750 67,450 6200-TOTAL OPERATING COSTS 119,174 142,186 106,035 155,910 35,322 165,770 164,270 190,000 188,200 City of Apple Valley 144 Department Expense Summary Budget Years (2021-2022) PW ENGINEERING 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6310-RENTAL EXPENSE -360 0 0 0 6333-GENERAL-CASH DISCOUNTS -3 0 -2 6399-OTHER CHARGES 15 0 6301-OTHER EXPENDITURES -360 -3 15 0 -2 6300-TOTAL OTHER EXPENDITURES -360 -3 15 0 -2 6725-CAPITAL OUTLAY-OFFICE EQUIP 5,311 0 0 0 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 0 0 6745-VERF CHARGES 10,000 10,250 10,250 10,510 5,255 10,770 10,770 11,040 11,040 6701-TOTAL CAPITAL OUTLAY 15,311 10,250 10,250 10,510 5,255 10,770 10,770 11,040 11,040 6700-TOTAL CAPITAL OUTLAY 15,311 10,250 10,250 10,510 5,255 10,770 10,770 11,040 11,040 657,361 706,168 758,327 897,325 367,541 973,515 972,015 1,029,045 1,027,245 CITY OF APPLE VALLEY 2021 BUDGET 145 ACCOUNT DETAIL DEPT 27: PUBLIC WORKS ENGINEERING-1510 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4074 Permit Fees-ROW - 12,000 6,000 12,500 12,500 12,500 12,500 4076 Small Cell Permits - 12,500 500 7,500 7,500 7,500 7,500 4219 Engineering Charges 995,000 1,010,000 800,000 850,000 850,000 870,000 870,000 Total 995,000 1,034,500 806,500 870,000 870,000 890,000 890,000 SALARIES 6110 Regular Employees 441,820 477,775 477,775 516,565 516,565 541,710 541,710 6112 Salary-Seasonal Temp 15,000 15,000 15,000 16,000 16,000 16,400 16,400 6113 Overtime-Reg 40,000 40,000 40,000 40,000 40,000 40,000 40,000 6123 Salaries-Other 22,270 18,840 18,840 18,400 18,400 19,470 19,470 6124 Overtime-Seasonal Temp 5,000 5,000 5,000 5,000 5,000 5,000 5,000 6138 Medicare 7,605 8,070 8,070 8,640 8,640 9,030 9,030 6139 FICA 32,510 34,510 34,510 36,950 36,950 38,600 38,600 6141 Pension-PERA 37,825 40,245 40,245 43,500 43,500 45,465 45,465 6142 Work Comp Ins 2,425 2,830 2,830 3,390 3,390 3,730 3,730 6144 Long-term Disability Insurance 1,275 1,530 1,530 1,640 1,640 1,710 1,710 6145 Hospital&Life Insurance 100,080 95,305 95,305 115,090 115,090 115,090 115,090 Position Changes - - - - - - - 6170 Employee Paid Premiums (8,200) (8,200) (8,200) (8,200) (8,200) (8,200) (8,200) 2020 Vacancy Savings (11,000) Total 697,610 730,905 719,905 796,975 796,975 828,005 828,005 6210 OFFICE SUPPLIES General Supplies 750 800 500 750 750 600 600 Total 750 800 500 750 750 600 600 6211 SMALL TOOL&EQUIPMENT AutoCad&Eng Software Maintenance 7,100 7,100 7,454 7,800 7,800 8,000 8,000 General Tools 500 500 500 500 500 600 600 HydroCad Software - 600 600 750 750 750 750 PCSWMM Software(2) 6,000 3,000 3,000 - - - - Total 13,600 11,200 11,554 9,050 9,050 9,350 9,350 6212 MOTOR FUELS/OILS No lead Fuel 3,250 2,750 2,750 2,750 2,750 2,800 2,800 Oils 250 250 250 300 300 300 300 Total 3,500 3,000 3,000 3,050 3,050 3,100 3,100 6215 EQUIPMENT-PARTS Fleet Parts 650 700 550 600 600 750 750 650 700 550 600 600 750 750 6216 EQUIPMENT-TIRES/BATTERIES Eng Fleet 460 660 660 700 700 750 750 Total 460 660 660 700 700 750 750 6229 GENERAL SUPPLIES Survey Lath 500 600 500 600 600 750 750 Marking Paint 500 600 500 600 600 750 750 1,000 1,200 1,000 1,200 1,200 1,500 1,500 6235 CONSULTANT SERVICES General Consulting Eng Services 14,600 20,000 20,000 13,000 13,000 22,000 22,000 Traffic Consulting Eng Services 20,800 22,000 22,000 20,000 20,000 25,000 25,000 Pavement Management Surveys-1/3 per year 20,000 20,500 19,500 20,500 20,500 20,500 20,500 GIS Consulting Services 5,000 20,000 20,000 24,000 24,000 25,000 25,000 Total 60,400 82,500 81,500 77,500 77,500 92,500 92,500 6237 TELEPHONE/PAGERS Mobile Phones 3,200 3,300 3,300 3,400 3,400 3,900 3,900 iPad Cell Air Time 1,450 1,500 1,920 1,950 1,950 1,950 1,950 Total 4,650 4,800 5,220 5,350 5,350 5,850 5,850 6239 PRINTING/PUBLISHING Printing Plans/Specs,General Materials 250 250 250 350 350 350 350 Annual City Street Maps 600 2,600 2,200 2,500 2,500 2,500 2,500 Record Plans 200 200 200 200 500 500 Total 1,050 3,050 2,450 3,050 3,050 3,350 3,350 6244 ROW PERMIT FEES Fees Paid 1,400 2,000 1,600 2,000 2,000 3,000 3,000 1,400 2,000 1,600 2,000 2,000 3,000 3,000 6249 OTHER CONTRACTUAL SERVICES Dakota County GIS Fees 25,000 - - - - - - 25,000 - - - - - - 6265 REPAIRS-EQUIPMENT Vehicles(4) 350 500 500 500 - 500 - Holdover Field Truck - - - - - - - Total 350 500 500 500 - 500 - 6275 SCHOOL/CONF/EXP-LOCAL MnDOT/LTAP Training 550 550 - 2,000 2,000 2,000 2,000 Inspector School Training 500 500 AutoCad Training 1,500 1,500 1,500 1,500 1,500 2,000 2,000 CEAM and APWA 2,440 2,500 2,600 3,000 3,000 3,000 3,000 CITY OF APPLE VALLEY 2021 BUDGET 146 ACCOUNT DETAIL DEPT 27: PUBLIC WORKS ENGINEERING-1510 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6275 SCHOOL/CONF/EXP-LOCAL Management Training 350 350 - 350 350 500 500 ESRI GIS State Conference 1,100 - 1,200 1,200 1,200 1,200 MnDOT Certifications 780 1,500 1,000 2,000 2,000 2,000 2,000 School/Conf Mileage 650 500 500 650 650 Total 6,270 8,000 5,600 10,550 10,550 11,350 11,350 6276 SCHOOL/CONF/EXP-OTHER Cartegraph/ESRI National Conference 5,000 2,500 - 2,700 2,700 2,700 2,700 Total 5,000 2,500 2,700 2,700 2,700 2,700 6277 MILEAGE ALLOWANCE Meeting Travel 630 630 100 500 100 700 100 School/Conf Mileage 750 750 100 700 100 800 100 Total 1,380 1,380 200 1,200 200 1,500 200 6280 DUES&SUBSCRIPTIONS PE License Renewals 370 370 370 370 370 370 370 Code Books&Eng Publications - - - - - - - Membership APWA,ASCE and CEAM - 1,750 1,750 2,000 2,000 2,000 2,000 PCSWMM License(2) - - - 1,200 1,200 1,200 1,200 Innovyze Software Licenses - - - - - - - ESRI Annual Licensing - 23,500 23,500 35,000 35,000 40,000 40,000 Cartegraph On-line Licenses 5,250 7,000 7,665 7,900 7,900 8,130 8,130 Total 5,620 32,620 33,285 46,470 46,470 51,700 51,700 6281 UNIFORM/CLOTHING ALLOWANCE Eng Staff 950 1,000 1,000 1,100 1,100 1,500 1,500 950 1,000 1,000 1,100 1,100 1,500 1,500 6745 VEHICLE REPLACEMENT VERF-Vehicle Repl.Charges 10,250 10,510 10,510 10,770 10,770 11,040 11,040 Total 10,250 10,510 10,510 10,770 10,770 11,040 11,040 Total Net of Personnel 142,280 166,420 159,129 176,540 175,040 201,040 199,240 TOTAL EXPENSES $ 839,890 $ 897,325 $ 879,034 $ 973,515 $ 972,015 $ 1,029,045 $ 1,027,245 Revenue $ 995,000 $ 1,034,500 $ 806,500 $ 870,000 $ 870,000 $ 890,000 $ 890,000 NET EXPENSES(Revenues) $ 155,110 $ 137,175 $ (72,534) $ (103,515) $ (102,015) $ (139,045) $ (137,245) 147 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY BUILDING 1000 28 1400 INSPECTIONS Public Works DESCRIPTION OF ACTIVITY The Building Inspections Division of Public Works is responsible for reviewing proposed building plans and performing field inspections to ensure that residential, commercial, institutional and industrial building projects are in compliance with the State Building Code. The City of Apple Valley is responsible for administering and enforcing the 2020 State Building Code, including: the commercial and residential building codes; mechanical codes; electrical codes; plumbing codes; and energy codes. The State of Minnesota administers the elevator codes within the City. SERVICE CATEGORIES The Building Inspections Division provides for the local application of the state building code as required by Minnesota Statutes 326B.133. The following internal and external services are provided by the Building Inspections Division. 1. Building Plan Reviews and Building Permit Services ■ Review proposed building plans for compliance with Minnesota State Building Codes ■ Issue and monitor building permits in accordance with State requirements ■ Collect Met Council SAC fees and building permit fees and State Surcharge 2. Building Permit Inspections Services ■ Schedule inspections with contractors and property owners • Conduct inspections during construction for compliance with approved construction plans and building codes ■ Administer special inspections program as required by the State Building Code ■ Issue Certificates of Occupancy upon proper completion of building construction work ■ Provide technical assistance to homeowners during home improvement projects 3. Electrical Permit Services • Review plans for compliance with state electrical codes ■ Issue electrical permits for approved construction projects ■ Schedule site inspections and collect permit fees 4. State Building Code Enforcement and Property Damage Services ■ Issue compliance orders or citations for non-compliant construction activities ■ Investigate existing structures that are non-compliant with State Building Codes ■ Coordinate building assessment efforts following natural disasters, catastrophic events and structure fires 148 MAJOR OBJECTIVES FOR 2021 The 2020 Minnesota State Building Code was adopted in March of this year. One of our main objectives for 2021 is to provide training for all employees, so that they can help our customer's transition to the new Building Codes. Not all codes were adopted at this time. The State still has to adopt the Energy, Electrical, and Plumbing codes. Over the course of the next couple years during these new adoptions, all of our existing documents for customer information will have information that relates to the past codes. We, as a team will review all of our online existing documents for accurate customer information. At the completion of each new code adoption our department will review all documents that have been updated and have them converted from PDF documents to webpages. Doing this will allow our customers the ability to convert each webpage into any language they wish for viewing. The 2020 Chevy Bolt electric vehicle has been delivered to the Inspections Department on May 22, 2020. In alignment with City goals we will be testing out this vehicle through-out this summer and winter to see if the vehicle is a good investment for the department. We anticipate this might be the future of Inspection vehicles. It is important today more than ever to save on energy and find clean fuel alternatives. Multi-family and larger commercial projects anticipated going into and thru 2022 include Apple Valley Square Shopping Center, The Shores Townhomes, Time Square Renovation, Existing Golf Course 140th, Panera Bread, Ryan Companies Medical Place, Apple Valley East Medical, Village Point Plaza, Village at Founders Circle 2nd, Orchard Place Retail, Rachel Property, Orchard Path Expansion, Cider Ridge, Pennock Place, Southport Outlot, Panera Relocation, AMC Theater, Apple Valley Commerce Center, Applewood Ponte Sr. Cooperative, The Cove at Farquar Lake and the Gravel Pit 444 acres. MAJOR OBJECTIVES FOR 2022 Remodeling of existing homes, redevelopment, and commercial building projects will continue to provide a steady workload for inspections staff. The Inspections department has the State delegation for inspections and plan review for public buildings such as schools, the Minnesota Zoo, and State-licensed facilities. These projects will help with future permit revenue. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Total Permits 6,932 5,698 6,534 5,000 6,000 6,000 Building Valuation $202M $141M $81M $53M $65M $65M New Single Family Homes 167 65 29 12 10 6 149 Regular Status Personnel Schedule- FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Building Official 1 1 1 1 1 1 Building Inspector 3 4 4 4 3 3 Plumbing/Mechanical Spec 1 0 0 0 0 0 Dept Specialists/Clerical 2 2 2 2 2 2 Administrative Specialist 0.5 0.5 0.5 0.5 .25 .25 FT position split with 1510 Temporary Status Personnel Schedule- Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 (1) Seasonal Inspector 1040 1040 1040 0 0 0 Summary Budget Department 28,Business Unit 1400-Building Inspections 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4060 PERMIT-Building Permit 1,480,518 931,774 615,380 798,000 800,000 520,000 660,000 4073 PERMIT-Plan Review 721,884 517,460 250,405 303,000 384,000 224,000 252,000 4924 PERMIT-Electrical 192,399 157,687 170,878 133,000 128,000 93,000 103,000 4063 PERMIT-Heating 260,042 146,414 122,915 95,000 90,000 72,000 80,000 4065 PERMIT-Plumbing 256,383 189,769 125,115 96,500 100,000 127,000 140,000 4066/4067 PERMIT-Signs/Util Inst 9,692 12,459 10,048 16,600 14,800 22,000 22,000 4075 Fire Sprinkler/Alarm Permits 49,070 16,100 20,837 - 4,500 11,500 7,600 4077 PERMIT Small Cell - - 450 - 1,500 2,450 500 4070 PERMIT-Special&Reinsp. 204 10,574 6,442 - - - - 4099 PERMIT-Other 2,647 2,300 650 3,200 500 500 550 2,972,838 1,984,537 1,323,121 1,445,300 1,523,300 1,072,450 1,265,650 Expenditures: Salaries&Wages 522,508 512,811 492,005 583,810 579,755 491,020 519,525 Employee Benefits 169,280 179,143 174,529 202,025 214,980 169,565 174,290 Supplies 74,436 15,774 10,897 21,655 22,105 12,755 17,405 Contractual Services 7,720 7,644 7,156 9,650 9,050 5,600 5,100 Electrical Inspections 121,885 161,913 110,499 100,000 90,000 74,000 82,900 Repairs&Maintenance 872 477 324 1,000 1,000 500 500 Training/Travel/Dues 7,473 9,450 6,913 11,400 11,375 10,560 10,630 Other Expenses 77,770 44,248 41,552 44,650 53,745 55,250 58,000 VISA M/C 13,146 23,809 27,343 14,000 15,000 18,000 18,000 Vehicle Replacement Fund 9,500 40,100 12,600 12,600 12,980 13,370 13,770 Capital Outlay 85,585 26,000 1,370 3,500 - - - Total Exp 1,090,176 1,021,369 885,188 1,004,290 1,009,990 850,620 900,120 Net addition to(use of)general revenues 1,882,662 963,168 437,933 441,010 513,310 221,830 365,530 2021 & 2022 Capital Outlay - None City of Apple Valley 150 Department Expense Summary Budget Years (2021-2022) BUILDING INSPECTIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 481,608 499,352 484,072 546,125 262,471 480,145 464,070 506,410 492,580 6111 -SALARY PART-TIME 0 6112-SALARY-SEASONAL TEMP 33,528 10,542 163 0 0 6113-OVERTIME-REGULAR EMPLOYEES 8,919 2,867 8,368 10,000 895 8,000 8,000 8,000 8,000 6121 -INSURANCE CASH BENEFIT 1,770 2,700 2,880 1,800 6122-COMP REQUEST -3,575 -2,649 -3,478 -2,039 6123-SALARY-OTHER 23,630 19,865 18,950 19,050 18,945 6124-OVERTIME-SEASONAL TEMP 258 0 0 0 6105-SALARIES AND WAGES 522,508 512,811 492,005 579,755 263,127 508,010 491,020 533,460 519,525 6138-MEDICARE 7,402 7,197 6,927 8,830 3,684 7,365 7,120 7,735 7,535 6139-FICA 31,649 30,775 29,619 37,745 15,588 31,495 30,440 33,075 32,210 6141 -PENSIONS-PERA 37,026 37,351 36,660 43,405 19,180 38,100 36,825 40,010 38,965 6142-WORKERS COMPENSATION 2,421 2,565 2,655 3,215 1,472 3,090 2,995 3,410 3,325 6144-LONG-TERM DISABILITY INSURANCE 932 1,056 1,010 1,565 515 1,400 1,355 1,465 1,425 6145-MEDICAL INSURANCE 92,340 109,050 99,342 129,120 55,746 96,730 96,730 96,730 96,730 6146-DENTAL INSURANCE 5,999 7,331 6,319 3,589 6147-LIFE INSURANCE-BASIC 41 47 43 22 6148-LIFE INSURANCE-SUPP/DEPEND 790 1,147 837 479 6170-EMPLOYEE PAID PREMIUMS -9,320 -17,376 -8,883 -8,900 -6,983 -5,900 -5,900 -5,900 -5,900 6125-EMPLOYEE BENEFITS 169,280 179,143 174,529 214,980 93,293 172,280 169,565 176,525 174,290 6100-TOTAL PERSONNEL SERVICES 691,788 691,954 666,534 794,735 356,420 680,290 660,585 709,985 693,815 6210-OFFICE SUPPLIES 2,288 775 87 1,700 114 1,700 500 1,500 500 6211 -SMALL TOOLS&EQUIPMENT 65,943 8,742 5,596 12,775 2,779 11,175 7,175 13,525 11,525 6212-MOTOR FUELS/OILS 4,298 4,046 3,265 4,530 993 2,730 2,730 3,030 3,030 6215-EQUIPMENT-PARTS -51 648 77 650 281 200 200 200 200 6216-VEHICLES-TIRES/BATTERIES 944 0 132 700 622 700 700 700 700 6229-GENERAL SUPPLIES 1,014 1,562 1,739 1,750 1,999 1,450 1,450 1,450 1,450 6205-SUPPLIES 74,436 15,774 10,897 22,105 6,787 17,955 12,755 20,405 17,405 6231 -LEGAL SERVICES 0 0 0 900 0 900 0 900 0 6235-CONSULTANT SERVICES 81 600 0 450 0 450 200 450 200 6237-TELEPHONE/PAGERS 5,644 5,111 5,103 5,700 2,532 6,200 4,100 6,600 4,200 6239-PRINTING 882 1,127 263 1,000 0 200 200 400 200 6240-CLEANING SERVICE/GARBAGE 1,115 805 1,790 1,000 528 1,100 1,100 1,000 1,000 6243-ELECTRICAL PERMIT FEES 121,885 161,913 110,499 90,000 39,931 74,000 74,000 82,400 82,400 6249-OTHER CONTRACTUAL SERVICES 0 0 0 0 0 6230-CONTRACTUAL SERVICES 129,605 169,557 117,655 99,050 42,991 82,850 79,600 91,750 88,000 6265-REPAIRS-EQUIPMENT 872 477 324 1,000 175 1,000 500 1,000 500 6266-REPAIRS-BUILDING 6260-REPAIRS AND MAINTENA 872 477 324 1,000 175 1,000 500 1,000 500 6275-SCHOOLS/CONFERENCES/EXP LOCAL 2,779 5,646 3,396 6,325 3,286 6,745 5,745 6,745 5,745 6276-SCHOOLS/CONFERENCES/EXP OTHER 539 0 -45 650 0 650 650 650 650 6277-MILEAGE/AUTO ALLOWANCE 270 195 83 400 0 400 200 400 200 6278-SUBSISTENCE ALLOWANCE 0 0 0 100 0 100 100 100 100 6280-DUES&SUBSCRIPTIONS 1,656 1,549 1,605 2,000 1,660 2,065 2,065 2,035 2,035 6281 -UNIFORM/CLOTHING ALLOWANCE 2,228 2,059 1,874 1,900 340 1,800 1,800 1,900 1,900 6270-TRNG/TRAVL/DUES/UNIF 7,473 9,450 6,913 11,375 5,286 11,760 10,560 11,830 10,630 6200-TOTAL OPERATING COSTS 212,387 195,258 135,789 133,530 55,239 113,565 103,415 124,985 116,535 City of Apple Valley 151 Department Expense Summary Budget Years (2021-2022) BUILDING INSPECTIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6310-RENTAL EXPENSE 600 600 788 700 788 700 700 700 700 6351 -VISA/BANK CHARGES 13,146 23,809 27,343 18,000 9,129 16,000 20,000 16,000 20,000 6399-OTHER CHARGES _ 77,170 43,648 40,764 50,045 23,766 52,550 52,550 55,300 55,300 6301 -OTHER EXPENDITURES 90,916 68,057 68,895 68,745 33,684 69,250 73,250 72,000 76,000 6300-TOTAL OTHER EXPENDITURES 90,916 68,057 68,895 68,745 33,684 69,250 73,250 72,000 76,000 6401 -EXPENDITURES 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 6715-CAPITAL OUTLAY-BUILDINGS 0 0 6725-CAPITAL OUTLAY-OFFICE EQUIP 35,857 4,057 1,370 0 0 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 49,728 21,943 0 0 0 6745-VERF CHARGES 9,500 40,100 12,600 12,980 6,490 13,370 13,370 13,770 13,770 6701 -TOTAL CAPITAL OUTLAY 95,085 66,100 13,970 12,980 6,490 13,370 13,370 13,770 13,770 6700-TOTAL CAPITAL OUTLAY 95,085 66,100 13,970 12,980 6,490 13,370 13,370 13,770 13,770 1,090,176 1,021,369 885,188 1,009,990 451,833 876,475 850,620 920,740 900,120 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 152 DEPT 28: PUBLIC WORKS BUILDING INSPECTIONS-1400 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4060 Building Permits 798,000 800,000 420,000 508,000 520,000 560,000 660,000 4063 Mechanical Permits 95,000 90,000 62,000 92,000 92,000 92,000 92,000 4065 Plumbing Permits 96,500 100,000 108,000 127,000 127,000 140,000 140,000 4066 Permits-Signs&Billboards 7,400 7,400 19,400 20,000 20,000 20,000 20,000 4067 Utility Installation 9,200 7,400 2,000 2,000 2,000 2,000 2,000 4073 Plan Review Fee 303,000 384,000 102,000 224,000 224,000 252,000 252,000 4079 Fire Sprinkler/Alarm Permits(70 Fire/30) - - 12,000 20,000 20,000 20,000 20,000 4077 Small Cell Permits(70 Eng/30 Insp) - 1,500 450 450 450 2,000 2,000 4099 Other Revenue 3,200 500 500 500 500 550 550 4924 Electrical Permits 133,000 128,000 77,000 93,000 93,000 103,000 103,000 Total 1,445,300 1,518,800 803,350 1,086,950 1,098,950 1,191,550 1,291,550 SALARIES 6110 Salary-Regular Employees 520,510 546,125 546,125 480,145 464,070 506,410 492,580 6112 Salary-Seasonal Temp(1) 30,000 - - - - - - 6113 Overtime-Reg 11,000 10,000 5,000 8,000 8,000 8,000 8,000 6123 Salaries-Other 22,300 23,630 23,630 19,865 18,950 19,050 18,945 6138 Medicare 8,465 8,830 8,830 7,365 7,120 7,735 7,535 6139 FICA 36,195 37,745 37,745 31,495 30,440 33,075 32,210 6141 Pension-PERA 41,535 43,405 43,405 38,100 36,825 40,010 38,965 6142 Work Comp Ins 2,995 3,215 3,215 3,090 2,995 3,410 3,325 6144 Long-term Disability Insurance 1,495 1,565 1,565 1,400 1,355 1,465 1,425 6145 Hospital&Life Insurance 120,240 129,120 129,120 96,730 96,730 96,730 96,730 6170 Employee Paid Premiums (8,900) (8,900) - (5,900) (5,900) (5,900) (5,900) 2020 Vacancy Savings (40,000) Total 785,835 794,735 758,635 680,290 660,585 709,985 693,815 6210 OFFICE SUPPLIES General Supplies 700 700 500 700 200 500 250 Shelving and Office Items 1,000 1,000 1,000 1,000 300 1,000 250 Total 1,700 1,700 1,500 1,700 500 1,500 500 6211 SMALL TOOL&EQUIPMENT Shoe slip covers disposable 350 - - - - 350 350 Electronic Plan Review Software 10,000 10,000 4,500 6,000 4,000 10,000 8,000 Surface Pro or Laptop(iPad) - - 1,800 4,000 2,000 2,000 2,000 Tablet Replacements 1,300 1,600 - - - - - Smart Phones 400 600 100 600 600 600 600 Replace Office Chair 425 425 420 425 425 425 425 Hard Hats and Safety Vest 150 150 120 150 150 150 150 Total 12,625 12,775 6,940 11,175 7,175 13,525 11,525 6212 MOTOR FUELS/OILS Vehicle#'s 101,102,104,105,&107 Unlead Fuel 4,500 4,300 2,000 2,500 2,500 2,800 2,800 Oils 230 230 230 230 230 230 230 Total 4,730 4,530 2,230 2,730 2,730 3,030 3,030 6215 EQUIPMENT-PARTS Inspection Vehicles and Equipment 600 650 300 200 200 200 200 Total 600 650 300 200 200 200 200 6216 EQUIPMENT-TIRES/BATTERIES Inspection Vehicles 700 700 500 700 700 700 700 Total 700 700 500 700 700 700 700 6229 GENERAL SUPPLIES Home and Garden Show Supplies 300 750 750 450 450 450 450 New code books and electronic download 1,000 1,000 1,800 1,000 1,000 1,000 1,000 Total 1,300 1,750 2,550 1,450 1,450 1,450 1,450 6231 LEGAL SERVICES Legal Services from City Attorney 800 900 900 900 - 900 - Total 800 900 900 900 - 900 - 6235 CONSULTANT SERVICES SSTS Plan Reviews and Inspections 450 450 450 450 200 450 200 Total 450 450 450 450 200 450 200 6237 TELEPHONE/PAGERS Mobile Phones 3,500 3,000 2,700 3,300 2,200 3,500 2,300 Mobile Laptops 2,900 2,700 2,400 2,900 1,900 3,100 1,900 Total 6,400 5,700 5,100 6,200 4,100 6,600 4,200 6239 PRINTING/PUBLISHING Correction Notice Booklets 800 - - - 200 100 Forms/Convert Microfische Plans 1,000 200 300 200 200 200 100 Total 1,000 1,000 300 200 200 400 200 6240 GARBAGE/CLEANING - - Shredding Service(Moved from 6249) 1,000 1,000 900 1,100 1,100 1,000 1,000 Total 1,000 1,000 900 1,100 1,100 1,000 1,000 6243 ELECTRICAL PERMIT FEES Fees for Contract Electrical Inspector 100,000 90,000 54,000 74,000 74,000 82,400 82,400 Total 100,000 90,000 54,000 74,000 74,000 82,400 82,400 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 153 DEPT 28: PUBLIC WORKS BUILDING INSPECTIONS-1400 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6265 REPAIRS-EQUIPMENT Office Equip 1,000 1,000 500 1,000 500 1,000 500 Total 1,000 1,000 500 1,000 500 1,000 500 6275 SCHOOL/CONF/EXP-LOCAL Monthly Meetings-Dakota County 800 800 500 750 750 750 750 U of M Annual IBO School(2 days/Insp) 2,000 2,000 2,000 2,100 1,100 2,100 1,100 MAPMO MN Chapter 250 250 250 250 250 250 250 Municipals 275 275 145 145 145 145 145 ICC Upper Great Plains Inst Seminar(2) 3,000 3,000 3,000 3,500 3,500 3,500 3,500 Total 6,325 6,325 5,895 _ 6,745 5,745 6,745 5,745 6276 SCHOOL/CONF/EXP-OTHER State Conference In-State Only 650 650 - 650 650 650 650 Total 650 650 - 650 650 650 650 6277 MILEAGE ALLOWANCE School/Conf Mileage 400 400 200 400 200 400 200 Total 400 400 200 _ 400 200 400 200 6278 SUBSISTENCE ALLOWANCE Building Official Conf 125 100 - 100 100 100 100 Total 125 100 - 100 100 100 100 6280 DUES&SUBSCRIPTIONS License Renewals(State,ICC) 435 435 450 450 450 450 450 IAPMO 255 255 300 265 265 300 300 MBPTA Permit Tech 225 225 100 235 235 125 125 10,000 Lakes MN Building Officials 185 185 310 190 190 310 310 MAPMO-Plumbing&Mechanical 175 175 150 180 180 150 150 AMBO Membership 425 425 315 435 435 400 400 ICC Memberships 300 300 240 310 310 300 300 Total 2,000 2,000 1,865 2,065 2,065 2,035 2,035 6281 UNIFORM/CLOTHING ALLOWANCE Building Inspectors _ 1,900 1,900 1,500 1,800 1,800 1,900 1,900 Total 1,900 1,900 1,500 1,800 1,800 1,900 1,900 6310 RENTAL EXPENSE Home and Garden Show Booth Rental 650 700 600 700 700 700 700 Total 650 700 600 700 700 700 700 6399 OTHER CHARGES LOGIS PIMS/ePermits&Avolve hosting 44,000 50,045 48,000 52,550 52,550 55,300 55,300 Total 44,000 50,045 48,000 52,550 52,550 55,300 55,300 6351 VISA/BANK CHARGES Credit Card System Fees 14,000 18,000 15,000 16,000 20,000 16,000 20,000 Total 14,000 18,000 15,000 _ 16,000 20,000 16,000 20,000 6725 CAPITAL OUTLAY-OFFICE EQUIP Refrigerator&Microwave 1,000 - - - - - - Inspection Office Modifications 2,500 - - - - - - Total 3,500 - - - - - - 6745 VEHICLE REPLACEMENT VERF-Vehicle Repl.Charges 12,600 12,980 13,370 13,370 13,370 13,770 13,770 Total 12,600 12,980 13,370 13,370 13,370 13,770 13,770 Total Net of Personnel 218,455 215,255 162,600 196,185 190,035 210,755 206,305 TOTAL EXPENSES 1,004,290 1,009,990 921,235 876,475 850,620 920,740 900,120 Revenue 1,445,300 1,518,800 803,350 1,086,950 1,098,950 1,191,550 1,291,550 NET EXPENSES 441,010 508,810 (117,885) 210,475 248,330 270,810 391,430 154 ••• •••• ••••• ••• AppValley Notes: 155 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 29 1500 Public Works Administration/ Natural Resources DESCRIPTION OF ACTIVITY The Public Works Administration Division coordinates activities for functions within the Public Works Department, consisting of: Engineering; Building Inspections; Street Maintenance; Snow and Ice Control; Traffic Management; Fleet and Buildings; Water; Sanitary Sewer; Storm Drainage; Street Light Utilities; Natural Resources; and the Lebanon Cemetery. Natural Resources staff within the Administration Division implements policies and ordinances related to forestry management and surface water quality of lakes, ponds and wetlands. SERVICE CATEGORIES The Administration Division of the Public Works Department provides budgetary and overall management for the divisions/business units associated with the department. The following internal and external services are provided by the Public Works Administration and Natural Resources Division. 1. Department Operating Budget Administration Services: • Prepare and assemble annual operating budget for the Public Works Department • Monitor budget performance of Public Works Divisions on a monthly basis • Review requisitions for purchases by Public Works Divisions 2. Department Management Services: • Conduct weekly staff meetings to coordinate work within the department • Coordinate Public Works legal issues with City Attorney's Office and LMCIT • Administer, manage and develop asset management software program • Manage work orders and citizen requests for services • Coordinate Public Works services with Emergency Management Director in response to severe weather, flooding and other natural disasters 3. Capital Improvement Program Planning Services: • Prepare annual updates to the Capital Improvement Program for City Infrastructure • Establish and adjust project priorities and schedules • Provide long-term planning and management of available funds for capital projects • Coordinate implementation of the Capital Improvement Program 4. Agency Coordination: • Coordinate with Dakota County on planned improvements to County Highways • Facilitate inter-community coordination issues with adjacent communities 5. Forestry Management Services: • Proactive planning and management of boulevard trees, removal and replacement coordination for Emerald Ash Borer devastation • Administer diseased tree program for control of tree diseases • Identify and coordinate removal of diseased and hazardous trees • Provide technical assistance to residents seeking advice on tree issues 156 MAJOR OBJECTIVES FOR 2021 In addition to recurring annual duties, the following major objectives are established for 2021 within this business unit. • Continue proactive Emerald Ash Borer Management Plan since 2015 infestation. • Provide assistance with boulevard tree removal and replacement as it relates to street improvement projects. • Develop higher level infrastructure analysis using advanced asset management and GIS capabilities to forecast future asset conditions, current investment levels, and financial needs. MAJOR OBJECTIVES FOR 2022 In addition to recurring annual duties, the following major objectives are established for 2022 within this business unit. • Continue use of asset management system for better forecasting and budgeting within the Public Works Department. • Provide assistance with boulevard tree removal and replacement as it relates to street improvement projects. • Provide additional Emerald Ash Borer Management. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Annual Street & Utility Capital Improvements (excluding developments) 8.0 9.8 13.8 12.5 10.5 8.5 ($ in millions) Disease Tree Removals 449 500 419 600 650 900 Public Trees n/a n/a 224 250 275 400 Private Trees n/a n/a 343 375 450 500 Number of Work 1,700 2,000 14,888* 15,000 16,000 16,000 Orders/Tasks Nat Resource Mgt Permits 50 36 48 50 55 55 *The large increase in tracked work orders coincides with the implementation of the new asset management system-OMS. Regular Status Personnel Schedule—FTE's _ Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Public Works Director 1 1 1 1 1 1 Public Works Coordinator 1 1 1 1 1 1 Natural Resources Coord. 1 1 1 1 1 1 Natural Resources Tech 0.5 0.5 0.5 0.5 0.5 0.5 (FT Position split with 5505) Clerical Assistant _ 0 0 0 0 0 0 Temporary Status Personnel Schedule- Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Tree Inspector 646 646 646 1292 1292 1292 Administrative Intern 646 646 646 646 0 0 157 Summary Budget Department 29, Business Unit 1500 Administration/Natural Resources 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4217-Natural Resources Insp. $ 33,014 $ 17,473 $ 11,172 $ 15,800 $ 15,800 $ 15,800 $ 15,800 Expenditures: Salaries&Wages 325,792 341,051 361,616 370,425 401,400 402,915 410,110 Employee Benefits 92,290 101,113 103,061 118,760 117,370 117,340 118,335 Supplies 5,461 11,267 4,241 6,705 6,995 8,040 8,030 Contractual Services 35,510 58,399 158,404 83,445 178,850 227,530 202,330 Repairs&Maint.enance 2,424 2,575 3,108 2,000 2,250 3,050 3,100 Training/Travel/Dues 5,910 9,342 11,269 12,865 11,285 11,715 12,030 Other Expenses 4,325 5,959 3,251 3,695 3,595 3,725 3,725 Vehicle Replacement Fund 4,450 4,450 12,987 4,500 - -Capital Outlay - - - 5,000 2,000 2,050 2,100 Total Exp 476,162 534,155 657,937 607,395 723,745 776,365 759,760 Net addition to(use of) general revenues (443,148) (516,682) (646,765) (591,595) (707,945) (760,565) (743,960) 2021 Capital Outlay: None 2022 Capital Outlay: None City of Apple Valley 158 Department Expense Summary Budget Years (2021-2022) PUBLIC WORKS ADMIN/NATURAL RES 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 310,329 328,604 352,825 349,000 163,833 357,040 357,040 371,630 371,630 6111 -SALARY PART-TIME 0 0 0 0 0 6112-SALARY-SEASONAL TEMP 12,304 9,370 6,518 32,500 0 25,500 25,500 26,100 26,100 6113-OVERTIME-REGULAR EMPLOYEES 598 859 487 8,600 107 8,600 8,600 2,000 2,000 6121 -INSURANCE CASH BENEFIT 2,640 2,880 2,760 1,440 6122-COMP REQUEST -79 -662 -974 -224 6123-SALARY-OTHER 11,300 11,775 11,775 10,380 10,380 6105-SALARIES AND WAGES 325,792 341,051 361,616 401,400 165,156 402,915 402,915 410,110 410,110 6138-MEDICARE 4,698 4,920 5,205 5,615 2,378 5,840 5,840 5,945 5,945 6139-FICA 19,921 20,712 21,832 22,975 10,168 24,215 24,215 24,420 24,420 6141 -PENSIONS-PERA 23,598 24,660 24,887 27,670 12,278 28,305 28,305 28,800 28,800 6142-WORKERS COMPENSATION 5,431 6,072 6,494 8,155 884 2,335 2,335 2,505 2,505 6144-LONG-TERM DISABILITY INSURANCE 652 706 718 1,065 327 1,110 1,110 1,130 1,130 6145-MEDICAL INSURANCE 32,607 38,315 38,892 51,890 21,101 55,535 55,535 55,535 55,535 6146-DENTAL INSURANCE 4,030 4,333 3,961 0 1,570 6147-LIFE INSURANCE-BASIC 22 24 23 11 6148-LIFE INSURANCE-SUPP/DEPEND 1,331 1,370 1,040 121 6170-EMPLOYEE PAID PREMIUMS 9 0 6125-EMPLOYEE BENEFITS 92,290 101,113 103,061 117,370 48,838 117,340 117,340 118,335 118,335 6100-TOTAL PERSONNEL SERVICES 418,082 442,164 464,677 518,770 213,994 520,255 520,255 528,445 528,445 6210-OFFICE SUPPLIES 1,544 1,404 1,661 1,850 598 1,930 1,930 1,955 1,955 6211 -SMALL TOOLS&EQUIPMENT 768 4,647 786 825 273 1,850 1,850 1,500 1,500 6212-MOTOR FUELS/OILS 1,714 1,608 980 1,500 192 1,575 1,575 1,630 1,630 6215-EQUIPMENT-PARTS 637 1,696 380 430 263 450 450 475 475 6216-VEHICLES-TIRES/BATTERIES 451 477 438 300 0 300 300 300 300 6229-GENERAL SUPPLIES 346 1,434 -4 2,090 -10,172 1,935 1,935 2,170 2,170 6205-SUPPLIES 5,461 11,267 4,241 6,995 -8,846 8,040 8,040 8,030 8,030 6235-CONSULTANT SERVICES 20 21 21 25 21 30 30 30 30 6237-TELEPHONE/PAGERS 2,131 2,134 1,430 2,300 501 1,100 1,100 1,200 1,200 6238-POSTAGE/UPS/FEDEX 227 153 0 250 0 250 250 250 250 6239-PRINTING 244 310 473 975 42 850 850 850 850 6240-CLEANING SERVICE/GARBAGE 0 100 0 0 6249-OTHER CONTRACTUAL SERVICES 32,888 55,681 156,480 175,300 35,870 225,300 225,300 227,000 200,000 6230-CONTRACTUAL SERVICES 35,510 58,399 158,404 178,850 36,434 227,530 227,530 229,330 202,330 6250-UTILITIES 0 6265-REPAIRS-EQUIPMENT 2,424 2,575 3,108 2,250 1,466 3,050 3,050 3,100 3,100 6260-REPAIRS AND MAINTENA 2,424 2,575 3,108 2,250 1,466 3,050 3,050 3,100 3,100 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,499 1,383 1,747 2,280 295 2,100 2,100 2,150 2,150 6276-SCHOOLS/CONFERENCES/EXP OTHER 2,047 1,709 2,165 2,350 0 2,500 2,500 2,600 2,600 6277-MILEAGE/AUTO ALLOWANCE 388 400 255 600 0 500 500 500 500 6278-SUBSISTENCE ALLOWANCE 200 250 250 0 250 250 250 250 6280-DUES&SUBSCRIPTIONS 1,230 5,060 5,995 4,775 5,303 5,365 5,365 5,530 5,530 6281 -UNIFORM/CLOTHING ALLOWANCE 745 590 858 1,030 0 1,000 1,000 1,000 1,000 6270-TRNG/TRAVL/DUES/UNIF 5,910 9,342 11,269 11,285 5,598 11,715 11,715 12,030 12,030 6200-TOTAL OPERATING COSTS 49,305 81,582 177,022 199,380 34,652 250,335 250,335 252,490 225,490 6310-RENTAL EXPENSE 4,085 5,360 3,179 3,325 1,485 3,425 3,425 3,425 3,425 City of Apple Valley 159 Department Expense Summary Budget Years (2021-2022) PUBLIC WORKS ADMIN/NATURAL RES 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6333-GENERAL-CASH DISCOUNTS -2 -2 0 0 6349-LATE FEES/FINANCE CHARGES 12 0 12 0 6399-OTHER CHARGES 231 601 60 270 256 300 300 300 300 6301-OTHER EXPENDITURES 4,325 5,959 3,251 3,595 1,741 3,725 3,725 3,725 3,725 6300-TOTAL OTHER EXPENDITURES 4,325 5,959 3,251 3,595 1,741 3,725 3,725 3,725 3,725 6725-CAPITAL OUTLAY-OFFICE EQUIP 0 0 8,487 0 0 6745-VERF CHARGES 4,450 4,450 4,500 2,000 1,000 2,050 2,050 2,100 2,100 6701-TOTAL CAPITAL OUTLAY 4,450 4,450 12,987 2,000 1,000 2,050 2,050 2,100 2,100 6700-TOTAL CAPITAL OUTLAY 4,450 4,450 12,987 2,000 1,000 2,050 2,050 2,100 2,100 476,162 534,155 657,937 723,745 251,386 776,365 776,365 786,760 759,760 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 160 DEPT 29: PUBLIC WORKS ADMINISTRATION/NATURAL RESOURCES-1500 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4217 Natural Resources Inspections 15,800 15,800 10,000 15,800 15,800 15,800 15,800 Total 15,800 15,800 10,000 15,800 15,800 15,800 15,800 SALARIES 6110 Regular Employees 331,975 349,000 349,000 357,040 357,040 371,630 371,630 6112 Salary-Seasonal Temp(Tree Inspector) 14,000 28,000 10,000 21,000 21,000 21,500 21,500 6112 Seasonal Temp(Admin) 4,500 4,500 - 4,500 4,500 4,600 4,600 6113 Overtime-Reg 8,600 8,600 800 8,600 8,600 2,000 2,000 6123 Salaries-Other 11,350 11,300 11,300 11,775 11,775 10,380 10,380 6138 Medicare 5,575 5,615 5,615 5,840 5,840 5,945 5,945 6139 FICA 22,955 22,975 22,975 24,215 24,215 24,420 24,420 6141 Pension-PERA 26,395 27,670 27,670 28,305 28,305 28,800 28,800 6142 Work Comp Ins 8,170 8,155 8,155 2,335 2,335 2,505 2,505 6144 Long-Term Disability Insurance 945 1,065 1,065 1,110 1,110 1,130 1,130 6145 Hospital&Life Insurance 54,720 51,890 51,890 55,535 55,535 55,535 55,535 6170 Employee Paid Premiums - - Total 489,185 518,770 488,470 520,255 520,255 528,445 528,445 6210 OFFICE SUPPLIES General Supplies(PW Admin) 1,200 1,200 1,200 1,200 1,200 1,200 1,200 General Supplies(Natural Resources) 220 220 220 300 300 325 325 Printer/Copier Supplies 430 430 430 430 430 430 430 Total _2,060 1,850 1,850 1,930 1,930 1,955 _ 1,955 6211 SMALL TOOLS&EQUIPMENT Tools-Tree Inspection 500 500 300 500 500 500 500 Additional Monitor for 1 PC 325 325 325 - - - - Replacement iPad - - - 1,000 1,000 1,000 1,000 Buckthorn Pullers(2) - - 300 350 350 Total 825 825 925 1,850 1,850 1,500 1,500 6212 MOTOR FUELS/OILS/ADDITIVES Nolead Fuel (-800 gal.) 1,325 1,325 1,325 1,400 1,400 1,450 1,450 Oil/Lub 175 175 175 175 175 180 180 Total 1,500 1,500 1,500 1,575 1,575 1,630 1,630 6215 EQUIPMENT-PARTS Vehicle 601 430 430 430 450 450 475 475 Total 430 430 430 450 450 475 475 6216 EQUIPMENT-TIRES/BATTERIES Vehicle 601 300 300 300 300 300 300 300 Total 300 300 300 300 300 300 300 6229 GENERAL SUPPLIES Manuals 255 255 100 200 200 300 300 Meeting Supplies - 700 500 500 500 600 600 Paint(Paint for Marking Tree Disease) 375 400 400 500 500 500 500 Personal Protective Equip-Safety 400 200 200 200 200 200 200 Tree Sale 10,400 10,600 9,300 11,000 11,000 11,500 11,500 less offsetting revenue from tree sale (10,400) (10,600) (9,300) (11,000) (11,000) (11,500) (11,500) Large Format Plotter(inks,head) 525 500 500 500 500 500 500 Wooden Stakes 35 35 70 35 35 70 70 Total 1,590 2,090 1,770 1,935 1,935 2,170 2,170 6235 CONSULTANT SERVICES Hearing Consultant 20 25 _ 25 30 30 30 30 Total 20 25 25 30 30 30 30 6237 TELEPHONE/PAGERS Mobile phones&service 2,200 2,300 1,100 1,100 1,100 1,200 1,200 Total 2,200 2,300 1,100 1,100 1,100 1,200 1,200 6238 POSTAGE/UPS/FEDEX Postage 250 250 250 250 250 250 250 Total 250 250 250 250 250 250 250 6239 PRINTING/PUBLISHING Business Cards,PW Poster,Forms 425 425 250 300 300 300 300 Brochures and Forms 550 550 _ 350 550 550 550 550 Total 975 975 600 850 850 850 850 6249 OTHER CONTRACTUAL SERVICES Shade Tree Management Strategies 80,000 175,000 130,000 225,000 225,000 227,000 200,000 800 Mhz Fees 300 300 300 300 300 300 Total 80,000 175,300 130,000 225,300 225,300 227,000 200,000 6265 REPAIRS-EQUIPMENT Copier Maintenance-Main Print Ct,Maint. Envelope Printer&Utilities Printer 1,800 2,100 2,900 2,900 2,900 2,900 2,900 Large Format Plotter 150 150 150 150 150 200 200 Folding Machine,Typewriter 50 - - - - - - Total 2,000 2,250 3,050 3,050 3,050 3,100 3,100 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 161 DEPT 29: PUBLIC WORKS ADMINISTRATION/NATURAL RESOURCES-1500 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6275 SCHOOL/CONF/EXP-LOCAL Seminars/Mtgs(CONDAC,PW Mtgs) 950 450 450 450 450 500 500 Shade Tree Short Course 520 750 - 800 800 800 800 Forestry Management Workshop(x2) 200 200 100 300 300 300 300 Natural Resources Seminar 230 230 230 250 250 250 250 MPWA Fall Conference-Metro 350 350 - - - Admin Training(Municipals,Staff Dev) 300 300 200 300 300 300 300 Total 2,550 2,280 980 2,100 2,100 2,150 2,150 6276 SCHOOL/CONF/EXP-OTHER APWA PWX Conference 2,450 2,350 - 2,500 2,500 2,600 2,600 Total 2,450 2,350 - 2,500 2,500 2,600 2,600 6277 MILEAGE ALLOWANCE Mileage 1,000 600 300 500 500 500 500 Total _ 1,000 600 300 500 500 500 500 6278 SUBSISTENCE ALLOWANCE out of town-training 100 250 - 250 250 250 250 Total 100 250 - 250 250 250 250 6280 DUES&SUBSCRIPTIONS Prof Dues(APWA) 1,600 225 220 250 250 250 250 Prof Dues(Soc of Arbor,ADF,Pesticide) 135 350 350 375 375 400 400 Cartegraph On-line Licenses 4,000 4,200 4,600 4,740 4,740 4,880 4,880 Total 5,735 4,775 5,170 5,365 5,365 5,530 5,530 6281 UNIFORM/CLOTHING ALLOWANCE Clothing Natural Resources 950 950 720 1,000 1,000 1,000 1,000 Clothing Public Works 80 80 80 100 100 100 100 Total 1,030 1,030 720 1,000 1,000 1,000 _ 1,000 6310 RENTAL EXPENSE *Home&Garden Expo Booth(Split with Storm) 325 325 275 325 325 325 325 Copier Lease 3,100 3,000 3,000 3,100 3,100 3,100 3,100 Total 3,425 3,325 3,275 3,425 3,425 3,425 3,425 6399 OTHER CHARGES Nursery Sale Permit(Tree Sale) 270 270 255 300 300 300 300 Total 270 270 255 300 300 300 300 6725 CAPITAL OUTLAY-OFFICE EQUIP Office Modifications-Standing Desks 5,000 - - - - - - Total 5,000 - - - - - - 6745 VEHICLE REPLACEMENT VERF-Vehicle Repl.Charges 4,500 2,000 _ 2,000 2,050 _ 2,050 2,100 2,100 Total 4,500 2,000 2,000 2,050 2,050 2,100 2,100 Total Net of Personnel 118,210 204,975 154,500 256,110 256,110 258,315 231,315 TOTAL EXPENSES 607,395 723,745 642,970 776,365 776,365 786,760 759,760 162 ••• ••••• AppValley Notes: 163 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 30 1530 FLEET & BUILDINGS Public Works DESCRIPTION OF ACTIVITY The Public Works Central Maintenance Division is responsible for maintaining the City's vehicle fleet consisting of just under 300 pieces of equipment and vehicles. Routine preventative maintenance and full-service repair work is performed on City-owned vehicles and equipment including small equipment like weed whips, push mowers, snow blowers, etc. by staff mechanics. This division also operates and maintains the central fuel dispensing system located at the Central Maintenance Facility. The Central Maintenance Division maintains the buildings and grounds for the Central Maintenance Facility (Public Works and Parks Maintenance). Personnel within the division perform building maintenance, cleaning, stocking of general supplies and facility repairs as well as operate the heating, ventilation, and air conditioning (HVAC) systems. This division also supervises HVAC systems and building maintenance personnel at the Municipal Center (City Hall/Police). SERVICE CATEGORIES The Public Works Central maintenance Division provides a centralized source for the following services related to fleet and building functions for the City of Apple Valley. 1. City Fleet Repair and Maintenance Services ■ Provide repair and preventative maintenance services for City owned vehicles and equipment, ranging from major engine repair to routine oil changes ■ Provide initial equipment set-up and supply replacement parts for City fleet ■ Track replacement cycles and consolidate replacement costs for City fleet ■ Coordinate auto body repair work with vendors for damaged City vehicles ■ Coordinate warranty repair work with vendors for City Fleet 2. Buildings and Grounds Custodial Services ■ Provide routine custodial services for the Municipal Center, Police Department and Central Maintenance Facility ■ Administer contract services for cleaning (i.e. window cleaning, carpet cleaning, etc.) ■ Provide lawn care, landscape maintenance and snow plowing for city facilities 3. Building Maintenance and Repair Services ■ Maintain heating, ventilation and air conditioning systems, electrical systems, and plumbing systems for the Municipal Center, Police Department and Central Maintenance Facility ■ Provide contract repair of city building structures, such as repairs to roofs, doors, flooring and other building components ■ Provide planning and budgeting for building improvements at the Municipal Center, Police Department and Central Maintenance Facility 164 4. City Fuel Supply Services • Purchase diesel and unleaded fuel for City fleet, including Police, Fire, Public Works and Parks Department • Maintain 20,000 gallon central fuel supply system located at the Central Maintenance Facility • Monitor and report fuel consumption to Finance Department of proper coding to City departments 5. Fleet Acquisition and Disposition Services • Assist departments with specifications for replacement vehicles • Coordinate vehicle purchasing process, typically under the State Cooperative Purchasing Program (State Contract) • Provide for disposition of City vehicles and forfeiture vehicles through auctions MAJOR OBJECTIVES FOR 2021/2022 In addition to recurring annual duties, the primary 2021/2022 goals for this division include the following items. In 2021: • Continue to add data to complete implementation of AssetWorks. • Initiate charge back system for vehicle & equipment maintenance costs. • Implement recommendations of CMF Space Needs Study. • Finalize plans for CMF Expansion. • Start the bid process for Phase 1 of CMF expansion. In 2022: • Start the bid process for Phase 2 of CMF expansion. • Start construction of CMF Phase 2 Expansion Project. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Fleet Equip Items 264 265 269 278 280 282 Number of Equipment Repair Orders 1518 2042 1831 2000 2100 2200 Number of Vehicles Replaced 24 18 14 14 14 19 Gallons of Fuel Supplied 121,556 124,031 122,606 120,000 120,000 121,000 Miles Driven 851,702 932,978 834,618 900,000 900,000 900,000 Fleet Repair Hours N/A N/A 3004 3800 3900 4000 Regular Status Personnel Schedule— FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Public Works Supervisor 1 1 1 1 1 1 Fleet Maintenance Foreman 1 1 1 1 1 1 Fleet Maintenance/Mechanic 2 2 3 3 3 3 Building Maintenance 3 3 3 3 3 3 165 Temporary Status Personnel Schedule - Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal Maintenance 700 700 700 1200 1000 1200 Summary Budget Department 30, Business Unit 1530- Fleet&Buildings-CMF 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries&Wages 349,964 354,650 409,669 455,780 456,915 472,520 489,830 Employee Benefits 120,095 122,335 137,771 133,640 162,665 169,895 173,870 Supplies 26,516 24,999 32,080 27,135 26,270 27,450 28,069 Contractual Services 14,608 27,264 38,896 22,185 38,830 39,565 40,765 Utilities 60,372 73,524 71,093 63,750 69,000 71,200 72,950 Repairs&Maintenance 28,912 36,319 23,545 26,000 28,000 29,500 30,000 Training/Travel/Dues 7,560 7,061 6,500 27,875 13,065 14,495 14,775 Other Expenses 7,026 5,566 7,395 7,260 7,440 7,540 7,620 Misc for Resale 2,457 1,182 - - - - - Vehicle Replacement Fund 5,550 2,850 2,850 2,850 5,700 13,330 8,910 Capital Outlay 10,572 11,251 17,095 - - - - Total Exp 633,632 666,999 746,894 766,475 807,885 845,495 866,789 Net addition to(use of) (633,632) (666,999) (746,894) (766,475) (807,885) (845,495) (866,789) general revenues 2021 Capital Outlay New AC Recycler $6,200 2022 Capital Outlay None City of Apple Valley 166 Department Expense Summary Budget Years (2021-2022) CMF-FLEET&BUILDINGS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 341,575 347,440 406,197 419,690 198,793 438,230 438,230 535,100 456,650 6112-SALARY-SEASONAL TEMP 8,988 9,058 8,771 17,000 4,239 14,000 14,000 14,300 14,300 6113-OVERTIME-REGULAR EMPLOYEES 4,014 7,310 2,829 3,000 289 3,000 3,000 3,000 3,000 6121 -INSURANCE CASH BENEFIT 2,520 2,340 3,060 1,800 6122-COMP REQUEST -7,133 -11,498 -11,189 -8,855 6123-SALARY-OTHER 17,225 17,290 17,290 15,880 15,880 6105-SALARIES AND WAGES 349,964 354,650 409,669 456,915 196,266 472,520 472,520 568,280 489,830 6138-MEDICARE 5,093 5,145 5,927 6,535 2,829 6,850 6,850 7,100 7,100 6139-FICA 21,777 21,998 25,344 27,960 12,095 29,295 29,295 30,370 30,370 6141 -PENSIONS-PERA 25,433 25,192 27,877 32,995 14,265 34,390 34,390 35,665 35,665 6142-WORKERS COMPENSATION 8,001 8,693 10,519 12,465 5,771 15,380 15,380 16,710 16,710 6144-LONG-TERM DISABILITY INSURANCE 686 701 741 1,240 367 1,300 1,300 1,345 1,345 6145-MEDICAL INSURANCE 56,979 59,370 64,279 86,570 37,665 87,780 87,780 87,780 87,780 6146-DENTAL INSURANCE 3,913 3,972 5,179 0 3,028 6147-LIFE INSURANCE-BASIC 30 30 32 17 6148-LIFE INSURANCE-SUPP/DEPEND 3,509 3,695 5,126 3,015 6170-EMPLOYEE PAID PREMIUMS -5,326 -6,460 -7,252 -5,100 -5,147 -5,100 -5,100 -5,100 -5,100 6125-EMPLOYEE BENEFITS 120,095 122,335 137,771 162,665 73,904 169,895 169,895 173,870 173,870 6100-TOTAL PERSONNEL SERVICES 470,059 476,985 547,440 619,580 270,171 642,415 642,415 742,150 663,700 6210-OFFICE SUPPLIES 77 52 97 200 0 300 300 300 300 6211 -SMALL TOOLS&EQUIPMENT 11,795 6,901 9,152 6,345 7,411 7,100 7,100 7,162 7,162 6212-MOTOR FUELS/OILS 1,411 1,709 1,802 2,025 872 1,800 1,800 1,800 1,800 6214-CHEMICALS 67 0 0 0 6215-EQUIPMENT-PARTS 4,361 3,777 3,828 4,500 235 4,500 4,500 4,807 4,807 6216-VEHICLES-TIRES/BATTERIES -130 438 251 400 0 350 350 400 400 6229-GENERAL SUPPLIES 8,935 12,122 16,950 12,800 16,362 13,400 13,400 13,600 13,600 6205-SUPPLIES 26,516 24,999 32,080 26,270 24,880 27,450 27,450 28,069 28,069 6235-CONSULTANT SERVICES 100 237 617 300 144 330 330 330 330 6237-TELEPHONE/PAGERS 1,404 6,322 18,376 18,220 7,414 18,770 18,770 19,140 19,140 6239-PRINTING 135 0 0 210 0 215 0 215 0 6240-CLEANING SERVICE/GARBAGE 11,220 19,345 18,295 18,115 8,288 18,850 18,850 19,220 19,220 6249-OTHER CONTRACTUAL SERVICES 1,750 1,360 1,608 1,985 1,030 1,615 1,615 2,075 2,075 6230-CONTRACTUAL SERVICES 14,608 27,264 38,896 38,830 16,876 39,780 39,565 40,980 40,765 6255-UTILITIES-ELECTRIC 22,163 23,484 22,904 22,000 11,027 23,200 23,200 23,970 23,970 6256-UTILITIES-NATURAL GAS 35,782 42,764 41,368 37,000 24,590 39,000 39,000 39,780 39,780 6257-UTILITIES-PROPANE/WATER/SEWER 2,427 7,276 6,821 10,000 7,475 9,000 9,000 9,200 9,200 6250-UTILITIES 60,372 73,524 71,093 69,000 43,092 71,200 71,200 72,950 72,950 6265-REPAIRS-EQUIPMENT 5,140 11,287 1,514 5,000 348 5,500 4,500 5,610 4,500 6266-REPAIRS-BUILDING 23,772 25,032 22,031 23,000 13,541 25,000 25,000 25,500 25,500 6260-REPAIRS AND MAINTENA 28,912 36,319 23,545 28,000 13,889 30,500 29,500 31,110 30,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 880 20 1,317 1,250 239 1,900 1,900 1,930 1,930 6277-MILEAGE/AUTO ALLOWANCE 3,300 2,475 319 225 118 275 275 280 280 6280-DUES&SUBSCRIPTIONS 240 860 401 7,140 1,842 7,420 7,420 7,565 7,565 6281 -UNIFORM/CLOTHING ALLOWANCE 3,139 3,706 4,463 4,450 1,073 4,900 4,900 5,000 5,000 6270-TRNG/TRAVL/DUES/UNIF 7,560 7,061 6,500 13,065 3,273 14,495 14,495 14,775 14,775 6200-TOTAL OPERATING COSTS 137,968 169,166 172,114 175,165 102,010 183,425 182,210 187,884 186,559 City of Apple Valley 167 Department Expense Summary Budget Years (2021-2022) CMF-FLEET&BUILDINGS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6322-UNCOLLECTIBLE CHECKS/ACCOUNTS 652 0 0 6333-GENERAL-CASH DISCOUNTS -15 -15 -1 -239 6349-LATE FEES/FINANCE CHARGES 1 0 5 0 6399-OTHER CHARGES 7,039 4,929 7,391 7,440 7,668 7,540 7,540 7,620 7,620 6301 -OTHER EXPENDITURES 7,025 5,566 7,395 7,440 7,430 7,540 7,540 7,620 7,620 6300-TOTAL OTHER EXPENDITURES 7,025 5,566 7,395 7,440 7,430 7,540 7,540 7,620 7,620 6540-TAXABLE MISC FOR RESALE 2,457 1,182 0 0 6545-NON-TAXABLE MISC FOR RESALE 0 0 0 0 0 6501 -TAXABLE/NON-TAXABLE MISC RESAL 2,457 1,182 0 0 0 6500-TOTAL EXPENDITURES 2,457 1,182 0 0 0 6715-CAPITAL OUTLAY-BUILDINGS 10,572 0 0 0 0 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 11,251 17,095 0 0 6,200 6,200 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 0 0 6745-VERF CHARGES 5,550 2,850 2,850 5,700 2,850 7,130 7,130 8,910 8,910 6701 -TOTAL CAPITAL OUTLAY 16,122 14,101 19,945 5,700 2,850 13,330 13,330 8,910 8,910 6700-TOTAL CAPITAL OUTLAY 16,122 14,101 19,945 5,700 2,850 13,330 13,330 8,910 8,910 633,632 666,999 746,894 807,885 382,460 846,710 845,495 946,564 866,789 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 168 DEPT 30: FLEET&BUILDINGS-CMF-1530 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP _RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 356,385 419,690 419,690 438,230 438,230 456,650 456,650 6112 Salary-Seasonal Temp 10,500 17,000 12,500 14,000 14,000 14,300 14,300 6113 Overtime-Regular 3,000 3,000 2,800 3,000 3,000 3,000 3,000 6123 Salaries-Other 11,895 17,225 17,225 17,290 17,290 15,880 15,880 6138 Medicare 5,535 6,535 6,535 6,850 6,850 7,100 7,100 6139 FICA 23,670 27,960 27,960 29,295 29,295 30,370 30,370 6141 Pension-PERA 27,845 32,995 32,995 34,390 34,390 35,665 35,665 6142 Work Comp Ins 9,575 12,465 12,465 15,380 15,380 16,710 16,710 6144 Long-Term Disability Insurance 1,015 1,240 1,240 1,300 1,300 1,345 1,345 6145 Hospital&Life Insurance 71,100 86,570 86,570 87,780 87,780 87,780 87,780 Position Changes(Add'I Mechanic) 74,000 - - - - 78,450 - 6170 Employee Paid Premiums (5,100) (5,100) (5,100) (5,100) (5,100) (5,100) (5,100) Total 589,420 619,580 614,880 642,415 642,415 742,150 663,700 6210 OFFICE SUPPLIES General Supplies 200 200 175 300 300 300 300 Total _ _ _ 200 200 175 300 300 300 300 6211 SMALL TOOL&EQUIPMENT Small Tools 4,200 4,400 4,400 4,500 4,500 4,510 4,510 Scan Tool Updates-Heavy Equipment 1,150 1,250 1,250 1,850 1,850 1,887 1,887 Scan Tool Updates-Light Equipment 750 695 695 750 750 765 765 New A/C Recovery Unit(Move to 6735) - - - - - - - Replace 50 Ton Press(Split Str/San/Wat/F - - 881 - _ - - - Total 6,100 6,345 6,345 7,100 _ 7,100 7,162 7,162 6212 MOTOR FUELS/OILS Nolead Fuel 725 1,300 1,100 1,065 1,065 1,046 1,046 Diesel Fuel 750 300 300 310 310 316 316 Antifreeze,Windshield Fluid 500 200 100 200 200 207 207 Oil and Lubricants 225 225 125 225 225 231 231 Total 2,200 2,025 1,625 1,800 1,800 1,800 1,800 6215 EQUIPMENT-PARTS Small Parts 2,600 2,000 1,500 2,200 2,200 2,244 2,244 Building Maintenance Parts 2,700 2,500 2,300 2,300 2,300 2,563 2,563 Total 5,300 4,500 3,800 4,500 4,500 4,807 4,807 6216 EQUIPMENT-TIRES/BATTERIES Vehicles#702 and#704 500 400 200 350 350 400 400 Total 500 400 200 350 350 400 400 6229 GENERAL SUPPLIES Cleaning Supplies,Paper Products 12,500 12,450 12,450 13,000 13,000 13,200 13,200 Oxygen-Acetylene 335 350 300 400 400 400 400 Total 12,835 12,800 12,750 13,400 13,400 13,600 13,600 6235 CONSULTANT SERVICES Safety(Prescription Safety Glasses, Hepatitis,Respirator, Hearing Test) 325 300 200 330 330 330 330 Total 325 300 200 330 330 330 330 6237 TELEPHONE/PAGERS Cellular Phones 850 1,220 1,130 1,250 1,250 1,275 1,275 Verizon Network Fleet service GPS - 16,900 16,825 17,000 17,000 17,340 17,340 Cable TV/UHF Radios 600 100 505 520 520 525 525 Total 1,450 18,220 18,460 18,770 18,770 19,140 19,140 6239 PRINTING/PUBLISHING Maintenance Req., Bus.Cards,Misc. 210 210 100 215 - 215 - Total 210 210 100 215 - 215 - 6240 C.SERVICE/GARBAGE REMOVAL Trash Removal 6,850 7,000 7,000 7,200 7,200 7,340 7,340 Rug Service 1,125 1,150 1,000 1,200 1,200 1,225 1,225 Fluorescent Light Recycling(DEA) 500 200 150 200 200 205 205 Recycle Floor Dry 875 875 800 1,100 1,100 1,120 1,120 Tire&Filter Disposal 550 600 600 900 900 920 920 Hazardous Waste Disposal 500 500 400 550 550 560 560 Contractual Cleaning-CMF 7,560 7,790 7,700 7,700 7,700 7,850 7,850 Total 17,960 18,115 17,650 18,850 18,850 19,220 19,220 6249 OTHER CONTRACTUAL SERVICES Weed Control-CMF 1,150 900 400 375 375 435 435 800 Mhz Radio Fees - 570 565 600 600 610 610 Fire System Monitoring 365 365 360 365 365 370 370 Fire System Annual Testing 725 650 650 650 650 660 660 Reduce to Trend - (500) - (375) (375) - - Total 2,240 1,985 1,975 1,615 1,615 2,075 2,075 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 169 DEPT 30: FLEET&BUILDINGS-CMF-1530 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN _ ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6255 UTILITIES-ELECTRIC Electric 25,000 22,000 23,000 23,200 23,200 23,970 23,970 Total 25,000 22,000 23,000 23,200 23,200 23,970 23,970 6256 UTILITIES-NATURAL GAS Natural Gas 36,000 37,000 38,000 39,000 39,000 39,780 39,780 Total 36,000 37,000 38,000 39,000 39,000 39,780 39,780 6257 UTILITIES-OTHER Water&Sewer 2,750 10,000 10,000 9,000 9,000 9,200 9,200 Total 2,750 10,000 10,000 9,000 9,000 9,200 9,200 6265 REPAIRS-EQUIPMENT Shop Equipment,etc. 4,500 5,000 3,500 5,500 4,500 5,610 4,500 Total 4,500 5,000 3,500 5,500 4,500 5,610 4,500 6266 REPAIRS-BUILDINGS Repairs(H.V.A.C.,Roof, Doors,Elec.) 21,500 23,000 23,000 25,000 25,000 25,500 25,500 Total 21,500 23,000 23,000 25,000 25,000 25,500 25,500 6275 SCHOOL/CONF/EXP-LOCAL Training&ASE Certification 750 1,250 1,000 1,900 1,900 1,930 1,930 Total 750 1,250 1,000 1,900 1,900 1,930 1,930 6277 MILEAGE/AUTO ALLOWANCE Mileage-Staff Miscellaneous 200 225 200 275 275 280 280 Total 200 225 200 275 275 280 280 6280 DUES&SUBSCRIPTIONS AC Delco Dues 75 75 75 150 150 150 150 Sams Club Membership-City Supplies 50 50 50 50 50 50 50 APWA Dues - 215 220 220 220 225 225 AssetWorks Hosting&Service Fee 6,450 6,800 6,500 7,000 7,000 7,140 7,140 Verizon Network Fleet Service 16,000 - - - - - - Total 22,575 7,140 6,845 7,420 7,420 7,565 7,565 6281 UNIFORM/CLOTHING ALLOWANCE Uniform/Boots(4)2019(5) 2,000 2,050 1,950 2,500 2,500 2,550 2,550 Uniform Rental/Rag Cleaning Service 2,350 2,400 2,400 2,400 2,400 2,450 2,450 Total _ 4,350 4,450 4,350 4,900 4,900 5,000 5,000 6399 OTHER CHARGES Pressure Vessel Certification 85 60 60 60 60 60 60 Misc.DuesNehicle Inspection Decals 85 85 89 85 85 85 85 Licenses: (County Hazardous Waste) 65 70 67 70 70 70 70 (MN Haz.Chem. Inventory Fee) 25 25 25 25 25 25 25 AC Delco&Ford Motorcraft Computer Sub 2,150 2,200 2,000 2,200 2,200 2,255 2,255 Mitchel 1 On-line Service Manuals 4,850 5,000 4,918 5,100 5,100 5,125 5,125 Total 7,260 7,440 7,159 7,540 7,540 7,620 7,620 6735 CAPITAL OUTLAY-OTHER IMP Replace Hoist Bay#3 in muni bldg Replace Hoist Bay#5 in muni bldg in muni bldg Rehab Existing CMF Building Windows in muni bldg in muni bldg in muni bldg Front Office E/W Facing Window panes in muni bldg Hallway Tile Reflooring in muni bldg Old Washbay Conversion in muni bldg Police Storage bldg unit heater#1 in muni bldg in muni bldg Parks Storage bldg unit heater#2 in muni bldg in muni bldg Streets/Parks Building Unit Heater(#3) in muni bldg in muni bldg New A/C Recovery Unit(Moved from 6735) 6,200 6,200 Total - - - 6,200 6,200 - - 6745 VEHICLE REPLACEMENT VERF-Vehicle Repl.Charges 2,850 5,700 5,700 7,130 7,130 8,910 8,910 Total 2,850 5,700 5,700 7,130 7,130 8,910 8,910 Total Net of Personnel 177,055 188,305 186,034 204,295 203,080 204,414 203,089 TOTAL EXPENSES 766,475 807,885 800,914 846,710 845,495 946,564 866,789 170 ••• •••• ••••• ••• AppValley Notes: 171 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 31 1600 STREETS MAINTENANCE Public Works DESCRIPTION OF ACTIVITY The Public Works Streets Division is responsible for maintaining the local streets system consisting of approximately 429 lane miles of roadway. Duties include repairing street pavement sections; repair and maintenance of storm drainage catch basins and storm water management ponds; and maintenance of sidewalks and on-street pathways throughout the community. This division is also responsible for boulevard maintenance, tree trimming and forestry maintenance work for trees located within the public street right-of-way. In addition, the City owned cemetery is maintained and managed by this division. SERVICE CATEGORIES The Public Works Street Division provides a centralized source for the following internal and external services related to street maintenance functions for the City of Apple Valley. 1. Street Maintenance and Preservation Services ■ Repair structural and surface failure of street pavement (patching, pothole repair, etc.) ■ Remove and replace sections of damaged curb and valley gutters ■ Conduct crack sealing and micro surfacing to preserve street pavements ■ Conduct street sweeping on public streets, removing approximately 500 tons of material per year 2. Sidewalk and Trail System Maintenance Services ■ Inspect one-third of all sidewalk sections each year to identify repair needs ■ Remove and replace concrete sidewalk sections as determined during inspections ■ Conduct concrete leveling work to repair uneven concrete joints (trip hazards) ■ Repair and maintain segments of trail system located in the right-of-way (excludes segments of public trails located in city parks) 3. Boulevard Tree Maintenance Services ■ Trim boulevard trees to maintain minimum vertical clearance for roadways ■ Remove dead or diseased trees located within the public right-of-way ■ Grind Stumps and perform turf restorations ■ Remove debris from streets following severe storm events 4. Drainage System Maintenance Services: ■ Inspect and repair storm sewer catch basins along roadways ■ Inspect and clear pond outlets to prevent blockages and associated flooding ■ Repair inlet and outlet pipe connections to storm water ponds ■ Remove accumulated sediment deltas from ponds 172 • Contractual work associated with storm drainage system maintenance is funded by the Storm Drainage Utility, see Business Unit 5505 5. Turf Mowing Services • Mow and Weed Whip approximately 76 miles of boulevards along collector streets with adjacent trail systems • Mow and remove excess vegetation adjacent to storm water ponds • Provide additional turf mowing along County right-of-ways to maintain community appearance 6. Cemetery Services • Lot and columbarium sales • Internments • Maintain turf, trees and plantings • Routine grounds maintenance to ensure a well-groomed appearance MAJOR OBJECTIVES FOR 2021 In addition to recurring annual duties, the following major objectives are established for 2021 within this business unit. • Continue pavement preservation program (microsurfacing/crack sealing) for public streets and trails. • Conduct an inventory of existing storm water ponds throughout the city to identify and prioritize maintenance needs, including dredging and removal of sand deltas. • Staff plans to continue to implement a mobile management system to the street sweeping operation in order to accurately monitor and record service levels to address State and Federal mandates for water quality improvements. • Additional seeding, landscaping and tree planting as needed. • Expand the use of PreCise MRM to create efficiencies within the department • Concentrated effort to move to more digital work order system & expand the use of Cartegraph, the City's asset management system to field staff. • Upgrade Accu-Brine Machine for anti-icing operations. • Begin Ring Route Trash Bins and Bench Replacement. MAJOR OBJECTIVES FOR 2022 In addition to recurring annual duties, the following major objectives are established for 2022 within this business unit. • Continue expanded use of Cartegraph, the City's asset management system to field staff. • Cemetery Master Plan Improvements • Advance in technology use to allow Cartegraph OMS to link with PreCise AVL • Continue standard operating procedures within the Street Maintenance Division 173 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Lane Miles of 424 429 430 430 430 430 Street Maintained Number of Blvd Trees 1,565 1,500 1,500 1,500 1,500 1,500 Maintained Street Sweeping (Ton) 460 540 545 550 550 550 R/W Trails Maintained (mile) 61 63 63 63 63 63 Sidewalk Maintained (mile) 137 139 139 139 139 139 Leaves Collected (Cu.Yd.) 1,130 1,100 1,600 1,100 1,100 1,300 Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Public Works Supt. 1 1 1 1 1 1 Public Works Supervisor 0 0 1 1 1 1 Streets Foreman 2 2 2 2 2 2 Technical Specialist 3 3 2 2 2 2 Maintenance I/II 10 10 10 10 11 11 Adopted Adopted Adopted Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal Street Maint. 3,800 3,800 4,150 4,150 4,150 4,150 Summary Budget Department 31 Street Maintenance 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Proposed Proposed Proposed Expenditures: Salaries&Wages 895,454 896,673 1,012,555 1,071,590 1,141,530 1,210,010 1,248,465 Employee Benefits 377,649 389,561 406,958 450,775 457,595 481,995 494,020 Supplies 202,208 190,144 209,899 208,248 207,640 214,850 213,405 Contractual Services 197,978 193,849 196,686 210,755 270,645 252,860 252,115 Utilities 1,935 1,989 3,199 2,550 2,400 2,500 2,550 Repairs&Maintenance 12,889 11,287 34,157 16,650 15,730 16,270 16,565 Training/Travel/Dues 13,889 18,707 22,669 19,465 19,695 20,240 20,290 Other Expenses (64) (22) 1,181 500 515 - - Vehicle Replacement Fund 105,000 185,000 202,000 185,000 229,370 340,400 39,000 Capital Outlay 7,390 47,584 - 17,000 - 42,500 428,000 Total Exp 1,814,329 1,934,773 2,089,303 2,182,533 2,345,120 2,581,625 2,714,410 Net addition to(use of) general revenues (1,814,329) (1,934,773) (2,089,303) (2,182,533) (2,345,120) (2,581,625) (2,714,410) 174 2021 CAPITAL OUTLAY: VERF Charges $ 340,400 Screener Bucket $ 17,500 Blacktop Roller $ 17,000 Replace Skid Steer Trailer $ 8,000 $ 382,900 2022 CAPITAL OUTLAY: VERF Charges $ 428,000 Add Anti-Ice Unit for#340 $ 9,000 Add Concrete Trailer $ 15,000 Crash Attenuator $ 15,000 $ 467,000 See VERF budget for details of additional Street item replacements City of Apple Valley 175 Department Expense Summary Budget Years (2021-2022) STREET MAINTENANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 843,507 827,726 957,840 1,001,195 429,972 1,067,150 1,067,150 1,118,395 1,118,395 6112-SALARY-SEASONAL TEMP 45,914 51,595 39,908 54,000 14,379 55,000 55,000 56,300 56,300 6113-OVERTIME-REGULAR EMPLOYEES 24,582 57,688 39,656 37,000 3,554 38,000 38,000 39,000 39,000 6121 -INSURANCE CASH BENEFIT 5,880 4,680 5,580 2,880 6122-COMP REQUEST -24,428 -45,097 -30,720 -10,668 6123-SALARY-OTHER 49,335 49,860 49,860 34,770 34,770 6124-OVERTIME-SEASONAL TEMP 0 82 290 384 6105-SALARIES AND WAGES 895,454 896,673 1,012,555 1,141,530 440,501 1,210,010 1,210,010 1,248,465 1,248,465 6138-MEDICARE 12,711 12,596 14,160 16,550 6,056 16,985 16,985 17,530 17,530 6139-FICA 54,350 53,858 60,258 70,775 25,897 72,635 72,635 74,955 74,955 6141 -PENSIONS-PERA 62,957 63,030 69,800 81,565 31,711 83,740 83,740 86,450 86,450 6142-WORKERS COMPENSATION 64,970 68,143 66,117 77,205 26,430 82,415 82,415 88,760 88,760 6144-LONG-TERM DISABILITY INSURANCE 1,862 1,803 1,959 3,140 831 3,220 3,220 3,325 3,325 6145-MEDICAL INSURANCE 184,687 204,738 209,730 233,760 107,223 249,000 249,000 249,000 249,000 6146-DENTAL INSURANCE 15,364 15,735 16,416 7,689 6147-LIFE INSURANCE-BASIC 91 87 89 41 6148-LIFE INSURANCE-SUPP/DEPEND 7,363 4,328 2,246 653 6170-EMPLOYEE PAID PREMIUMS -26,705 -34,756 -33,817 -25,400 -23,660 -26,000 -26,000 -26,000 -26,000 6125-EMPLOYEE BENEFITS 377,649 389,561 406,958 457,595 182,871 481,995 481,995 494,020 494,020 6100-TOTAL PERSONNEL SERVICES 1,273,104 1,286,234 1,419,513 1,599,125 623,372 1,692,005 1,692,005 1,742,485 1,742,485 6210-OFFICE SUPPLIES 326 183 507 44 6211 -SMALL TOOLS&EQUIPMENT 8,059 15,379 13,317 11,065 4,473 17,670 17,670 12,590 12,590 6212-MOTOR FUELS/OILS 55,652 78,765 86,559 80,600 31,793 85,600 85,600 87,340 87,340 6214-CHEMICALS 1,277 1,595 3,302 2,000 2,627 4,400 4,400 4,450 4,450 6215-EQUIPMENT-PARTS 69,691 47,342 50,593 49,200 32,402 50,670 50,670 51,100 51,100 6216-VEHICLES-TIRES/BATTERIES 18,913 7,209 12,971 13,050 5,653 13,500 13,500 13,630 13,630 6229-GENERAL SUPPLIES 48,289 39,671 42,650 51,725 22,673 43,010 43,010 44,295 44,295 6205-SUPPLIES 202,208 190,144 209,899 207,640 99,665 214,850 214,850 213,405 213,405 6235-CONSULTANT SERVICES 1,548 1,459 1,122 1,640 927 1,690 1,690 1,700 1,700 6237-TELEPHONE/PAGERS 1,775 2,039 5,038 7,750 4,850 10,220 10,220 10,710 10,710 6238-POSTAGE/UPS/FEDEX 12 0 29 0 6239-PRINTING 315 274 59 700 423 720 720 740 740 6240-CLEANING SERVICE/GARBAGE 22,051 23,048 10,498 9,430 690 9,710 9,710 9,850 9,850 6249-OTHER CONTRACTUAL SERVICES 172,277 167,029 179,940 251,125 45,548 230,520 230,520 229,115 229,115 6230-CONTRACTUAL SERVICES 197,978 193,849 196,686 270,645 52,438 252,860 252,860 252,115 252,115 6255-UTILITIES-ELECTRIC 623 611 603 850 269 870 870 885 885 6257-UTILITIES-PROPANE/WATER/SEWER 1,312 1,379 2,596 1,550 135 1,630 1,630 1,665 1,665 6250-UTILITIES 1,935 1,989 3,199 2,400 404 2,500 2,500 2,550 2,550 6265-REPAIRS-EQUIPMENT 12,889 11,287 32,412 15,730 5,406 16,270 16,270 16,565 16,565 6269-REPAIRS-OTHER 0 0 1,745 0 0 6260-REPAIRS AND MAINTENA 12,889 11,287 34,157 15,730 5,406 16,270 16,270 16,565 16,565 6275-SCHOOLS/CONFERENCES/EXP LOCAL 0 330 430 3,470 150 3,580 2,580 3,625 2,625 6277-MILEAGE/AUTO ALLOWANCE 3,271 3,264 2,750 0 0 6280-DUES&SUBSCRIPTIONS 25 4,012 5,412 5,985 6,250 6,660 6,660 6,805 6,805 6281 -UNIFORM/CLOTHING ALLOWANCE 10,593 11,101 14,076 10,240 3,470 11,000 11,000 10,860 10,860 6270-TRNG/TRAVL/DUES/UNIF 13,889 18,707 22,669 19,695 9,870 21,240 20,240 21,290 20,290 6200-TOTAL OPERATING COSTS 428,899 415,977 466,609 516,110 167,782 507,720 506,720 505,925 504,925 City of Apple Valley 176 Department Expense Summary Budget Years (2021-2022) STREET MAINTENANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6310-RENTAL EXPENSE 0 0 1,200 515 0 0 0 0 0 6333-GENERAL-CASH DISCOUNTS -64 -22 -19 -4 6399-OTHER CHARGES 0 0 0 0 15 6301-OTHER EXPENDITURES -64 -22 1,181 515 11 0 0 0 0 6300-TOTAL OTHER EXPENDITURES -64 -22 1,181 515 11 0 0 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 7,390 47,584 0 0 0 42,500 42,500 39,000 39,000 6745-VERF CHARGES 105,000 185,000 202,000 229,370 114,685 340,400 340,400 428,000 428,000 6701-TOTAL CAPITAL OUTLAY 112,390 232,584 202,000 229,370 114,685 382,900 382,900 467,000 467,000 6700-TOTAL CAPITAL OUTLAY 112,390 232,584 202,000 229,370 114,685 382,900 382,900 467,000 467,000 1,814,329 1,934,773 2,089,303 2,345,120 905,850 2,582,625 2,581,625 2,715,410 2,714,410 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 177 DEPT 31: STREET MAINTENANCE-1600 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED _ ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 924,780 1,001,195 1,001,195 1,067,150 1,067,150 1,118,395 1,118,395 6111 Salary-Parttime - - - - - - - 6112 Salary-Seasonal Temp 53,000 54,000 30,000 55,000 55,000 56,300 56,300 6113 Overtime-Reg 36,700 37,000 15,000 38,000 38,000 39,000 39,000 6123 Salaries-Other 32,110 49,335 49,335 49,860 49,860 34,770 34,770 6138 Medicare 15,205 16,550 16,550 16,985 16,985 17,530 17,530 6139 FICA 65,010 70,775 70,775 72,635 72,635 74,955 74,955 6141 Pension-PERA 74,520 81,565 81,565 83,740 83,740 86,450 86,450 6142 Worker's Compensation 81,030 77,205 77,205 82,415 82,415 88,760 88,760 6144 Long-Term Disability Insurance 2,630 3,140 3,140 3,220 3,220 3,325 3,325 6145 Hospital&Life Insurance 237,780 233,760 233,760 249,000 249,000 249,000 249,000 6170 Employee Paid Premiums (25,400) (25,400) (25,400) (26,000) (26,000) (26,000) (26,000) Reclassify Position-Supervisor 25,000 - - - - - - Total 1,522,365 1,599,125 1,553,125 1,692,005 1,692,005 1,742,485 1,742,485 6211 SMALL TOOL&EQUIPMENT Misc.Tools,Toolbox 4,500 4,996 4,996 5,150 5,150 5,200 5,200 Replace Weed Whips 360 369 369 380 380 390 390 Chain Saw Replacement 650 1,000 500 1,030 1,030 1,000 1,000 Replace Metal Locator - 1,200 1,200 - - - - Replace Trailer 372 - 3,500 2,100 - - - - Back Pack Blower - - - - - - - Hand Grinder Replace - - - 430 430 - - Fairmont Pole Saw Replace 2,500 - - - - - - iPads for Field Staff(1) - - - - - 1,000 1,000 PreCise to Cartegraph API - - - - - 5,000 5,000 Turfco T3100 Fertilizer Spreader - - - 9,780 9,780 - - Total 8,010 11,065 9,165 17,670 17,670 12,590 12,590 6212 MOTOR FUELS/OILS 'Gas and Diesel Fuel No lead Fuel 4807 gal @$2.30 gal. 16,000 11,000 11,000 11,400 11,400 11,600 11,600 Diesel Fuel 22/136 gal.@$2.65 gal. 54,920 59,000 59,000 60,500 60,500 61,700 61,700 Diesel Road Tax 3,500 2,590 3,604 3,600 3,600 3,670 3,670 Fluids,Coolant&Propane - 3,000 3,000 3,100 3,100 3,160 3,160 Oil 6,825 5,010 5,010 7,000 7,000 7,210 7,210 Total 81,245 80,600 81,614 85,600 85,600 87,340 87,340 6214 CHEMICALS Street Maintenance Products 235 240 220 250 250 250 250 Weed Killer(from 6229) 5,000 5,000 3,700 4,150 4,150 4,200 4,200 Reduce to Trend - (3,240) - - - - - Total 5,235 2,000 3,920 4,400 4,400 4,450 4,450 6215 EQUIPMENT-PARTS Mowers/Tractors 4,000 4,100 4,100 4,220 4,220 4,300 4,300 Trucks/Other Vehicles 42,000 43,050 43,050 44,340 44,340 44,800 44,800 Stump Grinder Teeth 2,000 2,050 2,050 2,110 2,110 2,000 2,000 Total 48,000 49,200 49,200 50,670 50,670 51,100 51,100 6216 EQUIPMENT-TIRES/BATTERIES Batteries 2,000 2,050 2,050 2,110 2,110 2,130 2,130 Tires-Vehicles 6,700 6,000 6,000 6,240 6,240 6,300 6,300 Tires-Off Road Tires 4,100 5,000 5,000 5,150 5,150 5,200 5,200 Total 12,800 13,050 13,050 13,500 13,500 13,630 13,630 6229 GENERAL SUPPLIES 3/8"Granite Chips for Pothole Patching 2,869 2,940 3,000 3,500 3,500 3,700 3,700 Bituminous Hot Mix 5,365 5,625 5,625 6,000 6,000 6,500 6,500 Bituminous Cold Mix 1,102 1,130 1,200 1,700 1,700 1,730 1,730 1"Crushed Limestone 2,055 2,100 1,000 1,000 1,000 1,000 1,000 1-1/2"Crushed Rock 1,689 1,730 750 750 750 750 750 Sod/Black Dirt (Sidewalk Repairs) 4,413 4,550 5,000 5,000 5,000 5,500 5,500 Trees for Ring Route Replacement 6,576 7,500 3,000 3,000 3,000 3,000 3,000 Hardware&Supplies 2,976 3,075 3,075 3,170 3,170 3,175 3,175 Hydroseed Mulch 1,689 1,725 - - - - - Mulch and Landscape Supplies-Cedar 1,653 1,690 - 1,000 1,000 1,000 1,000 Concrete Sealer-Ring Route&Cedar 13,699 7,045 5,780 7,470 7,470 7,470 7,470 Asphalt Emulsifier 5,880 7,050 7,050 7,260 7,260 7,300 7,300 Safety Equipment(+Chainsaw Boots) 2,266 4,820 4,820 2,390 2,390 2,400 2,400 Grass Seed 726 745 745 770 770 _ 770 770 Total 52,958 51,725 41,045 43,010 43,010 44,295 44,295 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 178 DEPT 31: STREET MAINTENANCE-1600 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6235 CONSULTANT SERVICES Safety(Safety Glasses,hepatitis, 1,600 1,640 1,640 1,690 1,690 1,700 1,700 respirator,hearing&drug testing) Total 1,600_ 1,640 1,640 1,690 1,690 _ 1,700 1,700 6237 TELEPHONE/PAGERS Mobile Phones 2,400 2,450 2,200 2,300 2,300 2,550 2,550 Mobile Air Cards 1,925 5,300 7,680 7,920 7,920 8,160 8,160 Total 4,325 7,750 9,880 10,220 10,220 10,710 10,710 6239 PRINTING/PUBLISHING Work Orders,Advertising,Misc 55 55 55 60 60 65 65 Temp No Parking Signs(4th of July) 355 420 100 430 430 440 440 DOT Safety Inspection Books 220 225 225 230 230 235 235 Total 630 700 380 720 720 740 740 6240 C.SERVICE/GARBAGE REMOVAL Landfill Dumping Fee(SET,rolloff dump, 7,000 7,175 6,000 7,390 7,390 7,500 7,500 road kill,stump grindings-disposal) - - - - - - - Leaves-disposal 2,200 2,255 2,255 2,320 2,320 2,350 2,350 Total 9,200 9,430 8,255 9,710 9,710 9,850 9,850 6249 OTHER CONTRACTUAL SERVICES Curb,Gutter,Sidewalk Replace/Mud Jack 33,000 55,000 55,000 55,000 55,000 55,000 55,000 STS Crews 14,500 14,860 9,907 15,310 15,310 15,400 15,400 Ring Route Painting 57,000 58,425 38,000 60,180 60,180 60,000 60,000 Colored Concrete Sealing-Ring Route 12,000 12,300 9,995 12,670 12,670 12,000 12,000 Colored Concrete Sealing-Cedar Ave 12,000 12,300 9,995 12,670 12,670 12,000 12,000 Cedar Avenue Irrigation System Maintenance 7,000 7,175 7,175 7,390 7,390 7,400 7,400 RR Misc.(Masonry,Trees,Sidewalks) 5,000 5,125 5,125 5,280 5,280 5,000 5,000 Repair&Resurface Pathways 29,000 30,000 30,000 30,900 30,900 31,000 31,000 Boulevard Weed Spraying 5,500 5,640 5,640 5,810 5,810 6,000 6,000 800 mHz Radios - 300 300 310 310 315 315 Tree trimming,removal,stump grinding 20,000 50,000 41,650 25,000 25,000 25,000 _ 25,000 Total 195,000 251,125 212,787 230,520 230,520 229,115 229,115 6255 UTILITIES-ELECTRIC Galaxie Sprinklers 525 410 410 420 420 430 430 Cedar Avenue 105 100 100 100 100 100 100 Gallavant Sprinklers 220 340 340 350 350 355 355 Total 850 850 850 870 870 _ 885 885 6257 UTILITIES-WATER/SEWER Gallavant/Galaxie Sprinklers 410 300 300 330 330 340 340 Cedar Avenue 1,290 1,250 1,250 1,300 1,300 1,325 1,325 Total 1,700 1,550 1,550 1,630 1,630 1,665 1,665 6265 REPAIRS-EQUIPMENT Heavy Equipment 12,005 10,600 10,600 10,920 10,920 11,100 11,100 2-Way Radios, Pagers 556 970 970 1,000 1,000 1,030 1,030 Paint/Repair Truck frame/box 2,338 2,395 2,395 2,500 2,500 2,500 2,500 3 Bucket Truck Annual Inspections 1,751 1,765 1,765 1,850 1,850 1,935 1,935 Total 16,650 15,730 15,730 16,270 16,270 _ 16,565 16,565 6275 SCHOOLS/CONF/EXP-LOCAL MN APWA/T2/Snow Plow Seminar 630 645 645 660 660 675 675 Supervisor Training 315 325 325 340 340 350 350 Misc.LTAP,etc Seminars/Classes - 2,500 1,500 2,580 1,580 2,600 1,600 Total 945 3,470 2,470 3,580 2,580 3,625 2,625 6277 MILEAGE/AUTO ALLOWANCE Car Allowance 3,600 - - - - - - Total 3,600 - - - - - - 6280 DUES&SUBSCRIPTIONS Superintendent Assoc.&Subscription 420 430 430 440 440 400 400 APWA Dues - 430 435 440 440 450 450 Cartegraph On-line Licenses 5,000 5,125 5,615 5,780 5,780 5,955 5,955 Total 5,420 5,985 6,480 6,660 6,660 6,805 6,805 6281 UNIFORM/CLOTHING ALLOWANCE Uniforms&Boots 9,500 10,240 10,240 11,000 11,000 11,100 11,100 Total 9,500 10,240 10,240 11,000 11,000 _ 10,860 10,860 6310 RENTAL EXPENSE Screener Bucket Attachment 500- 515 1,000 - - - _ - Total 500 515 1,000 - - - - 6730 CAPITAL OUTLAY-VEHICLES Replace Single Axle 300 Plow$230,000 VERF VERF Replace Single Axle 322 Plow,$230,000 VERF VERF Replace 1 Ton Pickup 362,$53,500 Replace Aebi Tractor#334-$105,000 VERF VERF Replace JD Mower#335-$22,000 VERF VERF Replace JD Mower#349-$22,000 VERF VERF CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 179 DEPT 31: STREET MAINTENANCE-1600 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6730 CAPITAL OUTLAY-VEHICLES Replace Tandem Dump 319-$230,600 VERF Replace 3/4 Ton Pickup 360-$42,000 VERF Replace F550 Chip Dump 361 -$75,000 VERF _ - Total - - - - - 6740 CAPITAL OUTLAY-OTHER ITEMS Add Anti-Ice Unit for#340 9,000 9,000 Add Concrete Trailer 15,000 15,000 Add Screener Bucket 17,500 17,500 Add Blacktop Roller-$17,000 17,000 17,000 17,000 Replace Vermeer Chipper 309-$80,000 VERF Upgrade AccuBrine Machine$69,815 In Muni Bldg In Muni Bldg Replace Chipper#342-$80,000 VERF VERF Replace Skid Steer Trailer 8,000 8,000 Add Crash Attenuator - 15,000 15,000 Total 17,000 - - 42,500 42,500 39,000 39,000 6745 VEHICLE REPLACEMENT VERF-Vehicle Repl.Charges 185,000 194,370 194,370 340,400 340,400 428,000 428,000 VEHICLE-Fleet Addition-Supervisor/Superintendent Pick Up 35,000 35,000 Total 185,000 229,370 229,370 340,400 340,400 428,000 428,000 Total Net of Personnel 660,168 745,995 698,626 890,620 889,620 972,925 971,925 TOTAL EXPENSES 2,182,533 2,345,120 2,251,751 2,582,625 2,581,625 2,715,410 2,714,410 180 ••• •••• ••••• ••• AppValley Notes: 181 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 32 1660 & 1665 SNOW AND ICE REMOVAL Public Works DESCRIPTION OF ACTIVITY This subsection of the Public Works Streets Division provides for snow plowing and ice control along the public street system. The budget includes funds for overtime expenses when plowing is conducted after hours or weekends. Road salt and ice control materials are also funded through this business unit. The City purchases road salt materials through the cooperative purchasing program administered by the State of Minnesota. SERVICE CATEGORIES The Public Works Street Maintenance Division provides the following winter road maintenance services for the City of Apple Valley. 1. Snow Plowing Services ■ Conduct snow plowing response to winter storms for 429 lane miles of the City public street system in the most efficient process possible with available resources ■ Provide trained operators to simultaneously deploy equipment within 14 plow districts within the City for winter storm events ■ Maintain plowing vehicle fleet consisting of 2 tandem axel trucks, 10 single axel plow trucks, two large loaders, two midsized loaders, four tractors, four pick-up trucks with plows, and four versatile tractors. 2. Snow Removal and Hauling Services ■ Remove excess snow accumulations at intersections to maintain safe sightlines for vehicle traffic ■ Remove excess snow from storage from City facilities and along collector roadways to the extent feasible with available resources ■ Maintain snow loading equipment and use contract truck hauling to transport excess snow material, if needed. 3. Ice Control Services ■ Maintain adequate road salt inventories to provide deicing of public roadways ■ Conduct advanced deicing strategies, including ground speed sensing of salt spreaders, pre-wetting brine injection on all salt trucks, and on-site mixing of specialized brine solutions for road salt wetting liquids ■ Provide anti-icing treatment along selected roadways to preempt ice formation and reduce overall salt usage 182 MAJOR OBJECTIVES FOR 2021 In addition to recurring annual duties, the Public Works Department continues development of the anti-icing program. An anti-icing program involves pretreatment of streets prior to major snow and ice storm events to proactively inhibit the bonding of ice onto the surface of streets. Anti-icing activities result in an overall reduction in the total salt usage, which translates into cost savings for the City and reduced impacts to the environment. Beginning with the winter of 2016/2017, staff implemented a mobile management operation to accurately monitor and record de-icing material application and increase plowing operation efficiency. In the winter of 2019-2020, management implemented changes in plow truck routes to create efficiencies and reduce completion times. For the 2020-'21 winter season, management will be re-aligning "court routes" with the goal of further reducing completion times for snow and ice events. MAJOR OBJECTIVES FOR 2022 In 2022, staff will continue to provide cost effective snow and ice control for the City. Staff will build on the expected positive results of the anti-icing program began in the previous years. This program involves the pretreatment of streets prior to major snow and ice storm events to proactively inhibit the bonding of ice onto the surface of streets. Anti-icing activities result in an overall reduction in the total salt usage, which translates into cost savings for the City and reduced impacts to the environment. If positive results are observed, additional use of all liquid solutions will be expanded to other routes. Management will continue to re-align routes to further increase efficiencies and reduce completion times for snow and ice events. In addition, Streets management would like to add PreCise GPS units to all equipment that plows courts throughout the city. In all, 10 units would be needed. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Lane Miles 424 429 429 429 429 429 Maintained Number of Snow/Ice 32 40 30 40 40 40 Events per Year Tons of Salt Material Used 2550 3,000 2,058 3,000 3,000 3,000 183 Summary Budget Department 32 Snow&Ice Removal(Overtime) 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries&Wages 53,337 178,159 231,150 120,000 124,000 129,800 133,000 Employee Benefits 10,200 32,981 41,823 32,480 27,855 30,530 31,830 Supplies 181,835 202,557 271,529 230,323 256,240 234,016 248,948 Contractual Services 5,812 21,755 13,133 15,124 20,384 16,360 16,680 Training/Travel/Dues 1,629 1,919 1,864 1,913 1,845 1,900 2,050 Total Exp 252,813 437,371 559,499 399,840 430,324 412,606 432,508 Net addition to(use of) general revenues (252,813) (437,371) (559,499) (399,840) (430,324) (412,606) (432,508) 2021 Capital Outlay: See VERF 2022 Capital Outlay: See VERF City of Apple Valley 184 Department Expense Summary Budget Years (2021-2022) SNOW&ICE REMOVAL 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 0 263 829 199 6112-SALARY-SEASONAL TEMP 0 31 68 6113-OVERTIME-REGULAR EMPLOYEES 53,337 177,649 234,012 124,000 77,070 129,800 129,800 133,000 133,000 6122-COMP REQUEST 0 -857 -4,274 0 6124-OVERTIME-SEASONAL TEMP 1,104 551 0 6105-SALARIES AND WAGES 53,337 178,159 231,150 124,000 77,337 129,800 129,800 133,000 133,000 6138-MEDICARE 762 2,501 3,272 1,800 1,091 1,880 1,880 1,930 1,930 6139-FICA 3,260 10,691 13,990 7,690 4,666 8,050 8,050 8,245 8,245 6141 -PENSIONS-PERA 4,000 13,278 17,292 9,300 5,795 9,735 9,735 9,975 9,975 6142-WORKERS COMPENSATION 2,177 6,511 7,269 9,065 2,728 10,865 10,865 11,680 11,680 6125-EMPLOYEE BENEFITS 10,200 32,981 41,823 27,855 14,281 30,530 30,530 31,830 31,830 6100-TOTAL PERSONNEL SERVICES 63,537 211,140 272,973 151,855 91,618 160,330 160,330 164,830 164,830 6211 -SMALL TOOLS&EQUIPMENT 0 217 0 0 6215-EQUIPMENT-PARTS 19,161 24,117 12,525 45,265 18,189 26,020 26,020 36,801 36,801 6229-GENERAL SUPPLIES 162,674 178,224 259,004 210,975 83,039 207,996 207,996 212,147 212,147 6205-SUPPLIES 181,835 202,557 271,529 256,240 101,228 234,016 234,016 248,948 248,948 6249-OTHER CONTRACTUAL SERVICES 5,812 21,755 13,133 20,384 5,925 16,360 16,360 16,680 16,680 6230-CONTRACTUAL SERVICES 5,812 21,755 13,133 20,384 5,925 16,360 16,360 16,680 16,680 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,600 1,840 1,840 1,845 0 1,900 1,900 2,050 2,050 6277-MILEAGE/AUTO ALLOWANCE 29 80 24 0 0 6270-TRNG/TRAVL/DUES/UNIF 1,629 1,920 1,864 1,845 0 1,900 1,900 2,050 2,050 6200-TOTAL OPERATING COSTS 189,276 226,233 286,526 278,469 107,153 252,276 252,276 267,678 267,678 6333-GENERAL-CASH DISCOUNTS 0 -1 0 -1 6301 -OTHER EXPENDITURES 0 -1 0 -1 6300-TOTAL OTHER EXPENDITURES 0 -1 0 -1 6701 -TOTAL CAPITAL OUTLAY 6700-TOTAL CAPITAL OUTLAY 252,813 437,371 559,499 430,324 198,770 412,606 412,606 432,508 432,508 185 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 32: SNOW&ICE REMOVAL-1660&1665 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6113 Overtime-Regular 120,000 124,000 120,000 129,800 129,800 133,000 133,000 6138 Medicare 2,105 1,800 1,800 1,880 1,880 1,930 1,930 6139 FICA 7,960 7,690 7,690 8,050 8,050 8,245 8,245 6141 Pension-PERA 10,875 9,300 9,300 9,735 9,735 9,975 9,975 6142 Work Comp Ins 11,540 9,065 9,065 10,865 10,865 11,680 11,680 6144 Long-Term Disability Insurance - - - - - - - Total 152,480 151,855 147,855 160,330 160,330 164,830 164,830 6215 EQUIPMENT-PARTS Tire Chains 2,060 2,100 2,100 2,160 2,160 2,225 2,225 Plow Cutting Edges 21,630 21,525 21,525 22,170 22,170 22,835 22,835 Backup Alarms/Light Bars 1,133 1,640 1,640 1,690 1,690 1,741 1,741 Precise Mobile Management(VDT Units)(17) - 15,000 12,000 - - - - Precise Mobile Management(GPS) - 5,000 4,160 - - 10,000 10,000_ Total 24,823 45,265 41,425 26,020 26,020 36,801 36,801 6229 GENERAL SUPPLIES Salt,Ice Control 100,500 103,000 103,000 95,805 95,805 98,000 98,000 less offsetting revenue from salt sale to ISD 196 (14,000) (14,000) (20,185) (14,420) (14,420) (14,853) (14,853) Clear Lane 109,000 111,725 111,725 116,051 116,051 118,000 118,000 Anti-Icing Additives 10,000 10,250 10,250 10,560 10,560 11,000 11,000 Total 205,500 210,975 _ 204,790 207,996 207,996 212,147 212,147 6249 OTHER CONTRACTUAL SERVICES Contract Snow Removal Equip 1,082 1,025 - 1,060 1,060 1,080 1,080 Plow Damage Sod Repairs 4,000 4,100 7,700 4,220 4,220 4,300 4,300 Trucking 4,480 4,459 4,459 4,590 4,590 4,680 4,680 Precise Mobile Air Time(GPS)Annual Fee 2,060 4,500 - - - - - Precise Mobile Air Time(GPS) 3,502 6,300 4,500 6,490 6,490 6,620 6,620 Total 15,124 20,384 16,659 16,360 16,360 16,680 16,680 6275 SCHOOL/CONF/EXP-LOCAL Snow Removal School-DCTC 1,813 1,845 1,845 1,900 1,900 2,050 2,050 Total 1,813 1,845 1,845 1,900 1,900 2,050 2,050 6277 MILEAGE Snow&Ice Monitoring 100 - - - - - - Total 100 - - - - - - Total Net of Personnel 247,360 278,469 264,719 252,276 252,276 267,678 267,678 TOTAL EXPENSES 399,840 430,324 412,574 412,606 412,606 432,508 432,508 186 ••• •••• ••••• ••• AppValley Notes: 187 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 33 1680 TRAFFIC SIGNS/ SIGNALS/ MARKERS Public Works DESCRIPTION OF ACTIVITY This subsection of the Public Works Street Maintenance Division provides for the maintenance of all signs, pavement markings and traffic signals located within the City street right-of-way. SERVICE CATEGORIES Maintenance for the City's traffic signs along public roadways, traffic control signal systems and pavement markings include the following services provided by Public Works Department staff using city-owned equipment, contractual services from private companies and inter-agency resources through joint powers agreements. 1. Traffic Sign Maintenance Services • Supply and maintain approximately 5,800 traffic control and street name signs throughout the City using public works staff and equipment • Inventory and monitor sign conditions using sign management software • Perform routine sign replacement to maintain Federal and State retroreflectivity standards for traffic signs in accordance with adopted City policy • Replace damaged signs and knock-downs 2. Traffic Signal System Maintenance Services • Provide maintenance for 12 city-owned traffic control signal systems through a Joint Powers Agreement with Dakota County, including signal programing, relamping, and minor electrical repairs • Contract for major electrical and equipment repair work for city-owned traffic control signal systems through a standing service contract with a private contractor • Respond to signal damage incidents and address questions regarding the operation of city-owned traffic control signal systems 3. Pavement Marking Maintenance Services • Inventory and monitor the condition of pavement markings on public streets in accordance with pending Federal and State standards • Provide for the repainting of all pavement markings annually to maintain compliance with standards 188 MAJOR OBJECTIVES FOR 2021 In addition to recurring annual duties, the Public Works Department continues to develop the street sign management program to achieve compliance with Federal mandates for sign retro-reflectivity requirements. Retro-reflectivity is a term that refers to the amount of light reflected from vehicle headlights back toward the vehicle and the driver's eyes, making the signs appear brighter and easier to see at night. Road authorities must establish and implement a sign assessment or management method that will maintain minimum levels of sign retro-reflectivity. Currently, in conjunction with the annual street improvement program, all signs within the annual project areas are evaluated and upgraded to comply with the retro-reflectivity standard. Additionally, staff will continue to locate via GPS all newly installed signs. This data is then used within both our GIS and Asset Management programs. MAJOR OBJECTIVES FOR 2022 In addition to recurring annual duties, staff plans to expand the use of Cartegraph, the asset management system, for field use. This will include utilizing Cartegraph for all in- field work tasks related to signs. Examples include: sign replacements, sign knock- downs and new sign installations. Of course, staff will continue to locate via GPS all newly installed signs. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Proposed Proposed Proposed Item 2017 2018 2019 2020 2021 2022 Number of Street Signs 6348 6380 6385 6180 6200 6200 Number of Signs Replaced 402 520 517 520 520 520 Markings Repainted (ft) 706,240 700,000 735,000 700,000 700,000 700,000 STAFFING Regular Status Personnel Schedule — FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Technical Specialist 1 1 1 1 1 1 Existing position transferred from Streets Division 1600 Temporary Status Personnel Schedule - Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None 189 Summary Budget Department 33-Traffic Signs/Signals/Markers 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Proposed Proposed Proposed Expenditures: Salaries&Wages 67,467 68,298 60,678 66,965 70,020 70,970 72,170 Employee Benefits 14,964 15,302 13,571 15,665 15,915 14,895 17,465 Supplies 33,401 35,992 34,243 39,425 41,315 42,420 43,615 Contractual Services 90,171 84,924 89,793 97,000 93,570 95,510 105,900 Repairs&Maintenance 651 203 1,092 1,000 1,025 1,060 1,100 Training/Travel/Dues - 3,221 4,146 4,000 4,100 4,625 4,765 Other Expenses 95 (9) (9) - - - - Capital Outlay - 15,844 7,890 - - - - Total Exp 206,749 223,774 211,405 224,055 225,945 229,480 245,015 Net addition to(use of) general revenues (206,749) (223,774) (211,405) (224,055) (225,945) (229,480) (245,015) Capital Outlay 2021: None Capital Outlay 2022: None City of Apple Valley 190 Department Expense Summary Budget Years (2021-2022) TRAFFIC SIGNS/SIGNALS/MARKERS 2020 Y021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Account Actual Actual Actual Adopted YTD Actual Dept Admin Dept Admin Original Proposed Recommend Proposed Recommend 6110-SALARY-REGULAR EMPLOYEES 65,352 66,428 60,628 68,030 28,017 68,950 68,950 70,440 70,440 6112-SALARY-SEASONAL TEMP 1,982 1,756 50 0 6113-OVERTIME-REGULAR EMPLOYEES 132 113 0 0 6123-SALARY-OTHER 1,990 2,020 2,020 1,730 1,730 6105-SALARIES AND WAGES 67,467 68,298 60,678 70,020 28,017 70,970 70,970 72,170 72,170 6138-MEDICARE 964 958 863 1,015 398 1,030 1,030 1,045 1,045 6139-FICA 4,123 4,095 3,689 4,340 1,700 4,400 4,400 4,475 4,475 6141 -PENSIONS-PERA 4,912 4,991 4,547 5,250 2,101 4,325 4,325 5,410 5,410 6142-WORKERS COMPENSATION 4,965 5,258 4,472 5,120 1,935 4,940 4,940 6,335 6,335 6144-LONG-TERM DISABILITY INSURANCE 190 200 200 200 200 6145-MEDICAL INSURANCE 0 6125-EMPLOYEE BENEFITS 14,964 15,302 13,571 15,915 6,134 14,895 14,895 17,465 17,465 6100-TOTAL PERSONNEL SERVICES 82,431 83,599 74,250 85,935 34,151 85,865 85,865 89,635 89,635 6211 -SMALL TOOLS&EQUIPMENT 1,531 1,453 757 4,110 0 1,820 1,820 2,630 1,630 6212-MOTOR FUELS/OILS 496 1,873 1,970 2,165 683 2,000 2,000 2,040 2,040 6215-EQUIPMENT-PARTS 1,782 1,582 1,136 1,820 0 1,880 1,880 1,920 1,920 6229-GENERAL SUPPLIES 29,591 31,084 30,380 33,220 19,725 36,720 36,720 38,025 38,025 6205-SUPPLIES 33,401 35,992 34,243 41,315 20,407 42,420 42,420 44,615 43,615 6237-TELEPHONE/PAGERS 16 6239-PRINTING 0 0 368 0 0 6249-OTHER CONTRACTUAL SERVICES 90,171 84,924 89,425 93,570 71,528 95,510 95,510 105,900 105,900 6230-CONTRACTUAL SERVICES 90,171 84,924 89,793 93,570 71,545 95,510 95,510 105,900 105,900 6265-REPAIRS-EQUIPMENT 1,095 355 454 1,025 0 1,060 1,060 1,100 1,100 6269-REPAIRS-OTHER -444 -152 638 0 6260-REPAIRS AND MAINTENA 651 203 1,092 1,025 0 1,060 1,060 1,100 1,100 6280-DUES&SUBSCRIPTIONS 3,221 4,146 4,100 4,490 4,625 4,625 4,765 4,765 6270-TRNG/TRAVL/DUES/UNIF 3,221 4,146 4,100 4,490 4,625 4,625 4,765 4,765 6200-TOTAL OPERATING COSTS 124,223 124,339 129,274 140,010 96,442 143,615 143,615 156,380 155,380 6310-RENTAL EXPENSE 97 0 0 0 0 6333-GENERAL-CASH DISCOUNTS -2 -9 -9 0 6301 -OTHER EXPENDITURES 95 -9 -9 0 0 6300-TOTAL OTHER EXPENDITURES 95 -9 -9 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 15,844 7,890 0 0 0 0 6701 -TOTAL CAPITAL OUTLAY 0 15,844 7,890 0 0 0 0 6700-TOTAL CAPITAL OUTLAY 0 15,844 7,890 0 0 0 0 206,749 223,774 211,405 225,945 130,592 229,480 229,480 246,015 245,015 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 191 DEPT 33: TRAFFIC SIGNS/SIGNALS/MARKERS-1680 Public Works Department COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 65,065 68,030 66,985 68,950 68,950 70,440 70,440 6123 Salaries-Other 1,900 1,990 1,960 2,020 2,020 1,730 1,730 6138 Medicare 970 1,015 1,000 1,030 1,030 1,045 1,045 6139 FICA 4,155 4,340 4,275 4,400 4,400 4,475 4,475 6141 Pension-PERA 5,025 5,250 5,170 4,325 4,325 5,410 5,410 6142 Worker's Compensation 5,330 5,120 5,655 4,940 4,940 6,335 6,335 6144 Long-Term Disability Insurance 185 190 190 200 200 200 200 6145 Hospital&Life Insurance - - - - - - - Total 82,630 85,935 85,235 85,865 85,865 89,635 89,635 6211 SMALL TOOLS Sign Post Puller - 1,800 - - - 1,800 800 Post pounder - 2,000 2,000 - - - - Replace Power Tool on Sign Truck 1,500 - - 1,500 1,500 - - Hammer Drill 500 - - - - 500 500 General Tools for Sign Install-Replace 310 310 310 320 320 330 330 Total 2,310 4,110 2,310 1,820 1,820 2,630 1,630 6212 MOTOR FUELS/OILS No lead Fuel-Unit 338 2,600 2,165 2,000 2,000 2,000 2,040 2,040 Total 2,600 2,165 2,000 2,000 2,000 2,040 2,040 6215 EQUIPMENT PARTS Vehicle Parts-Unit 338 425 435 435 450 450 460 460 Signal Parts,Circuit Bds,Loop Detectors 1,350 1,385 1,385 1,430 1,430 1,460 1,460 Total 1,775 1,820 1,820 1,880 1,880 1,920 1,920 6229 GENERAL SUPPLIES Crosswalk Striping Paint 1,680 3,000 4,000 3,090 3,090 4,050 4,050 Street Name Plate Replacement 7,650 7,200 4,000 7,420 7,420 7,500 7,500 Post-Traffic Signs 6,580 6,000 5,322 6,180 6,180 6,200 6,200 Bracket&Misc Hardware 1,000 1,700 1,700 1,750 1,750 1,775 1,775 Traffic Control Signs 6,580 7,000 6,510 7,210 7,210 7,300 7,300 Project Signs, Brackets,Posts Replace 7,650 6,300 6,300 6,490 6,490 6,600 6,600 Replace Counter Batteries 900 1,300 1,300 1,340 1,340 1,350 1,350 Traffic Cones and Temp Traffic Control 700 720 720 740 740 750 750 Advanced Warning Traffic Devices - - - 2,500 2,500 2,500 2,500 Total 32,740 33,220 29,852 36,720 36,720 38,025 38,025 6249 OTHER CONTRACTUAL SERVICES Street Striping-JPA 64,600 62,000 70,000 63,000 63,000 72,000 72,000 Signal Maint-Dakota Co Agreement 20,000 20,500 20,500 21,110 21,110 21,900 21,900 Semaphore Painting(2 per year) 10,800 11,070 10,580 11,400 11,400 12,000 12,000 Total 97,000 93,570 101,080 95,510 95,510 105,900 105,900 6265 REPAIRS-EQUIPMENT Traffic Counters 1,000 1,025 1,025 1,060 1,060 1,100 1,100 Total 1,000 1,025 1,025 1,060 1,060 1,100 1,100 6280 DUES&SUBSCRIPTIONS Cartegraph On-line Licenses 4,000 4,100 4,490 4,625 4,625 4,765 4,765 Total 4,000 4,100 4,490 4,625 4,625 4,765 4,765 Total Net of Personnel 141,425 140,010 142,577 143,615 143,615 156,380 155,380 TOTAL EXPENSES 224,055 225,945 227,812 229,480 229,480 246,015 245,015 192 ••• ••••• AppValley Notes: 193 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 37 1700 Park/Recreation Administration DESCRIPTION OF ACTIVITY Expenses related to most full-time Parks & Recreation staff members, along with expenses that are accounted as administrative. MAJOR OBJECTIVES FOR 2021/2022 1. Maintain a high level of administrative services to enable Park Maintenance, Arenas, Golf Course, and Recreation divisions to meet the ever-changing needs and expectations of residents by achieving comprehensive parks and recreation activities, open space, and a trail system that will promote positive growth of individuals and community. 2. Develop, promote, collaborate and deliver leisure programs and facilities that target the leisure service needs of the Apple Valley community. The course of the leisure services offerings are in direct response to and align with our community interests. 3. Evaluate need for future Park Bond Referendum. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected 2017 2018 2019 2020 2021 2022 Support Community Celebrations: • Freedom Days i i i i i ▪ Mid-Winter Fest • Arts Foundation Music in the Park ▪ Winter Concert Series at Valleywood Support Parks and Recreation Advisory Committee: ▪ Number of public meetings: 6 6 6 5 6 6 Support of local Civic Organizations: • Valley Athletic Association • Eastview Athletic Association • Apple Valley Hockey Association • Eastview Hockey Association • Boy Scouts/Girl Scouts i i i i i i • Rotary Club • Chamber of Commerce ✓ ✓ ✓ ✓ i ✓ 194 Regular Status Personnel Schedule -FTE's Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Parks and Recreation Director 1 1 1 1 1 1 Recreation Superintendent 1 0 0 0 0 0 Recreation Manager 0 1 1 1 1 1 Recreation Supervisor II 3.0 3.0 3.0 3.0 3.0 3.0 Administrative Coordinator 1 1 1 1 1 1 Department Specialist 1 1 1 1 1 1 Custodian .70 .70 .70 .70 .70 .70 Temporary Status Personnel Schedule-(#hours) Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal 1560 1560 1560 1560 1500 1500 Summary Budget Department 37-Park/Recreation Administration 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries&Wages 602,527 622,122 651,599 651,515 677,620 654,020 687,435 Emp.Benefits 172,041 179,678 185,994 186,595 191,225 202,940 205,090 Supplies 2,020 2,747 3,532 3,600 2,900 8,400 5,400 Contractual Serv. 57,521 52,922 61,062 77,000 70,000 70,935 74,135 Repairs&Maint. 5,494 4,905 3,437 5,000 5,000 5,000 5,000 Training/Travel/Dues 12,798 14,419 12,735 15,650 14,650 13,650 13,650 Other Exp. 68,109 68,980 62,599 62,800 64,300 64,600 64,600 Capital outlay - - 1,776 - - - - Misc - - - - - - Total Exp 920,510 945,773 982,735 1,002,160 1,025,695 1,019,545 1,055,310 Net addition(use)of general (920,510) (945,773) (982,735) (1,002,160) (1,025,695) (1,019,545) (1,055,310) revenues 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 195 Department Expense Summary Budget Years (2021-2022) PARK/RECREATION ADMINISTRATION 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 526,641 545,737 569,436 576,420 257,273 567,130 545,040 593,180 577,365 6111 -SALARY PART-TIME 73,305 73,195 79,053 80,225 38,115 84,280 84,280 89,650 89,650 6112-SALARY-SEASONAL TEMP 0 164 257 0 0 6113-OVERTIME-REGULAR EMPLOYEES 1,141 1,525 1,233 1,200 295 1,200 1,200 1,200 1,200 6114-OVERTIME PART-TIME EMPLOYEES 0 61 0 0 6119-ANNUAL LEAVE 14,327 6121 -INSURANCE CASH BENEFIT 1,440 1,440 1,620 1,200 6123-SALARY-OTHER 19,775 24,155 23,500 19,610 19,220 6105-SALARIES AND WAGES 602,527 622,122 651,599 677,620 311,210 676,765 654,020 703,640 687,435 6138-MEDICARE 8,595 8,838 9,214 9,825 4,414 9,815 9,485 10,200 9,965 6139-FICA 36,752 37,790 39,399 41,040 18,871 41,960 40,550 43,625 42,620 6141 -PENSIONS-PERA 44,597 46,539 48,700 50,820 22,579 50,760 49,055 52,775 51,560 6142-WORKERS COMPENSATION 4,226 4,580 5,242 5,575 2,579 14,690 14,165 16,050 15,660 6143-UNEMPLOYMENT COMPENSATION 0 0 0 6144-LONG-TERM DISABILITY INSURANCE 1,057 1,093 1,149 1,630 480 1,620 1,555 1,680 1,630 6145-MEDICAL INSURANCE 78,343 85,513 88,275 90,935 38,003 92,255 96,730 92,255 92,255 6146-DENTAL INSURANCE 6,324 6,499 6,499 0 3,218 6147-LIFE INSURANCE-BASIC 36 36 36 0 16 6148-LIFE INSURANCE-SUPP/DEPEND 1,148 495 495 0 79 6170-EMPLOYEE PAID PREMIUMS -9,036 -11,706 -13,017 -8,600 -6,819 -8,600 -8,600 -8,600 -8,600 6125-EMPLOYEE BENEFITS 172,041 179,678 185,994 191,225 83,420 202,500 202,940 207,985 205,090 6100-TOTAL PERSONNEL SERVICES 774,568 801,800 837,593 868,845 394,630 879,265 856,960 911,625 892,525 6210-OFFICE SUPPLIES 1,646 2,532 1,068 2,300 1,188 1,800 1,800 1,800 1,800 6211 -SMALL TOOLS&EQUIPMENT 0 0 0 50 0 50 50 50 50 6215-EQUIPMENT-PARTS 0 25 0 50 0 50 50 50 50 6229-GENERAL SUPPLIES 373 191 2,464 500 242 6,500 6,500 3,500 3,500 6205-SUPPLIES 2,020 2,747 3,532 2,900 1,430 8,400 8,400 5,400 5,400 6235-CONSULTANT SERVICES 0 5,166 15,523 10,000 8,088 13,000 13,000 10,000 10,000 6237-TELEPHONE/PAGERS 3,363 7,564 8,128 2,500 5,127 8,000 8,000 8,200 8,200 6238-POSTAGE/UPS/FEDEX 14,007 10,778 12,150 14,000 3,900 14,000 14,000 14,000 14,000 6239-PRINTING 38,675 29,414 25,163 43,000 10,753 35,000 35,000 41,000 41,000 6249-OTHER CONTRACTUAL SERVICES 1,476 0 99 500 0 935 935 935 935 6230-CONTRACTUAL SERVICES 57,521 52,922 61,062 70,000 27,868 70,935 70,935 74,135 74,135 6265-REPAIRS-EQUIPMENT 5,494 4,905 3,437 5,000 1,448 5,000 5,000 5,000 5,000 6260-REPAIRS AND MAINTENA 5,494 4,905 3,437 5,000 1,448 5,000 5,000 5,000 5,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 401 320 1,742 3,000 495 3,000 2,000 3,000 2,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 5,433 4,835 1,342 2,000 0 2,000 2,000 2,000 2,000 6277-MILEAGE/AUTO ALLOWANCE 4,149 4,434 4,472 5,000 580 5,000 5,000 5,000 5,000 6278-SUBSISTENCE ALLOWANCE 350 50 150 250 0 250 250 250 250 6280-DUES&SUBSCRIPTIONS 2,465 4,204 4,739 3,700 727 3,700 3,700 3,700 3,700 6281 -UNIFORM/CLOTHING ALLOWANCE 0 577 290 700 42 700 700 700 700 6270-TRNG/TRAVL/DUES/UNIF 12,798 14,419 12,735 14,650 1,844 14,650 13,650 14,650 13,650 6200-TOTAL OPERATING COSTS 77,833 74,994 80,766 92,550 32,590 98,985 97,985 99,185 98,185 6310-RENTAL EXPENSE 6,095 4,058 4,509 6,300 1,445 4,100 4,100 4,100 4,100 6333-GENERAL-CASH DISCOUNTS -15 -7 -1 0 6351 -VISA/BANK CHARGES 57 394 0 0 0 City of Apple Valley 196 Department Expense Summary Budget Years (2021-2022) PARK/RECREATION ADMINISTRATION 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6355-ONLINE REGISTRATION FEES 22,872 24,535 23,076 22,500 5,833 25,000 25,000 25,000 25,000 6399-OTHER CHARGES 39,100 40,000 35,015 35,500 0 35,500 35,500 35,500 35,500 6301 -OTHER EXPENDITURES 68,108 68,980 62,599 64,300 7,278 64,600 64,600 64,600 64,600 6300-TOTAL OTHER EXPENDITURES 68,108 68,980 62,599 64,300 7,278 64,600 64,600 64,600 64,600 6401 -EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 1,776 -1,776 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 0 0 6701 -TOTAL CAPITAL OUTLAY 1,776 0 -1,776 0 0 0 0 6700-TOTAL CAPITAL OUTLAY 1,776 0 -1,776 0 0 0 0 920,510 945,773 982,734 1,025,695 432,722 1,042,850 1,019,545 1,075,410 1,055,310 197 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 37: PARK/RECREATION ADMINISTRATION-1700 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 552,540 576,420 541,420 567,130 545,040 593,180 577,365 6111 Salary-Parttime 76,810 80,225 80,225 84,280 84,280 89,650 89,650 6113 Overtime-Reg 1,100 1,200 1,200 1,200 1,200 1,200 1,200 6123 Salaries-Other 21,065 19,775 19,775 24,155 23,500 19,610 19,220 6138 Medicare 9,450 9,825 9,825 9,815 9,485 10,200 9,965 6139 FICA 39,615 41,040 41,040 41,960 40,550 43,625 42,620 6141 Pension-PERA 48,865 50,820 50,820 50,760 49,055 52,775 51,560 6142 Work Comp Ins 4,980 5,575 5,575 14,690 14,165 16,050 15,660 6144 Long-term Disability Insurance 1,570 1,630 1,630 1,620 1,555 1,680 1,630 6145 Hospital&Life Insurance 90,715 90,935 90,935 92,255 96,730 92,255 92,255 6170 Employee Paid Premiums (8,600) (8,600) (8,600) (8,600) (8,600) (8,600) (8,600) Total 838,110 868,845 833,845 879,265 856,960 911,625 892,525 6210 OFFICE SUPPLIES Miscellaneous 2,300 2,300 2,000 1,800 1,800 1,800 1,800 Total 2,300 2,300 2,000 1,800 1,800 1,800 1,800 6211 SMALL TOOLS&EQUIPMENT Miscellaneous 100 50 50 50 50 50 50 Total 100 50 50 50 50 50 50 6215 EQUIPMENT-PARTS Miscellaneous 200 50 50 50 50 50 50 Total 200 50 50 50 50 50 50 6229 GENERAL SUPPLIES Youth Athletic Association 500 500 500 500 500 Administration 500 500 500 500 500 500 500 Remote Access Equipment(laptops,eti - - - 6,000 6,000 3,000 3,000 Reduce to Trend - (500) (500) (500) (500) Total 1,000 500 500 6,500 6,500 3,500 3,500 6235 CONSULTANT SERVICES Technical Asst.Park Develop-General 6,000 10,000 10,000 13,000 13,000 10,000 10,000 Park Bond Research Firm-Survey 13,000 - - - - - - Total 19,000 10,000 10,000 13,000 13,000 10,000 10,000 6237 TELEPHONE Miscellaneous 2,500 2,500 - - - - - Stipend-Mobile Communication - - 8,000 8,000 8,000 8,200 8,200 Total 2,500 2,500 8,000 8,000 8,000 8,200 8,200 6238 POSTAGE/UPS/FEDEX Mail Brochures 14,000 14,000 14,000 14,000 14,000 14,000 14,000 Total 14,000 14,000 14,000 14,000 14,000 14,000 14,000 6239 PRINTING/PUBLISHING Regular/Annual Publications 35,000 35,000 32,500 32,500 32,500 32,500 32,500 Bond Referendum Info 6,000 - - - - 6,000 6,000 Facility Advertising/Rental Promotion - 8,000 - 2,500 2,500 2,500 2,500 Total 41,000 43,000 32,500 35,000 35,000 41,000 41,000 6249 OTHER CONTRACTUAL SERVICES Disabled Program-Interpreters,Aids 500 500 500 500 500 500 500 GoToMeeting Software License(x4) - - - 435 435 435 435 Total 500 500 500 935 935 935 935 6265 REPAIRS-EQUIPMENT Multi-Use Copier Mntc Agreement 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Total 5,000 5,000 5,000 5,000 5,000 5,000 5,000 6275 SCHOOL/CONF/EXP-LOCAL 3,000 3,000 1,500 3,000 2,000 3,000 2,000 Total 3,000 3,000 1,500 3,000 2,000 3,000 2,000 6276 SCHOOL/CONF/EXP-OTHER Park&Rec Conf.-Director 2,000 2,000 1,000 2,000 2,000 2,000 2,000 Total 2,000 2,000 1,000 2,000 2,000 2,000 2,000 6277 MILEAGE ALLOWANCE Staff mileage 6,000 5,000 3,500 5,000 5,000 5,000 5,000 Total 6,000 5,000 3,500 5,000 5,000 5,000 5,000 6278 SUBSISTANCE ALLOWANCE 250 250 - 250 250 250 250 Total 250 250 - 250 250 250 250 6280 DUES&SUBSCRIPTIONS MRPA,NRPA 3,700 3,700 3,700 3,700 3,700 3,700 3,700 Total 3,700 3,700 3,700 3,700 3,700 3,700 3,700 6281 UNIFORMS/CLOTHING ALLOWANCE 700 700 700 700 700 700 700 Total 700 700 700 700 700 700 700 198 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 37: PARK/RECREATION ADMINISTRATION-1700 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6310 RENTAL EXPENSE Multi-Use Copier 6,300 6,300 6,300 3,500 3,500 3,500 3,500 Chamber-Home&Garden 600 600 600 600 Total 6,300 6,300 6,300 4,100 4,100 4,100 4,100 6355 ON-LINE REGISTRATION FEES 21,000 22,500 20,000 25,000 25,000 25,000 25,000 Total 21,000 22,500 20,000 25,000 25,000 25,000 25,000 6399 OTHER CHARGES Volunteer Program 500 500 500 500 500 500 500 4th of July Fireworks 25,000 25,000 - 25,000 25,000 25,000 25,000 Fire Works-Lodging Tax Transfer (5,000) (5,000) - (5,000) (5,000) (5,000) (5,000) 4th of July Parade 20,000 20,000 - 20,000 20,000 20,000 20,000 Parade-Lodging Tax Transfer (5,000) (5,000) - (5,000) (5,000) (5,000) (5,000) Total 35,500 35,500 500 35,500 35,500 35,500 35,500 6740 CAPITAL OUTLAY-OTHER ITEMS Registration Software Upgrade - - - - - - - Total - - - - - - - Total Net of Personnel 164,050 156,850 109,800 163,585 162,585 163,785 162,785 TOTAL EXPENSES 1,002,160 1,025,695 943,645 1,042,850 1,019,545 1,075,410 1,055,310 199 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 38 1710 Park Maintenance DESCRIPTION OF ACTIVITY Maintain the integrity of over 680 acres of park infrastructure. Including 105 athletic fields, 2 aquatic facilities, 53 playgrounds, 20 basketball and tennis courts, 26 park buildings, 6 pickleball courts, 80 miles of plowable paths, 32 parking lots, 19 outdoor ice rinks, 1 disc golf course, and a skate park. Keeping the park system safe and enjoyable for the user. The COVID-19 pandemic has stalled some of the 2020 projects and moved them to 2021. A few larger projects have been identified needing to be addressed in the future. During the upcoming year staff will be exploring these needs and financing sources. These larger projects include; LED lighting at the Johnny Cake ball field complex, replacement of the Johnny Cake Ridge Park West (JCRP) irrigation system, fencing upgrades at JCRP West. Objectives for 2021 • Overlay pathway system at Cobblestone • Reroof the JCRP West Activity Center, formerly known as the Teen Center • Implement robotic field striper • Play structure updates • Replace east wall at Hagemeister building • JRRP East— Legion Field roof replacement • Cartagraph implementation Objectives for 2022 • Scott tennis court replacement • Valley Middle backstop upgrades • Kelley Park splash pad upgrade • Play structure updates • Trail overlays 200 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Projected Projected Projected Item 2018 2019 2020 2021 2022 Parkland Acres 680 680 685 685 685 Add'I Cobblestone&Kelley Acres 5 Athletic Field Maintenance Athletic Fields 105 105 105 105 105 Park Grounds Maintenance Managed Turf 398 398 acres/wk 398 acres/wk 398 acres/wk 398 acres/wk acres/wk Planting Beds Maintained 39 39 39 41 41 Irrigation Systems 7 7 7 7 7 Ice Rink Maintenance Outdoor Sheets of Pleasure Rink Ice 9 9 9 9 9 Outdoor Hockey Rinks 10 10 10 10 10 Park Shelter/Building Maintenance Park Shelters/Buildings 24 26 26 26 26 Playground Structure Maintenance Playgrounds 54 54 53 53 53 Certified Playground Inspectors 2 2 3 3 3 Sidewalk,Pathway,Lot Maintenance Internal Park Paths 19 Miles 20 Miles 20 Miles 20 Miles 20 Miles Pathway and Sidewalk Plowing 75 Miles 79 Miles 80 Miles 80 Miles 80 Miles Parking Lots Maintained 31 31 32 32 32 Outdoor Court&Game Area Maintenance Pickleball Courts 6 6 6 6 6 Tennis Courts 20 20 20 20 20 Basketball Courts 20 20 20 20 20 Volleyball Courts 17 17 17 17 17 Disc Golf Course 1 1 1 1 1 Outdoor Skate Park 1 1 1 1 1 Archery Range 1 1 1 1 1 Swimming Pool Maintenance Redwood Pool 1 1 1 1 1 Family Aquatic Center 1 1 1 1 1 Certified Pool Operators 3 3 3 4 4 Regular Status Personnel Schedule—FTE's Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Park Maintenance Superintendent 1 1 1 1 1 1 Park Maintenance Supervisor 1 1 1 Park Foreman 3 3 3 3 3 3 P;.I,Tech Specialist 5 5 5 5 4 4 Park Maintenance I/II 7 8 8 8 8 8 Temporary Status Personnel Schedule- (#Hours Part Time) Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal Staff 14,428 16,592 14,670 14,500 14,500 14,750 201 COMPARATIVE BUDGET EXPENDITURES The following table is the expenses that have been captured over the past three years related to the service categories. 2017 % of % of 2019 % of Service categories total 2018 Actual total total Actual Actual Dept Dept Dept 1710 Park Management 1,009,691 36.7% 869,431 30.9% 925,209 32.5% 1715/1780 Athletic Fields 493,237 17.9% 470,558 16.7% 515,729 18.1% 1720/1760 Park Grounds 642,218 23.4% 791,471 28.1% 712,040 25.0% 1725 Ice Rinks 76,047 2.8% 63,852 2.3% 51,720 1.8% 1730 Park Shelter/Buildings 149,364 5.4% 180,167 6.4% 195,048 6.8% 1735 Playground Structures 20,812 0.8% 17,006 0.6% 25,762 0.9% 1740 Sidewalk, Pathway, Lot Maintenance/Plowing 34,005 1.2% 69,329 2.5% 112,080 3.9% 1745 Court/Game Areas 12,833 0.5% 5,181 0.2% 12,837 0.5% 1750 Swimming Pools 84,798 3.1% 81,157 2.9% 66,739 2.3% 1755 Recreation Support 4,942 0.2% 5,834 0.2% 7,236 0.3% 1765 Equipment 197,658 7.2% 231,217 8.2% 206,483 7.2% 1770 General Maintenance 32,296 1.2% 30,742 1.1% 31,471 1.1 1771 Vandalism Repair 1,485 0.1% 2,394 0.1% 1,051 0.0% 1775 Training 21,827 0.8% 23,588 0.8% 17,569 0.6% 1785 Other Dept. Support 108 0.0% 1,141 0.0% 719 0.0% Total Park Maint Department 2,749,024 100.0% 2,812,327 100.0% 2,850,221 100.0% 202 Summary Budget Department 38-Park Maintenance 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Expenditures: Salaries&Wages 1,248,914 1,251,958 1,266,957 1,318,860 1,378,660 1,449,495 1,497,050 Employee Benefits 436,938 443,730 455,076 466,455 488,030 527,185 540,355 Supplies 266,669 280,195 269,504 294,100 290,300 267,600 262,600 Contractual Services 183,512 190,815 205,862 181,500 198,000 206,000 208,500 Utilities 195,171 239,080 196,268 225,700 228,700 211,200 212,800 Repairs&Maintenance 117,672 62,802 101,171 162,500 113,000 78,000 23,000 Training/Travel/Dues/Uniforms 13,508 14,788 14,247 18,300 16,300 16,300 17,300 Other Expenses 59,351 66,905 62,449 61,000 62,000 64,000 64,000 Capital Outlay 227,289 262,052 278,686 276,780 236,700 270,620 254,800 VERF - - - - - - - Total Exp 2,749,024 2,812,327 2,850,221 3,005,195 3,011,690 3,090,400 3,080,405 Net addition(use)of (2,749,024) (2,812,327) (2,850,221) (3,005,195) (3,011,690) (3,090,400) (3,080,405) general revenues Funded in Funded Object 2021 Capital Outlay General Fund #6269- Budget Repairs Toro Sand Pro 28,000 Asphalt Trails &Courts 55,000 28,000 55,000 Funded in Funded Object 2022 Capital Outlay General Fund #6269- Budget Repairs Building related capital outlay requests are to be included in Muni Building Fund Vehicle Capital Outlay for vehicles now included in the VERF Fund Related item in the Muni- Bldg Fund 2021 2022 JCRP Activity Center Reroofing 85,000 - JCRP Legion Field Roof 14,000 - Hagemeister Park Shelter HVAC 4,000 - 103,000 City of Apple Valley 203 Department Expense Summary Budget Years (2021-2022) PARK MAINTENANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 1,048,462 1,019,110 1,022,731 1,123,860 494,292 1,188,500 1,188,500 1,214,410 1,214,410 6111 -SALARY PART-TIME 0 0 0 0 6112-SALARY-SEASONAL TEMP 177,862 207,086 189,153 175,000 31,857 185,000 185,000 189,000 189,000 6113-OVERTIME-REGULAR EMPLOYEES 51,128 56,585 80,120 53,000 19,773 55,000 55,000 56,000 56,000 6121 -INSURANCE CASH BENEFIT 4,680 4,320 4,680 2,700 6122-COMP REQUEST -33,661 -35,317 -29,727 -10,000 -10,299 -10,000 -10,000 -10,250 -10,250 6123-SALARY-OTHER 36,800 30,995 30,995 47,890 47,890 6124-OVERTIME-SEASONAL TEMP 443 175 0 0 6105-SALARIES AND WAGES 1,248,914 1,251,958 1,266,957 1,378,660 538,324 1,449,495 1,449,495 1,497,050 1,497,050 6138-MEDICARE 17,412 17,362 17,521 20,500 7,267 21,160 21,160 21,855 21,855 6139-FICA 74,450 74,238 74,918 84,725 31,073 87,815 87,815 90,535 90,535 6141 -PENSIONS-PERA 81,311 78,680 79,409 92,525 34,965 95,585 95,585 98,870 98,870 6142-WORKERS COMPENSATION 49,442 52,004 53,312 62,625 22,888 74,000 74,000 80,340 80,340 6143-UNEMPLOYMENT COMPENSATION 271 0 6144-LONG-TERM DISABILITY INSURANCE 2,090 2,106 2,221 3,885 879 4,015 4,015 4,145 4,145 6145-MEDICAL INSURANCE 220,612 237,514 250,959 255,470 116,318 276,310 276,310 276,310 276,310 6146-DENTAL INSURANCE 19,918 19,487 19,879 8,671 6147-LIFE INSURANCE-BASIC 99 98 100 42 6148-LIFE INSURANCE-SUPP/DEPEND 5,003 5,423 6,319 2,862 6170-EMPLOYEE PAID PREMIUMS -33,399 -43,183 -49,835 -31,700 -33,457 -31,700 -31,700 -31,700 -31,700 6125-EMPLOYEE BENEFITS 436,938 443,730 455,076 488,030 191,507 527,185 527,185 540,355 540,355 6100-TOTAL PERSONNEL SERVICES 1,685,852 1,695,689 1,722,033 1,866,690 729,831 1,976,680 1,976,680 2,037,405 2,037,405 6210-OFFICE SUPPLIES 328 739 413 100 83 100 100 100 100 6211 -SMALL TOOLS&EQUIPMENT 16,580 9,639 10,743 10,000 3,132 10,000 10,000 10,000 10,000 6212-MOTOR FUELS/OILS 46,608 57,312 50,948 68,000 18,512 50,000 50,000 52,000 52,000 6213-FERTILIZER 30,581 34,326 28,064 40,000 17,657 35,000 35,000 35,000 35,000 6214-CHEMICALS 3,273 2,249 4,997 3,500 0 3,500 3,500 3,500 3,500 6215-EQUIPMENT-PARTS 43,311 43,097 49,018 44,000 21,558 44,000 44,000 44,000 44,000 6216-VEHICLES-TIRES/BATTERIES 7,161 6,817 14,028 8,000 3,933 8,000 8,000 8,000 8,000 6229-GENERAL SUPPLIES 118,828 126,017 111,292 116,700 35,651 117,000 117,000 110,000 110,000 6205-SUPPLIES 266,669 280,195 269,504 290,300 100,526 267,600 267,600 262,600 262,600 6235-CONSULTANT SERVICES 686 1,017 712 0 529 6237-TELEPHONE/PAGERS 10,353 10,866 11,591 11,000 5,047 11,000 11,000 11,000 11,000 6239-PRINTING 167 135 0 45 6240-CLEANING SERVICE/GARBAGE 24,625 26,007 31,465 23,000 6,577 25,000 25,000 25,000 25,000 6249-OTHER CONTRACTUAL SERVICES 147,682 152,789 162,095 164,000 24,527 170,000 170,000 172,500 172,500 6230-CONTRACTUAL SERVICES 183,512 190,815 205,862 198,000 36,725 206,000 206,000 208,500 208,500 6255-UTILITIES-ELECTRIC 108,196 110,367 97,129 103,000 24,410 105,000 105,000 106,500 106,500 6256-UTILITIES-NATURAL GAS 5,054 6,318 6,307 5,700 2,925 6,200 6,200 6,300 6,300 6257-UTILITIES-PROPANE/WATER/SEWER 81,920 122,395 92,833 120,000 1,830 100,000 100,000 100,000 100,000 6250-UTILITIES 195,171 239,080 196,268 228,700 29,166 211,200 211,200 212,800 212,800 6265-REPAIRS-EQUIPMENT 7,678 9,665 11,030 13,000 11,386 13,000 13,000 13,000 13,000 6266-REPAIRS-BUILDING 18,649 5,996 14,763 10,000 1,700 10,000 10,000 10,000 10,000 6269-REPAIRS-OTHER 91,345 47,141 75,377 90,000 17,213 55,000 55,000 0 0 6260-REPAIRS AND MAINTENA 117,672 62,802 101,171 113,000 30,299 78,000 78,000 23,000 23,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,859 2,570 1,486 2,000 840 2,000 2,000 2,000 2,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 24 320 0 1,700 0 1,700 1,700 1,700 1,700 City of Apple Valley 204 Department Expense Summary Budget Years (2021-2022) PARK MAINTENANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6277-MILEAGE/AUTO ALLOWANCE 0 162 150 0 0 6280-DUES&SUBSCRIPTIONS 467 360 437 600 378 600 600 600 600 6281 -UNIFORM/CLOTHING ALLOWANCE 11,158 11,376 12,175 12,000 4,590 12,000 12,000 13,000 13,000 6270-TRNG/TRAVL/DUES/UNIF 13,508 14,788 14,247 16,300 5,808 16,300 16,300 17,300 17,300 6200-TOTAL OPERATING COSTS 776,531 787,681 787,053 846,300 202,524 779,100 779,100 724,200 724,200 6310-RENTAL EXPENSE 59,179 66,986 62,526 62,000 35,259 64,000 64,000 64,000 64,000 6333-GENERAL-CASH DISCOUNTS -108 -180 -122 -63 6399-OTHER CHARGES 280 100 44 0 6301-OTHER EXPENDITURES 59,351 66,905 62,449 62,000 35,196 64,000 64,000 64,000 64,000 6300-TOTAL OTHER EXPENDITURES 59,351 66,905 62,449 62,000 35,196 64,000 64,000 64,000 64,000 6601-TOTAL DEPRECIATION 0 0 0 0 6600-TOTAL DEPRECIATION 0 0 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 14,339 13,723 38,550 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 9,329 3,356 0 3,221 6745-VERF CHARGES 212,950 239,000 236,780 236,700 118,350 270,620 270,620 254,800 254,800 6701-TOTAL CAPITAL OUTLAY 227,289 262,052 278,686 236,700 121,571 270,620 270,620 254,800 254,800 6700-TOTAL CAPITAL OUTLAY 227,289 262,052 278,686 236,700 121,571 270,620 270,620 254,800 254,800 2,749,024 2,812,327 2,850,221 3,011,690 1,089,122 3,090,400 3,090,400 3,080,405 3,080,405 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 205 DEPT 38: PARK MAINTENANCE-1710 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 5126 Rentals-Fields 1 61,600 1 61,600 10,000 70,000 70,000 70,000 70,000 SALARIES 6110 Regular Employees 1,068,740 1,123,860 1,048,540 1,188,500 1,188,500 1,214,410 1,214,410 6112 Salary-Seasonal Temp 175,000 180,000 54,000 185,000 185,000 189,000 189,000 6113 Overtime-Reg 52,000 53,000 31,800 55,000 55,000 56,000 56,000 6122 Comp-Requested (10,000) (10,000) (10,000) (10,000) (10,000) (10,250) (10,250) 6123 Salaries-Other 33,120 36,800 36,800 30,995 30,995 47,890 47,890 6138 Medicare 19,125 20,500 18,450 21,160 21,160 21,855 21,855 6139 FICA 78,880 84,725 76,253 87,815 87,815 90,535 90,535 6141 Pension-PERA 85,790 92,525 83,273 95,585 95,585 98,870 98,870 6142 Work Comp Ins 57,170 62,625 56,363 74,000 74,000 80,340 80,340 6144 Long-term Disability Insurance 3,030 3,885 3,497 4,015 4,015 4,145 4,145 6145 Medical Insurance 254,160 255,470 229,923 276,310 276,310 276,310 276,310 6170 Employee Paid Premiums (31,700) (31,700) (28,530) (31,700) (31,700) (31,700) (31,700) Total 1,785,315 1,871,690 1,628,899 1,976,680 1,976,680 2,037,405 2,037,405 6210 OFFICE SUPPLIES General 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6211 SMALL TOOL&EQUIPMENT Tools&Misc Equip 10,000 10,000 10,000 10,000 10,000 10,000 10,000 Total 10,000 10,000 10,000 10,000 10,000 10,000 10,000 6212 MOTOR FUELS/OILS 65,000 63,000 63,000 50,000 50,000 52,000 52,000 Total 65,000 63,000 63,000 50,000 50,000 52,000 52,000 6213 FERTILIZER 45,000 40,000 35,000 35,000 35,000 35,000 35,000 Total 45,000 40,000 35,000 35,000 35,000 35,000 35,000 6214 CHEMICALS 4,000 3,500 3,500 3,500 3,500 3,500 3,500 Total 4,000 3,500 3,500 3,500 3,500 3,500 3,500 6215 EQUIPMENT-PARTS Vehicle and Equipment Parts 36,000 36,000 36,000 36,000 36,000 36,000 36,000 Play Equipment Parts 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Irrigation Parts 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Total 44,000 44,000 44,000 44,000 44,000 44,000 44,000 6216 EQUIPMENT-TIRES/BATTERIES Miscellaneous 9,000 8,000 8,000 8,000 8,000 8,000 8,000 Total 9,000 8,000 8,000 8,000 8,000 8,000 8,000 6229 GENERAL SUPPLIES-ATHLETIC FIELDS/COURTS Athletic field paint 23,000 23,000 15,000 23,000 23,000 23,000 23,000 Athletic field chalk 2,500 2,500 2,000 2,500 2,500 2,500 2,500 Diamond Dry,Turface,Etc. 2,500 2,500 2,000 2,500 2,500 2,500 2,500 Bases,plates,rubbers 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Aglime 8,000 8,000 8,000 8,000 8,000 8,000 8,000 Mound clay 500 500 500 500 500 500 500 Fence Repair Material 500 500 500 500 500 500 500 Volleyball,Soccer,Tennis Nets 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Archery Bales 1,000 1,000 1,000 1,000 1,000 1,000 1,000 XTRA TURF FOR GOAL MOUTH REPAIR 3,500 3,500 3,500 3,500 3,500 3,500 3,500 Reduce to trend (1,000) (300) Total 44,500 45,200 36,500 45,500 45,500 45,500 45,500 GENERAL SUPPLIES-LANDSCAPE Grass seed/seed mat 10,000 10,000 10,000 10,000 10,000 10,000 10,000 Topsoil/compost 4,000 4,000 4,000 4,000 4,000 4,000 4,000 Sod 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Landscape Block/Timbers 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Tree Trust and Scout Projects 10,000 9,000 4,000 9,000 9,000 7,000 7,000 Trees/shrubs,etc. 12,000 10,000 5,000 10,000 10,000 5,000 5,000 Total 40,000 40,000 30,000 40,000 40,000 33,000 33,000 GENERAL SUPPLIES-PAINT Paint,Stain,Varnish 7,000 7,000 7,000 7,000 7,000 7,000 7,000 Rollers,Brushes,Drop Cloths 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Total _ 9,500 9,500 9,500 9,500 9,500 9,500 9,500 GENERAL SUPPLIES-BUILDINGS Lumber and Metal for Repair of Rinks, Buildings,Benches,Tables,etc. 12,000 10,000 10,000 10,000 10,000 10,000 10,000 Total 10,000 10,000 10,000 10,000 10,000 10,000 10,000 GENERAL SUPPLIES-CLEANING Soap,Disinfectants,Brooms,Toilet Scrubbers,Mop Heads,Restroom Paper Products 9,000 7,000 7,000 7,000 7,000 7,000 7,000 Total 9,000 7,000 7,000 7,000 7,000 7,000 7,000 GENERAL SUPPLIES-SHOP Fasteners,Light Bulbs,Zip Ties, Garbage Bags,Rags,Tape, Sandpaper,Small Repair Parts, Hardware 4,000 5,000 5,000 5,000 5,000 5,000 5,000 Total 4,000 5,000 5,000 5,000 5,000 5,000 5,000 16229 TOTAL GENERAL SUPPLIES-All Business 117,000 116,700 98,000 117,000 117,000 110,000 110,000 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 206 DEPT 38: PARK MAINTENANCE-1710 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6237 TELEPHONE Park buildings,foremen,superintendent 11,000 11,000 11,000 11,000 11,000 11,000 11,000 Total 11,000 11,000 11,000 11,000 11,000 11,000 11,000 6240 C.SERVICE/GARBAGE REMOVAL Buildings-Trash,yard dumpster,landfill fees, and yard waste 23,000 23,000 23,000 25,000 25,000 25,000 25,000 Total 23,000 23,000 23,000 25,000 25,000 25,000 25,000 6249 OTHER CONTRACTUAL SERVICES Sentence to Service Contract Cost 15,000 15,500 7,000 15,750 15,750 15,750 15,750 Contract Weed Spraying 26,000 28,000 28,000 28,500 28,500 28,500 28,500 Contract Mowing of smaller parks 55,000 65,000 65,000 70,000 70,000 72,500 72,500 Diseased Tree Removal 18,000 20,000 20,000 20,000 20,000 20,000 20,000 Tree Trust 3,500 3,500 3,500 3,500 3,500 3,500 3,500 Irrigation,Maintenance Service for Cobblestone Lake Park 28,000 30,000 30,000 30,250 30,250 30,250 30,250 Septic Pumping-Huntington Park 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 147,500 164,000 155,500 170,000 170,000 172,500 172,500 6255 UTILITIES-ELECTRIC Building,Athletic Field,Parking Lot, Fountain and Walkway Lights 100,000 103,000 103,000 105,000 105,000 106,500 106,500 Total 100,000 103,000 103,000 105,000 105,000 106,500 106,500 6256 UTILITIES-NATURAL GAS 5,700 5,700 5,700 6,200 6,200 6,300 6,300 Total 5,700 5,700 5,700 6,200 6,200 6,300 6,300 6257 UTILITIES-OTHER Water,Sewer 120,000 120,000 100,000 100,000 100,000 100,000 100,000 Total 120,000 120,000 100,000 100,000 100,000 100,000 100,000 6265 REPAIRS-EQUIPMENT Larger Outside Repairs 15,000 13,000 13,000 13,000 13,000 13,000 13,000 Total 15,000 13,000 13,000 13,000 13,000 13,000 13,000 6266 REPAIRS-BUILDINGS Outside Trade Contractors- Heating/Cooling,Electrical and other Contractual Repairs 12,000 10,000 10,000 10,000 10,000 10,000 10,000 Total 12,000 10,000 10,000 10,000 10,000 10,000 10,000 6269 REPAIRS-OTHER Cement replacements Kelley&JCRPE gazebo: 13,500 - - - - Overlay Cobblestone Paths - 90,000 90,000 - - Backstop replacement Valley Middle 1,2,3&4 60,000 - - - - Crack-fill and chip seal all JCRPW Lots 60,000 - 60,000 - - asphalt trails and basketball courts - - - 55,000 55,000 Replace Sign @ JCRP W Teen Center 2,000 - - - - Total 135,500 90,000 150,000 55,000 55,000 - - 6275 SCHOOL/CONF/EXP-LOCAL 3,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 3,000 2,000 2,000 2,000 2,000 2,000 2,000 6276 SCHOOL/CONF/EXP-OTHER Park Conf.-Superintendent 1,700 1,700 - 1,700 1,700 1,700 1,700 Total 1,700 1,700 - 1,700 1,700 1,700 1,700 6280 DUES&SUBSCRIPTIONS MPSA,MRPA,STMA,MNLA 600 600 600 600 600 600 600 Total 600 600 600 600 600 600 600 6281 UNIFORM/CLOTHING ALLOWANCE Uniform/Boots/Safety Equip(winter boots) 13,000 12,000 13,000 12,000 12,000 13,000 13,000 Total 13,000 12,000 13,000 12,000 12,000 13,000 13,000 6310 RENTAL EXPENSE Miscellaneous and Portable Commodes 19,000 19,000 15,000 19,000 19,000 19,000 19,000 Mower Leasing 42,000 43,000 43,000 45,000 45,000 45,000 45,000 Total 61,000 62,000 58,000 64,000 64,000 64,000 64,000 6735 CAPITAL OUTLAY-OTHER IMP Remodel JCRPE Concessions 40,000 - - - - - - Total 40,000 - - - - - - 6745 VEHICLE REPLACEMENT-VERF VERF-Vehicle Replacement Charges 236,780 236,700 236,700 242,620 242,620 254,800 254,800 FLEET ADDITIONS: - - - - - - - Toro SandPro - - - 28,000 28,000 - - Total 236,780 236,700 236,700 270,620 270,620 254,800 254,800 Total Net of Personnel 1,219,880 1,140,000 1,143,100 1,113,720 1,113,720 1,043,000 1,043,000 TOTAL EXPENSES 3,005,195 3,011,690 2,771,999 3,090,400 3,090,400 3,080,405 3,080,405 207 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 39 1800 Recreation Programs DESCRIPTION OF ACTIVITY The recreation programs budget includes a number of general recreation programs, such as Summer Playground, Puppet Theatre, Outdoor Skating/Warminghouses, Redwood for Teens, Youth, Teen, Adult and Family Recreation Programs, etc. Provide fun, learning situations where parents and children learn and experience together. Some programs focus on adults and/or children as individuals, while other classes provide the opportunity to build close family/parent/child relationships while providing social interactions with folks with similar interests and goals. Recreation programs provide a service that contributes to the social, physical, educational, mental, emotional, cultural and general well-being of the community and its people. By providing these services, the department strives to provide adequate physical facilities and program opportunities, which encourage people of the community to become more self-sustaining in their leisure. OBJECTIVES FOR 2021 and 2022 Continue to offer a variety of programs for all age segments in a cost-effective manner. Evaluate program offerings and introduce new activities/events. Evaluate warming house locations and hours. PERFORMANCE MEASURES/EFFECTIVENESS/EFFICIENCY: After Action Reports with attendance, revenue and expenditure figures are completed for each program offered, each season. Recommendations for each program are documented. The program is dropped if it is determined to be less successful. The program is continued if it is very successful, well attended or worthwhile to our mission, or if implemented changes can make it successful. 208 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Playground Program Participants 2,451 2,924 *547 200 500 550 Teen Center Attendance 2,158 1,470 1,200 0 800 850 Freedom Days Fun Run Participants 415 554 381 0 600 600 (2&5 Milers) Freedom Days Fun Run Participants 124 147 114 0 150 150 (1/2 Milers) Puppet Wagon Attendance 5,375 4,006 3,403 1,000 4,500 4,700 Summary Budget Department 39-Recreation Programs 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4350 Summer Playground 8,117 10,796 13,946 17,300 17,300 17,500 18,000 4352 Teen Programs - - 5,000 - - - 4358 Vending Commissions 1,842 1,694 834 2,800 2,800 3,500 3,000 5126 Rentals-Fields 51,921 80,345 68,063 61,600 61,600 70,000 65,000 5130 Rentals-JC Activity Ctr 1,011 1,284 1,603 - 5,000 7,000 1,000 5199 Rentals-Other 9,636 6,598 7,501 7,000 7,000 7,000 7,000 72,527 100,717 91,947 93,700 93,700 105,000 94,000 Expenditures: Salaries&Wages 115,939 100,618 79,589 108,100 106,000 108,000 110,000 Emp. Benefits 16,844 14,661 11,422 20,150 16,480 14,495 14,900 Supplies 10,133 9,579 9,625 10,900 10,400 9,800 10,200 Contractual Serv. 18,905 13,760 11,077 9,875 16,300 3,600 3,650 Repairs&Maint. - 300 27 1,000 500 200 250 Training/Travel/Dues 1,355 1,347 1,130 1,870 1,720 1,595 1,450 Other Exp. 3,609 3,411 1,774 11,500 7,700 4,000 4,900 VISA/MC Charges - - - - - - - Items for resale 637 783 1,037 - - - - Capital outlay - - - - - - Total Exp 167,423 144,458 115,681 163,395 159,100 141,690 145,350 Net addition to(use of) (94,896) (43,741) (23,734) (69,695) (65,400) (36,690) (51,350) general revenues 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 209 Department Expense Summary Budget Years (2021-2022) RECREATION PROGRAMS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 0 0 0 0 0 6111 -SALARY PART-TIME 36,172 0 0 0 0 6112-SALARY-SEASONAL TEMP 79,710 100,615 79,589 106,000 22,194 108,000 108,000 110,000 110,000 6123-SALARY-OTHER 0 6124-OVERTIME-SEASONAL TEMP 57 3 0 0 6105-SALARIES AND WAGES 115,939 100,618 79,589 106,000 22,194 108,000 108,000 110,000 110,000 6138-MEDICARE 1,681 1,459 1,154 1,540 322 1,565 1,565 1,595 1,595 6139-FICA 7,188 6,238 4,935 6,570 1,376 6,695 6,695 6,820 6,820 6141 -PENSIONS-PERA 3,331 2,766 1,782 3,675 60 3,750 3,750 3,825 3,825 6142-WORKERS COMPENSATION 4,643 4,198 3,512 4,695 1,064 2,485 2,485 2,660 2,660 6143-UNEMPLOYMENT COMPENSATION 40 4 6125-EMPLOYEE BENEFITS 16,844 14,661 11,422 16,480 2,825 14,495 14,495 14,900 14,900 6100-TOTAL PERSONNEL SERVICES 132,783 115,279 91,011 122,480 25,019 122,495 122,495 124,900 124,900 6210-OFFICE SUPPLIES 0 68 0 300 0 0 0 0 0 6211 -SMALL TOOLS&EQUIPMENT 0 0 1,009 0 0 0 0 6215-EQUIPMENT-PARTS 151 79 388 100 0 100 100 100 100 6216-VEHICLES-TIRES/BATTERIES 173 0 0 0 6229-GENERAL SUPPLIES 9,809 9,432 8,228 10,000 609 9,700 9,700 10,100 10,100 6205-SUPPLIES 10,133 9,579 9,625 10,400 609 9,800 9,800 10,200 10,200 6237-TELEPHONE/PAGERS 960 476 0 1,000 0 0 0 0 0 6239-PRINTING 505 0 0 500 0 0 0 0 0 6240-CLEANING SERVICE/GARBAGE 696 947 562 700 237 600 600 650 650 6249-OTHER CONTRACTUAL SERVICES 16,744 12,337 10,515 14,100 1,586 3,000 3,000 3,000 3,000 6230-CONTRACTUAL SERVICES 18,905 13,760 11,077 16,300 1,823 3,600 3,600 3,650 3,650 6265-REPAIRS-EQUIPMENT 0 249 27 500 0 500 200 550 250 6266-REPAIRS-BUILDING 0 51 0 0 0 6260-REPAIRS AND MAINTENA 0 300 27 500 0 500 200 550 250 6275-SCHOOLS/CONFERENCES/EXP LOCAL 189 230 0 220 0 220 220 0 0 6277-MILEAGE/AUTO ALLOWANCE 705 804 804 900 0 875 875 900 900 6280-DUES&SUBSCRIPTIONS 0 0 0 0 0 6281 -UNIFORM/CLOTHING ALLOWANCE 462 312 326 600 0 500 500 550 550 6270-TRNG/TRAVL/DUES/UNIF 1,355 1,347 1,130 1,720 0 1,595 1,595 1,450 1,450 6200-TOTAL OPERATING COSTS 30,394 24,985 21,859 28,920 2,431 15,495 15,195 15,850 15,550 6310-RENTAL EXPENSE 1,420 1,645 1,245 2,700 0 2,500 2,000 2,900 2,400 6333-GENERAL-CASH DISCOUNTS -21 -4 0 0 6399-OTHER CHARGES 2,210 1,770 529 5,000 -14 2,000 2,000 2,500 2,500 6301-OTHER EXPENDITURES 3,609 3,411 1,774 7,700 -14 4,500 4,000 5,400 4,900 6300-TOTAL OTHER EXPENDITURES 3,609 3,411 1,774 7,700 -14 4,500 4,000 5,400 4,900 6401 -EXPENDITURES 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 6540-TAXABLE MISC FOR RESALE 637 783 1,037 0 0 6501-TAXABLE/NON-TAXABLE MISC RESAL 637 783 1,037 0 0 6500-TOTAL EXPENDITURES 637 783 1,037 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 6701-TOTAL CAPITAL OUTLAY 0 6700-TOTAL CAPITAL OUTLAY 0 167,423 144,458 115,681 159,100 27,436 142,490 141,690 146,150 145,350 210 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 39: RECREATION PROGRAMS-1800 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4350 Summer Playground 17,300 17,300 6,000 17,500 17,500 18,000 18,000 4352 Teen Programs 5,000 - - - - - - 5130 Rental-Johnny Cake Activity Center - 5,000 500 7,000 7,000 1,000 1,000 5199 Rentals-Others 7,000 7,000 3,000 7,000 7,000 7,000 7,000 Total 29,300 29,300 9,500 31,500 31,500 26,000 26,000 SALARIES 6111 Salary-Parttime 57,000 - - - - - - 6112 Salary-Seasonal Temp 49,000 106,000 35000 108,000 108,000 110,000 110,000 6123 Salary-Other 2,100 - - - - - - 6138 Medicare 1,900 1,540 1,540 1,565 1,565 1,595 1,595 6139 FICA 8,130 6,570 6,570 6,695 6,695 6,820 6,820 6141 Pension-PERA 4,435 3,675 3,675 3,750 3,750 3,825 3,825 6142 Work Comp 5,685 4,695 4,695 2,485 2,485 2,660 2,660 Position Changes Total 128,250 122,480 51,480 122,495 122,495 124,900 124,900 6210 OFFICE SUPPLIES 300 300 - - - - - Total 300 300 - - - - - 6211 SMALL TOOLS&EQUIPMENT 500 - - - - - - Total 500 - - - - - - 6215 EQUIPMENT/PARTS 100 100 - 100 100 100 100 Total 100 100 - 100 100 100 100 6229 GENERAL SUPPLIES Programs-Puppet Wagon 1,000 1,000 500 800 800 900 900 Programs-Teen 1,500 1,000 - 900 900 1,000 1,000 Programs-Special Events 4,500 5,500 500 5,500 5,500 5,700 5,700 Programs-Summer Playground 2,000 2,000 1,000 2,000 2,000 2,000 2,000 Programs-Preschool Gym 1,000 500 - 500 500 500 500 Total 10,000 10,000 2,000 9,700 9,700 10,100 10,100 6237 TELEPHONE 1,000 1,000 - - - - - Total 1,000 1,000 - - - - - 6239 PRINTING/PUBLISHING Flyers and Posters-Fun Run 725 500 - - - - - Total 725 500 - - - - - 6240 GARBAGE/CLEANING SERVICES 700 700 600 600 600 650 650 Total 700 700 600 600 600 650 650 6249 OTHER CONTRACTUAL SERVICES Programs-Fun Run 1,550 1,500 - 1,500 1,500 1,500 1,500 Programs-Playground Bus 3,100 3,000 - 1,000 1,000 1,000 1,000 Programs-Other 800 - - - - - - Other 2,000 9,600 3,000 500 500 500 500 Total _ 7,450 14,100 3,000 3,000 3,000 3,000 3,000 6265 REPAIRS-EQUIPMENT Teen Center Equip 550 250 - 250 100 250 100 Puppet Wagon 450 250 250 250 100 300 150 Total 1,000 500 250 500 200 550 250 6275 SCHOOL/CONF/EXP-LOCAL MRPA Summer Lead Workshop 220 220 - 220 220 - - Total 220 220 - 220 220 - - 6277 MILEAGE ALLOWANCE Summer Playground Staff 950 900 300 875 875 900 900 Total 950 900 300 875 875 900 900 6281 UNIFORM/CLOTHING ALLOWANCE Staff Shirts-Summer Playground/Puppetee 600 500 200 400 400 450 450 Staff Shirts-Teens 100 100 - 100 100 100 100 Reduce to Trend - - - - - - - Total 700 600 200 500 500 550 550 6310 RENTAL EXPENSE Portable Toilets 1,500 2,700 - 2,500 2,000 2,900 2,400 Total 1,500 2,700 - 2,500 2,000 2,900 2,400 6399 OTHER CHARGES Outing Fees-ADA Interpreter/Aid 4,600 4,600 - 1,000 1,000 1,000 1,000 Outing Fees-Teens 5,600 5,000 - 500 500 750 750 Outing Fees-Summer Playground 3,000 3,000 - 500 500 750 750 Trend Reduction (3,200) (7,600) - - - - - Total 10,000 5,000 - 2,000 2,000 2,500 2,500 Total Net of Personnel 35,145 36,620 6,350 19,995 19,195 21,250 20,450 TOTAL EXPENSES $ 163,395 $ 159,100 $ 57,830 $ 142,490 $ 141,690 $ 146,150 $ 145,350 211 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 40 1930 Redwood Pool DESCRIPTION OF ACTIVITY The Redwood facility continues to be the heart of summer activity in the Southwest corner of Apple Valley. The Pool performs a vital service to this community, a fun safe place for kids to go each day. The Redwood Outdoor Pool is located in Redwood Park and is operated by the Parks and Recreation Department as a general fund recreational facility. It contains two pools, a leisure pool with depths running from three to twelve feet and features a diving board and a climbing wall. The smaller wading pool is appropriate for young children, with a water depth of 18 inches. The capacity of the facility is 300 people. Redwood Pool is also the primary teaching facility for the city's American Red Cross "Learn to Swim" program, providing instruction to children and adults in swimming and water safety community wide. During weeknights, after swimming lessons, and during mornings and weekend nights, "exclusive use" rentals are offered to the public. These rentals have become very popular, especially on weekend nights. The concession operation serves a variety of snack foods, drinks and treats. MAJOR OBJECTIVES FOR 2021 Evaluate pool and building use to ensure they are being used efficiently and providing a good service to the community MAJOR OBJECTIVES FOR 2022 Evaluate pool and building use along with operating and capital expenses to ensure the facility is viable and remains an asset to the community. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Open Swim Attendance 6,161 4,756 3,366 0 5,000 5,500 Swim Lesson Registrations 254 310 238 0 300 325 Exclusive Use Pool Rentals 48 40 49 0 50 55 Exclusive Use Room Rentals 10 0 0 0 0 0 Regular Status Personnel Schedule —FTE's Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Sr. Building Attendant .30 .0 0 0 0 0 Custodian .25 .25 .25 .25 .25 .25 212 Temporary Status Personnel Schedule - (Hours by position Part Time) Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Pool Manager 990 847 635 0 1,000 1,000 WSI 497 633 570 0 600 600 Lifeguard 2,870 2,775 2,999 0 3,100 3,100 Pool/Concess.Attendant 362 310 315 0 400 400 Maintenance/Janitorial 0 0 0 0 0 0 Summary Budget Department 40-Redwood Pool 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4310 Public Swimming 29,950 32,229 33,532 31,000 31,000 33,000 33,000 4311 Swim Lessons 14,149 20,125 16,383 20,600 20,600 20,600 21,000 4312 Concessions 5,870 5,179 4,296 8,000 8,000 8,000 8,000 4313 Rentals 300 644 480 - - 500 500 50,269 58,178 54,690 59,600 59,600 62,100 62,500 Expenditures: Salaries&Wages 56,112 59,938 61,943 58,300 58,500 59,500 61,500 Emp. Benefits 6,529 7,032 9,060 6,970 7,065 8,270 8,735 Supplies 3,767 2,966 6,650 7,300 7,300 6,600 7,300 Contractual Serv. 11,646 16,111 17,948 34,450 18,550 19,450 20,450 Utilities 5,152 4,180 4,045 4,500 4,500 4,500 4,500 Repairs&Maint. 2,079 4,678 2,882 3,500 3,500 5,000 5,500 Training/Travel/Dues 2,777 3,295 3,623 3,350 3,350 3,550 3,800 Other Exp. 571 101 62 300 300 300 300 VISA/MC Charges 1,128 1,233 1,215 800 800 1,100 1,500 Items for Resale 3,071 3,018 3,611 4,000 4,000 4,000 4,000 Capital Outlay 7,877 7,253 26,872 50,000 5,000 - - Total Exp 100,709 109,805 137,911 173,470 112,865 112,270 117,585 Net addition to(use of) (50,440) (51,627) (83,221) (113,870) (53,265) (50,170) (55,085) general revenues 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 213 Department Expense Summary Budget Years (2021-2022) REDWOOD POOL 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6112-SALARY-SEASONAL TEMP 55,707 58,690 60,675 58,000 0 59,000 59,000 61,000 61,000 6114-OVERTIME PART-TIME EMPLOYEES 0 6124-OVERTIME-SEASONAL TEMP 405 1,249 1,269 500 0 500 500 500 500 6105-SALARIES AND WAGES 56,112 59,938 61,943 58,500 0 59,500 59,500 61,500 61,500 6138-MEDICARE 814 869 898 845 0 865 865 890 890 6139-FICA 3,479 3,716 3,840 3,625 0 3,690 3,690 3,815 3,815 6141 -PENSIONS-PERA 10 0 287 0 0 6142-WORKERS COMPENSATION 2,227 2,447 3,302 2,595 0 3,715 3,715 4,030 4,030 6143-UNEMPLOYMENT COMPENSATION 732 0 6125-EMPLOYEE BENEFITS 6,529 7,032 9,060 7,065 0 8,270 8,270 8,735 8,735 6100-TOTAL PERSONNEL SERVICES 62,641 66,971 71,003 65,565 0 67,770 67,770 70,235 70,235 6210-OFFICE SUPPLIES 90 132 149 0 6211 -SMALL TOOLS&EQUIPMENT 44 105 0 800 0 600 600 800 800 6214-CHEMICALS 0 0 194 100 0 100 100 100 100 6215-EQUIPMENT-PARTS 54 342 2,147 1,400 79 1,400 1,400 1,400 1,400 6229-GENERAL SUPPLIES 3,579 2,387 4,160 5,000 1,721 5,000 4,500 5,500 5,000 6205-SUPPLIES 3,767 2,966 6,650 7,300 1,799 7,100 6,600 7,800 7,300 6235-CONSULTANT SERVICES 176 0 0 0 6237-TELEPHONE/PAGERS 1,106 1,003 733 950 0 1,200 1,200 1,200 1,200 6239-PRINTING 244 350 120 350 120 350 350 350 350 6240-CLEANING SERVICE/GARBAGE 525 0 0 550 0 600 600 600 600 6249-OTHER CONTRACTUAL SERVICES 9,771 14,582 17,095 16,700 306 17,300 17,300 18,300 18,300 6230-CONTRACTUAL SERVICES 11,646 16,111 17,948 18,550 426 19,450 19,450 20,450 20,450 6256-UTILITIES-NATURAL GAS 5,152 4,180 4,045 4,500 1,206 4,500 4,500 4,500 4,500 6250-UTILITIES 5,152 4,180 4,045 4,500 1,206 4,500 4,500 4,500 4,500 6265-REPAIRS-EQUIPMENT 1,808 2,255 2,607 2,000 0 2,500 2,500 3,000 3,000 6266-REPAIRS-BUILDING 271 2,423 275 1,500 0 2,500 2,500 2,500 2,500 6260-REPAIRS AND MAINTENA 2,079 4,678 2,882 3,500 0 5,000 5,000 5,500 5,500 6275-SCHOOLS/CONFERENCES/EXP LOCAL 290 99 425 300 0 300 300 300 300 6277-MILEAGE/AUTO ALLOWANCE 0 0 0 50 0 50 50 0 0 6280-DUES&SUBSCRIPTIONS 1,495 1,566 1,930 2,000 402 2,000 2,000 2,000 2,000 6281 -UNIFORM/CLOTHING ALLOWANCE 992 1,630 1,268 1,000 205 1,200 1,200 1,500 1,500 6270-TRNG/TRAVL/DUES/UNIF 2,777 3,295 3,623 3,350 607 3,550 3,550 3,800 3,800 6200-TOTAL OPERATING COSTS 25,419 31,230 35,148 37,200 4,039 39,600 39,100 42,050 41,550 6310-RENTAL EXPENSE 0 0 0 0 0 6333-GENERAL-CASH DISCOUNTS -1 -9 -54 0 6351 -VISA/BANK CHARGES 1,128 1,233 1,215 300 540 1,200 1,200 1,400 1,400 6399-OTHER CHARGES 574 110 115 800 0 200 200 400 400 6301 -OTHER EXPENDITURES 1,701 1,334 1,277 1,100 540 1,400 1,400 1,800 1,800 6300-TOTAL OTHER EXPENDITURES 1,701 1,334 1,277 1,100 540 1,400 1,400 1,800 1,800 6401 -EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6540-TAXABLE MISC FOR RESALE 3,071 3,018 3,611 4,000 0 4,000 4,000 4,000 4,000 6501 -TAXABLE/NON-TAXABLE MISC RESAL 3,071 3,018 3,611 4,000 0 4,000 4,000 4,000 4,000 6500-TOTAL EXPENDITURES 3,071 3,018 3,611 4,000 0 4,000 4,000 4,000 4,000 City of Apple Valley 214 Department Expense Summary Budget Years (2021-2022) REDWOOD POOL 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 0 0 5,000 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 7,877 7,253 26,872 0 0 6701 -TOTAL CAPITAL OUTLAY 7,877 7,253 26,872 5,000 0 6700-TOTAL CAPITAL OUTLAY 7,877 7,253 26,872 5,000 0 100,709 109,805 137,911 112,865 4,579 112,770 112,270 118,085 117,585 215 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 40: REDWOOD POOL-1930 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4310 Public Swimming 31,000 31,000 - 33,000 33,000 33,000 33,000 4311 Swim Lessons 20,600 20,600 - 20,600 20,600 21,000 21,000 4312 Concessions 8,000 8,000 - 8,000 8,000 8,000 8,000 4313 Rentals - - - - - - - Total 59,600_ 59,600 - 61,600 61,600 _ 62,000 62,000 SALARIES 6112 Salary-Seasonal Temp 58,000 58,000 1,000 59,000 59,000 61,000 61,000 6124 Overtime-Seasonal Temp 300 500 - 500 500 500 500 6138 Medicare 845 845 - 865 865 890 890 6139 FICA 3,615 3,625 - 3,690 3,690 3,815 3,815 6142 Work Comp Ins 2,510 2,595 - 3,715 3,715 4,030 4,030 6145 Hospital&Life Insurance - - - - - - - Total 65,270 65,565 1,000 67,770 67,770 70,235 70,235 6211 SMALL TOOL&EQUIPMENT Snack Bar Equipment 800 800 - 600 600 800 800 Total 800 800 - 600 600 800 800 6214 CHEMICALS Misc Chemicals 100 100 - 100 100 100 100 Total 100 100 - 100 100 100 100 6215 EQUIPMENT-PARTS Miscellaneous 1,400 1,400 1,400 1,400 1,400 1,400 1,400 Total 1,400 1,400 1,400 1,400 1,400 1,400 1,400 6229 GENERAL SUPPLIES Lifeguard Equipment 5,000 5,000 500 5,000 4,500 5,500 5,000 Total 5,000 5,000 500 5,000 4,500 _ 5,500 5,000 6235 CONSULTANT SERVICES Technical Assistance-Redesign 16,000 - Total 16,000 - - - - - - 6237 TELEPHONES Telephones 950 950 - 1,200 1,200 1,200 1,200 Total 950 950 - 1,200 1,200 1,200 1,200 6239 PRINTING/PUBLISHING Pool Passes,Flyers 350 350 350 350 350 _ 350 350 Total 350 350 350 350 350 350 350 6240 CLEANING/GARBAGE SERVICE Miscellaneous 450 550 200 600 600 600 600 Total 450 550 200 600 600 600 600 6249 OTHER CONTRACTUAL SERVICES Water Management Program 13,825 15,500 2,000 16,000 16,000 17,000 17,000 When I Work Fees 1,875 200 100 300 300 300 300 W i Fi 1,000 1,000 1,000 1,000 1,000 1,000 Total 16,700 16,700 2,100 17,300 17,300 18,300 18,300 6256 UTILITIES-NATURAL GAS 4,500 4,500 3,000 4,500 4,500 4,500 4,500 Total 4,500 4,500 3,000 4,500 4,500 4,500 4,500 6265 REPAIRS-EQUIPMENT Pumps,Filters,Wiring and Lights 2,000 2,000 1,000 2,500 2,500 _ 3,000 3,000 Total 2,000 2,000 1,000 2,500 2,500 3,000 3,000 6266 REPAIRS-BUILDING General Items 1,500 1,500 1,000 2,500 2,500 2,500 2,500 Total 1,500 1,500 1,000 2,500 2,500 _ 2,500 2,500 6275 SCHOOL/CONF/EXP-LOCAL First Aid Training,Lifeguard Certif. 300 300 - 300 300 300 300 Total 300 300 - 300 300 300 300 6277 MILEAGE ALLOWANCE Mileage-Pool staff 50 50 - 50 50 - - Total 50 50 - 50 50 - - 6280 DUES&SUBSCRIPTIONS Misc and Red Cross Fees 2,000 2,000 _ 500 2,000 _ 2,000 2,000 2,000 Total 2,000 2,000 500 2,000 2,000 2,000 2,000 6281 UNIFORM/CLOTHING ALLOWANCE Swim Suits&Attendant/Lifeguard Shirts 1,000 1,000 300 1,200 1,200 1,500 1,500 Total 1,000 1,000 300 1,200 1,200 1,500 1,500 6310 RENTAL EXPENSE As Needed - - - - - - - Total - - - - - - - 6351 VISA/MC CHARGES Credit Card Charges 800 800 1,080 1,200 1,200 1,400 1,400 Total 800 800 1,080 1,200 1,200 1,400 1,400 6399 OTHER CHARGES Miscellaneous 300 300 - 200 200 _ 400 400 Total 300 300 - 200 200 400 400 216 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 40: REDWOOD POOL-1930 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6540 TAXABLE MISC FOR RESALE Concession Operation Product 4,000 4,000 - 4,000 4,000 4,000 4,000 Total 4,000 4,000 4,000 4,000 4,000 4,000 6735 CAPITAL OUTLAY-OTHER IMPROV Diving Board Replacement - 5,000 5,000 - - - - Total - 5,000 5,000 - - - - 6740 CAPITAL OUTLAY-MACH/EQ/OTHER Fencing 40,000 - - - - - - Drain Cover Replacement 10,000 - - - - - - Total 50,000 - - - - - - Total Net of Personnel 108,200 47,300 16,430 45,000 44,500 47,850 47,350 TOTAL EXPENSES $ 173,470 $ 112,865 $ 17,430 $ 112,770 $ 112,270 $ 118,085 $ 117,585 217 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 41 1845 Recreation Self- Supported Programs DESCRIPTION OF ACTIVITY The self-supported programs are those that have greater revenue than expenses. Examples include Adult Athletic Leagues, Adult Open Gym Programs, Youth Camps, and Pre-School Programs. MAJOR OBJECTIVES FOR 2021 and 2022 Continue to evaluate trends in adult athletics and preschool classes to proactively promote recreational opportunities to help people of the community achieve fuller, happier, more harmonious and effective lives. Offer additional adult athletic leagues in current trend areas. Expand on popular camp offerings to have more week long programs for youth. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Indoor Open Volleyball Participants 7454 6740 6068 2000 6500 6600 Indoor Open Pickleball Participants 3638 5135 5587 3000 5700 5800 Adult Athletic Softball League Teams 164 148 140 75 138 130 Adult Athletic Basketball League Teams 14 14 6 6 8 10 Adult Athletic Volleyball League Teams 314 304 286 200 300 310 Adult Athletic Whiffleball League Teams 7 9 0 0 0 0 Adult Athletic Kickball League Teams 16 14 8 0 8 8 Adult Athletic Bean Bag League Teams 32 50 60 65 Temporary Status Personnel Schedule — (Hours by Position- Part Time) Actual Actual Actual Adopted Adopted Adopted Position Title 2017 2018 2019 2020 2021 2022 Recreation Attendant 150 150 150 150 150 150 Rec Program Instructor 325 351 385 385 385 385 Facility Supervisor 625 932 400 300 300 300 Volleyball Attendant 700 571 700 700 700 700 Preschool Instructor 845 716 845 845 845 845 Concession Attendant 575 621 650 650 650 650 Basketball Scorekeeper 170 64 150 150 150 150 Youth/Adult Program Instructor 1,047 1,100 655 655 655 655 218 Summary Budget Department 41 -Recreation Self-Supported Programs 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4351 Pre School Programs 37,588 54,526 61,245 37,000 43,000 45,000 46,000 4355 Rec User Fees 58,801 57,638 57,706 79,000 79,000 79,000 79,000 4356 Rec League Entry Fees 159,791 148,154 140,492 163,000 163,000 163,000 163,000 4357 JCRP Concessions 9,827 9,081 8,131 14,000 14,000 9,000 9,000 266,007 269,399 267,573 293,000 299,000 296,000 297,000 Expenditures: Salaries&Wages 53,007 46,941 45,607 58,250 50,000 51,000 52,000 Emp. Benefits 7,798 7,854 7,300 7,550 6,040 5,075 5,240 Supplies 27,463 30,803 33,110 34,650 32,350 33,200 35,750 Contractual Serv. 91,707 98,882 101,315 86,500 94,500 100,700 101,800 Repairs&Maint. - 491 - - - - - Training/Travel/Dues 1,625 857 315 1,970 1,945 975 1,050 Other Exp. 6,479 6,059 4,603 7,400 7,400 5,850 6,525 Items for resale 2,978 4,866 6,940 4,500 4,500 4,500 4,500 Capital outlay Total Exp 191,057 196,754 199,190 200,820 196,735 201,300 206,865 Net addition to(use of) 74,950 72,645 68,383 92,180 102,265 94,700 90,135 general revenues 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 219 Department Expense Summary Budget Years (2021-2022) RECREATION SELF-SUPPORTED PROG 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Account Actual Actual Actual Adopted YTD Actual Dept Admin Dept Admin Original Proposed Recommend Proposed Recommend 6110-SALARY-REGULAR EMPLOYEES 150 0 216 0 0 6111 -SALARY PART-TIME 971 0 0 0 0 6112-SALARY-SEASONAL TEMP 51,816 46,941 44,871 50,000 6,711 51,000 51,000 52,000 52,000 6113-OVERTIME-REGULAR EMPLOYEES 0 0 519 0 6114-OVERTIME PART-TIME EMPLOYEES 0 0 0 0 0 6123-SALARY-OTHER 0 6124-OVERTIME-SEASONAL TEMP 70 0 0 0 6105-SALARIES AND WAGES 53,007 46,941 45,607 50,000 6,711 51,000 51,000 52,000 52,000 6138-MEDICARE 769 681 661 725 97 740 740 755 755 6139-FICA 3,286 2,910 2,828 3,100 416 3,160 3,160 3,225 3,225 6141 -PENSIONS-PERA 1,625 2,297 1,713 0 357 6142-WORKERS COMPENSATION 2,119 1,966 2,079 2,215 306 1,175 1,175 1,260 1,260 6143-UNEMPLOYMENT COMPENSATION 20 0 6125-EMPLOYEE BENEFITS 7,798 7,854 7,300 6,040 1,176 5,075 5,075 5,240 5,240 6100-TOTAL PERSONNEL SERVICES 60,806 54,795 52,907 56,040 7,888 56,075 56,075 57,240 57,240 6210-OFFICE SUPPLIES 0 0 30 0 6211 -SMALL TOOLS&EQUIPMENT 0 0 0 500 0 400 0 400 0 6215-EQUIPMENT-PARTS 0 100 0 0 6229-GENERAL SUPPLIES 27,463 30,703 33,080 31,850 11,262 33,200 33,200 35,750 35,750 6205-SUPPLIES 27,463 30,803 33,110 32,350 11,262 33,600 33,200 36,150 35,750 6235-CONSULTANT SERVICES 60,122 56,213 54,089 62,100 6,236 57,800 57,800 57,800 57,800 6239-PRINTING 1,004 1,416 1,187 2,200 1,460 2,100 2,100 2,500 2,500 6240-CLEANING SERVICE/GARBAGE 0 27 95 50 6249-OTHER CONTRACTUAL SERVICES 30,582 41,227 45,944 30,200 14,373 40,800 40,800 41,500 41,500 6230-CONTRACTUAL SERVICES 91,707 98,882 101,315 94,500 22,119 100,700 100,700 101,800 101,800 6265-REPAIRS-EQUIPMENT 0 491 0 0 0 6260-REPAIRS AND MAINTENA 0 491 0 0 0 6277-MILEAGE/AUTO ALLOWANCE 610 97 0 600 21 300 300 300 300 6280-DUES&SUBSCRIPTIONS 315 315 315 350 40 75 75 100 100 6281 -UNIFORM/CLOTHING ALLOWANCE 700 445 0 995 30 600 600 650 650 6270-TRNG/TRAVL/DUES/UNIF 1,625 857 315 1,945 91 975 975 1,050 1,050 6200-TOTAL OPERATING COSTS 120,795 131,033 134,740 128,795 33,472 135,275 134,875 139,000 138,600 6310-RENTAL EXPENSE 720 580 400 1,000 132 800 800 750 750 6333-GENERAL-CASH DISCOUNTS 0 -1 -2 0 6351 -VISA/BANK CHARGES 1,064 368 6399-OTHER CHARGES 5,759 5,480 3,141 6,400 396 5,050 5,050 5,775 5,775 6301 -OTHER EXPENDITURES 6,479 6,059 4,603 7,400 897 5,850 5,850 6,525 6,525 6300-TOTAL OTHER EXPENDITURES 6,479 6,059 4,603 7,400 897 5,850 5,850 6,525 6,525 6540-TAXABLE MISC FOR RESALE 2,978 4,866 6,940 4,500 501 4,500 4,500 4,500 4,500 6501 -TAXABLE/NON-TAXABLE MISC RESAL 2,978 4,866 6,940 4,500 501 4,500 4,500 4,500 4,500 6500-TOTAL EXPENDITURES 2,978 4,866 6,940 4,500 501 4,500 4,500 4,500 4,500 191,057 196,754 199,190 196,735 42,758 201,700 201,300 207,265 206,865 CITY OF APPLE VALLEY 2021 BUDGET 220 ACCOUNT DETAIL DEPT 41: RECREATION SELF-SUPPORTED PROGRAMS-1845 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4351 Pre-School Programs 37,000 43,000 15,000 45,000 45,000 46,000 46,000 4355 Recreation User Fees 79,000 79,000 25,000 79,000 79,000 79,000 79,000 4356 Recreation League Entry Fees 163,000 163,000 70,000 163,000 163,000 163,000 163,000 4357 JCRP Concessions 14,000 14,000 - 9,000 9,000 9,000 9,000 Total 293,000 299,000 110,000 296,000 296,000 297,000 297,000 SALARIES 6111 Salary-Parttime 8,000 6112 Salary-Seasonal Temp 50,000 50,000 35,000 51,000 51,000 52,000 52,000 6123 Salary-Other 250 - - - - - - 6138 Medicare 840 725 725 740 740 755 755 6139 FICA 3,595 3,100 3,100 3,160 3,160 3,225 3,225 6141 Pension-PERA 600 - - - - - - 6142 Work Comp Ins 2,515 2,215 2,215 1,175 1,175 1,260 1,260 Total 65,800 56,040 41,040 56,075 56,075 57,240 57,240 6211 SMALL TOOL&EQUIPMENT JCRP Concession Equip 800 500 - 400 - 400 - Total 800 500 - 400 - 400 - 6229 GENERAL SUPPLIES Softball Programs 18,000 17,000 16,000 17,000 17,000 17,000 17,000 Volleyball Programs 7,000 6,000 5,000 6,000 6,000 8,000 8,000 Day Camp Programs 1,600 1,600 500 1,500 1,500 1,500 1,500 Basketball Programs 1,000 500 500 500 500 500 500 Preschool Programs 3,325 3,000 1,000 3,000 3,000 3,000 3,000 Youth&Adult Misc Programs 5,865 5,000 3,000 4,500 4,500 5,000 5,000 Kickball Programs 1,000 750 - 700 700 750 750 Trend Reduction (3,940) (2,000) - - - - - Total 33,850 31,850 26,000 33,200 33,200 35,750 35,750 6235 CONSULTANT SERVICES Umpires-Softball 47,000 51,000 22,000 49,000 49,000 49,000 49,000 Officials-Volleyball 9,000 9,000 3,700 6,000 6,000 6,000 6,000 Officials-Basketball 8,100 8,100 2,300 2,800 2,800 2,800 2,800 Adjust trend to actual (6,000) - - - - - Total 64,100 62,100 28,000 57,800 57,800 57,800 57,800 6239 PRINTING/PUBLISHING Tri-fold Advertising Brochure 1,000 1,000 - 900 900 1,000 1,000 Flyers,etc.-Mid Winter Fest 1,200 1,200 1,500 1,200 1,200 1,500 1,500 Total 2,200 2,200 1,500 2,100 2,100 2,500 2,500 6249 OTHER CONTRACTUAL SERVICES Tot&Family Programs Youth&Adult Programs 11,500 16,500 8,500 25,500 25,500 27,500 27,500 Day Camp Programs 2,300 2,300 1,500 3,300 3,300 1,500 1,500 Preschool Programs 6,400 11,400 5,000 12,000 12,000 12,500 12,500 Total 20,200 30,200 15,000 40,800 40,800 41,500 41,500 6277 MILEAGE Mileage 600 600 100 300 300 300 300 Total 600 600 100 300 300 300 300 6280 DUES&SUBSCRIPTIONS Health Dept License-JCRP 375 350 50 75 75 100 100 Total 375 350 50 75 75 100 100 6281 UNIFORM/CLOTHING ALLOWANCE Staff Shirts-Leagues 310 310 - 100 100 150 150 Staff Shirts-Program Staff 685 685 100 500 500 500 500 Total 995 995 100 600 600 _ 650 650 6310 RENTAL EXPENSE General Recreation 1,000 1,000 - 800 800 750 750 Total 1,000 1,000 - 800 800 750 750 6399 OTHER CHARGES Team Reg-Softball 2,400 2,400 2,300 2,400 2,400 3,000 3,000 Team Tournament-Softball 1,900 1,900 - 1,400 1,400 1,400 1,400 Team Reg-Volleyball 300 300 250 250 250 275 275 Team Tournament-Volleyball 300 300 - - - - - Team Reg-Basketball 200 200 - - - - - Team Tournament-Basketball 300 300 - - - - - New Activities 1,500 1,000 1,000 1,000 1,000 1,100 1,100 Adjust trend to actual (500) Total 6,400 6,400 3,550 5,050 5,050 5,775 5,775 6540 CONCESSIONS FOR RESALE JCRP Concession Operation 3,000 3,000 - 3,700 3,700 3,700 3,700 Teen Concession Operation 1,500 1,500 - 800 800 800 800 Total 4,500 4,500 - 4,500 4,500 4,500 4,500 Total Net of Personnel 135,020 140,695 74,300 145,625 145,225 150,025 149,625 TOTAL EXPENSES $ 200,820 $ 196,735 $ 115,340 $ 201,700 $ 201,300 $ 207,265 $ 206,865 221 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 42 1900 AV Community Center DESCRIPTION OF ACTIVITY Expenses associated with the Apple Valley Community Center operations, which serves as the headquarters to the Parks and Recreation Department. It features meeting rooms, gymnasiums (hardwood and sport court flooring), a pre-school room and a warming house during the winter season. MAJOR OBJECTIVES FOR 2021 Utilize the meeting room and gymnasium space in an efficient manner for residents and rental groups. Continue to update the building to improve the customer experience in the facility. MAJOR OBJECTIVES FOR 2022 Maximize the scheduling of the building to meet the needs of the community in programming and rental space. Continue to improve the building both aesthetically and structurally so it can become a gathering spot for residents. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Adopted Projected Projected Item 2017 2018 2019 2020 2021 2022 Rental Revenue $76,333 $73,822 $77,174 $80,000 $22,000 $65,000 Door Counts 126,994 126,755 122,910 Regular Status Personnel Schedule—FTE's Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Parks Maintenance II 1 1 1 1 1 1 Temporary Status Personnel Schedule—(# Hours Part Time) Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Recreation Attendant 0 0 0 0 0 0 Rec Program Instructor 0 0 0 0 0 0 Rec Program Supervisor 0 0 0 0 0 0 Facility Supervisor 3,500 4,015 x 4,000 4,000 4,000 Facility Attendant 3,500 4,015 x 4,000 4,000 4,000 222 Summary Budget Department 42-AV Community Center 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 5115 Rentals 76,333 73,822 77,174 80,000 80,000 81,000 81,000 Expenditures: Salaries&Wages 162,763 155,590 141,131 157,505 161,970 164,515 166,150 Emp. Benefits 39,748 39,116 36,010 42,810 43,240 44,935 45,420 Supplies 19,917 17,199 17,482 21,000 21,000 18,100 18,800 Contractual Serv. 8,529 7,702 8,898 9,350 9,600 9,500 10,600 Utilities 49,331 49,681 43,008 47,000 49,000 45,000 45,000 Repairs&Maint. 25,525 12,067 19,799 26,700 27,000 22,000 22,000 Training/Travel/Dues 1,788 586 1,599 1,600 1,600 1,500 1,500 OtherExp. - 760 3,565 - - - - Visa/MC Charges 3,973 4,137 4,495 4,000 4,000 4,000 4,000 Resale Taxable/Nontaxable - 71 - - - - - Capital outlay 125,740 - - - 6,000 - - Total Exp 437,314 286,908 275,987 309,965 323,410 309,550 313,470 Net addition(use)of general (360,981) (213,086) (198,813) (229,965) (243,410) (228,550) (232,470) revenues Building improvement capital outlay requests moved to municipal building fund General Municipal Bldg Fund Fund 2021 CAPITAL OUTLAY Replace Sport Court Gym Divider 51,000 Curtains 40,000 Flooring 34,000 Caulk/Sealant/Masonry $ $125,000 2022 CAPITAL OUTLAY Concrete Work 75,000 Entry Doors 50,000 $ 125,000 City of Apple Valley 223 Department Expense Summary Budget Years (2021-2022) AV COMMUNITY CENTER 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 61,094 61,186 38,203 65,550 27,034 67,485 67,485 68,940 68,940 6111 -SALARY PART-TIME 75,232 10,901 10,356 17,965 2,524 18,500 18,500 19,040 19,040 6112-SALARY-SEASONAL TEMP 26,077 83,472 91,553 76,000 30,845 76,000 76,000 76,000 76,000 6113-OVERTIME-REGULAR EMPLOYEES 353 409 928 0 0 6121 -INSURANCE CASH BENEFIT 360 0 0 0 6122-COMP REQUEST -353 -409 0 0 6123-SALARY-OTHER 2,455 2,530 2,530 2,170 2,170 6124-OVERTIME-SEASONAL TEMP 0 31 92 0 6105-SALARIES AND WAGES 162,763 155,590 141,131 161,970 60,404 164,515 164,515 166,150 166,150 6138-MEDICARE 2,366 2,237 2,002 2,350 850 2,385 2,385 2,410 2,410 6139-FICA 10,117 9,565 8,562 10,040 3,634 10,200 10,200 10,300 10,300 6141 -PENSIONS-PERA 10,017 9,715 7,925 9,825 3,620 10,015 10,015 10,135 10,135 6142-WORKERS COMPENSATION 6,461 6,256 6,497 7,870 2,045 3,785 3,785 4,020 4,020 6144-LONG-TERM DISABILITY INSURANCE 123 127 122 185 33 190 190 195 195 6145-MEDICAL INSURANCE 9,611 10,729 11,119 12,970 4,224 18,360 18,360 18,360 18,360 6146-DENTAL INSURANCE 602 602 582 390 6147-LIFE INSURANCE-BASIC 6 6 6 2 6148-LIFE INSURANCE-SUPP/DEPEND 445 0 0 0 6170-EMPLOYEE PAID PREMIUMS -120 -806 1,810 6125-EMPLOYEE BENEFITS 39,748 39,116 36,010 43,240 16,607 44,935 44,935 45,420 45,420 6100-TOTAL PERSONNEL SERVICES 202,511 194,706 177,141 205,210 77,011 209,450 209,450 211,570 211,570 6210-OFFICE SUPPLIES 1,196 904 845 1,500 170 1,000 1,000 1,200 1,200 6211 -SMALL TOOLS&EQUIPMENT 615 644 541 1,000 1,032 600 600 600 600 6215-EQUIPMENT-PARTS 345 372 1,039 500 30 500 500 500 500 6229-GENERAL SUPPLIES 17,761 15,279 15,058 18,000 10,684 19,000 16,000 18,500 16,500 6205-SUPPLIES 19,917 17,199 17,482 21,000 11,916 21,100 18,100 20,800 18,800 6235-CONSULTANT SERVICES 20 21 0 0 54 6237-TELEPHONE/PAGERS 990 931 833 800 416 1,000 1,000 1,100 1,100 6238-POSTAGE/UPS/FEDEX 37 0 0 0 6239-PRINTING 96 800 0 500 500 500 500 6240-CLEANING SERVICE/GARBAGE 4,450 4,832 5,585 5,000 2,774 5,000 5,000 5,500 5,500 6249-OTHER CONTRACTUAL SERVICES 3,031 1,919 2,383 3,000 947 3,000 3,000 3,500 3,500 6230-CONTRACTUAL SERVICES 8,529 7,702 8,898 9,600 4,191 9,500 9,500 10,600 10,600 6255-UTILITIES-ELECTRIC 31,694 30,866 26,764 33,000 9,531 30,000 28,000 33,000 28,000 6256-UTILITIES-NATURAL GAS 16,735 18,036 15,160 15,000 8,856 16,000 16,000 16,000 16,000 6257-UTILITIES-PROPANE/WATER/SEWER 902 779 1,084 1,000 458 1,000 1,000 1,000 1,000 6250-UTILITIES 49,331 49,681 43,008 49,000 18,844 47,000 45,000 50,000 45,000 6265-REPAIRS-EQUIPMENT 1,206 877 5,910 7,000 753 7,000 7,000 7,000 7,000 6266-REPAIRS-BUILDING 24,320 11,189 13,890 20,000 4,304 36,000 15,000 37,000 15,000 6269-REPAIRS-OTHER 0 0 0 0 0 6260-REPAIRS AND MAINTENA 25,526 12,067 19,799 27,000 5,057 43,000 22,000 44,000 22,000 6277-MILEAGE/AUTO ALLOWANCE 45 0 0 100 0 0 0 0 0 6280-DUES&SUBSCRIPTIONS -15 0 0 0 6281 -UNIFORM/CLOTHING ALLOWANCE 1,758 586 1,599 1,500 700 1,500 1,500 1,500 1,500 6270-TRNG/TRAVL/DUES/UNIF 1,788 586 1,599 1,600 700 1,500 1,500 1,500 1,500 6200-TOTAL OPERATING COSTS 105,089 87,235 90,787 108,200 40,709 122,100 96,100 126,900 97,900 City of Apple Valley 224 Department Expense Summary Budget Years (2021-2022) AV COMMUNITY CENTER 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6310-RENTAL EXPENSE 280 800 0 0 33 6333-GENERAL-CASH DISCOUNTS -99 -70 -75 -45 6351 -VISA/BANK CHARGES 3,763 4,137 4,495 4,000 1,895 4,000 4,000 4,000 4,000 6399-OTHER CHARGES 30 30 3,640 0 0 6301-OTHER EXPENDITURES 3,974 4,897 8,060 4,000 1,883 4,000 4,000 4,000 4,000 6300-TOTAL OTHER EXPENDITURES 3,974 4,897 8,060 4,000 1,883 4,000 4,000 4,000 4,000 6401 -EXPENDITURES 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 6540-TAXABLE MISC FOR RESALE 71 0 0 6501-TAXABLE/NON-TAXABLE MISC RESAL 71 0 0 6500-TOTAL EXPENDITURES 71 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 125,740 0 0 6,000 0 6701-TOTAL CAPITAL OUTLAY 125,740 0 0 6,000 0 6700-TOTAL CAPITAL OUTLAY 125,740 0 0 6,000 0 437,314 286,908 275,987 323,410 119,603 335,550 309,550 342,470 313,470 225 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 42: AV COMMUNITY CENTER-1900 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4358 Vending Commisions 2,800 2,800 1,200 3,000 3,000 3,000 3,000 5115 Rentals 80,000 80,000 30,000 81,000 81,000 81,000 81,000 Total 82,800 82,800 31,200 84,000 84,000 84,000 84,000 SALARIES 6110 Salaries Full Time 63,680 65,550 65,550 67,485 67,485 68,940 68,940 6111 Salary-Parttime 68,440 17,965 12,965 18,500 18,500 19,040 19,040 6112 Salary-Seasonal Temporary 23,000 76,000 56,000 76,000 76,000 76,000 76,000 6123 Salary-Other 2,385 2,455 2,530 2,530 2,170 2,170 6138 Medicare 2,285 2,350 2,350 2,385 2,385 2,410 2,410 6139 FICA 9,765 10,040 10,040 10,200 10,200 10,300 10,300 6141 Pension-PERA 10,090 9,825 9,825 10,015 10,015 10,135 10,135 6142 Work Comp Ins 6,810 7,870 7,870 3,785 3,785 4,020 4,020 6144 Long-term Disability Insurance 180 185 185 190 190 195 195 6145 Hospital&Life Insurance 13,680 12,970 12,970 18,360 18,360 18,360 18,360 Position Changes _ Total 200,315 205,210 177,755 209,450 209,450 211,570 211,570 6210 OFFICE SUPPLIES 1,500 1,500 500 1,000 1,000 1,200 1,200 Total 1,500 1,500 500 1,000 1,000 1,200 1,200 6211 SMALL TOOL&EQUIPMENT Miscellaneous 1,000 1,000 1,000 600 600 600 600 Total 1,000 1,000 1,000 600 600 600 600 6215 EQUIPMENT PARTS Miscellaneous 500 500 250 500 500 500 500 Total 500 500 250 500 500 500 500 6229 GENERAL SUPPLIES Cleaning Chemicals/Paper Products 18,000 18,000 18,000 19,000 16,000 18,500 16,500 AEDs Total 18,000 18,000 18,000 19,000 16,000 18,500 16,500 6237 TELEPHONE Phones 800 800 850 1,000 1,000 1,100 1,100 Total 800 800 850 1,000 1,000 1,100 1,100 6239 PRINTING/PUBLISHING AV Community Center Brochures 800 800 - 500 500 500 500 Total 800 800 - 500 500 500 500 6240 C.SERVICE/GARBAGE REMOVAL Garbage Removal/Clean Floors _ 4,750 5,000 5,000 5,000 5,000 5,500 5,500 Total 4,750 5,000 5,000 5,000 5,000 5,500 5,500 6249 OTHER CONTRACTUAL SERVICES Other 3,000 3,000 2,000 3,000 3,000 3,500 3,500 WiFi _ _ _ Total 3,000 3,000 2,000 3,000 3,000 3,500 3,500 6255 UTILITIES-ELECTRIC 31,000 33,000 24,000 30,000 28,000 33,000 28,000 Total _ _ 31,000 33,000 24,000 30,000 28,000 33,000 28,000 6256 UTILITIES-NATURAL GAS 15,000 15,000 16,000 16,000 16,000 16,000 16,000 Total 15,000 15,000 16,000 16,000 16,000 16,000 16,000 6257 UTILITIES-OTHER 1,000 1,000 900 1,000 1,000 1,000 1,000 Total 1,000 1,000 900 1,000 1,000 1,000 1,000 6265 REPAIRS-EQUIPMENT Miscellaneous 6,700 7,000 4,000 7,000 7,000 7,000 7,000 Total 6,700 7,000 4,000 7,000 7,000 7,000 7,000 6266 REPAIRS-BUILDING Miscellaneous 20,000 20,000 30,000 36,000 15,000 37,000 15,000 Total 20,000 20,000 30,000 36,000 15,000 37,000 15,000 6277 MILEAGE ALLOWANCE Part-Time Staff 100 100 - - - - - Total 100 100 - - - - - 6281 UNIFORM/CLOTHING ALLOWANCE 1,500 1,500 400 1,500 1,500 1,500 1,500 Total 1,500 1,500 400 1,500 1,500 1,500 1,500 6351 VISA/BANK CHARGES 4,000 4,000 4,000 4,000 4,000 4,000 4,000 Total 4,000 4,000 4,000 4,000 4,000 4,000 4,000 226 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 42: AV COMMUNITY CENTER-1900 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6735 CAPITAL OUTLAY-OTHER IMPROVEMENTS Replace Mtg Room Tables&Chairs 6,000 Replace Hardwood Gym Curtain 45,000 Sport Court Roof 100,000 Move to Building Improvement Fund (100,000) (45,000) Replace Restroom/Lockerroom Floorin, 20,000 Move to Building Improvement Fund (20,000) Total - 6,000 - - - - - 6720 CAPITAL OUTLAY-OFFICE FURN Total - - - - - - - Total Net of Personnel 109,650 118,200 102,900 126,100 100,100 130,900 101,900 TOTAL EXPENSES $ 309,965 $ 323,410 $ 280,655 $ 335,550 $ 309,550 $ 342,470 $ 313,470 227 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 44 1940 Aquatic Swim Center DESCRIPTION OF ACTIVITY The Apple Valley Family Aquatic Center is a child friendly family water park located in Johnny Cake Ridge Park. It is operated by the Parks and Recreation Department as a general fund recreational facility. It contains two pools, a leisure pool and a lazy river pool, both of which have zero depth entries and are fully accessible. The capacity of the facility is 1,900 people. The facility operates 9 hours per day typically, weather permitting. Water play features are distributed around a zero depth entry in the leisure pool. The facility has six water slides, two of which require inner tubes and empty into the lazy river. There are additional sand play areas, picnic shelters and a large number of lounge chairs for patrons. The concession operation serves a variety of snack foods, fountain drinks and treats. MAJOR OBJECTIVES FOR 2021 and 2022 Market the facility to additional groups to promote group outings. Maintain high level of staff training to ensure swimmer safety. Make improvements to keep the facility attractive to residents and people in the surrounding area. Addition of a Wet Play Area "Sprayground" for young children for the 2021 pool season IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Open Swim Attendance 67,155 63,332 49,155 0 68,000 68,500 Water Walkers&Lap 4,621 5,505 5,091 0 5,700 5,800 Swimmers Group Reservations 138 160 151 0 170 160 Regular Status Personnel Schedule —FTE's Actual Actual Actual Projected Projected Projected Position Title 2017 2018 2019 2020 2021 2022 None 228 Temporary Status Personnel Schedule-(#Hours Part Time) Actual Actual Actual Projected Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Pool Manager 1,244 1,421 1,275 0 1,800 1,800 Water Safety Instructor 225 0 0 0 0 0 Concession Supervisor 800 1,393 881 50 1,400 1,000 Head Guard 4,980 3,970 2,950 0 5,000 5,000 Office Supervisor 800 800 772 0 800 800 Lifeguard 13,490 15,373 16,161 0 17,000 17,000 Attendant 3,344 3,363 4,559 0 5,000 5,000 Summary Budget Department 44-Aquatic Swim Center 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4330 Aquatic Swim Revenue 506,029 586,029 489,854 566,000 566,000 639,000 668,000 4331 Aquatic Concessoins 102,687 106,401 97,007 120,000 130,000 130,000 130,000 5120 Aquatic Rentals 12,254 14,002 6,999 14,000 14,000 15,000 15,000 620,971 706,432 593,861 700,000 710,000 784,000 813,000 Expenditures: Salaries&Wages 295,942 308,653 333,365 298,000 296,500 298,000 304,000 Emp. Benefits 35,349 36,627 43,281 25,295 35,820 44,355 46,925 Supplies 41,892 29,990 29,212 35,900 37,700 33,500 33,700 Contractual Serv. 83,144 79,789 77,201 85,175 84,175 79,100 78,300 Utilities 97,917 88,197 78,142 86,000 88,000 81,000 81,000 Repairs&Maint. 39,293 1,139 22,313 27,000 14,000 13,000 16,000 Training/Travel/Dues 9,410 6,586 10,878 9,200 9,200 8,700 9,350 Other Exp. 1,916 289 329 500 500 500 500 Credit Card Fees 8,100 8,718 8,093 6,250 6,250 7,800 8,400 Items for Resale 48,778 53,575 47,387 60,000 60,000 59,000 58,000 Capital Outlay 26,494 6,153 47,281 235,000 - - - Total Exp 688,235 619,716 697,484 868,320 632,145 624,955 636,175 Net addition to(use of) (67,264) 86,716 (103,623) (168,320) 77,855 159,045 176,825 general revenues General Municipal Fund Bldg Fund 2021 CAPITAL OUTLAY None 2022 CAPITAL OUTLAY None City of Apple Valley 229 Department Expense Summary Budget Years (2021-2022) AQUATIC SWIM CENTER 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6111 -SALARY PART-TIME 0 0 0 0 0 0 0 6112-SALARY-SEASONAL TEMP 294,346 307,487 331,690 295,000 759 298,000 298,000 304,000 304,000 6114-OVERTIME PART-TIME EMPLOYEES 0 0 0 1,500 0 1,500 0 1,500 0 6122-COMP REQUEST 5 0 0 6124-OVERTIME-SEASONAL TEMP 1,596 1,161 1,676 0 6105-SALARIES AND WAGES 295,942 308,653 333,365 296,500 759 299,500 298,000 305,500 304,000 6138-MEDICARE 4,291 4,475 4,834 4,300 11 4,340 4,340 4,430 4,430 6139-FICA 18,348 19,136 20,669 18,385 47 18,570 18,570 19,550 19,550 6141 -PENSIONS-PERA 1,003 168 119 0 0 6142-WORKERS COMPENSATION 11,706 12,847 17,660 13,135 43 21,445 21,445 22,945 22,945 6125-EMPLOYEE BENEFITS 35,349 36,627 43,281 35,820 101 44,355 44,355 46,925 46,925 6100-TOTAL PERSONNEL SERVICES 331,291 345,280 376,647 332,320 860 343,855 342,355 352,425 350,925 6210-OFFICE SUPPLIES 450 470 360 500 0 500 500 500 500 6211 -SMALL TOOLS&EQUIPMENT 322 801 182 2,000 294 1,500 1,500 1,500 1,500 6214-CHEMICALS 4,279 4,319 2,156 4,000 3,694 4,300 4,300 4,400 4,400 6215-EQUIPMENT-PARTS 3,784 2,157 8,537 2,200 816 2,200 2,200 2,300 2,300 6229-GENERAL SUPPLIES 33,057 22,243 17,977 29,000 4,161 25,000 25,000 25,000 25,000 6205-SUPPLIES 41,892 29,990 29,212 37,700 8,964 33,500 33,500 33,700 33,700 6235-CONSULTANT SERVICES 0 91 0 0 0 6237-TELEPHONE/PAGERS 7,460 9,636 8,264 5,000 1,741 0 0 0 0 6239-PRINTING 820 789 473 1,000 0 500 500 500 500 6240-CLEANING SERVICE/GARBAGE 2,620 2,466 2,905 2,050 0 2,500 2,500 2,800 2,800 6249-OTHER CONTRACTUAL SERVICES 72,244 66,807 65,559 76,125 630 76,100 76,100 75,000 75,000 6230-CONTRACTUAL SERVICES 83,144 79,789 77,201 84,175 2,371 79,100 79,100 78,300 78,300 6255-UTILITIES-ELECTRIC 45,415 41,285 40,436 42,000 2,007 42,000 42,000 42,000 42,000 6256-UTILITIES-NATURAL GAS 36,696 33,227 30,736 32,000 2,130 31,000 31,000 31,000 31,000 6257-UTILITIES-PROPANE/WATER/SEWER 15,806 13,685 6,970 14,000 0 8,000 8,000 8,000 8,000 6250-UTILITIES 97,917 88,197 78,142 88,000 4,136 81,000 81,000 81,000 81,000 6265-REPAIRS-EQUIPMENT 26,721 681 15,702 10,000 0 9,000 9,000 10,000 10,000 6266-REPAIRS-BUILDING 11,899 0 2,855 2,000 240 2,000 2,000 3,000 3,000 6269-REPAIRS-OTHER 673 458 3,756 2,000 0 2,000 2,000 3,000 3,000 6260-REPAIRS AND MAINTENA 39,293 1,139 22,313 14,000 240 13,000 13,000 16,000 16,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,370 0 170 500 49 500 500 600 600 6277-MILEAGE/AUTO ALLOWANCE 60 71 131 300 0 200 200 250 250 6280-DUES&SUBSCRIPTIONS 4,005 2,592 3,047 3,400 102 3,000 3,000 3,000 3,000 6281 -UNIFORM/CLOTHING ALLOWANCE 3,975 3,923 7,530 5,000 300 5,000 5,000 5,500 5,500 6270-TRNG/TRAVL/DUES/UNIF 9,410 6,586 10,878 9,200 451 8,700 8,700 9,350 9,350 6200-TOTAL OPERATING COSTS 271,656 205,702 217,746 233,075 16,164 215,300 215,300 218,350 218,350 6310-RENTAL EXPENSE 260 160 200 300 0 200 200 300 300 6320-REFUNDS&REIMBURSEMENTS 0 0 0 100 0 0 0 0 0 6333-GENERAL-CASH DISCOUNTS -17 -11 -11 -3 6349-LATE FEES/FINANCE CHARGES 1 0 0 0 6351 -VISA/BANK CHARGES 8,100 8,718 8,093 6,250 540 8,000 8,000 8,500 8,500 6399-OTHER CHARGES 1,672 140 140 100 0 100 100 100 100 6301 -OTHER EXPENDITURES 10,016 9,007 8,422 6,750 537 8,300 8,300 8,900 8,900 6300-TOTAL OTHER EXPENDITURES 10,016 9,007 8,422 6,750 537 8,300 8,300 8,900 8,900 City of Apple Valley 230 Department Expense Summary Budget Years (2021-2022) AQUATIC SWIM CENTER 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6401 -EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6540-TAXABLE MISC FOR RESALE 48,778 53,575 47,387 60,000 0 59,000 59,000 58,000 58,000 6501 -TAXABLE/NON-TAXABLE MISC RESAL 48,778 53,575 47,387 60,000 0 59,000 59,000 58,000 58,000 6500-TOTAL EXPENDITURES 48,778 53,575 47,387 60,000 0 59,000 59,000 58,000 58,000 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 26,494 6,153 47,281 0 7,998 6701 -TOTAL CAPITAL OUTLAY 26,494 6,153 47,281 0 7,998 6700-TOTAL CAPITAL OUTLAY 26,494 6,153 47,281 0 7,998 688,235 619,716 697,484 632,145 25,559 626,455 624,955 637,675 636,175 231 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 44: AQUATIC SWIM CENTER-1940 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUES 4330 Aquatic Swimming 566,000 566,000 - 639,000 639,000 668,000 668,000 4331 Aquatic Concessions 120,000 130,000 - 130,000 130,000 130,000 130,000 5120 Aquatic Rentals 14,000 14,000 - 15,000 15,000 15,000 15,000 Total 700,000 710,000 - 784,000 784,000 813,000 813,000 SALARIES 6112 Salary-Seasonal Temp 295,000 295,000 800 298,000 298,000 304,000 304,000 6114 Overtime-Temp 3,000 1,500 - 1,500 - 1,500 - 6138 Medicare 4,320 4,300 - 4,340 4,340 4,430 4,430 6139 FICA 8,150 18,385 - 18,570 18,570 19,550 19,550 6142 Work Comp Ins 12,825 13,135 - 21,445 21,445 22,945 22,945 Total 323,295 332,320 800 343,855 342,355 352,425 350,925 6210 OFFICE SUPPLIES 500 500 - 500 500 500 500 Total 500 500 - 500 500 500 500 6211 SMALL TOOL&EQUIPMENT 2,000 2,000 600 1,500 1,500 1,500 1,500 Total 2,000 2,000 600 1,500 1,500 1,500 1,500 6214 CHEMICALS Cleaning Fluid,Chlorine,etc. 3,400 4,000 2,000 4,300 4,300 4,400 4,400 Total 3,400 4,000 2,000 4,300 4,300 4,400 4,400 6215 EQUIPMENT-PARTS 2,200 2,200 1,000 2,200 2,200 2,300 2,300 Total 2,200 2,200 1,000 2,200 2,200 2,300 2,300 6229 GENERAL SUPPLIES Lifeguard Equipment 18,000 18,000 350 15,000 15,000 15,000 15,000 Chairs,Tubes,Funbrella Canvas 9,800 11,000 400 10,000 10,000 10,000 10,000 Total 27,800 29,000 750 25,000 25,000 25,000 25,000 6237 TELEPHONE 6,000 5,000 2,000 - - - - Total 6,000 5,000 2,000 - - - - 6239 PRINTING/PUBLISHING Passes,Flyers 1,000 1,000 500 500 500 500 500 Total 1,000 1,000 500 500 500 500 500 6240 GARBAGE SERVICE 2,050 2,050 200 2,500 2,500 2,800 2,800 Total 2,050 2,050 200 2,500 2,500 2,800 2,800 6249 CONTRACTUAL SERVICE Water Mgmt Program 64,000 67,000 30,000 67,000 67,000 73,000 73,000 Floor Resurfacing 7,125 7,125 7,000 7,100 7,100 - - Employee Scheduling App 4,000 1,000 1,000 1,000 1,000 1,000 1,000 WiFi 1,000 1,000 - 1,000 1,000 1,000 1,000 Total 76,125 76,125 38,000 76,100 76,100 75,000 75,000 6255 UTILITIES-ELECTRIC 42,000 42,000 8,000 42,000 42,000 42,000 42,000 Total 42,000 42,000 8,000 42,000 42,000 42,000 42,000 6256 UTILITIES-NATURAL GAS 32,000 32,000 5,000 31,000 31,000 31,000 31,000 Total 32,000 32,000 5,000 31,000 31,000 31,000 31,000 6257 UTILITIES-PROPANE&WATER 12,000 14,000 4,000 8,000 8,000 8,000 8,000 Total 12,000 14,000 4,000 8,000 8,000 8,000 8,000 6265 REPAIRS-EQUIPMENT Pumps,Filters,Wiring and Lights 8,000 10,000 5,000 9,000 9,000 10,000 10,000 Total 8,000 10,000 5,000 9,000 9,000 10,000 10,000 6266 REPAIRS-BUILDINGS Miscellaneous _ 2,000 2,000 2,000 2,000 2,000 3,000 3,000 Total 2,000 2,000 2,000 2,000 2,000 3,000 3,000 6269 REPAIRS-OTHER Miscellaneous 17,000 2,000 2,000 2,000 2,000 3,000 3,000 Total 17,000 2,000 2,000 2,000 2,000 3,000 3,000 6275 SCHOOL/CONF/EXP-LOCAL First Aid Training,Lifeguard Cert. 500 500 50 500 500 600 600 Total 500 500 50 500 500 600 600 6277 MILEAGE ALLOWANCE Mileage-Pool staff 300 300 - 200 200 250 250 Total 300 300 - 200 200 250 250 6280 DUES&SUBSCRIPTIONS American Red Cross 3,400 3,400 200 3,000 3,000 3,000 3,000 Total 3,400 3,400 200 3,000 3,000 3,000 3,000 6281 UNIFORM/CLOTHING ALLOWANCE Swim Suits/Staff Apparel 5,000 5,000 1,000 5,000 5,000 5,500 5,500 Total 5,000 5,000 1,000 5,000 5,000 5,500 5,500 232 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 44: AQUATIC SWIM CENTER-1940 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6310 RENTAL EXPENSE Pool rentals for preseason trainings 300 300 - 200 200 300 300 Total 300 300 - 200 200 300 300 6320 REFUNDS&REIMBURSEMENTS 100 100 - - - - - Total 100 100 - - - - - 6399 OTHER CHARGES 100 100 - 100 100 100 100 Total 100 100 - 100 100 100 100 6351 VISA/Bank Charges 6,250 6,250 500 8,000 8,000 8,500 8,500 Total 6,250 6,250 500_ 8,000 8,000_ 8,500 8,500 6540 TAXABLE MISC FOR RESALE Pop and Concessions 60,000 60,000 - 59,000 59,000 58,000 58,000 Total _ 60,000 60,000 - 59,000 59,000 _ 58,000 58,000 6740 CAPITAL OUTLAY-OTHER ITEMS Improvements for Concessions 10,000 - - - - - - Diamond Brite Pool Shell-Diving Well 200,000 - - - - - - Drain Cover Replacement 25,000 - - - - - - Total 235,000 - - - - - - Total Net of Personnel 545,025 299,825 72,800 282,600 282,600 285,250 285,250 TOTAL EXPENSES $ 868,320 $ 632,145 $ 73,600 $ 626,455 $ 624,955 $ 637,675 $ 636,175 233 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 45 1920 Apple Valley Senior Center Expenses related to the operation of the Apple Valley Senior Center. The Senior Center provides modern amenities and areas for meetings and special events with seating for up to 224 in the 21,000 square foot facility. MAJOR OBJECTIVES FOR 2021 Market the facility to possible rental groups for increased revenue. Also, utilize the facility to serve the recreational interests of our senior population. MAJOR OBJECTIVES FOR 2022 Continue to meet the ever changing needs of the senior population including arts and education programming. Work on creative ways to market the facility to increase rentals. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Senior Center Members 963 993 965 945 900 950 Large Event Rentals 78 112 75 13 50 75 Meeting Room Rentals 200 171 121 6 150 175 Regular Status Personnel Schedule —FTE's Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Recreation Supervisor II 1 1 1 1 1 1 Maintenance II 1 1 1 1 1 1 Temporary Status Personnel Schedule —(# hours) Actual Actual Actual Projected Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Building Supervisor 3,725 3,616 3,359 2,900 3,500 3,700 Building Attendant xx xx xx xx xx xx Custodian 450 494 408 500 550 600 234 Summary Budget Department 45-Apple Valley Senior Center 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 5116 Rentals 58,515 63,231 55,331 70,000 70,000 70,000 70,000 4359 Rec Sr Rev-Reimb. 60 2,904 (346) 1,000 1,000 1,000 1,000 4360 Rec Senior Programs 24,919 25,474 27,247 25,000 29,000 29,500 29,000 83,494 91,609 82,232 96,000 100,000 100,500 100,000 Expenditures: Salaries&Wages 229,122 237,756 241,107 247,950 247,025 248,665 253,120 Emp.Benefits 71,237 72,273 75,412 68,650 72,375 75,335 76,415 Supplies 9,313 10,105 16,556 11,800 14,300 12,550 12,700 Contractual Serv. 22,853 21,592 25,019 23,850 5,950 28,550 28,550 Utilities 25,852 25,836 22,677 26,700 26,700 24,100 24,300 Repairs&Maint. 12,087 13,281 7,287 8,000 15,000 29,000 29,500 Training/Travel/Dues 710 1,251 1,155 960 1,610 1,610 1,760 Other Exp. 257 126 277 500 500 150 150 Credit Card Fees 414 - - 300 300 - - Capital outlay 38,930 18,755 25,670 27,000 20,000 - - Total Exp 410,775 400,974 415,158 415,710 403,760 419,960 426,495 Net addition to(use of) (327,281) (309,365) (332,926) (319,710) (303,760) (319,460) (326,495) general revenues General Municipal Fund Bldg Fund / Other Funds 2021 CAPITAL OUTLAY Cooling Tower $ 10,000 Concrete- Dumpster Are 50,000 Carpet-Yellowstone Room 50,000 $ 110,000 2022 CAPITAL OUTLAY Core Water Pipes $ 10,000 Kitchen Flooring 10,000 Garage Storage Roof Replacement 26,000 $ 46,000 City of Apple Valley 235 Department Expense Summary Budget Years (2021-2022) APPLE VALLEY SENIOR CENTER 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 138,151 145,078 149,697 150,260 70,296 154,735 154,735 158,100 158,100 6111 -SALARY PART-TIME 90,161 72,995 74,653 70,245 33,374 67,365 67,365 69,385 69,385 6112-SALARY-SEASONAL TEMP 744 18,936 16,757 20,000 12,047 20,000 20,000 20,000 20,000 6113-OVERTIME-REGULAR EMPLOYEES 447 500 999 0 6121 -INSURANCE CASH BENEFIT 0 360 0 360 6122-COMP REQUEST -381 -114 -999 -145 6123-SALARY-OTHER 6,520 6,565 6,565 5,635 5,635 6105-SALARIES AND WAGES 229,122 237,756 241,107 247,025 115,932 248,665 248,665 253,120 253,120 6138-MEDICARE 3,215 3,283 3,304 3,580 1,619 3,610 3,610 3,670 3,670 6139-FICA 13,746 14,038 14,125 15,315 6,924 15,420 15,420 15,695 15,695 6141 -PENSIONS-PERA 17,156 17,657 17,542 17,775 8,630 17,900 17,900 18,235 18,235 6142-WORKERS COMPENSATION 6,551 7,059 7,511 7,600 3,293 5,720 5,720 6,125 6,125 6144-LONG-TERM DISABILITY INSURANCE 276 288 301 425 133 440 440 445 445 6145-MEDICAL INSURANCE 34,606 37,380 41,742 34,680 17,041 32,245 32,245 32,245 32,245 6146-DENTAL INSURANCE 3,012 3,129 3,129 1,458 6147-LIFE INSURANCE-BASIC 12 12 12 6 6148-LIFE INSURANCE-SUPP/DEPEND 27 1,034 879 0 6170-EMPLOYEE PAID PREMIUMS -7,364 -11,609 -13,132 -7,000 -5,627 6125-EMPLOYEE BENEFITS 71,237 72,273 75,412 72,375 33,477 75,335 75,335 76,415 76,415 6100-TOTAL PERSONNEL SERVICES 300,360 310,029 316,518 319,400 149,409 324,000 324,000 329,535 329,535 6210-OFFICE SUPPLIES 237 95 101 400 66 100 100 200 200 6211 -SMALL TOOLS&EQUIPMENT 702 36 809 3,500 264 3,000 1,500 4,000 1,500 6215-EQUIPMENT-PARTS 1,001 353 856 400 632 450 450 500 500 6229-GENERAL SUPPLIES 7,373 9,621 14,790 10,000 3,928 10,500 10,500 10,500 10,500 6205-SUPPLIES 9,313 10,105 16,556 14,300 4,891 14,050 12,550 15,200 12,700 6235-CONSULTANT SERVICES 20 253 21 21 6237-TELEPHONE/PAGERS 0 320 615 600 272 650 650 650 650 6239-PRINTING 0 11 816 800 10 700 700 700 700 6240-CLEANING SERVICE/GARBAGE 1,594 1,545 2,010 1,350 1,342 2,700 2,700 2,700 2,700 6249-OTHER CONTRACTUAL SERVICES 21,239 19,462 21,558 3,200 7,577 24,500 24,500 24,500 24,500 6230-CONTRACTUAL SERVICES 22,853 21,592 25,019 5,950 9,221 28,550 28,550 28,550 28,550 6255-UTILITIES-ELECTRIC 21,398 21,684 18,757 22,000 7,762 20,000 20,000 20,000 20,000 6256-UTILITIES-NATURAL GAS 3,762 3,515 3,258 4,000 1,941 3,400 3,400 3,600 3,600 6257-UTILITIES-PROPANE/WATER/SEWER 692 637 661 700 212 700 700 700 700 6250-UTILITIES 25,852 25,836 22,677 26,700 9,915 24,100 24,100 24,300 24,300 6265-REPAIRS-EQUIPMENT 440 873 2,575 2,000 8,298 4,000 4,000 4,500 4,500 6266-REPAIRS-BUILDING 11,647 12,408 4,712 13,000 2,938 25,000 25,000 25,000 25,000 6260-REPAIRS AND MAINTENA 12,087 13,281 7,287 15,000 11,236 29,000 29,000 29,500 29,500 6275-SCHOOLS/CONFERENCES/EXP LOCAL 0 0 0 300 0 300 300 350 350 6276-SCHOOLS/CONFERENCES/EXP OTHER 125 225 522 0 6277-MILEAGE/AUTO ALLOWANCE 316 416 397 300 132 400 400 400 400 6280-DUES&SUBSCRIPTIONS 40 60 65 110 45 110 110 110 110 6281 -UNIFORM/CLOTHING ALLOWANCE 229 550 170 900 296 800 800 900 900 6270-TRNG/TRAVL/DUES/UNIF 710 1,251 1,155 1,610 473 1,610 1,610 1,760 1,760 6200-TOTAL OPERATING COSTS 70,815 72,065 72,693 63,560 35,735 97,310 95,810 99,310 96,810 6310-RENTAL EXPENSE 0 0 213 0 213 City of Apple Valley 236 Department Expense Summary Budget Years (2021-2022) APPLE VALLEY SENIOR CENTER 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6333-GENERAL-CASH DISCOUNTS -26 -24 -37 -17 6351 -VISA/BANK CHARGES 414 0 0 300 0 300 0 300 0 6399-OTHER CHARGES 282 150 100 500 15 500 150 500 150 6301-OTHER EXPENDITURES 670 126 277 800 212 800 150 800 150 6300-TOTAL OTHER EXPENDITURES 670 126 277 800 212 800 150 800 150 6401 -EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 38,930 18,755 25,670 20,000 0 6701-TOTAL CAPITAL OUTLAY 38,930 18,755 25,670 20,000 0 6700-TOTAL CAPITAL OUTLAY 38,930 18,755 25,670 20,000 0 410,775 400,974 415,158 403,760 185,355 422,110 419,960 429,645 426,495 237 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 45: APPLE VALLEY SENIOR CENTER-1920 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUES 4359 Recreation Senior Revenue-Reimburse 1,000 1,000 800 1,000 1,000 1,000 1,000 4360 Recreation Senior Programs 25,000 29,000 8,000 29,500 29,500 29,000 29,000 5116 Senior Center Rentals 70,000 70,000 20,000 70,000 70,000 70,000 70,000 Totals 96,000 100,000 28,800 100,500 100,500 100,000 100,000 SALARIES 6110 Regular Employees 144,065 150,260 150,260 154,735 154,735 158,100 158,100 6111 Salary-Parttime 96,660 70,245 70,245 67,365 67,365 69,385 69,385 6112 Salary-Seasonal - 20,000 15,000 20,000 20,000 20,000 20,000 6123 Salary-Other 7,225 6,520 - 6,565 6,565 5,635 5,635 6138 Medicare 3,595 3,580 3,580 3,610 3,610 3,670 3,670 6139 FICA 15,375 15,315 15,315 15,420 15,420 15,695 15,695 6141 Pension-PERA 18,600 17,775 17,775 17,900 17,900 18,235 18,235 6142 Work Comp Ins 7,610 7,600 7,600 5,720 5,720 6,125 6,125 6144 Long-term Disability Insurance 410 425 425 440 440 445 445 6145 Hospital&Life Insurance 30,060 34,680 34,680 32,245 32,245 32,245 32,245 6170 Employee Paid Premiums (7,000) (7,000) (7,000) - - - - Total 316,600 _ 319,400 307,880 _ 324,000 324,000 329,535 329,535 6210 OFFICE SUPPLIES 400 400 150 100 100 200 200 Total 400 400 150 100 100 200 200 6211 SMALL TOOL&EQUIPMENT 1,000 3,500 3,000 3,000 1,500 4,000 1,500 Total 1,000 3,500 3,000 3,000 1,500 4,000 1,500 6215 SMALL EQUIPMENT PARTS 400 400 300 450 450 500 500 Total 400 400 300 450 450 500 500 6229 GENERAL SUPPLIES Program Materials 5,000 5,000 3,000 5,000 5,000 5,000 5,000 Cleaning Chemicals/Paper Products 5,000 5,000 6,500 5,500 5,500 5,500 5,500 Total 10,000 10,000 9,500 10,500 10,500 10,500 10,500 6237 TELEPHONE Maintenance Cell Phone 600 600 600 650 650 650 650 Total 600 600 600 650 650 650 650 6239 PRINTING/PUBLISHING 800 _ 800 - 700 700 700 700 Total 800 800 - 700 700 700 700 6240 C.SERVICE/GARBAGE REMOVAL Garbage Removal/Clean Floors 1,300 1,350 2,700 2,700 2,700 2,700 2,700 Floor/Carpet Cleaning 50 _ - - - - - - Total 1,350 1,350 2,700 2,700 2,700 2,700 2,700 6249 OTHER CONTRACTUAL SERVICES Outing Fees&Instructors 13,000 15,000 10,000 16,000 16,000 16,000 16,000 Heating/Cooling Prevent.Maintenance 6,000 6,000 6,000 6,300 6,300 6,300 6,300 Elevator Inspection 1,100 1,200 1,200 1,200 1,200 1,200 1,200 Alarm Monitoring 1,000 _ 1,000 1,000 _ 1,000 1,000 1,000 1,000 Total 21,100 23,200 18,200 24,500 24,500 24,500 24,500 6255 UTILITIES-ELECTRIC 22,000 22,000 19,000 20,000 20,000 20,000 20,000 Total 22,000 _ 22,000 19,000 _ 20,000 20,000_ 20,000 20,000 6256 UTILITIES-NATURAL GAS 4,000 4,000 3,700 3,400 3,400 3,600 3,600 Total 4,000 4,000 3,700 3,400 3,400 3,600 3,600 6257 UTILITIES-OTHER Water/Sewer/Propane 700 700 700 700 700 700 700 Total 700 700 700 700 700 700 700 6265 REPAIRS-EQUIPMENT Miscellaneous 2,000 2,000 9,000 4,000 4,000 4,500 4,500 Total 2,000 2,000 9,000 4,000 4,000 4,500 4,500 6266 REPAIRS-BUILDING Miscellaneous Building Repairs 6,000 13,000 3,000 10,000 10,000 10,000 10,000 Quarterly HVAC Maint Program - - - 15,000 15,000 15,000 15,000 Total 6,000 13,000 3,000 25,000 25,000 25,000 25,000 6275 SCHOOLS/CONFERENCES 200 300 - 300 300 350 350 Total 200 300 - 300 300 350 350 6277 MILEAGE ALLOWANCE Part-Time Staff 150 - 300 300 400 400 400 400 Total 150 300 300 400 400 400 400 6280 DUES&SUBSCRIPTIONS MASS 110 110 45 110 110 110 110 Total 110 110 45 110 110 110 110 238 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 45: APPLE VALLEY SENIOR CENTER-1920 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED _ ADOPTED PROJECTED _ PROP RECOMMEND PROP RECOMMEND 6281 UNIFORMICLOTHING ALLOWANCE 500 _ 900 - 800 800 900 900 Total 500 900 - 800 800 900 900 6399 OTHER CHARGES Misc 500 500 50 500 150 500 150 Total 500 500 50 500 150 500 150 6351 VISAIBANK CHARGES 300 300 - 300 - 300 - Total 300 300 300 - 300 - 6735 CAPITAL OUTLAY-OTHER IMPROV Interior Painting-High Traffic Areas 10,000 - - - - - - Audio/Visual Equipment 17,000 Total 27,000 - - - - - - _ - - - - - - - Total Net of Personnel 99,110 84,360 70,245 98,110 95,960 100,110 96,960 TOTAL EXPENSES $ 415,710 $ 403,760 $ 378,125 $ 422,110 $ 419,960 $ 429,645 $ 426,495 239 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 47 1950 Insurance DESCRIPTION OF ACTIVITY This Business Unit accounts for the unallocated property and workers compensation insurance charges for the General Fund. The city participates in the League of MN Cities Insurance Trust (LMCIT). MAJOR OBJECTIVES FOR 2021/2022 Work with staff to lower the Experience Modifiers for workers compensation and property/liability insurance. The trend in the worker compensation experience modifier has declined over the past few years based on a positive experience over the past few years. The property/liability premium increases 0.3% overall for the 2019/20 premium year and the worker comp premium decreased 7.1%, which relates directly to the drop in the work comp experience modification factor from .95 to .83. The proposed budgets include these rate increases. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Worker Comp Exp. Modifier 1.01 .95 .83 1.20 1.10 Liability Experience Modifier 1.058 .991 .89 .98 1.00 Auto Experience Modifier 1.00 1.15 1.10 (*)—New Experience Modifier Regular Status Personnel Schedule—FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None Summary Budget Department 47 Insurance 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Salaries & Wages - - - - - - - Employee Benefits 11,976 2,749 - 12,000 12,000 12,000 12,000 Supplies 125 - Insurance Premium 303,000 313,150 313,150 313,150 312,500 325,000 408,450 Capital Outlay Net provision to (use 314,976 316,024 313,150 325,150 324,500 337,000 420,450 of) general revenues 2021/22 CAPITAL OUTLAY: None City of Apple Valley 240 Department Expense Summary Budget Years (2021-2022) INSURANCE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6105-SALARIES AND WAGES 0 0 0 0 0 6143-UNEMPLOYMENT COMPENSATION 11,976 2,749 0 12,000 1,212 12,000 12,000 12,000 12,000 6125-EMPLOYEE BENEFITS 11,976 2,749 0 12,000 1,212 12,000 12,000 12,000 12,000 6100-TOTAL PERSONNEL SERVICES 11,976 2,749 0 12,000 1,212 12,000 12,000 12,000 12,000 6229-GENERAL SUPPLIES 125 0 0 6205-SUPPLIES 125 0 0 6200-TOTAL OPERATING COSTS 125 0 0 6311 -INSURANCE-PROPERTY/LIABILITY 303,000 313,150 313,150 312,500 156,250 325,000 325,000 408,450 408,450 6301 -OTHER EXPENDITURES 303,000 313,150 313,150 312,500 156,250 325,000 325,000 408,450 408,450 6300-TOTAL OTHER EXPENDITURES 303,000 313,150 313,150 312,500 156,250 325,000 325,000 408,450 408,450 314,976 316,024 313,150 324,500 157,462 337,000 337,000 420,450 420,450 241 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 47: INSURANCE-1950 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN _ ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6143 Unemployment Compensation 12,000 12,000 12,000 12,000 12,000 12,000 12,000 Total 12,000 12,000 12,000 12,000 12,000 12,000 12,000 6235 CONSULTANT SERVICES Total - - - - - - - 6311 INSURANCE Automobile 34,000 35,000 35,000 56,000 56,000 63,000 63,000 Property 107,700 110,900 110,900 109,000 109,000 144,900 144,900 General Liability 110,450 113,800 113,800 104,000 104,000 124,950 124,950 Boiler and Machinery 10,400 10,700 10,700 16,000 16,000 17,850 17,850 Umbrella 49,600 51,100 51,100 49,000 49,000 56,700 56,700 Employee Bonds 1,000 1,000 1,000 1,000 1,000 1,050 1,050 Reduction to Trend - (10,000) (10,000) (10,000) (10,000) - - Total 313,150 312,500 312,500 325,000 325,000 408,450 408,450 Total Net of Personnel 313,150 312,500 312,500 325,000 325,000 408,450 408,450 TOTAL EXPENSES $ 325,150 $ 324,500 $ 324,500 $ 337,000 $ 337,000 $ 420,450 $ 420,450 242 ••• •••• ••••• ••• AppValley Notes: 243 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 1000 48 1960 Contingency & Transfers DESCRIPTION OF ACTIVITY The Council Contingency business unit provides the City Council with the financial ability to address unbudgeted items that come up after the levy is adopted. Fuel costs have the potential to become volatile and could exceed individual department budgets. This business unit contains a transfer to the Municipal Building Fund to fund a portion of the building improvement requests each budget year. A significant share of the annual street maintenance program comes from the property tax levy achieved with a transfer from the general fund to the Road Improvement Fund. MAJOR OBJECTIVES FOR 2021/2022 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Summary Budget Department 48 Contingency& Transfers 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Expenditures: Other Expenses 19,156 - 11,486 164,420 40,490 40,490 127,450 Capital Outlay - - 19,780 - - Transfer to Cable TV Fund - - - - - Transfers to FCPF 2,001,000 1,165,000 350,000 -Transfer to Muni Bldg Fund 176,000 381,000 214,000 186,000 192,000 198,000 204,000 Transfers to Road Improvement Fund 3,332,100 3,417,000 3,437,000 3,437,000 3,540,000 3,664,000 3,801,000 Total 5,528,256 4,963,000 4,032,266 3,787,420 3,772,490 3,902,490 4,132,450 2021 CAPITAL OUTLAY: None 2022 CAPITAL OUTLAY: None City of Apple Valley 244 Department Expense Summary Budget Years (2021-2022) CONTINGENCY&TRANSFERS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6112-SALARY-SEASONAL TEMP 161 0 0 0 6105-SALARIES AND WAGES 161 0 0 0 6138-MEDICARE 2 0 0 0 6139-FICA 10 0 0 0 6142-WORKERS COMPENSATION 6 0 0 0 6125-EMPLOYEE BENEFITS 19 0 0 0 6100-TOTAL PERSONNEL SERVICES 180 0 0 0 6205-SUPPLIES 0 0 0 0 6235-CONSULTANT SERVICES 18,976 0 11,486 0 6230-CONTRACTUAL SERVICES 18,976 0 11,486 0 6260-REPAIRS AND MAINTENA 0 0 0 0 6200-TOTAL OPERATING COSTS 18,976 0 11,486 0 6399-OTHER CHARGES 0 0 0 40,490 0 40,490 40,490 120,000 127,450 6301 -OTHER EXPENDITURES 0 0 0 40,490 0 40,490 40,490 120,000 127,450 6300-TOTAL OTHER EXPENDITURES 0 0 0 40,490 0 40,490 40,490 120,000 127,450 7110-TRANSFER TO OTHER FUNDS 5,509,100 4,963,000 4,020,780 3,732,000 0 3,862,000 3,862,000 4,005,000 4,005,000 7101 -TOTAL TRANSFERS 5,509,100 4,963,000 4,020,780 3,732,000 0 3,862,000 3,862,000 4,005,000 4,005,000 7100-TOTAL TRANSFERS 5,509,100 4,963,000 4,020,780 3,732,000 0 3,862,000 3,862,000 4,005,000 4,005,000 5,528,255 4,963,000 4,032,266 3,772,490 0 3,902,490 3,902,490 4,125,000 4,132,450 245 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 48: CONTINGENCY&TRANSFERS-1960 COMPANY 1000: GENERAL FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6399 OTHER CHARGES General Contingency 174,420 102,490 102,490 102,490 102,490 182,000 189,450 $.25 per gallon for fuel 30,000 20,000 20,000 20,000 20,000 20,000 20,000 Potential Labor Negot Consultant 7,000 - - - - - - Participation factor for Annual Leave Sellback (35,000) (35,000) (35,000) (35,000) (35,000) (35,000) Position Vacancy Factor (47,000) (47,000) (47,000) (47,000) (47,000) (47,000) (47,000) Total 164,420 40,490 40,490 40,490 40,490 120,000 127,450 7110 Transfers Out Transfer to Road Improvement FL 3,437,000 3,540,000 3,540,000 3,664,000 3,664,000 3,801,000 3,801,000 Transfer to Muni Bldg Fund 186,000 192,000 192,000 198,000 198,000 204,000 204,000 3,623,000 3,732,000 3,732,000 3,862,000 3,862,000 4,005,000 4,005,000 Total Net of Personnel 3,787,420 3,772,490 3,772,490 3,902,490 3,902,490 4,125,000 4,132,450 TOTAL EXPENSES $ 3,787,420 $ 3,772,490 $ 3,772,490 $ 3,902,490 $ 3,902,490 $ 4,125,000 $ 4,132,450 246 ••• •••• ••••• ••• AppValley Notes: 247 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 2010 70 2012 Cable Joint Powers DESCRIPTION OF ACTIVITY This fund is for the expenses of the Apple Valley, Farmington and Rosemount Cable Commission. Expenses are used in the production or cablecasting of video productions done on behalf of the three city commission. Revenues for the fund come from quarterly invoices to the three cities. The commission cities estimate their future capital expenses in this budget, but the funding for the capital will not be collected in advance. Instead, the cities will receive invoices divided by formula at the time capital purchases are made. The three cities can then use their PEG funds to reimburse this fund for the exact amount of the capital expense. PEG revenues collected by the cities may only be used for capital expenses. MAJOR OBJECTIVES FOR 2021 and 2022 1. Purchase and invoice member cities for Cable Commission capital purchases. 2. Update live streaming, Video-on-Demand (VOD) and Over-the-Top (OTT) options for viewing content. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 #of Cable Customers 17,300 16,900 16,300 15,500 14,800 14,800 #of City Meetings Cablecast 130 130 130 130 130 130 Total Hours of Programming 4,500 4,500 4,500 4,500 4,500 4,500 Cablecast Estimated#of Bulletin Board 500 500 500 500 500 500 Messages Regular Status Personnel Schedule—FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Cable Coordinator 1 1 1 1 1 1 Video Production Specialist 1 1 2 2 2 2 Temporary Status Personnel Schedule—Hours (Part Time) Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Cable Access Prod.Asst. 693 693 693 0 0 0 Cable Operators 1120 1120 1120 1120 1120 1120 248 Summary Budget Department 70 Cable TV Joint Powers 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: PEG Fees 61,252 68,122 87,926 71,000 - - - Other City Shares 118,513 120,105 148,118 140,390 162,168 175,568 182,170 Investment Earnings 1,246 - 2,136 1,500 1,500 1,500 1,500 Transfer from Other Funds 57,289 120,105 148,002 140,390 162,168 175,568 182,170 Other Misc rev. 1,460 - 192 - - - - 239,759 308,332 386,375 353,280 325,836 352,636 365,840 Expenditures: Salaries&Wages 159,331 159,724 194,973 192,565 216,360 237,160 247,320 Employee Benefits 46,763 51,129 72,899 76,500 81,975 87,275 88,895 Supplies 3,820 2,820 3,946 4,000 4,000 4,500 4,000 Contractual Services 8,529 5,842 1,008 4,700 4,700 4,700 4,700 Repairs&Maintenance 569 - 1,600 8,000 6,000 8,000 8,000 Training/Travel/Dues 5,603 2,877 3,133 6,900 8,800 7,000 8,800 Other Expenses 1,496 1,561 1,568 2,500 2,500 2,500 2,625 Capital Outlay 91,687 14,116 6,108 - - - - 317,800 238,069 285,235 295,165 324,335 351,135 364,340 Net addition to(use of)net (78,042) 70,263 101,140 58,115 1,501 1,501 1,500 assets Fund Balance Beginning of Year $ 209,711 $ 131,670 $ 201,933 $ 303,072 $ 303,072 $ 304,573 $ 306,074 Revenues 239,759 308,332 386,375 353,280 325,836 352,636 365,840 Expenditures (317,800) (238,069) (285,235) (295,165) (324,335) (351,135) (364,340) End of Year 131,670 201,933 303,072 361,187 304,573 306,074 307,574 2021/2022 CAPITAL OUTLAY Capital equipment purchases will included replacing two edit stations and equipment for live streaming, Video-on-Demand (VOD) and Over-the-Top (OTT) options for viewing content. The Capital Outlay will be paid directly by member cities using PEG fee collections. City of Apple Valley 249 Department Expense Summary Budget Years (2021-2022) CABLE TV JOINT POWERS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 133,141 124,836 184,381 187,700 91,840 201,780 201,780 213,240 213,240 6111 -SALARY PART-TIME 25,269 23,439 360 16,700 0 7,200 7,200 7,400 7,400 6112-SALARY-SEASONAL TEMP 201 11,414 10,232 0 2,183 17,200 17,200 17,500 17,500 6113-OVERTIME-REGULAR EMPLOYEES 3,573 3,027 4,431 3,000 3,614 3,000 3,000 3,000 3,000 6121 -INSURANCE CASH BENEFIT 720 0 0 0 6122-COMP REQUEST -3,573 -2,991 -4,431 -3,614 6123-SALARY-OTHER 8,960 7,980 7,980 6,180 6,180 6105-SALARIES AND WAGES 159,331 159,724 194,973 216,360 94,023 237,160 237,160 247,320 247,320 6138-MEDICARE 2,294 2,282 2,669 3,135 1,259 3,440 3,440 3,585 3,585 6139-FICA 9,810 9,756 11,411 13,415 5,385 14,705 14,705 15,335 15,335 6141 -PENSIONS-PERA 10,175 11,255 13,985 16,225 6,912 17,250 17,250 17,995 17,995 6142-WORKERS COMPENSATION 392 454 837 1,000 241 690 690 765 765 6143-UNEMPLOYMENT COMPENSATION 0 0 0 0 6144-LONG-TERM DISABILITY INSURANCE 221 250 369 550 170 585 585 610 610 6145-MEDICAL INSURANCE 23,724 27,934 51,164 47,650 27,338 50,605 50,605 50,605 50,605 6146-DENTAL INSURANCE 1,929 2,166 3,647 1,738 6147-LIFE INSURANCE-BASIC 12 12 18 8 6148-LIFE INSURANCE-SUPP/DEPEND 40 0 0 0 6170-EMPLOYEE PAID PREMIUMS -1,833 -2,980 -11,202 -9,147 6125-EMPLOYEE BENEFITS 46,763 51,129 72,899 81,975 33,905 87,275 87,275 88,895 88,895 6100-TOTAL PERSONNEL SERVICES 206,095 210,853 267,872 298,335 127,928 324,435 324,435 336,215 336,215 6210-OFFICE SUPPLIES 18 0 0 500 0 500 500 500 500 6211 -SMALL TOOLS&EQUIPMENT 1,716 1,223 969 1,000 172 1,000 1,000 500 500 6215-EQUIPMENT-PARTS 679 30 743 500 64 500 500 500 500 6229-GENERAL SUPPLIES 1,407 1,568 2,234 2,000 968 2,500 2,500 2,500 2,500 6205-SUPPLIES 3,820 2,820 3,946 4,000 1,204 4,500 4,500 4,000 4,000 6231 -LEGAL SERVICES 7,936 4,307 347 58 6235-CONSULTANT SERVICES 0 932 0 3,500 0 3,500 3,500 3,500 3,500 6237-TELEPHONE/PAGERS 444 604 604 1,200 261 1,200 1,200 1,200 1,200 6238-POSTAGE/UPS/FEDEX 21 0 0 0 6239-PRINTING 129 0 58 0 6230-CONTRACTUAL SERVICES 8,529 5,842 1,008 4,700 318 4,700 4,700 4,700 4,700 6265-REPAIRS-EQUIPMENT 569 0 1,600 6,000 398 8,000 8,000 8,000 8,000 6260-REPAIRS AND MAINTENA 569 0 1,600 6,000 398 8,000 8,000 8,000 8,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 675 0 0 3,000 0 3,000 3,000 3,000 3,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 0 0 0 701 6277-MILEAGE/AUTO ALLOWANCE 2,230 2,219 2,325 3,000 790 3,000 3,000 3,000 3,000 6280-DUES&SUBSCRIPTIONS 2,698 658 808 2,800 1,989 1,000 1,000 2,800 2,800 6270-TRNG/TRAVL/DUES/UNIF 5,603 2,877 3,133 8,800 3,480 7,000 7,000 8,800 8,800 6200-TOTAL OPERATING COSTS 18,522 11,539 9,687 23,500 5,401 24,200 24,200 25,500 25,500 6311 -INSURANCE-PROPERTY/LIABILITY 1,496 1,561 1,568 2,500 1,585 2,500 2,500 2,625 2,625 6333-GENERAL-CASH DISCOUNTS 0 0 0 -1 6301 -OTHER EXPENDITURES 1,496 1,561 1,568 2,500 1,584 2,500 2,500 2,625 2,625 6300-TOTAL OTHER EXPENDITURES 1,496 1,561 1,568 2,500 1,584 2,500 2,500 2,625 2,625 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 91,687 14,116 6,108 0 2,283 6701-TOTAL CAPITAL OUTLAY 91,687 14,116 6,108 0 2,283 6700-TOTAL CAPITAL OUTLAY 91,687 14,116 6,108 0 2,283 317,800 238,069 285,235 324,335 137,196 351,135 351,135 364,340 364,340 CITY OF APPLE VALLEY 2021 BUDGET 250 ACCOUNT DETAIL DEPT 70: CABLE TV JOINT POWERS-2012 COMPANY 2010: CABLE TV JOINT POWERS JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMENE PROP RECOMMENE - SALARIES 6110 Cable Coordinator 75,920 80,540 80,540 85,480 85,480 89,870 89,870 6110 Full-Time Employees-V.P.Specialist 93,415 107,160 107,160 116,300 116,300 123,370 123,370 6111 Part-Time Employees-Asst./Intern - - - 7,200 7,200 7,400 7,400 6112 PT Employees-Control room operato 16,650 16,700 16,700 17,200 17,200 17,500 17,500 6113 Overtime-Reg 1,000 3,000 3,000 3,000 3,000 3,000 3,000 6123 Salaries-Other 5,580 8,960 8,960 7,980 7,980 6,180 6,180 6138 Medicare 2,775 3,135 3,135 3,440 3,440 3,585 3,585 6139 FICA 11,875 13,415 13,415 14,705 14,705 15,335 15,335 6141 Pension-PERA 14,370 16,225 16,225 17,250 17,250 17,995 17,995 6142 Worker Comp 560 1,000 1,000 690 690 765 765 6144 Long-term Disability Insurance 480 550 550 585 585 610 610 6145 Hospital&Life Insurance 46,440 47,650 47,650 50,605 50,605 50,605 50,605 Total 269,065 298,335 298,335 324,435 324,435 336,215 336,215 6210 OFFICE SUPPLIES Misc. 500 500 500 500 500 500 500 Total 500 500 500 500 500 500 500 6211 SMALL TOOLS&EQUIPMENT Misc. 500 1,000 1,000 1,000 1,000 500 500 Total _ 500 _ 1,000 1,000 1,000 1,000 500 500 6215 EQUIPMENT-PARTS Misc _ 500 500 500 500 500 500 500 Total 500 500 500 500 500 500 500 6229 GENERAL SUPPLIES Supplies 2,500 2,000 2,000 2,500 2,500 2,500 2,500 Total 2,500 2,000 2,000 2,500 2,500 2,500 2,500 6235 CONSULTANT SERVICES Legal Fees 3,500 3,500 3,500 3,500 3,500 3,500 3,500 Technical Consulting - - - - - - - Total 3,500 3,500 3,500 3,500 3,500 3,500 3,500 6237 TELEPHONE/POSTAGE Cell Phone 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Total 1,200 1,200 1,200 1,200 1,200 1,200 1,200 6265 REPAIRS-EQUIPMENT Non-Service Contract Repairs 6,000 6,000 6,000 6,000 6,000 6,000 6,000 Tightrope System Service Contract 2,000 2,000 2,000 2,000 2,000 Total 8,000 6,000 6,000 8,000 8,000 8,000 8,000 6275 SCHOOL/CONFERENCES-LOCAL MACTA Annual 700 - - Other 300 3,000 3,000 3,000 3,000 3,000 3,000 Total 1,000 3,000 3,000 3,000 3,000 3,000 3,000 6277 MILEAGE ALLOWANCE Coordinator Mileage 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Producers Mileage 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Total 3,000 3,000 3,000 3,000 3,000 3,000 3,000 6280 DUES&SUBSCRIPTIONS MACTA Dues 2,000 2,000 2,000 Tightrope Software Assurance 2,000 2,000 Annual Software Licenses 500 500 500 500 500 500 Music&Stock Library 300 300 300 500 500 300 300 NATOA Annual Membership 600 - - - - - - Total 2,900 2,800 2,800 1,000 1,000 2,800 2,800 6311 INSURANCE LMCIT Insurance _ 2,500 2,500 2,500 2,500 2,500 2,625 2,625 Total 2,500 2,500 2,500 2,500 2,500 2,625 2,625 6740 CAPITAL OUTLAY-OTHER ITEMS Additional Edit Station - Audio Embedding Cards - Portable Light Kit - Trf from PEG for Capital Outlay Camera System 6,000 Tablet/Laptop 1,250 Control Room-Switchers 75,000 75,000 Network Attached Storage(NAS) 2,500 2,500 New Office Furnishings(AV Capitol) 20,000 20,000 Edit Stations 15,000 15,000 Web Streaming 25,000 25,000 Tranmission Rack-Tightrope Replacement 30,000 30,000 Amount charged separately using PEG funds (7,250) (97,500) (97,500) (40,000) (40,000) (30,000) (30,000) Total - - - - - - - Total Net of Personnel 26,100 26,000 26,000 26,700 26,700 28,125 28,125 TOTAL EXPENSES(Operations) 295,165 324,335 324,335 351,135 351,135 364,340 364,340 Individual City shares are: Apple Valley 147,583 162,168 162,168 175,568 175,568 182,170 182,170 Farmington 73,791 81,084 81,084 87,784 87,784 91,085 91,085 Rosemount 73,791 81,084 81,084 87,784 87,784 91,085 91,085 251 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 4810 81 4812 Cable Capital Equip-PEG DESCRIPTION OF ACTIVITY In 2018, the City approved a new cable television franchise agreement with Charter Communications. Under this agreement, the City is limited to utilizing PEG funds only for cable-related capital purchases. This fund was created to account for Apple Valley's PEG funds and expenditures under the capital restrictions. The assets can be divided into two categories. The first category is the equipment owned independently by the City of Apple Valley. This mainly includes audio visual equipment used for the Council Chambers. The second category is the equipment owned jointly by the Cities of Apple Valley, Farmington, and Rosemount as part of the joint powers cable commission. This would include editing stations, cameras, switchers, recorders, monitors and other equipment used for recording meetings, creating content and distribution of the channels. The PEG funds can be used to address capital either owned independently by the City or owned jointly by the cable joint powers commission. For 2021 the commission will be replacing equipment used for editing video and to provide live streaming, Video-on- Demand (VOD) and Over-the-Top (OTT) options for viewing content. MAJOR OBJECTIVES FOR 2021 Summary Budget Department 81-Cable Capital Equip-PEG 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: All PEG Revenues 61,252 68,122 87,926 71,000 71,000 71,000 71,000 Investment Earnings 42 1,606 4,197 1,500 1,500 500 500 61,294 69,728 92,123 72,500 72,500 71,500 71,500 Expenditures: Capital Outlay - 11,235 - 3,675 58,750 20,000 15,000 Transfers Out - - - - - - - Other Expenditures - - - - - - Total - 11,235 - 3,675 58,750 20,000 15,000 Fund Balance Beginning of Year $ - $ 61,294 $ 119,787 $ 211,910 $ 211,910 $ 27,287 $ 78,787 Revenues 61,294 69,728 92,123 72,500 72,500 71,500 71,500 Unbudget-Cable Portion of Lower Level Finish - - (251,873) Expenditures - (11,235) - (3,675) (5,250) (20,000) (15,000) End of Year 61,294 119,787 211,910 280,735 27,287 78,787 135,287 NOTE: This fund was established to account for PEG fees received from the cable companies that are restricted to capital purchases. Prior to the creation of this fund in 2017 resources for capital equipment were identified from other sources. 252 2021 CAPITAL OUTLAY City Share of PEG Eligible Expenditures: Editing Stations $15,000 Online Distribution $25,000 Total $40,000 x 50% Apple Valley Share $20,000 2022: Edit Stations $30,000 x 50% Apple Valley Share $15,000 City of Apple Valley 253 Department Expense Summary Budget Years (2021-2022) CABLE CAPITAL EQUIP-PEG 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 11,235 0 58,750 0 20,000 20,000 15,000 15,000 6701 -TOTAL CAPITAL OUTLAY 11,235 0 58,750 0 20,000 20,000 15,000 15,000 6700-TOTAL CAPITAL OUTLAY 11,235 0 58,750 0 20,000 20,000 15,000 15,000 6810-CONSTRUCTION IN PROGRESS 0 6801 -TOTAL CONSTRUCTION COSTS 0 6800-TOTAL CONSTRUCTION COSTS 0 7110-TRANSFER TO OTHER FUNDS 0 7101 -TOTAL TRANSFERS 0 7100-TOTAL TRANSFERS 0 11,235 0 58,750 0 20,000 20,000 15,000 15,000 254 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 81: CABLE CAPITAL EQUIP-PEG COMPANY 4810: CABLE CAPITAL EQUIP-PEG JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6740 CAPITAL OUTLAY-OTHER ITEMS Miscellaneous 3,675 58,750 - 20,000 20,000 15,000 15,000 Total 3,675 58,750 - 20,000 20,000 15,000 15,000 TOTAL EXPENSES 3,675 58,750 - 20,000 20,000 15,000 15,000 255 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 4815 101 4817 Cable TV Special Revenue-NONPEG DESCRIPTION OF ACTIVITY Cable TV expenditures are reflected in three separate budget funds. The general operations of the joint powers cable commission and the capital equipment are found in separate funds. This fund was established to separate and prevent co-mingling of funding sources that must be kept separate. Specifically, starting in 2017, PEG revenues can only be used for capital purchases. Since the joint powers commission is jointly funded, it is desirable for Apple Valley's cable-related revenues not to be directly inter-mingled with revenues from the partner cities. This fund receives its revenues from the cable television franchise fees. The expenses from this fund fall into three main categories. 1) This fund pays the Apple Valley share of the joint powers cable commission budget, which includes Council and Planning Commission meetings. 2) This fund pays for webcasting, legal, and other minor operational expenses that are incurred directly by the City and not the Commission. 3) This fund pays for special additional Apple Valley programming that is above and beyond what is provided to the cities under the joint powers agreement. This additional programming includes Park and Recreation Committee meetings and occasional other special City meetings. MAJOR OBJECTIVES FOR 2021 1. Update online distribution of all produced programming to supplement cable television IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Council meetings 24 25 25 25 25 25 Planning Commission 15 24 24 24 24 24 meetings Parks Advisory meetings 5 5 5 5 5 5 Regular Status Personnel Schedule—FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None 256 Summary Budget Department 101 Cable Special Revenue Fund 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Excess Franchise Revenues - - 120,493 150,000 150,000 150,000 150,000 Investment Earnings - - 500 500 500 500 - 120,493 150,500 150,500 150,500 150,500 Expenditures: Salaries&Wages - - - - - - - Employee Benefits - - - - - - - Supplies - - - 1,195 1,195 1,195 1,195 Contractual Services - - - 12,500 12,500 12,500 12,500 Repairs& Maintenance - - - 1,800 1,800 1,800 1,800 Training/Travel/Dues - - - - - - - Capital Outlay - - - - - - - Transfers Out - - - 74,000 78,000 175,568 182,170 Other Expenses - - - - - Total - - - 89,495 93,495 191,063 197,665 Fund Balance Beginning of Year $ - $ - $ - $ 120,493 $ 120,493 $ 177,498 $ 136,935 Revenues - - 120,493 150,500 150,500 150,500 150,500 Expenditures - - - (89,495) (93,495) (191,063) (197,665) End of Year - - 120,493 181,498 177,498 136,935 89,770 2021 CAPITAL OUTLAY None 2021 CAPITAL OUTLAY None City of Apple Valley 257 Department Expense Summary Budget Years (2021-2022) CABLE TV SPECIAL REV-NONPEG 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6210-OFFICE SUPPLIES 350 350 350 350 350 6211 -SMALL TOOLS& EQUIPMENT 70 70 70 70 70 6215-EQUIPMENT-PARTS 500 500 500 500 500 6229-GENERAL SUPPLIES 275 275 275 275 275 6205-SUPPLIES 1,195 1,195 1,195 1,195 1,195 6235-CONSULTANT SERVICES 12,500 12,500 12,500 12,500 12,500 6230-CONTRACTUAL SERVICES 12,500 12,500 12,500 12,500 12,500 6265-REPAIRS-EQUIPMENT 1,800 1,800 1,800 1,800 1,800 6260-REPAIRS AND MAINTENA 1,800 1,800 1,800 1,800 1,800 6200-TOTAL OPERATING COSTS 15,495 15,495 15,495 15,495 15,495 7110-TRANSFER TO OTHER FUNDS 78,000 78,000 175,568 78,000 182,170 7101 -TOTAL TRANSFERS 78,000 78,000 175,568 78,000 182,170 7100-TOTAL TRANSFERS 78,000 78,000 175,568 78,000 182,170 93,495 93,495 191,063 93,495 197,665 258 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 101: CABLE SPECIAL REVENUE NONPEG COMPANY 4815: CABLE SPECIAL REVENUE NONPEG JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6210 OFFICE SUPPLIES Miscellaneous 350 350 350 350 350 350 350 Total 350 350 350 350 350 350 350 6211 SMALL TOOLS&EQUIPMENT Miscellaneous 70 70 70 70 70 70 70 Total 70 _ 70 70 _ 70 70 70 70 6215 EQUIPMENT-PARTS Miscellaneous 500 500 500 500 500 500 500 Total 500 500 500 500 500 500 500 6229 GENERAL SUPPLIES Dubbing tapes,cables,etc. 275 275 275 275 275 275 275 Total 275 275 275 275 275 275 275 6235 CONSULTANT SERVICES 3,000 3,000 3,000 3,000 3,000 3,000 3,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 8,500 8,500 8,500 8,500 8,500 8,500 8,500 Total 12,500 12,500 12,500 12,500 12,500 12,500 12,500 6265 REPAIRS-EQUIPMENT Miscellaneous 1,800 1,800 1,800 1,800 1,800 1,800 1,800 Total 1,800 1,800 1,800 1,800 1,800 1,800 1,800 7110 TRANSFER TO CABLE TV FUND Transfers 74,000 78,000 78,000 78,000 175,568 78,000 182,170 Total 74,000 78,000 78,000 78,000 175,568 78,000 182,170 TOTAL EXPENSES 89,495 93,495 93,495 93,495 191,063 93,495 197,665 259 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 4930 103 4930 Future Capital Projects DESCRIPTION OF ACTIVITY The Future Capital Projects Fund was created to accumulate funds for the future replacement of City assets. The funding source for this fund are the amounts transferred from the General Fund that exceed the amounts established by the Fund Balance Policy at the end of each fiscal year. MAJOR OBJECTIVES FOR 2021 and 2022 Ongoing budgets includes support of the Municipal Building and the Road Improvement Funds. Items included in prior year's budgets for capital outlay included for the Central Maintenance Facility, Johnny Cake park Maintenance Facility and Fire Station Reconfiguration will be candidates for inclusion in an upcoming Capital Improvement Plan Bond issuance. In 2021, the Future Capital Projects Fund budgets include funding for; replacing the pickleball courts, improvements to the Municipal Center storm pond, addition of a Cedar Avenue entrance monument, and improvements to the Western Service Center entrance. Summary Budget Department -Future Capital Projects Fund 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Investment Earnings 103,356 196,976 565,253 166,000 163,000 180,000 180,000 Interfund Loan repayment-2012 INTEREST 7,591 7,390 7,190 6,807 6,652 6,461 6,284 Interfund Loan repayment-2016 INTEREST - - - 383 355 325 296 Transfer from General Fund 1,950,000 1,165,000 350,000 - 500,000 500,000 500,000 2,060,947 1,369,366 922,443 173,190 670,007 686,786 686,580 Expenditures: Capital Outlay-Cedar Ave Monument - - - 60,000 - 60,000 - Capital Outlay-Fire Station Reconfiguration(s) - - - - 500,000 - - Capital Outlay-Ameresco - 1,531,977 192,459 - - - - Capital Outlay-CR 42 Trailwork 59,474 - - - - - - Capital Outlay-Redwood - 71,903 - - - Muni Center Lower Level Finish - - - - 800,000 - - Pickelball Courts - - - - 250,000 250,000 - Voting Tabulating Equipment Replacement 27,939 27,939 - - - - - Reconstruction of Western Service Center Parkir - - - 120,000 - 120,000 - Transfer out-Storm Water Fund-City Hall Pond - - - - 300,000 - Transfer out-Muni Bldg Fund 335,900 212,000 212,000 212,000 202,000 218,000 225,000 Transfer out-Street Maintenance Program - 578,810 240,326 240,326 - 412,500 660,000 Transfer out-Park Bond Debt Service 960,000 - - - - - - Total 1,383,313 2,422,629 644,785 632,326 1,752,000 1,360,500 885,000 Fund Balance Beginning of Year $ 14,675,768 $ 15,353,402 $ 14,300,139 $ 14,300,139 $ 14,577,797 $ 13,495,804 $ 13,072,090 Revenues 2,060,947 1,369,366 922,443 173,190 670,007 686,786 686,580 Budget Item Carried Over - - - - - 250,000 - Expenditures (1,383,313) (2,422,629) (644,785) (632,326) (1,752,000) (1,360,500) (885,000) End of Year 15,353,402 14,300,139 14,577,797 13,841,003 13,495,804 13,072,090 12,873,670 260 Long Term-Interfund Loan Receivable 2012-Clubhouse(fina1 pmt 2055) 2016 2017 2018 2019 2020 2021 2022 Beginning Balance 1,830,302 1,787,643 1,744,794 1,701,773 1,658,580 1,615,232 1,571,693 Interfund Loan Made - - - - Interest Payrnent Received 7,341 7,151 6,979 6,807 6,652 6,461 6,287 Principal Payment Received 42,659 42,849 43,021 43,193 43,348 43,539 43,713 Ending Balance 1,787,643 1,744,794 1,701,773 1,658,580 1,615,232 1,571,693 1,527,980 2016-Parking Lot(final Pmt 2031) 2016 2017 2018 2019 2020 2021 2022 Beginning Balance - 110,000 102,869 95,709 88,521 81,333 74,117 Interfund Loan Made 110,000 - - - Interest Oayment Received - 440 411 383 355 325 296 Principal Payment Received - 7,131 7,160 7,188 7,188 7,216 7,246 Ending Balance 110,000 102,869 95,709 88,521 81,333 74,117 66,871 Long Term-Interfund Loan Receivable(Combined) 2016 2017 2018 2019 2020 2021 2022 Beginning Balance 1,830,302 1,897,643 1,847,663 1,797,482 1,747,101 1,696,565 1,645,810 Interfund Loan Made 110,000 - - - - - - Principal Payment Received 42,659 49,980 50,181 50,381 50,536 50,755 50,959 Ending Balance 1,897,643 1,847,663 1,797,482 1,747,101 1,696,565 1,645,810 1,594,851 2020 Capital Outlay: Fire Station Reconfiguration(s) $ 500,000 (not completed and will be included in upcoming bond issue) Muni Center Lower Level Finish 800,000 Pickleball Courts (not completed in 2020) 250,000 $1,550,000 2021 Capital Outlay: Pickleball Courts (portion carried over from 2020) 250,000 Cedar Ave Entrance Monument $ 60,000 Reconstruct Western Service Center Entrance 120,000 $ 430,000 2022 Capital Outlay: none City of Apple Valley 261 Department Expense Summary Budget Years (2021-2022) FUTURE CAPITAL PROJECTS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6205-SUPPLIES 0 0 0 0 6235-CONSULTANT SERVICES 0 0 0 0 0 6230-CONTRACTUAL SERVICES 0 0 0 0 0 6200-TOTAL OPERATING COSTS 0 0 0 0 0 6715-CAPITAL OUTLAY-BUILDINGS 0 1,531,977 192,459 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 87,413 99,842 0 1,550,000 0 5,730,000 430,000 5,730,000 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 0 0 6701-TOTAL CAPITAL OUTLAY 87,413 1,631,819 192,459 1,550,000 0 5,730,000 430,000 5,730,000 0 6700-TOTAL CAPITAL OUTLAY 87,413 1,631,819 192,459 1,550,000 0 5,730,000 430,000 5,730,000 0 6801-TOTAL CONSTRUCTION COSTS 0 0 0 0 6800-TOTAL CONSTRUCTION COSTS 0 0 0 0 7001-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 7000-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 7110-TRANSFER TO OTHER FUNDS 1,295,900 790,810 452,326 202,000 800,000 607,000 930,500 607,000 885,000 7101-TOTAL TRANSFERS 1,295,900 790,810 452,326 202,000 800,000 607,000 930,500 607,000 885,000 7100-TOTAL TRANSFERS 1,295,900 790,810 452,326 202,000 800,000 607,000 930,500 607,000 885,000 1,383,313 2,422,629 644,785 1,752,000 800,000 6,337,000 1,360,500 6,337,000 885,000 262 ••• ••••• AppValley Notes: 263 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 3210 93 3212 EDA Operations Fund DESCRIPTION OF ACTIVITY The EDA Operations fund was created initially to focus on the activities related to the Valley Business Park development, including a revolving loan program and the development and sale of commercial lots. That activity was completed and the EDA Operations fund assists the EDA in supporting business development opportunities as they arise. MAJOR OBJECTIVES FOR 2021 and 2022 • Assist businesses in accessing COVID-19 requirements and resources. • Anticipate business attraction and development in the mixed business campus- Orchard Place-given the available land and the prominence of MSP airport to national and global just-in-time commerce. • Continue as a member of GREATER MSP, the regional economic development organization with national and global contacts for local business development. • Continue a local small business development service with the Dakota County CDA and a business development vendor. • Continue the master planning of the Mixed Business Campus (MBC) with the identified owner/developer, Rockport LLC. • Facilitate repositioning and improvement of properties within the quadrants of CR42 and Cedar Avenue. • With an updated Education Partnership Building in 2018, apply a portion of lease revenues toward EDA business development initiatives. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Jobs added(perm.and const.) 650 500 500 500 500 500 Bus. Dev./AV Clients Served 8 10 8 40 10 10 Summary Budget Department 93 EDA Operations Fund 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Building Mgmt Fee - 50,000 50,000 50,000 50,000 - - County Grants-Parking Lot - - - - - - - MC Grant - - 500,000 - - - - Admin Fees-Other Funds - - - - - - - Investment Earnings 937 14,849 24,868 150 400 400 400 937 64,849 574,868 50,150 50,400 400 400 Expenditures: Salaries&Wages 520 416 - 520 535 550 550 Emp.Benefits 40 33 - 40 45 50 50 Supplies - - - - - - - Contractual Serv. 7,766 - 2,985 7,800 8,000 8,000 8,000 Training/Travel/Dues 10,175 19,730 10,175 31,250 12,650 11,850 12,100 Developer Asstistance - 574,320 500,000 - - - - Capital outlay - - - - - - - Total Expenditure 18,501 594,498 513,160 39,610 21,230 20,450 20,700 2020 CAPITAL OUTLAY: None City of Apple Valley 264 Department Expense Summary Budget Years (2021-2022) EDA OPERATIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 535 550 550 550 550 6111 -SALARY PART-TIME 520 0 0 0 6112-SALARY-SEASONAL TEMP 416 0 108 6105-SALARIES AND WAGES 520 416 0 535 108 550 550 550 550 6138-MEDICARE 8 6 0 2 50 50 50 50 6139-FICA 32 26 0 45 7 0 0 0 0 6142-WORKERS COMPENSATION 1 0 0 6125-EMPLOYEE BENEFITS 40 33 0 45 8 50 50 50 50 6100-TOTAL PERSONNEL SERVICES 560 449 0 580 116 600 600 600 600 6235-CONSULTANT SERVICES 7,766 0 2,985 8,000 0 8,000 8,000 8,000 8,000 6230-CONTRACTUAL SERVICES 7,766 0 2,985 8,000 0 8,000 8,000 8,000 8,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,330 0 0 0 6278-SUBSISTENCE ALLOWANCE 100 0 0 0 6280-DUES&SUBSCRIPTIONS 10,175 18,300 10,175 12,650 8,300 11,850 11,850 12,100 12,100 6270-TRNG/TRAVL/DUES/UNIF 10,175 19,730 10,175 12,650 8,300 11,850 11,850 12,100 12,100 6200-TOTAL OPERATING COSTS 17,941 19,730 13,160 20,650 8,300 19,850 19,850 20,100 20,100 6397-DEVELOPER ASSISTANCE 0 574,320 500,000 0 6301-OTHER EXPENDITURES 0 574,320 500,000 0 6300-TOTAL OTHER EXPENDITURES 0 574,320 500,000 0 6801-TOTAL CONSTRUCTION COSTS 0 0 0 0 6800-TOTAL CONSTRUCTION COSTS 0 0 0 0 18,501 594,498 513,160 21,230 8,416 20,450 20,450 20,700 20,700 265 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 93:EDA OPERATIONS FUND-3212 COMPANY 3210: EDA OPERATIONS 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 520 535 535 550 550 550 550 6138 Medicare 40 45 45 50 50 50 50 Total 560 580 580 600 600 600 600 6235 CONSULTANT SERVICES Small business support 7,800 8,000 8,000 8,000 8,000 8,000 8,000 Total 7,800 8,000 8,000 8,000 8,000 8,000 8,000 6276 SCHOOL/CONF/EXP-OTHER Economic Development-UPONOR Nordic Business Development Trade Mission(3 @ 5500) 16,500 - - - - - - Total 16,500 - - - - - - 6278 SUBSISTANCE ALLOWANCE Economic Development-UPONOR Nordic Business Development Trade Mission(3 for 7 days @$100) 2,100 - - - - - - Total 2,100 - - - - - - 6280 DUES&SUBSCRIPTIONS Membership in local chapters of nordic Chambers of Commerce 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Greater MSP 10,350 10,350 10,350 10,350 10,350 10,600 10,600 Sister City 800 800 800 - - - - Total 12,650 12,650 12,650 11,850 11,850 12,100 12,100 Total Net of Personnel 39,050 20,650 20,650 19,850 19,850 20,100 20,100 TOTAL EXPENSES $ 39,610 $ 21,230 $ 21,230 $ 20,450 $ 20,450 $ 20,700 $ 20,700 266 ••• •••• ••••• ••• AppValley Notes: 267 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 2025 74 2027 ROAD IMPROVEMENT FUND DESCRIPTION OF ACTIVITY The Road Improvement Fund provides for a consolidated source for city street improvements within the City of Apple Valley. Street improvements under this activity include new street construction, street reconstruction, street resurfacing (overlay), pavement preservation (micro surface, crack sealing, seal coating), and traffic signal improvements based on projects identified in the City's Capital Improvement Program. Street improvement practices are guided by the City's pavement management. Revenue for funding the improvements listed above is derived from several sources, including the Street Improvement Property Tax Levy, the Municipal State Aid Maintenance and Construction Allotments (City's share of State gas tax), revenue from special assessments, funding contributions from the Water, Sewer and Storm Drainage Utilities, Electric Franchise Fee and Tax Increment Financing (exclusive for specific TIF funded street projects). MAJOR OBJECTIVES FOR 2021 and 2022: The major objective for this business unit is to complete the construction of the following projects in 2021 and 2022: 2021 Projects: Project Anticipated Contract Title Award Timeline 2021 Street& Utility Improvements Spring 2021 • Surrey Trail, Cimarron Road & Cimarron Court 2021 Micro surfacing Project Summer 2021 2021 Crack sealing Project Summer 2021 2021 Street Improvements Spring 2021 • Pennock Ave (140th to 145th) • 145th (Cedar to Pennock) • 140th (Cedar to Pennock) • 133rd (Galaxie to Flagstaff) 2021 Utility Improvements Summer 2021 2021 Signal Improvements Spring 2021 • 132nd and Galaxie • HAWK Signal at Greenleaf 2021 Intersection Improvements Summer 2021 • 147th and Glazier Roundabout 2021 Miscellaneous Intersection Improvements 2022 Projects: 268 Project Anticipated Contract Title Award Timeline 2022 Street& Utility Improvements Spring 2022 • Redwood Drive &Juniper Lane 2022 Micro surfacing Project Summer 2022 2022 Crack sealing Project Summer 2022 2022 Street Improvements Spring 2022 • Hayes Road (CR 42 to 140th) • 157th Street (Galaxie to Cedar) • Gantry Lane, Gantry Ct • Genevan Ln, Safari Pass, 121st • Greenleaf 6th and 7m ■ Euclid Ct, Eveleth Ct, 139th St Ct 2022 Utility Improvements Summer 2022 2022 Miscellaneous Intersection Improvements PERSONNEL / STAFFING Regular Status Personnel Schedule—FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None Summary Budget Department 74,Fund 2025 Road Improvement Fund 2017 2018 2019 2020 2021 2022 Adopted Adopted Adopted Adopted Proposed Proposed Revenue: Transfer from General Fund(prop tax support) 3,332,100 3,417,000 3,437,000 3,540,000 3,664,000 3,773,920 Transfer from Future Capital Project Fund 152,900 578,810 240,326 - 412,500 660,000 Water Utility Fund Support 1,100,000 1,085,000 1,608,034 1,319,000 844,000 444,000 Sewer Utility Fund Support 700,000 1,060,000 1,146,385 1,392,000 891,000 614,500 Stormwater Utility Fund Support 450,000 557,000 949,370 995,000 704,000 507,500 Other Fund Support 25,000 - 113,687 50,000 328,000 25,000 State Aid(MSA) 540,000 3,066,500 2,929,000 2,891,500 2,223,000 2,554,538 Tax Increment(existing) - - - 2,326,000 2,700,000 - Special Assessments - 125,000 375,000 250,000 - - Other Entity/Gov't share 96,000 125,000 2,406,443 180,000 912,800 7,353,000 6,396,000 10,014,310 13,205,245 12,943,500 12,679,300 15,932,458 Expenditures: Contractual Services 440,000 - - - - - Capital Outlay 5,956,000 10,014,310 13,205,245 12,943,500 12,679,300 15,932,038 Total Exp 6,396,000 10,014,310 13,205,245 12,943,500 12,679,300 15,932,038 Net addition to(use of)Road Imp.Fund Balance 420 City of Apple Valley 269 Department Expense Summary Budget Years (2021-2022) ROAD IMPROVEMENT 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6229-GENERAL SUPPLIES 121 826 40 0 6205-SUPPLIES 121 826 40 0 6231 -LEGAL SERVICES -914 1,413 938 0 6234-CITY ENGINEER CONSULTANT SERV 357,761 348,472 317,137 255,288 6235-CONSULTANT SERVICES 311,178 555,351 916,492 0 173,273 6239-PRINTING 654 1,413 1,222 1,488 6249-OTHER CONTRACTUAL SERVICES 555 0 0 0 6230-CONTRACTUAL SERVICES 669,234 906,649 1,235,789 0 430,048 6260-REPAIRS AND MAINTENA 0 0 0 0 6270-TRNG/TRAVL/DUES/UNIF 0 0 0 0 6200-TOTAL OPERATING COSTS 669,355 907,475 1,235,829 0 430,048 6399-OTHER CHARGES 0 0 30 300 6301-OTHER EXPENDITURES 0 0 30 300 6300-TOTAL OTHER EXPENDITURES 0 0 30 300 6735-CAPITAL OUTLAY-OTHER IMPROVEME 37,035 88,458 -83,580 12,943,500 0 12,679,300 12,679,300 15,932,038 15,932,038 6701-TOTAL CAPITAL OUTLAY 37,035 88,458 -83,580 12,943,500 0 12,679,300 12,679,300 15,932,038 15,932,038 6700-TOTAL CAPITAL OUTLAY 37,035 88,458 -83,580 12,943,500 0 12,679,300 12,679,300 15,932,038 15,932,038 6810-CONSTRUCTION IN PROGRESS 4,382,807 3,877,662 7,215,022 563,266 6801-TOTAL CONSTRUCTION COSTS 4,382,807 3,877,662 7,215,022 563,266 6800-TOTAL CONSTRUCTION COSTS 4,382,807 3,877,662 7,215,022 563,266 7120-ADMINISTRATIVE FEE-CONSTRUCTIO 486 0 0 0 7101-TOTAL TRANSFERS 486 0 0 0 7100-TOTAL TRANSFERS 486 0 0 0 5,089,683 4,873,596 8,367,301 12,943,500 993,615 12,679,300 12,679,300 15,932,038 15,932,038 CITY OF APPLE VALLEY 2021 BUDGET 270 ACCOUNT DETAIL DEPT 74: ROAD IMPROVEMENT FUND-2026 and 2027 Public Works Department COMPANY 2025: Road Improvement Fund JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 5499 Road Improvement-Transfer from General Fund 3,437,000 3,540,000 3,540,000 3,664,000 3,664,000 3,773,920 3,773,920 5499 Future Capital Project Fund 240,326 - - 412,500 412,500 660,000 660,000 5499 Water Utility-Annual Street!mom. 1,608,034 1,319,000 1,385,230 844,000 844,000 444,000 444,000 5499 Sanitary Utility-Annual Street Improv. 1,146,385 1,392,000 1,170,148 891,000 891,000 614,500 614,500 5499 Storm Drainage-Annual Street Improv 949,370 995,000 700,000 704,000 704,000 507,500 507,500 5499 Street Light Utility 113,687 50,000 164,000 45,000 45,000 25,000 25,000 5499 Other Funds - - - 283,000 283,000 - - Total Transfers - 7,494,802 7,296,000 6,959,378 6,843,500 6,843,500 6,024,920 6,024,920 5399 Special Assessments-Street Improv. 375,000 250,000 - - - - - 5399 County/Other Entity Cost Participation 2,406,443 180,000 180,000 912,800 912,800 7,353,000 7,353,000 4125 MSA Maintenance 583,000 599,500 599,500 600,000 600,000 600,000 600,000 4125 MSA Construction 2,346,000 2,292,000 3,610,000 _ 1,623,000 1,623,000 1,954,538 1,954,538 Intergovernmental 5,710,443 3,321,500 4,389,500 3,135,800 3,135,800 9,907,538 9,907,538 Subtotal - 13,205,245 10,617,500 11,348,878 9,979,300 9,979,300 15,932,458 15,932,458 5399 TIF projects direct charged to TIF Funds - _ 2,326,000 - 2,700,000 2,700,000 - - Total - 13,205,245 12,943,500 11,348,878 12,679,300 12,679,300 15,932,458 15,932,458 6735 CAPITAL OUTLAY-IMPROVEMENTS 2022 Projects Redwood/Juniper Street and Utility 2,060,000 2,060,000 Euclid Ct,Eveleth Ct,139th St Ct Street Reconstruction 2,015,000 2,015,000 Street Overlay/resurfacing 2,204,538 2,204,538 Annual Ringroute Repairs 50,000 50,000 Trail Resurfacing 180,000 180,000 2022 Microsurfacing Pave.Pres. 499,500 499,500 2022 Cracksealing Pave.Pres. 100,000 100,000 Misc Intersection Improvements 150,000 150,000 ADA General Improvements 50,000 50,000 Cedar Ave/Ring Route Concrete&Landscape Impt's Metro Red Line bike and ped improvements 123,000 123,000 CSAH 23(Cedar)/14oth St.-Pedestrian Overpass(Construction) 4,000,000 4,000,000 CSAH 33(Diamond Path)/140th St.-Roundabout(Construction) 2,500,000 2,500,000 CSAH 38 ATMS signal upgrades 2,000,000 2,000,000 2021 Projects Cimmarron Road/Surrey Trail(Phase 2) 4,707,000 4,707,000 133rd Street(Galaxie to Flagstaff) 1,510,000 1,510,000 Street Overlay/resurfacing 1,109,000 1,109,000 HAWK Traffic Signal at Greenleaf on Galaxie 312,000 312,000 Ring Route benches and trash bins 81,000 81,000 Trail Resurfacing 180,000 180,000 2021 Microsurfacing Pave.Pres. 500,000 500,000 2021 Cracksealing Pave.Pres. 100,000 100,000 Misc Intersection Improvements 100,000 100,000 ADA General Improvements 50,000 50,000 Cedar Ave/Ring Route Concrete&Landscape Impt's 30,000 30,000 147th/Glazier Improvements 2,700,000 2,700,000 CR 42 Corridor Visioning Study 850,300 850,300 2020 Projects Cimmarron Road(Phase 1) 3,278,000 3,568,475 Cimmarron Road(Phase 1a) 1,815,000 1,815,000 Garden View Dr-CR42 to Whitney 2,415,000 3,014,580 Street Overlay/resurfacing 1,484,000 809,000 Cedar BRT Skyway at 147th Station County Signal Install CSAH 46/JCRR Signal Install Galaxie/132nd St. 400,000 400,000 140th Trail-South Side,Galaxie to Cedar Trail Resurfacing 180,000 100,000 2020 Microsurfacing Pave.Pres. 499,500 465,000 2020 Cracksealing Pave.Pres. 100,000 100,000 Ring Route Monument Replacement 72,000 72,000 Misc Intersection Improvements 100,000 100,000 2019 Projects Apple Valley 11th&12th 4,495,457 147th/Glazier Improvements 2,700,000 Street Overlay/resurfacing 408,000 County Signal Redo CSAH 42/JCRR 250,000 250,000 Trail Resurfacing 81,000 2019 Microsurfacing Pave.Pres. 483,000 2019 Cracksealing Pave.Pres. 100,000 Annual Ring Route Concrete Improvements 50,000 50,000 50,000 50,000 Cedar Ave.Pedestrian Connections 100,000 _ Total 13,205,245 12,943,500 10,044,055 12,679,300 12,679,300 15,932,038 15,932,038 TOTAL EXPENSES $ 13,205,245 $ 12,943,500 $ 10,044,055 $ 12,679,300 $ 12,679,300 $ 15,932,038 $ 15,932,038 Revenue $ 13,205,245 $ 12,943,500 $ 11,348,878 $ 12,679,300 $ 12,679,300 $ 15,932,458 $ 15,932,458 NET EXPENSES $ - $ - $ 1,304,823 $ - $ - $ 420 $ 420 271 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 2090 80 2092 Education Building Fund DESCRIPTION OF ACTIVITY The Education Building Fund accounts for the operations of the former City Hall property. With the recent departure of St. Mary's University the City currently continues to lease property to MacPhail School of Music as an education facility. Background In 2001, the City moved its operations to the Municipal Center location and vacated the former City Hall property. As the City did not have an immediate use for the property, but was also sensitive to the type of new use of the property, the City chose to rent the property. The City continues to have obligations to maintain the facility for the tenant. The building was constructed in a series of additions and renovations over the years, so the infrastructure systems within the building vary from area to area and are not of uniform age or design. Improvements made in 2018 address prior concerns. Source of Funds The fund receives its revenues from two primary sources-rents received from the tenants and investment earnings. MAJOR OBJECTIVES FOR 2021 and 2022 Maintain tenants and building management and maintenance. Summary Budget Department 80-Education Building Fund 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 5199 Rents $ 129,000 $ 193,976 $ 226,920 $ 246,600 $ 246,600 $ 155,000 $ 212,500 5010/5013 Investment Earnings 5,705 2,262 5,273 3,732 3,732 2,500 2,000 134,705 196,238 232,193 250,332 250,332 157,500 214,500 Expenditures: Supplies 1,065 1,993 - 50 50 50 50 Contractual Services 130,986 151,161 134,986 87,850 88,990 33,550 34,550 Utilities 24,936 24,711 20,381 32,090 33,050 22,000 22,000 Repairs&Maintenance 13,121 37,269 36,618 28,590 29,450 19,450 19,450 Other Expenses 3,844 7,004 6,945 130 6,420 6,500 8,000 Capital Outlay/Construction Costs 55,809 549,940 2,887 50,000 100,000 42,000 45,000 Total 229,762 772,078 201,816 198,710 257,960 123,550 129,050 Fund Balance Beginning of Year $ 785,320 $ 690,263 $ 114,423 $ 114,423 $ 144,800 $ 137,172 $ 171,122 Revenues 134,705 196,238 232,193 250,332 250,332 157,500 214,500 Expenses (229,762) (772,078) (201,816) (198,710) (257,960) (123,550) (129,050) End of Year $ 690,263 $ 114,423 $ 144,800 $ 166,045 $ 137,172 $ 171,122 $ 256,572 2021 Capital Outlay: HVAC Upgrades $30,000 Roof (section 7) and Gutters $12,000 $42,000 2022 Capital Outlay: Carpet Replacement $45,000 City of Apple Valley 272 Department Expense Summary Budget Years (2021-2022) EDUCATION BUILDING FUND 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6105-SALARIES AND WAGES 0 0 0 0 6125-EMPLOYEE BENEFITS 0 0 0 0 6100-TOTAL PERSONNEL SERVICES 0 0 0 0 6211 -SMALL TOOLS&EQUIPMENT 0 102 0 0 6229-GENERAL SUPPLIES 1,065 1,891 0 50 95 50 50 50 50 6205-SUPPLIES 1,065 1,993 0 50 95 50 50 50 50 6231 -LEGAL SERVICES 0 63 377 0 6235-CONSULTANT SERVICES 30,009 50,000 50,000 50,000 0 50,000 0 50,000 0 6237-TELEPHONE/PAGERS 845 847 852 910 425 910 910 910 910 6240-CLEANING SERVICE/GARBAGE 17,246 19,642 24,445 24,920 7,768 19,480 19,480 20,480 20,480 6249-OTHER CONTRACTUAL SERVICES 82,887 80,609 59,312 13,160 5,770 13,160 13,160 13,160 13,160 6230-CONTRACTUAL SERVICES 130,986 151,161 134,986 88,990 13,963 83,550 33,550 84,550 34,550 6255-UTILITIES-ELECTRIC 17,650 16,800 13,955 24,080 5,553 15,000 15,000 15,000 15,000 6256-UTILITIES-NATURAL GAS 6,974 6,521 5,388 8,550 3,384 6,000 6,000 6,000 6,000 6257-UTILITIES-PROPANE/WATER/SEWER 313 1,391 1,038 420 132 1,000 1,000 1,000 1,000 6250-UTILITIES 24,936 24,711 20,381 33,050 9,069 22,000 22,000 22,000 22,000 6265-REPAIRS-EQUIPMENT 0 92 150 370 0 370 370 370 370 6266-REPAIRS-BUILDING 13,121 37,177 36,468 29,080 3,628 19,080 19,080 19,080 19,080 6260-REPAIRS AND MAINTENA 13,121 37,269 36,618 29,450 3,628 19,450 19,450 19,450 19,450 6200-TOTAL OPERATING COSTS 170,109 215,134 191,984 151,540 26,755 125,050 75,050 126,050 76,050 6311 -INSURANCE-PROPERTY/LIABILITY 7,004 6,945 6,290 0 6,500 6,500 8,000 8,000 6399-OTHER CHARGES 3,844 0 0 130 0 0 0 0 0 6301-OTHER EXPENDITURES 3,844 7,004 6,945 6,420 0 6,500 6,500 8,000 8,000 6300-TOTAL OTHER EXPENDITURES 3,844 7,004 6,945 6,420 0 6,500 6,500 8,000 8,000 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 0 0 0 2,700 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 2,887 100,000 0 42,000 42,000 45,000 45,000 6701 -TOTAL CAPITAL OUTLAY 0 0 2,887 100,000 2,700 42,000 42,000 45,000 45,000 6700-TOTAL CAPITAL OUTLAY 0 0 2,887 100,000 2,700 42,000 42,000 45,000 45,000 6810-CONSTRUCTION IN PROGRESS 55,809 549,940 0 0 6801 -TOTAL CONSTRUCTION COSTS 55,809 549,940 0 0 6800-TOTAL CONSTRUCTION COSTS 55,809 549,940 0 0 229,762 772,078 201,816 257,960 29,455 173,550 123,550 179,050 129,050 273 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 80: EDUCATION BUILDING FUND COMPANY 2090: EDUCATION BUILDING FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROPOSED RECOMMEND PROPOSED RECOMMEND 6229 GENERAL SUPPLIES 50 50 50 50 50 50 50 Total 50 50 50 50 50 50 50 6235 CONSULTANT SERVICES 50,000 50,000 50,000 50,000 - 50,000 - Total 50,000 50,000 50,000 50,000 - 50,000 - 6237 TELEPHONE Phone 880 910 910 910 910 910 910 Total 880 910 910 910 910 910 910 6240 C.SERVICE/GARBAGE REMOVAL Cleaning 22,760 23,440 17,400 18,000 18,000 19,000 19,000 Trash Service 1,440 1,480 1,480 1,480 _ 1,480 1,480 1,480 Total 24,200 24,920 18,880 19,480 19,480 20,480 20,480 6249 OTHER CONTRACTUAL SERVICES Pest Control 1,650 1,700 1,700 1,700 1,700 1,700 1,700 Mowing 4,840 4,990 4,990 4,990 4,990 4,990 4,990 Snow removal 6,280 6,470 6,470 6,470 6,470 6,470 6,470 Total _ 12,770 13,160 13,160 13,160 13,160 13,160 13,160 6255 UTILITIES-ELECTRIC Electric 23,380 24,080 15,000 15,000 15,000 15,000 15,000 Total 23,380 24,080 15,000 15,000 15,000 15,000 15,000 6256 UTILITIES-NATURAL GAS Natural Gas 8,300 8,550 6,000 6,000 6,000 6,000 6,000 Total 8,300 8,550 6,000 6,000 6,000 6,000 6,000 6257 UTILITIES-OTHER Water and Sewer 410 420 1,000 1,000 1,000 1,000 1,000 Total 410 420 1,000 1,000 1,000 1,000 1,000 6265 REPAIRS-EQUIPMENT Fire Sprinkler testing 360 370 370 370 370 370 370 Total 360 370 370 370 370 370 370 6266 REPAIRS-BUILDINGS Roof Repairs 1,240 1,280 1,280 1,280 1,280 1,280 1,280 Plumbling 720 740 740 740 740 740 740 Misc Repairs 410 420 420 420 420 420 420 HVAC/Boiler Maintenance Agmt 13,600 14,010 14,010 14,010 14,010 14,010 14,010 HVAC/Boiler repairs 12,260 12,630 2,630 2,630 2,630 2,630 2,630 Total 28,230 29,080 19,080 19,080 19,080 19,080 19,080 6311 INSURANCE Property Insurance - 6,290 6,290 6,500 6,500 8,000 8,000 Total - 6,290 6,290 6,500 6,500 8,000 8,000 6399 OTHER CHARGES Boiler License 130 130 - - - - - Total 130 130 - - - - - 6740 CAPITAL OUTLAY-OTHER ITEMS HVAC 30,000 30,000 Interior Lighting 50,000 Landscape Updates 6,000 Roof/Gutters 50,000 12,000 12,000 Carpet 50,000 45,000 45,000 Windows/Doors 14,000 Total 50,000 100,000 20,000 42,000 42,000 45,000 45,000 Total Net of Personnel 198,710 257,960 150,740 173,550 123,550 179,050 129,050 TOTAL EXPENSES $ 198,710 $ 257,960 $ 150,740 $ 173,550 $ 123,550 $ 179,050 $ 129,050 274 ••• •••• ••••• ••• AppValley Notes: 275 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 7400 105 7400's Vehicle & Equipment Replacement Fund DESCRIPTION OF ACTIVITY The Vehicle and Equipment Replacement Fund (VERF) is being created to provide a financing mechanism for the systematic replacement of vehicles in the City's Fleet. The goal of the fund is to have sufficient cash flow to fund annual equipment purchases without the need to borrow and to stabilize budgeting for major equipment purchases. The goal is to accumulate funds but it is not planned to have all the resources to fund 100% of the replacement value of the entire fleet at any one time. The revenue source for the fund includes an annual inter-fund charge for vehicles and equipment in the program, proceeds from trade-ins and equipment sales for those items covered by the program, into the addition to interest earnings. SCOPE The Vehicle and Equipment Replacement Fund will apply to vehicles and equipment used by operations accounted for as a governmental fund (i.e. it does not include enterprise funds). How the VERF Works The VERF serves as a financing mechanism and each department is responsible for the management of their departments VERF account. • Vehicles and Equipment not included in the VERF program are not to be replaced through the use of VERF funds. • The initial funding of the VERF came from a combination of the existing equipment fund and the Closed GO bond Fund. • A separate account will be used to maintain a balance by department area for the participating departments; Code Enforcement/Community Development, Building Inspections, Engineering, Police, and Fire, Park Maintenance and Street Maintenance. • Replacements are limited to replacement of same kind of equipment, additional costs for upgrades and additional features beyond the replacement equipment are funded by the operating department within the operating budget. If equipment to outfit a vehicle is intended to be funded through the use of the VERF, the cost for the outing should be included in the estimated replacement cost. • The annual charge is calculated each year and is equal to the estimated replacement cost divided by the replacement cycle of the vehicle. • The VERF is designed to fund replacements of the vehicle/equipment- not the initial purchase for fleet additions. • Additions to the fleet are intended to be funded in the operating department's budget, and once purchased the assets are transferred to the VERF. 276 Budget Process • The VERF along with the listing of covered vehicles will be included in the annual Capital Improvements Program as well included in the annual operating budget as an internal service fund. • The vehicles included in the program will be scheduled based on the City Council adopted vehicle replacement schedule. Replacements each year will be based on recommendations provided to the Fleet Manager from each operating department. Each year's vehicle and equipment replacements are subject to the annual budgeting process for inclusion in the City Administrator's recommended budget and will be included as a separate section of the annual Capital Improvements Program. • The VERF annual budget will include a calculation of the annual charge for each vehicle in the program to be included in each department's operating budget. • The assets and subsequent depreciation are recorded in the VERF-Internal Service Fund. • A minimum reserve level in the VERF fund is to be maintained at a minimum level where the 10 year projected balance remains positive at each year. In the event that reserve levels are projected to fall below this minimum the annual charge will be adjusted to address the projected shortfall. MAJOR OBJECTIVES FOR 2021 and 2022 The identified replacements that are proposed to be funded from the equipment fund are listed below. Summary Budget Department 105 Vehicle and Equipment Replacement Fund 2017 2018 2019 2020 2021 2022 Adopted Adopted Adopted Adopted Proposed Proposed Revenue: VERF Interfund Charges $ 736,580 $ 969,180 $ 1,032,410 $ 1,152,820 $ 1,345,500 $ 1,438,580 Sale Proceeds 72,500 100,000 96,000 69,000 80,300 187,000 Investment Earnings 7,735 14,410 19,295 11,069 20,640 21,400 Transfer from Closed GO Debt Fund - 600,000 - - - 816,815 1,683,590 1,147,705 1,232,889 1,446,440 1,646,980 Expenses Depreciation 605,840 897,570 1,029,250 1,029,250 1,043,000 1,043,000 Capital outlay: Code Enforcement - - - - 30,000 General Government - - - - - 28,700 Police 80,975 94,000 327,600 365,200 258,900 252,700 Fire 240,000 621,900 71,800 94,600 58,200 1,256,300 Parks 506,500 271,100 293,900 142,400 289,600 55,200 Street Maintenance - 513,900 314,800 218,900 140,300 640,500 Engineering 27,500 - - - - 24,300 CMF Shop - - - 11,600 - 27,700 Total Capital outlay 854,975 1,500,900 1,008,100 832,700 747,000 2,315,400 Total 1,460,815 2,398,470 2,037,350 1,861,950 1,790,000 4,630,800 Cash Balance Beginning of Year $ 313,442 $ 275,282 $ 457,972 $ 597,577 $ 997,766 $ 1,697,206 Revenues 816,815 1,683,590 1,147,705 1,232,889 1,446,440 1,646,980 Capital Outlay (854,975) (1,500,900) (1,008,100) (832,700) (747,000) (2,315,400) End of Year $ 275,282 $ 457,972 $ 597,577 $ 997,766 $ 1,697,206 $ 1,028,786 277 Capital Outlay: 2021: Life Year Original Purchase Replace Unit Desc Cycle Acq Date Added Price Price Trade Value Cost Police 902 2014 Ford Explorer 5 May-13 2013 31,100 47,900 5,500 42,400 903 2015 Ford Explorer 6 Jun-15 2015 33,000 47,900 5,500 42,400 905 2014 Ford Police Interceptor 6 Jun-14 2014 33,000 47,900 3,500 44,400 906 2013 Ford Police Interceptor 5 Jun-10 2013 20,590 47,900 800 47,100 908 2013 Ford Police Interceptor 6 May-12 2012 31,100 47,900 3,500 44,400 972 1997 Radar Trailer#1 Apr-97 1997 19,400 500 18,900 258,900 19,300 239,600 Fire 4997 2006 Chev K2500 Crew Cab Pickup 16 2006 25,670 30,200 5,000 25,200 4973 2005 Pace Am Sprinkler Trailer 15 2006 5,015 28,000 2,000 26,000 58,200 7,000 51,200 Street Maintenance 362 2011 Chev 1 Ton Dump Truck 10 Jul-11 2011 45,000 56,200 10,000 46,200 342 2003 Chipper 18 Jan-03 2003 25,280 84,100 5,000 79,100 140,300 15,000 12 5,300 Park Maintenance 241 2011 Dodge 1/2 Ton Pickup 10 May-11 2011 18,662 32,300 1,500 30,800 260 2011 Ford F350 1 TON Dump Pickup 10 Jun-11 2011 38,798 43,200 7,000 36,200 218 2014 Toro GM4700-D Mower 7 May-14 2014 66,000 71,100 10,000 61,100 220 2014 Toro GM4700-D Mower 7 May-14 2014 66,000 71,100 10,000 61,100 203 2009 JD 6230(2WD)Tractor w/Cab 12 Jun-09 2009 38,614 43,100 4,500 38,600 254 2015 Toro Workman HDX-D utility Cart w/Groomer 6 Feb-15 2015 26,770 28,800 6,000 22,800 Fleet Addition-Toro Sa nd pro 28,000 28,000 317,600 39,000 278,600 775,000 80,300 694,700 2022: Life Year Original Purchase Replace Unit Desc Cycle Acq Date Added Price Price Trade Value Cost Code Enforcement/General Government 604 2009 Chev Malibu 10 May-09 2009 17,742 30,000 3,000 27,000 1210 2012 Chev Traverse 10 Jun-12 2012 25,000 28,700 5,000 23,700 Police 914 2016 Ford Police Interceptor 5 Aug-15 2016 17,358 49,100 4,000 45,100 932 #2016 Ford Police Interceptor(invest.) 6 Apr-16 2016 31,100 29,800 4,000 25,800 933 2012 Dodge Caravan(invest.) 10 Jun-12 2012 25,750 27,600 4,000 23,600 946 **2017 Ford Explorer(admin.) 6 Sep-16 2016 31,100 51,900 3,500 48,400 947 **2017 Ford Police Interceptor(admin.) 8 May-13 2013 31,100 51,900 3,500 48,400 **First 3 years Admin,last 5 years Patrol #Investigation Vehicle to be replaced with Civilian vehicle 800 Mhz Radios 2008 22,500 - 22,500 973 2001 Radar Trailer#2 May-01 2001 19,900 1,000 18,900 252,700 20,000 232,700 Fire 4980 2000 HME Fire Aerial Ladder Truck 21 2000 438,400 938,200 60,000 878,200 4972 2012 Ford Explorer 10 Apr-12 2012 38,591 45,400 3,000 42,400 4974 2012 Ford Explorer 10 Apr-12 2012 38,591 45,400 3,000 42,400 800 Mhz Radios 2008 227,300 - 227,300 1,256,300 66,000 1,190,300 Engineering 114 2012 Chev Colorado 4X4 10 Jan-12 2012 19,375 24,300 4,000 20,300 24,300 4,000 20,300 Street Maintenance 300 2010 Mack Dump Truck GU812(Single Axle) 12 Nov-10 2010 179,444 240,000 30,000 210,000 322 2010 Mack Dump Truck GU812(Single Axle) 12 Oct-10 2010 179,444 240,000 30,000 210,000 334 2007 AEBI TT75 Tractor 15 Jun-07 2007 85,000 113,100 8,000 105,100 335 2017 JD 1570 Mower 5 May-17 2017 21,500 23,700 3,000 20,700 349 2017 JD 1570 Mower 5 May-17 2017 21,500 23,700 3,000 20,700 640,500 74,000 566,500 CMF/Fleet Maint. 702 2012 Chev Traverse 10 lan-12 2012 23,900 27,700 5,000 22,700 27,700 5,000 22,700 Park Maintenance 229 2012 Ford F-350 4-WD 1 Ton Dump Box 10 Jun-12 2012 37,800 55,200 7,000 48,200 55,200 7,000 48,200 2,256,700 176,000 2,080,700 278 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 105-VERF COMPANY 7400-VEHICLE&EQUIPMENT REPLACEMENT FUND-INTERNAL SERVICE FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED REQUEST RECOMMEND REQUEST RECOMMEND REVENUES 4225 VERF CHARGES FROM: POLICE-7401 238,220 262,000 262,000 288,200 288,200 296,800 296,800 FIRE-7406 337,050 388,400 388,400 407,800 407,800 418,000 418,000 CODE ENFORCEMENT-7411 2,540 2,540 2,540 2,540 2,540 2,540 2,540 GEN GOVT BUILDINGS-7411 2,620 2,620 2,620 2,620 2,620 2,620 2,620 BLDG INSPECTIONS-7416 12,600 12,980 12,980 13,370 13,370 13,770 13,770 ENGINEERING-7421 10,250 10,510 10,510 10,770 10,770 11,040 11,040 PUBLIC WORKS-7426 4,500 2,000 2,000 2,050 2,050 2,100 2,100 PARK MAINT-7431 236,780 236,700 236,700 270,620 270,620 254,800 254,800 CMF SHOP-7436 2,850 5,700 5,700 7,130 7,130 8,910 8,910 STREET MAINT-7441 185,000 229,370 229,370 340,400 340,400 428,000 428,000 Total 1,032,410 1,152,820 1,152,820 1,345,500 1,345,500 1,438,580 1,438,580 5010 INTEREST POLICE-7401 6,000 1,780 1,780 147 147 878 878 FIRE-7406 2,700 6,188 6,188 11,254 11,254 7,863 7,863 CODE ENFORCEMENT-7411 200 123 123 165 165 208 208 GEN GOVT BUILDINGS-7411 75 246 246 291 291 336 336 BLDG INSPECTIONS-7416 470 888 888 31 31 232 232 ENGINEERING-7421 600 448 448 237 237 402 402 PUBLIC WORKS-7426 80 551 551 214 214 248 248 PARK MAINT-7431 7,300 (11) (11) 4,069 4,069 4,055 4,055 CMF SHOP-7436 370 419 419 350 350 463 463 STREET MAINT-7441 1,500 437 437 3,882 3,882 6,719 6,719 Total 19,295 11,069 11,069 20,640 20,640 21,404 21,404 8205 PROCEEDS FROM SALE/TRADE POLICE-7401 12,000 27,000 27,000 19,300 19,300 23,000 23,000 FIRE-7406 - - 7,000 7,000 66,000 66,000 CODE ENFORCEMENT-7411 - - - - 3,000 3,000 GEN GOVT BUILDINGS-7411 5,000 5,000 ENGINEERING-7421 4,000 4,000 PARK MAINT-7431 44,000 16,000 16,000 39,000 39,000 7,000 7,000 CMF SHOP-7436 4,000 4,000 5,000 5,000 STREET MAINT-7441 40,000 22,000 22,000 15,000 15,000 74,000 74,000 Total 96,000 69,000 69,000 80,300 80,300 187,000 187,000 TOTAL REVENUES 1,147,705 1,232,889 1,232,889 1,446,440 1,446,440 1,646,984 1,646,984 6610 DEPRECIATION POLICE-7402 188,195 188,195 188,195 161,000 161,000 161,000 161,000 FIRE-7407 170,355 170,355 170,355 194,000 194,000 194,000 194,000 CODE ENFORCEMENT-7412 5,580 5,580 5,580 5,400 5,400 5,400 5,400 BLDG INSPECTIONS-7417 8,445 8,445 8,445 14,500 14,500 14,500 14,500 ENGINEERING-7422 9,650 9,650 9,650 9,100 9,100 9,100 9,100 PUBLIC WORKS-7427 4,125 4,125 4,125 2,100 2,100 2,100 2,100 PARK MAINT-7432 241,300 241,300 241,300 275,000 275,000 275,000 275,000 CMF SHOP-7437 6,600 6,600 6,600 9,900 9,600 9,900 9,600 STREET MAINT-7442 395,000 395,000 395,000 372,000 372,000 372,000 372,000 Total 1,029,250 1,029,250 1,029,250 1,043,000 1,042,700 1,043,000 1,042,700 6730 CAPITAL OUTLAY-VEHICLES POLICE-7402 327,600 365,200 365,200 258,900 258,900 252,700 252,700 FIRE-7407 71,800 94,600 94,600 58,200 58,200 1,256,300 1,256,300 CODE ENFORCEMENT-7412 - - 30,000 30,000 GEN GOVT BUILDINGS-7412 28,700 28,700 ENGINEERING-7422 - - 24,300 24,300 PARK MAINT-7432 293,900 142,400 142,400 289,600 289,600 55,200 55,200 CMF SHOP-7437 11,600 11,600 - - 27,700 27,700 STREET MAINT-7442 314,800 218,900 218,900 140,300 140,300 640,500 640,500 Total 1,008,100 832,700 832,700 747,000 747,000 2,315,400 2,315,400 TOTAL EXPENSES $ 2,037,350 $ 1,861,950 $ 1,861,950 $ 1,790,000 $ 1,789,700 $ 3,358,400 $ 3,358,100 279 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 4000 71 4002 Municipal Building Fund DESCRIPTION OF ACTIVITY The Municipal Building Fund is being created to provide a financing mechanism for the systematic improvements of municipal buildings and facilities. The goal of the fund is to have sufficient cash flow to fund annual purchases and to stabilize budgeting for these building improvement expenditures. The revenue source for the fund includes an annual transfer from the General Fund and a transfer from the Future Capital Project Fund in an amount equal to the prior year's interest earnings experienced in the Future Capital Projects Fund, in the addition to interest earnings. As the program is phased in, an inventory of long term building needs will be incorporated into the Capital Improvements Plan in order to prioritize these identified needs. SCOPE The Municipal Building Fund will be used for building and facility needs that extend the usefully life of the building and facility and is not intended to address ongoing maintenance items which will continue to be addressed in the individual operating budgets. MAJOR OBJECTIVES FOR 2021 and 2022 The identified replacements that are proposed to be funded from the municipal building fund are listed below under capital outlay. Summary Budget Department 71 -Municipal Building Fund 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Transfer From General Fund $ 176,000 $ 381,000 $ 214,000 $ 186,000 $ 192,000 $ 198,000 204,000 Transfer from Future Cap.Proj.Fund 183,000 212,000 212,000 212,000 212,000 218,000 225,000 Transfer from other Funds - - - - - Investment Earnings 3,684 4,217 25,315 3,800 8,300 8,800 - Refunds and Reimbursements _ 130 9,900 77,238 - - 362,814 607,117 528,553 401,800 412,300 424,800 429,000 Expenses 6235-Consultant Services 6,281 2,231 - - - - - 6399-Other Charges 1,908 - - - - - - 6715-Buildings 412,672 288,751 359,423 506,000 378,500 966,000 497,000 6735-Other Improvements 13,395 - - - - - - 6740-Capital Outlay Other - - - 150,000 - - - 6810-Construction in Progress 11,504 - 144,407 - - - - Total 445,761 290,983 503,830 656,000 378,500 966,000 497,000 Fund Balance Beginning of Year $ 516,010 $ 433,063 $ 749,197 $ 749,197 $ 773,920 $ 807,720 $ 266,520 Revenues 362,814 607,117 528,553 401,800 412,300 424,800 429,000 Expenses (445,761) (290,983) (503,830) (656,000) (378,500) (966,000) (497,000) Addback Depreciation Exp - - - - - - - End of Year $ 433,063 $ 749,197 $ 773,920 $ 494,997 $ 807,720 $ 266,520 $ 198,520 280 Capital Outlay: 2021 Municipal Center - Recarpet $ 350,000 Municipal Center - Card Access 65,000 Fire Station #1 Bay Pit Repair 60,000 CMF windows, doors, OH doors 9,500 CMF Replace Vehicle Hoist Bay #5 26,000 CMF- Upgrade Accubrine Machne 70,000 CMF- Police Storage Bldg Unit Heater # 1 15,500 CMF- Parks Storage Bldg Unit Heater# 2 16,000 CMF- Streets Storage Bldg Unit Heater # 3 16,000 AVCC- Sport Court Divider Curtains 51,000 AVCC- Caulk/Sealant Masonary 34,000 AVCC- Flooring 40,000 Senior Center- Cooling Tower 10,000 Senior Center- Concrete Dumpster Area 50,000 Senior Center- Flooring Yellowstone Room 50,000 JCRP Activity Center Reroof 85,000 JCRP East Legion Roof 14,000 Hagemiester Park HVAC 4,000 $ 966,000 2022 Municipal Center - PD Training Room $ 56,000 Municipal Center -Roof Replacement 150,000 AVCC- Concrete Work 75,000 Fire Station 3 HVAC Replacement 50,000 CMF Small HVAC Units 30,000 CMF Windows, Doors, Overhead Doors 40,000 Community Center - Entry Doors 50,000 Senior Center - Core Water pipes 10,000 Senior Center - Flooring Kitchen 10,000 Senior Center - Garage Storage Roof Replacement 26,000 $ 497,000 City of Apple Valley 281 Department Expense Summary Budget Years (2021-2022) MUNICIPAL BUILDINGS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6235-CONSULTANT SERVICES 6,281 2,231 0 0 0 6230-CONTRACTUAL SERVICES 6,281 2,231 0 0 0 6260-REPAIRS AND MAINTENA 0 0 0 0 6200-TOTAL OPERATING COSTS 6,281 2,231 0 0 0 6399-OTHER CHARGES 1,908 0 0 0 6301 -OTHER EXPENDITURES 1,908 0 0 0 6300-TOTAL OTHER EXPENDITURES 1,908 0 0 0 6715-CAPITAL OUTLAY-BUILDINGS 412,672 288,751 106,090 378,500 26,239 1,157,400 966,000 291,000 497,000 6720-CAPITAL OUTLAY-FURNITURE&FIX 0 0 0 3,652 6735-CAPITAL OUTLAY-OTHER IMPROVEME 13,395 0 19,171 22,942 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 234,162 0 106,830 6701-TOTAL CAPITAL OUTLAY 426,067 288,751 359,423 378,500 159,662 1,157,400 966,000 291,000 497,000 6700-TOTAL CAPITAL OUTLAY 426,067 288,751 359,423 378,500 159,662 1,157,400 966,000 291,000 497,000 6810-CONSTRUCTION IN PROGRESS 11,504 0 144,407 760,416 6801-TOTAL CONSTRUCTION COSTS 11,504 0 144,407 760,416 6800-TOTAL CONSTRUCTION COSTS 11,504 0 144,407 760,416 7001 -TOTAL INTEREST AND FISCAL FEES 0 0 0 0 7000-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 445,761 290,983 503,829 378,500 920,078 1,157,400 966,000 291,000 497,000 282 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT:71 MUNICIPAL BLDGS(4000) COMPANY 4000:GOVERNMENT BUILDINGS JDE 2018 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED _ ADOPTED ADOPTED PROJECTED REQUEST RECOMMEND REQUEST RECOMMEND REVENUES Transfer From General Fund 186,000 192,000 192,000 198,000 198,000 204,000 204,000 Transfer from FCPF 212,000 212,000 212,000 218,000 218,000 225,000 225,000 Transfer from FCPF 800,000 Investment Earnings 6,500 8,300 _ 8,300 8,800 - - - Total Revenues 404,500 412,300 _ 1,212,300 424,800 416,000 429,000 429,000 6715 Capital Outlay Buildings Municipal Center-PD Training Room 56,000 Municipal Center-Recarpet I 200,000 350,000 350,000 Municipal Center-PD Training room 56,000 56,000 Municipal Center-Basement Office Expansion 800,000 Municipal Center-Muni Center Roof Replacement - 150,000 150,000 Municipal Center-Card Reader Access Panel 65,000 65,000 Fire Station#1 Roof replacement 61,000 Fire Station#3 Roof Replacement 44,500 Fire Station#3 HVAC Replacement 50,000 50,000 Fire Station#3 Apparatus Bay Floor 30,000 Fire Station#1 Bay Pit Repair 60,000 60,000 CMF windows,doors,OH doors 16,000 20,000 9,500 9,500 40,000 40,000 CMF restrooms 20,000 20,000 CMF Streets/Shop roof 27,000 30,000 CMF Hallway Tile 12,000 CMF Old Wash Bay Conversion 27,000 CMF Replace Vehicle Hoist Bay#3 27,000 CMF Replace Vehicle Hoist Bay#5 26,000 26,000 CMF HVAC Units 30,000 30,000 CMF-Upgrade Accubrine Machne 70,000 70,000 CMF-Police Storage Bldg Unit Heater#1 15,500 15,500 CMF-Parks Storage Bldg Unit Heater#2 16,000 16,000 CMF-Streets Storage Bldg Unit Heater#3 16,000 16,000 AVCC-Flooring various rooms 35,000 40,000 40,000 AVCC-Touchless Faucets 20,000 AVCC-Hardwood Gym Curtain 45,000 45,000 AVCC-Sportcourt gym roof 100,000 100,000 AVCC-Sportcourt divider curtains 51,000 51,000 AVCC-Caulk/Sealant/Masonary 34,000 34,000 AVCC-Concrete work 75,000 75,000 AVCC-Replace Entry Doors 50,000 50,000 Senior Center-Carpet Repl.Yellowstone Room 50,000 50,000 Senior Center-Carpet Repl.Kitchen 10,000 10,000 Senior Center-Core Water Pipes 1 10,000 10,000 Senior Center Cooling Tower 10,000 10,000 Senior Center-Roof Repl.Garage&Storage 26,000 26,000 Senior Center-Building Upgrades I 35,000 Senior Center-Concrete Dumpster Area 50,000 50,000 JCRP East Restroom facility 60,000 JCRP East Legion Roof 6,000 14,000 14,000 JCRP East Soccer Stadium Roof 6,000 JCRP Activity Center Reroof 85,000 85,000 Hagememiester HVAC Renovation 4,000 4,000 Senior Center-Backup Boiler 25,000 Redwood-Boiler Replacement 20,000 Total 366,000 506,000 378,500 800,000 1,192,000 966,000 291,000 497,000 6740 Capital Outlay Machinery/Equip AVFAC Slide Resurfacing 200,000 150,000 - - - - - - Total 200,000 150,000 - - - - - - Total Net of Personnel 566,000 656,000 378,500 800,000 1,192,000 966,000 291,000 497,000 TOTAL EXPENSES $ 566,000 $ 656,000 $ 378,500 $ 800,000 $ 1,192,000 $ 966,000 $ 291,000 $ 497,000 283 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5000 56, 57, 58 and 59 5005, 5025, 5065 Liquor Operations 5095 DESCRIPTION OF ACTIVITY Liquor Operations exist in order to control the sale and consumption of alcoholic beverages in compliance with Federal and State laws. After control, we strive to provide the community the highest possible profit. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Adopted Adopted Proposed Proposed Item 2017 2018 2019 2019 2020 2021 2022 AV Gross Profit% 29.5% 30.5% 29.8% 29.0% 29.0% 28.6% 29.0% For comparison: Metro Average Gross Profit* 26.0% 26.5% * AV Net Operating Profit% 10.4% 11.9% 13.0% 9.9% 10.3% 9.9% 10.2% (before transfers) Metro Avg. Net Op. Profit%* 6.1% 6.7% * Sales 9,183,273 9,455,278 9,886,578 9,782,000 9,959,000 10,191,000 10,537,000 Transfer to General Fund 630,000 630,000 660,000 660,000 660,000 680,000 700,000 *Numbers from the State Auditor's Report,not available after 2018 Regular Status Personnel Schedule FTE's Adopted Adoptec Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Liquor Operation Director 1 1 1 1 1 1 Liquor Store Manager 3 3 3 3 3 3 Assistant Store Manager 2 2 2 2 2 2 Temporary Status Personnel Schedule-(#hours) Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Accounting Clerk PT 1,350 1,350 1,350 1,300 1,300 1,300 Lead Clerk PT 3,650 3,650 6,020 6,400 6,100 6,100 Cashier/Clerks 16,700 16,700 15,175 14,900 14,600 14,600 Supervisor PT 3,250 3,250 2,805 2,600 2,805 2,805 284 Summary Budget Business Unit-Liquor Combined 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Sales Revenue 9,173,726 9,458,907 9,921,083 9,782,000 9,959,000 10,290,000 10,537,000 Cost of Goods Sold 6,473,274 6,568,029 6,935,517 6,945,220 7,070,890 7,344,200 7,481,310 Gross Profit 2,700,452 2,890,878 2,985,566 2,836,780 2,888,110 2,945,800 3,055,690 29.4% 30.6% 30.1% 29.0% 29.0% 28.6% 29.0% Expenditures Salaries and Wages 813,014 841,179 806,058 888,845 866,665 894,120 933,250 Employee Benefits 273,473 236,979 188,300 256,990 257,555 278,100 288,310 Supplies 16,987 18,364 17,900 21,100 21,650 21,650 21,650 Contractual Services 29,833 27,763 33,829 38,440 41,065 42,005 41,955 Utilities 51,934 53,013 48,835 53,625 56,480 52,380 52,380 Repairs and Maint. 15,145 37,733 23,113 34,760 40,168 43,568 43,568 Training/Travel/Dues 10,051 10,421 8,400 12,790 13,530 13,630 14,430 Rentals/Leases 177,550 176,716 187,761 190,400 191,200 191,600 191,600 Insurance 75,285 68,585 66,600 66,600 66,700 69,200 75,600 Other Expenditures 11,295 11,566 12,164 10,500 12,640 25,900 25,900 Visa M/C fees 135,390 142,219 157,682 149,700 151,500 151,500 151,500 Depreciation 140,757 141,536 140,773 140,600 142,800 144,800 144,800 Total Exp. 1,750,714 1,766,074 1,691,415 1,864,350 1,861,953 1,928,453 1,984,943 Operating Income-before Transfers &Interest 949,738 1,124,804 1,294,151 972,430 1,026,157 1,017,347 1,070,747 Other Revenue(expense) 6,536 8,297 5,138 - - - - Interest Income 17,677 36,587 87,885 33,000 33,000 30,000 - Transfers Out (630,000) (630,000) (660,000) (660,000) (660,000) (680,000) (700,000) Debt Service Interest (26,896) (20,955) - - - - - Net Income 317,055 518,733 727,174 345,430 399,157 367,347 370,747 Net Position-Beginning of Year 5,459,861 5,331,216 5,404,250 5,404,250 5,749,680 6,148,837 6,516,184 Change in Accounting Principle (445,700) (445,700) (449,221) - - - 0 Net Position-End of Year 5,331,216 5,404,250 5,682,203 5,749,680 6,148,837 6,516,184 6,886,931 CAPITAL OUTLAY 2021: Store 1 Breakroom $10,000 Store 2 Signage upgrade $20,000 $30,000 City of Apple Valley 285 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE MANAGEMENT 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 114,792 118,060 157,904 103,095 49,968 110,410 110,410 116,190 116,190 6111 -SALARY PART-TIME 25,854 27,797 23,892 23,765 12,509 20,750 20,750 27,865 27,865 6114-OVERTIME PART-TIME EMPLOYEES 0 0 131 0 6118-VACATION PAY 786 8,128 -9,021 0 6121 -INSURANCE CASH BENEFIT 720 720 240 0 0 6123-SALARY-OTHER 6,035 6,215 6,215 6,040 6,040 6105-SALARIES AND WAGES 142,152 154,705 173,146 132,895 62,477 137,375 137,375 150,095 150,095 6138-MEDICARE 2,052 2,118 1,982 1,925 875 1,990 1,990 2,175 2,175 6139-FICA 8,776 9,058 8,477 8,240 3,743 8,515 8,515 9,305 9,305 6141 -PENSIONS-PERA 10,548 10,939 9,813 9,965 4,686 10,305 10,305 11,255 11,255 6142-WORKERS COMPENSATION 4,936 5,337 4,530 4,495 1,997 5,465 5,465 6,055 6,055 6143-UNEMPLOYMENT COMPENSATION 3,285 649 0 0 6144-LONG-TERM DISABILITY INSURANCE 231 237 201 300 92 320 320 335 335 6145-MEDICAL INSURANCE 9,861 10,939 6,175 17,340 7,197 18,360 18,360 18,360 18,360 6146-DENTAL INSURANCE 602 602 552 280 6147-LIFE INSURANCE-BASIC 6 6 6 3 6148-LIFE INSURANCE-SUPP/DEPEND 2,287 2,287 692 0 6150-PENSION EXPENSE-GASB 68 8,084 -1,435 -5,999 0 6125-EMPLOYEE BENEFITS 50,667 40,738 26,428 42,265 18,873 44,955 44,955 47,485 47,485 6100-TOTAL PERSONNEL SERVICES 192,820 195,443 199,574 175,160 81,350 182,330 182,330 197,580 197,580 6210-OFFICE SUPPLIES 10 10 0 100 46 100 100 100 100 6229-GENERAL SUPPLIES 0 0 513 50 99 50 50 50 50 6205-SUPPLIES 10 10 513 150 145 150 150 150 150 6235-CONSULTANT SERVICES 13,703 12,771 14,404 17,880 10,373 18,000 18,000 18,000 18,000 6239-PRINTING 7,179 6,157 6,986 12,000 1,160 12,000 12,000 12,000 12,000 6230-CONTRACTUAL SERVICES 20,882 18,928 21,390 29,880 11,533 30,000 30,000 30,000 30,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 42 40 20 200 0 200 200 200 200 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,493 1,427 0 2,500 0 2,500 2,500 2,500 2,500 6277-MILEAGE/AUTO ALLOWANCE 570 597 440 900 617 1,000 1,000 1,000 1,000 6280-DUES&SUBSCRIPTIONS 5,700 5,700 0 6,625 0 6,625 6,625 7,425 7,425 6281 -UNIFORM/CLOTHING ALLOWANCE 250 250 250 250 250 6270-TRNG/TRAVL/DUES/UNIF 7,806 7,765 460 10,475 617 10,575 10,575 11,375 11,375 6200-TOTAL OPERATING COSTS 28,698 26,704 22,362 40,505 12,295 40,725 40,725 41,525 41,525 6399-OTHER CHARGES 11,393 11,605 12,082 12,640 7,509 13,400 13,400 13,400 13,400 6301-OTHER EXPENDITURES 11,393 11,605 12,082 12,640 7,509 13,400 13,400 13,400 13,400 6300-TOTAL OTHER EXPENDITURES 11,393 11,605 12,082 12,640 7,509 13,400 13,400 13,400 13,400 6701 -TOTAL CAPITAL OUTLAY 0 0 0 0 6700-TOTAL CAPITAL OUTLAY 0 0 0 0 7110-TRANSFER TO OTHER FUNDS 630,000 630,000 660,000 660,000 330,000 680,000 680,000 700,000 700,000 7101 -TOTAL TRANSFERS 630,000 630,000 660,000 660,000 330,000 680,000 680,000 700,000 700,000 7100-TOTAL TRANSFERS 630,000 630,000 660,000 660,000 330,000 680,000 680,000 700,000 700,000 862,911 863,752 894,017 888,305 431,154 916,455 916,455 952,505 952,505 286 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 56: LIQUOR STORE MANAGEMENT-5005 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 122,055 103,095 103,095 110,410 110,410 116,190 116,190 6111 Salaries-Parttime 26,865 23,765 23,765 20,750 20,750 27,865 27,865 6123 Salaries-Other 4,580 6,035 6,035 6,215 6,215 6,040 6,040 6138 Medicare 2,225 1,925 1,925 1,990 1,990 2,175 2,175 6139 FICA 9,520 8,240 8,240 8,515 8,515 9,305 9,305 6141 Pension-PERA 11,515 9,965 9,965 10,305 10,305 11,255 11,255 6142 Workers Compensation 5,840 4,495 4,495 5,465 5,465 6,055 6,055 6144 Long-term Disability Insurance 345 300 300 320 320 335 335 6145 Hospital&Life Insurance 14,340 17,340 17,340 18,360 18,360 18,360 18,360 Position Changes Total 197,285 175,160 175,160 182,330 182,330 197,580 197,580 6210 OFFICE SUPPLIES Miscellaneous 200 100 100 100 100 100 100 Total 200 100 100 100 100 100 100 6229 GENERAL SUPPLIES Various 50 50 50 50 50 50 50 Total 50 50 50 50 50 50 50 6235 CONSULTANT SERVICES Audit 12,410 12,880 12,880 13,000 13,000 13,000 13,000 PCI Compliance/Penetration Testing 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Total 17,410 17,880 17,880 18,000 18,000 18,000 18,000 6239 PRINTING/PUBLISHING/ADVERTISING Advertising,Help wanted,etc 10,000 12,000 12,000 12,000 12,000 12,000 12,000 Total 10,000 12,000 12,000 12,000 12,000 12,000 12,000 6275 SCHOOL/CONF/EXP-LOCAL Chamber Meetings 40 50 50 50 50 50 50 Seminars 150 150 150 150 150 150 150 Total 190 200 200 200 200 200 200 6276 SCHOOL/CONF/EXP-OTHER MMBA conference 1,650 2,500 2,500 2,500 2,500 2,500 2,500 Total 1,650 2,500 2,500 2,500 2,500 2,500 2,500 6277 MILEAGE ALLOWANCE 1,000 900 1,000 1,000 1,000 1,000 1,000 Total 1,000 900 1,000 1,000 1,000 1,000 1,000 6280 DUES&SUBSCRIPTIONS MN Municipal Beverage Assn 5,700 5,700 5,700 5,700 5,700 6,500 6,500 Chamber Dues Council 925 925 925 925 925 925 925 Total 6,625 6,625 6,625 6,625 6,625 7,425 7,425 6281 UNIFORM/CLOTHING ALLOWANCE Clothing 250 250 250 250 250 250 250 Total 250 250 250 250 250 250 250 6399 OTHER CHARGES LOG I S 10,500 12,640 13,000 13,400 13,400 13,400 13,400 Total 10,500 12,640 13,000 13,400 13,400 13,400 13,400 7110 TRANSFER TO GENERAL FUND Operating Transfer 660,000 660,000 660,000 680,000 680,000 700,000 700,000 Total 660,000 660,000 660,000 680,000 680,000 700,000 700,000 Total Net of Personnel 707,875 713,145 713,605 734,125 734,125 754,925 754,925 TOTAL EXPENSES $ 905,160 $ 888,305 $ 888,765 $ 916,455 $ 916,455 $ 952,505 $ 952,505 City of Apple Valley 287 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE#1 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 139,119 142,647 138,096 146,695 70,403 156,585 156,585 164,765 164,765 6111 -SALARY PART-TIME 110,512 2,702 166 128,850 152 137,025 137,025 141,120 141,120 6112-SALARY-SEASONAL TEMP 2,978 105,750 122,625 59,311 6113-OVERTIME-REGULAR EMPLOYEES 340 1,996 447 2,100 352 2,100 2,100 2,100 2,100 6114-OVERTIME PART-TIME EMPLOYEES 1,627 0 0 5,100 0 5,100 5,100 5,100 5,100 6118-VACATION PAY 4,675 7,804 -28,813 0 6121 -INSURANCE CASH BENEFIT 720 720 480 0 0 6123-SALARY-OTHER 0 0 0 4,395 0 7,520 7,520 6,985 6,985 6124-OVERTIME-SEASONAL TEMP 449 2,188 2,613 837 6105-SALARIES AND WAGES 260,419 263,807 235,614 287,140 131,056 308,330 308,330 320,070 320,070 6138-MEDICARE 3,669 3,664 3,773 4,165 1,819 4,470 4,470 4,640 4,640 6139-FICA 15,690 15,666 16,133 17,805 7,778 19,115 19,115 19,845 19,845 6141 -PENSIONS-PERA 19,123 19,138 19,714 21,535 9,829 23,125 23,125 24,005 24,005 6142-WORKERS COMPENSATION 10,607 11,125 10,436 11,515 5,409 14,150 14,150 15,425 15,425 6143-UNEMPLOYMENT COMPENSATION 0 0 348 0 6144-LONG-TERM DISABILITY INSURANCE 277 288 262 435 131 455 455 480 480 6145-MEDICAL INSURANCE 26,024 28,420 22,347 30,310 20,551 36,720 36,720 36,720 36,720 6146-DENTAL INSURANCE 2,108 2,166 2,128 1,458 6147-LIFE INSURANCE-BASIC 12 12 11 0 6 6148-LIFE INSURANCE-SUPP/DEPEND 138 138 88 0 6150-PENSION EXPENSE-GASB 68 9,797 -1,734 -5,247 0 6170-EMPLOYEE PAID PREMIUMS -2,200 -2,860 -3,849 -6,970 6125-EMPLOYEE BENEFITS 85,244 76,024 66,144 85,765 40,011 98,035 98,035 101,115 101,115 6100-TOTAL PERSONNEL SERVICES 345,664 339,831 301,759 372,905 171,066 406,365 406,365 421,185 421,185 6210-OFFICE SUPPLIES 77 0 115 400 39 400 400 400 400 6211 -SMALL TOOLS&EQUIPMENT 495 1,675 409 1,550 0 1,550 1,550 1,550 1,550 6215-EQUIPMENT-PARTS 310 7 7 10 6229-GENERAL SUPPLIES 6,863 7,184 8,298 8,000 4,109 8,000 8,000 8,000 8,000 6205-SUPPLIES 7,745 8,866 8,829 9,950 4,158 9,950 9,950 9,950 9,950 6235-CONSULTANT SERVICES 0 0 0 0 133 6238-POSTAGE/UPS/FEDEX 0 0 0 50 0 50 50 50 50 6239-PRINTING 0 0 0 1,300 6240-CLEANING SERVICE/GARBAGE 1,356 1,212 1,902 1,675 995 2,175 2,175 2,175 2,175 6249-OTHER CONTRACTUAL SERVICES 284 789 575 740 1,011 660 660 660 660 6230-CONTRACTUAL SERVICES 1,640 2,002 2,477 2,465 3,439 2,885 2,885 2,885 2,885 6255-UTILITIES-ELECTRIC 17,535 16,576 13,403 17,500 5,370 15,000 15,000 15,000 15,000 6256-UTILITIES-NATURAL GAS 3,652 4,366 4,027 4,500 2,385 4,700 4,700 4,700 4,700 6257-UTILITIES-PROPANE/WATER/SEWER 329 270 422 400 172 400 400 400 400 6250-UTILITIES 21,516 21,213 17,851 22,400 7,927 20,100 20,100 20,100 20,100 6265-REPAIRS-EQUIPMENT 2,533 2,776 5,343 5,600 4,018 7,400 7,400 7,400 7,400 6266-REPAIRS-BUILDING 5,413 2,018 2,080 7,710 0 7,710 7,710 7,710 7,710 6269-REPAIRS-OTHER 0 1,236 106 0 0 6260-REPAIRS AND MAINTENA 7,945 6,030 7,529 13,310 4,018 15,110 15,110 15,110 15,110 6275-SCHOOLS/CONFERENCES/EXP LOCAL 0 167 0 100 0 100 100 100 100 6277-MILEAGE/AUTO ALLOWANCE 242 245 65 350 0 350 350 350 350 6280-DUES&SUBSCRIPTIONS 363 369 2,656 435 0 435 435 435 435 6281 -UNIFORM/CLOTHING ALLOWANCE 421 493 665 500 0 500 500 500 500 City of Apple Valley 288 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE#1 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6270-TRNG/TRAVL/DUES/UNIF 1,027 1,274 3,386 1,385 0 1,385 1,385 1,385 1,385 6200-TOTAL OPERATING COSTS 39,873 39,384 40,072 49,510 19,543 49,430 49,430 49,430 49,430 6310-RENTAL EXPENSE 175,823 175,433 188,463 187,400 88,845 187,400 187,400 187,400 187,400 6311 -INSURANCE-PROPERTY/LIABILITY 34,125 30,925 28,700 28,700 14,350 29,600 29,600 29,600 29,600 6333-GENERAL-CASH DISCOUNTS -53 -51 -65 -13 6351 -VISA/BANK CHARGES 62,001 63,025 67,927 65,500 37,685 68,000 68,000 68,000 68,000 6399-OTHER CHARGES 0 0 5 0 6301-OTHER EXPENDITURES 271,896 269,332 285,029 281,600 140,868 285,000 285,000 285,000 285,000 6300-TOTAL OTHER EXPENDITURES 271,896 269,332 285,029 281,600 140,868 285,000 285,000 285,000 285,000 6401-EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6510-LIQUOR 1,031,792 1,027,892 1,087,427 3,114,770 465,555 3,289,400 3,289,400 3,344,100 3,344,100 6520-WINE 597,941 560,177 559,857 0 213,483 6530-BEER 1,358,369 1,349,503 1,414,522 0 636,646 6540-TAXABLE MISC FOR RESALE 45,107 44,857 47,127 0 19,123 6545-NON-TAXABLE MISC FOR RESALE 34,703 36,103 42,059 0 17,575 6550-FREIGHT ON RESALE MDSE 21,368 20,842 21,399 0 7,456 6501-TAXABLE/NON-TAXABLE MISC RESAL 3,089,279 3,039,374 3,172,391 3,114,770 1,359,838 3,289,400 3,289,400 3,344,100 3,344,100 6500-TOTAL EXPENDITURES 3,089,279 3,039,374 3,172,391 3,114,770 1,359,838 3,289,400 3,289,400 3,344,100 3,344,100 6610-DEPRECIATION 18,576 19,094 19,352 19,100 10,813 19,100 19,100 19,100 19,100 6601-TOTAL DEPRECIATION 18,576 19,094 19,352 19,100 10,813 19,100 19,100 19,100 19,100 6600-TOTAL DEPRECIATION 18,576 19,094 19,352 19,100 10,813 19,100 19,100 19,100 19,100 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 7,500 6,044 10,000 10,000 0 0 6701-TOTAL CAPITAL OUTLAY 0 0 0 7,500 6,044 10,000 10,000 0 0 6700-TOTAL CAPITAL OUTLAY 0 0 0 7,500 6,044 10,000 10,000 0 0 3,765,288 3,707,014 3,818,604 3,845,385 1,708,173 4,059,295 4,059,295 4,118,815 4,118,815 CITY OF APPLE VALLEY 2021 BUDGET 289 ACCOUNT DETAIL DEPT 57: LIQUOR STORE NO 1-5010&5025 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND Total Sales-Store#1 4,429,000 4,387,000 4,587,000 4,633,000 4,633,000 4,710,000 4,710,000 COST OF GOODS SOLD 3,144,590 3,114,770 3,256,770 3,289,400 3,289,400 3,344,100 3,344,100 Gross Margin 1,284,410 1,272,230 1,330,230 1,343,600 1,343,600 1,365,900 1,365,900 SALARIES 6110 Regular Employees 144,150 146,695 146,695 156,585 156,585 164,765 164,765 6111 Salary-Parttime 126,225 128,850 128,850 137,025 137,025 141,120 141,120 6113 Overtime-Reg 2,100 2,100 2,100 2,100 2,100 2,100 2,100 6114 Overtime-Part time 5,100 5,100 5,100 5,100 5,100 5,100 5,100 6123 Salaries-Other 6,490 4,395 4,395 7,520 7,520 6,985 6,985 6138 Medicare 3,980 4,165 4,165 4,470 4,470 4,640 4,640 6139 FICA 17,010 17,805 17,805 19,115 19,115 19,845 19,845 6141 Pension-PERA 20,195 21,535 21,535 23,125 23,125 24,005 24,005 6142 Workers Compensation 12,375 11,515 11,515 14,150 14,150 15,425 15,425 6144 Long-term Disability Insurance 415 435 435 455 455 480 480 6145 Hospital&Life Insurance 30,600 30,310 30,310 36,720 36,720 36,720 36,720 Total 368,640 372,905 372,905 406,365 406,365 421,185 421,185 6210 OFFICE SUPPLIES Miscellaneous 400 400 400 400 400 400 400 Total 400 400 400 400 400 400 400 6211 SMALL TOOL&EQUIPMENT Misc.Exp 250 250 250 250 250 250 250 Vacuum 350 350 350 350 350 350 350 Beer Taps 700 700 700 700 700 700 700 Computers/Register items 250 250 250 250 250 250 250 Total 1,550 1,550 1,550 1,550 1,550 1,550 1,550 6229 GENERAL SUPPLIES Bags,Cleaning Supplies,etc. 8,000 8,000 8,000 8,000 8,000 8,000 8,000 Total 8,000 8,000 8,000 8,000 8,000 8,000 8,000 6238 POSTAGE/UPS/FEDEX 50 50 - 50 50 50 50 Total 50 50 - 50 50 50 50 6240 C.SERVICE/GARBAGE REMOVAL Rubbish Removal 950 1,000 1,500 1,500 1,500 1,500 1,500 Rug Service 250 250 250 250 250 250 250 Carpet Cleaning/Tile 250 300 300 300 300 300 300 Window Washing 125 125 125 125 125 125 125 Total 1,575 1,675 2,175 2,175 2,175 2,175 2,175 6249 OTHER CONTRACTUAL SERVICES Alarm Monitoring 260 260 260 260 260 260 260 Music 200 280 200 200 200 200 200 Miscellaneous 200 200 890 200 200 200 200 Total 660 740 1,350 660 660 660 660 6255 UTILITIES-ELECTRIC 17,700 17,500 14,000 15,000 15,000 15,000 15,000 Total 17,700 17,500 14,000 15,000 15,000 15,000 15,000 6256 UTILITIES-NATURAL GAS 4,000 4,500 4,700 4,700 4,700 4,700 4,700 Total 4,000 4,500 4,700 4,700 4,700 4,700 4,700 6257 UTILITIES-OTHER 350 400 400 400 400 400 400 Total 350 400 400 400 400 400 400 6265 REPAIRS-EQUIPMENT Copier Maint.Agreement 684 800 800 800 800 800 800 Cash Registers Maint.Agreement 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Payment Terminals Maint.Agreement 513 600 600 600 600 600 600 Microsoft POS License Fee 1,107 1,200 1,200 1,200 1,200 1,200 1,200 E-commerce Fees - - 1,400 1,800 1,800 1,800 1,800 Misc/Baler,Fire ext serv,etc. 500 500 500 500 500 500 500 Computer/Register Systems 500 500 500 500 500 500 500 Alarm repairs 500 500 500 500 500 500 500 Total 5,304 5,600 7,000 7,400 7,400 7,400 7,400 6266 REPAIRS-BUILDINGS Miscellaneous 3,000 3,500 3,500 3,500 3,500 3,500 3,500 Annual Fire Spklr test 200 210 210 210 210 210 210 Rooftop heating units 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Cooler 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Total 7,200 7,710 7,710 7,710 7,710 7,710 7,710 6275 SCHOOL/CONF/EXP-LOCAL Seminars/Training 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6277 MILEAGE ALLOWANCE Miscellaneous 400 350 350 350 350 350 350 Total 400 350 350 350 350 350 350 CITY OF APPLE VALLEY 2021 BUDGET 290 ACCOUNT DETAIL DEPT 57: LIQUOR STORE NO 1-5010&5025 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6280 DUES&SUBSCRIPTIONS Retailers ID Card(Buyers Card) 20 20 20 20 20 20 20 Miscellaneous 50 50 50 50 50 50 50 Chamber Dues 340 340 340 340 340 340 340 ID Checking Guide 25 25 25 25 25 25 25 Total 435 435 435 435 435 435 435 6281 UNIFORM/CLOTHING ALLOWANCE Miscellaneous 500 500 500 500 500 500 500 Total 500 500 500 500 500 500 500 6310 RENTAL EXPENSE Base Rent 138,000 138,000 138,000 138,000 138,000 138,000 138,000 Copier Lease 400 400 400 400 400 400 Taxes 26,000 26,000 26,000 26,000 26,000 26,000 26,000 Common Mall Area Maint 23,000 23,000 23,000 23,000 23,000 23,000 23,000 Total 187,000 187,400 187,400 187,400 187,400 187,400 187,400 6311 INSURANCE Dram Shop 8,870 4,350 4,350 4,500 4,500 4,500 4,500 Property&Muni Liab 19,830 24,350 24,350 25,100 25,100 25,100 25,100_ Total 28,700 28,700 28,700 29,600 29,600 29,600 29,600 6351 VISA/BANK CHARGES Credit Card Charges 64,000 65,500 68,000 68,000 68,000 68,000 68,000 Total 64,000 65,500 68,000 68,000 68,000 68,000 68,000 6610 DEPRECIATION 19,100 19,100 19,100 19,100 19,100 19,100 19,100 Total 19,100 19,100 19,100 19,100 19,100 19,100 19,100 6740 CAPITAL OUTLAY-MACH/EQ/OTHER 3 Door Cooler - 7,500 6,045 - - - - Remodel Breakroom - - - 10,000 10,000 - - Total - 7,500 6,045 10,000 10,000 - - Total Net of Personnel 347,024 357,710 357,915 363,530 363,530 353,530 353,530 TOTAL EXPENSES $ 715,664 $ 730,615 $ 730,820 $ 769,895 $ 769,895 $ 774,715 $ 774,715 City of Apple Valley 291 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE#2 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 79,585 83,139 88,598 84,710 41,562 87,250 87,250 89,160 89,160 6111 -SALARY PART-TIME 86,949 49,477 24,405 54,080 17,554 57,905 57,905 61,935 61,935 6112-SALARY-SEASONAL TEMP 44,454 61,055 47,040 13,854 40,170 40,170 41,370 41,370 6113-OVERTIME-REGULAR EMPLOYEES 0 0 0 1,600 0 1,600 1,600 1,600 1,600 6114-OVERTIME PART-TIME EMPLOYEES 1,248 907 256 1,900 0 1,900 1,900 1,900 1,900 6118-VACATION PAY 3,407 -9 2,803 0 6121 -INSURANCE CASH BENEFIT 0 720 720 0 360 6123-SALARY-OTHER 4,105 5,865 5,865 4,480 4,480 6124-OVERTIME-SEASONAL TEMP 566 1,058 91 6105-SALARIES AND WAGES 171,189 179,254 178,895 193,435 73,422 194,690 194,690 200,445 200,445 6138-MEDICARE 2,401 2,581 2,538 2,805 1,064 2,825 2,825 2,910 2,910 6139-FICA 10,264 11,038 10,853 11,995 4,551 12,070 12,070 12,430 12,430 6141 -PENSIONS-PERA 12,584 13,179 12,874 14,510 5,430 14,600 14,600 15,030 15,030 6142-WORKERS COMPENSATION 6,989 7,786 6,606 7,755 2,461 8,935 8,935 9,660 9,660 6143-UNEMPLOYMENT COMPENSATION 3,891 0 0 6144-LONG-TERM DISABILITY INSURANCE 159 165 169 250 75 365 365 375 375 6145-MEDICAL INSURANCE 16,610 10,280 6,215 12,975 5,050 13,885 13,885 13,885 13,885 6146-DENTAL INSURANCE 1,506 1,565 1,565 0 729 6147-LIFE INSURANCE-BASIC 6 6 6 3 6148-LIFE INSURANCE-SUPP/DEPEND 1 55 55 26 6150-PENSION EXPENSE-GASB 68 5,604 -1,011 -3,366 0 6170-EMPLOYEE PAID PREMIUMS -2,200 0 0 0 6125-EMPLOYEE BENEFITS 53,924 45,645 41,406 50,290 19,389 52,680 52,680 54,290 54,290 6100-TOTAL PERSONNEL SERVICES 225,113 224,899 220,301 243,725 92,810 247,370 247,370 254,735 254,735 6210-OFFICE SUPPLIES 26 163 40 250 0 250 250 250 250 6211 -SMALL TOOLS&EQUIPMENT 137 1,537 44 1,200 598 1,200 1,200 1,200 1,200 6229-GENERAL SUPPLIES 2,451 3,012 2,902 3,000 2,769 3,000 3,000 3,000 3,000 6205-SUPPLIES 2,614 4,712 2,986 4,450 3,367 4,450 4,450 4,450 4,450 6235-CONSULTANT SERVICES 0 0 0 0 133 6238-POSTAGE/UPS/FEDEX 50 50 50 0 0 6239-PRINTING 0 0 0 1,311 6240-CLEANING SERVICE/GARBAGE 839 1,177 1,411 1,550 812 1,600 1,600 1,600 1,600 6249-OTHER CONTRACTUAL SERVICES 1,984 2,138 2,081 2,510 1,294 2,510 2,510 2,510 2,510 6230-CONTRACTUAL SERVICES 2,823 3,315 3,492 4,110 3,550 4,160 4,160 4,110 4,110 6255-UTILITIES-ELECTRIC 9,392 8,648 7,290 9,500 2,390 8,000 8,000 8,000 8,000 6256-UTILITIES-NATURAL GAS 1,061 1,567 2,314 1,600 1,143 1,800 1,800 1,800 1,800 6257-UTILITIES-PROPANE/WATER/SEWER 328 373 311 380 154 380 380 380 380 6250-UTILITIES 10,781 10,588 9,915 11,480 3,687 10,180 10,180 10,180 10,180 6265-REPAIRS-EQUIPMENT 1,625 1,306 2,493 4,075 1,994 5,875 5,875 5,875 5,875 6266-REPAIRS-BUILDING 1,994 2,791 1,601 5,060 0 3,060 3,060 3,060 3,060 6269-REPAIRS-OTHER 0 0 319 1,000 0 1,000 1,000 1,000 1,000 6260-REPAIRS AND MAINTENA 3,618 4,097 4,413 10,135 1,994 9,935 9,935 9,935 9,935 6275-SCHOOLS/CONFERENCES/EXP LOCAL 0 167 0 100 0 100 100 100 100 6277-MILEAGE/AUTO ALLOWANCE 50 50 50 50 50 6280-DUES&SUBSCRIPTIONS 363 369 1,516 385 0 385 385 385 385 6281 -UNIFORM/CLOTHING ALLOWANCE 167 148 82 200 0 200 200 200 200 6270-TRNG/TRAVL/DUES/UNIF 530 683 1,598 735 0 735 735 735 735 City of Apple Valley 292 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE#2 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6200-TOTAL OPERATING COSTS 20,367 23,395 22,403 30,910 12,598 29,460 29,460 29,410 29,410 6310-RENTAL EXPENSE 150 400 150 400 400 400 400 6311 -INSURANCE-PROPERTY/LIABILITY 15,225 13,825 14,000 14,050 7,025 15,000 15,000 15,000 15,000 6333-GENERAL-CASH DISCOUNTS -20 -36 -29 -6 6351 -VISA/BANK CHARGES 30,582 34,706 28,527 36,000 10,980 36,000 36,000 36,000 36,000 6399-OTHER CHARGES 0 0 210 0 6301-OTHER EXPENDITURES 45,787 48,495 42,859 50,450 18,149 51,400 51,400 51,400 51,400 6300-TOTAL OTHER EXPENDITURES 45,787 48,495 42,859 50,450 18,149 51,400 51,400 51,400 51,400 6401-EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6510-LIQUOR 364,708 368,282 376,749 1,233,270 107,400 1,107,600 1,107,600 1,101,210 1,101,210 6520-WINE 258,029 246,600 255,962 0 75,403 6530-BEER 530,525 524,662 555,977 0 155,574 6540-TAXABLE MISC FOR RESALE 14,971 16,336 37,872 0 4,252 6545-NON-TAXABLE MISC FOR RESALE 16,601 15,477 15,718 0 4,312 6550-FREIGHT ON RESALE MDSE 8,338 10,754 9,184 0 2,276 6501-TAXABLE/NON-TAXABLE MISC RESAL 1,193,173 1,182,111 1,251,462 1,233,270 349,217 1,107,600 1,107,600 1,101,210 1,101,210 6500-TOTAL EXPENDITURES 1,193,173 1,182,111 1,251,462 1,233,270 349,217 1,107,600 1,107,600 1,101,210 1,101,210 6610-DEPRECIATION 21,912 22,172 22,839 19,700 11,077 19,700 19,700 19,700 19,700 6601 -TOTAL DEPRECIATION 21,912 22,172 22,839 19,700 11,077 19,700 19,700 19,700 19,700 6600-TOTAL DEPRECIATION 21,912 22,172 22,839 19,700 11,077 19,700 19,700 19,700 19,700 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 0 0 20,000 20,000 6701 -TOTAL CAPITAL OUTLAY 0 0 0 0 0 20,000 20,000 6700-TOTAL CAPITAL OUTLAY 0 0 0 0 0 20,000 20,000 1,506,351 1,501,072 1,559,863 1,578,055 483,853 1,475,530 1,475,530 1,456,455 1,456,455 293 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 58: LIQUOR STORE NO 2-5050&5065 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND Total Sales-Store#2 1,747,000 1,737,000 1,462,000 1,506,000 1,506,000 1,551,000 1,551,000 6510 COST OF GOODS SOLD 1,240,370 1,233,270 1,038,020 1,107,600 1,107,600 1,101,210 1,101,210 Gross Margin 506,630 503,730 423,980 398,400 398,400 449,790 449,790 SALARIES 6110 Regular Employees 83,975 84,710 84,710 87,250 87,250 89,160 89,160 6111 Salary-Parttime 97,850 54,080 54,080 57,905 57,905 61,935 61,935 6112 Salary-Casual - 47,040 47,040 40,170 40,170 41,370 41,370 6113 Overtime-Reg 1,600 1,600 1,600 1,600 1,600 1,600 1,600 6114 Overtime-Part time 1,900 1,900 1,900 1,900 1,900 1,900 1,900 6123 Salaries-Other 5,205 4,105 4,105 5,865 5,865 4,480 4,480 6138 Medicare 2,710 2,805 2,805 2,825 2,825 2,910 2,910 6139 FICA 11,590 11,995 11,995 12,070 12,070 12,430 12,430 6141 Pension-PERA 13,895 14,510 14,510 14,600 14,600 15,030 15,030 6142 Workers Compensation 8,430 7,755 7,755 8,935 8,935 9,660 9,660 6144 Long-term Disability Insurance 240 250 250 365 365 375 375 6145 Hospital&Life Insurance 11,160 12,975 12,975 13,885 13,885 13,885 13,885 Total 238,555 243,725 243,725 247,370 247,370 254,735 254,735 6210 OFFICE SUPPLIES Miscellaneous 250 250 250 250 250 250 250 Total 250 250 250 250 250 250 250 6211 SMALL TOOL&EQUIPMENT Miscellaneous 300 300 300 300 300 300 300 Vacuum - 650 650 650 650 650 650 Computers/Register items 250 250 250 250 250 250 250 Total 550 1,200 1,200 1,200 1,200 1,200 1,200 6229 GENERAL SUPPLIES Bags,Cleaning Supplies,etc 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Total 3,000 3,000 3,000 3,000 3,000 3,000 3,000 6238 POSTAGE/UPS/FEDEX 50 50 50 50 50 - - Total 50 50 50 50 50 - - 6240 C.SERVICE/GARBAGE REMOVAL Rubbish Removal 900 900 950 950 950 950 950 Carpet Cleaning 500 500 500 500 500 500 500 Rug Service 150 150 150 150 150 150 150 Total 1,550 1,550 1,600 1,600 1,600 1,600 1,600 6249 OTHER CONTRACTUAL SERVICES Alarm Monitoring 260 260 260 260 260 260 260 Misc 150 150 890 150 150 150 150 Music 200 200 200 200 200 200 200 Mowing 1,900 1,900 1,900 1,900 1,900 1,900 1,900 Total 2,510 2,510 3,250 2,510 2,510 2,510 2,510 6255 UTILITIES-ELECTRIC 9,600 9,500 7,500 8,000 8,000 8,000 8,000 Total 9,600 9,500 7,500 8,000 8,000 8,000 8,000 6256 UTILITIES-NATURAL GAS 1,600 1,600 1,800 1,800 1,800 1,800 1,800 Total 1,600 1,600 1,800 1,800 1,800 1,800 1,800 6257 UTILITIES-OTHER Water&Sewer 375 380 380 380 380 380 380 Total 375 380 380 380 380 380 380 6265 REPAIRS-EQUIPMENT Cash Register Maint Agreement 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Payment Terminals Maint.Agreement 257 300 300 300 300 300 300 Microsoft POS License Fee 554 600 600 600 600 600 600 E-commerce Fees - - 1,400 1,800 1,800 1,800 1,800 Misc/Conveyor 150 150 150 150 150 150 150 Computer/Register Systems 150 150 150 150 150 150 150 Alarm Repairs 300 300 300 300 300 300 300 Copier Maint.Agreement 375 375 375 375 375 375 375 HVAC Maintenance 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Total 3,986 4,075 5,475 5,875 5,875 5,875 5,875 294 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 58: LIQUOR STORE NO 2-5050&5065 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6266 REPAIRS-BUILDINGS Furnace,Compressor,Cooler etc. 1,600 1,600 1,600 1,600 1,600 1,600 1,600 Misc/Electric work 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Repair office flooring 2,000 2,000 Annual Fire Spklr test 200 210 210 210 210 210 210 Irrigation start up/fall blowout 250 250 250 250 250 250 250 Total 3,050 5,060 5,060 3,060 3,060 3,060 3,060 6269 REPAIRS-OTHER Store Exterior,Paint or Repairs 1,000 1,000 1,600 1,000 1,000 1,000 1,000 Total 1,000 1,000 1,600 1,000 1,000 1,000 1,000 6275 SCHOOL/CONF/EXP-LOCAL Seminars/Training 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6277 MILEAGE ALLOWANCE 50 50 50 50 50 50 50 Total 50 50 50 50 50 50 50 6280 DUES&SUBSCRIPTIONS Retailers ID Card(Buyers Card) 20 20 20 20 20 20 20 ID Checking Guide 25 25 25 25 25 25 25 Chamber Dues 340 340 340 340 340 340 340 Total 385 385 385 385 385 385 385 6281 UNIFORM/CLOTHING ALLOWANCE Miscellaneous 200 200 200 200 200 200 200 Total 200 200 200 200 200 200 200 6310 RENTAL EXPENSE Copier Lease - 400 400 400 400 400 400 Total 400 400 400 400 400 400 6311 INSURANCE Dram Shop 3,480 1,750 1,750 2,000 2,000 1,700 1,700 Property&muni flab 10,520 12,300 12,300 13,000 13,000 13,300 13,300 Total 14,000 14,050 14,050 15,000 15,000 15,000 15,000 6351 VISA/BANK CHARGES Credit Card Charges 32,500 36,000 36,000 36,000 36,000 36,000 36,000 32,500 36,000 36,000 36,000 36,000 36,000 36,000 6610 DEPRECIATION 22,000 19,700 19,700 19,700 19,700 19,700 19,700 Total 22,000 19,700 19,700 19,700 19,700 19,700 19,700 6740 CAPITAL OUTLAY-OTHER ITEMS Signage Upgrade - - - 20,000 20,000 - - Total - - - 20,000 20,000 - - Total Net of Personnel 96,756 101,060 102,050 120,560 120,560 100,510 100,510 TOTAL EXPENSES $ 335,311 $ 344,785 $ 345,775 $ 367,930 $ 367,930 $ 355,245 $ 355,245 City of Apple Valley 295 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE#3 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 143,116 149,007 110,487 137,635 56,297 128,820 128,820 137,740 137,740 6111 -SALARY PART-TIME 90,610 0 0 0 2,696 111,970 111,970 115,320 115,320 6112-SALARY-SEASONAL TEMP 2,428 89,907 104,688 104,750 48,011 6113-OVERTIME-REGULAR EMPLOYEES 1,169 0 547 1,500 421 1,500 1,500 1,500 1,500 6114-OVERTIME PART-TIME EMPLOYEES 1,340 0 0 3,200 0 3,200 3,200 3,200 3,200 6118-VACATION PAY -548 2,370 -144 0 6121 -INSURANCE CASH BENEFIT 720 0 180 0 360 6123-SALARY-OTHER 6,110 8,235 8,235 4,880 4,880 6124-OVERTIME-SEASONAL TEMP 419 2,130 2,646 674 6105-SALARIES AND WAGES 239,253 243,413 218,403 253,195 108,459 253,725 253,725 262,640 262,640 6138-MEDICARE 3,465 3,471 3,128 3,670 1,538 3,635 3,635 3,810 3,810 6139-FICA 14,817 14,841 13,375 15,700 6,577 15,545 15,545 16,285 16,285 6141 -PENSIONS-PERA 17,932 18,059 15,894 18,990 8,028 18,805 18,805 19,700 19,700 6142-WORKERS COMPENSATION 9,944 10,533 7,904 10,155 3,332 11,510 11,510 12,660 12,660 6144-LONG-TERM DISABILITY INSURANCE 290 297 216 410 105 690 690 720 720 6145-MEDICAL INSURANCE 26,503 29,423 19,748 30,310 16,405 32,245 32,245 32,245 32,245 6146-DENTAL INSURANCE 1,204 1,204 1,471 1,458 6147-LIFE INSURANCE-BASIC 12 12 9 6 6148-LIFE INSURANCE-SUPP/DEPEND 260 96 108 84 6150-PENSION EXPENSE-GASB 68 10,078 -1,811 -4,198 0 6170-EMPLOYEE PAID PREMIUMS -868 -1,552 -3,333 -3,914 6125-EMPLOYEE BENEFITS 83,637 74,572 54,323 79,235 33,618 82,430 82,430 85,420 85,420 6100-TOTAL PERSONNEL SERVICES 322,890 317,985 272,725 332,430 142,076 336,155 336,155 348,060 348,060 6210-OFFICE SUPPLIES 313 96 357 400 30 400 400 400 400 6211 -SMALL TOOLS&EQUIPMENT 267 65 822 1,200 0 1,200 1,200 1,200 1,200 6212-MOTOR FUELS/OILS 0 0 7 0 6214-CHEMICALS 35 0 0 0 6215-EQUIPMENT-PARTS 712 0 0 0 6229-GENERAL SUPPLIES 5,291 4,615 4,388 5,500 3,409 5,500 5,500 5,500 5,500 6205-SUPPLIES 6,618 4,776 5,573 7,100 3,440 7,100 7,100 7,100 7,100 6231 -LEGAL SERVICES 0 64 0 0 6235-CONSULTANT SERVICES 0 0 0 133 6238-POSTAGE/UPS/FEDEX 41 0 50 0 50 50 50 50 6239-PRINTING 0 0 0 2,143 6240-CLEANING SERVICE/GARBAGE 1,028 863 985 1,700 468 1,550 1,550 1,550 1,550 6249-OTHER CONTRACTUAL SERVICES 3,459 2,550 5,485 2,860 1,428 3,360 3,360 3,360 3,360 6230-CONTRACTUAL SERVICES 4,487 3,518 6,470 4,610 4,171 4,960 4,960 4,960 4,960 6255-UTILITIES-ELECTRIC 19,053 20,776 20,638 22,000 10,451 21,500 21,500 21,500 21,500 6257-UTILITIES-PROPANE/WATER/SEWER 585 436 431 600 131 600 600 600 600 6250-UTILITIES 19,638 21,212 21,069 22,600 10,582 22,100 22,100 22,100 22,100 6265-REPAIRS-EQUIPMENT 2,646 9,719 5,284 5,663 3,604 7,463 7,463 7,463 7,463 6266-REPAIRS-BUILDING 935 16,449 5,037 8,060 962 8,060 8,060 8,060 8,060 6269-REPAIRS-OTHER 0 1,438 850 3,000 0 3,000 3,000 3,000 3,000 6260-REPAIRS AND MAINTENA 3,581 27,606 11,171 16,723 4,566 18,523 18,523 18,523 18,523 6275-SCHOOLS/CONFERENCES/EXP LOCAL 32 165 6 100 0 100 100 100 100 6277-MILEAGE/AUTO ALLOWANCE 0 42 32 50 0 50 50 50 50 6280-DUES&SUBSCRIPTIONS 363 369 2,660 485 0 485 485 485 485 City of Apple Valley 296 Department Expense Summary Budget Years (2021-2022) LIQUOR STORE#3 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6281 -UNIFORM/CLOTHING ALLOWANCE 293 123 258 300 0 300 300 300 300 6270-TRNG/TRAVL/DUES/UNIF 688 699 2,957 935 0 935 935 935 935 6200-TOTAL OPERATING COSTS 35,011 57,811 47,240 51,968 22,759 53,618 53,618 53,618 53,618 6310-RENTAL EXPENSE 1,727 1,283 -852 3,400 2,467 3,800 3,800 3,800 3,800 6311 -INSURANCE-PROPERTY/LIABILITY 25,935 23,835 23,900 23,950 11,975 24,600 24,600 31,000 31,000 6333-GENERAL-CASH DISCOUNTS -25 -25 -38 -8 6351 -VISA/BANK CHARGES 42,808 44,488 61,228 50,000 33,053 60,000 60,000 60,000 60,000 6399-OTHER CHARGES 0 74 0 0 6301-OTHER EXPENDITURES 70,444 69,654 84,237 77,350 47,487 88,400 88,400 94,800 94,800 6300-TOTAL OTHER EXPENDITURES 70,444 69,654 84,237 77,350 47,487 88,400 88,400 94,800 94,800 6401-EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6510-LIQUOR 609,104 650,232 690,094 2,722,850 322,386 2,947,200 2,947,200 3,036,000 3,036,000 6520-WINE 590,779 610,948 633,704 0 264,937 6530-BEER 922,201 1,007,840 1,113,173 0 543,451 6540-TAXABLE MISC FOR RESALE 31,359 36,103 30,706 0 16,283 6545-NON-TAXABLE MISC FOR RESALE 21,722 24,376 26,214 0 10,491 6550-FREIGHT ON RESALE MDSE 15,658 17,046 17,773 0 7,519 6501-TAXABLE/NON-TAXABLE MISC RESAL 2,190,822 2,346,544 2,511,664 2,722,850 1,165,068 2,947,200 2,947,200 3,036,000 3,036,000 6500-TOTAL EXPENDITURES 2,190,822 2,346,544 2,511,664 2,722,850 1,165,068 2,947,200 2,947,200 3,036,000 3,036,000 6610-DEPRECIATION 100,270 100,270 98,582 104,000 52,431 106,000 106,000 106,000 106,000 6601-TOTAL DEPRECIATION 100,270 100,270 98,582 104,000 52,431 106,000 106,000 106,000 106,000 6600-TOTAL DEPRECIATION 100,270 100,270 98,582 104,000 52,431 106,000 106,000 106,000 106,000 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 15,000 14,889 6701-TOTAL CAPITAL OUTLAY 0 0 0 15,000 14,889 6700-TOTAL CAPITAL OUTLAY 0 0 0 15,000 14,889 6910-BOND PRINCIPAL 0 6901-TOTAL DEBT SERVICE 0 6900-TOTAL DEBT SERVICE 0 7015-DEBT SERVICE-INTEREST 0 0 0 0 0 7001-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 0 7000-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 0 2,719,438 2,892,265 3,014,448 3,303,598 1,444,710 3,531,373 3,531,373 3,638,478 3,638,478 297 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 59: LIQUOR STORE NO 3-5080&5095 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND Total Sales-Store#3 3,606,000 3,835,000 4,030,000 4,151,000 4,151,000 4,276,000 4,276,000 6510 COST OF GOODS SOLD 2,560,260 2,722,850 2,861,300 2,947,200 2,947,200 3,036,000 3,036,000 Gross Margin 1,045,740 1,112,150 1,168,700 1,203,800 1,203,800 1,240,000 1,240,000 6110 SALARIES Regular Employees 151,170 137,635 137,635 128,820 128,820 137,740 137,740 6111 Salary-Parttime - - 111,970 111,970 115,320 115,320 6112 Salary-Seasonal Temp 100,345 104,750 104,750 - - - - 6113 Overtime-Reg 1,500 1,500 1,500 1,500 1,500 1,500 1,500 6114 Overtime-Parttime 3,200 3,200 3,200 3,200 3,200 3,200 3,200 6123 Salaries-Other 4,535 6,110 6,110 8,235 8,235 4,880 4,880 6138 Medicare 3,665 3,670 3,670 3,635 3,635 3,810 3,810 6139 FICA 15,670 15,700 15,700 15,545 15,545 16,285 16,285 6141 Pension-PERA 18,845 18,990 18,990 18,805 18,805 19,700 19,700 6142 Workers Compensation 11,400 10,155 10,155 11,510 11,510 12,660 12,660 6144 Long-term Disability Insurance 425 410 410 690 690 720 720 6145 Hospital&Life Insurance 30,600 30,310 30,310 32,245 32,245 32,245 32,245 Total 341,355 332,430 332,430 336,155 336,155 348,060 348,060 6210 OFFICE SUPPLIES Miscellaneous 400 400 400 400 400 400 400 Total 400 400 400 400 400 400 400 6211 SMALL TOOL&EQUIPMENT Misc.Expenses 600 600 600 600 600 600 600 Vacuum/Cooler parts 300 300 300 300 300 300 300 Computer/Register Systems 600 300 300 300 300 300 300 Total 1,500 1,200 1,200 1,200 1,200 1,200 1,200 6229 GENERAL SUPPLIES Bags,Cleaning Supplies,etc 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Signage 500 500 500 500 500 500 500 Total 5,500 5,500 5,500 5,500 5,500 5,500 5,500 6238 POSTAGE/UPS/FEDEX 50 50 50 50 50 50 50 Total 50 50 50 50 50 50 50 6240 C.SERVICE/GARBAGE REMOVAL Rubbish Removal 800 750 600 600 600 600 600 Carpet Cleaning 325 450 450 450 450 450 450 Rug Service 450 350 350 350 350 350 350 Window Washing 150 150 150 150 150 150 150 Total 1,725 1,700 1,550 1,550 1,550 1,550 1,550 6249 OTHER CONTRACTUAL SERVICES Alarm Monitoring 260 260 260 260 260 260 260 Miscellaneous 100 100 890 100 100 100 100 Music 200 200 200 200 200 200 200 Mowing 2,300 2,300 2,700 2,800 2,800 2,800 2,800 Total 2,860 2,860 4,050 3,360 3,360 3,360 3,360 6255 UTILITIES-ELECTRIC 19,200 22,000 21,000 21,500 21,500 21,500 21,500 Total 19,200 22,000 21,000 21,500 21,500 21,500 21,500 6257 UTILITIES-OTHER Water/Irrigation&Sewer 800 600 600 600 600 600 600 Total 800 600 600 600 600 600 600 6265 REPAIRS-EQUIPMENT Copier Maint.Agreement 350 350 350 350 350 350 350 Cash Register Maint Agreement 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Payment Terminals Maint.Agreement 513 513 513 513 513 513 513 Microsoft POS License Fee 1,107 1,200 1,200 1,200 1,200 1,200 1,200 E-commerce Fees - - 1,400 1,800 1,800 1,800 1,800 Computer/Register Systems 500 500 500 500 500 500 500 Alarm Repairs 500 500 500 500 500 500 500 HVAC Maintenance(filters) 400 500 500 500 500 500 500 Batteries for Floor machine 600 600 600 600 600 600 600 Total 5,470 5,663 7,063 7,463 7,463 7,463 7,463 298 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 59: LIQUOR STORE NO 3-5080&5095 COMPANY 5000: LIQUOR FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6266 REPAIRS-BUILDINGS Heat Pumps,Compressor,Cooler etc. 5,000 6,000 6,000 6,000 6,000 6,000 6,000 Irrigation Maintenance 400 500 500 500 500 500 500 Landscape Maintenance 1,000 1,200 1,200 1,200 1,200 1,200 1,200 Annual Fire Sprkl test 200 210 210 210 210 210 210 Annual Irrigation valve test 150 150 150 150 150 150 150 Total 6,750 8,060 8,060 8,060 8,060 8,060 8,060 6269 REPAIRS-OTHER Store Exterior,Paint or Repairs 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Infiltation basin maintenance 1,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 2,000 3,000 3,000 3,000 3,000 3,000 3,000 6275 SCHOOL/CONF/EXP-LOCAL Seminars/Training 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6277 MILEAGE ALLOWANCE 20 50 50 50 50 50 50 Total 20 50 50 50 50 50 50 6280 DUES&SUBSCRIPTIONS Retailers ID Card(Buyers Card) 20 20 20 20 20 20 20 ID Checking Guide 25 25 25 25 25 25 25 Miscellaneous Subscriptions 100 100 100 100 100 100 100 Chamber Dues 340 340 340 340 340 340 340 Total 485 485 485 485 485 485 485 6281 UNIFORM/CLOTHING ALLOWANCE 300 300 300 300 300 300 300 Total 300 300 300 300 300 300 300 6310 Rental Copier Lease - - 400 400 400 400 400 Cobblestone Maintenance Agreement 3,400 3,400 3,400 3,400 3,400 3,400 3,400 Total 3,400 3,400 3,800 3,800 3,800 3,800 3,800 6311 INSURANCE Dram Shop 6,520 4,000 4,000 4,100 4,100 3,900 3,900 Prop Ins 17,380 19,950 20,000 20,500 20,500 27,100 27,100 Total 23,900 23,950 24,000 24,600 24,600 31,000 31,000 6351 VISA/BANK CHARGES Credit Card Charges 53,200 50,000 60,000 60,000 60,000 60,000 60,000 53,200 50,000 60,000 60,000 60,000 60,000 60,000 6610 DEPRECIATION 99,500 104,000 104,000 106,000 106,000 106,000 106,000 Total 99,500 104,000 104,000 106,000 106,000 106,000 106,000 6740 CAPITAL OUTLAY-OTHER ITEMS 2-3 Door Coolers - 15,000 14,890 - - - - Total - 15,000 14,890 - - - - Total Net of Personnel 227,160 248,318 260,098 248,018 248,018 254,418 254,418 TOTAL EXPENSES $ 568,515 $ 580,748 $ 592,528 $ 584,173 $ 584,173 $ 602,478 $ 602,478 299 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5100 61- Valleywood Golf 5105 Golf Combined Course Operations DESCRIPTION OF ACTIVITY Valleywood offers a wide variety of golf opportunities to the public. Our mission is to offer a high quality golf experience at a competitive rate to the general public while providing opportunities to residents of Apple Valley at a discounted price. We need to work on maximizing revenue during the peak demand times and provide the value golf to our patrons during off peak times.This will enable us to maximize revenues while still providing a great value to our resident players and our patrons. Valleywood is a true multi-use facility. In addition to golf activities and banquets,the course plays host to the Eastview and Apple Valley High School boys and girls golf teams, District 196 Nordic Ski Team, cross country running races, Apple Valley Wine Club, and a variety of other Recreation Department programs. The 2020 season has been the strangest and most challenging we've ever seen. With the COVID-19 pandemic taking center stage early this spring our opening date was pushed back 2-3 weeks and we were finally able to open the golf course on April 18t". With a variety of restrictions in place golf courses across the area opened to find massive demand for golf. Even with tee times being spread out an additional couple of minutes we have seen a record number of players coming through the facility. We are very optimistic that this pandemic has allowed us to capture a number of new players and players who have rediscovered the game. COVID-19 also has presented a number of challenges that may take years to overcome. Our golf outing business has been devastated with all large golf outings and banquets being cancelled due to social distancing restrictions. We anticipate it taking a few years before the outing business gets back to where we had built it over the last several years and possibly longer before the banquets and food and beverage event business returns to pre-Covid levels. We continue to plan into the future with hope that this golf boom will carry momentum forward for several years. While we have been forced to reduce equipment replacement over the last couple of years due to the reduced revenues and higher expenses related to the clubhouse facility, the irrigation system continues to be the elephant in the room. The current irrigation system is 45 years old and has lasted nearly 15 years past its expected useful lifespan. If we do not take on the major investment in replacing the irrigation system in the next year or two the systems inevitable failure could be devastating to the golf course. We are looking into how we would protect the course in the event of irrigation failure. Best case scenario would be to use water trucks to protect the greens and simply let the majority of the fairway and rough grasses to die without supplemental irrigation. We spent $15,000 in 2018 and 18,000 in 2019 in staff costs for repair. We are optimistic that we can minimize that this year due to ideal start up conditions. The concern is that sooner rather than later that number will begin to grow exponentially as larger and more critical repairs are needed. With the Roasted Pear ceasing operations at both of their restaurants we will need to develop a new vendor or plan for the food and beverage operation. 300 Summary Budget Department 61 -VALLEYWOOD GOLF(Total Operations) 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Greens Fees 451,481 419,128 461,645 583,000 609,000 594,000 594,000 Cart Rentals 171,715 161,043 160,541 135,000 186,000 206,000 206,000 Golf League Dues 51,516 20,761 16,989 60,000 50,000 22,000 22,000 Season Pass Fees 87,748 95,777 84,016 100,000 80,000 38,000 38,000 Practice Range Fees 50,955 44,795 49,927 63,000 65,000 65,000 65,000 Golf Lessons 13,550 8,195 5,620 7,000 8,000 8,000 8,000 Pro Shop Merchandise Sales 78,545 75,421 76,211 125,000 126,000 109,000 109,000 Golf Revenue $ 905,510 $ 825,120 $ 854,949 $ 1,073,000 $ 1,124,000 $ 1,042,000 $ 1,042,000 Food&Beverage Revenue 274,423 37,414 43,178 60,000 80,000 43,000 43,000 Total Revenue 1,179,933 862,534 898,127 1,133,000 1,204,000 1,085,000 1,085,000 Expenditures: Salaries&Wages 675,863 524,931 542,173 576,355 585,980 581,795 590,220 Emp.Benefits 167,195 118,259 82,324 148,205 155,545 148,080 150,405 Supplies 152,939 107,455 99,848 133,500 133,500 121,200 114,700 Contractual Serv. 77,339 66,392 64,345 80,250 52,200 70,500 70,500 Utilities 47,581 48,174 37,688 54,500 54,500 50,000 50,000 Repairs&Maint 20,114 24,115 21,041 21,500 21,500 16,500 16,500 Training/Travel/Dues 9,503 5,408 7,605 8,650 7,250 9,200 7,700 Insurance&Other Exp. 62,406 57,173 53,508 62,500 43,700 41,000 46,000 Items for Resale 182,099 70,973 73,564 57,000 57,000 59,000 55,000 Capital Outlay(non-capitalized) 440 2,685 1,500 - - - - Total Operating Expense 1,395,479 1,025,565 983,596 1,142,460 1,111,175 1,097,275 1,101,025 Operating Income(Loss)Before Other Income(Expense) (215,546) (163,031) (85,469) (9,460) 92,825 (12,275) (16,025) Other Income(Expense) Other Income/expense (1,422) 90 (212) (3,500) (1,000) (1,000) - Capital outlay(capitalized) - - - (145,000) (107,000) (97,000) (92,000) Interest Expense-Leases (4,018) (5,657) (14,169) (11,390) (8,150) (14,850) (10,005) Principal portion-Lease Pmt (39,893) (94,793) (113,665) (131,033) (131,033) (117,000) (120,945) Interest Expense-Interfund Loan (11,787) (10,620) (9,774) (9,775) (8,950) (8,075) (7,225) Principal portion-Interfund Loans (78,187) (62,372) (62,572) (63,300) (63,485) (63,705) (63,910) Gain on Sale of Assets 50,682 - 4,000 - - - - Other Income(Expense) (84,625) (173,352) (196,392) (363,998) (319,618) (301,630) (294,085) Operating Income(Loss)Before Depreciation(use of cash} (300,171) (336,383) (281,861) (373,458) (226,793) (313,905) (310,110) Depreciation: (183,693) (192,782) (211,793) (177,500) (179,000) (179,000) (179,000) Operating Income(Loss) (483,864) (529,165) (493,654) (550,958) (405,793) (492,905) (489,110) Change in Net Position Beginning Net Position 1,139,681 773,897 401,897 401,897 82,788 (21,487) (236,687) Operating Income(Loss)Above (483,864) (529,165) (493,654) (550,958) (405,793) (492,905) (489,110) Add:Principal Pmton Leases 39,893 94,793 113,665 131,033 131,033 117,000 120,945 Add:Principal Pmton Interfund Loan 78,187 62,372 62,572 63,300 63,485 63,705 63,910 Add:Capital Outlay Capitalized - - - 145,000 107,000 97,000 92,000 Change in Accounting Principle - - (1,692) - - - - Ending Net Position 773,897 401,897 82,788 190,272 (21,487) (236,687) (448,942) Change in Cash: Operating Income(Loss)Above (483,864) (529,165) (493,654) (550,958) (405,793) (492,905) (489,110) Add:Depreciation: 183,693 192,782 211,793 177,500 179,000 179,000 179,000 Net Increase(decrease)in Cash (300,171) (336,383) (281,861) (373,458) (226,793) (313,905) (310,110) 301 CAPITAL OUTLAY: The capital outlay items included in the budget request are predicated upon available resources or financing. An additional capital outlay item being explored is the addition of electronic signage. Maintenance: 2021 ALTERNATE CAPITAL OUTLAY (These items would not be purchased in 2021 if the irrigation system is replaced in 2021) Aerway Aerator $ 17,000 Greens Roller $ 18,000 Greens Aerator $ 30,000 Range equipment $ 25,000 $ 90,000 2021 CAPITAL OUTLAY Replace Irrigation System $ 1,200,000 $ 1,200,000 2022 CAPITAL OUTLAY Triplex Greens mowers (2) $40,000 each $80,000 CLUBHOUSE: 2021: Banquet/Bar/Patio furniture $ 7,000 2022: Appliance replacement $ 12,000 302 IMPACT MEASURES 1 PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected 2017 2018 2019 2020 2021 2022 #Rounds 30,653 27,616 28,841 31,000 31,000 32,000 Golf Events-40 to 60 players 35 35 35 0 10 15 Golf Events 60+ Players 15 14 15 0 6 8 Golf Events 100+ Players 5 4 5 1 2 2 Banquet Private(weddings,etc.) 22 24 32 2 6 12 Banquet-Corporate(meetings,etc.) 15 14 15 0 6 10 Banquet Non-Profits(DCTC,Schools) 8 8 8 2 4 6 Banquet Club Events(league dinners) 12 12 12 0 6 8 Banquet-Public Events(Liquor 5 6 10 2 6 8 events,concerts) Regular Status Personnel Schedule-FTE's Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Golf Course Manager 1 1 1 1 1 1 Food&Beverage Coordinator .5 1 - - - - Division Specialist - - 1 1 1 1 Maintenance Foreman 2 2 2 1 1 1 Maintenance Worker 1 1 1 Temporary Status- PT Hours Personnel Schedule Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Golf Course Maintenance: Seasonal Maintenance II 60 -0- 750 500 500 500 Seasonal Maintenance I 9,120 6,650 9,375 _ 6,500 6,500 7500 6,455 9,210 10,125 7,000 7,000 8,000 Golf Operations: Golf Supervisors&Leads 3,624 1,308 965 1,500 1,500 1,000 Golf Attendants(pro shop) 2,765 3,867 5,199 4,000 4,000 5,000 Golf Attendants(outside) 4,389 3,881 3,515 3,500 3,500 3,500 Golf Clubhouse Maintenance 1,078 2,205 763 2,000 2,000 1,500 Golf Clerical Assistant 1,002 970 1,030 1,000 1,000 1,000 12,858 12,231 11,472 12,000 12,000 12,000 Food&Beverage: Food&Bev. Supervisor 3,166 1,650 - - Food&Beverage Lead 1,458 -0- - - Food&Bev-Cook 2,054 241 - - Food&Bev.Attendants 3,108 137 - - Food&Beverage Banquets 537 9 - - Building staff 500 500 500 10,323 2,037 Total 32,391 20,918 21,597 19,500 19,500 20,500 City of Apple Valley 303 Department Expense Summary Budget Years (2021-2022) GOLF 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6109-BANQUET-SERVICE FEES 2,217 0 0 0 6110-SALARY-REGULAR EMPLOYEES 270,318 237,527 263,586 289,090 112,699 304,840 278,540 290,075 290,075 6112-SALARY-SEASONAL TEMP 403,435 276,071 264,087 268,660 104,032 276,225 277,650 276,325 275,750 6113-OVERTIME-REGULAR EMPLOYEES 14,258 13,473 8,824 15,000 3,022 15,000 15,000 15,000 15,000 6114-OVERTIME PART-TIME EMPLOYEES 0 6118-VACATION PAY -14,417 1,962 6,537 0 6121 -INSURANCE CASH BENEFIT 780 720 360 360 6122-COMP REQUEST -5,752 -5,670 -3,801 -2,512 6123-SALARY-OTHER 0 0 0 13,230 0 11,890 10,605 9,395 9,395 6124-OVERTIME-SEASONAL TEMP 5,024 849 2,580 754 6105-SALARIES AND WAGES 675,863 524,931 542,173 585,980 218,354 607,955 581,795 590,795 590,220 6138-MEDICARE 9,951 7,504 7,571 8,500 3,070 8,820 8,435 8,465 8,555 6139-FICA 42,551 32,084 32,374 36,330 13,126 37,695 36,075 36,195 36,595 6141 -PENSIONS-PERA 33,135 26,245 31,263 30,325 11,626 32,460 30,390 31,480 31,480 6142-WORKERS COMPENSATION 12,558 11,140 7,311 14,600 2,567 8,170 7,855 8,290 8,375 6143-UNEMPLOYMENT COMPENSATION 23 0 0 0 0 6144-LONG-TERM DISABILITY INSURANCE 525 465 531 800 221 835 835 910 910 6145-MEDICAL INSURANCE 49,794 44,675 64,483 64,990 28,323 64,490 64,490 64,490 64,490 6146-DENTAL INSURANCE 3,980 2,986 3,199 1,629 6147-LIFE INSURANCE-BASIC 22 19 21 10 6148-LIFE INSURANCE-SUPP/DEPEND 296 0 67 59 6150-PENSION EXPENSE-GASB 68 19,012 -2,881 -53,052 0 6170-EMPLOYEE PAID PREMIUMS -4,652 -3,977 -11,446 -9,506 6125-EMPLOYEE BENEFITS 167,195 118,259 82,324 155,545 51,125 152,470 148,080 149,830 150,405 6100-TOTAL PERSONNEL SERVICES 843,057 643,190 624,496 741,525 269,479 760,425 729,875 740,625 740,625 6210-OFFICE SUPPLIES 1,537 1,034 463 1,500 85 1,200 1,200 1,200 1,200 6211 -SMALL TOOLS&EQUIPMENT 7,148 3,652 2,846 6,000 1,663 6,000 6,000 6,000 6,000 6212-MOTOR FUELS/OILS 9,871 15,643 12,686 10,000 1,260 13,000 13,000 13,000 13,000 6213-FERTILIZER 14,736 22,315 9,307 15,000 1,899 18,000 18,000 18,000 18,000 6214-CHEMICALS 33,448 13,326 34,247 25,000 8,997 22,000 22,000 22,000 22,000 6215-EQUIPMENT-PARTS 48,900 18,921 7,338 30,000 8,021 25,000 25,000 22,000 22,000 6216-VEHICLES-TIRES/BATTERIES 113 327 440 1,000 127 1,000 1,000 500 500 6229-GENERAL SUPPLIES 37,186 32,237 32,521 45,000 7,644 35,000 35,000 32,000 32,000 6205-SUPPLIES 152,939 107,455 99,848 133,500 29,696 121,200 121,200 114,700 114,700 6235-CONSULTANT SERVICES 341 41 184 200 66 6237-TELEPHONE/PAGERS 15,333 14,752 14,251 5,000 3,761 15,000 15,000 15,000 15,000 6239-PRINTING 7,571 7,760 7,919 7,000 3,905 7,500 7,500 7,500 7,500 6240-CLEANING SERVICE/GARBAGE 19,757 14,340 14,052 18,000 4,344 18,000 18,000 18,000 18,000 6249-OTHER CONTRACTUAL SERVICES 34,337 29,499 27,938 22,000 11,099 30,000 30,000 30,000 30,000 6230-CONTRACTUAL SERVICES 77,339 66,392 64,345 52,200 23,175 70,500 70,500 70,500 70,500 6255-UTILITIES-ELECTRIC 34,877 33,170 29,659 40,000 8,350 35,000 35,000 35,000 35,000 6256-UTILITIES-NATURAL GAS 9,029 7,939 6,810 10,000 3,274 10,000 10,000 10,000 10,000 6257-UTILITIES-PROPANE/WATER/SEWER 3,676 7,065 1,218 4,500 3,004 5,000 5,000 5,000 5,000 6250-UTILITIES 47,581 48,174 37,688 54,500 14,629 50,000 50,000 50,000 50,000 6265-REPAIRS-EQUIPMENT 17,373 12,851 11,717 16,000 3,692 11,000 11,000 11,000 11,000 6266-REPAIRS-BUILDING 2,549 8,163 9,325 5,000 2,879 5,000 5,000 5,000 5,000 6269-REPAIRS-OTHER 192 3,101 0 500 0 500 500 500 500 City of Apple Valley 304 Department Expense Summary Budget Years (2021-2022) GOLF 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Account Actual Actual Actual Adopted YTD Actual Dept Admin Dept Admin Original Proposed Recommend Proposed Recommend 6260-REPAIRS AND MAINTENA 20,114 24,115 21,041 21,500 6,571 16,500 16,500 16,500 16,500 6275-SCHOOLS/CONFERENCES/EXP LOCAL 626 254 724 1,000 180 1,000 1,000 1,000 1,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,318 198 1,481 0 0 1,500 1,500 0 0 6277-MILEAGE/AUTO ALLOWANCE 689 689 745 1,000 302 1,000 1,000 1,000 1,000 6278-SUBSISTENCE ALLOWANCE 200 0 200 250 0 200 200 200 200 6280-DUES&SUBSCRIPTIONS 3,207 3,108 3,301 2,500 3,029 3,000 3,000 3,000 3,000 6281 -UNIFORM/CLOTHING ALLOWANCE 3,463 1,159 1,154 2,500 1,356 8,000 2,500 2,500 2,500 6270-TRNG/TRAVL/DUES/UNIF 9,503 5,408 7,605 7,250 4,866 14,700 9,200 7,700 7,700 6200-TOTAL OPERATING COSTS 307,477 251,545 230,527 268,950 78,937 272,900 267,400 259,400 259,400 6310-RENTAL EXPENSE 4,240 4,139 1,807 4,000 569 4,000 4,000 4,000 4,000 6311 -INSURANCE-PROPERTY/LIABILITY 36,000 36,000 36,000 18,700 9,350 19,000 19,000 24,000 24,000 6323-INTEREST EXPENSE 0 0 0 8,150 0 8,150 0 8,150 0 6333-GENERAL-CASH DISCOUNTS -14 -18 -43 -36 6349-LATE FEES/FINANCE CHARGES 0 0 0 0 6351 -VISA/BANK CHARGES 20,600 16,841 15,533 20,000 7,769 17,000 17,000 17,000 17,000 6399-OTHER CHARGES 1,580 210 210 1,000 0 1,000 1,000 1,000 1,000 6301-OTHER EXPENDITURES 62,406 57,173 53,508 51,850 17,652 49,150 41,000 54,150 46,000 6300-TOTAL OTHER EXPENDITURES 62,406 57,173 53,508 51,850 17,652 49,150 41,000 54,150 46,000 6410-GOLF-RENT POWER CARTS 3,220 1,850 1,665 3,000 5,500 3,000 3,000 3,000 3,000 6411 -GOLF-BAGS&UMBRELLAS 1,779 2,223 2,190 1,500 3,543 2,000 2,000 2,000 2,000 6412-GOLF-BALLS 8,022 7,957 11,891 10,000 9,017 9,000 9,000 9,000 9,000 6413-GOLF-CAPS/HATS/CLOTHING 11,748 13,298 16,434 12,000 11,820 12,000 12,000 12,000 12,000 6414-GOLF-CLUBS 9,283 8,984 3,715 8,000 1,293 8,000 8,000 4,000 4,000 6415-GOLF-GLOVES 5,265 1,664 1,635 6,000 2,611 5,000 5,000 3,000 3,000 6416-GOLF-SHOES 6,441 4,348 6,539 4,000 2,016 2,000 2,000 4,000 4,000 6417-GOLF-CIGARS 1,521 1,205 926 2,000 0 1,500 1,500 1,500 1,500 6418-GOLF-PRO SHOP OTHER 5,287 5,711 8,853 7,000 2,756 5,000 5,000 5,000 5,000 6419-GOLF-BEER 28,476 2,111 0 0 0 6420-GOLF-FOOD 65,300 4,581 6,812 0 0 6421 -GOLF-NON ALCOHOLIC BEVERAGES 14,579 2,431 3,457 0 0 6422-GOLF-KITCHEN SUPPLIES 4,033 731 901 0 0 6423-GOLF-CASH DISCOUNT -1,044 -654 -466 -1,000 -208 6424-GOLF FREIGHT ON RESALE MDSE 2,698 2,525 2,668 2,500 2,095 2,500 2,500 2,500 2,500 6426-HANDICAP FEE 1,738 1,935 1,710 2,000 0 2,000 2,000 2,000 2,000 6427-GOLF-RENTAL EQUIPMENT 355 1,031 0 0 1,000 1,000 1,000 1,000 6428-GOLF LESSONS 5,364 6,624 4,632 0 6,000 6,000 6,000 6,000 6429-GOLF-LIQUOR 5,237 1,528 0 0 0 6430-GOLF-WINE 2,799 891 0 0 0 6401-EXPENDITURES 182,099 70,973 73,564 57,000 40,442 59,000 59,000 55,000 55,000 6400-TOTAL EXPENDITURES 182,099 70,973 73,564 57,000 40,442 59,000 59,000 55,000 55,000 6501-TAXABLE/NON-TAXABLE MISC RESAL 0 0 0 0 0 6500-TOTAL EXPENDITURES 0 0 0 0 0 6610-DEPRECIATION 183,693 192,782 211,793 179,000 106,971 179,000 179,000 179,000 179,000 6601-TOTAL DEPRECIATION 183,693 192,782 211,793 179,000 106,971 179,000 179,000 179,000 179,000 6600-TOTAL DEPRECIATION 183,693 192,782 211,793 179,000 106,971 179,000 179,000 179,000 179,000 6720-CAPITAL OUTLAY-FURNITURE&FIX 440 2,685 0 0 City of Apple Valley 305 Department Expense Summary Budget Years (2021-2022) GOLF 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 1,500 75,000 0 65,000 65,000 80,000 80,000 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 0 0 0 0 1,200,000 0 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 32,000 428 32,000 32,000 12,000 12,000 6701-TOTAL CAPITAL OUTLAY 440 2,685 1,500 107,000 428 1,297,000 97,000 92,000 92,000 6700-TOTAL CAPITAL OUTLAY 440 2,685 1,500 107,000 428 1,297,000 97,000 92,000 92,000 6801-TOTAL CONSTRUCTION COSTS 0 0 0 0 6800-TOTAL CONSTRUCTION COSTS 0 0 0 0 6910-BOND PRINCIPAL 0 63,705 0 63,910 6915-DEBT SERVICE-OTHER 0 117,100 0 120,945 6901-TOTAL DEBT SERVICE 0 180,805 0 184,855 6900-TOTAL DEBT SERVICE 0 180,805 0 184,855 7015-DEBT SERVICE-INTEREST 4,018 5,657 14,169 12,132 0 14,850 0 10,005 7016-INTERFUND LOAN-INTEREST 11,787 10,620 9,774 8,950 0 8,950 8,075 8,950 7,225 7001-TOTAL INTEREST AND FISCAL FEES 15,805 16,277 23,943 8,950 12,132 8,950 22,925 8,950 17,230 7000-TOTAL INTEREST AND FISCAL FEES 15,805 16,277 23,943 8,950 12,132 8,950 22,925 8,950 17,230 1,594,977 1,234,623 1,219,331 1,414,275 526,040 2,626,425 1,577,005 1,389,125 1,574,110 306 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5100 61- Valleywood Golf 5105 Golf Operations Course SERVICE CATEGORIES 1 Golf Management Operations The management team coordinates, promotes, schedules and oversees all Valleywood activities. It is essential to the overall success of this enterprise operation that the city actively participates in its management. The operation and long range planning for the golf operation requires a high degree of coordination with a variety of city departments. Management's challenge is to provide open access to a number of community groups and a favorable patron card system for the residents of Apple Valley while promoting outside events and banquet rentals to sustain the operations profitability. Golf Management Operations -Objectives for 2021/2022 • Maximize golf revenues during peak demand times while still offering economical pricing at off peak times. • Continued development of our coordinated social media plan which has been a big hit in its first year. • Work to rebuild outing and event business after the devastation of the COVID caused lockdown and social distancing rules. • Capture 25% of the new rounds of those golfers who have discovered/rediscovered the game this spring. • With the long sought after restrictions on season passes finally in place we will work towards a more cohesive pricing model that should increase revenues significantly. • Outreach and development of programs to entice additional players and outings in accordance with our growth of the game commitment. Summary Budget Department 61-VALLEYWOOD GOLF(Excluding Food&Beverage) 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Golf Revenue $ 912,499 $ 825,120 $ 854,949 $ 1,073,000 $ 1,124,000 $ 1,042,000 $ 1,042,000 Total Revenue 912,499 825,120 854,949 1,073,000 1,124,000 1,042,000 1,042,000 Expenditures: Salaries&Wages 536,573 515,349 542,173 539,450 554,975 575,370 583,795 Emp.Benefits 147,614 116,747 82,324 142,365 150,860 147,505 149,830 Supplies 145,697 106,400 99,026 133,500 133,500 121,200 114,700 Contractual Serv. 65,555 60,048 57,645 72,250 42,200 60,500 60,500 Utilities 47,581 48,174 37,688 54,500 54,500 50,000 50,000 Repairs&Maint. 18,757 20,234 12,865 20,500 20,500 15,500 15,500 Training/Travel/Dues 8,633 5,408 7,605 8,650 7,250 9,200 7,700 Insurance&Other Exp. 61,289 56,180 53,417 73,890 51,850 41,000 46,000 Items for Resale 61,310 58,862 70,850 57,000 57,000 59,000 55,000 Capital Outlay(non-capitalized) 440 2,685 1,500 - - - - Total Operating Expense 1,093,448 990,088 965,092 1,102,105 1,072,635 1,079,275 1,083,025 Operating Income(loss)Before Depreciation (180,949) (164,968) (110,143) (29,105) 51,365 (37,275) (41,025) 307 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5100 61- Valleywood Golf 5150 Golf Course Course Maintenance 2 Golf Course Maintenance The Golf Maintenance division provides the beautification of the 190 acre Valleywood Golf Course as well as the building and clubhouse grounds. The Golf Maintenance division maintains the playability and health of the golf course through daily greens mowing, bi-weekly fairway and rough mowing and the ongoing upkeep and maintenance of the irrigation system and all equipment needs for the golf course.We are concerned about the rapidly aging irrigation system and are currently taking steps to get a replacement plan and cost estimate in place for future replacement of the system. The overall success of the golf operation as a business unit is extremely dependent on the golf course conditions. While the management team can do things through marketing and promotion to attract players, it is mostly the overall course conditions and playability that will bring customers back and turn them into regular, loyal Valleywood Patrons. We continue to evolve our equipment replacement plan to reflect modern maintenance practices. Equipment needs evolve as the condition of the golf course improves. Golf Course Maintenance -Objectives for 2021/2022 • Continue to evaluate our equipment plan to reflect modern standards of maintenance and work to control equipment repair costs through the continued purchase of newer equipment. • Finalize irrigation replacement plan. • Development of a plan for greens maintenance and watering in case of catastrophic irrigation failure. • Institute newer turf grass management methods and current standards and best practices for chemical and fertilizer applications. • Organize seasonal staff in order to maintain property to high standards in anticipation of major irrigation replacement project. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Adopted Proposed Proposed Proposed Rem 2017 2018 2019 2020 2021 2022 Fertilizer 14,736 22,315 20,000 15,000 18,000 18,000 Chemicals 33,448 13,326 21,000 25,000 22,000 22,000 Equipment Parts 48,900 18,921 33,000 30,000 25,000 22,000 Equipment repairs 17,373 12,851 20,000 20,000 11,000 10,000 Small Tools 7,148 3,652 6,000 6,000 6,000 6,000 Fuel 9,871 15,643 12,000 12,000 13,000 13,000 308 Regular Status Personnel Schedule—FTE's Actual Actual Actual Adopted Proposed Proposed 2017 2018 2019 2020 2021 2022 Position Title Golf Course Maintenance Maintenance Foreman 2.0 2.0 2.0 2.0 1.0 1.0 Maintenance Worker 1 1.0 1.0 Temporary Status— PT Hours Personnel Schedule—(Part-Time Hours) Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Golf Course Maintenance: Seasonal Maintenance II 60 -0- 2,500hrs 2,500hrs Seasonal Maintenance I 9,120 6,650 7,000hrs 7,000hrs Maintenance 2020 CAPITAL OUTLAY Seeder $ 20,000 Aerway Aerator $ 15,000 (not replaced in 2020) Greens Roller $ 15,000 (not replaced in 2020) Utility vehicles (2) $ 25,000 (not replaced in 2020) $ 75,000 2021 CAPITAL OUTLAY Replace Irrigation System $ 1,200,000 $ 1,200,000 2021 ALTERNATE CAPITAL OUTLAY (These items would not be purchased in 2021 if the irrigation system is replaced in 2021) Aerway Aerator $ 17,000 Greens Roller $ 18,000 Greens Aerator $ 30,000 Range equipment $ 25,000 $ 90,000 2022 CAPITAL OUTLAY Triplex Greens mowers (2) $40,000 each $80,000 City of Apple Valley 309 Department Expense Summary Budget Years (2021-2022) GOLF OPERATIONS (excluding Food&Bev) 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 252,085 231,699 263,586 264,295 112,699 278,540 278,540 290,075 290,075 6112-SALARY-SEASONAL TEMP 285,294 272,316 264,087 263,660 104,032 271,225 271,225 269,325 269,325 6113-OVERTIME-REGULAR EMPLOYEES 14,258 13,473 8,824 15,000 3,022 15,000 15,000 15,000 15,000 6114-OVERTIME PART-TIME EMPLOYEES 0 6118-VACATION PAY -14,417 1,962 6,537 0 6121 -INSURANCE CASH BENEFIT 780 720 360 360 6122-COMP REQUEST -5,752 -5,670 -3,801 -2,512 6123-SALARY-OTHER 0 0 0 12,020 0 10,605 10,605 9,395 9,395 6124-OVERTIME-SEASONAL TEMP 4,325 849 2,580 754 6105-SALARIES AND WAGES 536,573 515,349 542,173 554,975 218,354 575,370 575,370 583,795 583,795 6138-MEDICARE 7,653 7,360 7,571 8,050 3,070 8,345 8,345 8,465 8,465 6139-FICA 32,723 31,469 32,374 34,410 13,126 35,675 35,675 36,195 36,195 6141 -PENSIONS-PERA 28,077 25,678 31,263 28,375 11,626 30,390 30,390 31,480 31,480 6142-WORKERS COMPENSATION 10,160 10,953 7,311 14,235 2,567 7,770 7,770 8,290 8,290 6143-UNEMPLOYMENT COMPENSATION 23 0 0 0 0 6144-LONG-TERM DISABILITY INSURANCE 525 465 531 800 221 835 835 910 910 6145-MEDICAL INSURANCE 49,794 44,675 64,483 64,990 28,323 64,490 64,490 64,490 64,490 6146-DENTAL INSURANCE 3,980 2,986 3,199 1,629 6147-LIFE INSURANCE-BASIC 22 19 21 10 6148-LIFE INSURANCE-SUPP/DEPEND 296 0 67 59 6150-PENSION EXPENSE-GASB 68 19,012 -2,881 -53,052 0 6170-EMPLOYEE PAID PREMIUMS -4,652 -3,977 -11,446 -9,506 6125-EMPLOYEE BENEFITS 147,614 116,747 82,324 150,860 51,125 147,505 147,505 149,830 149,830 6100-TOTAL PERSONNEL SERVICES 684,186 632,096 624,496 705,835 269,479 722,875 722,875 733,625 733,625 6210-OFFICE SUPPLIES 1,537 1,034 463 1,500 85 1,200 1,200 1,200 1,200 6211 -SMALL TOOLS&EQUIPMENT 6,183 3,652 2,846 6,000 1,663 6,000 6,000 6,000 6,000 6212-MOTOR FUELS/OILS 9,871 15,643 12,686 10,000 1,260 13,000 13,000 13,000 13,000 6213-FERTILIZER 14,736 22,315 9,307 15,000 1,899 18,000 18,000 18,000 18,000 6214-CHEMICALS 33,448 13,326 34,247 25,000 8,997 22,000 22,000 22,000 22,000 6215-EQUIPMENT-PARTS 48,900 18,921 7,338 30,000 8,021 25,000 25,000 22,000 22,000 6216-VEHICLES-TIRES/BATTERIES 113 327 440 1,000 127 1,000 1,000 500 500 6229-GENERAL SUPPLIES 30,909 31,182 31,699 45,000 6,794 35,000 35,000 32,000 32,000 6205-SUPPLIES 145,697 106,400 99,026 133,500 28,845 121,200 121,200 114,700 114,700 6235-CONSULTANT SERVICES 341 41 184 200 66 6237-TELEPHONE/PAGERS 15,333 14,752 14,251 5,000 3,761 15,000 15,000 15,000 15,000 6239-PRINTING 7,571 7,760 7,919 7,000 3,905 7,500 7,500 7,500 7,500 6240-CLEANING SERVICE/GARBAGE 10,028 8,812 8,038 8,000 3,700 8,000 8,000 8,000 8,000 6249-OTHER CONTRACTUAL SERVICES 32,281 28,683 27,253 22,000 11,099 30,000 30,000 30,000 30,000 6230-CONTRACTUAL SERVICES 65,555 60,048 57,645 42,200 22,532 60,500 60,500 60,500 60,500 6255-UTILITIES-ELECTRIC 34,877 33,170 29,659 40,000 8,350 35,000 35,000 35,000 35,000 6256-UTILITIES-NATURAL GAS 9,029 7,939 6,810 10,000 3,274 10,000 10,000 10,000 10,000 6257-UTILITIES-PROPANE/WATER/SEWER 3,676 7,065 1,218 4,500 3,004 5,000 5,000 5,000 5,000 6250-UTILITIES 47,581 48,174 37,688 54,500 14,629 50,000 50,000 50,000 50,000 6265-REPAIRS-EQUIPMENT 16,016 9,271 6,941 15,000 3,692 10,000 10,000 10,000 10,000 6266-REPAIRS-BUILDING 2,549 7,861 5,924 5,000 2,879 5,000 5,000 5,000 5,000 6269-REPAIRS-OTHER 192 3,101 0 500 0 500 500 500 500 6260-REPAIRS AND MAINTENA 18,757 20,234 12,865 20,500 6,571 15,500 15,500 15,500 15,500 City of Apple Valley 310 Department Expense Summary Budget Years (2021-2022) GOLF OPERATIONS (excluding Food&Bev) 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6275-SCHOOLS/CONFERENCES/EXP LOCAL 626 254 724 1,000 180 1,000 1,000 1,000 1,000 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,318 198 1,481 0 0 1,500 1,500 0 0 6277-MILEAGE/AUTO ALLOWANCE 689 689 745 1,000 302 1,000 1,000 1,000 1,000 6278-SUBSISTENCE ALLOWANCE 200 0 200 250 0 200 200 200 200 6280-DUES&SUBSCRIPTIONS 2,337 3,108 3,301 2,500 3,029 3,000 3,000 3,000 3,000 6281 -UNIFORM/CLOTHING ALLOWANCE 3,463 1,159 1,154 2,500 1,356 8,000 2,500 2,500 2,500 6270-TRNG/TRAVL/DUES/UNIF 8,633 5,408 7,605 7,250 4,866 14,700 9,200 7,700 7,700 6200-TOTAL OPERATING COSTS 286,222 240,265 214,829 257,950 77,443 261,900 256,400 248,400 248,400 6310-RENTAL EXPENSE 3,123 3,146 1,716 4,000 569 4,000 4,000 4,000 4,000 6311 -INSURANCE-PROPERTY/LIABILITY 36,000 36,000 36,000 18,700 9,350 19,000 19,000 24,000 24,000 6323-INTEREST EXPENSE 0 0 0 8,150 0 8,150 0 8,150 0 6333-GENERAL-CASH DISCOUNTS -14 -18 -43 -36 6349-LATE FEES/FINANCE CHARGES 0 0 0 0 6351 -VISA/BANK CHARGES 20,600 16,841 15,533 20,000 7,769 17,000 17,000 17,000 17,000 6399-OTHER CHARGES 1,580 210 210 1,000 0 1,000 1,000 1,000 1,000 6301-OTHER EXPENDITURES 61,289 56,180 53,417 51,850 17,652 49,150 41,000 54,150 46,000 6300-TOTAL OTHER EXPENDITURES 61,289 56,180 53,417 51,850 17,652 49,150 41,000 54,150 46,000 6410-GOLF-RENT POWER CARTS 3,220 1,850 1,665 3,000 5,500 3,000 3,000 3,000 3,000 6411 -GOLF-BAGS&UMBRELLAS 1,779 2,223 2,190 1,500 3,543 2,000 2,000 2,000 2,000 6412-GOLF-BALLS 8,022 7,957 11,891 10,000 9,017 9,000 9,000 9,000 9,000 6413-GOLF-CAPS/HATS/CLOTHING 11,748 13,298 16,434 12,000 11,820 12,000 12,000 12,000 12,000 6414-GOLF-CLUBS 9,283 8,984 3,715 8,000 1,293 8,000 8,000 4,000 4,000 6415-GOLF-GLOVES 5,265 1,664 1,635 6,000 2,611 5,000 5,000 3,000 3,000 6416-GOLF-SHOES 6,441 4,348 6,539 4,000 2,016 2,000 2,000 4,000 4,000 6417-GOLF-CIGARS 1,521 1,205 926 2,000 0 1,500 1,500 1,500 1,500 6418-GOLF-PRO SHOP OTHER 5,287 5,711 8,853 7,000 2,756 5,000 5,000 5,000 5,000 6419-GOLF-BEER 0 0 0 0 0 6420-GOLF-FOOD 0 0 6,705 0 0 6421 -GOLF-NON ALCOHOLIC BEVERAGES 0 162 1,751 0 0 6422-GOLF-KITCHEN SUPPLIES 0 0 0 0 0 6423-GOLF-CASH DISCOUNT -1,044 -654 -466 -1,000 -208 6424-GOLF FREIGHT ON RESALE MDSE 2,687 2,525 2,668 2,500 2,095 2,500 2,500 2,500 2,500 6426-HANDICAP FEE 1,738 1,935 1,710 2,000 0 2,000 2,000 2,000 2,000 6427-GOLF-RENTAL EQUIPMENT 0 1,031 0 0 1,000 1,000 1,000 1,000 6428-GOLF LESSONS 5,364 6,624 4,632 0 6,000 6,000 6,000 6,000 6429-GOLF-LIQUOR 0 0 0 0 0 6430-GOLF-WINE 0 0 0 0 0 6401-EXPENDITURES 61,310 58,862 70,850 57,000 40,442 59,000 59,000 55,000 55,000 6400-TOTAL EXPENDITURES 61,310 58,862 70,850 57,000 40,442 59,000 59,000 55,000 55,000 6501-TAXABLE/NON-TAXABLE MISC RESAL 0 6500-TOTAL EXPENDITURES 0 6610-DEPRECIATION 183,693 192,782 211,684 179,000 106,334 179,000 179,000 179,000 179,000 6601-TOTAL DEPRECIATION 183,693 192,782 211,684 179,000 106,334 179,000 179,000 179,000 179,000 6600-TOTAL DEPRECIATION 183,693 192,782 211,684 179,000 106,334 179,000 179,000 179,000 179,000 6720-CAPITAL OUTLAY-FURNITURE&FIX 440 2,685 0 0 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 1,500 75,000 0 65,000 65,000 80,000 80,000 City of Apple Valley 311 Department Expense Summary Budget Years (2021-2022) GOLF OPERATIONS (excluding Food&Bev) 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Account Actual Actual Actual Adopted YTD Actual Dept Admin Dept Admin Original Proposed Recommend Proposed Recommend 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 0 0 0 0 1,200,000 0 0 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 10,000 428 25,000 25,000 0 0 6701-TOTAL CAPITAL OUTLAY 440 2,685 1,500 85,000 428 1,290,000 90,000 80,000 80,000 6700-TOTAL CAPITAL OUTLAY 440 2,685 1,500 85,000 428 1,290,000 90,000 80,000 80,000 6801-TOTAL CONSTRUCTION COSTS 0 0 0 0 6800-TOTAL CONSTRUCTION COSTS 0 0 0 0 6910-BOND PRINCIPAL 0 63,705 0 63,910 6915-DEBT SERVICE-OTHER 0 117,100 0 120,945 6901-TOTAL DEBT SERVICE 0 180,805 0 184,855 6900-TOTAL DEBT SERVICE 0 180,805 0 184,855 7015-DEBT SERVICE-INTEREST 4,018 5,657 14,169 12,132 0 14,850 0 10,005 7016-INTERFUND LOAN-INTEREST 11,787 7,390 7,190 8,950 0 8,950 8,075 8,950 7,225 7001-TOTAL INTEREST AND FISCAL FEES 15,805 13,047 21,359 8,950 12,132 8,950 22,925 8,950 17,230 7000-TOTAL INTEREST AND FISCAL FEES 15,805 13,047 21,359 8,950 12,132 8,950 22,925 8,950 17,230 1,292,947 1,195,916 1,198,136 1,345,585 523,910 2,570,875 1,552,005 1,359,125 1,544,110 312 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 61: GOLF-5105 (GOLF OPERATIONS) COMPANY 5100: GOLF FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE Golf Recap: Green Fees 583,000 609,000 558,500 612,000 612,000 594,000 594,000 Cart Rentals 135,000 186,000 205,000 206,000 206,000 206,000 206,000 League Dues 60,000 50,000 17,000 50,000 50,000 22,000 22,000 Season Pass 100,000 80,000 35,000 80,000 80,000 38,000 38,000 Range 63,000 65,000 60,000 75,000 75,000 65,000 65,000 Lessons 7,000 8,000 - 8,000 8,000 8,000 8,000 Merchandise Sales 125,000 126,000 78,000 123,000 123,000 109,000 109,000 Other Miscellaneous Revenues Total Golf Operations 1,073,000 1,124,000 953,500 1,154,000 1,154,000 1,042,000 1,042,000 SALARIES 6110 Regular Employees 257,900 264,295 264,295 278,540 278,540 290,075 290,075 6112 Salary-Seasonal Temp 264,000 263,660 263,660 271,225 271,225 269,325 269,325 6113 Overtime-Reg 6,000 15,000 15,000 15,000 15,000 15,000 15,000 6123 Salaries-Other 11,550 12,020 12,020 10,605 10,605 9,395 9,395 6138 Medicare 7,820 8,050 8,050 8,345 8,345 8,465 8,465 6139 FICA 33,445 34,410 34,410 35,675 35,675 36,195 36,195 6141 Pension-PERA 29,960 28,375 28,375 30,390 30,390 31,480 31,480 6142 Workers Compensation 10,520 14,235 14,235 7,770 7,770 8,290 8,290 6144 Long-term Disability Insurance 740 800 800 835 835 910 910 6145 Hospital&Life Insurance 59,880 64,990 64,990 64,490 64,490 64,490 64,490 Position Changes Total 681,815 705,835 705,000 722,875 722,875 733,625 733,625 6210 OFFICE SUPPLIES 1,500 1,500 - 1,200 1,200 1,200 1,200 Total 1,500 1,500 800 1,200 1,200 1,200 1,200 6211 SMALL TOOL&EQUIPMENT Miscellaneous 6,000 6,000 - 6,000 6,000 6,000 6,000 Total 6,000 6,000 5,000 6,000 6,000 6,000 6,000 6212 MOTOR FUELS/OILS 10,000 10,000 - 13,000 13,000 13,000 13,000 Total 10,000 10,000 10,000 13,000 13,000 13,000 13,000 6213 FERTILIZER 15,000 15,000 - 18,000 18,000 18,000 18,000 Total 15,000 15,000 15,000 18,000 18,000 18,000 18,000 6214 CHEMICALS 25,000 25,000 - 22,000 22,000 22,000 22,000 Total 25,000 25,000 25,000 22,000 22,000 22,000 22,000 6215 EQUIPMENT-PARTS Mowers,lrrigation,Tractors 30,000 30,000 - 25,000 25,000 22,000 22,000 Total 30,000 30,000 22,000 25,000 25,000 22,000 22,000 6216 EQUIPMENT-TIRES/BATTERIES 1,000 1,000 - 1,000 1,000 500 500 Total 1,000 1,000 500 1,000 1,000 500 500 6229 GENERAL SUPPLIES Operations/Misc 45,000 45,000 35,000 35,000 32,000 32,000 Total 45,000 45,000 35,000 35,000 35,000 32,000 32,000 6235 CONSULTANT SERVICES Irrigation Design Consultant 25,000 - - - - - - Supplemental staff training 250 200 - - - - - Total 25,250 200 200 - - - - 6237 TELEPHONE/PAGERS Clubhouse,Maintenance 10,000 5,000 - 15,000 15,000 15,000 15,000 Total 10,000 5,000 10,000 15,000 15,000 15,000 15,000 6239 PRINTING/PUBLISHING Promotion Flyers 7,000 7,000 - 7,500 7,500 7,500 7,500 Total 7,000 7,000 7,000 7,500 7,500 7,500 7,500 6240 C.SERVICE/GARBAGE REMOVAL Clubhouse,Maintenance - 8,000 - 8,000 8,000 8,000 8,000 Total - 8,000 8,000 8,000 8,000 8,000 8,000 6249 OTHER CONTRACTUAL SERVICES Mechanical contract 20,000 20,000 - 25,000 25,000 25,000 25,000 Culligan Water Coolers-mntc shop 2,000 2,000 - 5,000 5,000 5,000 5,000 Total 22,000 22,000 22,000 30,000 30,000 30,000 30,000 6255 UTILITIES-ELECTRIC 40,000 40,000 35,000 35,000 35,000 35,000 Total 40,000 40,000 35,000 35,000 35,000 35,000 35,000 6256 UTILITIES-NATURAL GAS 10,000 10,000 10,000 10,000 10,000 10,000 Total 10,000 10,000 10,000 10,000 10,000 10,000 10,000 313 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 61: GOLF-5105 (GOLF OPERATIONS) COMPANY 5100: GOLF FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6257 UTILITIES-PROPANE/WATER/SEWER 4,500 4,500 - 5,000 5,000 5,000 5,000 Total 4,500 4,500 5,000 5,000 5,000 5,000 5,000 6265 REPAIRS-EQUIPMENT Winterize Sprinkler System 5,000 5,000 - 5,000 5,000 5,000 5,000 Rebuild Various Equip 10,000 10,000 - 5,000 5,000 5,000 5,000 Total 15,000 15,000 12,000 10,000 10,000 10,000 10,000 6266 REPAIRS-BUILDINGS 5,000 5,000 - 5,000 5,000 5,000 5,000 Total 5,000 5,000 5,000 5,000 5,000 5,000 5,000 6269 REPAIRS-OTHER 500 500 - 500 500 500 500 Total 500 500 500 500 500 500 500 6275 SCHOOL/CONF/EXP-LOCAL Maintenance Certification 1,000 1,000 1,000 1,000 1,000 1,000 Total 1,000 1,000 500 1,000 1,000 1,000 1,000 6276 SCHOOL/CONF/EXP-OTHER National Conference 1,400 - - 1,500 1,500 - - Total 1,400 - - 1,500 1,500 - - 6277 MILEAGE ALLOWANCE 1,000 1,000 - 1,000 1,000 1,000 1,000 Total 1,000 1,000 1,000 1,000 1,000 1,000 1,000 6278 SUBSISTENCE 250 250 - 200 200 200 200 Total 250 250 - 200 200 200 200 6280 DUES&SUBSCRIPTIONS MGA/PGA 2,500 2,500 - 3,000 3,000 3,000 3,000 Total 2,500 2,500 3,000 3,000 3,000 3,000 3,000 6281 UNIFORM/CLOTHING ALLOWANCE 2,500 2,500 8,000 2,500 2,500 2,500 Total 2,500 2,500 2,000 8,000 2,500 2,500 2,500 6310 RENTAL EXPENSE Chemical Toilets 3,000 3,000 - 3,000 3,000 3,000 3,000 Small Equipment - 1,000 - 1,000 1,000 1,000 1,000 Total 3,000 4,000 4,000 4,000 4,000 4,000 4,000 6311 INSURANCE 36,000 18,700 - 19,000 19,000 24,000 24,000 Total 36,000 18,700 18,700 19,000 19,000 24,000 24,000 6399 OTHER CHARGES Building Reservation Software 1,000 1,000 - 1,000 1,000 1,000 1,000 Total 3,500 1,000 1,000 1,000 1,000 1,000 1,000 6610 DEPRECIATION Equipment 36,000 37,500 - 37,500 37,500 37,500 37,500 Carts 45,000 45,000 - 45,000 45,000 45,000 45,000 Building&Sewer Extension 96,500 96,500 - 96,500 96,500 96,500 96,500 Total 177,500 179,000 179,900 179,000 179,000 179,000 179,000 6910 INTERFUND LOAN PRINCIPAL - Sewer Extension 12,920 12,920 12,920 12,920 12,920 12,920 12,920 Club House 43,195 43,350 43,350 43,540 43,540 43,715 43,715 Parking Lot 7,185 7,215 7,215 7,245 7,245 7,275 7,275 Total 63,300 63,485 63,485 63,705 63,705 63,910 63,910 7016 INTERFUND LOAN INTEREST Sewer Extension 2,585 1,945 1,945 1,945 1,290 1,945 645 Club House 6,805 6,650 6,650 6,650 6,460 6,650 6,285 Parking Lot 385 355 355 355 325 355 295 Total 9,775 8,950 8,950 8,950 8,075 8,950 7,225 6915 PRINCIPAL PORTION OF CAPITAL LEASE Cart Lease'17 40,105 41,850 41,850 41,850 41,850 Cart Lease'17 Payoff 55,000 55,000 55,000 55,000 Cart Lease'21 43,000 43,000 Mower Lease'18(TCF) 32,536 34,183 34,183 34,183 35,915 34,183 37,735 Mower Lease'19(TCF) 21,980 23,220 24,535 Turfwerks Lease '18(VGM) - - 14,287 14,965 15,675 72,641 131,033 167,300 131,033 117,100 131,033 120,945 7015 INTEREST ON CAPITAL LEASE Cart Lease'17('20 final pmt) 11,390 8,150 5,460 8,150 8,150 Cart Lease'21 5,500 4,500 Mower Lease'18(TCF'22 final pmt) 5,460 3,730 1,910 Mower Lease'19(TCF'23 final pmt) 5,405 4,165 2,850 Turfwerks Lease '18(VGM-'22 final pmt) 2,135 1,455 745 Total I 11,390 8,150 8,150 8,150 14,850 8,150 10,005 314 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 61: GOLF-5105 (GOLF OPERATIONS) COMPANY 5100: GOLF FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6730 CAPITAL OUTLAY-VEHICLES Replace Large Mower 65,000 Replace Greensmower 40,000 40,000 40,000 Replace Greensmower 40,000 40,000 Seeder 20,000 16,417 Aerway Aerator 15,000 17,000 17,000 Greens Roller 15,000 18,000 18,000 Utility vehicles(2) 25,000 Aerator 25,000 30,000 30,000 Total 130,000 75,000 16,417 65,000 65,000 80,000 80,000 6735 CAPITAL OUTLAY-OTHER IMP Irrigation System - - - 1,200,000 - - - Total - - - 1,200,000 - - - 6740 CAPITAL OUTLAY-OTHER ITEMS Range equipment - 10,000 - 25,000 25,000 - - Total - 10,000 5,000 25,000 25,000 - - 6351 VISABANK CHARGES 20,000 20,000 20,000 17,000 17,000 17,000 17,000 Total 20,000 20,000 20,000 17,000 17,000 17,000 17,000 6410 POWER CARTS RENTAL 3,000 3,000 6,000 3,000 3,000 3,000 3,000 6411 GOLF-BAGS&UMBRELLAS 1,500 1,500 3,500 2,000 2,000 2,000 2,000 6412 BALLS 10,000 10,000 9,000 9,000 9,000 9,000 9,000 6413 CAPS/HATS/CLOTHING 12,000 12,000 11,500 12,000 12,000 12,000 12,000 6414 CLUBS 8,000 8,000 1,500 8,000 8,000 4,000 4,000 6415 GLOVES 6,000 6,000 3,000 5,000 5,000 3,000 3,000 6416 SHOES 4,000 4,000 2,500 2,000 2,000 4,000 4,000 6417 CIGARS 2,000 2,000 500 1,500 1,500 1,500 1,500 6418 PRO SHOP-OTHER 7,000 7,000 4,000 5,000 5,000 5,000 5,000 6423 CASH DISCOUNT (1,000) (1,000) (1,000) - - - - 6424 FREIGHT ON RESALE MDSE 2,500 2,500 3,000 2,500 2,500 2,500 2,500 6426 HANDICAP FEE 2,000 2,000 2,500 2,000 2,000 2,000 2,000 6427 GOLF-RENTAL EQUIPMENT - - - 1,000 1,000 1,000 1,000 6428 GOLF LESSONS - - - 6,000 6,000 6,000 6,000 Total 57,000 97,000 86,000 59,000 59,000 55,000 55,000 Total Net of Personnel 865,506 874,268 813,402 2,042,738 829,130 820,443 810,485 TOTAL EXPENSES $ 1,547,321 $ 1,580,103 $ 1,518,402 $ 2,765,613 $ 1,552,005 $ 1,554,068 $ 1,544,110 315 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5100 61- Valleywood Golf 5120 Valleywood Course Food & Beverage— With Outside Vendor 1 Valleywood Food & Beverage Daily Food and Beverage operations at Valleywood; including clubhouse bar and grill, tournament menus, banquet and rental events and on course beverage cart operations. This area of the operation has been contracted out to The Roasted Pear Restaurants and Catering. It continues to be our responsibility to attract building rentals and revenue opportunities for the vendor. Through the rental fees and commissions on food sales we should see steadily increasing revenue with minimal increases in variable hour staff costs. Although we had seen steady growth in the event and outing business over the last few years with the loss of virtually all of our group outings and banquet events due to COVID this area of the operation could take several years to re-build. Valleywood Food & Beverage— Objectives for 2021 and 2022 • Decide whether to seek a new vendor or to offer reduced service levels by staffing it internally and work with approved caterers for all outside events. • Continue to focus on growing rental opportunities in both golf outings and private party and event rentals. • Develop better systems and consistency of cleaning of the public areas most likely through a contractual agreement with a cleaning company. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected 2017 2018 2019 2020 2021 2022 #Rounds 30,653 27,616 28,841 31,000 31,000 32,000 Golf Events-40 to 60 players 35 35 35 0 10 15 Golf Events 60+Players 15 14 15 0 6 8 Golf Events 100+Players 5 5 1 2 2 Banquet Private(weddings,etc.) 24 24 32 2 6 12 Banquet-Corporate(meetings,etc.) 15 14 15 0 6 10 Banquet Non-Profits(DCTc,schools) 8 8 8 2 4 6 Banquet Club Events(league dinners) 12 12 12 0 6 8 Banquet—Public Events( 68 6 10 2 6 8 Regular Status Personnel Schedule—FTE's Actual Actual Actual Proposed Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Food&Beverage Coordinator .5 .5 .5 Department Specialist .25 .10 .10 316 Temporary Status Personnel Schedule -(# positions Part Time) Part Time# Hours Actual Actual Actual Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal Part-time-building 762.5 750 500 500 Food&Beverage: Food&Bev.Supervisor 3,166 1,650 - - - - Food&Beverage Lead 1,458 - - - - - Food&Beverage-Cook 2,054 241 - - - - Food&Bev.Attendants 3,108 137 - - - - Food&Bev. Banquets 537 9 - - - - 10,323 2,037 762.5 750 500 500 Summary Budget Department 61 Business Unit#5120-FOOD&BEVERAGE OPERATIONS 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Proposed Proposed Proposed Revenue: 4736/4743/4744/4747 Food&N/A Bev 122,760 10,498 9,396 - - - - 4737/4761 Beer 91,967 1,144 - - - - - 4741/4762 Liquor/Wine 28,536 2,082 - - - - - 4742/4746/4749 Banquet&Rentals 24,171 6,654 18,176 20,000 30,000 18,000 18,000 4750 Commissions - 17,036 15,606 40,000 50,000 25,000 25,000 267,433 37,414 43,178 60,000 80,000 43,000 43,000 Expenditures: Salaries&Wages 139,290 9,582 - 36,905 31,005 6,425 6,425 Emp.Benefits 19,581 1,512 - 5,840 4,685 575 575 Supplies 7,242 1,055 822 - - - - Contractual Serv. 11,785 6,343 6,699 8,000 10,000 10,000 10,000 Repairs&Maint. 1,357 3,882 8,176 1,000 1,000 1,000 1,000 Training/Travel/Dues 870 993 91 - - - - Insurance&Other Exp. 1,116 12,110 2,714 - - - - Items for Resale 120,789 - - - - - - Capital Outlay - - 109 15,000 22,000 7,000 12,000 Total Expenditures 302,031 35,477 18,611 66,745 68,690 25,000 30,000 Operating Income(loss) (34,598) 1,937 24,567 (6,745) 11,310 18,000 13,000 1 CLUBHOUSE: 2021 CAPITAL OUTLAY Banquet/Bar/Patio furniture $ 7,000 2022 CAPITAL OUTLAY Appliance replacement $ 12,000 City of Apple Valley 317 Department Expense Summary Budget Years (2021-2022) GOLF-FOOD&BEVERAGE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Account Actual Actual Actual Adopted YTD Actual Dept Admin Dept Admin Original Proposed Recommend Proposed Recommend 6109-BANQUET-SERVICE FEES 2,217 0 0 0 6110-SALARY-REGULAR EMPLOYEES 18,232 5,827 0 24,795 0 26,300 0 0 0 6112-SALARY-SEASONAL TEMP 118,141 3,754 0 5,000 0 5,000 6,425 7,000 6,425 6123-SALARY-OTHER 1,210 1,285 0 0 0 6124-OVERTIME-SEASONAL TEMP 699 0 0 0 6105-SALARIES AND WAGES 139,290 9,582 0 31,005 0 32,585 6,425 7,000 6,425 6138-MEDICARE 2,298 144 0 450 0 475 90 0 90 6139-FICA 9,827 615 0 1,920 0 2,020 400 0 400 6141 -PENSIONS-PERA 5,058 566 0 1,950 0 2,070 0 0 0 6142-WORKERS COMPENSATION 2,398 186 0 365 0 400 85 0 85 6125-EMPLOYEE BENEFITS 19,581 1,512 0 4,685 0 4,965 575 0 575 6100-TOTAL PERSONNEL SERVICES 158,871 11,094 0 35,690 0 37,550 7,000 7,000 7,000 6210-OFFICE SUPPLIES 0 0 0 0 0 6211 -SMALL TOOLS&EQUIPMENT 965 0 0 0 0 6229-GENERAL SUPPLIES 6,277 1,055 822 0 850 6205-SUPPLIES 7,242 1,055 822 0 850 6239-PRINTING 0 0 0 0 0 6240-CLEANING SERVICE/GARBAGE 9,729 5,528 6,014 10,000 643 10,000 10,000 10,000 10,000 6249-OTHER CONTRACTUAL SERVICES 2,056 816 685 0 0 6230-CONTRACTUAL SERVICES 11,785 6,343 6,699 10,000 643 10,000 10,000 10,000 10,000 6250-UTILITIES 0 0 0 0 6265-REPAIRS-EQUIPMENT 1,357 3,579 4,776 1,000 0 1,000 1,000 1,000 1,000 6266-REPAIRS-BUILDING 0 302 3,400 0 6260-REPAIRS AND MAINTENA 1,357 3,882 8,176 1,000 0 1,000 1,000 1,000 1,000 6280-DUES&SUBSCRIPTIONS 870 0 0 0 0 6270-TRNG/TRAVL/DUES/UNIF 870 0 0 0 0 6200-TOTAL OPERATING COSTS 21,255 11,280 15,697 11,000 1,493 11,000 11,000 11,000 11,000 6310-RENTAL EXPENSE 1,116 993 91 0 0 6301 -OTHER EXPENDITURES 1,116 993 91 0 0 6300-TOTAL OTHER EXPENDITURES 1,116 993 91 0 0 6419-GOLF-BEER 28,476 2,111 0 0 0 6420-GOLF-FOOD 65,300 4,581 107 0 0 6421 -GOLF-NON ALCOHOLIC BEVERAGES 14,579 2,268 1,706 0 0 6422-GOLF-KITCHEN SUPPLIES 4,033 731 901 0 0 6424-GOLF FREIGHT ON RESALE MDSE 11 0 0 0 6427-GOLF-RENTAL EQUIPMENT 355 0 0 0 6429-GOLF-LIQUOR 5,237 1,528 0 0 0 6430-GOLF-WINE 2,799 891 0 0 0 6401 -EXPENDITURES 120,789 12,110 2,714 0 0 6400-TOTAL EXPENDITURES 120,789 12,110 2,714 0 0 6501 -TAXABLE/NON-TAXABLE MISC RESAL 0 0 0 0 6500-TOTAL EXPENDITURES 0 0 0 0 6610-DEPRECIATION 0 0 109 637 6601 -TOTAL DEPRECIATION 0 0 109 637 6600-TOTAL DEPRECIATION 0 0 109 637 City of Apple Valley 318 Department Expense Summary Budget Years (2021-2022) GOLF-FOOD &BEVERAGE 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 22,000 7,000 7,000 12,000 12,000 6701 -TOTAL CAPITAL OUTLAY 22,000 7,000 7,000 12,000 12,000 6700-TOTAL CAPITAL OUTLAY 22,000 7,000 7,000 12,000 12,000 302,031 35,477 18,611 68,690 2,130 55,550 25,000 30,000 30,000 319 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 61: FOOD&BEVERAGE-5120 COMPANY 5100: GOLF FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE: Food&Bev recap by type: banquet 20,000 30,000 10,000 35,000 18,000 18,000 18,000 Roasted Pear-Concessions 40,000 50,000 5,000 60,000 25,000 25,000 25,000 Total Food&Bev.Revenues 60,000 80,000 15,000 95,000 43,000 43,000 43,000 SALARIES 6110 Regular Employees 30,470 24,795 - 26,300 - - - 6112 Salary-Seasonal Temp 5,000 5,000 - 5,000 6,425 7,000 6,425 6123 Salaries-Other 1,435 1,210 - 1,285 - - - 6138 Medicare 535 450 - 475 90 - 90 6139 FICA 2,290 1,920 - 2,020 400 - 400 6141 Pension-PERA 2,770 1,950 - 2,070 - - - 6142 Workers Compensation 245 365 - 400 85 - 85 Total _ 42,745 35,690 - 37,550 7,000 7,000 7,000 6229 GENERAL SUPPLIES Cleaning Supplies,chemicals,gloves, - - 18 kitchen supplies 850 Total _ - - 868 - - - - 6240 C.SERVICE/GARBAGE REMOVAL Linen Cleaning Service 8,000 10,000 643 10,000 10,000 10,000 10,000 Kitchen uniform laundry sery - - - Total 8,000 10,000 643 10,000 10,000 10,000 10,000 6265 REPAIRS-EQUIPMENT Kitchen Equipment Repairs 1,000 1,000 - 1,000 1,000 1,000 1,000 Total 1,000 1,000 - 1,000 1,000 1,000 1,000 6610 DEPRECIATION Equipment 1,300 Total - - 1,300 - - - - 6740 CAPITAL OUTLAY-OTHER ITEMS AudioNisual Upgrades - 15,000 - - - - - Appliance replacement - 7,000 - - - 12,000 12,000 Banquet/Bar/Patio Furniture - - - 7,000 7,000 - - Clubhouse&Grounds exterior lighting 10,000 - - - - - - Ceremony Chairs 5,000 - - - - - - Building Security Total _ 15,000 22,000 - 7,000 7,000 12,000 12,000 ITEMS FOR RESALE 6420 FOOD - - 38 6421 NON-ALCOHOLIC BEVERAGES - - 278 6422 KITCHEN SUPPLIES - - 59 Total - - 375 - - - - Total Net of Personnel 24,000 33,000 3,186 18,000 18,000 23,000 23,000 TOTAL EXPENSES $ 66,745 $ 68,690 $ 3,186 $ 55,550 $ 25,000 $ 30,000 $ 30,000 Net $ (6,745) $ 11,310 $ 11,814 $ 39,450 $ 18,000 $ 13,000 $ 13,000 320 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT: GOLF REVENUES COMPANY:GOLF 5100 2017 2018 2019 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION Actual Actual Actual COUNCIL COUNCIL PROJECTED DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROP RECOMMEND PROP RECOMMEND GOLF REVENUE 4711&4715 9 Hole Fees 127,531 139,288 173,307 204,000 205,000 205,000 205,000 210,000 210,000 210,000 4710&4714 18 Hole Fees 323,856 279,840 288,338 375,000 400,000 350,000 400,000 380,000 380,000 380,000 4716 Golf League Dues 51,516 20,761 16,989 60,000 50,000 17,000 50,000 22,000 22,000 22,000 4718 Season Pass Fees 87,748 95,777 84,016 100,000 80,000 35,000 80,000 38,000 38,000 38,000 4725 Golf Add'I Rounds 94 - - 4,000 4,000 3,500 7,000 4,000 4,000 4,000 4721 Practice Range Fees 50,955 44,795 49,927 63,000 65,000 60,000 75,000 65,000 65,000 65,000 4717 Golf Lessons 13,550 8,195 5,620 7,000 8,000 - 8,000 8,000 8,000 8,000 4722 Power cart rental 166,682 160,945 160,541 130,000 180,000 200,000 200,000 200,000 200,000 200,000 4723 Pull cart rental 5,033 98 - 5,000 6,000 5,000 6,000 6,000 6,000 6,000 Total 826,965 749,699 778,738 948,000 998,000 875,500 1,031,000 933,000 933,000 933,000 PRO SHOP REVENUE 4724 Golf club rental 2,086 947 1,653 3,000 3,000 1,500 3,000 3,000 3,000 3,000 4726 handicap fees 2,792 3,354 2,705 2,000 2,000 2,500 2,000 3,000 3,000 3,000 4728 Clubs 8,059 6,856 4,633 12,000 13,000 4,000 13,000 4,000 4,000 4,000 4729 Balls 13,569 16,031 17,041 20,000 22,000 17,000 22,000 22,000 22,000 22,000 4730 Bags&Umbrellas 2,306 3,589 3,208 5,000 7,000 4,000 7,000 4,000 4,000 4,000 4731 Shoes 6,333 6,532 6,671 7,000 9,000 7,000 9,000 8,000 8,000 8,000 4732 Gloves 7,612 6,652 7,406 9,000 10,000 7,000 10,000 10,000 10,000 10,000 4733 Accessories 13,456 10,628 12,198 18,000 20,000 13,000 20,000 20,000 20,000 20,000 4734 Caps&Hats 5,139 4,896 5,451 8,000 8,000 4,000 8,000 8,000 8,000 8,000 4735 Clothing 18,171 16,206 15,630 29,000 30,000 16,000 24,000 24,000 24,000 24,000 4738 Gift Certificates Purchased 270 - - 38,000 38,000 20,000 25,000 25,000 25,000 25,000 4739 Gift Certificates Redeemed (449) - - (29,000) (36,000) (18,000) (20,000) (22,000) (22,000) (22,000) 4799 Other Revenue - - - 3,000 - - - - - 4740 Over(Under) (799) (270) (386) - - - - - Total 78,545 75,421 76,211 125,000 126,000 78,000 123,000 109,000 109,000 109,000 FOOD&BEVERAGE REVENUE 4750 Roasted Pear-Concession - 17,036 15,606 40,000 50,000 10,000 60,000 25,000 25,000 25,000 4736 Food 33,146 1,951 7,450 - - - - - 4737 Beer 91,967 1,144 - - - - - - 4741 Liquor 28,536 2,082 - - - - - - 4742 Rental/banquet fees 19,434 6,654 18,176 20,000 30,000 5,000 35,000 18,000 18,000 18,000 4743 Banquet-Beverages 392 - - - - - - - 4744 Banquet-Food 71,124 6,216 - - - - - - 4746 Banquet-Tips 9,867 - - - - - - - 4747 Golf-Beverages 18,098 2,331 1,946 - - - - - 4748 Banquet-Beer - - - - - - - - 4749 Banquet-Liquor/Wine 1,859 - - - - - - - Total 274,422 37,414 43,178 60,000 80,000 15,000 95,000 43,000 43,000 43,000 5399 Other Misc Revenues 158 300 4115 Pension Contributions GASB 6E 118 1,745 547 8205 Gain on Sale of Assets TOTAL REVENUE 1,180,208 864,579 898,674 1,133,000 1,204,000 968,500 1,249,000 1,085,000 1,085,000 1,085,000 Golf Recap: Green Fees 451,481 419,128 461,645 583,000 609,000 558,500 612,000 594,000 594,000 594,000 Cart Rentals 171,715 161,043 160,541 135,000 186,000 205,000 206,000 206,000 206,000 206,000 League Dues 51,516 20,761 16,989 60,000 50,000 17,000 50,000 22,000 22,000 22,000 Season Pass 87,748 95,777 84,016 100,000 80,000 35,000 80,000 38,000 38,000 38,000 Range 50,955 44,795 49,927 63,000 65,000 60,000 75,000 65,000 65,000 65,000 Lessons 13,550 8,195 5,620 7,000 8,000 - 8,000 8,000 8,000 8,000 Merchandise Sales 78,545 75,421 76,211 125,000 126,000 78,000 123,000 109,000 109,000 109,000 Subtotal 905,510 825,120 854,949 1,073,000 1,124,000 953,500 1,154,000 1,042,000 1,042,000 1,042,000 Other Miscellaneous Revenues 158 300 - - - - - - - - Pension GASB 68 118 1,745 547 - - - - - - - 905,786 827,165 855,496 1,073,000 1,124,000 953,500 1,154,000 1,042,000 1,042,000 1,042,000 Food&Bev recap by product type: food&Non Alcoholic Bev 122,760 10,498 9,396 - - - - - - - beer 91,967 1,144 - - - - - - - - liquor/wine 30,395 2,082 - - - - - - - - banquet 29,301 6,654 18,176 20,000 30,000 5,000 35,000 18,000 18,000 18,000 Roasted Pear-Concessions - 17,036 15,606 40,000 50,000 10,000 60,000 25,000 25,000 25,000 274,423 37,414 43,178 60,000 80,000 15,000 95,000 43,000 43,000 43,000 1,180,208 864,579 898,674 1,133,000 1,204,000 1,249,000 1,085,000 1,085,000 1,085,000 321 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5200 63 5205 Arena I DESCRIPTION OF ACTIVITY The Sports Arena was built specifically to service the community indoor skating programs. The facility is jointly owned and shared with School District 196. It is an excellent example of two government entities sharing resources. The arena services the Apple Valley and Eastview Hockey Associations and High Schools and also provides leisure opportunities through public skating sessions. The facility offers an excellent Learn to Skate program which teaches 300-400 students per year the basics of ice skating. Although the City of Apple Valley maintains several outdoor skating rinks, upscale Minnesota communities traditionally provide indoor skating facilities for their communities. Skating is part of our heritage and is an important part of our recreation mission. Thousands of participants utilize the facility each week during the fall and winter months. Events include Learn to Skate lessons, hockey practices and games, figure skating ice shows, as well as public skating sessions. Each of these events bring in unique visitors to the facility. Performance can be measured by the amount of hours rented by our user groups. The Sports Arena converts from ice to four indoor tennis courts for the spring and summer months. These tennis courts are used by the Apple Valley Boys and Girls Tennis teams, AVHS gym classes, and a yearly consignment sale in the late summer. MAJOR OBJECTIVES FOR 2021 and 2022 Continue to create and foster a diverse, inclusive and welcoming facility for all staff, customers and the public. We have a very diverse population in Apple Valley and we need to continue working at doing better job reflecting that in our facilities. Increase efficiencies with our new ice plant. We have been through one ice season since completing a replacement of the refrigeration system at the Sports Arena and staff needs to become proficient in all of its operations to insure we are running efficiently while creating a great playing surface for our users. Modernize our preventative maintenance program. This program has to be a top priority in order to avoid costly breakdowns and to keep our staff and users safe inside of our building. There have been technological advances on how to create and maintain preventive maintenance programs and we need to research those and implement as needed to help us be as efficient as possible while keeping our facilities safe and avoiding costly breakdowns. 322 Work with our main user groups to improve the arenas to best fit the needs of those groups. It is imperative that we do what we can to keep our users involved in the arenas. The more we keep our users involved and invested in our arenas the better our relationship is with them. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Hours of Ice time rented 1210 1250 1113 1250 1250 1250 #of Skating Lesson Participants 359 337 342 380 385 390 Hours of Dry Floor Time rented 200 200 0 200 200 200 Adopted Adopted Projected Projected Projected Position Title 2017 2018 2020 2021 2022 Arena Manager 2080 2080 2080 2080 2080 Arena Office Supervisor 0 0 0 0 0 Tech Specialist 0 0 0 0 0 Working Foreman 520 520 520 520 520 Pooled Park Maintenance 1560 1560 1560 1560 1560 Ice Resurfacer Driver 1700 1921 1950 1950 1950 Rec Program Director/Asst 545 455 1300 1300 1300 Lead Instructor 490 671 500 500 500 Instructor I , II 650 1100 1100 1100 1100 Supervisor 0 0 0 0 0 Facility Attendant- Lead 0 0 0 0 0 Facility Attendant 0 0 0 0 0 Ice Guard/Concessions 1900 1451 1920 1920 1920 Interfund Loan Repayment Schedule Beg Bal Total Payment Prin Int End Bal 2020 $ 1,087,500 $ 80,000 $ 67,494 $ 12,506 $ 1,020,006 2021 1,020,006 80,000 68,270 11,730 951,736 2022 951,736 80,000 69,055 10,945 882,681 2023 882,681 80,000 69,849 10,151 812,832 2024 812,832 80,000 70,652 9,348 742,180 2025 742,180 80,000 71,465 8,535 670,715 2026 670,715 80,000 72,287 7,713 598,428 2027 598,428 80,000 73,118 6,882 525,310 2028 525,310 80,000 73,959 6,041 451,351 2029 451,351 80,000 74,809 5,191 376,542 2030 376,542 80,000 75,670 4,330 300,872 2031 300,872 80,000 76,540 3,460 224,332 2032 224,332 80,000 77,420 2,580 146,912 2033 146,912 80,000 78,311 1,689 68,601 2034 68,601 69,390 68,601 789 - 323 Summary Budget Department 63 Business Unit#5205 (Arena I) 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4810/12/13/21-Ice Revenue 188,816 198,101 191,538 194,000 195,500 202,600 209,000 4817-Tennis Rev(Dry Floor) - - - - 5,000 - - 4820-School District Share 192,954 235,172 1,278,488 195,000 200,000 200,000 205,000 4811/14/15/16-Sales/Concess 18,058 16,092 11,499 16,800 17,000 19,000 17,000 4823/4824-Turf&Court Rentals 917 2,013 - 5,000 - 5,000 5,000 4358/4899-Other - - - 12,000 12,000 12,000 12,000 400,744 451,377 1,481,524 422,800 429,500 438,600 448,000 Expenditures: Salaries&Wages 216,901 230,498 209,681 276,555 256,220 265,330 272,910 Emp.Benefits 70,331 63,927 63,791 72,590 74,515 73,255 75,150 Supplies 18,232 16,781 17,597 19,150 15,650 15,500 15,500 Contractual Serv. 41,883 38,543 34,555 29,350 29,450 29,700 29,700 Utilities 67,194 64,315 57,723 65,500 66,100 64,100 63,000 Repairs&Maint. 7,550 9,016 3,285 18,300 16,500 10,500 10,500 Training/Travel/Dues 3,244 4,245 2,561 5,450 6,750 6,450 6,450 Tax/Non-Tax for Resale 8,625 7,231 9,625 8,000 8,000 8,500 8,500 Capital outlay - - - - 48,750 15,000 - VISA/MC Fees 652 - - 500 500 1,000 1,000 Insurance&OtherExp. 21,804 24,779 23,871 22,660 24,735 25,100 26,800 Debt Service - - - - - 80,000 80,000 Depreciation 41,594 28,140 44,981 60,900 60,900 60,900 60,900 Total Exp 498,008 487,475 467,671 578,955 608,070 655,335 650,410 Operating Income(loss) (97,264) (36,098) 1,013,853 (156,155) (178,570) (216,735) (202,410) Other Income(Exp.) Property Tax (interfund loan) - - - - - 80,000 80,000 Interfund Loan Repayment - - - - - (80,000) (80,000) Net Income(loss) (97,264) (36,098) 1,013,853 (156,155) (178,570) (216,735) (202,410) Change in Cash: Less:Capital outlay not above - - (2,061,213) (1,500,000) - Add: Interfund Loan from FCPF - - 1,087,500 1,500,000 - - - Add: Depreciation 41,594 28,140 44,981 60,900 60,900 60,900 60,900 Net(decrease)in Cash (55,670) (7,958) 85,121 (95,255) (117,670) (155,835) (141,510) 2021 CAPITAL OUTLAY Resurfacer room hot water heater 30,000 15,000 School Share 2022 CAPITAL OUTLAY None City of Apple Valley 324 Department Expense Summary Budget Years (2021-2022) ARENA I 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 137,423 156,044 147,504 171,585 75,280 178,875 178,875 186,640 186,640 6111 -SALARY PART-TIME 6,882 7,606 7,538 7,735 4,489 7,965 7,965 8,400 8,400 6112-SALARY-SEASONAL TEMP 71,517 63,511 55,577 66,830 37,456 68,160 68,160 68,160 68,160 6113-OVERTIME-REGULAR EMPLOYEES 2,605 4,642 1,939 3,500 318 3,500 3,500 3,500 3,500 6118-VACATION PAY -2,246 -1,305 -2,897 0 6121 -INSURANCE CASH BENEFIT 720 0 0 360 6123-SALARY-OTHER 6,570 6,830 6,830 6,210 6,210 6124-OVERTIME-SEASONAL TEMP 0 0 21 0 6105-SALARIES AND WAGES 216,901 230,498 209,681 256,220 117,903 265,330 265,330 272,910 272,910 6138-MEDICARE 3,061 3,216 2,837 3,715 1,625 3,800 3,800 3,960 3,960 6139-FICA 13,086 13,751 12,132 15,885 6,947 16,235 16,235 16,920 16,920 6141 -PENSIONS-PERA 13,469 14,551 13,535 14,830 7,871 14,710 14,710 15,355 15,355 6142-WORKERS COMPENSATION 3,699 4,274 4,431 4,905 1,197 5,755 5,755 6,140 6,140 6144-LONG-TERM DISABILITY INSURANCE 295 310 325 500 145 510 510 530 530 6145-MEDICAL INSURANCE 30,786 34,537 53,136 34,680 16,836 32,245 32,245 32,245 32,245 6146-DENTAL INSURANCE 2,108 2,835 3,129 1,458 6147-LIFE INSURANCE-BASIC 12 12 12 6 6148-LIFE INSURANCE-SUPP/DEPEND 59 0 0 0 6150-PENSION EXPENSE-GASB 68 9,659 -1,914 -11,667 0 6170-EMPLOYEE PAID PREMIUMS -5,902 -7,644 -14,078 -5,446 6125-EMPLOYEE BENEFITS 70,331 63,927 63,791 74,515 30,638 73,255 73,255 75,150 75,150 6100-TOTAL PERSONNEL SERVICES 287,232 294,425 273,472 330,735 148,541 338,585 338,585 348,060 348,060 6210-OFFICE SUPPLIES 238 80 113 250 0 250 250 250 250 6211 -SMALL TOOLS&EQUIPMENT 27 1,837 390 1,100 186 1,100 1,100 1,100 1,100 6212-MOTOR FUELS/OILS 210 120 58 300 60 150 150 150 150 6214-CHEMICALS 0 0 0 0 961 6215-EQUIPMENT-PARTS 1,862 494 529 2,000 22 2,000 2,000 2,000 2,000 6216-VEHICLES-TIRES/BATTERIES 0 74 0 0 6229-GENERAL SUPPLIES 15,893 14,176 16,507 12,000 2,315 12,000 12,000 12,000 12,000 6205-SUPPLIES 18,232 16,781 17,597 15,650 3,543 15,500 15,500 15,500 15,500 6235-CONSULTANT SERVICES 109 0 21 21 6237-TELEPHONE/PAGERS 3,017 2,883 3,014 1,500 1,503 2,500 2,500 2,500 2,500 6238-POSTAGE/UPS/FEDEX 126 0 250 0 6239-PRINTING 0 0 0 950 0 200 200 200 200 6240-CLEANING SERVICE/GARBAGE 38,083 28,091 25,474 25,000 36 25,000 25,000 25,000 25,000 6249-OTHER CONTRACTUAL SERVICES 548 7,570 5,796 2,000 1,343 2,000 2,000 2,000 2,000 6230-CONTRACTUAL SERVICES 41,883 38,543 34,555 29,450 2,902 29,700 29,700 29,700 29,700 6255-UTILITIES-ELECTRIC 33,850 31,186 29,972 31,500 23,374 31,500 31,500 31,500 31,500 6256-UTILITIES-NATURAL GAS 18,476 15,863 13,840 18,000 7,592 16,000 16,000 16,000 16,000 6257-UTILITIES-PROPANE/WATER/SEWER 14,868 17,267 13,910 16,600 2,470 16,600 16,600 15,500 15,500 6250-UTILITIES 67,194 64,315 57,723 66,100 33,436 64,100 64,100 63,000 63,000 6265-REPAIRS-EQUIPMENT 1,769 5,741 1,531 6,000 133 5,500 5,500 5,500 5,500 6266-REPAIRS-BUILDING 5,781 3,275 1,753 10,500 170 5,000 5,000 5,000 5,000 6260-REPAIRS AND MAINTENA 7,550 9,016 3,285 16,500 303 10,500 10,500 10,500 10,500 6275-SCHOOLS/CONFERENCES/EXP LOCAL 424 50 89 250 0 250 250 250 250 6276-SCHOOLS/CONFERENCES/EXP OTHER 329 1,351 787 3,300 0 3,000 3,000 3,000 3,000 6277-MILEAGE/AUTO ALLOWANCE 303 475 493 600 122 600 600 600 600 City of Apple Valley 325 Department Expense Summary Budget Years (2021-2022) ARENA I 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6280-DUES&SUBSCRIPTIONS 750 844 580 600 530 600 600 600 600 6281 -UNIFORM/CLOTHING ALLOWANCE 1,439 1,525 612 2,000 190 2,000 2,000 2,000 2,000 6270-TRNG/TRAVL/DUES/UNIF 3,244 4,245 2,561 6,750 842 6,450 6,450 6,450 6,450 6200-TOTAL OPERATING COSTS 138,102 132,900 115,721 134,450 41,027 126,250 126,250 125,150 125,150 6310-RENTAL EXPENSE 0 2,364 1,360 1,000 210 1,000 1,000 1,000 1,000 6311 -INSURANCE-PROPERTY/LIABILITY 14,700 14,700 14,700 15,500 7,750 15,500 15,500 17,000 17,000 6333-GENERAL-CASH DISCOUNTS -31 -57 -75 -19 6349-LATE FEES/FINANCE CHARGES 1 0 1 34 6351 -VISA/BANK CHARGES 652 0 0 1,000 155 1,000 1,000 1,000 1,000 6355-ONLINE REGISTRATION FEES 2,386 3,690 2,955 2,500 425 3,000 3,000 3,000 3,000 6399-OTHER CHARGES 4,748 4,082 4,931 5,235 2,992 5,600 5,600 5,800 5,800 6301-OTHER EXPENDITURES 22,456 24,779 23,871 25,235 11,548 26,100 26,100 27,800 27,800 6300-TOTAL OTHER EXPENDITURES 22,456 24,779 23,871 25,235 11,548 26,100 26,100 27,800 27,800 6401-EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 0 6540-TAXABLE MISC FOR RESALE 8,625 7,231 9,625 8,000 6,129 8,500 8,500 8,500 8,500 6501-TAXABLE/NON-TAXABLE MISC RESAL 8,625 7,231 9,625 8,000 6,129 8,500 8,500 8,500 8,500 6500-TOTAL EXPENDITURES 8,625 7,231 9,625 8,000 6,129 8,500 8,500 8,500 8,500 6610-DEPRECIATION 41,594 28,140 44,981 60,900 84,461 60,900 60,900 60,900 60,900 6601-TOTAL DEPRECIATION 41,594 28,140 44,981 60,900 84,461 60,900 60,900 60,900 60,900 6600-TOTAL DEPRECIATION 41,594 28,140 44,981 60,900 84,461 60,900 60,900 60,900 60,900 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 0 0 0 0 0 80,000 0 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 48,750 -78,524 15,000 15,000 0 0 6701-TOTAL CAPITAL OUTLAY 0 0 0 48,750 -78,524 15,000 15,000 80,000 0 6700-TOTAL CAPITAL OUTLAY 0 0 0 48,750 -78,524 15,000 15,000 80,000 0 6915-DEBT SERVICE-OTHER 0 68,270 0 69,055 6901-TOTAL DEBT SERVICE 0 68,270 0 69,055 6900-TOTAL DEBT SERVICE 0 68,270 0 69,055 7016-INTERFUND LOAN-INTEREST 0 11,730 0 10,945 7001-TOTAL INTEREST AND FISCAL FEES 0 11,730 0 10,945 7000-TOTAL INTEREST AND FISCAL FEES 0 11,730 0 10,945 498,008 487,475 467,671 608,070 213,182 575,335 655,335 650,410 650,410 326 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 63: ARENA 1 -5205 COMPANY 5200: ARENA FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND SALARIES 6110 Regular Employees 179,200 171,585 171,585 178,875 178,875 186,640 186,640 6111 Salary-Parttime 3,580 7,735 7,735 7,965 7,965 8,400 8,400 6112 Salary-Seasonal Temp 83,680 66,830 66,830 68,160 68,160 68,160 68,160 6113 Overtime-Regular 3,500 3,500 3,500 3,500 3,500 3,500 3,500 6123 Salaries-Other 6,595 6,570 6,570 6,830 6,830 6,210 6,210 6138 Medicare 4,010 3,715 3,715 3,800 3,800 3,960 3,960 6139 FICA 17,145 15,885 15,885 16,235 16,235 16,920 16,920 6141 Pension-PERA 14,465 14,830 14,830 14,710 14,710 15,355 15,355 6142 Worker's Compensation 5,860 4,905 4,905 5,755 5,755 6,140 6,140 6144 Long-term Disability Insurance 510 500 500 510 510 530 530 6145 Hospital&Life Insurance 30,600 34,680 34,680 32,245 32,245 32,245 32,245 Position Changes Total 349,145 330,735 330,735 338,585 338,585 348,060 348,060 6210 OFFICE SUPPLIES Various Office Supplies 550 250 250 250 250 250 250 Total 550 250 250 250 250 250 250 6211 SMALL TOOL&EQUIPMENT Miscellaneous Equipment and Tools 1,100 1,100 1,100 1,100 1,100 1,100 1,100 Total 1,100 1,100 1,100 1,100 1,100 1,100 1,100 6212 MOTOR FUELS/OILS Propane 500 300 300 150 150 150 150 Total 500 300 300 150 150 150 150 6214 CHEMICALS Freon for Compressors-Refill R22 3,000 - - - - - - Total 3,000 - - - - - - 6215 EQUIPMENT-PARTS Resurfacers 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Compressors Total 2,000 2,000 2,000 2,000 2,000 2,000 2,000 6229 GENERAL SUPPLIES Miscellaneous Supplies 12,000 12,000 12,000 12,000 12,000 12,000 12,000 Total 12,000 12,000 12,000 12,000 12,000 12,000 12,000 6237 TELEPHONE Phone 1,500 1,500 1,500 2,500 2,500 2,500 2,500 Total 1,500 1,500 1,500 2,500 2,500 2,500 2,500 6239 PRINTING/PUBLISHING Ticket Printing,News Ads 700 700 700 100 100 100 100 Copier annual maintenance fee 250 250 250 100 100 100 100 Total 950 950 950 200 200 200 200 6240 C.SERVICE/GARBAGE REMOVAL Janitor-Furnished by School Dist 25,000 25,000 25,000 25,000 25,000 25,000 25,000 Total 25,000 25,000 25,000 25,000 25,000 25,000 25,000 6249 OTHER CONTRACTUAL SERVICES Misc Contractual 500 500 500 500 500 500 500 ASCAP 300 300 300 300 300 300 300 Cloud based Scheduling 1,100 1,200 1,200 1,200 1,200 1,200 1,200 Total 1,900 2,000 2,000 2,000 2,000 2,000 2,000 6255 UTILITIES-ELECTRIC Electric 31,500 31,500 31,500 31,500 31,500 31,500 31,500 Total 31,500 31,500 31,500 31,500 31,500 31,500 31,500 6256 UTILITIES-NATURAL GAS Natural Gas 18,000 18,000 18,000 16,000 16,000 16,000 16,000 Total 18,000 18,000 18,000 16,000 16,000 16,000 16,000 6257 UTILITIES-OTHER Water and Sewer _ 16,000 16,600 16,600 16,600 16,600 15,500 15,500 Total 16,000 16,600 16,600 16,600 16,600 15,500 15,500 6265 REPAIRS-EQUIPMENT Copier Maint.agmt&Miscellaneous Repai 6,000 6,000 6,000 5,500 5,500 5,500 5,500 Total 6,000 6,000 6,000 5,500 5,500 5,500 5,500 6266 REPAIRS-BUILDINGS Miscellaneous Repairs 12,300 10,500 10,500 5,000 5,000 5,000 5,000 Total 12,300 10,500 10,500 5,000 5,000 5,000 5,000 6275 SCHOOL/CONF/EXP-LOCAL MN Ice Arena Managers Conf-Manager 125 125 - 125 125 125 125 MN Ice Arena Managers Conf-Foreman 125 125 - 125 125 125 125 Total 250 250 - 250 250 250 250 327 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 63: ARENA 1 -5205 COMPANY 5200: ARENA FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6276 SCHOOL/CONF/EXP-OTHER National Conference 2,000 3,300 - 3,000 3,000 3,000 3,000 Total 2,000 3,300 - 3,000 3,000 3,000 3,000 6277 MILEAGE ALLOWANCE Miscellaneous Mileage 600 600 600 600 600 600 600 Total 600 600 600 600 600 600 600 6280 DUES&SUBSCRIPTIONS US Rink Assoc.&Managers Assoc. 600 600 600 600 600 600 600 Total 600 600 600 600 600 600 600 6281 UNIFORM/CLOTHING ALLOWANCE Employee ID Jackets,etc. 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 2,000 2,000 2,000 2,000 2,000 2,000 2,000 6310 RENTAL EXPENSE Copier Lease 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 1,000 1,000 1,000 1,000 1,000 1,000 1,000 6311 INSURANCE General Liability 14,700 15,500 15,500 15,500 15,500 17,000 17,000 Total 14,700 15,500 15,500 15,500 15,500 17,000 17,000 6351 VISA/BANK CHARGES Credit Card Charges 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 1,000 1,000 1,000 1,000 1,000 1,000 1,000 6355 ONLINE REGISTRATION FEE Registration Fees 2,500 2,500 2,500 3,000 3,000 3,000 3,000 Total 2,500 2,500 2,500 3,000 3,000 3,000 3,000 6399 OTHER CHARGES LOGIS 3,960 5,235 5,235 5,600 5,600 5,800 5,800 Total 3,960 5,235 5,235 5,600 5,600 5,800 5,800 6540 TAXABLE MISC FOR RESALE Concessions 8,000 8,000 8,000 8,500 8,500 8,500 8,500 Total 8,000 8,000 8,000 8,500 8,500 8,500 8,500 6610 DEPRECIATION Depreciation 60,900 60,900 60,900 60,900 60,900 60,900 60,900 Total 60,900 60,900 60,900 60,900 60,900 60,900 60,900 6735 CAPITAL OUTLAY-OTHER IMPROV Inter Fund Loan-Refrigeration Project - - 80,000 - - 80,000 - Total _ - - 80,000 - - 80,000 - 6740 CAPITAL OUTLAY-OTHER ITEMS Replace Scoreboard Ice Plant Replcement 3,000,000 Less:School District Share (1,500,000) Replace Lobby Windows and Doors 90,000 Less:School District Share (45,000) Replace Bleacher Decking 90,000 Less:School District Share (45,000) Scoreboard office end of arena 7,500 7,500 Less:School District Share (3,750) (3,750) Add water heater to resurfacer room 30,000 30,000 Less:School District Share (15,000) (15,000) Total 1,500,000 48,750 48,750 15,000 15,000 - - 6915 INTERFUND LOAN PRINCIPAL Inter Fund Loan-Refrigeration Project 67,494 68,270 69,055 Total - - 67,494 - 68,270 - 69,055 7016 INTERFUND LOAN INTERST Inter Fund Loan-Refrigeration Project 12,506 11,730 10,945 Total - - 12,506 - 11,730 - 10,945 Total Net of Personnel 1,729,810 277,335 433,785 236,750 316,750 302,350 302,350 TOTAL EXPENSES $ 2,078,955 $ 608,070 $ 764,520 $ 575,335 $ 655,335 $ 650,410 $ 650,410 328 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5200 64 5260 Arena II DESCRIPTION OF ACTIVITY The Hayes Park Arena was built in 1995 to supplement the growing needs of the Apple Valley youth boys and girls hockey programs. It is the home of the Apple Valley and Eastview hockey associations which together have over 500 registered participants. The hockey association sponsors several tournaments and hosts playoff games which bring in teams from all over the state. Not only does this benefit the arena but also local merchants in the area. During approx. six weeks in the spring, artificial turf replaces the ice and it is the home for soccer and lacrosse practices and games. The facility is in high demand early in the season prior to the outdoor fields being ready for use. The arena hosts a consignment sale in the spring and the dry floor rentals provides an important revenue source for the facility. MAJOR OBJECTIVES FOR 2021 and 2022 Continue to ceate and foster a diverse, inclusive and welcoming facility for all staff, customers and the public. We have a very diverse population in Apple Valley and we need to continue working at doing better job reflecting that in our facilities. Plan for dryland times at the arena. With the school district adding turf fields to each high school we need to have a plan in place for a decrease in turf rentals at Hayes Arena as the high school teams are big renters of our turf. We do not know how that will effect our turf rentals but we have to have a plan in place for any outcome. Modernize our preventative maintenance program. This program has to be a top priority in order to avoid costly breakdowns and to keep our staff and users safe inside of our building. There have been technological advances on how to create and maintain preventive maintenance programs and we need to research those and implement as needed to help us be as efficient as possible while keeping our facilities safe and avoiding costly breakdowns. Work with our main user groups to improve the arenas to best fit the needs of those groups. It is imperative that we do what we can to facilitate the relatioships with our main user groups to keep them using our buildings for years to come. 329 IMPACT MEASURES / PERFORMANCE INDICATORS Actual Proj. Actual Projected Projected Projected Item 2018 2019 2019 2020 2021 2022 Hours Ice Time Rented 1650 1650 1630 1800 1825 1850 Hours Dry Floor Time 150 150 305 300 300 310 Rented Personnel Schedule —#hours Projected Projected Projected Projected Projected Projected Position Title 2017 2018 2019 2020 2021 2022 Working Foreman 1560 1560 1560 1560 1560 1560 Tech Specialist - - - - - Pooled Park Maintenance 520 520 520 520 520 520 Ice Guard/Concessions 1000 1000 1000 1000 1000 1000 Attendant/Asst Ice Resurfacer Driver 3000 3000 3000 3000 3000 3000 Facility Attendant -Lead 0 0 0 0 0 0 Arena Bldg Supervisor 0 0 0 0 0 0 Facility Supervisor 0 0 0 0 0 0 330 Summary Budget Department 64 Business Unit#5260 Hayes Arena II 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4810/4812/4817 Ice Revenue 307,992 305,664 320,893 325,000 330,000 335,100 340,100 4823/4817 Dry Floor/Turf Revenue 7,942 16,844 16,744 26,000 20,000 20,000 20,000 4811/4816/4814/4815 Sales/Concessions 12,538 9,528 5,992 14,000 14,000 6,950 7,100 4819 Advertising Revenue 3,700 6,100 3,600 3,000 4,500 6,000 6,500 4899 Other - - 7,844 2,000 2,000 2,000 2,000 332,171 338,136 355,073 370,000 370,500 370,050 375,700 Expenditures: Salaries&Wages 46,358 45,155 46,566 57,965 49,735 50,900 52,375 Emp.Benefits 6,629 6,698 7,031 8,280 6,805 7,635 7,025 Supplies 12,997 9,786 5,432 13,100 13,250 11,750 11,750 Contractual Serv. 4,454 5,081 8,491 4,300 4,300 3,900 3,900 Utilities 79,494 80,986 80,971 81,000 81,000 83,000 83,000 Repairs&Maint. 32,276 22,534 16,749 22,000 26,000 26,000 26,000 Training/Travel/Dues 805 490 315 1,000 1,000 800 800 Insurance&Other Exp. 12,506 12,070 12,066 12,675 13,000 13,400 13,400 Items for Resale 7,171 4,448 4,298 8,000 8,000 7,000 6,000 Depreciation 103,822 107,302 104,809 91,200 91,200 91,200 91,200 Capital Outlay - _ - - 15,000 240,000 30,000 190,000 Total Exp 306,513 294,550 286,727 314,520 534,290 325,585 485,450 Operating Income(loss) 25,658 43,586 68,346 55,480 (163,790) 44,465 (109,750) Other Income(Expense): Property Tax Levy 121,000 121,000 121,000 121,000 121,000 41,000 41,000 Net Income(Loss) 146,658 164,586 189,346 176,480 (42,790) 85,465 (68,750) Change in Cash: Add Depreciation: 103,822 107,302 104,809 91,200 91,200 91,200 91,200 Less: Capital Outlay(not above) (82,626) (24,016) (219,825) - - - - Principal portion of Debt(not above) - - - - - - - Net Increase(decr.)in Cash 167,854 247,872 74,330 267,680 48,410 176,665 22,450 2021 CAPITAL OUTLAY Replace Sound System $ 30,000 $ 30,000 2022 CAPITAL OUTLAY Access road to resurfacer room $ 50,000 Artificial Turf $140,000 $190,000 City of Apple Valley 331 Department Expense Summary Budget Years (2021-2022) ARENA II 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 0 1,602 2,861 2,415 10,903 2,485 2,485 2,560 2,560 6111 -SALARY PART-TIME 7,564 7,038 7,959 7,735 2,993 7,970 7,970 8,395 8,395 6112-SALARY-SEASONAL TEMP 38,794 36,496 35,669 39,305 14,381 40,165 40,165 41,170 41,170 6113-OVERTIME-REGULAR EMPLOYEES 0 0 77 0 6114-OVERTIME PART-TIME EMPLOYEES 0 0 0 0 0 6123-SALARY-OTHER 0 0 0 280 0 280 280 250 250 6124-OVERTIME-SEASONAL TEMP 0 20 0 0 6105-SALARIES AND WAGES 46,358 45,155 46,566 49,735 28,277 50,900 50,900 52,375 52,375 6105-SALARIES AND WAGES 0 0 0 0 6138-MEDICARE 672 651 673 720 401 740 740 760 760 6139-FICA 2,874 2,786 2,877 3,085 1,716 3,160 3,160 3,250 3,250 6141 -PENSIONS-PERA 1,891 1,969 2,301 1,660 1,446 2,165 2,165 1,315 1,315 6142-WORKERS COMPENSATION 1,191 1,291 1,180 1,340 724 1,570 1,570 1,700 1,700 6125-EMPLOYEE BENEFITS 6,629 6,698 7,031 6,805 4,287 7,635 7,635 7,025 7,025 6125-EMPLOYEE BENEFITS 0 0 0 0 6100-TOTAL PERSONNEL SERVICES 52,988 51,853 53,597 56,540 32,564 58,535 58,535 59,400 59,400 6100-TOTAL PERSONNEL SERVICES 0 0 0 0 6210-OFFICE SUPPLIES 72 0 0 150 0 150 150 150 150 6211 -SMALL TOOLS&EQUIPMENT 0 291 281 1,000 283 1,000 1,000 1,000 1,000 6212-MOTOR FUELS/OILS 0 19 0 100 0 100 100 100 100 6214-CHEMICALS 3,375 544 0 2,000 0 500 500 500 500 6215-EQUIPMENT-PARTS 463 733 1,004 1,500 0 1,500 1,500 1,500 1,500 6229-GENERAL SUPPLIES 9,087 8,200 4,147 8,500 1,791 8,500 8,500 8,500 8,500 6205-SUPPLIES 12,997 9,786 5,432 13,250 2,074 11,750 11,750 11,750 11,750 6235-CONSULTANT SERVICES 21 0 0 6237-TELEPHONE/PAGERS 1,712 1,291 1,222 1,200 507 1,200 1,200 1,200 1,200 6239-PRINTING 0 0 0 600 0 100 100 100 100 6240-CLEANING SERVICE/GARBAGE 2,042 2,023 2,902 2,000 999 2,100 2,100 2,100 2,100 6249-OTHER CONTRACTUAL SERVICES 700 1,746 4,367 500 442 500 500 500 500 6230-CONTRACTUAL SERVICES 4,454 5,081 8,491 4,300 1,948 3,900 3,900 3,900 3,900 6230-CONTRACTUAL SERVICES 0 0 0 6255-UTILITIES-ELECTRIC 57,765 57,075 56,780 54,000 23,752 57,000 57,000 57,000 57,000 6256-UTILITIES-NATURAL GAS 16,017 19,398 17,908 20,000 10,644 20,000 20,000 20,000 20,000 6257-UTILITIES-PROPANE/WATER/SEWER 5,712 4,513 6,283 7,000 2,968 6,000 6,000 6,000 6,000 6250-UTILITIES 79,494 80,986 80,971 81,000 37,365 83,000 83,000 83,000 83,000 6265-REPAIRS-EQUIPMENT 903 10,393 4,432 6,000 582 6,000 6,000 6,000 6,000 6266-REPAIRS-BUILDING 31,373 12,141 12,317 20,000 22,435 20,000 20,000 20,000 20,000 6260-REPAIRS AND MAINTENA 32,276 22,534 16,749 26,000 23,017 26,000 26,000 26,000 26,000 6275-SCHOOLS/CONFERENCES/EXP LOCAL 0 0 0 300 0 100 100 100 100 6276-SCHOOLS/CONFERENCES/EXP OTHER 0 175 0 0 6277-MILEAGE/AUTO ALLOWANCE 100 100 100 100 100 6280-DUES&SUBSCRIPTIONS 305 315 315 0 315 6281 -UNIFORM/CLOTHING ALLOWANCE 500 0 0 600 0 600 600 600 600 6270-TRNG/TRAVL/DUES/UNIF 805 490 315 1,000 315 800 800 800 800 6200-TOTAL OPERATING COSTS 130,026 118,877 111,957 125,550 64,718 125,450 125,450 125,450 125,450 6200-TOTAL OPERATING COSTS 0 0 0 City of Apple Valley 332 Department Expense Summary Budget Years (2021-2022) ARENA II 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6310-RENTAL EXPENSE 301 0 0 600 0 300 300 300 300 6311 -INSURANCE-PROPERTY/LIABILITY 12,075 12,075 12,075 12,400 6,200 13,100 13,100 13,100 13,100 6333-GENERAL-CASH DISCOUNTS -14 -25 -9 -13 6349-LATE FEES/FINANCE CHARGES 20 0 0 6399-OTHER CHARGES 145 0 0 0 6301-OTHER EXPENDITURES 12,506 12,070 12,066 13,000 6,187 13,400 13,400 13,400 13,400 6300-TOTAL OTHER EXPENDITURES 12,506 12,070 12,066 13,000 6,187 13,400 13,400 13,400 13,400 6540-TAXABLE MISC FOR RESALE 7,171 4,448 4,298 8,000 3,654 7,000 7,000 6,000 6,000 6501-TAXABLE/NON-TAXABLE MISC RESAL 7,171 4,448 4,298 8,000 3,654 7,000 7,000 6,000 6,000 6501 -TAXABLE/NON-TAXABLE MISC RESAL 0 0 0 6500-TOTAL EXPENDITURES 7,171 4,448 4,298 8,000 3,654 7,000 7,000 6,000 6,000 6500-TOTAL EXPENDITURES 0 0 0 6610-DEPRECIATION 103,822 107,302 104,809 91,200 56,829 91,200 91,200 91,200 91,200 6601-TOTAL DEPRECIATION 103,822 107,302 104,809 91,200 56,829 91,200 91,200 91,200 91,200 6600-TOTAL DEPRECIATION 103,822 107,302 104,809 91,200 56,829 91,200 91,200 91,200 91,200 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 240,000 111,822 30,000 30,000 190,000 190,000 6701-TOTAL CAPITAL OUTLAY 0 0 0 240,000 111,822 30,000 30,000 190,000 190,000 6700-TOTAL CAPITAL OUTLAY 0 0 0 240,000 111,822 30,000 30,000 190,000 190,000 6901-TOTAL DEBT SERVICE 0 0 0 0 0 6900-TOTAL DEBT SERVICE 0 0 0 0 0 7001-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 0 7000-TOTAL INTEREST AND FISCAL FEES 0 0 0 0 0 306,513 294,550 286,727 534,290 275,775 325,585 325,585 485,450 485,450 333 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 64: ARENA II-5260 COMPANY: ARENA 5200 JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMENE PROP RECOMMENE SALARIES 6110 Regular Employees - 2,415 2,415 2,485 2,485 2,560 2,560 6111 Salary-Parttime 16,335 7,735 7,735 7,970 7,970 8,395 8,395 6112 Salary-Seasonal Temp 39,880 39,305 39,305 40,165 40,165 41,170 41,170 6114 Overtime-Temp 1,300 - - - - 6123 Salaries-Other 450 280 280 280 280 250 250 6138 Medicare 840 720 720 740 740 760 760 6139 FICA 3,595 3,085 3,085 3,160 3,160 3,250 3,250 6141 Pension-PERA 2,260 1,660 1,660 2,165 2,165 1,315 1,315 6142 Worker's Compensation 1,585 1,340 1,340 1,570 1,570 1,700 1,700 Total 66,245 56,540 56,540 58,535 58,535 59,400 59,400 6210 OFFICE SUPPLIES Miscellaneous - 150 150 150 150 150 150 Total - 150 150 150 150 150 150 6211 SMALL TOOL&EQUIPMENT Miscellaneous 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 1,000 1,000 1,000 1,000 1,000 1,000 1,000 6212 MOTOR FUELS/OILS Propane 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 6214 CHEMICALS Freon for Compressors 2,000 2,000 2,000 500 500 500 500 Total 2,000 2,000 2,000 500 500 500 500 6215 EQUIPMENT-PARTS Miscellaneous 1,500 1,500 1,500 1,500 1,500 1,500 1,500 Total 1,500 1,500 1,500 1,500 1,500 1,500 1,500 6229 GENERAL SUPPLIES Miscellaneous 8,500 8,500 8,500 8,500 8,500 8,500 8,500 Total 8,500 8,500 8,500 8,500 8,500 8,500 8,500 6237 TELEPHONE Phone 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Total 1,200 1,200 1,200 1,200 1,200 1,200 1,200 6239 PRINTING/PUBLISHING Ticket Printing, News Ads 600 600 600 100 100 100 100 Total 600 600 600 100 100 100 100 6240 C.SERVICE/GARBAGE REMOVAL 2,000 2,000 2,000 2,100 2,100 2,100 2,100 Total 2,000 2,000 2,000 2,100 2,100 2,100 2,100 6249 OTHER CONTRACTUAL SERVICES Miscellaneous/Software Fees 500 500 500 500 500 500 500 Total 500 500 500 500 500 500 500 6255 UTILITIES-ELECTRIC 54,000 54,000 54,000 57,000 57,000 57,000 57,000 Total 54,000 54,000 54,000 57,000 57,000 57,000 57,000 6256 UTILITIES-NATURAL GAS 20,000 20,000 20,000 20,000 20,000 20,000 20,000 Total 20,000 20,000 20,000 20,000 20,000 20,000 20,000 6257 UTILITIES-OTHER Water and Sewer 7,000 7,000 7,000 6,000 6,000 6,000 6,000 Total 7,000 7,000 7,000 6,000 6,000 6,000 6,000 6265 REPAIRS-EQUIPMENT 6,000 6,000 6,000 6,000 6,000 6,000 6,000 Total 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6266 REPAIRS-BUILDINGS 16,000 20,000 20,000 20,000 20,000 20,000 20,000 Total 16,000 20,000 20,000 20,000 20,000 20,000 20,000 6275 SCHOOL/CONF/EXP-LOCAL MN Ice Arena Managers Conf 300 300 300 100 100 100 100 Total 300 300 300 100 100 100 100 6277 MILEAGE ALLOWANCE Miscellaneous Mileage 100 100 100 100 100 100 100 Total 100 100 100 100 100 100 100 334 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 64: ARENA II-5260 COMPANY: ARENA 5200 JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMENE PROP RECOMMENE 6281 UNIFORM/CLOTHING ALLOWANCE Employee ID Jackets,etc. 600 600 600 600 600 600 600 Total 600 600 600 600 600 600 600 6310 RENTAL EXPENSE Various Equipment 600 600 600 300 300 300 300 Total 600 600 600 300 300 300 300 6311 INSURANCE General Liability 12,075 12,400 12,400 13,100 13,100 13,100 13,100 Total 12,075 12,400 12,400 13,100 13,100 13,100 13,100 6540 TAXABLE MISC FOR RESALE Concessions 8,000 8,000 8,000 7,000 7,000 6,000 6,000 Total 8,000 8,000 8,000 7,000 7,000 6,000 6,000 6610 DEPRECIATION 91,200 91,200 91,200 91,200 91,200 91,200 91,200 Total 91,200 91,200 91,200 91,200 91,200 91,200 91,200 6740 CAPITAL OUTLAY-OTHER ITEMS Access road to resurfacer room 50,000 50,000 Entire Roof Replacement Replace Cooling Tower 90,000 90,000 Security Entrance Card Readers 15,000 Replace Ice Resurfacer 150,000 150,000 Replace sound system 30,000 30,000 Replace turf 140,000 140,000 Total 15,000 240,000 240,000 30,000 30,000 190,000 190,000 Total Net of Personnel 248,275 477,750 477,750 267,050 267,050 426,050 426,050 TOTAL EXPENSES $ 314,520 $ 534,290 $ 534,290 $ 325,585 $ 325,585 $ 485,450 $ 485,450 335 CITY OF APPLE VALLEY 2021 ARENA BUDGET ACCOUNT DETAIL DEPT: ARENA REVENUES COMPANY:ARENA 5200 JDE 2017 2018 2019 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION ACTUAL ACTUAL ACTUAL COUNCIL COUNCIL PROJECTED DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROP RECOMMEND PROP RECOMMEND ARENA I 4810 Public Skating 1,303 5,538 1,153 2,500 2,500 1,300 2,600 2,600 2,000 2,000 4811 Skate Sharpening 320 422 270 1,000 1,000 1,000 1,000 1,000 1,000 1,000 4812/4821 Ice Rental 151,117 154,641 156,707 163,500 165,000 158,000 170,000 170,000 175,000 175,000 4813 Skate Instructions 36,396 37,923 33,678 28,000 28,000 28,000 30,000 30,000 32,000 32,000 4814 Concessions&Commissions 16,719 14,723 10,510 14,300 15,000 10,000 17,000 17,000 15,000 15,000 4815 Skate Rental 890 753 644 1,000 1,000 750 1,000 1,000 1,000 1,000 4816 Merchandise Sales 129 194 75 500 300 4817 Tennis Rentals - - - - - - - 4818 Tennis Instructions - - - - 4820 School Share of Exp 192,954 235,172 78,341 195,000 200,000 200,000 200,000 200,000 205,000 205,000 4823 Turf Rentals 684 - 4824 Arena Court Rentals 917 1,329 - 5,000 5,000 7,200 5,000 5,000 5,000 5,000 4899 Other - - - 12,000 12,000 12,000 12,000 12,000 12,000 4358 Vending Commissions - - - - 5340 Refunds and Reimbursements - - - - Total 400,745 451,379 281,378 422,800 429,500 406,550 438,600 438,600 448,000 448,000 ARENA II 4810 Public Skating 146 802 33 50 100 100 100 100 4811 Skate Sharpening 620 644 440 500 500 350 450 450 600 600 4812/4821 Ice Rental 307,846 304,862 320,735 325,000 330,000 330,000 335,000 335,000 340,000 340,000 4813 Skate Instructions - - 125 150 4814 Concessions&Commissions 11,501 8,319 5,308 13,000 13,000 6,000 6,000 6,000 6,000 6,000 4815 Skate Rental 242 166 76 4816 Merchandise Sales 175 399 168 500 500 250 500 500 500 500 4817/4823 Dry Floor Rentals 7,942 16,844 16,744 26,000 20,000 - 20,000 20,000 20,000 20,000 4819 Advertising Revenue 3,700 6,100 3,600 3,000 4,500 5,000 6,000 6,000 6,500 6,500 Skate Park rental - - 4358 Vending Commissions - - 5340 Refunds and Reimbursements - 3,154 4899 Other Rental - 4,690 2,000 2,000 _ 1,500 2,000 2,000 Total 332,172 338,136 355,073 370,000 370,500 343,300 370,050 370,050 373,700 373,700 REVENUE RECAP - Ice Revenue 496,808 503,766 512,431 519,000 525,500 518,250 537,700 537,700 549,100 549,100 School Share of Exp 192,954 235,172 78,341 195,000 200,000 200,000 200,000 200,000 205,000 205,000 Tennis Revenue - - - - - - - Dry Floor Rentals 11,642 22,944 20,344 29,000 24,500 - 26,000 26,000 26,500 26,500 Merch Sales&Concessions 30,596 25,620 17,491 30,800 31,000 18,650 25,950 25,950 24,100 24,100 Arena Court Rentals 917 2,013 - 5,000 5,000 7,200 5,000 5,000 5,000 5,000 Skate Park Revenue - - - - - - - Other - - 7,844 14,000 14,000 8,500 14,000 14,000 12,000 12,000 Vending Commissions Total Operating Revenue 732,917 789,515 636,451 792,800 800,000 752,600 808,650 808,650 821,700 821,700 REVENUE RECAP(by Arena-I) Ice Revenue 188,816 198,102 191,538 194,000 195,500 187,300 202,600 202,600 209,000 209,000 School Share of Exp 192,954 235,172 78,341 195,000 200,000 200,000 200,000 200,000 205,000 205,000 Tennis Revenue - - - - - - - Dry Floor - - - - - - Merch Sales&Concessions 18,058 16,092 11,499 16,800 17,000 12,050 19,000 19,000 17,000 17,000 Arena Court Rentals 917 2,013 5,000 5,000 7,200 5,000 5,000 5,000 5,000 Skate Park Revenue - - - - - - Other - - - 12,000 12,000 12,000 12,000 12,000 12,000 Total Operating Revenue 400,745 451,379 281,378 422,800 429,500 406,550 438,600 438,600 448,000 448,000 REVENUE RECAP(by Arena-II) Ice Revenue 307,992 305,664 320,893 325,000 330,000 330,200 335,100 335,100 340,100 340,100 School Share of Exp - - - - - - - - - - Tennis Revenue - - - - - - - - - - Dry Floor 7,942 16,844 16,744 26,000 20,000 - 20,000 20,000 20,000 20,000 Merch Sales&Concessions 12,538 9,528 5,992 14,000 14,000 6,600 6,950 6,950 7,100 7,100 Advertising Rev 3,700 6,100 3,600 3,000 4,500 5,000 6,000 6,000 6,500 6,500 Skate Park Revenue - - - - - - - - - - Other - - 7,844 2,000 2,000 1,500 2,000 2,000 - - Total Operating Revenue 332,172 338,136 355,073 370,000 370,500 343,300 370,050 370,050 373,700 373,700 336 ••• •••• ••••• ••• AppValley Notes: 337 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5300 65 5305 WATER OPERATIONS Public Works DESCRIPTION OF ACTIVITY The Public Works Water Utility Division is responsible for providing residents and businesses in the City with high quality, safe, and reliable drinking water. Water is derived from 20 municipal wells and pumped to a central water treatment plant. The water plant has a capacity to treat 24 million gallons per day. Treated water is then pumped into the water distribution system consisting of 248 miles of water main pipe and 5 reservoirs with a total storage capacity of 12.7 million gallons. Average daily consumption is 6.8 million gallons. SERVICE CATEGORIES The Water Utility Division produces and delivers potable water to 54,000 customers within the City of Apple Valley. Public water supply operations are highly regulated by the Federal Safe Drinking Water Act, administered locally by the Minnesota Department of Health. The following services are provided within this division. 1. Water Supply and Distribution Services ■ Supply an average of 2.2 billion gallons of potable water to residents and businesses within Apple Valley ■ Operate and maintain 20 high capacity municipal wells ranging in depths of 490 to 1,100 feet below ground in the Jordan, Mt. Simon-Hinckley and Prairie Du Chien-Jordan aquifers ■ Perform maintenance and flushing of 2,300 public water hydrants and 285 private water hydrants to preserve water quality and provide water for fire protection throughout the community ■ Inspect and maintain water storage reservoirs, including rehabilitation of interior and exterior surface coatings ■ Perform leak detection, repair damaged valves and repair water main breaks that occur on the distribution system ■ Provide for water meter reading and maintenance of 15,000 water meters 2. Water Treatment Plant Services ■ Operate and maintain the City's water treatment plant to remove elevated levels of iron and manganese, minerals naturally occurring in groundwater ■ Provide central system of chlorinating/disinfecting the water supply system to maintain public health standards ■ Provide central system of adding fluoride to drinking water to prevent tooth decay in compliance with State requirements 338 3. Water System Testing and Security Services • Monitor water system for disinfection by performing sampling and testing for total coliform bacteria and chlorine residual at 60 sites throughout the community on a monthly basis in compliance with Department of Health requirements. • Perform testing, through the Department of Health, to monitor potential contaminants in compliance with Federal Primary Drinking Water Standards. • Provide frequent site inspections and continuously monitor operations and security of the water supply system through the SCADA computer and facility security systems MAJOR OBJECTIVES FOR 2021 • Maintain compliance with Federal and State mandates for drinking water quality. • Rehabilitate Quarry Point Water Tower. • Complete water meter replacement program. • Develop plan to address Corrosion Mitigation study findings. • Implement citizen online request app/ portal. MAJOR OBJECTIVES FOR 2022 • Maintain compliance with Federal and State mandates for drinking water quality. • Maintenance on Well's 3 and 17. • Rehabilitate Palomino Reservoir. • Extend fiber to five well sites. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Gallons Supplied (in billions of gallons)* 2.1 2.0 1.9 2.1 2.1 2.1 Water Main Leaks/Breaks 13 10 10 8 8 7 MDH Water Quality Tests Failing to Meet Standards** 0 0 0 0 0 0 *Annual water demand is highly dependent of precipitation and weather conditions for a given year **Field Testing conducted by the Minnesota Department of Health for Primary Drinking Water Standards Regular Status Personnel Schedule— FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Public Works Supt. 1 1 0.5 0.5 0.5 0.5 Public Works Supervisor 0.5 0.5 0.5 0.5 Utilities Assistant 1 0 0 0 0 0 Department Specialist 0 1 0 0 0 0 GIS/Dept Specialist 1 1 1 1 Accounting Technician 1 1 1 1 1 1 Utilities Accountant 1 1 1 1 1 1 Utilities Foreman 2 2 2 2 2 2 Technical Specialist 1 1 1 1 1 1 Maintenance I/II 4 4 4 4 5 5 GIS Tech—(FT split with 1510, 0 .25 .25 .25 .25 .25 5365,5505) 339 Temporary Status Personnel Schedule- Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal 1,500 1,750 1,750 1,840 1,840 1,840 Summary Budget Department Water Operation 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Proposed Proposed Proposed Revenue: 4910/4912 Utility Charges 4,496,387 4,681,556 4,678,426 5,014,000 5,491,000 5,851,000 6,141,000 5010/5013 Investment Earnings 50% 18,954 31,605 53,183 100,000 100,000 54,000 54,000 4920/4921/4999 Shared Rev w/Sewer 95,286 74,533 61,437 - - - - 5045/5055/5058 Assessment 77,232 77,025 78,850 - - - - Other Revenue 5,865 3,950 19,355 75,000 75,000 75,000 75,000 Total 4,693,723 4,868,669 4,891,251 5,189,000 5,666,000 5,980,000 6,270,000 Expenditures: Salaries&Wages 719,666 694,563 798,546 800,065 871,715 843,035 887,315 Employee Benefits 256,203 262,521 327,128 304,255 314,450 334,475 344,235 Supplies 88,098 147,032 150,684 181,180 183,485 185,310 197,515 Contractual Services 252,262 158,877 167,158 289,260 396,615 345,435 337,550 Utilities 404,155 388,846 349,681 394,800 411,800 393,800 398,800 Repairs&Maintenance 321,516 156,864 247,120 241,695 254,540 252,250 253,450 Training/Travel/Dues 12,008 18,939 29,844 28,690 29,570 35,145 39,970 Other Expenses 234,619 245,305 248,217 356,190 373,280 402,140 410,750 Tax/Non-Tax Resale 112,270 61,199 5,882 45,000 55,000 30,000 40,000 Depreciation 1,652,871 1,471,569 1,524,535 1,900,000 1,957,000 1,667,000 1,704,000 VISA/MC Charges 22,063 23,356 23,296 22,000 29,000 32,000 34,000 Debt Service-Interest 191,807 184,725 246,021 185,125 274,225 271,630 250,500 Debt Service-Principal 380,000 385,000 395,000 395,000 400,000 844,600 867,540 Transfers/Admin Fee to GF 542,320 556,250 581,670 568,600 585,000 602,600 617,000 Transfers to Other Funds(Road Fund) 400,000 - - - - - - Capital Outlay-Non Capitalized 125,795 43,929 22,536 5,057,534 5,030,800 1,712,000 1,517,000 Total Exp 5,715,653 4,798,974 5,117,318 10,769,394 11,166,480 7,951,420 7,899,625 Net Income (1,021,930) 69,695 (226,067) (5,580,394) (5,500,480) (1,971,420) (1,629,625) Net change in cash-update Add Depreciation 1,652,871 1,471,569 1,524,535 1,900,000 1,957,000 1,667,000 1,704,000 Capital Outlay Not above(capitalized) (2,007,210) (1,197,962) (3,739,748) - - - - Bonds Issued - - 4,000,000 2,000,000 2,000,000 - - Contributed Assets 175,775 91,484 259,192 (1,200,494) 434,786 1,817,912 (1,680,394) (1,543,480) (304,420) 74,375 340 2021 Capital Outlay Well Rehab — No. 7, 9, 19 $ 155,000 Well 3 Driveway Replacement $ 11,000 WTP Maintenance High Zone Pump 2 $ 16,000 Pressure Station Replacement— 137th/Garden View $ 100,000 Quarry Point Tower Intermediate Rehab $ 226,000 Well 1 Electrical Upgrade $ 55,000 Fiber Extension $ 40,000 Fiber to Wells 8, 12, 13 & Herald Way Pressure Station $ 75,000 Water Meter Replacement $ 100,000 Gate Valve Replacement $ 30,000 Water Conservation Grant $ 10,000 Water Break Street Patching $ 50,000 Street & Utility Recon. (Cimarron Ph. 2, 133rd St.) $ 844,000 $ 1,712,000 2022 Capital Outlay 6730 VEHICLES: Replace 409 - 3/4 Ton Vehicle Ext. Cab $ 43,500 Replace 416 — % Ton Vehicle Ext. Cab $ 43,500 $ 87,000 6735 OTHER IMPROVEMENTS: Well Maintenance and Rehab — No. 3, 17 $ 150,000 WTP Maintenance High Zone Pump 3 $ 16,000 Fiber Extension $ 40,000 Rehab Palomino Reservoir $ 235,000 Well 4 Natural Gas Heat Exchanger Rehab $ 25,000 WTP Add Chlortainer $ 280,000 Add VFD to High Zone Pump $ 60,000 Fiber Extension to Well's 4, 15, 10, 11, 14 for SCADA $ 75,000 Fiber Extension $ 40,000 Gate Valve Replacement $ 30,000 Water Break Street Patching $ 75,000 Redwood Drive / Juniper Lane $ 369,000 Greenleaf 6th and 7th (Euclid Ct, Eveleth Ct, 139th St. Ct.) $ 75,000 $ 1,430,000 Total Capital Outlay $ 1,517,000 341 Debt Schedule: CITY OF APPLE VALLEY WATER UTILITY Debt Service Requirements GO Rev.Bonds 2014 GO Rev.Bonds 2018 Total Total (Water Meter Replacement) Annual Year Principal Interest Principal Interest Year Principal Interest 2015 365,000 215,125 - - 2015 365,000 215,125 580,125 2016 370,000 207,825 - - 2016 370,000 207,825 577,825 2017 380,000 200,425 - - 2017 380,000 200,425 580,425 2018 385,000 192,825 - - 2018 385,000 192,825 577,825 2019 395,000 185,125 - 64,446 2019 395,000 249,571 644,571 2020 400,000 177,225 421,670 115,330 2020 821,670 292,555 1,114,225 2021 410,000 169,225 434,598 102,402 2021 844,598 271,627 1,116,225 2022 420,000 161,025 447,536 89,464 2022 867,536 250,489 1,118,025 2023 425,000 151,575 460,836 76,164 2023 885,836 227,739 1,113,575 2024 440,000 142,013 474,531 62,469 2024 914,531 204,482 1,119,013 2025 450,000 131,013 488,633 48,367 2025 938,633 179,380 1,118,013 2026 460,000 119,763 503,154 33,846 2026 963,154 153,609 1,116,763 2027 475,000 107,113 518,106 18,894 2027 993,106 126,006 1,119,113 2028 485,000 94,050 250,936 3,701 2028 735,936 97,751 833,687 2029 500,000 79,500 - - 2029 500,000 79,500 579,500 2030 515,000 64,500 - - 2030 515,000 64,500 579,500 2031 530,000 49,050 2031 530,000 49,050 579,050 2032 545,000 33,150 2032 545,000 33,150 578,150 2033 560,000 16,800 2033 560,000 16,800 576,800 City of Apple Valley 342 Department Expense Summary Budget Years (2021-2022) WATER OPERATIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 640,873 623,859 684,756 726,580 367,382 737,795 737,795 767,380 767,380 6112-SALARY-SEASONAL TEMP 23,136 26,966 56,193 24,000 13,455 24,600 24,600 25,000 25,000 6113-OVERTIME-REGULAR EMPLOYEES 66,110 53,596 71,582 54,700 16,530 56,300 56,300 57,700 57,700 6118-VACATION PAY 7,202 10,096 9,430 0 6121 -INSURANCE CASH BENEFIT 2,160 1,680 2,040 1,440 6122-COMP REQUEST -19,815 -21,635 -25,456 -6,667 6123-SALARY-OTHER 0 0 0 66,435 0 96,340 24,340 111,735 37,235 6105-SALARIES AND WAGES 719,666 694,563 798,546 871,715 392,140 915,035 843,035 961,815 887,315 6138-MEDICARE 9,975 9,616 10,986 12,105 5,485 12,225 12,225 12,865 12,865 6139-FICA 42,650 41,117 46,981 51,750 23,454 52,270 52,270 55,015 55,015 6141 -PENSIONS-PERA 51,495 49,147 56,139 60,950 25,704 61,380 61,380 64,675 64,675 6142-WORKERS COMPENSATION 23,784 25,803 31,447 27,050 6,963 26,700 26,700 29,660 29,660 6143-UNEMPLOYMENT COMPENSATION 0 6,735 0 0 6144-LONG-TERM DISABILITY INSURANCE 1,173 1,229 1,379 2,295 594 2,320 2,320 2,440 2,440 6145-MEDICAL INSURANCE 126,434 134,036 189,513 160,300 76,759 179,580 179,580 179,580 179,580 6146-DENTAL INSURANCE 11,371 10,832 10,691 4,667 6147-LIFE INSURANCE-BASIC 53 50 57 28 6148-LIFE INSURANCE-SUPP/DEPEND 4,668 2,521 2,079 1,009 6150-PENSION EXPENSE-GASB 68 45,113 -11,174 -276 0 6170-EMPLOYEE PAID PREMIUMS -15,399 -18,566 -22,144 -16,043 6125-EMPLOYEE BENEFITS 301,316 251,347 326,852 314,450 128,620 334,475 334,475 344,235 344,235 6100-TOTAL PERSONNEL SERVICES 1,020,983 945,910 1,125,398 1,186,165 520,760 1,249,510 1,177,510 1,306,050 1,231,550 6210-OFFICE SUPPLIES 1,110 784 321 800 90 800 800 1,250 1,250 6211 -SMALL TOOLS&EQUIPMENT 15,857 20,166 24,452 32,910 12,239 30,310 30,310 38,100 38,100 6212-MOTOR FUELS/OILS 16,819 19,922 17,575 22,000 7,225 19,625 19,625 22,965 22,965 6214-CHEMICALS 29,787 28,913 27,746 35,000 11,407 38,000 38,000 38,000 38,000 6215-EQUIPMENT-PARTS 2,950 58,250 57,591 67,400 41,747 70,600 70,600 71,000 71,000 6216-VEHICLES-TIRES/BATTERIES 2,301 2,830 1,576 3,875 582 3,875 3,875 3,900 3,900 6229-GENERAL SUPPLIES 19,274 16,166 21,422 21,500 12,596 22,100 22,100 22,300 22,300 6205-SUPPLIES 88,098 147,032 150,684 183,485 85,887 185,310 185,310 197,515 197,515 6231 -LEGAL SERVICES 0 0 0 0 6234-CITY ENGINEER CONSULTANT SERV 840 1,005 -2,943 15,243 6235-CONSULTANT SERVICES 127,188 46,096 30,701 199,425 50,247 101,275 101,275 88,500 88,500 6237-TELEPHONE/PAGERS 22,379 19,259 22,875 28,250 10,148 24,400 24,400 25,300 25,300 6238-POSTAGE/UPS/FEDEX 29,403 14,106 26,002 35,700 6,143 39,700 39,700 39,200 39,200 6239-PRINTING 6,294 4,171 11,271 4,750 950 6,375 6,375 7,375 7,375 6240-CLEANING SERVICE/GARBAGE 1,620 4,591 659 6,750 2,167 6,000 6,000 6,600 6,600 6249-OTHER CONTRACTUAL SERVICES 64,538 69,648 78,594 121,740 13,357 167,685 167,685 170,575 170,575 6230-CONTRACTUAL SERVICES 252,262 158,877 167,158 396,615 98,254 345,435 345,435 337,550 337,550 6255-UTILITIES-ELECTRIC 369,408 346,256 312,687 375,000 109,129 355,000 355,000 360,000 360,000 6256-UTILITIES-NATURAL GAS 32,768 39,670 35,305 35,000 16,029 37,000 37,000 37,000 37,000 6257-UTILITIES-PROPANE/WATER/SEWER 1,978 2,920 1,688 1,800 256 1,800 1,800 1,800 1,800 6250-UTILITIES 404,155 388,846 349,681 411,800 125,414 393,800 393,800 398,800 398,800 6265-REPAIRS-EQUIPMENT 165,798 79,392 94,717 125,540 9,027 117,250 117,250 117,950 117,950 6266-REPAIRS-BUILDING 32,691 19,902 18,755 20,000 14,494 20,000 20,000 20,000 20,000 6269-REPAIRS-OTHER 123,026 57,570 133,649 109,000 21,668 115,000 115,000 115,500 115,500 6260-REPAIRS AND MAINTENA 321,516 156,864 247,120 254,540 45,189 252,250 252,250 253,450 253,450 City of Apple Valley 343 Department Expense Summary Budget Years (2021-2022) WATER OPERATIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6275-SCHOOLS/CONFERENCES/EXP LOCAL 1,522 2,051 3,207 7,370 1,200 8,205 8,205 9,250 9,250 6276-SCHOOLS/CONFERENCES/EXP OTHER 3,911 1,337 5,946 1,125 0 1,200 1,200 3,700 3,700 6277-MILEAGE/AUTO ALLOWANCE 2,008 1,965 1,731 2,325 0 875 875 875 875 6278-SUBSISTENCE ALLOWANCE 900 200 1,125 850 200 850 850 1,100 1,100 6280-DUES&SUBSCRIPTIONS 758 9,991 13,289 13,175 13,565 19,215 19,215 20,245 20,245 6281 -UNIFORM/CLOTHING ALLOWANCE 2,910 3,394 4,546 4,725 1,050 4,800 4,800 4,800 4,800 6270-TRNG/TRAVL/DUES/UNIF 12,008 18,939 29,844 29,570 16,014 35,145 35,145 39,970 39,970 6200-TOTAL OPERATING COSTS 1,078,039 870,557 944,487 1,276,010 370,758 1,211,940 1,211,940 1,227,285 1,227,285 6310-RENTAL EXPENSE 1,320 2,449 1,125 2,300 1,125 2,350 2,350 2,350 2,350 6311 -INSURANCE-PROPERTY/LIABILITY 109,200 112,000 115,000 118,500 59,250 152,200 152,200 160,000 160,000 6333-GENERAL-CASH DISCOUNTS -269 -153 -428 -4,677 6349-LATE FEES/FINANCE CHARGES 2 0 0 0 6351 -VISA/BANK CHARGES 22,063 23,356 23,296 29,000 11,915 32,000 32,000 32,500 32,500 6399-OTHER CHARGES 124,365 131,010 132,521 252,480 87,159 247,590 247,590 249,900 249,900 6301-OTHER EXPENDITURES 256,682 268,662 271,514 402,280 154,773 434,140 434,140 444,750 444,750 6300-TOTAL OTHER EXPENDITURES 256,682 268,662 271,514 402,280 154,773 434,140 434,140 444,750 444,750 6401-EXPENDITURES 0 0 0 0 0 6400-TOTAL EXPENDITURES 0 0 0 0 01 6540-TAXABLE MISC FOR RESALE 112,270 61,199 5,882 55,000 8,534 30,000 30,000 40,000 40,000 6501-TAXABLE/NON-TAXABLE MISC RESAL 112,270 61,199 5,882 55,000 8,534 30,000 30,000 40,000 40,000 6500-TOTAL EXPENDITURES 112,270 61,199 5,882 55,000 8,534 30,000 30,000 40,000 40,000 6610-DEPRECIATION 1,652,871 1,471,569 1,524,535 1,957,000 374,815 1,667,000 1,667,000 1,704,000 1,704,000 6601-TOTAL DEPRECIATION 1,652,871 1,471,569 1,524,535 1,957,000 374,815 1,667,000 1,667,000 1,704,000 1,704,000 6600-TOTAL DEPRECIATION 1,652,871 1,471,569 1,524,535 1,957,000 374,815 1,667,000 1,667,000 1,704,000 1,704,000 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 102,000 0 0 0 87,000 87,000 6735-CAPITAL OUTLAY-OTHER IMPROVEME 125,795 43,929 23,242 4,928,800 369,114 1,712,000 1,712,000 1,430,000 1,430,000 6701-TOTAL CAPITAL OUTLAY 125,795 43,929 23,242 5,030,800 369,114 1,712,000 1,712,000 1,517,000 1,517,000 6700-TOTAL CAPITAL OUTLAY 125,795 43,929 23,242 5,030,800 369,114 1,712,000 1,712,000 1,517,000 1,517,000 6810-CONSTRUCTION IN PROGRESS 0 -706 0 6801-TOTAL CONSTRUCTION COSTS 0 0 -706 0 6800-TOTAL CONSTRUCTION COSTS 0 0 -706 0 6910-BOND PRINCIPAL 0 0 0 400,000 0 844,600 844,600 867,540 867,540 6901-TOTAL DEBT SERVICE 0 0 0 400,000 0 844,600 844,600 867,540 867,540 6900-TOTAL DEBT SERVICE 0 0 0 400,000 0 844,600 844,600 867,540 867,540 7015-DEBT SERVICE-INTEREST 191,807 184,725 246,021 274,225 59,656 271,630 271,630 250,500 250,500 7001-TOTAL INTEREST AND FISCAL FEES 191,807 184,725 246,021 274,225 59,656 271,630 271,630 250,500 250,500 7000-TOTAL INTEREST AND FISCAL FEES 191,807 184,725 246,021 274,225 59,656 271,630 271,630 250,500 250,500 7110-TRANSFER TO OTHER FUNDS 735,250 344,000 363,070 360,000 180,000 370,000 370,000 379,000 379,000 7125-ADMINI CHARGE TO OTHER FUNDS 207,070 212,250 218,600 225,000 112,500 232,600 232,600 238,000 238,000 7101-TOTAL TRANSFERS 942,320 556,250 581,670 585,000 292,500 602,600 602,600 617,000 617,000 7100-TOTAL TRANSFERS 942,320 556,250 581,670 585,000 292,500 602,600 602,600 617,000 617,000 5,380,766 4,402,801 4,722,043 11,166,480 2,150,910 8,023,420 7,951,420 7,974,125 7,899,625 344 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 65: WATER UTILITY OPERATIONS-5305 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4910 Water Charges 5,053,000 5,401,000 5,401,000 5,806,000 5,806,000 6,096,000 6,096,000 4912 Water Connection Charges 45,000 45,000 45,000 45,000 45,000 45,000 45,000 4913 Other Water 75,000 75,000 75,000 75,000 75,000 75,000 75,000 5010 Investment Interest 100,000 100,000 100,000 63,000 63,000 63,000 63,000 Total 5,273,000 5,621,000 5,621,000 5,989,000 5,989,000 6,279,000 6,279,000 SALARIES 6110 Regular Employees 693,280 761,580 700,000 737,795 737,795 767,380 767,380 6112 Salary-Seasonal Temp 21,200 24,000 18,000 24,600 24,600 25,000 25,000 6113 Overtime-Reg 37,000 38,100 30,000 39,200 39,200 40,200 40,200 6113 Overtime-On Call Program 16,100 16,600 16,600 17,100 17,100 17,500 17,500 6123 Salaries-Other 26,185 31,435 31,435 24,340 24,340 37,235 37,235 6138 Medicare 11,510 12,105 12,105 12,225 12,225 12,865 12,865 6139 FICA 49,215 51,750 51,750 52,270 52,270 55,015 55,015 6141 Pension-PERA 57,940 60,950 60,950 61,380 61,380 64,675 64,675 6142 Worker's Compensation 30,610 27,050 27,050 26,700 26,700 29,660 29,660 6144 Long-Term Disability Insurance 1,980 2,295 2,295 2,320 2,320 2,440 2,440 6145 Hospital&Life Insurance 153,000 160,300 160,300 179,580 179,580 179,580 179,580 Reclassify Position-GIS/Dept Specialist 6,300 - - - - - - Total 1,104,320 1,186,165 1,110,485 1,177,510 1,177,510 1,231,550 1,231,550 6210 OFFICE SUPPLIES General Office Supplies 700 750 600 750 750 750 750 Large Printer Paper 50 50 50 50 50 500 500 Total 750 800 650 800 800 1,250 1,250 6211 SMALL TOOL&EQUIPMENT Small Tools 3,675 3,785 3,785 3,860 3,860 3,900 3,900 Electric/Power Tools 800 825 825 850 850 900 900 Tool Box Replacement-WTP 300 300 Organize Shop Shelves,Pallet Racks,Work Bench 2,500 2,500 Tools-re-stock trucks 2,000 2,000 Replace Generator Encloser Nordic Booster station 8,000 8,000 Radio w/Charger-new employee 500 500 Locator-new employee 1,000 Tools-stock new truck new employee 1,000 1,000 Hi-E Dryer-wells 2,500 Microsoft Surface-Laptop ReplacementliPad 2,500 1,000 1,400 4,000 4,000 WTP-PRV 1,600 1,600 Chlorine 1-Ton Mount Regulator 3,000 Portable Chlorine Test Kit Replacement 500 500 500 Portable Fluoride Test Kit Replacement 500 500 500 UPS Replacement 2,500 2,500 Hydrant Buddy 4,700 4,700 Sandblast Cabinet 2,000 2,000 Well Sounder 1,500 2,500 2,500 Replace 50 Ton Press(Split Str/San/Fleet/Parks) 1,000 1,000 BW Tank Acuator&Rod(4)1/yr 7,500 7,000 7,500 7,500 7,500 7,500 Chlorine Analyzer 4,500 4,500 Bulk Fluoride Tank Radar&Programming 2,100 2,100 Well 4 Heat Exchanger Replace 3,000 3,000 Gantry Lifting Frame 4,000 4,000 Booster Station Valves 8"&10" 6,500 6,500 6,500 6,500 4-Ton Iron Worker Fabrication Machine(50/50 W/S) _ 2,500 2,500 Total 14,975 32,910 31,810 30,310 30,310 38,100 38,100 6212 MOTOR FUELS/OILS No lead Fuel 13,200 13,700 11,000 12,000 12,000 14,165 14,165 Diesel Fuel 3,000 3,500 3,000 3,100 3,100 3,700 3,700 Diesel Fuel Tax 385 350 350 375 375 350 350 Oil(Wells 4&5) 1,050 1,100 1,100 1,150 1,150 1,200 1,200 Diesel-Generators 1,650 2,050 1,500 1,700 1,700 2,150 2,150 Oil/Lubricants 1,150 1,300 1,200 1,300 1,300 1,400 1,400 Total 20,435 22,000 18,150 _ 19,625 19,625 22,965 22,965 6214 CHEMICALS Treatment Chemicals-Chlorine 10,000 12,000 11,000 12,500 12,500 12,500 12,500 Treatment Chemicals-Fluoride 15,000 11,500 10,000 12,500 12,500 12,500 12,500 Sodium Permanganate 15,000 11,500 10,000 13,000 13,000 13,000 13,000 Total 40,000 35,000 31,000 38,000 38,000 38,000 38,000 6215 EQUIPMENT-PARTS Vehicle:Fleet 5,600 5,700 5,700 5,800 5,800 5,800 5,800 WTP:chlorine(tainer),HVAC,pumps,solenoids 35,000 22,000 22,000 25,000 25,000 25,000 25,000 Wells:air reliefs,other 5,300 5,300 5,300 5,300 5,300 5,200 5,200 Distribution:Mains,meters,hydrants,pressure station 21,000 20,500 20,500 20,500 20,500 20,500 20,500 General Equipment Supplies/Other 13,850 13,900 13,900 14,000 14,000 14,500 14,500 Total 80,750 67,400 67,400 70,600 70,600 71,000 71,000 345 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 65: WATER UTILITY OPERATIONS-5305 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6216 EQUIPMENT-TIRES/BATTERIES Batteries-Generators,Wells 4&5 2,100 1,500 1,000 1,500 1,500 1,000 1,000 Batteries-RTUs,UPSs,Controls 820 875 875 875 875 1,000 1,000 Tires 750 1,500 1,000 1,500 1,500 1,900 1,900 Total 3,670 3,875 2,875 3,875 3,875 3,900 3,900 6229 GENERAL SUPPLIES Safety:PPE,cones,gloves 4,400 4,500 4,500 4,600 4,600 4,800 4,800 Shop:Nuts,bolts,steel,reagents 3,400 3,500 3,500 3,600 3,600 3,600 3,600 Field:marking paint,flags,grout 2,400 2,500 2,500 2,600 2,600 2,600 2,600 Excavation:Sand/gravel,erosion,anodes,seed 4,900 5,000 5,000 5,100 5,100 5,100 5,100 General/Other 5,500 6,000 6,000 6,200 6,200 6,200 6,200 Total 20,600 21,500 21,500 22,100 22,100 22,300 22,300 6235 CONSULTANT SERVICES Water Distribution System Modeling Services 8,000 8,000 8,000 8,000 8,000 8,000 8,000 Engineering Consulting Firm Costs 11,000 12,000 12,000 13,000 13,000 13,000 13,000 Legal Expenses 2,500 2,750 2,750 2,750 2,750 2,750 2,750 Audit 11,100 11,400 11,400 11,500 11,500 11,600 11,600 OSHA Required Tests(Hearing,Hep B,etc.) 775 775 775 825 825 850 850 CCR Report Preparation 3,200 3,500 3,500 7,200 7,200 7,300 7,300 SCADA System Equipment Assessment Study 12,000 12,000 Palomino Reservoir Inspection of Rehab'22 25,000 25,000 Quarry Point Reservoir Inspection 25,000 25,000 Palomino Reservoir Int Rehab Plans 25,000 25,000 Aquifer Modeling 50,000 50,000 Quarry Point Reservoir Plans 25,000 25,000 Palomino Reservoir Inspection 8,000 8,000 WHP Plan Update 15,000 10,000 10,000 Longridge Reservoir Plans&Inspection 25,000 60,000 60,000 Cross Connection Study(add Mandate) 4,500 RMP/PSM Plan Update 6,000 Risk&Resilience(VA)ER Plan Update 3,000 Fiber Integration Towers,Wells to WTP 8,000 8,000 8,000 8,000 8,000 8,000 8,000 Total 98,075 199,425 199,425 101,275 101,275 88,500 88,500 6237 TELEPHONE/PAGERS Gopher State w/GSOC Ticket Mgmt. 14,700 12,150 8,000 8,500 8,500 9,000 9,000 Telephones 4,700 5,700 5,700 5,800 5,800 6,000 6,000 Cellular Phone/Communications 3,200 2,700 2,000 2,000 2,000 2,100 2,100 Wireless Air Card 2,500 7,700 7,700 8,100 8,100 8,200 8,200 Total 25,100 28,250 23,400 24,400 24,400 25,300 25,300 6238 POSTAGE/UPS/FEDEX Postage 31,000 31,000 31,000 37,000 37,000 38,000 38,000 Consumer Confidence Mailing 1,000 100 100 100 100 100 100 Meter Program Certified Letters 4,000 4,000 4,000 2,000 2,000 500 500 Billing Inserts 100 100 100 100 100 100 100 Shipping(SSI/Other) 500 500 500 500 500 500 500 Total 36,600 35,700 35,700 39,700 39,700 39,200 39,200 6239 PRINTING/PUBLISHING Water Bills 15,000 100 100 100 100 100 100 Assessment Rolls - 3,000 3,000 3,100 3,100 3,100 3,100 Educational Materials 550 550 200 575 575 575 575 F-T&P-T Want Ads 900 - - - - - - Print Chip Books 2,700 - - 1,500 1,500 2,500 2,500 Consumer Confidence Report 1,000 500 500 500 500 500 500 Water-Off and Restriction Notices 600 600 200 600 600 600 600 Total 20,750 4,750 4,000 6,375 6,375 7,375 7,375 6240 C.SERVICE/GARBAGE REMOVAL Water Break Material Disposal 1,100 1,250 1,250 1,000 1,000 1,400 1,400 Cleaning Services-WTP/CMF 5,500 5,500 5,500 5,000 5,000 5,200 5,200 Total 6,600 6,750 6,750 6,000 6,000 6,600 6,600 6249 OTHER CONTRACTUAL SERVICES Standard&Coliform Bacteria Testing 9,000 9,500 9,500 9,700 9,700 9,800 9,800 Coliform Bacteria Sample Collection 18,000 19,000 19,000 19,000 19,000 19,000 19,000 Lease Phone Lines 960 - - - - - - Water Meter Reading 15,000 10,000 10,000 7,500 7,500 7,500 7,500 Hydrant Painting&Sandblasting 32,000 35,000 35,000 35,000 35,000 37,000 37,000 Printing/Mailing Water Bills - 17,500 17,500 68,000 68,000 68,500 68,500 800 mHz Radio Fees - 300 300 325 325 325 325 Leak Detection&Survey 10,000 10,250 9,000 10,300 10,300 10,500 10,500 Plumbing Repairs 1,425 1,500 1,500 1,575 1,575 1,575 1,575 Trans Alarm Monitoring(Wells 1,2) 1,600 1,625 1,625 1,650 1,650 1,650 1,650 WTP Discharge Samples 1,100 1,125 1,125 1,150 1,150 1,200 1,200 Fire Extinguisher Testing 600 650 650 675 675 675 675 Overhead Hoist Inspection 600 625 625 635 635 650 650 Meter Testing 1,000 1,000 1,000 1,000 1,000 1,000 1,000 346 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 65: WATER UTILITY OPERATIONS-5305 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6249 OTHER CONTRACTUAL SERVICES WTP Boiler Inspection 100 100 100 100 100 100 100 Dakota County Aerial Photos JPA 1,000 1,100 1,100 1,150 1,150 1,150 1,150 Fire System Monitoring-WTP 400 420 420 450 450 450 450 Fire System Annual Testing-WTP 650 675 675 700 700 700 700 CO System Annual Testing 400 420 420 425 425 450 450 Well 10 Generator Emissions Testing 1,500 - - - - - - WTP Generator Emissions Testing - 3,000 3,000 - - - - Well 3 Pest Control Services 300 300 300 300 300 300 300 Trane Dehumidifier Maintenance Agreement 6,500 5,000 5,000 5,250 5,250 5,250 5,250 Longridge Reservoir Mowing - 2,650 2,650 2,800 2,800 2,800 2,800 Total 102,135 121,740 120,490 167,685 167,685 170,575 170,575 6255 UTILITIES-ELECTRIC Wells and Water Treatment Plant 360,000 375,000 315,000 355,000 355,000 360,000 360,000 Total 360,000 375,000 315,000 355,000 355,000 360,000 360,000 6256 UTILITIES-NATURAL GAS WTP, Wells 4&5 33,000 35,000 35,000 37,000 37,000 37,000 37,000 Total 33,000 35,000 35,000 37,000 37,000 37,000 37,000 6257 UTILITIES-PROPANE General Use 1,800 1,800 1,000 1,800 1,800 1,800 1,800 Total 1,800 1,800 1,000 1,800 1,800 1,800 1,800 6265 REPAIRS-EQUIPMENT Vehicle:Fleet 5,000 5,000 5,000 5,300 5,300 5,500 5,500 WTP:electrical,controls,dehumidifier,communication 38,395 38,600 38,600 39,000 39,000 39,000 39,000 Wells:electrical,controls-PLC,transdcuer 16,700 17,000 17,000 17,350 17,350 17,400 17,400 Distribution:Mains,meters,hydrants,pressure station 13,000 13,200 12,000 13,400 13,400 13,500 13,500 Generator:Maintenance 16,300 16,500 15,000 16,700 16,700 17,000 17,000 General Equipment:locator,radio,UB,BF 25,000 25,240 25,000 25,500 25,500 25,550 25,550 WTP Add Ext Camera front&generator doors - 10,000 10,000 - - - - Total 114,395 125,540 122,600 117,250 117,250 117,950 117,950 6266 REPAIRS-BUILDINGS Heaters,Boilers,Air Cond,etc. 5,000 5,000 5,000 5,000 5,000 5,000 5,000 WTP/Well Bldgs.(Trim,Doors,Roofs,Etc.) 16,000 15,000 12,000 15,000 15,000 15,000 15,000 Total 21,000 20,000 17,000 20,000 20,000 20,000 20,000 6269 REPAIRS-OTHER Thawing Water Lines 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Water Main Breaks 75,000 77,000 40,000 80,000 80,000 80,000 80,000 Landscape Restoration 5,800 6,000 2,500 6,000 6,000 6,000 6,000 Curb Stop Repairs 14,500 15,000 15,000 16,000 16,000 16,500 16,500 Misc.(Ex:Hyd.Damage,GV Repair) 10,000 10,000 10,000 12,000 12,000 12,000 12,000 Total 106,300 109,000 68,500 115,000 115,000 115,500 115,500 6275 SCHOOL/CONF/EXP-LOCAL School&Certifications/State AWWA 2,800 2,900 1,800 3,500 3,500 4,500 4,500 MPWA Spring/Fall Conferences-Director 315 320 - 430 430 450 450 MRWA School 700 700 700 725 725 750 750 ESRI GIS State Conference - 1,100 - 1,150 1,150 1,150 1,150 Leadership Academy 1,500 1,500 - 1,500 1,500 1,500 1,500 Electrical Safety/Specialty Training Classes 800 850 850 900 900 900 900 Total 6,115 7,370 3,350 8,205 8,205 9,250 9,250 6276 SCHOOL/CONF/EXP-OTHER AWWA National 2,100 - - - - 2,500 2,500 Maint Employee Training 1,100 1,125 1,000 1,200 1,200 1,200 1,200 Total 3,200 1,125 1,000 1,200 1,200 3,700 3,700 6277 MILEAGE/AUTO ALLOWANCE Superintendent-50% 1,650 1,650 200 200 200 200 200 Billing/Training 675 675 600 675 675 675 675 Total 2,325 2,325 800 875 875 875 875 6278 SUBSISTENCE ALLOWANCE State AWWA Conference x2 400 400 400 400 400 400 400 MRWA School/Training 300 450 200 450 450 450 450 AWWA National 250 - - - - 250 250 Total 950 850 600 850 850 1,100 1,100 6280 DUES&SUBSCRIPTIONS Certification Renewal Fees 350 350 438 375 375 450 450 MRWA&APWA Memberships 275 525 750 540 540 800 800 Cartegraph Support&Hosting 7,000 7,200 7,884 8,125 8,125 8,365 8,365 Asset Management Citizen App(split PW/San/Storm/Cemeter - - - 5,000 5,000 5,000 5,000 GSOC Annual Fee 100 100 50 100 100 100 100 MGWA Dues 50 50 45 50 50 55 55 SUSA Dues 250 250 250 250 250 275 275 AWWA Dues-Utility Membership 3,475 3,500 3,775 3,525 3,525 3,800 3,800 Korterra GSOC Ticket Mgmt Annual - 1,200 1,350 1,250 1,250 1,400 1,400 Total 11,500 13,175 14,542 19,215 19,215 20,245 20,245 347 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 65: WATER UTILITY OPERATIONS-5305 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6281 UNIFORM/CLOTHING ALLOWANCE Utility Employees 4,600 4,075 4,000 4,800 4,800 4,800 4,800 Add Employee(2020) - 650 650 - - - - Total 4,600 4,725 4,650 4,800 4,800 4,800 4,800 6310 RENTAL EXPENSE General Rental 550 550 550 550 550 550 550 Scaffolding 500 500 500 500 500 500 500 Home and Garden Show(move from 6229) 1,250 1,250 1,250 1,300 1,300 1,300 1,300 Total 2,300 2,300 2,300 2,350 2,350 2,350 2,350 6311 INSURANCE General,Auto,Property Liability 115,000 118,500 118,500 152,200 152,200 160,000 160,000 Total 115,000 118,500 118,500 152,200 152,200 160,000 160,000 6399 OTHER CHARGES LOGIS 90,960 94,250 94,250 98,600 98,600 100,000 100,000 Water Meter Customer Portal-Setup 10,500 10,500 10,500 - - - - Water Meter Customer Portal-Annual Fees 12,000 16,000 16,000 16,000 16,000 16,000 16,000 Invoice Cloud Imbedding in Portal - 2,750 2,750 2,750 2,750 2,750 2,750 DNR Water Use Permit 35,000 37,000 26,378 37,000 37,000 37,000 37,000 Hazardous Chemical Inventory Fee 530 530 513 540 540 550 550 Generator Emission Fee 1,100 1,150 1,150 1,200 1,200 1,400 1,400 Discharge Permit/Strength Charge 7,000 9,000 9,000 9,200 9,200 9,400 9,400 Invensys Support 1,500 - - - - - - County Obstruction Permit 300 300 300 300 300 300 300 AMI Support 80,000 81,000 81,000 82,000 82,000 82,500 82,500 Total 238,890 252,480 241,841 247,590 247,590 249,900 249,900 6351 CREDIT CARD FEES Annual Fees 22,000 29,000 24,000 32,000 32,000 32,500 32,500 Total 22,000 29,000 24,000 32,000 32,000 32,500 32,500 6540 TAXABLE MISC FOR RESALE Water Meters 45,000 55,000 10,000 30,000 30,000 40,000 40,000 Total 45,000 55,000 10,000 30,000 30,000 40,000 40,000 6610 DEPRECIATION Depreciation 1,900,000 1,957,000 1,633,000 1,667,000 1,667,000 1,704,000 1,704,000 Total 1,900,000 1,957,000 1,633,000 1,667,000 1,667,000 1,704,000 1,704,000 6730 CAPITAL OUTLAY-VEHICLES Replace 409 3/4 ton vehicle ext.cab(toolbox,plow) 43,500 43,500 Replace 416 3/4 ton vehicle ext.cab(toolbox,plow) 43,500 43,500 Replace 2012 lawn mower 50/50 split w/fleet 11,000 11,000 Replace Scissor Lift(split w/Fleet,Street,San) 6,000 6,000 Replace 408-3/4 ton vehicle(toolbox,plow) 42,500 42,500 Add vehicle-new employee(3/4 ton w/plow&tool) 42,500 42,500 Replace 419 3/4 ton vehicle change to 1-Ton Utility Truck 60,000 Replace 421 3/4 ton vehicle(toolbox,plow) 39,000 Total 99,000 102,000 102,000 - _ - 87,000 87,000 6735 CAPITAL OUTLAY-OTHER IMP Fiber Extension Project 40,000 40,000 40,000 40,000 40,000 40,000 40,000 Gate Valve Replacement 25,000 30,000 30,000 30,000 30,000 30,000 30,000 Water Break Street Patching 50,000 50,000 25,000 50,000 50,000 75,000 75,000 Well 3 Driveway Replacement-Palomino Dr 11,000 11,000 Water conservation grant program(irrigation sensors) 10,000 10,000 10,000 10,000 Replace Water Meter System 2,000,000 2,000,000 2,000,000 100,000 100,000 2022 Well Maint&Rehab-Wells 3&17 150,000 150,000 WTP Pump Maint.-HZP3 16,000 16,000 Palomino Reservoir Int Maintenance(move to'22) 235,000 235,000 Well 4 Natural Gas Engine Heat Exchanger Rehab 25,000 25,000 WTP Additional Chlortainer 280,000 280,000 HZP Add VFD 60,000 60,000 Fiber to Wells 4,15,10,11,14 for SCADA 75,000 75,000 Redwood Drive/Juniper Lane 369,000 369,000 Greenleaf 6th and 7th(Euclid Ct,Eveleth Ct,139th St.Ct)Phase 1 75,000 75,000 6735 CAPITAL OUTLAY-OTHER IMP 2021 Well Rehabilitation Nos.7,9,19 155,000 155,000 WTP HZP2 Maintenance 16,000 16,000 Pressure Station R&R Garden View&137th St 100,000 100,000 Quarry Point Tower Int Rehab(move to'21$226K) 226,000 226,000 Wells 1&3 Electrical Upgrade(just well 1) 55,000 55,000 Fiber to Wells 8,12,13,Herald Way 75,000 75,000 2021 Street&Utility Recon(Cim Phase 2;133rd Gal-Fstaff) 844,000 844,000 348 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 65: WATER UTILITY OPERATIONS-5305 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 2020 Well Rehabilitation,Nos.4,13,HZP4 no well 16 121,000 121,000 Nordic Booster Station Replace AC 15,000 10,500 Well 19 Replace AC 7,000 5,900 Well 10 Replace AC 10,000 10,000 Longridge Reservoir Rehab(to 2020) 900,000 1,285,000 GPS Unit/Software-Replace 15,000 15,000 Install valve 135th St @ Foliage Ave 20,000 20,000 Palomino Reservoir wash/insp 8,800 8,800 Utilities Garage Door Replacement 12,000 14,000 Fiber to Well 20,Observation Well 40,000 40,000 Water Main Replace Diamond Path N of Evermoor(move to 2025) 330,000 2020 Street&Utility Recon(Cimarron,Surrey,Gardenview) 1,320,000 1,320,000 2019 Longridge/Harwell Corrosion Mitigation 900,000 Well 11 Driveway Replace(with JCRR project) 10,000 Pressure Station R&R(with JCRR project) 100,000 Well Rehabilitation,Nos.6,11,20,LZP4 155,000 WTP Roof Install Deicing Cables 21,500 Booster Station Pump Inspection(2-1/YR) 14,000 Palomino Res.Emergency Electrical Connections 5,000 DNR Groundwater Monitoring Well-SCADA 30,000 2019 Street&Utility(JCRR) 692,787 2019 Street&Utility Recon(AV 11th,12th) 915,247 Total 4,958,534 4,928,800 4,885,200 1,712,000 1,712,000 1,430,000 1,430,000 6910 BOND PRINCIPAL 2013 WTP Bonds&2018 Meter Replacement 395,000 400,000 821,760 844,600 844,600 867,540 867,540 Total 395,000 400,000 821,760 844,600 844,600 867,540 867,540 7015 BOND INTEREST 2013 WTP Bonds&2018 Meter Replacement 185,125 274,225 292,555 271,630 271,630 250,500 250,500 Total 185,125 274,225 292,555 271,630 271,630 250,500 250,500 7110 TRANSFER TO OTHER FUNDS General Fund 350,000 360,000 360,000 370,000 370,000 379,000 379,000 Total 350,000 360,000 360,000 370,000 370,000 379,000 379,000 7125 ADMIN CHARGE TO GENERAL FUND 218,600 225,000 225,000 232,600 232,600 238,000 238,000 Total 218,600 225,000 225,000 232,600 232,600 238,000 238,000 Total Net of Personnel 9,665,074 9,980,315 9,863,348 6,773,910 6,773,910 6,668,075 6,668,075 TOTAL EXPENSES 10,769,394 $ 11,166,480 $ 10,973,833 $ 7,951,420 $ 7,951,420 $ 7,899,625 $ 7,899,625 LESS Capital Outlay (5,057,534) $ (5,030,800) $ (4,987,200) $ (1,712,000) $ (1,712,000) $ (1,517,000) $ (1,517,000) TOTAL EXP WITHOUT CAPITAL OUTLAY 5,711,860 6,135,680 5,986,633 6,239,420 6,239,420 6,382,625 6,382,625 349 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5300 66 5365 SEWER OPERATIONS Public Works DESCRIPTION OF ACTIVITY The Sanitary Sewer Utility Division is responsible for operating and maintaining the sanitary sewer conveyance system and piping portion of the storm sewer drainage system. The City's sanitary sewer system includes of 203 miles of sewer pipe; 5,550 manhole structures; and 9 sanitary lift stations. This business unit also provides funding for wastewater treatment charges through the regional wastewater treatment plant system operated by Metropolitan Council Environmental Services. SERVICE CATEGORIES The Sanitary Sewer Utility Division provides wastewater service to 50,000 customers within the City of Apple Valley. The following services are provided within this division. 1. Wastewater Conveyance Services • Safely convey an average annual volume of 1.2 billion gallons of wastewater for customer within the City of Apple Valley • Coordinate disposal of wastewater into trunk and interceptor sewers located at the City borders, including the Metropolitan Council Environmental Services system, the City of Burnsville (northwestern portion of Apple Valley) and the City of Eagan (Minnesota Zoo, Lebanon Hills Regional Park and Briar Oaks Development) • Wastewater is processed at the regional Empire and Seneca wastewater treatment plants owned and operated by Metropolitan Council Environmental Services 2. Maintenance, Inspection and Cleaning Services • Conduct inspections of approximately 10 miles of sewers per year using remote control televising inspection equipment to assess pipe condition, detect locations of pipe failure and blockage within the collection system • Perform manhole inspections and pipe system cleaning for approximately 65 miles of sanitary sewers per year using City jetting and vacuum equipment to maintain system conveyance capacity and minimize sewer backups • Repair damaged or deteriorated segments of the pipe and manhole system using cured in place lining, high performance coatings or infrastructure replacement work 3. Lift Station Operation Services • Maintain sanitary sewer lift stations, including inspection of station controls, testing of alarm systems and review of electrical components to ensure reliability • Remove and repair damaged pumps and other station components • Continuously monitor alarms and security status with SCADA System 350 MAJOR OBJECTIVES FOR 2021 • Maintain compliance with Federal and State mandates • Continue Implementing web-based asset management software • Fiber extension to certain lift stations for better SCADA communications • Maintain sanitary sewer system with zero sewer backups • Install grinder pump at Sanitary Lift 2 • Upgrade Lift Station SCADA system hardware, software and repeaters • CIPP end to end lining 146th St Ct (7 lines) MAJOR OBJECTIVES FOR 2022 • Maintain compliance with Federal and State mandates • Maintain sanitary sewer system with zero sewer backups • Fiber extension to certain lift stations for better SCADA communications • CIPP Lining Sanitary—Townhome Mains 143rd St. Ct. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Number of Gallons Conveyed (in billions) 1.2 1.1 1.1 1.1 1.1 1.1 Miles of Sewer Cleaned 47 60 49 68 68 68 Number of Sewer Backups 1 1 1 0 0 0 within System per year Regular Status Personnel Schedule— FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Public Works Superintendent 0.5 0.5 0.5 Public Works Supervisor 0.5 0.5 0.5 0.5 0.5 Department Specialist 1 1 1 1 1 1 Utilities Foreman 1 1 1 1 1 1 Technical Specialist 2 1 1 1 1 1 Maintenance II / I 2 3 3 3 3 3 GIS Tech 0.25 0.25 0.25 0.25 0.25 0.25 FT position split with 1510, 5305,5505 Temporary Status Personnel Schedule - Hours Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Seasonal 2,000 2,000 2,000 2,000 2,000 2,000 Summary Budget 351 Department 66-Sewer Operations 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: 4914 Utility Charges 5,152,407 5,451,120 5,704,669 5,603,000 5,967,000 6,265,000 6,579,000 5010/5013 Investment Earnings 50% 18,954 31,605 53,183 100,000 100,000 54,000 54,000 4920/4921/4999 Shared Rev w/Water 191,664 148,491 121,995 60,000 60,000 60,000 60,000 Other Revenue - - - - - - - 5,363,024 5,631,215 5,879,847 5,763,000 6,127,000 6,379,000 6,693,000 Expenditures: Salaries&Wages 421,846 506,234 514,296 571,760 597,745 657,235 675,115 Employee Benefits 183,312 213,155 231,224 229,635 220,475 231,675 246,075 Supplies 51,113 70,808 56,157 72,155 81,960 87,605 91,460 Contractual Services 38,667 50,507 57,763 38,000 89,140 100,715 102,225 Utilities 27,297 22,791 24,376 29,000 30,000 30,500 31,200 Repairs&Maintenance 62,404 63,417 27,341 73,800 74,800 72,000 73,300 Training/Travel/Dues 8,544 16,816 17,966 16,170 16,975 21,680 23,325 MCES Sewer Charges 2,901,394 2,839,740 3,042,448 3,042,500 3,262,000 3,012,000 3,163,000 Other Expenses 259,096 264,958 276,498 290,760 309,950 313,475 320,175 VISA/MC charges 22,063 23,264 23,266 25,000 25,000 27,000 28,000 Depreciation 1,115,675 886,141 901,519 1,120,000 1,150,000 977,000 1,000,000 Other not Capitalized 8,964 1,268 - 1,461,385 1,566,000 1,582,000 912,500 Transfers/Admin Charge to GF 538,750 552,800 571,950 569,500 587,000 605,000 620,000 Transfers to Other Funds 200,000 - - - - - - Total Exp 5,839,125 5,511,898 5,744,804 7,539,665 8,011,045 7,717,885 7,286,375 Net Income (476,101) 119,317 135,043 (1,776,665) (1,884,045) (1,338,885) (593,375) Change in Cash: Less:Capital outlay-Not Above(Capitalized) (1,612,087) (2,090,025) (1,170,188) - - - - Contributed Assets 317,567 222,766 235,400 Add:Depreciation 1,115,675 886,141 901,519 1,120,000 1,150,000 977,000 1,000,000 Net Change in Cash (654,946) (861,801) 101,774 (656,665) (734,045) (361,885) 406,625 2021 Capital Outlay Fiber Extension $ 40,000 Intercommunity Flow Meter JCRR w/ Eagan $ 35,000 Lift 2 Grinder Pump Install $ 60,000 Lift SCADA Upgrade $ 250,000 CIPP end to end lining 146th St Ct $ 200,000 Street & Utility Recon (Cimarron Ph. 2, 133rd St.) $ 891,000 Replace 412 3/4 Ton Vehicle $ 43,500 Replace 414 3/4 Ton Vehicle $ 43,500 Replace 427 Changeable Message Board $ 19,000 $1,582,000 2022 Capital Outlay Fiber Extension $ 40,000 CIPP Lining Sanitary-Townhome Mains 143rd St. Ct. $ 200,000 Street & Utility Recon (Redwood Drive / Juniper Lane) $ 389,500 Greenleaf 6th and 7th (Euclid Ct. 139th St. Ct.) PH 1 $ 225,000 Replace 403 VersaVac Vacuum Trailer $ 58,000 $ 912,500 City of Apple Valley 352 Department Expense Summary Budget Years (2021-2022) SEWER OPERATIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 390,885 460,164 473,127 514,390 226,050 572,175 572,175 589,115 589,115 6112-SALARY-SEASONAL TEMP 12,816 12,686 15,154 19,000 422 19,600 19,600 20,000 20,000 6113-OVERTIME-REGULAR EMPLOYEES 37,347 41,866 37,018 48,000 18,542 49,500 49,500 50,750 50,750 6118-VACATION PAY 19 16,013 10,927 0 6121 -INSURANCE CASH BENEFIT 2,160 1,800 1,440 1,680 6122-COMP REQUEST -21,381 -26,295 -23,370 -8,570 6123-SALARY-OTHER 16,355 15,960 15,960 15,250 15,250 6105-SALARIES AND WAGES 421,846 506,234 514,296 597,745 238,123 657,235 657,235 675,115 675,115 6138-MEDICARE 6,008 6,776 6,883 8,665 3,276 8,945 8,945 9,790 9,790 6139-FICA 25,690 28,972 29,431 37,060 14,007 38,255 38,255 41,860 41,860 6141 -PENSIONS-PERA 30,514 35,673 36,467 43,405 17,443 44,805 44,805 49,135 49,135 6142-WORKERS COMPENSATION 15,259 15,990 19,767 17,055 3,976 18,455 18,455 18,930 18,930 6144-LONG-TERM DISABILITY INSURANCE 937 989 974 1,645 410 1,645 1,645 1,860 1,860 6145-MEDICAL INSURANCE 111,487 140,527 164,500 112,645 54,251 119,570 119,570 124,500 124,500 6146-DENTAL INSURANCE 8,154 8,642 8,321 3,822 6147-LIFE INSURANCE-BASIC 46 48 45 20 6148-LIFE INSURANCE-SUPP/DEPEND 1,186 1,186 1,172 362 6150-PENSION EXPENSE-GASB 68 27,516 -1,994 -190 0 6170-EMPLOYEE PAID PREMIUMS -15,969 -25,647 -36,335 -17,387 6125-EMPLOYEE BENEFITS 210,827 211,161 231,034 220,475 80,179 231,675 231,675 246,075 246,075 6100-TOTAL PERSONNEL SERVICES 632,674 717,394 745,330 818,220 318,302 888,910 888,910 921,190 921,190 6210-OFFICE SUPPLIES 237 386 441 250 159 250 250 300 300 6211 -SMALL TOOLS&EQUIPMENT 7,883 20,195 4,319 15,700 1,398 21,335 21,335 23,140 23,140 6212-MOTOR FUELS/OILS 13,180 17,016 14,067 18,335 5,574 17,000 17,000 18,520 18,520 6214-CHEMICALS 0 0 0 0 0 6215-EQUIPMENT-PARTS 16,640 26,229 29,081 33,900 8,777 34,875 34,875 35,000 35,000 6216-VEHICLES-TIRES/BATTERIES 3,531 2,568 3,215 4,025 1,659 4,125 4,125 4,500 4,500 6229-GENERAL SUPPLIES 9,641 4,414 5,034 9,750 5,612 10,020 10,020 10,000 10,000 6205-SUPPLIES 51,113 70,808 56,157 81,960 23,179 87,605 87,605 91,460 91,460 6234-CITY ENGINEER CONSULTANT SERV 0 0 4,114 0 6235-CONSULTANT SERVICES 26,758 11,505 20,569 23,600 9,391 24,025 24,025 24,325 24,325 6237-TELEPHONE/PAGERS 305 1,335 1,648 3,040 715 1,640 1,640 1,650 1,650 6238-POSTAGE/UPS/FEDEX 1,262 14,106 13,869 17,000 5,700 37,000 37,000 38,000 38,000 6239-PRINTING 1,307 1,266 1,134 1,800 745 1,850 1,850 1,950 1,950 6240-CLEANING SERVICE/GARBAGE 2,845 2,357 -1,805 2,500 0 2,500 2,500 2,500 2,500 6249-OTHER CONTRACTUAL SERVICES 6,191 19,937 18,232 41,200 3,871 33,700 33,700 33,800 33,800 6230-CONTRACTUAL SERVICES 38,667 50,507 57,763 89,140 20,421 100,715 100,715 102,225 102,225 6255-UTILITIES-ELECTRIC 26,854 22,088 23,780 29,000 11,404 29,500 29,500 30,000 30,000 6256-UTILITIES-NATURAL GAS 443 703 596 1,000 321 1,000 1,000 1,200 1,200 6250-UTILITIES 27,297 22,791 24,376 30,000 11,725 30,500 30,500 31,200 31,200 6265-REPAIRS-EQUIPMENT 50,206 10,208 22,970 41,300 1,020 38,500 38,500 39,800 39,800 6266-REPAIRS-BUILDING 0 0 0 0 6269-REPAIRS-OTHER 12,198 53,209 4,371 33,500 3,613 33,500 33,500 33,500 33,500 6260-REPAIRS AND MAINTENA 62,404 63,417 27,341 74,800 4,633 72,000 72,000 73,300 73,300 6275-SCHOOLS/CONFERENCES/EXP LOCAL 2,515 5,464 2,182 3,850 1,660 3,950 3,950 5,065 5,065 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,329 416 1,012 0 774 6277-MILEAGE/AUTO ALLOWANCE 1,293 1,291 1,545 1,850 0 400 400 410 410 City of Apple Valley 353 Department Expense Summary Budget Years (2021-2022) SEWER OPERATIONS 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6278-SUBSISTENCE ALLOWANCE 300 450 325 450 0 450 450 450 450 6280-DUES&SUBSCRIPTIONS 553 5,790 7,786 7,900 8,817 13,880 13,880 14,200 14,200 6281 -UNIFORM/CLOTHING ALLOWANCE 2,553 3,406 5,116 2,925 318 3,000 3,000 3,200 3,200 6270-TRNG/TRAVL/DUES/UNIF 8,544 16,816 17,966 16,975 11,568 21,680 21,680 23,325 23,325 6200-TOTAL OPERATING COSTS 188,025 224,339 183,603 292,875 71,526 312,500 312,500 321,510 321,510 6310-RENTAL EXPENSE 0 0 0 300 0 325 325 350 350 6311 -INSURANCE-PROPERTY/LIABILITY 98,175 100,600 103,600 106,700 53,350 108,000 108,000 110,000 110,000 6317-METRO WASTE CONTROL PAYMENT 2,901,394 2,839,740 3,042,448 3,262,000 1,916,483 3,012,000 3,012,000 3,163,000 3,163,000 6318-BURNSVILLE/EAGAN SWR REIMBURSE 78,437 79,784 85,130 82,200 36,088 87,000 87,000 90,000 90,000 6333-GENERAL-CASH DISCOUNTS -51 -44 -33 -48 6351 -VISA/BANK CHARGES 22,063 23,264 23,266 25,000 11,915 27,000 27,000 28,000 28,000 6399-OTHER CHARGES 82,536 84,619 87,801 120,750 49,036 118,150 118,150 119,825 119,825 6301-OTHER EXPENDITURES 3,182,553 3,127,962 3,342,212 3,596,950 2,066,824 3,352,475 3,352,475 3,511,175 3,511,175 6300-TOTAL OTHER EXPENDITURES 3,182,553 3,127,962 3,342,212 3,596,950 2,066,824 3,352,475 3,352,475 3,511,175 3,511,175 6401 -EXPENDITURES 0 6400-TOTAL EXPENDITURES 0 6610-DEPRECIATION 1,115,675 886,141 901,519 1,150,000 135,519 977,000 977,000 1,000,000 1,000,000 6601-TOTAL DEPRECIATION 1,115,675 886,141 901,519 1,150,000 135,519 977,000 977,000 1,000,000 1,000,000 6600-TOTAL DEPRECIATION 1,115,675 886,141 901,519 1,150,000 135,519 977,000 977,000 1,000,000 1,000,000 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 48,500 0 106,000 106,000 58,000 58,000 6735-CAPITAL OUTLAY-OTHER IMPROVEME 8,964 1,718 0 1,517,500 10,245 1,476,000 1,476,000 854,500 854,500 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 0 0 6701-TOTAL CAPITAL OUTLAY 8,964 1,718 0 1,566,000 10,245 1,582,000 1,582,000 912,500 912,500 6700-TOTAL CAPITAL OUTLAY 8,964 1,718 0 1,566,000 10,245 1,582,000 1,582,000 912,500 912,500 6810-CONSTRUCTION IN PROGRESS 0 -450 0 0 6801-TOTAL CONSTRUCTION COSTS 0 -450 0 0 6800-TOTAL CONSTRUCTION COSTS 0 -450 0 0 7110-TRANSFER TO OTHER FUNDS 535,250 343,600 356,450 365,000 182,500 376,000 376,000 385,000 385,000 7125-ADMINI CHARGE TO OTHER FUNDS 203,500 209,200 215,500 222,000 111,000 229,000 229,000 235,000 235,000 7101-TOTAL TRANSFERS 738,750 552,800 571,950 587,000 293,500 605,000 605,000 620,000 620,000 7100-TOTAL TRANSFERS 738,750 552,800 571,950 587,000 293,500 605,000 605,000 620,000 620,000 5,866,640 5,509,904 5,744,614 8,011,045 2,895,916 7,717,885 7,717,885 7,286,375 7,286,375 354 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 66: SANITARY SEWER UTILITY OPERATIONS-5365 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4914 Sewer Charges 5,603,000 5,967,000 5,967,000 6,146,000 6,265,000 6,578,000 6,579,000 4917 Other Sewer 60,000 60,000 60,000 60,000 60,000 60,000 60,000 5010 Investment Earnings 100,000 100,000 100,000 45,000 45,000 45,000 45,000 5499 Transfer from Storm Drainage Utility Total 5,763,000 6,127,000 6,127,000 6,251,000 6,370,000 6,683,000 6,684,000 SALARIES 6110 Regular Employees 483,840 514,390 500,000 572,175 572,175 589,115 589,115 6112 Salary-Seasonal Temp 18,500 19,000 5,000 19,600 19,600 20,000 20,000 6113 Overtime-Reg 32,000 33,000 25,000 34,000 34,000 34,850 34,850 6113 Overtime-On Call Program 14,600 15,000 15,000 15,500 15,500 15,900 15,900 6123 Salaries-Other 22,820 16,355 16,355 15,960 15,960 15,250 15,250 6138 Medicare 8,290 8,665 8,665 8,945 8,945 9,790 9,790 6139 FICA 35,450 37,060 37,060 38,255 38,255 41,860 41,860 6141 Pension-PERA 40,480 43,405 43,405 44,805 44,805 49,135 49,135 6142 Worker's Compensation 21,080 17,055 17,055 18,455 18,455 18,930 18,930 6144 Long-Term Disability Insurance 1,395 1,645 1,645 1,645 1,645 1,860 1,860 6145 Hospital&Life Insurance 122,940 112,645 112,645 119,570 119,570 124,500 124,500 Total 801,395 818,220 781,830 888,910 888,910 921,190 921,190 6210 OFFICE SUPPLIES General Office Supplies 250 250 250 250 250 300 300 Total 250 250 250 250 250 300 300 6211 SMALL TOOL&EQUIPMENT Small Tools 3,300 3,400 3,000 3,500 3,500 3,500 3,500 Electric/Air Power Tools 355 400 350 435 435 440 440 Oxygen Detector Replacement 900 900 900 900 900 1,000 1,000 Chain Hoist,Sling and Strap Eqiup Replace 1,000 Annual Lift Station Flush Valve Replacement 3,800 3,800 Lift 11 Mixed Flush Valve Installation 3,000 3,700 3,800 3,800 Lift 4 Mixed Flush Valve 3,000 3,700 3,800 3,800 Lift 10 Mixed Flush Valve 3,500 3,500 3,800 3,800 Lift 7 Mixed Flush Valve 3,500 3,500 Arrow Board Replacement 4,000 4,000 4-Ton Iron Worker Fabrication Machine(50/50 W/S) 2,500 2,500 Radar Replacement instead of Transducer 3,000 3,000 3,000 3,000 3,000 3,000 Replace 50 Ton Press(Split Str/Water/Fleet/Parks) 1,000 1,000 UPS Replacement(move to 6216) 3,000 1,000 1,000 Total 8,555 15,700 16,650 21,335 21,335 23,140 23,140 6212 MOTOR FUELS/OILS Nolead Fuel 2726 gal. 7,400 6,800 6,300 6,500 6,500 6,800 6,800 Diesel Fuel 3056 gal. 7,250 7,300 7,800 8,000 8,000 8,500 8,500 Diesel Fuel Tax 925 935 500 500 500 520 520 Fluids,Coolant,misc. 1,300 1,000 1,000 1,000 1,350 1,350 Oil 1,300 2,000 750 1,000 1,000 1,350 1,350 Total 16,875 18,335 16,350 17,000 17,000 18,520 18,520 6215 EQUIPMENT-PARTS Vehicle:sewer truck/pump,hose 11,450 11,000 11,775 11,775 11,800 11,800 Lift Stations:Pump seals,impellers,valves,filters 18,450 18,000 19,000 19,000 19,000 19,000 Generators:standby&portable 2,000 2,000 2,050 2,050 2,100 2,100 General/Other: 2,000 1,000 2,050 2,050 2,100 2,100 Pump Seals,Impellers,Valves,Filters,etc. 17,000 High Pressure Hoses 4,500 Vehicles/Sewer Trucks/Parts/Pump 7,500 Sewer Camera Wheels&Accessories 1,000 Bolts and Fittings Inventory 500 Air Relief Valve Parts 2,500 Total 33,000 33,900 32,000 34,875 34,875 35,000 35,000 6216 EQUIPMENT-TIRES/BATTERIES Batteries-Vehicles 460 465 465 475 475 500 500 Batteries-RTUs,UPSs,Controls 450 460 460 475 475 1,000 1,000 Tires 2,900 3,100 2,500 3,175 3,175 3,000 3,000 Total 3,810 4,025 3,425 4,125 4,125 4,500 4,500 6229 GENERAL SUPPLIES Safety:PPE,cones, 1,515 1,550 1,550 1,590 1,590 1,600 1,600 Shop:Nut/bolts,cleaner, 900 950 950 980 980 950 950 Field:CPR,grout,paint, 2,500 2,500 2,500 2,575 2,575 2,575 2,575 Excavation:Fill,seed 1,250 1,250 1,250 1,275 1,275 1,275 1,275 General Division Supplies: 3,500 3,500 3,500 3,600 3,600 3,600 3,600 Total 9,665 9,750 9,750 10,020 10,020 10,000 10,000 6235 CONSULTANT SERVICES Sanitary System Modeling Services - 8,000 6,000 8,200 8,200 8,200 8,200 Engineering Costs Not Assessed 3,300 3,500 3,000 3,600 3,600 3,600 3,600 Audit 12,000 11,400 11,400 11,500 11,500 11,800 11,800 OSHA Required Tests 700 700 700 725 725 725 725 Total 16,000 23,600 21,100 24,025 24,025 24,325 24,325 355 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 66: SANITARY SEWER UTILITY OPERATIONS-5365 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6237 TELEPHONES/PAGERS Cellular Phone 500 1,600 1,450 1,640 1,640 1,650 1,650 Wireless Air Card 850 1,440 - - - - - Total 1,350 3,040 1,450 1,640 1,640 1,650 1,650 6238 POSTAGE/UPS/FEDEX Postage 4,000 17,000 17,000 37,000 37,000 38,000 38,000 Total 4,000 17,000 17,000 37,000 37,000 38,000 38,000 6239 PRINTING/PUBLISHING Assessment Rolls 1,300 1,300 1,350 1,350 1,400 1,400 Educational Materials 500 500 550 500 500 550 550 Total 500 1,800 1,850 1,850 1,850 1,950 1,950 6240 C.SERVICE/GARBAGE REMOVAL Dumpster Special Waste 4,500 2,500 2,500 2,500 2,500 2,500 2,500 Total 4,500 2,500 2,500 2,500 2,500 2,500 2,500 6249 OTHER CONTRACTUAL SERVICES Flow Monitor/Smoke Test-I/I Investigation 4,500 3,500 3,000 4,500 4,500 4,500 4,500 Print/Mail Sewer Bills - 17,000 17,000 17,500 17,500 17,500 17,500 Meter Reading - 14,000 14,000 5,000 5,000 5,000 5,000 Sewer Lateral Repairs 5,500 5,000 4,500 5,000 5,000 5,000 5,000 Aerial Photography Dakota Co JPA 900 900 900 900 900 950 950 Traffic Control 750 800 800 800 800 850 850 Total 11,650 41,200 40,200 33,700 33,700 33,800 33,800 6255 UTILITIES-ELECTRIC Lift Stations-Sanitary 28,000 29,000 28,000 29,500 29,500 30,000 30,000 Total 28,000 29,000 28,000 29,500 29,500 30,000 30,000 6256 UTILITIES-NATURAL GAS Lift Station Generators 1,000 1,000 1,000 1,000 1,000 1,200 1,200 Total 1,000 1,000 1,000 1,000 1,000 1,200 1,200 6265 REPAIRS-EQUIPMENT Vehicle 7,300 7,300 5,000 5,500 5,500 6,000 6,000 Lift Stations:Electrical,Pumps,Controls,PLC,Radio 35,000 35,000 20,000 26,000 26,000 26,500 26,500 Generators:Inspect,Maintenace 3,000 3,000 3,000 3,000 3,000 3,200 3,200 General/Other 5,000 5,000 4,000 4,000 4,000 4,100 4,100 Trend Reduction (9,000) (9,000) - - - - - Total 41,300 41,300 32,000 38,500 38,500 39,800 39,800 6269 REPAIRS-OTHER Repair Sewer Lines-(CIPP or spot repair) 8,000 8,000 8,000 8,000 8,000 8,000 8,000 Manholes-Protection I/I 9,000 9,750 5,000 9,750 9,750 9,750 9,750 Repair/Seal San Manhole Structures 15,500 15,750 15,000 15,750 15,750 15,750 15,750 Total 32,500 33,500 28,000 33,500 33,500 33,500 33,500 6275 SCHOOL/CONF/EXP-LOCAL School&Certifications 1,950 2,000 2,000 2,000 2,000 2,500 2,500 MWOA Annual 550 550 - 550 550 650 650 MPWA Spring/Fall Conferences-Director 300 300 - 400 400 415 415 Task Specific/Electrical Training 1,000 1,000 1,000 1,000 1,000 1,500 1,500 Total 3,800 3,850 3,000 3,950 3,950 5,065 5,065 6277 MILEAGE/AUTO ALLOWANCE 50%Superintendent 1,650 1,650 100 200 200 210 210 Training 200 200 200 200 200 200 200 Total 1,850 1,850 300 400 400 410 410 6278 SUBSISTENCE ALLOWANCE MWOA Annual/MWRA 300 450 450 450 450 450 450 Total 300 450 450 450 450 450 450 6280 DUES&SUBSCRIPTIONS MWOA&APWA Dues 110 325 325 340 340 350 350 Cartegraph Support&Hosting 7,000 7,300 7,994 8,240 8,240 8,500 8,500 Asset Management Citizen App(split PW/Wat/Storm) - - - 5,000 5,000 5,000 5,000 Certification Renewal Fee 260 275 275 300 300 350 350 Total 7,370 7,900 8,594 13,880 13,880 14,200 14,200 6281 UNIFORM/CLOTHING ALLOWANCE Uniforms for 5 employees 2,850 2,925 2,925 3,000 3,000 3,200 3,200 Total 2,850 2,925 2,925 3,000 3,000 3,200 3,200 6310 RENTAL EXPENSE General Rental 300 300 300 325 325 350 350 Total 300 300 300 325 325 350 350 6311 INSURANCE General,Auto,Property Liability 103,600 106,700 106,700 108,000 108,000 110,000 110,000 Total 103,600 106,700 106,700 108,000 108,000 110,000 110,000 6317 METRO WASTE CONTROL Metropolitan Council-Environmental Services Waste Water Treatment Charges 3,042,500 3,262,000 3,262,000 3,012,000 3,012,000 3,163,000 3,163,000 Total 3,042,500 3,262,000 3,262,000 3,012,000 3,012,000 3,163,000 3,163,000 6318 BURNSVILLE/EAGAN SEWER CHRG Burnsville 24,900 26,700 35,000 35,000 35,000 36,000 36,000 Eagan 53,900 55,500 50,000 52,000 52,000 54,000 54,000 Total 78,800 82,200 85,000 87,000 87,000 90,000 90,000 356 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 66: SANITARY SEWER UTILITY OPERATIONS-5365 Public Works Department COMPANY 5300: WATER&SEWER FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6399 OTHER CHARGES LOGIS 90,960 94,250 94,250 98,600 98,600 100,000 100,000 Water Meter Customer Portal-Setup 10,500 10,500 10,500 - - - - Water Meter Customer Portal-Annual Fees 12,000 16,000 16,000 16,000 16,000 16,200 16,200 Invoice Cloud Imbedding in Portal - 2,750 2,750 2,750 2,750 2,800 2,800 Infosense SL-DOG Portal - 800 800 800 800 825 825 Total 113,460 120,750 124,300 118,150 118,150 119,825 119,825 6351 CREDIT CARD FEES Annual Fee 19,600 25,000 24,000 27,000 27,000 28,000 28,000 Total 19,600 25,000 24,000 27,000 27,000 28,000 28,000 6610 DEPRECIATION Sanitary 1,120,000 1,150,000 937,000 977,000 977,000 1,000,000 1,000,000 Total 1,120,000 1,150,000 937,000 977,000 977,000 1,000,000 1,000,000 6730 CAPITAL OUTLAY-VEHICLES Replace 403 VersaVac Vacuum Trailer 58,000 58,000 Replace 412 3/4 Ton Vehicle(toolbox,plow) 43,500 43,500 Replace 414 3/4 Ton Vehicle(toolbox,plow) 43,500 43,500 Replace 427 Changeable Message Board 19,000 19,000 Replace 418 3/4 Ton vehicle Ext Cab 4WD(toolbox,plow) 42,500 42,500 Replace Scissor Lift(split w/Fleet,Street,Water) 6,000 6,000 Gap Vax Replacement 401-split 5365/5505 215,000 Total 215,000 48,500 48,500 106,000 106,000 58,000 58,000 6735 CAPITAL OUTLAY-OTHER IMP Fiber Installation Project 40,000 40,000 40,000 40,000 40,000 40,000 40,000 2022 CIPP Line Sanitary-Townhome mains 143rd St.Ct 200,000 200,000 Redwood Drive/Juniper Lane 389,500 389,500 Greenleaf 6th and 7th(Euclid Ct,Eveleth Ct,139th St.Ct)Phase 1 225,000 225,000 2021 Inter-Community Flow Meter Eagan(Delay JPA underway) 35,000 35,000 Lift 2 Grinder Pump Installation 60,000 60,000 Lift SCADA Upgrade Software Hardware Repeaters 250,000 250,000 CIPP End to End Line 146th St Ct(7 lines) 200,000 200,000 2021 Street&Utility(Cim Phase 2;133rd Gal-Fstaff)) 891,000 891,000 2020 Lift 10 pump 2 Replacement 10,000 10,245 Lift 7 Controls&Landscape Upgrade/Add Sidewalk 65,000 65,000 Lift 1 Replace AC 10,500 10,500 2020 Street&Utility Pro](Cimarron,Surrey,Garden View) 1,392,000 1,392,000 2019 Lift 1 Pump Replacement(60 hp) 60,000 2019 Street&Utility Recon(AV 11th/12th&JCRR) _ 1,146,385 Total 1,246,385 1,517,500 1,517,745 1,476,000 1,476,000 854,500 854,500 7110 TRANSFERS TO OTHER FUNDS Annual Transfer to General Fund 354,000 365,000 365,000 376,000 376,000 385,000 385,000 Total 354,000 365,000 365,000 376,000 376,000 385,000 385,000 7125 ADMIN CHARGE TO OTHER FUNDS Annual Admin Charge to General Fund 215,500 222,000 222,000 229,000 229,000 235,000 235,000 Total 215,500 222,000 222,000 229,000 229,000 235,000 235,000 Total Net of Personnel 6,738,270 7,192,825 6,959,339 6,828,975 6,828,975 6,365,185 6,365,185 TOTAL EXPENSES $ 7,539,665 $ 8,011,045 $ 7,741,169 $ 7,717,885 $ 7,717,885 $ 7,286,375 $ 7,286,375 LESS CAPITAL OUTLAY $ (1,461,385) $ (1,566,000) $ (1,566,245) $ (1,582,000) $ (1,582,000) $ (912,500) $ (912,500) Total Exp without Capital Outlay $ 6,078,280 $ 6,445,045 $ 6,174,924 $ 6,135,885 $ 6,135,885 $ 6,373,875 $ 6,373,875 357 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5500 69 5505 STORM DRAINAGE UTILITY Public Works DESCRIPTION OF ACTIVITY The Storm Drainage Utility provides funding for the operation and maintenance of the City's storm water drainage system and management of surface water bodies. A majority of expenses for this business unit relate to improvement projects to fulfill State and Federal mandates for pollutant load reductions to lakes, maintenance of the municipal drainage system, drainage costs related to the annual street improvement program, and acquisition of drainage easements. SERVICE CATEGORIES The Storm Drainage Utility Division provides for the operation and maintenance of the municipal storm drainage system within the City of Apple Valley. The City's drainage system controls and conveys drainage from an average precipitation of just over 31- inches each year. This utility service is provide by City Public Works Department staff using city-owned equipment and contract services for capital improvement projects and related services. The following services are provided within this division. 1. Drainage System Maintenance Services • Provide repair and maintenance for 8,240 storm sewer manholes/catch basins and 170 miles of storm sewer pipe within the drainage network • Inspect and remove accumulated sediment from 320 storm water management ponds and best management practices located throughout the drainage system within the City. • Inspect and maintain 12 storm water pumping stations and associated force main 2. System Flood Control Services • Monitor water levels in lakes and ponds in response to severe precipitation events • Perform drainage analysis to determine solutions to flooding events • Review building plans to ensure proper structure elevations above high water levels 3. System Management and Regulatory Services • Prepare mandatory MS4 permit documents and respond to evolving requirements associated with the Federal Clean Water Act • Perform water quality testing for surface water bodies • Coordinate storm water management activities with Vermillion River Watershed Management Organization • Coordinate surface water improvement projects in conjunction with the City of Burnsville. Provide funds for payment of annual dues for required membership to the Black Dog Watershed Management Organization 358 MAJOR OBJECTIVES FOR 2021 AND 2022 Work plans are designed to meet Federal and State mandates for storm water quality which continue to increase at escalating rates. Similar to many other cities, the utility will be financially strained in future years to meet increased regulations and required capital investments for storm water management demands. Due to planned road reconstruction projects inside the Keller Lake Watershed area, additional grant funds for innovative stormwater improvements have been sought for new practices in neighborhoods for 2021 and 2022. MAJOR OBJECTIVES FOR 2021 • Maintain compliance with Federal and State mandates for storm water quality. • Obtain new permit coverage to meet the City's MS4 requirements. • Seek additional grant funding for new stormwater practices in reconstruction areas to alleviate flooding and water quality issues in the TMDL watersheds: East Lake and Long/Farquar Lake. • Implement innovative stormwater improvements in the planned road reconstruction projects. MAJOR OBJECTIVES FOR 2022 • Maintain compliance with Federal and State mandates for storm water quality. • Implement innovative stormwater improvements in the planned road reconstruction projects inside the TMDL watersheds: Alimagnet Lake and East Lake. • The City will continue to seek additional grants to assist with funding water quality improvements in our TMDL areas, and to maximize cost savings by coordinating projects with other City capital improvement projects where feasible. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Staff hours to address State 3,300 3,300 3,400 3,400 3,400 3,400 MS4 Permit Requirements Number of lake water quality samples 240 240 60 200 200 200 Number of Mandated TMDL 5 5 5 5 5 5 Studies Active in City* *Long&Farquar TMDL Alimagnet Keller East Lake(Lakeville) Lower Miss Fecal Coliform 359 Regular Status Personnel Schedule- FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 Water Quality Tech 1 1 1 1 0 0 Water Resources Specialist 0 0 0 1 1 1 Public Works Natural 1 0 0 0 0 0 Resources/GIS Tech GIS Tech 0.25 0.25 0.25 0.25 0.25 0.25 FTE split w/ 1510/5300/5365 Natural Resources Tech 0.50 0.50 0.50 0.50 0.50 0.50 FTE split with 1500 Maintenance I/II 1 1 1 1 1 1 Exist Position from 1600 Summary Budget Department 69 Storm Drainage 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Utility Charges 1,768,067 1,899,923 2,112,483 1,886,000 2,174,000 2,391,000 2,630,000 Grants 96,257 14,237 480,027 190,000 264,000 140,000 450,000 Other Revenue 1,852 2,753 1,585 5,000 5,000 5,000 5,000 Contributed Rev.(trunk fees) 60,119 142,277 207,746 - - - - Trabsfer from FCPF - - - - - 300,000 - Investment Earnings 37,048 42,494 87,371 38,000 40,000 15,000 10,000 1,963,342 2,101,683 2,889,212 2,119,000 2,483,000 2,851,000 3,095,000 Expenditures: Salaries&Wages 193,392 204,729 166,501 218,420 220,330 236,185 244,375 Employee Benefits 52,603 51,814 32,292 58,830 60,085 55,730 57,370 Supplies 22,833 41,970 38,099 46,420 51,970 53,055 52,775 Contractual Services 376,646 209,102 383,045 291,305 512,825 498,650 485,025 Utilities 70,494 76,141 91,907 64,800 72,800 75,800 77,800 Repairs&Maint.enance 8,728 14,413 54,581 51,500 54,000 60,050 63,100 Training/Travel/Dues 2,433 8,711 9,744 12,400 13,115 19,670 15,440 Other Expenses 7,770 8,077 17,417 19,425 19,950 23,550 36,800 Depreciation 995,490 1,024,023 1,066,399 1,000,000 1,000,000 1,154,000 1,191,000 Debt Service-Interest 62,142 29,902 26,306 42,650 38,700 21,700 18,100 Other Not Capitalized 34,356 13,601 3,745 1,725,570 2,717,000 1,887,000 1,837,500 Admin Fee to General Fund 339,660 348,000 360,000 360,000 370,000 380,000 389,500 Debt Service-Principal - - - 165,000 170,000 180,000 190,000 Total Exp 2,166,547 2,030,483 2,250,035 4,056,320 5,300,775 4,645,390 4,658,785 Net Income (203,205) 71,200 639,177 (1,937,320) (2,817,775) (1,794,390) (1,563,785) Net change in cash Add Depreciation 995,490 1,024,023 1,066,399 1,000,000 1,000,000 1,154,000 1,191,000 Debt Service-Principal (not above) (160,000) (180,000) (185,000) - - - - Cap. Outlay-Not Above (947,483) (1,763,489) (2,441,322) - - - - (capitalized) Contributed Assets 201,285 140,074 67,093 Net Change in Cash (113,913) (708,192) (853,653) (937,320) (1,817,775) (640,390) (372,785) 360 Debt Service Schedule: Bonds of 2015b Total Year Principal Interest Principal Interest 2018 180,000 32,388 180,000 32,388 2019 175,000 28,788 175,000 28,788 2020 180,000 25,288 180,000 25,288 2021 180,000 21,688 180,000 21,688 2022 190,000 18,088 190,000 18,088 2023 190,000 14,288 190,000 14,288 2024 195,000 10,488 195,000 10,488 2025 200,000 6,588 200,000 6,588 2026 115,000 2,588 115,000 2,588 2021 Capital Outlay Easement Acquisition $ 50,000 General Stormwater Improvements $ 110,000 Sediment Removal $ 90,000 Briar Oaks Improvements $ 70,000 Erickson Park Stormwater Improvements $ 260,000 City Hall Pond Improvements $ 300,000 Alimagnet Install Weed/Lead Device (w/Burnsville) $ 30,000 5527 133rd St Ct Pipe Separation $ 12,000 CMF Infiltration Basin Repair & Add Sump Catch Basin $ 25,000 Cobblestone StormCeptor Add Concrete Base $ 15,000 CMF Material Lot Storage Bin Canopies $ 10,000 Hidden Ponds Storm Lift- Replace Pump 1 of 2 $ 20,000 Fawn Ridge Court Insulate Water Service Line $ 25,000 Garland Ave & Garner Way Raise CB Structure $ 6,000 Asset Management Citizen App $ 5,000 Pilot Knob Structural Bmp Device $ 160,000 Street & Utility Improvement- Cimarron Rd phase 2 $ 704,000 $1,887,000 2022 Capital Outlay Easement Acquisition $ 50,000 Sediment Removal $ 90,000 General Stormwater Improvements $ 110,000 Hidden Ponds Storm Lift- Replace Pump 2 of 2 $ 20,000 WVW Priority Projects (JCRP East Pond) $ 300,000 Holyoke Pond and AL-P2.2 Improvements (Alimagnet Retrofits) $ 700,000 Hunters Wood Storm Lift Panel Upgrade $ 60,000 Street & Utility Improvement $ 507,500 $1,837,500 City of Apple Valley 361 Department Expense Summary Budget Years (2021-2022) STORM DRAINAGE UTILITY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 175,378 184,496 163,830 190,105 75,472 206,240 206,240 215,140 215,140 6112-SALARY-SEASONAL TEMP 4,059 1,125 1,104 801 6113-OVERTIME-REGULAR EMPLOYEES 13,274 17,045 12,508 22,000 2,600 22,600 22,600 22,600 22,600 6118-VACATION PAY 53 1,343 -10,942 0 6121 -INSURANCE CASH BENEFIT 960 720 360 360 6122-COMP REQUEST -332 0 -359 -395 6123-SALARY-OTHER 8,225 7,345 7,345 6,635 6,635 6105-SALARIES AND WAGES 193,392 204,729 166,501 220,330 78,838 236,185 236,185 244,375 244,375 6138-MEDICARE 2,776 2,900 2,531 3,195 1,140 3,425 3,425 3,545 3,545 6139-FICA 11,868 12,402 10,822 13,660 4,875 14,645 14,645 15,150 15,150 6141 -PENSIONS-PERA 14,118 15,093 12,247 16,525 5,827 17,715 17,715 18,330 18,330 6142-WORKERS COMPENSATION 7,622 8,696 8,781 8,760 1,948 5,410 5,410 5,790 5,790 6144-LONG-TERM DISABILITY INSURANCE 180 140 73 605 61 650 650 670 670 6145-MEDICAL INSURANCE 14,975 11,776 -2,543 17,340 5,050 13,885 13,885 13,885 13,885 6146-DENTAL INSURANCE 813 602 302 280 6147-LIFE INSURANCE-BASIC 8 6 3 3 6148-LIFE INSURANCE-SUPP/DEPEND 243 199 77 0 6150-PENSION EXPENSE-GASB 68 12,349 -2,240 -43,012 0 6125-EMPLOYEE BENEFITS 64,952 49,574 -10,720 60,085 19,184 55,730 55,730 57,370 57,370 6100-TOTAL PERSONNEL SERVICES 258,344 254,303 155,781 280,415 98,022 291,915 291,915 301,745 301,745 6211 -SMALL TOOLS&EQUIPMENT 2,770 3,355 -9 3,300 10 275 275 1,800 1,800 6212-MOTOR FUELS/OILS 3,350 7,296 5,700 2,758 8,820 8,820 6,050 6,050 6214-CHEMICALS 0 0 230 500 0 6215-EQUIPMENT-PARTS 16,768 29,753 28,458 32,420 12,294 33,610 33,610 34,375 34,375 6229-GENERAL SUPPLIES 3,295 5,512 2,124 10,050 1,041 10,350 10,350 10,550 10,550 6205-SUPPLIES 22,833 41,970 38,099 51,970 16,103 53,055 53,055 52,775 52,775 6231 -LEGAL SERVICES 1,784 46 436 0 0 6234-CITY ENGINEER CONSULTANT SERV 2,911 14,076 13,034 20,000 20,000 22,000 22,000 6234-CITY ENGINEER CONSULTANT SERV 5,439 2,730 11,205 0 6235-CONSULTANT SERVICES 241,775 103,590 90,953 60,000 36,685 69,400 69,400 70,500 70,500 6235-CONSULTANT SERVICES 17,867 13,848 3,660 0 6237-TELEPHONE/PAGERS 0 0 1,283 1,125 1,105 2,250 2,250 2,325 2,325 6238-POSTAGE/UPS/FEDEX 107 0 6239-PRINTING 665 427 1,645 900 426 5,300 5,300 5,300 5,300 6240-CLEANING SERVICE/GARBAGE 4,953 6,768 32,128 21,625 0 31,700 31,700 32,300 32,300 6249-OTHER CONTRACTUAL SERVICES 104,163 78,782 227,554 429,175 8,920 370,000 370,000 352,600 352,600 6230-CONTRACTUAL SERVICES 353,340 192,524 368,180 512,825 60,170 498,650 498,650 485,025 485,025 6230-CONTRACTUAL SERVICES 23,306 16,578 14,865 0 6255-UTILITIES-ELECTRIC 70,494 76,141 91,907 72,800 23,361 75,800 75,800 77,800 77,800 6250-UTILITIES 70,494 76,141 91,907 72,800 23,361 75,800 75,800 77,800 77,800 6265-REPAIRS-EQUIPMENT 5,277 337 32,866 26,000 5,810 27,550 27,550 28,100 28,100 6269-REPAIRS-OTHER 3,450 14,076 21,714 28,000 658 32,500 32,500 35,000 35,000 6260-REPAIRS AND MAINTENA 8,728 14,413 54,581 54,000 6,467 60,050 60,050 63,100 63,100 6275-SCHOOLS/CONFERENCES/EXP LOCAL 883 1,062 961 4,985 1,265 5,610 5,610 6,125 6,125 6276-SCHOOLS/CONFERENCES/EXP OTHER 1,300 212 859 0 6277-MILEAGE/AUTO ALLOWANCE 0 0 0 130 0 130 130 130 130 6278-SUBSISTENCE ALLOWANCE 75 0 City of Apple Valley 362 Department Expense Summary Budget Years (2021-2022) STORM DRAINAGE UTILITY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6280-DUES&SUBSCRIPTIONS 50 7,158 7,271 7,200 7,884 13,120 13,120 8,365 8,365 6281 -UNIFORM/CLOTHING ALLOWANCE 200 280 578 800 90 810 810 820 820 6270-TRNG/TRAVL/DUES/UNIF 2,433 8,711 9,744 13,115 9,239 19,670 19,670 15,440 15,440 6200-TOTAL OPERATING COSTS 457,827 333,759 562,511 704,710 115,340 707,225 707,225 694,140 694,140 6200-TOTAL OPERATING COSTS 23,306 16,578 14,865 0 6310-RENTAL EXPENSE 685 300 275 1,350 275 1,350 1,350 1,600 1,600 6311 -INSURANCE-PROPERTY/LIABILITY 6,800 7,000 16,900 17,400 8,700 21,000 21,000 34,000 34,000 6333-GENERAL-CASH DISCOUNTS -4 -23 -8 0 6399-OTHER CHARGES 289 800 250 1,200 0 1,200 1,200 1,200 1,200 6301-OTHER EXPENDITURES 7,770 8,077 17,417 19,950 8,975 23,550 23,550 36,800 36,800 6301-OTHER EXPENDITURES 0 0 0 0 6300-TOTAL OTHER EXPENDITURES 7,770 8,077 17,417 19,950 8,975 23,550 23,550 36,800 36,800 6300-TOTAL OTHER EXPENDITURES 0 0 0 0 6610-DEPRECIATION 995,490 1,024,023 1,066,399 1,000,000 46,150 1,154,000 1,154,000 1,191,000 1,191,000 6601-TOTAL DEPRECIATION 995,490 1,024,023 1,066,399 1,000,000 46,150 1,154,000 1,154,000 1,191,000 1,191,000 6600-TOTAL DEPRECIATION 995,490 1,024,023 1,066,399 1,000,000 46,150 1,154,000 1,154,000 1,191,000 1,191,000 6730-CAPITAL OUTLAY-TRANSPORTATION 0 0 0 0 0 6735-CAPITAL OUTLAY-OTHER IMPROVEME 6,622 9,428 0 2,717,000 22,520 2,487,000 1,887,000 1,837,500 1,837,500 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 0 0 0 0 6701-TOTAL CAPITAL OUTLAY 6,622 9,428 0 2,717,000 22,520 2,487,000 1,887,000 1,837,500 1,837,500 6701-TOTAL CAPITAL OUTLAY 01 01 0 0 6700-TOTAL CAPITAL OUTLAY 6,622 9,428 0 2,717,000 22,520 2,487,000 1,887,000 1,837,500 1,837,500 6700-TOTAL CAPITAL OUTLAY 0 0 0 0 6810-CONSTRUCTION IN PROGRESS 0 4,173 0 0 6810-CONSTRUCTION IN PROGRESS 27,734 0 0 0 6815-EASEMENT/CONDEMNATION 0 0 3,745 0 6801-TOTAL CONSTRUCTION COSTS 0 4,173 3,745 0 6801-TOTAL CONSTRUCTION COSTS 27,734 0 0 0 6800-TOTAL CONSTRUCTION COSTS 0 4,173 3,745 0 6800-TOTAL CONSTRUCTION COSTS 27,734 0 0 0 6910-BOND PRINCIPAL 0 0 0 170,000 0 180,000 180,000 190,000 190,000 6901-TOTAL DEBT SERVICE 0 0 0 170,000 0 180,000 180,000 190,000 190,000 6900-TOTAL DEBT SERVICE 0 0 0 170,000 0 180,000 180,000 190,000 190,000 7015-DEBT SERVICE-INTEREST 62,142 29,902 26,306 38,700 0 21,700 21,700 18,100 18,100 7001-TOTAL INTEREST AND FISCAL FEES 62,142 29,902 26,306 38,700 0 21,700 21,700 18,100 18,100 7000-TOTAL INTEREST AND FISCAL FEES 62,142 29,902 26,306 38,700 0 21,700 21,700 18,100 18,100 7125-ADMINI CHARGE TO OTHER FUNDS 339,660 348,000 360,000 370,000 185,000 380,000 380,000 389,500 389,500 7101-TOTAL TRANSFERS 339,660 348,000 360,000 370,000 185,000 380,000 380,000 389,500 389,500 7101-TOTAL TRANSFERS 0 0 0 0 7100-TOTAL TRANSFERS 339,660 348,000 360,000 370,000 185,000 380,000 380,000 389,500 389,500 7100-TOTAL TRANSFERS 0 0 0 0 2,178,896 2,028,243 2,207,023 5,300,775 476,007 5,245,390 4,645,390 4,658,785 4,658,785 363 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 69: STORM DRAINAGE UTILITY-5505 Public Works Department COMPANY 5500: STORM DRAIN UTILITY JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4150 Grants-Other Govt Units 190,000 264,000 122,000 140,000 140,000 450,000 450,000 4918 Storm Drainage Charges 1,976,000 2,174,000 2,174,000 2,391,000 2,391,000 2,630,000 2,630,000 5010 Investment Interest 34,000 40,000 20,000 15,000 15,000 10,000 10,000 5399 Other Misc Revenue(NRMP Permits) 5,000 5,000 12,000 5,000 5,000 5,000 5,000 Total _ 2,205,000 2,483,000 2,328,000 2,551,000 2,551,000 3,095,000 3,095,000 SALARIES 6110 Regular Employees 190,860 190,105 190,105 206,240 206,240 215,140 215,140 Includes 25%GIS Tech&50%NR Tech 6113 Overtime-Reg 21,000 22,000 15,000 22,600 22,600 22,600 22,600 6123 Salaries-Other 6,560 8,225 8,225 7,345 7,345 6,635 6,635 6138 Medicare 3,165 3,195 3,195 3,425 3,425 3,545 3,545 6139 FICA 13,540 13,660 13,660 14,645 14,645 15,150 15,150 6141 Pension-PERA 16,380 16,525 16,525 17,715 17,715 18,330 18,330 6142 Worker's Compensation 11,520 8,760 8,760 5,410 5,410 5,790 5,790 6144 Long-Term Disability Insurance 545 605 605 650 650 670 670 6145 Hospital&Life Insurance 13,680 17,340 17,340 13,885 13,885 13,885 13,885 Total 277,250 280,415 273,415 291,915 291,915 301,745 301,745 6211 SMALL TOOLS&EQUIPMENT UPS Replacement 3,000 3,000 2,000 - - 1,500 1,500 Small tools for water quality 890 300 300 275 275 300 300 Total 3,890 3,300 2,300 275 275 1,800 1,800 6212 MOTOR FUELS/OILS No lead Fuel - 800 800 820 820 850 850 Diesel Fuel - 3,500 6,600 6,600 6,600 3,800 3,800 Diesel Fuel Tax - 400 400 400 400 400 400 Fluids,Coolant,misc. - 500 500 500 500 500 500 Oil - 500 500 500 500 500 500 Total 5,700 8,800 8,820 8,820 6,050 6,050 6214 CHEMICALS Barley Straw 450 500 300 - - - - Total 450 500 300 - - - - 6215 EQUIPMENT-PARTS Pumps Seals,Impellers,Valves,etc. 9,000 9,500 9,500 10,000 10,000 10,000 10,000 Air Relief Valve Parts 900 920 920 950 950 975 975 Sweeper Parts-transfer from Streets 13,000 13,000 13,000 13,390 13,390 13,800 13,800 Sweeper Brooms-transfer from Streets 9,000 9,000 9,000 9,270 9,270 9,600 9,600 Total 31,900 32,420 32,420 33,610 33,610 34,375 34,375 6229 GENERAL SUPPLIES Catch Basin Castings,Mortar,Rings,Grates 4,000 3,500 3,200 3,500 3,500 3,500 3,500 Safety Equip-PPE 180 200 200 200 200 200 200 Pond outlet debris fence 800 850 800 900 900 950 950 Chimney Patch,RipRap,Matting 2,200 2,500 2,500 2,800 2,800 2,900 2,900 Water Quality General Supplies 1,000 1,000 1,000 950 950 1,000 1,000 Public Property/Easement Signs 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Total 10,180 10,050 9,700 10,350 10,350 10,550 10,550 6234 CITY ENGINEER CONSULTING SERVICES Engineering Services - - 15,000 20,000 20,000 22,000 22,000 Total 15,000 20,000 20,000 22,000 22,000 6235 CONSULTANT SERVICES Hearing Test,Respirator fit test,Drug,Hep B 95 - - - - - - Drainage Modeling/TMDL Assistance 12,000 30,000 30,000 40,000 40,000 40,000 40,000 MN Stormwater Coalition 1,900 2,000 2,000 2,200 2,200 2,300 2,300 Blackdog WMO Annual Dues 15,000 15,000 15,000 16,000 16,000 16,500 16,500 Water Quality Analysis&Testing 9,800 10,000 6,000 7,000 7,000 7,500 7,500 Pond Debris Testing 900 - - 1,200 1,200 1,200 1,200 Cedar Knolls Storm Lift Easement Acquisition - - 20,000 - - - - Survey Staking for Easement Signs - 3,000 3,000 3,000 3,000 3,000 3,000 Total 39,695 60,000 76,000 69,400 69,400 70,500 70,500 6237 TELEPHONES/PAGERS Cell Phones 325 625 1,536 1,550 1,550 1,600 1,600 Wireless Air Card 960 500 500 500 500 525 525 Storm Lift telephone lines - - 100 200 200 200 200 Total 1,285 1,125 2,136 2,250 2,250 2,325 2,325 6239 PRINTING/PUBLISHING Educational Mtls for MS4/Blue Thumb 400 400 400 600 600 600 600 Educational Mtls for TMDL Requirement(Includes 6249 in 2021; 500 500 1,350 4,700 4,700 4,700 4,700 Total 900 900 1,750 5,300 5,300 5,300 5,300 6240 C.SERVICE/GARBAGE REMOVAL Landfill Dumping Fees(from Streets beginning in 2019) 12,000 12,000 12,000 12,500 12,500 13,000 13,000 Sump Catch Basin Matl Disposal 5,500 5,500 15,000 15,000 15,000 15,100 15,100 Pond Debris Disposal 4,125 4,125 4,000 4,200 4,200 4,200 4,200 Total 21,625 21,625 31,000 31,700 31,700 32,300 32,300 364 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 69: STORM DRAINAGE UTILITY-5505 Public Works Department COMPANY 5500: STORM DRAIN UTILITY JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6249 OTHER CONTRACTUAL SERVICES Lake WQ/TMDL Projects >Alimagnet Projects(Per JPA Burnsville) 9,900 10,000 10,000 11,000 11,000 12,000 12,000 >Keller Lake Projects(Per JPA Burnsville) 9,000 9,250 9,250 9,500 9,500 10,000 10,000 >LacLavon Projects(Per JPA Burnsville) 5,700 5,900 5,900 6,000 6,000 6,300 6,300 >Water Quality CAMP Program 4,000 4,225 4,225 4,500 4,500 4,750 4,750 >Rain Garden/Shoreline Grant Program 5,000 5,000 5,000 5,000 5,000 5,000 5,000 Watershed Partners Annual Dues 800 850 - Moved to 6239 Moved to 6239 - - >Wetland Health Eval.Program 4,500 4,700 4,700 4,900 4,900 5,000 5,000 >BMP Maintenance 70,000 80,000 80,000 80,000 80,000 90,000 90,000 >Iron Enhanced Sand Filter Maintenance 5,000 5,000 5,000 50,000 50,000 10,000 10,000 Long/Farquar TMDL Implement - - - - - - - >Fish Stocking 1,200 - 500 1,100 1,100 800 800 >Fish Removal 8,000 8,000 - - - 10,000 10,000 >Farquar Weed Management 5,800 6,000 8,000 8,500 8,500 9,000 9,000 >Long Lake Weed Management 4,000 4,000 3,000 4,000 4,000 4,250 4,250 Lac Lavon&Scout Lakes - - - - - - - >WQ Monitoring 1,500 3,300 3,000 1,500 1,500 1,500 1,500 >Scout Lake Management Projects 2,500 3,000 3,000 3,000 3,000 3,000 3,000 Storm System Operations - - - - - - - >Sump CB Cleaning Contract Work 90,000 150,000 140,000 160,000 160,000 160,000 160,000 >Aerial Photos/Pictometry Dakota County JPA 900 950 950 1,000 1,000 1,000 1,000 Storm Water Monitoring Station-Whitney Pond - 69,000 69,000 20,000 20,000 20,000 20,000 Farquar Storm Lift Rehab Design&Inspect - 60,000 60,000 - - - - Total 227,800 429,175 411,525 370,000 370,000 352,600 352,600 6255 UTILITIES-ELECTRIC Lift Stations-Storm 64,000 72,000 72,000 75,000 75,000 77,000 77,000 Birger Pond-Elect.&Maint.w/Rsmt 800 800 800 800 800 800 800 Total 64,800 72,800 72,800 75,800 75,800 77,800 77,800 6265 REPAIRS-EQUIPMENT Lift Stations(Pumps,Impellers,Wear Rings) 14,000 15,000 15,000 16,000 16,000 16,500 16,500 Electric Maintenance&Repair/TEGG 9,000 9,250 9,250 9,500 9,500 9,500 9,500 Pump Inspection 1,500 1,650 1,650 1,800 1,800 1,850 1,850 Lake Aeration Equipment - 100 100 250 250 250 250 Total 24,500 26,000 26,000 27,550 27,550 28,100 28,100 6269 REPAIRS-OTHER Repair Storm Sewer Pipes and Structures 12,000 13,000 13,000 15,000 15,000 16,000 16,000 Catch Basin Casting Repairs 10,000 10,000 10,000 10,000 10,000 11,000 11,000 NPDES/BMP Maintenance Projects 5,000 5,000 5,000 7,500 7,500 8,000 8,000 Total 27,000 28,000 28,000 32,500 32,500 35,000 35,000 6275 SCHOOL/CONF/EXP-LOCAL Wetland Training 450 900 900 900 900 1,000 1,000 GIS Education 1,000 1,000 1,000 1,000 1,000 1,100 1,100 ESRI Confernce-Duluth 1,000 1,000 1,000 1,100 1,100 1,200 1,200 MPWA Spring/Fall Conference-Director 310 310 - 410 410 425 425 MECA Conference 860 900 900 900 900 1,000 1,000 Water Resources Conf 300 300 300 650 650 700 700 Erosion Control Training 550 575 575 650 650 700 700 Total 4,470 4,985 4,675 5,610 5,610 6,125 6,125 6277 MILEAGE/AUTO Mileage 130 130 - 130 130 130 130 Total 130 130 - 130 130 130 130 6280 DUES&SUBSCRIPTIONS Asset Management Citizen App(split PW/San/Water) 5,000 5,000 Cartegraph Support&Hosting 7,000 7,200 7,885 8,120 8,120 8,365 8,365 Total 7,000 7,200 7,885 13,120 13,120 8,365 8,365 6281 UNIFORM/CLOTHNG ALLOWANCE Uniforms 800 800 800 810 810 820 820 Total 800 800 800 810 810 820 820 6310 RENTAL EXPENSE Rentals 1,000 1,000 500 1,000 1,000 1,200 1,200 Home&Garden Expo Booth(split with Nat.Res.) 325 350 350 350 350 400 400 Total 1,325 1,350 850 1,350 1,350 1,600 1,600 6311 INSURANCE Insurance 16,900 17,400 17,400 21,000 21,000 34,000 34,000 Total 16,900 17,400 17,400 21,000 21,000 34,000 34,000 6399 OTHER CHARGES Water Quality Permits(DNR permits,aquatic weed removal) 1,200 1,200 1,200 1,200 1,200 1,200 1,200 Total 1,200 1,200 1,200 1,200 1,200 1,200 1,200 6610 DEPRECIATION Depreciation 1,000,000 1,000,000 1,104,000 1,154,000 1,154,000 1,191,000 1,191,000 Total 1,000,000 1,000,000 1,104,000 1,154,000 1,154,000 1,191,000 1,191,000 365 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 69: STORM DRAINAGE UTILITY-5505 Public Works Department COMPANY 5500: STORM DRAIN UTILITY JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6730 CAPITAL OUTLAY-VEHICLES Gap Vax Replacement 401(Split 5365/5505) 215,000 - - - - - - Replace Vehicle No.604 23,200 - - - - - - Total _ 238,200 - - - - - - 6735 CAPITAL OUTLAY-OTHER IMP Easement Acquisition 50,000 50,000 50,000 50,000 50,000 50,000 50,000 Sediment Removal from Exist.Storm Ponds 90,000 52,000 52,000 90,000 90,000 90,000 90,000 General Stormwater Improvements 100,000 100,000 100,000 110,000 110,000 110,000 110,000 2019 Items Briar Oaks Storm Lift Easements&Erosion Rpr 25,000 Farquar Install 2 Sluice Gates 25,000 Hunters Wood Replace Check Valves 8,000 Briar Oaks Improvements from Apartments,hill,water quaility 70,000 70,000 70,000 133rd St/Gossamer Storm Pipe Repairs 35,000 Cedar Knolls Pump Upgrade 45,000 Sunset Pond Improvements(AL-P8 Alimagnet Retrofits) 40,000 Cobblestone Manor improvements(AL-P3 Alimagnet Retrofits) 50,000 2019 Street&Utility Recon(JCRR) 311,450 2019 Street&Utility Recon(AV 11th,12th) 637,920 2020 Items Farquar Storm Lift#3 Improvements(ph.1 in 2021) 790,000 600,000 Alimagnet Install Weed/Leaf Device Split$w/Burnsville 30,000 30,000 30,000 Highwood Way-Rebuild Catch Basin/Pipe 50,000 50,000 Redwood Pond improvements(KL-10) 385,000 599,000 Erickson Park improvements(EVR-P27) 260,000 260,000 260,000 2020 Street&Utility Recon(Cimarron Ph.1,Garden View) 1,000,000 995,000 2021 Items City Hall Pond Improvements 300,000 300,000 5527 133rd St Ct Pipe Separation 12,000 12,000 Hidden Ponds Storm Lift-Replace Pump(2-2021&22)48 HP 20,000 20,000 20,000 20,000 CMF Infiltration Basin Repair&Add Sump Catch Basin 25,000 25,000 Cobblestone Storm Ceptor-Add Concrete Taper At Base 15,000 15,000 Material Lot Storage Bin Canopies 10,000 10,000 Garland Ave&Garner Way Raise CB Structure to Grade 6,000 6,000 EVR-P7&P55 Outlet Mods/Infiltration Bench Improvements Stormwater Monitoring Improvements(Whitney Pond Ongoing) Pennock Park Improvements(KL-003-031) Pilot Knob Structural Bmp Device for Farquar 160,000 160,000 Fawn Ridge Court Insulate Water Service Line 25,000 25,000 Alimagnet Park/Edgewood&Reflection Rd Improvements 2021 Street&Utility Recon(Cimarron Ph.2;133rd St.) 704,000 704,000 2022 Items Hunters Wood Panel Upgrade-SCADA 60,000 60,000 2022 Street&Utility Recons 507,500 507,500 JCRP East Pond(WVW Priority projects) 300,000 300,000 Holyoke Pond&AL-P2.2 Improvements(Alimagnet retrofits) 700,000 700,000 Total 1,487,370 2,717,000 1,846,000 2,487,000 1,887,000 1,837,500 1,837,500 6910 BOND PRINCIPAL Principal 165,000 170,000 180,000 180,000 180,000 190,000 190,000 Total 165,000 170,000 180,000 180,000 180,000 190,000 190,000 7015 BOND INTEREST Interest 42,650 38,700 25,300 21,700 21,700 18,100 18,100 Total 42,650 38,700 25,300 21,700 21,700 18,100 18,100 7125 ADMIN FEE TO OTHER FUNDS General Fund 360,000 370,000 370,000 380,000 380,000 389,500 389,500 Total 360,000 370,000 370,000 380,000 380,000 389,500 389,500 TOTAL EXPENSES $ 4,056,320 $ 5,300,775 $ 4,549,256 $ 5,245,390 $ 4,645,390 $ 4,658,785 $ 4,658,785 LESS CAPITAL OUTLAY $ (1,725,570) $ (2,717,000) $ (1,846,000) $ (2,487,000) $ (1,887,000) $ (1,837,500) $ (1,837,500) Total Exp without Capital Outlay $ 2,330,750 $ 2,583,775 $ 2,703,256 $ 2,758,390 $ 2,758,390 $ 2,821,285 $ 2,821,285 366 ••• •••• ••••• ••• AppValley Notes: 367 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5800 62 5805 STREET LIGHT UTILITY Public Works DESCRIPTION OF ACTIVITY The Street Light Utility provides funding for the operation and maintenance of the street lights located throughout the City of Apple Valley. Approximately 3,428 street lights are located within the City. Dakota Electric Association maintains approximately 3,116 lights under a fixed rate program and the City owns and maintains approximately 312 lights along Cedar Avenue, Founders/153rd Street and Gaslight Drive. The street light system will continue to expand with future construction of the City's street system. MAJOR OBJECTIVES FOR 2021 The major objective for 2020 within this business unit includes replacement of old HPS (High Pressure Sodium) lights to newer, energy efficient LED (Light Emitting Diode) lights as part of the City's annual street improvement projects. It is also expected that a plan for the aging lighting along CSAH 42 will be developed in conjunction with the County's Corridor Study for 42. MAJOR OBJECTIVES FOR 2022 The major objective for 2021 within this business unit includes continued replacement of old HPS (High Pressure Sodium) lights to newer, energy efficient LED (Light Emitting Diode) lights. This will be coordinated within the annual Street Improvement Program. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2021 No. of DEA Street Lights 3330 3216 3116 3224 3224 3224 No. of City Street Lights 305 308 312 312 312 312 No. of LED Conversions N/A N/A 15 25 20 20 Regular Status Personnel Schedule— FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None 368 Summary Budget Street Light Utility-5800, Dept 62 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Utility Charges 507,360 522,977 555,175 515,000 550,000 566,000 580,150 Grants - - - - - - - Other Revenue - - - - - - - Investment Earnings 995 2,345 6,483 1,000 1,000 1,000 1,000 508,355 525,322 561,658 516,000 551,000 567,000 581,150 Expenditures: Salaries and Wages 1,941 1,514 1,647 6,000 3,000 3,000 3,000 Employee Benefits 359 304 245 - - - - Supplies 3,685 - 260 14,635 14,780 15,360 16,000 Contractual Services 37,711 49,470 16,375 45,799 55,200 54,820 56,960 Utilities 1,278 1,403 1,528 2,100 2,153 2,200 2,300 Utilities for Resale 430,885 419,207 495,868 462,000 420,000 500,000 505,000 Repairs&Maintenance - - - - - - - Training/Travel/Dues - 5,368 7,271 7,000 7,000 7,895 8,130 Other Exp./Insurance 7,893 8,090 20,500 20,500 21,500 21,500 22,000 Capital Outlay - - - 113,687 80,000 45,000 25,000 Transfer to Sewer Fund 15,000 - - - - - - Total 498,751 485,356 543,693 671,721 603,633 649,775 638,390 2021 Capital Outlay Street Project Cimarron and Surrey Trail (Ph. 2) $ 25,000 Street Project 133rd St. $ 20,000 $ 45,000 Continue phased LED street light conversion with annual street projects. 2022 Capital Outlay Street Project Redwood & Juniper $ 10,000 Street Project Greenleaf 6th & 7th $ 15,000 $ 25,000 Continue phased LED street light conversion with annual street projects. City of Apple Valley 369 Department Expense Summary Budget Years (2021-2022) STREET LIGHT UTILITY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6113-OVERTIME-REGULAR EMPLOYEES 1,941 1,514 1,647 3,000 0 3,000 3,000 3,000 3,000 6105-SALARIES AND WAGES 1,941 1,514 1,647 3,000 0 3,000 3,000 3,000 3,000 6138-MEDICARE 27 21 23 0 6139-FICA 118 91 98 0 6141 -PENSIONS-PERA 146 113 124 0 6142-WORKERS COMPENSATION 68 78 0 0 6125-EMPLOYEE BENEFITS 359 304 245 0 6100-TOTAL PERSONNEL SERVICES 2,300 1,819 1,892 3,000 0 3,000 3,000 3,000 3,000 6215-EQUIPMENT-PARTS 3,685 0 260 14,780 0 15,360 15,360 16,000 16,000 6205-SUPPLIES 3,685 0 260 14,780 0 15,360 15,360 16,000 16,000 6237-TELEPHONE/PAGERS 699 803 1,629 5,200 51 3,820 3,820 4,960 4,960 6249-OTHER CONTRACTUAL SERVICES 37,012 48,666 14,746 50,000 3,521 51,000 51,000 52,000 52,000 6230-CONTRACTUAL SERVICES 37,711 49,470 16,375 55,200 3,572 54,820 54,820 56,960 56,960 6255-UTILITIES-ELECTRIC 1,278 1,403 1,528 2,153 817 2,200 2,200 2,300 2,300 6250-UTILITIES 1,278 1,403 1,528 2,153 817 2,200 2,200 2,300 2,300 6260-REPAIRS AND MAINTENA 0 0 0 0 6280-DUES&SUBSCRIPTIONS 5,368 7,271 7,000 7,665 7,895 7,895 8,130 8,130 6270-TRNG/TRAVL/DUES/UNIF 5,368 7,271 7,000 7,665 7,895 7,895 8,130 8,130 6200-TOTAL OPERATING COSTS 42,673 56,241 25,433 79,133 12,054 80,275 80,275 83,390 83,390 6311 -INSURANCE-PROPERTY/LIABILITY 7,893 8,090 20,500 21,500 10,750 21,500 21,500 22,000 22,000 6399-OTHER CHARGES 0 6301 -OTHER EXPENDITURES 7,893 8,090 20,500 21,500 10,750 21,500 21,500 22,000 22,000 6300-TOTAL OTHER EXPENDITURES 7,893 8,090 20,500 21,500 10,750 21,500 21,500 22,000 22,000 6540-TAXABLE MISC FOR RESALE 3,950 0 0 6545-NON-TAXABLE MISC FOR RESALE 430,885 415,257 495,868 420,000 141,628 500,000 500,000 505,000 505,000 6501 -TAXABLE/NON-TAXABLE MISC RESAL 430,885 419,207 495,868 420,000 141,628 500,000 500,000 505,000 505,000 6500-TOTAL EXPENDITURES 430,885 419,207 495,868 420,000 141,628 500,000 500,000 505,000 505,000 6735-CAPITAL OUTLAY-OTHER IMPROVEME 0 0 0 80,000 0 45,000 45,000 25,000 25,000 6701 -TOTAL CAPITAL OUTLAY 0 0 0 80,000 0 45,000 45,000 25,000 25,000 6700-TOTAL CAPITAL OUTLAY 0 0 0 80,000 0 45,000 45,000 25,000 25,000 7110-TRANSFER TO OTHER FUNDS 15,000 0 0 0 7101 -TOTAL TRANSFERS 15,000 0 0 0 7100-TOTAL TRANSFERS 15,000 0 0 0 498,751 485,356 543,693 603,633 164,431 649,775 649,775 638,390 638,390 370 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL DEPT 62:STREET LIGHT UTILITY-5805 (5801 Revenue,5805 Expenses) Public Works Department COMPANY 5800: STREET LIGHT UTILITY JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTION PROP RECOMMEND PROP RECOMMEND REVENUE 4919 Street Light Utility Charges 515,000 550,000 550,000 566,000 566,000 580,150 580,150 Interest Revenue 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Total 516,000 551,000 551,000 567,000 567,000 581,150 581,150 6113 Overtime-Reg(Street Light Survey 3x Annually) 6,000 3,000 - 3,000 3,000 3,000 3,000 Total 6,000 3,000 - 3,000 3,000 3,000 3,000 6215 EQUIPMENT-PARTS Light Bollards Founders Ln-Damaged Equip 3,780 3,780 3,780 3,860 3,860 4,000 4,000 City Owned Street Lights-Damaged Equip 4,855 11,000 11,000 11,500 11,500 12,000 12,000 Elecsys Street Light Monitoring System 6,000 - - - - 41,000 41,000 Total 14,635 14,780 14,780 15,360 15,360 16,000 16,000 6237 TELEPHONE/PAGERS Gopher State One Call Locates City-owned 2,704 3,700 3,700 3,820 3,820 3,960 3,960 Elecsys Light Monitoring Service(air time) 1,440 1,500 - - - 1,000 1,000 Total 4,144 5,200 3,700 3,820 3,820 4,960 4,960 6249 OTHER CONTRACTUAL SERVICES Electric Locating Service 12,000 9,000 9,000 9,000 9,000 9,000 9,000 Electrician-Repair Damaged City-owned Lights 6,650 10,000 10,000 10,000 10,000 10,000 10,000 Cedar Ave Street Light Maint Contract 7,005 15,000 15,000 15,000 15,000 15,000 15,000 Repaint Ring Route Lighting 16,000 16,000 16,000 17,000 17,000 18,000 18,000 Total 41,655 50,000 50,000 51,000 51,000 52,000 52,000 6255 UTILITIES-ELECTRIC Electric for Traffic Signals-City+County 2,100 2,153 2,150 2,200 2,200 2,300 2,300 Total 2,100 2,153 2,150 2,200 2,200 2,300 2,300 6280 DUES&SUBSCRIPTIONS Cartegraph On-line Licenses 7,000 7,000 7,665 7,895 7,895 8,130 8,130 Total 7,000 7,000 7,665 7,895 7,895 8,130 8,130 6311 INSURANCE Street Lights 20,500 21,500 21,500 21,500 21,500 22,000 22,000 Total 20,500 21,500 21,500 21,500 21,500 22,000 22,000 6545 NON-TAXABLE MISC FOR RESALE Street Light Electric Charges 462,000 420,000 495,000 500,000 500,000 505,000 505,000 Total 462,000 420,000 495,000 500,000 500,000 505,000 505,000 6735 CAPITAL OUTLAY-OTHER IMP Street Project-AV 11th&12th 25,000 - - - - - - Street Project-Johnny Cake Ridge Road 88,687 - - - - - - Street Project-Gardenview Drive - 30,000 30,000 - - - - Street Project-Cimarron&Surrey Trail - 50,000 50,000 25,000 25,000 - - Street Project-133rd St. - - - 20,000 20,000 - - Street Project-Redwood&Juniper - - - - - 10,000 10,000 Street Project-Greenleaf 6th&7th - - - - - 15,000 15,000 Total 113,687 80,000 80,000 45,000 45,000 25,000 25,000 TOTAL EXPENSES 671,721 603,633 674,795 649,775 649,775 638,390 638,390 REVENUE 516,000 551,000 551,000 567,000 567,000 581,150 581,150 371 COMPANY DEPARTMENT BUSINESS UNIT ACTIVITY 5600 60 5605 CEMETERY Public Works DESCRIPTION OF ACTIVITY The Cemetery Fund provides for the operation and maintenance of Lebanon Cemetery located at the intersection of Pilot Knob Road and 150th Street (County Road 42). The City of Apple Valley acquired the original 10 acre cemetery in 1998 to ensure the continued operation and general upkeep of the property. Lebanon Cemetery has space for an additional 8,000 burials based on the expansion of three acres along Embry Path. The development of the new area has allowed the main entrance to be moved off the County Road system to a safer access from the east off Embry Path. SERVICE CATEGORIES Management and operations of the Lebanon Cemetery is provided by Public Works Department staff using city-owned equipment and contractual services from private companies. The following services are provided within this division. 1. Cemetery Management and Lot Sales • Provide sales of cemetery lots and cremation niches • Assist customers with interment service arrangements • Manage interment records in accordance with State requirements and industry standards 2. Interment Services • Provide interments within columbarium structures and cremation boulders • Excavate traditional graves through contract with a private excavation contractor • Excavate cremation graves by City staff using city-owned equipment • Restore lawn turf for interment sites 3. Maintenance of Grounds • Provide turf mowing and trimming through contract with a commercial lawn maintenance company • Repair and maintain lawn sod, trees and landscaping throughout the cemetery grounds • Repair and maintain internal driveways, parking lots, boundary fence, entrance monuments, street lights, irrigation, and plow snow during the winter season 372 MAJOR OBJECTIVES FOR 2021 and 2022 In 2021, the installation of a grounds maintenance building is planned for storage of cemetery equipment and supplies needed to care for the cemetery and conduct interments. Fencing and screening of the maintenance area is planned for security of equipment and aesthetics of the cemetery. 2022 objectives will consist of the addition of a Veterans Memorial honoring all branches of the armed forces. Installation is planned in cooperation with area military entities such as the American Legion. An additional Columbarium structure on the south side of the shelter feature is also planned for installation. IMPACT MEASURES / PERFORMANCE INDICATORS Actual Actual Actual Projected Projected Projected Item 2017 2018 2019 2020 2021 2022 Lot/ Niche Sales— Resident 83 43 59 52 65 75 Lot/ Niche Sales— Non Resident 25 19 26 23 25 30 Lot/ Niche Sales Total 108 62 85 85 90 105 Number of Burials 58 35 67 55 65 75 Regular Status Personnel Schedule— FTE's Adopted Adopted Adopted Adopted Proposed Proposed Position Title 2017 2018 2019 2020 2021 2022 None 373 Summary Budget Department 60 Cemetery 2017 2018 2019 2019 2020 2021 2022 Actual Actual Actual Adopted Adopted Proposed Proposed Revenue: Sales 187,229 150,393 209,248 170,400 180,600 191,700 201,700 Other Revenues 310 310 40 2,110 2,000 2,000 2,000 Investment Earnings 7,114 11,280 17,404 8,240 4,000 4,000 4,000 194,653 161,983 226,692 180,750 186,600 197,700 207,700 Expenditures: Salaries&Wages 3,022 986 2,218 2,700 2,750 2,750 2,820 Employee Benefits 591 195 632 625 625 625 640 Supplies 13,422 5,954 7,478 16,865 13,750 7,669 12,490 Contractual Services 76,598 46,686 46,252 44,083 45,088 42,825 43,660 Utilities 1,588 1,397 1,502 2,410 2,800 2,977 3,190 Repairs&Maintenance - - - 1,321 410 1,355 1,400 Training/Travel/Dues 809 5,540 8,115 8,550 8,740 9,660 9,975 Other Expense 12,127 7,448 14,431 15,885 18,213 23,583 23,540 Depreciation 19,311 20,767 37,656 19,475 19,500 40,000 42,000 Other Not Capitalized - 102 - - - - - Total Exp 127,468 89,074 118,282 111,914 111,876 131,444 139,715 Net Income 67,185 72,909 108,410 68,836 74,724 66,256 67,985 Change in Cash Less Capital Outlay - - (22,259) (376,500) (255,000) (70,500) (180,000) Add: Depreciation 19,311 20,767 37,656 19,475 19,500 40,000 42,000 Net Change in Cash 146,779 109,841 133,679 (245,111) (123,624) 100,944 1,715 2021 Capital Outlay: Grounds Maintenance Building $ 45,000 Columbaria Planter & Benches $ 10,500 Master Plan Improvements $ 15,000 $ 70,500 2022 Capital Outlay: Veterans Memorial $ 50,000 Columbarium Footings and Landscape Design $ 100,000 Master Plan Improvements $ 30,000 $ 180,000 City of Apple Valley 374 Department Expense Summary Budget Years (2021-2022) CEMETERY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6110-SALARY-REGULAR EMPLOYEES 0 0 861 0 6113-OVERTIME-REGULAR EMPLOYEES 3,022 986 1,357 2,750 559 2,750 2,750 2,820 2,820 6105-SALARIES AND WAGES 3,022 986 2,218 2,750 559 2,750 2,750 2,820 2,820 6138-MEDICARE 42 14 32 40 8 40 40 40 40 6139-FICA 181 58 135 165 35 165 165 170 170 6141 -PENSIONS-PERA 227 74 158 205 42 205 205 210 210 6142-WORKERS COMPENSATION 140 49 108 215 12 215 215 220 220 6145-MEDICAL INSURANCE 184 1,105 6170-EMPLOYEE PAID PREMIUMS 15 0 6125-EMPLOYEE BENEFITS 591 195 632 625 1,202 625 625 640 640 6100-TOTAL PERSONNEL SERVICES 3,613 1,181 2,849 3,375 1,761 3,375 3,375 3,460 3,460 6211 -SMALL TOOLS&EQUIPMENT 5,449 3,791 486 8,855 0 1,750 1,750 2,500 2,500 6214-CHEMICALS 19 171 0 6229-GENERAL SUPPLIES 7,973 2,144 6,821 4,895 2,253 5,919 5,919 9,990 9,990 6205-SUPPLIES 13,422 5,954 7,478 13,750 2,253 7,669 7,669 12,490 12,490 6205-SUPPLIES 0 0 0 0 6231 -LEGAL SERVICES 0 2,585 0 155 0 150 150 150 150 6234-CITY ENGINEER CONSULTANT SERV 2,855 5,879 7,035 6234-CITY ENGINEER CONSULTANT SERV 15,680 0 0 0 6235-CONSULTANT SERVICES 27,888 15,296 3,892 4,330 4,000 4,460 4,460 4,590 4,590 6239-PRINTING 0 0 151 215 0 215 215 220 220 6240-CLEANING SERVICE/GARBAGE 154 0 0 0 6249-OTHER CONTRACTUAL SERVICES 32,877 25,950 36,331 40,388 13,479 38,000 38,000 38,700 38,700 6230-CONTRACTUAL SERVICES 60,919 46,686 46,252 45,088 24,514 42,825 42,825 43,660 43,660 6230-CONTRACTUAL SERVICES 15,680 0 0 0 6255-UTILITIES-ELECTRIC 1,038 758 1,139 1,070 509 1,540 1,540 1,650 1,650 6257-UTILITIES-PROPANE/WATER/SEWER 550 639 363 1,730 0 1,437 1,437 1,540 1,540 6250-UTILITIES 1,588 1,397 1,502 2,800 509 2,977 2,977 3,190 3,190 6265-REPAIRS-EQUIPMENT 0 0 0 410 0 1,355 1,355 1,400 1,400 6260-REPAIRS AND MAINTENA 0 0 0 410 0 1,355 1,355 1,400 1,400 6276-SCHOOLS/CONFERENCES/EXP OTHER 724 0 450 1,150 0 1,150 1,150 1,200 1,200 6277-MILEAGE/AUTO ALLOWANCE 0 0 0 240 0 240 240 260 260 6280-DUES&SUBSCRIPTIONS 85 5,540 7,665 7,350 7,937 8,270 8,270 8,515 8,515 6270-TRNG/TRAVL/DUES/UNIF 809 5,540 8,115 8,740 7,937 9,660 9,660 9,975 9,975 6200-TOTAL OPERATING COSTS 76,738 59,576 63,346 70,788 35,212 64,486 64,486 70,715 70,715 6200-TOTAL OPERATING COSTS 15,680 0 0 0 6310-RENTAL EXPENSE 495 0 385 2,000 0 1,200 1,200 1,300 1,300 6311 -INSURANCE-PROPERTY/LIABILITY 4,400 4,600 2,300 4,770 4,770 5,000 5,000 6312-TAXES/SPECIAL ASSESSMENTS 1,547 1,485 1,423 1,763 681 1,763 1,763 1,815 1,815 6324-CREMATION VAULTS 2,588 0 146 2,000 1,068 1,200 1,200 1,400 1,400 6325-COLUMBARIUM 4,851 3,856 4,690 3,800 1,689 5,200 5,200 4,200 4,200 6326-CREMATION BOULDER 852 0 537 1,750 358 6,550 6,550 6,825 6,825 6333-GENERAL-CASH DISCOUNTS -39 0 -4 0 6351 -VISA/BANK CHARGES 1,834 2,107 2,854 2,300 1,437 2,900 2,900 3,000 3,000 6301 -OTHER EXPENDITURES 12,127 7,448 14,431 18,213 7,534 23,583 23,583 23,540 23,540 City of Apple Valley 375 Department Expense Summary Budget Years (2021-2022) CEMETERY 2020 2021 2021 2022 2022 Object 2017 2018 2019 Council 06/30/20 Dept Admin Dept Admin Account Actual Actual Actual Adopted YTD Actual Proposed Recommend Proposed Recommend Original 6301 -OTHER EXPENDITURES 0 0 0 0 6300-TOTAL OTHER EXPENDITURES 12,127 7,448 14,431 18,213 7,534 23,583 23,583 23,540 23,540 6300-TOTAL OTHER EXPENDITURES 0 0 0 0 6610-DEPRECIATION 19,311 20,767 37,656 19,500 37,488 40,000 40,000 42,000 42,000 6601 -TOTAL DEPRECIATION 19,311 20,767 37,656 19,500 37,488 40,000 40,000 42,000 42,000 6600-TOTAL DEPRECIATION 19,311 20,767 37,656 19,500 37,488 40,000 40,000 42,000 42,000 6740-CAPITAL OUTLAY-MACH/EQ/OTHER 0 102 4,375 255,000 10,787 70,500 70,500 180,000 180,000 6701 -TOTAL CAPITAL OUTLAY 0 102 4,375 255,000 10,787 70,500 70,500 180,000 180,000 6700-TOTAL CAPITAL OUTLAY 0 102 4,375 255,000 10,787 70,500 70,500 180,000 180,000 6810-CONSTRUCTION IN PROGRESS 0 0 17,884 0 -447 6801 -TOTAL CONSTRUCTION COSTS 0 0 17,884 0 -447 6800-TOTAL CONSTRUCTION COSTS 0 0 17,884 0 -447 7101 -TOTAL TRANSFERS 0 0 0 0 7100-TOTAL TRANSFERS 0 0 0 0 127,468 89,074 140,541 366,876 92,336 201,944 201,944 319,715 319,715 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 376 DEPT 60: CEMETERY-5605 Public Works Department COMPANY 5600: CEMETERY FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND REVENUE 4610 Lot Sales 120,000 105,000 122,000 110,000 110,000 115,000 115,000 4612 Grave/urn Digging 40,000 65,000 50,000 70,000 70,000 75,000 75,000 4613 Monument/Marker Locating 4,000 4,000 3,000 4,500 4,500 4,500 4,500 4614 Cremation Vaults 2,400 2,400 2,400 2,700 2,700 2,700 2,700 4615 Holiday/Weekend Fee 4,000 4,200 4,200 4,500 4,500 4,500 4,500 5010 Investment Interest 8,240 4,000 4,000 4,000 4,000 4,000 4,000 5310 Contributions/Donations - - 250,000 - - - - 5399 Other Misc Revenue 2,110 2,000 2,000 2,000 2,000 2,000 2,000 Total 180,750 186,600 437,600 197,700 197,700 207,700 207,700 SALARIES 6113 Overtime-Regular 2,700 2,750 1,500 2,750 2,750 2,820 2,820 6138 Medicare 40 40 40 40 40 40 40 6139 FICA 165 165 165 165 165 170 170 6141 Pension-PERA 205 205 205 205 205 210 210 6142 Worker's Compensation 215 215 215 215 215 220 220 Total 3,325 3,375 2,125 3,375 3,375 3,460 3,460 6211 SMALL TOOL&EQUIPMENT Hand Tools 346 355 355 - - 500 500 Metal Detector-Monument Locator 1,185 - - 1,200 1,200 - - Ground Thawing Equip-Replacement - - - - - 2,000 2,000 Cremation Vault Stand-Holland - 3,000 3,000 - - - - Trimmer 200 - - 250 250 - - Backpack Blower 250 - - 300 300 - - Mantis Tiller 300 - - - - - - Auger Bits - 2,500 2,500 - - - - Compactor - 3,000 1,500 - - _ - - Total 2,281 8,855 7,355 1,750 1,750 2,500 2,500 6229 GENERAL SUPPLIES Tree/Shrub/Annual Flower Replacement 2,013 2,065 1,265 2,127 2,127 2,190 2,190 Pulverized Dirt 509 520 1,320 536 536 550 550 Seed 563 575 1,700 592 592 610 610 Flags,Carpet,Wood,etc. 1,104 1,130 1,130 1,164 1,164 1,200 1,200 Hydroseed Supplies 595 605 - - - 640 640 Temporary Name Plates 500 - - 500 500 - - Lot Markers - - - 1,000 1,000 - - Signage 3,500 - - - - - - Concrete Storage Bins 4,800 - - - - 4,800 4,800 Map Stand 1,000 - - - - - Total 14,584 4,895 5,415 5,919 5,919 9,990 9,990 6231 LEGAL SERVICES Legal Services Fees 150 155 155 150 150 150 150 Total 150 155 155 150 150 150 150 6235 CONSULTANT SERVICES Engineering&Surveying(New area) 4,223 4,330 4,330 4,460 4,460 4,590 4,590 Total 4,223 4,330 4,330 4,460 4,460 4,590 4,590 6239 PRINTING/PUBLISHING News Ads,Brochures,Deeds,etc. 210 215 215 215 215 220 220 Total 210 215 215 _ 215 215 220 220 6249 OTHER CONTRACTUAL SERVICES Grave Excavation 11,500 11,788 15,000 15,000 15,000 16,000 16,000 Lawn Service 27,500 28,000 20,000 22,000 22,000 22,700 22,700 Irrigation Service _ 500 600 500 1,000 1,000 1,000 1,000 Total 39,500 40,388 35,500 38,000 38,000 38,700 38,700 6255 UTILITIES-ELECTRIC Lighting 1,070 1,070 1,260 1,300 1,300 1,400 1,400 Irrigation 119 120 120 240 240 250 250 Total 1,189 1,070 1,380 1,540 1,540 1,650 1,650 6257 UTILITIES-OTHER LP for Thawing Ground 221 230 230 237 237 240 240 Water for Irrigation 1,000 1,500 700 1,200 1,200 1,300 1,300 Total 1,221 1,730 930 1,437 1,437 1,540 1,540 6265 REPAIRS-EQUIPMENT Fencing,Misc. 401 410 410 410 410 450 450 Parking Lot Lights 920 945 945 945 945 950 950 Total 1,321 410 1,355 1,355 1,355 1,400 1,400 6276 SCHOOL/CONF/EXP-OTHER MAC Conference 1,120 1,150 1,150 1,150 1,150 1,200 1,200 Total 1,120 1,150 1,150 1,150 1,150 1,200 1,200 CITY OF APPLE VALLEY 2021 BUDGET ACCOUNT DETAIL 377 DEPT 60: CEMETERY-5605 Public Works Department COMPANY 5600: CEMETERY FUND JDE 2019 2020 2020 2021 2021 2022 2022 ACC'T DESCRIPTION COUNCIL COUNCIL YEAR END DEPT ADMIN DEPT ADMIN ADOPTED ADOPTED PROJECTED PROP RECOMMEND PROP RECOMMEND 6277 MILEAGE/AUTO ALLOWANCE MAC Conference 215 200 200 200 200 215 215 Other 45 40 40 _ 40 40 45 45 Total 260 240 240 240 240 260 260 6280 DUES&SUBSCRIPTIONS MN Association of Cemeteries 170 175 175 175 175 180 180 Cartegraph On-line Licenses 7,000 7,175 7,857 8,095 8,095 8,335 8,335 Total 7,170 7,350 8,032 8,270 8,270 8,515 8,515 6310 Rental Expense Tree Sprayer, Excavator - 2,000 1,200 1,200 1,200 1,300 1,300 Total - 2,000 1,200 1,200 1,200 1,300 1,300 6311 INSURANCE 4,400 4,600 4,600 4,770 4,770 5,000 5,000 4,400 4,600 4,600 4,770 4,770 5,000 5,000 6312 SPECIAL ASSESSMENTS Assessments on the land purchased 1,720 1,763 1,763 1,763 1,763 1,815 1,815 Total 1,720 1,763 1,763 1,763 1,763 1,815 1,815 6324 CREMATION VAULTS Purchase vaults 1,800 2,000 2,000 1,200 1,200 1,400 1,400 Total 1,800 2,000 2,000 1,200 1,200 1,400 1,400 6325 COLUMBARIUM Niche Plaques 3,600 3,800 3,800 4,000 4,000 4,200 4,200 Vases 1,270 - _ 1,200 1,200 Total 4,870 3,800 3,800 5,200 5,200 4,200 4,200 6326 CREMATION BOULDERS Boulders - - - 4,800 4,800 5,000 5,000 Scrolls 725 1,000 1,000 1,000 1,000 1,030 1,030 Emblems 250 450 450 450 450 475 475 Portraits 220 300 300 300 300 320 320 Total 1,195 1,750 1,750 6,550 6,550 6,825 6,825 6351 VISA/BANK CHARGES 1,900 2,300 2,800 2,900 2,900 3,000 3,000 Total 1,900 2,300 2,800 2,900 2,900 3,000 3,000 6610 DEPRECIATION 19,475 19,500 38,000 40,000 40,000 42,000 42,000 Total 19,475 19,500 38,000 40,000 40,000 42,000 42,000 6740 CAPITAL OUTLAY-OTHER ITEMS Columbarium - 50,000 50,000 - - - - Fence 250,000 - - - - - - Columbarium Footing&Landscape Design - - - - - 100,000 100,000 Funeral Off-site Burial Structure Feature 50,000 50,000 350,000 - - - - Concrete walk way-W curb to Center Section 55,000 55,000 55,000 - - - - Security Cameras 15,000 - - - - - - Concrete walk way-E Curb to Center Section - 55,000 55,000 - - - - Boulder area development - 45,000 45,000 - - - - Irrigation-Extend into New Area 6,500 - - - - - - Grounds Maintenance Building - - - 45,000 45,000 - - Master Plan Improvements - - - 15,000 15,000 30,000 30,000 Landscape Design-Shelter,Feature Area - - - - - - - Columbarium Planter&Benches,Bench - - - 10,500 10,500 - - Veterans Memorial - - - - - 50,000 50,000 Total 376,500 255,000 555,000 70,500 70,500 180,000 180,000 Total Net of Personnel 485,089 363,501 676,970 198,569 198,569 316,255 316,255 TOTAL EXPENSES $ 488,414 $ 366,876 679,095 201,944 201,944 319,715 319,715 LESS CAPITAL OUTLAY (376,500) (255,000) (555,000) (70,500) (70,500) (180,000) (180,000) Total Exp without Capital Outlay 111,914 111,876 124,095 131,444 131,444 139,715 139,715 8/27/2020 • • • • • • • • • • • • • • • • • • • • Apple I . Valley 2021 Budget and Tax Levy Informal City Council Meeting August 27, 2020 Tonight's Schedule Overall View Significant impacts Changes since the 8-12-20 version Updated Fiscal Disparity Distribution amounts received Results in slight reduction ( $1 .95/yr. reduction) Valuation changes and tax impacts Council discussion & direction 1 8/27/2020 Budget Timeline Staff Budget preparation - June through July Draft Budget distributed - mid August Budget Workshop - August 26, others ? Scheduled to adopt Preliminary Budget and Levy in early September (September 10) Notify County by September 30 of Council meeting date to discuss the budget and levy where the public is invited to attend Budget Timeline Recommend setting budget meeting date for December 10, 2020 County required to send Parcel Specific Notices during 2nd and 3rd weeks of November Council to hold budget discussion (TNT meeting), December 10th Adopt Final Budget and Tax Levy at December 10th Council Meeting (Backup date December 24th) 2 8/27/2020 Budget Timeline Recommend setting budget meeting date for December 10, 2020 County required to send Parcel Specific Notices during 2nd and 3rd weeks of November Council to hold budget discussion (TNT meeting), December 10th Adopt Final Budget and Tax Levy at December 1Oth Council Meeting (Backup date December 24th) Budget Climate Economy experiencing significant decline State Budget currently experiencing deficits projections lowered $2.4B Projected Deficit Balance `20-'21 (State Revenue Dept. May`20) Ilk • ;, Offset by $2.36B Budget Reserve G Unknown impact to future MSA projects Levy Limits expired after 2014iaMON Residential property values rising: 4.3% Results in loss of Homestead MVE for homeowner Commercial property values increased significantly for '21 w/ 4.5% appreciation and new construction of 1 .45% 3 8/27/2020 Two Year Budget Provides two year look Assumptions made Revenue assumptions Expenditure assumptions 2021 reduce the prior '21 amounts from L/Y budget 2022 limit increase to 2.5% 2021 Budget Items of Note Preliminary levy increases 4.34% 5th Lowest of 15 comparable cities Median home EMV increasing 3.18% (3.62% TMV) M.,6,6,i,Ap4Miegan Value Home up 2.76%, or . Loss of Homestead Market Value Exclusion (MVE) accounts for $3 of increase Fiscal Disparities impact of $71 ,000 related to Tax Rate drop Utility Rates- typical user: Water rate up 5% $2.59/qtr or $0.86/mo Sewer rate up 5% $3.63/qtr or $1.21/mo Storm water rate up 10% $2.15/qtr or $0.72/mo Street lights up 3% $0.17/qtr or $0.06/mo Total 5.6% $8.54/qtr or $2.85/mo 4 8/27/2020 2021 Budget — Items of Note (cont'd) • Health Ins. — increase expected at "cap" Health Ins. Budget Impact — stable, 2022 out for bids COLA No New Positions for '21 or '22: Capital Outlay $21 .9 M down $5.3M (vs 27.3M in'20 & 27.1M in '19) Council Contingency @ $40,490 (could be increased to $156,090) Calendar Prelim Adoption 9-10-20 Final Adoption 12-10-20 2021 Budget — Items of Note (cont'd) Pavement Management Levy increase: $124,000, or 3.5% Transfer to Municipal Building Fund up $6,000 Education Building Fund Assumes replacement tenant in mid 2021 Liquor — business improving '21 budgeted sales 2.1 % higher than projected 2020 '20 projected sales 1 .2% higher than '20 original budget Water/Sewer Utility, capital outlay down $3.2M for '21 Street program down $976,000, meter program completed in `20 5 8/27/2020 Overall Levy Increase Drivers Levy increase of $1 ,187,781 (4.3%) Driven by: Increased transfer to Road Fund $ 124,000 Increased transfer to Muni Bldg Fund $ 6,000 Increased voter approved debt service $ 32,000 COLA & Step incr. impact for (G/F) $ 665,000 Increase in Health Insurance $ 161 ,000 Increase capital outlay (non VERF) $ 67,700 Reduction in Equip. Cert. Debt Service (applied to VERF incr.) $(285,000) Increased VERF $ 193,000 5% drop in GF revenue other than property tax $ 494,000 PROPERTY VALUATIONS 6 8/27/2020 Overall Property Values Increase 5. 13% New Appreciation Change [perty Class Payable 2020 Construction Existing Payable 2021 2020 to Value Properties (prelim) i 2021 Residential $4,839,029,512 $33,728,700 $174,617,575 $5,047,375,787 4.31% Commercial / Ind. $552,429,000 $7,997,400 $25,015,600 $585,442,000 5.98% Utility $11,909,900 $0 $45,900 $11,955,800 0.39% A•ricultural $1,228,500 $0 $37,300 $1,265,800 3.04% Cabins $304,100 $0 $14,400 $318,500 4.74% Apartments $568,155,756 $27,766,700 $39,235,944 $635,158,400 11.79% Personal Propert $44,540,200 $0 $195,000 $44,735,200 0.44% Total $6,017,596,968 $69,492,800 $239,161,719 $6,326,251,487 5.13% I-- Ellinli. Overall Preliminary Tax Capacity Increases 6.77% %Change in Tax Capacity by type (Overall 6.77%increase in'21) -10% -5% 0% 5% 10% 15% 20% i J i 1 Residential&Cabin 6.70% 3.67% MEM C/I & Utility 1.44% 12.43% Agricultural 0.00% 3.70% ME LI Apartments 5.16% 7.2 % Pay'21 New Construction value Pay'21 MV Appreciation 7 8/27/2020 39% of Tax Capacity Growth was in C/I and Apartment Property Class (vs 8./1 % in '20) Change in Tax Capacity- by Property Class (non-captured) (pay '20 vs pay '21) 92.5% 0 1 0 61.0% 50% 18.6% 20.4% 3.3% 0.0% 4.8% 0% -0.5% Residential & C/ I & Utility Agricultural Apartments -50% Cabin •%change as%of Total Change in "non-captured" -PAY'20 •%change as %of Total Change in "non-captured" - PAY '21 $1 ,353,000 of Tax Capacity Growth was in C/I and Apartment Property Class (vs $304,000 in'20) Change in Tax Capacity- by Property Class (non-captured) (pay '20 vs pay '21) $4,000,000 $3,469 222 $3,000,000 1 $2,119,803 $2,000,000 $709,098 $1,000,000 $124,848 $644,492 $373 $1719 $- $(20,437) Residential& C/I&Utility Agricultural Apartments $(1,000,000) Cabin •Tax Cap Change(Excluding TIF) •Tax Cap Change(Excluding TIF) 8 8/27/2020 Nearly 50% of the Commercial Value Increase from 10 Properties Property Increased Common Name Address Street Value CUBESMART SELF STORAGE 14570 JOHNNY CAKE RIDGE R $4,886,100 MENARDS 6055 150TH ST W 3,125,200 MCCORMICK COMPUTER RESALE 14925 ENERGY WAY 1,881,600 APPLE VALLEY SQUARE 7552-638 150TH ST W 781,300 SHADY DEAL DEPOT 7370 153RD ST W 738,000 CARIBOU 15730 EMPEROR AVE 675,400 APPLE VALLEY MEDICAL CENTER 14655 GALAXIE AVE 632,400 PUBLIC STORAGE 15075 FOLIAGE AVE 464,300 OLD NATIONAL BANK 14665 GALAXIE AVE 441,100 PUBLIC STORAGE 7233 155TH ST W 431,300 $14,056,700 Median Value Home Increases 3.2% to $285,900 for 2021 . all time high Assessors Estimated Market Value Median Value Homesteaded Residential $310,000 $285,900 $290,000 $277,100 $270,000 $250,000 $230,000 $241,400 $210,000 $190,000 $170,000 $186,000 CO T O x- N CO IO p Is- 00 6) O O O O O O O O O O O O O O N N N N N N N N N N N N N N p y N L Tax Payable Year a 9 8/27/2020 2020 to 2021 ' , /' lI—UI EMV Change ' Y,„ ri-,' .r, :r F �� ■r .,401 _ _',-. Increased Value Pa it\ ' elll � °'i'l �zoleoa% � yy� �: � �eol to a% Y—"+ �� - ,, •• =1s.ol to zo% lilt �,• - \��T r/ ' No Change in Value i� � -v 1`,•; �� ¢-..r ��Y Decreased Value 7 ■ ..,,4.27 . E 0-2.01 to i% il 'Imm i La2d, Apple Percent Change Market Value 2020-2021 PPVa l, Residential Estimated Market Value — Median Incr. 3. 18% for '21 (TMV 3.62%) 3000 %Change EMV 2500 - 2000 75%Increased 4.7%or leis_ 1500 1000 - 500 I I I I 'i 0 ■ _I _I ■1 II II II I �l I L . I_ 1_ ■_ . 1 ■ _ 1. e e * * * e * * e e * * e e * * e * * * e * * e e w w e e e e e e .i 0 C1 CO N t0 IA cl. ITN .i 0 -I N m a 1A to N CO CO 0 .i N m a in t0 N CO 01 0 0 O .I G O O O O O O O O O O ° ° ° ° ° ° ° ° ° 00000000000A 71 .-0 o 0 0 0 0 0 N N N e t>o cl cl0 v cl ri .i o 0 0 0 0 0 0 0 0 0 .-I .i .-I .ti .i .i .-I .ti .i .i .-I rn o r 4 N m v ui to I: ae o O O o o O O o o O O 01 O .i N m V N ty I: 00 01 •Pay 2020-Homesteaded Pay 2021-Homesteaded 10 8/27/2020 Median Commercial Value Pay '21 Increase 3.7% % Change in EMV (Commercial Only) 80 70 60 50 40 30 20 10 _ _ • IIIIIIIIIIuI . _ 1 • e e e e e e e e e e e e e e e e 0 e e e .e e e e 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 I� Cfl LI? M N — O N M V LO O I,- 00 O O — N c cc O r- 00 0 O O 0 — i i i 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 A i o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O O O O O O o 0 0 0 0 0 0 0 0 0 0 O �j C,.j CV Cj 0 0 0 0 0 0 0 0 0 O) ' ' O N M 4 00 O O O O O O O O O O O ' O O — N c - LO CO f,- CO O COMM Pay 2019 COMM Pay 2020 ■COMM Pay 2021 Median Commercial Value Pay '21 Increase 3.7% Change in EMV (Commercial Only) 80 70 60 50 40 30 20 10 .. • .. ._ ._ I. khbhblllddbhJ .. . _ �I 0 C0 c C - Cn ti CO O CO C C O O O O o0 r- O O oONN O p 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 A o 0 0 0 0 0 0 0 0 _ o 0 0 0 0 0 0 0 0 0 0 V O O O O O O O O O o 0 0 0 0 0 0 0 0 0 0 a0 1� cO lf) 4 C j N p O O O O O O O O O CA ' ' ' ' ' O N M 4 Lri O t` cp O O O O O O O O O O O ' O O N M LOCO I� co a, COMM Pay 2019 ■COMM Pay 2020 ■COMM Pay 2021 11 8/27/2020 New Commercial Construction Accounts for 11 .4M of $30M Commercial Increase $ Change in EMV (Commercial Only) $14,000,000 $12,000,000 $10,000,000 - $8,000,000 $6,000,000 $4,000,000 $2,000,000 - . " ' ' I . - , ■ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $(2,000,000) o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 � O W O � CO In � M N � O � N M d' In CO f� W W O � N M � In CO f� O W O O C ' 0000000o , 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 V o 0 0 0 0 0 0 0 0 0 O O O O O O O O O o 0 0 0 0 0 0 0 0 0 C+0 I� O M N O O ' ' ' ' ' ' ' ' ' O N c6 6 O CO O O O O O C. O O O ' O) O N Ch LO CO N- CO O) •Pay 2021 Commercial VALUE Added Property Tax Levy Components Levy Component 2020 2021 Difference %Increase General Fund $22,047,895 $23,359,336 1,311,441 5.9% Street Maintenance(Levy support) 3,540,000 3,664,000 124,000 3.5% Muni Bldg Fund 192,000 198,000 6,000 3.1% Property Tax Delinquencies 50,000 50,000 - 0.0% Ice Arena Support 121,000 121,000 - 0.0% Debt Service — Voter Approved 1,016,230 1,048,445 32,215 3.2% Debt Service— all Other Levy 413,875 128,000 (285,875) -69.1% Total '$27,381,000 '$28,568,781 $1,187,781 4.3% 12 8/27/2020 2020 Budget Maintains Support of Debt Service and Street Maintenance Program 20% 10.0% 18.8% 18.3% 18.2% 16.9% 18% 16% 14% %.0° ° ° 12.9% 10% 1 8% IIIII 6% _4 4% 1.7% 1.9% 1.5 0 1. /o 0.4% ,-- 2% 3.9% 3.7% 3.8% 3.7% 3.7% irk -A N. CO CO o N N O O O O O N N N N N •Tax Supported Street Maintenance Levy as%of Levy o Tax Supported Bonds-Equipment Certificates ❑Tax Supported D/S-Park Bonds Trend in Infrastructure Preservation Program infrastructure Funding History(in$1,000's) $18,000 $16,000 I $14,000 I $12,000 I I ll$10,000 I $8,000 $6,000 limM — $4,000 I I I M — — — — $2,0 = M M 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 •Levy Support •Water Fund —Sewer Fund •Stormwater Fund •Street Light Utility •Other(Sp Asmt., FCPF,etc) •MSA Funding 13 8/27/2020 ren in n ras ruc ure reserva ion rogram —Local Share Only (excluding Municipal State Aid & Other Govt's) infrastructure Funding History(in $1,000's)- Local Share(Excludes MSA&Other Govt's Share) 8,000 7,000 ,000 5 ■ MM. ■ ,000 E M ME N 3,000 ■ ■ ■ ■ ■ ■ ■ ■ ■ ■ 2,000 ■ ■ ■ ■ ■ ■ ■ ■ ■ ■ ■ 2,000 1,000 - 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 •Street Light Utility - - - - 25 25 - 114 50 45 25 180 175 •Stormwater Fund 280 490 250 395 195 450 557 950 995 704 508 940 875 •Sewer Fund 500 400 500 520 1,210 700 1,060 1,146 1,392 891 615 620 650 •Water Fund 500 400 475 603 1,371 1,100 1,085 1,608 1,319 844 444 690 725 •Levy Support 1,675 2,755 2,855 2,940 3,028 3,332 3,417 3,437 3,540 3,664 3,774 3,887 4,003 TAX IMPACTS TO MEDIAN VALUED HOME 14 8/27/2020 Sample Calculation (City portion only) Property Value 285,900 Less Homestead MV Exclusion ( 11,509) = Taxable Market Value 274,391 State Class Rate 1.0% = Tax Capacity 2,744 Property Tax rate 38.47% = Gross taxes paid $ 1,056 Plus Referendum 46 Property Tax Dollars Paid - City $ 1, 102 amp a ouse Example #1 Median Valued Home pay 2021 Market Value $ 285,900 that experienced 3.18% increase (3.62% in TMV) Represents the Median Sample Home in Apple Valley Levy for proposed 2021 increases by $1,187,780 or 4.34% Changes Tax Extension/Tax Capacity Rate from 38.78% to 38.47% Represents 50% of homes at this level or lower Property Taxes 2020 2021 Change City 1,027 1,056 $ 29 City Referendum 46 46 $1 Total 1,073 1,102 $ 30 % Change 2.76% 15 8/27/2020 Apple Valley's Preliminary Total Tax Levy - Increase Favorable in Comparison to Comparable Cities (pay 2021 prelim) Total City Levy%Change 7.1%7.0%7.0% 8.0% 6.5%6.5% 7.0% 6.0% 6.0% 0 4.7 0 4.3% 5.0% 3.7%3.7% 3.0° 4.0% 2.5% 3.0% ■ ■ ■ ■ ■ ■ ■ ■ 2.0% 0.0% 1.0% 0.0% \'z`�\ oJr��y;\\�a�e;\\to�� oo k,z) ��$�oo a•,;) a\\e�c ta\``e�e�o�,�a��a�e �o,�J Qat� �\oo P�Q sae ��o ��o �aQ cook 0 Source: Minnetonka Survey-August 2020 AV City Taxes on Median Valued Home Using Median Value in each Compares Favorably to Similar community means half of the homes pay more and half pay less than this Communities (Prelim Pay2021) in each community Edina 27.893% $551,300 Median Value Home $1,573 Minnetonka 38.280% 390 000 Median Value Home $1,485 Eden Prairie 31.621% $415,800 Median Value Home $1,348 St.Louis Park 43.590% $306,400 Median Value Home $1,293 Burnsville 44.346% $277,300 Median Value Home $1,175 Brooklyn Park 47.765% $259,400 Median Value Home $1,208 Lakeville 34.427% $339,100 Median Value Home $1,144 Woodbury 32.395% $341,200 Median Value Home $1,104 Apple Valley 38.473% $285,900 Median Value Home $1,102 Maple Grove 31.863% $351,200 Median Value Home $1,101 Plymouth 25.890% $407,000 Median Value Home $1,060 Eagan 36.081% $299,600 Median Value Home $1,044 Blaine 36.801% $232,900 M.V.Home $797 S- $2so SSW $750 $1,000 $1,250 $1,500 $1,750 (%in bar is Tax Capacity Extension Rate) $in bar is the median valued home in that city 16 8/27/2020 - - r - - - - Home Compares Favorably to Using Median Value in each community means half of the homes pay more and half pay less than this Similar Communities (Prelim Pay 2021) in each community Edina 27.893% $551,300 Median Value Home $1,573 Minnetonka 38.280% S 390.000 Median Value Home 1,485 Eden Prairie 31.621% $415,800 Median Value Home $1,34: St.Louis Park 43.590% $306,400 Median Value Home $1,293 Burnsville 44.346% $277,300 Median Value Home $1,175 Brooklyn Park 47.765% $259,400 Median Value Home $1,208 Lakeville 34.427% $339,100 Median Value Home $1,144 Woodbury 32.395% $341,200 Median Value Home $1,104 Includes Road & Infrastructure Apple Valley 38.473% $285,900 Median Value Home $1,102 Reconstruction Maple Grove 31.863% S 351,200 Median Value Home $1,101 Levy Plymouth 25.890% $407,000 Median Value Home $1,060 Eagan 36.081% $299,600 Median Value Home $1,044 Blaine 36.801% $232,900 M.V.Home $797 $- S2so $Soo $750 $1,000 $1,250 $1,500 $1,750 (%in bar is Tax Capacity Extension Rate) $in bar is the median valued home in that city State Auditor 2018 Total Expenditures Per Capita Comparable Suburban Cities (excluding transfers) Bloomington I I $1,569 Saint Louis Park I I $1,455 Edina I I $1,337 Maple Grove I I $1,234 Woodbury i I $1,131 Minnetonka I I $1,075 Lakeville i I $1,057 Eden Prairie I $996 Eagan I J $964 Burnsville $933 Shakopee I m I $916 Plymouth I a I ■ $876 Brooklyn Park I i I im $859 Coon Rapids I I $787 Blaine $786 Apple Valley $763 - 200 400 600 800 1,000 1,200 1,400 1,600 1,800 ❑Current Exp ■Capital Outlay ■Debt Sery Total Expenditure(excluding Transfers) 17 8/27/2020 GENERAL FUND 2021 General Fund Revenues General Fund Revenues 2021 Proposed Franchise Fees& P Other Taxes Licenses& $36,333,511 2% Permits 3% State Police&Fire Relief Aid 2% Park&Rec Chgs& Taxes Rents 4% 7 rj 51111POther Charges for Services&Rents 5% Fines&Penalties 1% Transfers In,Admin Other Revenues Charges&Reserves 1% 7% 18 8/27/2020 2020 General Fund Revenues General Fund Revenues Franchise Fees &Other Taxes 2020 Proposed 2% Licenses& $35,385,705 Permits 5% State Police& Fire Relief Aid 2% Park&Rec Chgs &Rents Taxes 4% Illi* 73% Other Charges for Services& Rents 5% Fines& Penalties 1% Other Revenues Transfers In, 1% Admin Charges &Reserves 7% Overall G/F Budget Drivers (up $947,000) COLA and Step Increase Impact for (G/F ) $665,000 Health Insurance @ Max Cap $ 161,000 Incr. Shade tree mgmt. &Asian Beetle treatment (up to $95k) $ 25,000 Increased transfer amount to Road Fund $ 124,000 Increase in Capital Outlay $ 67,000 Increase in VERF $ 193,000 19 8/27/2020 Shade Tree Management Impact Continues due to Emerald Ash Borer Response 11 El 2018 2019 2020 202 2022 Adopted Adopted Adopted Admin Admin Rec' • Rec' • PW/Nat. 85,000 80,000 175,000 225,000 200,000 Resources — Shade Tree Mgmt Streets Budget — 27,790 53,000 105,000 80,000 80,000 Tree trimming / curb replacement 1107,790 133,000 280,000 305,000 280,000 General Fund Capital Outlay 2021 2022 IT IT Equip 184,000 180,000 Street Maint. Screener Bucket 17,500 - Street Maint. Blacktop Roller 17,000 - Street Maint. Skid Steer Trailer 8,000 - Street Maint. Anti Ice Unit - 9,000 Street Maint. Concrete Trailer - 15,000 Street Maint. Crash Attenuator - 15,000 Fleet Maint. A/C Recovery Unit 6,200 - Park Maint. TORO Sandpro - 28,000 - 260,700 219,000 Park Maint. Asphalt Trails & Courts # 55,000 - #- Included in repairs '" Fleet addition included in VERF charges 20 8/27/2020 MUNICIPAL BLDG FUND Municipa gFundunITTIrrudget 2021 Municipal Center- Recarpet $ 350,000 Municipal Center-Card Access 65,000 Fire Station #1 Bay Pit Repair 60,000 CMF windows, doors, OH doors 9,500 CMF Replace Vehicle Hoist Bay#5 26,000 CMF- Upgrade Accubrine Machne 70,000 CMF- Police Storage Bldg Unit Heater# 1 15,500 CMF- Parks Storage Bldg Unit Heater#2 16,000 CMF- Streets Storage Bldg Unit Heater#3 16,000 AVCC- Sport Court Divider Curtains 51,000 AVCC- Caulk/Sealant Masonry 34,000 AVCC- Flooring 40,000 Senior Center- Cooling Tower 10,000 Senior Center- Concrete Dumpster Area 50,000 Senior Center- Flooring Yellowstone Room 50,000 JCRP Activity Center Reroof 85,000 JCRP East Legion Roof 14,000 Hagemiester Park HVAC 4,000 $ 966,000 21 8/27/2020 ENTERPRISE FUNDS Enterprise Funds Summary - 2021 Total Expenses Expenditures Enterprise Funds Summary Revenues (includes D/S Capital Outlay and Capital principal) Outlay Enterprise Funds: Liquor Fund 10,320,000 9,952,653 30,000 9,982,653 Valleywood Golf Course 1,085,000 1,480,005 97,000 1,577,005 Water and Sewer Fund 12,359,000 12,375,305 3,294,000 15,669,305 Sports Arena 929,650 935,920 45,000 980,920 Storm Drainage 2,851,000 2,758,390 1,887,000 4,645,390 Street Light Utility 567,000 604,775 45,000 649,775 Cemetery Fund 207,700 131,444 70,500 201,944 Total Enterprise Funds 27,012,600 28,238,492 5,468,500 33,706,992 22 8/27/2020 Included Utility Projects Utility & Facility Improvements 2021 ($5.2M) Street & Utility (Cimarron Phase 2) $ 2,439,000 Tower & Well Rehab. $ 563,000 Scada/Fiber Upgrades $ 270,000 Sewer Lining 146th St Ct $ 200,000 Storm Pond Improvements (incl. Briar Oaks, Erickson, City Hall) $ 807,000 2022 ($4.2M) Street & Utility (Greenleaf 6th & 7th) $ 807,000 Tower & Well Rehab. $ 766,000 Scada/Fiber Upgrades $ 270,000 Sewer Lining 143rd Ct $ 200,000 Storm Pond Improvements (incl. JCRP East, Holyoke,Alimagnet) $ 1 ,000,000 2021 Utility Rate Assumptions Water rate up 5% $2.59/qtr or $0.86/mo Sewer rate up 5% $3.63/qtr or $1 .21/mo Storm water rate up 10% $2.15/qtr or $0.72/mo Street lights up 3% $0. 17/qtr or $0.06/mo Total 5.6% $8.54/qtr or $2.85/mo 23 8/27/2020 On the Horizon Long term large projects still to solve for: CMF Project Reconcile with Facility Condition Inventory Fire Station JCRP LED Lighting JCRP Irrigation System Replacement Valleywood Irrigation Replacement Prelim Budget Outcomes Residential Property Taxes rise approximately 2.76% ($30 per year or $2.47 per month) for Median Valued Home ($1 ,073 to $1 ,102) Continues Goal of the City Council to not Specially Assess for the Infrastructure Maintenance Program Includes Additional Transfer to Road Improvement Fund 2021 levy support = $3,664,000, increase of 3.5% for'21 No new staffing positions added 24 8/27/2020 Remaining Schedule Preliminary Levy and Budget Adoption September 10, 2020 Any additional information needed? Any suggested changes to the levy / budget? Additional budget review dates? CITY COUNCIL DISCUSSION & DIRECTION 25 • ITEM: 4.A. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve Minutes of August 13, 2020, Regular Meeting Staff Contact: Department/ Division: Pamela J. Gackstetter, City Clerk City Clerk's Office ACTION REQUESTED: Approve the minutes of the regular meeting of August 13, 2020. SUMMARY: The minutes from the last regular City Council meeting are attached for your review and approval. BACKGROUND: State statute requires the creation and preservation of meeting minutes which document the official actions and proceedings of public governing bodies. BUDGET IMPACT: N/A ATTACHMENTS: Minutes CITY OF APPLE VALLEY Dakota County, Minnesota August 13, 2020 Minutes of the regular meeting of the City Council of Apple Valley, Dakota County, Minnesota, held August 13, 2020, at 7:00 o'clock p.m., at Apple Valley Municipal Center. PRESENT: Mayor Hamann-Roland; Councilmembers Bergman, Goodwin, Grendahl, and Hooppaw. ABSENT: None. City staff members present were: City Administrator Lawell, City Clerk Gackstetter, City Attorney Dougherty, City Engineer Anderson, IT Manager Bang, Acting Parks and Recreation Director Endres, Police Captain Francis, Assistant City Administrator Grawe, Human Resources Manager Haas, Finance Director Hedberg, City Planner Lovelace, Community Development Director Nordquist, Police Chief Rechtzigel, and Public Works Director Saam. Mayor Hamann-Roland called the meeting to order at 7:00 p.m. Everyone took part in the Pledge of Allegiance led by Scouts Austin Baumhover, Evan Jesch, Rick Grady, and Fynn Svenson from Pack 298 and Den Leader and Cubmaster Susan Rick. APPROVAL OF AGENDA MOTION: of Hooppaw, seconded by Bergman, approving the agenda for tonight's meeting, as presented. Ayes - 5 -Nays - 0. AUDIENCE Mayor Hamann-Roland asked if anyone was present to address the Council, at this time, on any item not on this meeting's agenda. Ms. Diane Erickson, 185 Strese Lane, commented on pickleball. She requested the Council close the pickleball courts in her backyard. Mr. Westley Dayus, 169 Strese Lane, commented on pickleball. He also requested the Council permanently close the pickleball courts. Ms. Julia Thompson, 13557 Gossamer Way, commented on pickleball. She endorsed the eight new pickleball courts proposed behind Eastview High School. However, if they are not to be built, she requested expanded hours and removal of the vinyl barrier at the existing location. Councilmember Bergman commented on the bids the City received being too high. He indicated the Council will be discussing this at upcoming budget meetings and asked everyone to be patient. Mayor Hamann-Roland asked about restriping courts in other parks. Mr. Endres stated there is the potential for stripping two more courts in Cedar Knolls Park. CITY OF APPLE VALLEY Dakota County, Minnesota August 13, 2020 Page 2 Mayor Hamann-Roland said she wants staff to explore restriping in order to expand the number of pickleball courts. She is committed to the long-term solution of installing new courts at Johnny Cake Ridge Park(West) in 2021. Councilmember Hooppaw asked staff to provide Council with additional information in the future on the various claims from the audience relative to distances from property lines. Councilmember Goodwin provided history on the reasons Hayes Park was selected for the pickleball courts. Councilmember Grendahl said she would like to find the money to resolve the matter this year. Mr. Rick Contino, 12109 Grandview Terrace, was present to show his support for law enforcement and the Apple Valley Police Department. CONSENT AGENDA Mayor Hamann-Roland asked if the Council or anyone in the audience wished to pull any item from the consent agenda. There were no requests. Councilmember Hooppaw mentioned the donations on the agenda tonight, including a donation valued at $17,500.00 from McDonough K9 for a police canine and training. MOTION: of Hooppaw, seconded by Goodwin, approving all items on the consent agenda with no exceptions. Ayes - 5 -Nays - 0. CONSENT AGENDA ITEMS MOTION: of Hooppaw, seconded by Goodwin, approving the minutes of the regular meeting of July 23, 2020, as written. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, adopting Resolution No. 2020-83 accepting, with thanks, the donation of a police canine and associated training costs for the handler, from McDonough K9 for use by Police Department. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, adopting Resolution No. 2020-84 accepting, with thanks, the donation of$500.00 from Julia Thompson for use by Police Department. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, adopting Resolution No. 2020-85 accepting, with thanks, the donation of a park bench in Cobblestone Lake Park in memory of Craig Giles, from Progress and Joy for use by Parks and Recreation Department. Ayes - 5 -Nays - 0. CITY OF APPLE VALLEY Dakota County, Minnesota August 13, 2020 Page 3 MOTION: of Hooppaw, seconded by Goodwin, adopting Resolution No. 2020-86 allocating funds for and directing staff to finalize a Coronavirus Aid, Relief, and Economic Security(CARES) Act Small Business Assistance Grant. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving the release of Natural Resources Management Permit financial guarantee for Apple Valley Transit Station, as listed in the Natural Resources Technician's memo. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving the reduction of financial guarantee for Wasatch Storage from $33,000.00 to $5,940.55, as listed in the Community Development Department Assistant's memo. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, waiving the procedure for a second reading and passing Ordinance No. 1077 amending Chapter 115 of the City Code regulating tobacco, tobacco products, and tobacco related devices by amending the age for permissible sales and possession to 21 and establishing the amount of the civil penalties for violations by the licensee. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving releasing St. Mary's University form leasing space at the Education Partnership Building, as described in the Community Development Director's memo. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, adopting Resolution No. 2020-87 reauthorizing approval of a 207 sq. ft. variance to increase the maximum size of detached accessory building from 750 sq. ft. to 957 sq. ft., on Lot 23, Block 1, Chateau Estates (8460 133rd Street Court), with conditions as recommended by the Planning Commission. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving the License Agreement with Robert and Judith Blomquist, and Jim E. Voelker, for retaining wall encroachment on Lots 6 and 7, Block 2, Forest Park Estates 4th Addition (8699 and 8700 143rd Street Ct.), as attached to City Planner's memo, and authorizing the Mayor and City Clerk to sign the same. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving the purchase of computer hardware and software necessary to improve telework capabilities in response to COVID-19 health pandemic, as described in the City Administrator's memo. Ayes - 5 -Nays - O. MOTION: of Hooppaw, seconded by Goodwin, approving the agreement for the AFRCC Control Room Upgrades with Advanced System Integration, LLC, in the amount of$51,713.94, and authorizing the Mayor and City Clerk to sign the same. Ayes - 5 -Nays - 0. CITY OF APPLE VALLEY Dakota County, Minnesota August 13, 2020 Page 4 MOTION: of Hooppaw, seconded by Goodwin, approving Change Order No. 10 to the agreement with Fendler Patterson Construction, Inc., for City Hall - Lower Level Buildout, in the amount of an additional $1,485.00, and approving the date of substantial completion for June 15, 2020. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, accepting Project 2019-14, AVFAC Pool Shell Repair, as complete and authorizing final payment on the agreement with Northern Pool Restoration, LLC, in the amount of$195,883.00. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, accepting Project 2020-114, 2020 Ash Tree Removals, as complete and authorizing final payment on the agreement with Burch Tree Care, in the amount of$8,703.95. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving the proposal from Huelife for recruitment of the Parks and Recreation Director, as attached in the City Administrator's memo. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, approving the personnel actions as listed in the Personnel Report dated August 13, 2020. Ayes - 5 -Nays - 0. MOTION: of Hooppaw, seconded by Goodwin, to pay the claims and bills, check registers dated July 15, 2020, in the amount of$593,986.22, July 22, 2020, in the amount of 2,326,846.72, and July 28, 2020, in the amount of$92,754.20. Ayes - 5 -Nays - 0. END OF CONSENT AGENDA INTRODUCTION OF NEW POLICE OFFICERS Police Chief Rechtzigel introduced newly hired Police Officers Christopher Lundberg, Eric Kline, and David Gysbers to the Council. The City Clerk administered the oaths of office to the Officers. Chief Rechtzigel then presented them with their badges. The Council congratulated Officers Lundberg, Kline, and Gysbers and welcomed them to their new positions. THE SHORES Mr. Lovelace reviewed the requests by Pulte Group, Inc., and Rockport, LLC, for a rezoning of 9.9 acres from"SG" (Sand and Gravel)to "M-6C" (Medium Density Residential/6-12 units per acre), a subdivision of 9.9 acres into 101 residential townhome lots and 11 outlots, a Conditional Use Permit for townhome construction with exposed finish materials other than provided under Section 155.346 of the City Code, approval of the conveyance of land, approval of an agreement with Pulte Homes of Minnesota, LLC, and Rockport, LLC, for private installation of public infrastructure for Project 2018-170, The Shores, and approval of an agreement with Rockport, CITY OF APPLE VALLEY Dakota County, Minnesota August 13, 2020 Page 5 LLC, for the private installation of public infrastructure for Project 2020-150, Orchard Place Storm Water Improvements (WVR-P54). MOTION: of Goodwin, seconded by Hooppaw, passing Ordinance No. 1078 rezoning Blocks 1-22 and Outlots A-M, The Shores, according to the preliminary plat, from "SG" (Sand and Gravel) to "M-6C" (Medium Density Residential/6-12 units per acre), as recommended by the Planning Commission. Ayes - 5 -Nays - 0. MOTION: of Bergman, seconded by Grendahl, adopting Resolution No. 2020-88 approving subdivision by preliminary plat of The Shores Addition, with conditions as recommended by the Planning Commission. Ayes - 5 -Nays - 0. MOTION: of Goodwin, seconded by Hooppaw, adopting Resolution No. 2020-89 approving a Conditional Use Permit to allow townhome construction with exposed finish materials other than provided in Section 155.346 of the City Code on property legally described as The Shores, according to the final plat(Blocks 1-22, The Shores, according to the preliminary plat), with conditions as recommended by the Planning Commission. Ayes - 5 -Nays - 0. MOTION: of Bergman, seconded by Hooppaw, adopting Resolution No. 2020-90 authorizing the conveyance of land. Ayes - 5 -Nays - 0. MOTION: of Grendahl, seconded by Hooppaw, approving the Agreement for Private Installation of Improvements with Pulte Homes of Minnesota, LLC, and Rockport, LLC, for Project 2018-170, The Shores, and authorizing the Mayor and City Clerk to sign the same. Ayes - 5 -Nays - 0. MOTION: of Bergman, seconded by Hooppaw, approving the Agreement for Private Installation of Improvements with Rockport, LLC, for Project 2020-150, Orchard Place Storm Water Improvements (WVR-P54), and authorizing the Mayor and City Clerk to sign the same. Ayes - 5 -Nays - 0. COMMUNICATIONS Mr. Nordquist provided an update on the Coronavirus Aid, Relief, and Economic Security (CARES) Act Small Business Assistance Grant Program which was approved on the consent agenda earlier this evening. Mr. Lowell thanked the City Clerk and elections team for their work on the Primary Election. Councilmember Hooppaw noted it is road construction season and he thanked engineering staff for the good work on the Garden View Street and Utility Improvement project, which is near his home. CITY OF APPLE VALLEY Dakota County, Minnesota August 13, 2020 Page 6 CALENDAR OF UPCOMING EVENTS MOTION: of Hooppaw, seconded by Goodwin, approving the calendar of upcoming events as included in the in the Deputy City Clerk's memo, and noting that each event listed is hereby deemed a Special Meeting of the City Council. Ayes - 5 -Nays - 0. MOTION: of Bergman, seconded by Hooppaw, to adjourn. Ayes - 5 -Nays - 0. The meeting was adjourned at 8:02 o'clock p.m. Respectfully Submitted, /s/Pamela J. Gackstetter Pamela J. Gackstetter, City Clerk Approved by the Apple Valley City Council on Mary Hamann-Roland, Mayor • ITEM: 4.B. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Accepting Donation of Flower Planters from Helen Rix for Use by Parks and Recreation Department Staff Contact: Department/ Division: Mike Endres,Acting Director Parks and Recreation Department ACTION REQUESTED: Adopt resolution accepting the donation of two flower planters from Helen Rix for use by the Parks and Recreation Department at the Senior Center in honor of Mary Rix. SUMMARY: Helen Rix has offered to donate two flower planters in memory of her husband Mary Rix. Attached, please find a proposed resolution accepting the donation and thanking Ms. Rix for her generosity. BACKGROUND: N/A BUDGET IMPACT: N/A ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION ACCEPTING DONATION WHEREAS,the City Council of Apple Valley encourages public donations to help defray costs to the general public of providing services and improve the quality of life in Apple Valley; and WHEREAS, Helen Rix has offered to donate two flower planters to the Parks and Recreation Department in memory of Mary Rix; and WHEREAS, Minnesota Statues 465.03 requires that all gifts and donations of real or personal property be accepted only with the adoption of a resolution approved by two-thirds of the members of the City Council. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that this donation is hereby accepted for use by the City. BE IT FURTHER RESOLVED that the City sincerely thanks Ms. Rix for her gracious donation. ADOPTED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.C. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Accepting Donation of Money for Bench from Family of Jeff Swanson for Use by Lebanon Cemetery Staff Contact: Department/ Division: Wendy Davis, Public Works/Cemetery Administrative Public Works Department Coordinator ACTION REQUESTED: Adopt resolution accepting the donation of $3,000.00 from the Swanson Family for the purchase of one bench at Lebanon Cemetery in memory of Jeff Swanson. SUMMARY: The City Council has encouraged public donations to improve the quality of life in Apple Valley. Randy Swanson, Greg Swanson, and Terri Wyzkowski, siblings of Jeff Swanson, have offered to donate $3,000.00 to the City of Apple Valley for the purchase of one bench for Lebanon Cemetery. The donation is made in memory of Jeff Swanson. BACKGROUND: N/A BUDGET IMPACT: N/A ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020 - A RESOLUTION ACCEPTING DONATION WHEREAS,the City Council of Apple Valley encourages public donations to help defray costs to the general public of providing goods and services to improve the quality of life in Apple Valley; and WHEREAS, Randy Swanson, Greg Swanson and Terri Wyzykowski have offered to donate$3000.00 (Three Thousand Dollars)in memory of Jeff Swanson for use by Lebanon Cemetery of Apple Valley for the purchase of one memorial bench. WHEREAS, Minnesota Statutes 465.03 requires that all gifts and donations of real or personal property be accepted only with the adoption of a resolution approved by two-thirds of the members of the City Council; NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that this donation is hereby accepted for use by the City. BE IT FURTHER RESOLVED that the City sincerely thanks Randy Swanson, Greg Swanson and Terri Wyzykowski for their gracious donation. ADOPTED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.D. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Accepting Donation of Money for Tree from Paula Hildman and Minnesota US Soccer for Use by Parks and Recreation Department Staff Contact: Department/ Division: Mike Endres,Acting Director Parks and Recreation Department ACTION REQUESTED: Adopt resolution accepting the donation of $294.00 toward the purchase and planting of a tree from Paula Hildman and Minnesota US Soccer for use by the Parks and Recreation Department. SUMMARY: Paula Hildman and Minnesota US Soccer have offered to donate $294.00 toward the purchase and planting of a tree in Quarry Point Park in memory of Scott Selby. Attached, please find a proposed resolution accepting the donation and thanking Paula Hildman and Minnesota US Soccer for their generosity. BACKGROUND: The memorial tree is for Scott Selby who served countless hours with the Eastview Athletic Association board and dedicated much of his time and talent to the soccer community as a whole. It will be planted with the assistance of Ms. Hildman. BUDGET IMPACT: $294.00 donation ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION ACCEPTING DONATION WHEREAS,the City Council of Apple Valley encourages public donations to help defray costs to the general public of providing services and improve the quality of life in Apple Valley; and WHEREAS, Paula Hildman and Minnesota US Soccer have offered to donate $294 toward the purchase and planting of a True North Kentucky Coffee tree to the Parks and Recreation Department in memory of Scott Selby; and WHEREAS, Minnesota Statues 465.03 requires that all gifts and donations of real or personal property be accepted only with the adoption of a resolution approved by two-thirds of the members of the City Council. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that this donation is hereby accepted for use by the City. BE IT FURTHER RESOLVED that the City sincerely thanks Paula Hillman and Minnesota US Soccer for their gracious donation. ADOPTED this 27th day of August,2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.E. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Accepting Donation of Money for Tree from Team Show Gun for Use by Parks and Recreation Department Staff Contact: Department/ Division: Mike Endres,Acting Director Parks and Recreation Department ACTION REQUESTED: Adopt resolution accepting the donation of$156.00 toward purchase and planting of a gingko tree from Team Show Gun for use by the Parks and Recreation Department. SUMMARY: Sara Nelson respresenting Team Show Gun has offered to donate $156.00 toward the purchase and planting of a gingko tree in Alimagnet Park in memory of Brian Statton. Attached, please find a proposed resolution accepting the donation and thanking Team Show Gun for their generosity. BACKGROUND: The tree will be planted with the assistance of Ms. Nelson and members of Team Show Gun. A memorial plaque will be installed at a later date with those costs being incurred by the donating members. BUDGET IMPACT: $156.00 donation ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION ACCEPTING DONATION WHEREAS,the City Council of Apple Valley encourages public donations to help defray costs to the general public of providing services and improve the quality of life in Apple Valley; and WHEREAS, Team Show Gun has offered to donate $156 toward the purchase and planting of a Gingko tree to the Parks and Recreation Department in memory of Brain Statton; and WHEREAS, Minnesota Statues 465.03 requires that all gifts and donations of real or personal property be accepted only with the adoption of a resolution approved by two-thirds of the members of the City Council. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that this donation is hereby accepted for use by the City. BE IT FURTHER RESOLVED that the City sincerely thanks Team Show Gun for their gracious donation. ADOPTED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.F. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve State Gambling Exempt Permit for Warrior 196 Leadership Foundation, at Apple Valley High School, 14450 Hayes Road, on October 31, 2020 Staff Contact: Department/ Division: Pamela J. Gackstetter, City Clerk City Clerk's Office ACTION REQUESTED: Approve issuance of a lawful gambling exempt permit, by the State Gambling Control Board, to Warrior 196 Leadership Foundation, for use on October 31, 2020, at Apple Valley High School (outdoors), 14450 Hayes Road, and waiving any waiting period for State approval. SUMMARY: Warrior 196 Leadership Foundation, submitted an application for a gambling event to be held at Apple Valley High School (outdoors), 14450 Hayes Road, on October 31, 2020. The application is on file should you wish to review it. BACKGROUND: Exempt permits to conduct lawful gambling activities, on five or fewer days in a calendar year, for qualified nonprofit organizations, are issued by the State Gambling Control Board. Issuance is subject to approval or denial by the city in which the gambling activity is to be conducted. BUDGET IMPACT: N/A • ITEM: 4.G. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Approving 2020 CARES Act Grant County-Municipality Agreement for COVI D-19 Related Election Expenses Staff Contact: Department/ Division: Pamela J. Gackstetter, City Clerk City Clerk's Office ACTION REQUESTED: Adopt the resolution approving 2020 CARES Act Grant County-Municipality Agreement for COVID-19 related election expenses. SUMMARY: The Office of the Secretary of State received funding through the 2020 CARES Act "to prevent, prepare for, and respond to coronavirus, domestically or internationally, for the 2020 Federal election cycle." Minnesota Laws 2020, Chapter 77, authorized the use of these funds, including allowing for distributing these funds to local governments for use consistent with the state and federal requirements. Dakota County received an allocation of the CARES Act funding and they are now distributing to cities and townships using a default allocation formula. Apple Valley's default allocation amount is $31,456.38, which requires a local 20% funding match of$6,291.28. State law outlines the categories for which the funds can be used, such as: 1. Ensuring the health and safety of election officials and in-person voters, including the purchase of sanitation and disinfectant supplies; 2. Public outreach and preparations for implementing social distancing guidelines related to voting, including additional signs and staff; 3. Facilitation, support, and preparation for increased absentee voting, including voter education materials, printing, and postage; 4. Preparation of training materials and administration of additional training of local election officials; and 5. Preparation of new polling place locations. BACKGROUND: The City has already incurred COVID-related election expenses that would satisfy the required 20% match of local funds. BUDGET IM PACT: $6,291.28 in matching funds. ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020- RESOLUTION APPROVING 2020 CARES ACT GRANT COUNTY-MUNICIPALITY AGREEMENT FOR COVID-19 RELATED ELECTION EXPENSES WHEREAS, the City of Apple Valley has identified increased election expenses related to the COVID-19 health pandemic; and WHEREAS, Dakota County has received a 2020 CARES Act grant for increased election expenses; and WHEREAS, Dakota County has proposed to allocate default grant amounts to cities to help defray increased elections expenses through a County-Municipality Agreement; and NOW, THEREFORE, BE IT RESOLVED that the City Council of the City of Apple Valley, Dakota County, Minnesota, hereby selects the default funds allocation between the county and the municipality. The sum of$31,456.38 will be provided by the county to the municipality under the CARES Act grant to which the county is the Grantee, and the municipality acknowledges that it is subject to the provisions of paragraphs 1 through 5, 7 through 11 and 13 through 15 of the 2020 CARES Act Grant Agreement as if it were the Grantee. BE IT FURTHER RESOLVED the City of Apple Valley approves the 2020 CARES Act Grant County-Municipality Agreement subject to review and approval by the City Administrator and City Attorney; and that the City Administrator is hereby authorized to execute such agreement and any amendments as are necessary to receive and use the funding for the 2020 elections. PASSED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.H. ..... :�. Apple ii COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Authorize Use of CARES Act Funding for Purchase of CivicRec Software and Approve Agreement with CivicPlus Staff Contact: Department/ Division: Mike Endres,Acting Parks and Recreation Director Parks and Recreation Department ACTION REQUESTED: 1. Authorize use of CARES Act funding of$70,800. 2. Approve the Agreement with CivicPlus® for CivicRec®, a Parks and Recreation Management Solution Software. SUMMARY: The Parks and Recreation Department is requesting authorization to use $70,800 in CARES Act funding toward the purchase of a parks and recreation management solution through a city attorney approved agreement with CivicPlus®, the city's current website provider. BACKGROUND: Since March 2020 the COVID-19 pandemic has disrupted nearly every aspect of the Parks and Recreation Department's operations. With some of our administrative staff members decentralized, citizens following social distancing and quarantine guidelines, and some recreation facilities closed or following adjusted access protocols, staff have rapidly been forced to change how we service citizens. Unfortunately, the past several weeks have revealed to staff that our existing parks and recreation management software does not adequately offer the functionality needed to properly service citizens during the current ongoing COVID-19 response period. More specifically, the new software will offer the following critical administrative and citizen service needs: • Allow administrative staff to work outside the office to process requests, schedule activities, classes, events, and instructors, and promote available services • Allow citizens to reserve a facility or register for a class or event online from the safety of their home • Seamlessly manage automated capacity restrictions from a diversified administrative model in a way that offers transparency and access to citizens • Easily incorporate contact tracing into our utilization management strategy • Facilitate contactless check-ins and payments from a secure, online system • Manage registrations and payments for our virtual offerings • Automate the management of facility access restrictions and inter-session cleaning schedules The CivicRec parks and recreation management software that staff would like to purchase from CivicPlus with the CARES Act funds available to Apple Valley will enable us to accomplish all of these goals. Additional information about the product, and how it addresses the needs of parks and recreation departments during COVID-19 is attached for your reference. It is staff's understanding the CARES Act requires the payments from the Coronavirus Relief Fund only be used to cover expenses that: 1. Are necessary expenditures incurred due to the public health emergency concerning the Coronavirus Disease 2019 (COVID-19), and 2. Were not accounted for in the budget most recently approved as of March 27, 2020 (the date of enactment of the CARES Act) for the state or government, and 3. Were incurred during the period that begins on March 1, 2020, and ends on November 15, 2020. The bulleted list above outlines the necessity of implementing a new Parks and Recreation Management solution software and how the CivicRec system's functionality will help our administration address the COVID-19 public health emergency. Staff can also confirm that a new recreation management software system was not in the budget as of March 27, 2020. Further, signing a contract for CivicRec now will help us address the third requirement that funds be incurred before November 15, 2020. Staff is confident that this purchase represents not only a solution to our short-term needs, but the functionality needed for continued business continuity. With no end in sight, COVID-19 is changing how parks and recreation departments across the country will operate moving forward and how individuals interact with businesses and their local government leaders. Now that our citizens are experiencing the convenience of online self-service from the businesses and organizations that they interact with regularly, and once they experience such conveniences from their local government as well, these service delivery models will become the new normal of public sector engagement. An investment in the CivicRec parks and recreation software is an investment in Apple Valley's future as a modern, trustworthy, and efficient service entity, and an investment in a technology that will help to improve public safety and public health for our employees and citizens in the age of COVID-19. BUDGET IMPACT: Annual Cost Estimate $39,800 Initial Set Up Costs $25,000 Hardware (printers, scanners, etc.) $6,000 First Year Estimated Costs $70,800 ATTACHMENTS: Exhibit CIVICREC® FACT SHEET "We knew that esports was growing in popularity © and starting to trend in parks and recreation.We realized that now is the time to embrace it. We wanted to be ahead of the curve." -Bryce King,CPRP,AFO Hurricane City Recreation Department Recreation&Leisure Services Director Evolve Your Recreation Programs to Ensure Citizen Safety and Diversified Revenue CivicRec® Parks and Recreation Management Software Your goal has always been to bring your citizens together—but"together"means something different now than it did a few months ago,before social distancing mandates and facility closures.Your department needs to pivot its engagement strategy.To do that,you need efficient and configurable software with insightful data access to help you identify new revenue sources. You may be eligible for a government grant to upgrade your recreation management technology to address new administrative needs and citizen expectations.By implementing our CivicRec parks and recreation software,you can manage your new catalog of virtual activities from promotion to payment. C p C I V I C P L U S civicplus.com 1302 South 4th Street,Suite 500 I Manhattan,KS 66502 1888-228-2233 CIVICREC FACT SHEET CivicRec Offers: • Accessible and Intuitive Online Solutions.Empower your team to work from anywhere with an Internet connection,with a consistent utilization experience across device types. • Communication and Reporting Tools.Leverage quantifiable insights to maintain efficient operations and profitable revenue. • Online Registration and Facility Reservation Capabilities. Intuitive functionality for citizens that supports administrative processes and business rules with waivers,prompts,and payment options. • Manage Capacity Restrictions.Set attendance capacity for activities to limit participants and enforce social distancing requirements.Make changes quickly and easily as guidelines change. • Track Access and Participation.If your community implements contact tracing,use CivicRec as part of your utilization management strategy for visibility into session schedules and facility usage. • Provide Contactless Check-in and Payments.Check participants in via membership or ticket scans, and facilitate secure,contactless payment. • Support Virtual Events.Manage registrations and payments for virtual activities and events using the same processes citizens are familiar with from in-person engagements. • Accommodations for the New Normal.Facilitate new COVI D-19-related operations,such as registration restrictions and inter-session cleaning schedules. • Citizen Engagement Via Civil Space. Using our citizen engagement and collaboration solution, gauge public interest,sentiments,concerns,and excitement for your evolving catalogue of recreational offerings. 0 Talk to your state leaders to determine if you might be eligible for CARES Act funds to implement CivicRec before the end of 2020.Even if you do not have access to outside funding,we're here to offer flexible terms and implementation schedules to ensure that technology will never be a barrier to keeping citizens safe and healthy—not isolated and alone. C p C I V I C P L U S civicplus.com 1302 South 4th Street,Suite 500 I Manhattan,KS 66502 1888-228-2233 RC-1007-080420 • ITEM: 4.1. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Rejecting Bids for Project 2020-117, Lebanon Cemetery Covered Ceremony Shelter Staff Contact: Department/ Division: Matt Saam, Public Works Director Public Works Department ACTION REQUESTED: Adopt resolution rejecting bids for Project 2020-117, Lebanon Cemetery Covered Ceremony Shelter. SUMMARY: On July 30, 2020, eleven (11) bids were received for the Lebanon Cemetery Shelter project as described within the attached bid tabulation. Base Bids ranged from $698,294 to $1,102,531. Met-Con Kato, Inc., submitted the low bid in the amount of$698,294. The low bid was $192,626 over the bid estimate of$505,668. The bids that were received were higher than estimated costs and are not beneficial to the City of Apple Valley. As a result, staff recommends that the City Council reject all bids for the project. Staff would propose to work with the project architect to review some of the material selections and see if there is not a more cost effective option. It is then proposed that the project be re-bid over the winter in early 2021, which is typically the best time of year for bidding projects. Staff would expect to get better bid results during this time of the year. The project would then be constructed over the summer of 2021. Additionally, staff spoke with the private donor for this project. The donor is offering to increase his donation amount to cover 50% of the project cost, up to a maximum total of $375,000. This is an increase of$125,000 over his current donation of $250,000. Staff will plan to bring a revised donation agreement forward to Council later this fall. BACKGROUND: On November 26, 2019, the City Council approved a donation agreement with Paul Rosenau for construction of a ceremony shelter at Lebanon Cemetery. On January 9, 2020, the City Council approved a resolution directing the preparation of plans and specifications for Project 2020-117, Lebanon Cemetery Covered Ceremony Shelter. On July 3, 2020, the City Council adopted a resolution approving plans and specifications and authorizing advertising for receipt of bids at 2 p.m. on July 30, 2020 for the project. BUDGET IMPACT: Below is the current budget based on Oertel Architects pre-bid opinion of probable costs. Estimated Project Costs: Construction Cost $474,755 Construction Contingency $30,913 Architectural/Engineering, LS, Inspection $44,500 Total Estimated Cost $550,168 Estimated Project Funding Donated Funds $250,000 Cemetery Fund $300,168 Total Estimated Funding $550,168 ATTACHMENTS: Bid /Quote Tabulation Resolution Project Name: LEBANON CEMETERY COVERED CEREMONY SHELTER 1 hereby certify that this is an exact City Project No.: 2020-117 reproduction of bids received. Bid Opening: Thursday,July 30,2020,at 2:00 P.M.,C.S.T.- Owner: City of Apple Valley��� Electronic Matt Saam,P.E. Apple il Registration No.41277 Valley Met-Con Kato,Inc. Rochon Klar Dig Construction,Inc. Ebert Construction CM Construction Company,Inc. Dering Pierson Group Line Section Title Item Item Code Item Description UofM Quantity Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Base Bid $698,294.00 $819,000.00 $849,000.00 $894,200.00 $899,000.00 $938,000.00 FOR THE SCOPE OF WORK Lump INDICATED IN THE CONTRACT Sum Bid 1 DOCUMENTS LS 1 $698,294.00 $698,294.00 $819,000.00 $819,000.00 $849,000.00 $849,000.00 $894,200.00 $894,200.00 $899,000.00 $899,000.00 $938,000.00 $938,000.00 BID ALTERNATES ($193,660.00) ($290,000.00) ($183,300.00) ($243,900.00) ($233,600.00) ($181,754.00) OMIT BENCHES AND SOLID SCREEN BID WALLS(ENTER AS NEGATIVE ALT#1 2 NUMBER) LS 1 ($166,967.00) ($166,967.00) ($220,000.00) ($220,000.00) ($170,400.00) ($170,400.00) ($221,300.00) ($221,300.00) ($180,000.00) ($180,000.00) ($119,700.00) ($119,700.00) BID OMIT SLIDING SCREEN WALLS ALT#2 3 (ENTER AS A NEGATIVE NUMBER) LS 1 ($17,193.00) ($17,193.00) ($64,000.00) ($64,000.00) ($15,000.00) ($15,000.00) ($28,400.00) ($28,400.00) ($52,000.00) ($52,000.00) ($64,992.00) ($64,992.00) BID OMIT 20 TREES(ENTER AS A ALT#3 4 NEGATIVE NUMBER) LS 1 ($6,000.00) ($6,000.00) ($6,000.00) ($6,000.00) ($9,300.00) ($9,300.00) ($6,000.00) ($6,000.00) ($6,100.00) ($6,100.00) ($8,696.00) ($8,696.00) PROVIDE PECKY PERUVIAN WALNUT IN LIEU OF PECKY BID CYPRESS(IF DEDUCT ENTER AS ALT#4 5 NEGATIVE NUMBER) LS 1 ($3,500.00) ($3,500.00) $0.00 $0.00 $11,400.00 $11,400.00 $11,800.00 $11,800.00 $4,500.00 $4,500.00 $11,634.00 $11,634.00 CONCRETE PRICING PER SQ FT INTEGRALLY COLORED SITE 7 7 CONCRETE SIDEWALK PER SQ FT Sq Ft 1 $8.00 $8.00 $8.25 $8.25 $15.00 $15.00 $8.60 $8.60 $8.00 $8.00 $8.25 $8.25 STANDARD SIDE CONCRETE 8 8 SIDEWALK Sq Ft 1 $12.00 $12.00 $7.00 $7.00 $7.00 $7.00 $7.30 $7.30 $5.00 $5.00 $7.00 $7.00 Contractor Met-Con Kato,Inc. Rochon Klar Dig Construction,Inc. Ebert Construction CM Construction Company,Inc. Dering Pierson Group Address 100 Warren Street,Suite 200 28 2nd Street,Suite 200 632 Mendelssohn Ave.N 23350 County Road 10 12215 Nicollet Ave South 22401 Industrial Blvd Address Mankato,MN 56001 Osseo,MN 55369 Minneapolis,MN 55427 Corcoran,MN 55357 Burnsville,MN 55337 Rogers,MN 55374 Phone 507-625-8100 763-559-9393 612-260-5755 763-498-7844 952-895-8223 612-325-9450 Representative Jared Mueller Jeff Wellman Nate Downing Brenda Schultz Collin Mike Pierson Bid Bond 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% Project Name: LEBANON CEMETERY COVERED CEREMONY SHELTER City Project No.: 2020-117 Bid Opening: Thursday,July 30,2020,at 2:00 P.M.,C.S.T.- Owner: gb. Electronic Apple Valley Terra Construction Meisinger Construction Company Parkos Construction Company Inc Mohs Construction Morcon Construction Co.,Inc. Line Section Title Item Item Code Item Description UofM Quantity Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Base Bid $940,000.00 $944,000.00 $960,800.00 $995,500.00 $1,102,531.00 FOR THE SCOPE OF WORK Lump INDICATED IN THE CONTRACT Sum Bid 1 DOCUMENTS LS 1 $940,000.00 $940,000.00 $944,000.00 $944,000.00 $960,800.00 $960,800.00 $995,500.00 $995,500.00 $1,102,531.00 $1,102,531.00 BID ALTERNATES ($236,150.00) $279,700.00 ($189,000.00) ($250,104.00) ($218,603.00) OMIT BENCHES AND SOLID SCREEN BID WALLS(ENTER AS NEGATIVE ALT#1 2 NUMBER) LS 1 ($195,000.00) ($195,000.00) $227,000.00 $227,000.00 ($160,000.00) ($160,000.00) ($185,000.00) ($185,000.00) ($172,172.00) ($172,172.00) BID OMIT SLIDING SCREEN WALLS ALT#2 3 (ENTER AS A NEGATIVE NUMBER) LS 1 ($39,000.00) ($39,000.00) $44,000.00 $44,000.00 ($50,000.00) ($50,000.00) ($46,039.00) ($46,039.00) ($50,021.00) ($50,021.00) BID OMIT 20 TREES(ENTER AS A ALT#3 4 NEGATIVE NUMBER) LS 1 ($6,000.00) ($6,000.00) $8,700.00 $8,700.00 $6,000.00 $6,000.00 ($9,440.00) ($9,440.00) ($8,660.00) ($8,660.00) PROVIDE PECKY PERUVIAN WALNUT IN LIEU OF PECKY BID CYPRESS(IF DEDUCT ENTER AS ALT#4 5 NEGATIVE NUMBER) LS 1 $3,850.00 $3,850.00 $0.00 $0.00 $15,000.00 $15,000.00 ($9,625.00) ($9,625.00) $12,250.00 $12,250.00 CONCRETE PRICING PER SQ FT INTEGRALLY COLORED SITE 7 7 CONCRETE SIDEWALK PER SQ FT Sq Ft 1 $8.85 $8.85 $8.25 $8.25 $8.25 $8.25 $6.81 $6.81 $9.00 $9.00 STANDARD SIDE CONCRETE 8 8 SIDEWALK Sq Ft 1 $7.50 $7.50 $7.00 $7.00 $7.00 $7.00 $14.16 $14.16 $6.50 $6.50 Contractor Terra Construction Meisinger Construction Company Parkos Construction Company Inc Mohs Construction Morcon Construction Co.,Inc. Address 21025 Commerce Blvd,Suite 1000 121 Bridgepoint Way 1010 S Robert St 969 39th Ave NW,Suite A 5151 Industrial Blvd.NE Address Rogers,MN 55374 South St. Paul,MN 55075 West St.Paul,MN 55118 Owatonna,MN 55060 Fridley,MN 55421 Phone 763-463-0220 651-452-4778 651-455-0031 507-446-0023 763-546-6066 Representative Ben Newlin Jack Parkos Chad Kahnke Bid Bond 5.00% 5.00% 5.00% 5.00% 5.00% CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION REJECTING BIDS FOR PROJECT 2020-117 LEBANON CEMETERY COVERED CEREMONY SHELTER WHEREAS, pursuant to City Council Resolution No. 2020-74, sealed bids were received, opened and tabulated on July 30, 2020, for Lebanon Cemetery Covered Shelter; and WHEREAS, said bids for Project 2020-117, Lebanon Cemetery Covered Ceremony Shelter were higher than estimated costs and the apparent low bid is not beneficial to the City. NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota, that the bids received July 30, 2020, for Lebanon Cemetery Covered Shelter, are hereby rejected. ADOPTED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.J. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Authorize Project 2020-151, Stormwater Monitoring Stations Staff Contact: Department/ Division: Samantha Berger, Water Resource Specialist Natural Resources Division ACTION REQUESTED: Authorize Project 2020-151, Stormwater Monitoring Stations. SUMMARY: On July 24, 2020, quotes for engineering services were received for Stormwater Monitoring Stations in two key discharge locations: Whitney Pond and McNamara Pond. Staff would like to pursue an agreement with WSB Engineering for the project. WSB Engineering has a master agreement as part of Public Work's stormwater management consultant pool. BACKGROUND: The City is seeking assistance to plan and install water quality monitoring stations to monitor the quantity and/or quality of stormwater at two locations in Apple Valley: • Immediately upstream of Keller Lake (Whitney Pond, (KL-P2.1); • Immediately downstream of McNamara Pond (WVR-P443). As an MS4 (Municipal Separate Storm Sewer System) community, the City is interested in continuously improving water quality within its boundaries which helps meet our assigned Waste Load Allocation (WLAs) where there are water quality impairments. In recent years, the City of Apple Valley has been involved with Total Maximum Daily Load (TMDL) studies at both Keller Lake and East Lake, and has been involved in watershed improvement projects to reduce pollutant loads from reaching our ponds and lakes. These TMDL studies use watershed monitoring data and modeling results to determine pollutant impairments, assess sources of pollutants, and to assign WLAs for individual water bodies.The primary purpose of the monitoring is to determine whether the City is achieving the assigned load reduction for impaired lakes of interest. In addition to TMDL related studies, the Keller Lake Subwatershed Assessment (Barr, 2017) identified water quality improvement projects - including planning level costs, implementation prioritization, and suggested timelines. One of the items identified included the installation of a continuous flow and automatic water quality samplers at the major outfalls to Keller Lake in order to estimate the loads based on runoff volumes. Monitoring at this station will also help determine the effectiveness of projects previously installed by the City that were identified in the assessment. Monitoring at McNamara pond will help the City have a better understanding of the intercommunity flow rates leaving Apple Valley and ultimately entering into East Lake in Lakeville. BUDGET IMPACT: The proposed project for both stations will total approximately $54,000. The 2020 Storm Drain Utility Fund and CIP budgeted $69,000 for this project. ATTACHMENTS: Exhibit Project 2020-151 STORMWATER MONITORING STATION Whitney Pond (KL-P2.1)Storm System .X./7 -N't . .- Storm Manhole* •p swarm ardor.* A Flmcd End A�� ,,,-`ja, • �rerFlow I�• @ y'" L` `j oe rkb,y,y ./-�� r w, Sete Valre _ �y�SYY .�__�_ ■ Sue\Wee Vault �' ' $Y j^ -- In5ltretion Chamber .11 r • Loci..Leeds I i Plug l - * Sluice Gera . '# Stermwefer Trommem — Wet We II } 'JJer • I I — —I- •ei Stone Row Arroue Potential Monitoring —��J—L Lamaism at bypass ,121 Storrn Ft. and outfall _ --Abandoned -'- _ ~-I' [ — Mein - Daher f aX, KV1ThL • h[I Storm Dram Talc McNamara Pond (WVR-P443) Storm System eb Map 1UW V3 c � Q ooze _ w. _,..,, 6523 + AA2 ]s]e.� Is]6s �m s''a ]s]ric Layer List 4 {' 15]95 l' IS]42 35791 ts]Ge - v men ne¢ 15773 1591`5 6nr� 6060 �"•n.� Fyl 1 }'-- 15773 35]]4 1Q Storm b.f.4� 8046�nus6 ... -� A _ - 'ae JL J. 1024 �"'a..f S v .4 1579c. ]s]n] - 110 SIr Station 35791 I n Stoma Manholes ' 5999 4 dt '1 1Seeu 598�I ���-a'+y71 A} 15792 I5791 �m Storm Oudew 59Fn �fG A ��' !' ...,5959 - A Flared End + A fh .5944 'J N',+Y I•ArH.T V+ Ore rflow YY '' �n i s� {t4 15997 ++7 + Y Sr 5924I 59nR l' r m Smrm Sbuctur9e fUM f + L .,_.. t$1 5896 12 Storm Flow Rrrvws lim asne I Monitoring Location I , ++1 i at outlet ` 15a�5 V. -0 Swan Pipe 4 --Abandoned ]swx 44J1saaT 11 —Own - .— .- uav: —Other 73 .. / -- Primate •®smT,Fame Maina 150usr ve .. 16cTnsrw '.!ii:-'• --Faeemein >v ;a; ~. I.:. r❑Smmhorain Tile J t4r— .- . -I I waver • ITEM: 4.K. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Directing Preparation of Plans and Specifications for Project 2021-101, 2021 Street and Utility Improvements Staff Contact: Department/ Division: Brandon Anderson, City Engineer Public Works Department ACTION REQUESTED: Adopt resolution directing preparation of plans and specifications for Project 2021-101, 2021 Street and Utility Improvements. SUMMARY: The City of Apple Valley's 2019-2023 Capital Improvement Program identifies potential utility replacement and street reconstruction work on the following streets in the City of Apple Valley. • Cimarron Road • Surrey Trail N • Surrey Trail S • Greylock Court • Cimarron Court The proposed street improvements consist of full street reconstruction and include upgrading the street from a paved rural section to a paved urban section (26' face to face) with concrete curb and gutter. The proposed utility improvements consist of full replacement of the existing sanitary sewer, water main, and storm sewer. Storm sewer is proposed to be extended through the neighborhood to facilitate drainage along the proposed concrete curb and gutter. Sidewalks are NOT being proposed as part of the improvement project. Scope of work includes total replacement of approx. 5,200 linear feet of sanitary sewer, water main and storm sewer and street reconstruction as part of the second phase of the two year reconstruction in this neighborhood. A map of the proposed project area is attached (Figure: 1). This project is tentatively scheduled for utility and street reconstruction in 2021 due to age and deterioration of existing infrastructure. City staff recommends that the design process begin this fall to allow field surveying work to be completed prior to the winter snow season. The project development tasks for the proposed improvements would involve the following scope of work. • Conduct a topographical field survey to collect ground elevation, utility locations, and surface features within the proposed work zone. • Conduct a geotechnical investigation and soil borings within the work zone. • Conduct a neighborhood informational meeting to discuss the project with residents. • Prepare plans, specifications, and a project cost estimate and schedule for construction. • Review project plans and cost estimate with the City Council prior to bid process. Dakota Electric Association has committed to burying all electrical overhead lines in the right of way as part of the street and utility improvement project. All areas within the 2020- 2021 Street and Utility Improvement area will have access to underground electric. Dakota Electric will also be removing existing rear yard poles and distribution lines in phases. The scope of work as part of the Overhead to Underground electric service conversion for the homes along Cimarron Road, Surrey Trail and the 2020 project areas include providing conduit and cable from each new transformer set by Dakota Electric to the existing meter socket location at each home along with any associated restoration and permit fees. Homes with rear yard electrical feeds impacted in 2020 will also need to be converted as part of 2021 work. This work will be publicly bid in the winter of 2021. BACKGROUND: City Council adopted Resolution Number 2019-110 on September 26, 2019 Directing Preparation of Plans and Specifications and Accepting Feasibility Study for Project 2020- 101, 2020 Street and Utility Improvements. BUDGET IMPACT: Project costs and funding included in the preliminary 2021 operating budget are summarized as follows: Estimated Project Costs: Construction Cost $3,943,743 Construction Cost— Electric OH to UG $1,350,000 Construction Contingency (5%) 197,187 Engineering, Contract Admin, Inspection, Testing, Survey 574,857 Total Estimated Cost $ 6,065,787 Estimated Project Funding Sanitary Sewer Utility $ 820,466 Water Utility 750,424 Storm Sewer Utility 786,589 Road Improvement Fund 2,358,308 Electric Franchise Fund 1,350,000 Total Estimated Funding $ 6,065,787 ATTACHMENTS: Map Resolution / \'IY/ NIr �\ �' Noll "s, LL 4 „,,,, R *iiir0 i _P vv.0- ggeiztLigyz RN :31fill iti.-xtk,4"r1 -0 r111t■;l ,ram LIIr■•t4s .1/I I •■■.r ice et;`��G♦ie.1 ♦pu tVg.nar�a nl mri gir lipii. 0 :_",iiiiI II 1�rC q�e� P•11`Ij a♦• 1�f cr)› ��1�IIIh _.� 11� `�'C - a�A 1 � '1. ��yv/I + _ nr ■O cN 11wIP'1f -mg r = pot 1Qr► •■em n:n:::'O ..,.®■■■0 �'� AlI�..p ►tom ��. a 1p= G�; nn1111► 6.n►On■■■■„■ •.'10.:: ■■ [ � Iv / 1 glum El li 1111 � r -� • ►r.�� _ ,,ii.►ood►■2=- !.`o®�p1b°� PIED.1 Paul-s�I► �I111Y �e.::� } emmm■a��"�.'Q y� `1•___-_1=����Q ��.� = 1)=������ I1 ♦_ ♦dam • ry9 9 ■�ji•. a •�•px► 9� � .•1 .� �. �i ��@I••d■■a..AI ► n1:I 1�� ♦ p.11■■■■■- Nn �n.m lu �til::��111 ..�C�► �:I�Gl. � �, • ♦ 1 `o ®®®a®rz.. , �== nw■P •,140-41 v■m- 1►I►ISr �1d1744 f- I ►�� pp p♦• ��,01♦♦ �751:•." �Y ar�bn I.Q��•.�. 11: Iiun �A/i P ® un••:p ■■■■1:: ��■mnnnII n I:'g��11■��• Wit 111 �� 1111il° ®_' o low,,',.. vim-- ii / ���...�- �111111LLI`�I a ■■wootOWAV ;limn,=� I IIIIIIw 041,,,,,,,,,,,,,,,,,,,,,, MA IL' R;EV ki ;NM 147001111 vim , f Mr"'APO/jr-7'14 ,, =D FALIki I%41111 ..... 1 i -j■ iI i 411P'na w s�� a 4� � o�.® ► 01 0.. l-pia 1�r1i_l _ u s _ Vim: in HIr■11`� ►. 6a0„. 0m �I■n►i vv ,,,,� �♦"I"'M a WI* 0:l�u�: 1y��1 kn„„ r� Meg �npl r■■p111.9 �:�P•■ ®�.Q I/ E U r■ _ �,� �d ♦ • r �1►1 1 I I n1■ �:• r�1 �•T���® �■ III� �,I)��: `�111t���� 1111741 c r .�.r?y ull�■ 1► Imm►; �L. �k#111 rot�■:►1�= �� ♦ ►� /� `��.- �.. r- ►: ■ ♦� rI � � i I I �i p I4T • iVito 3� ......40 I..,� �.h♦ /q•♦ ,� •1 �`� �` �.1 � �II:�n11 •If■r ■►CU: ..�i9� Z 4 ♦ 6 � • I,.OY. I ■. •1. ■ �� ►q t ♦0 ♦ • ■-■ CAI :.i ZIP% • , •11♦. • ♦ W III '• .• ■►• •I�wilt ••Ir,►��9 � 1%►A♦ �F♦ I:.4D�I■ ��_ .a■ � ® 4.�im N■■O■1t 4�I.i•O �•L► .ice �.■'p fInIG ■' ��4:�i ISw,�.-%�i� I �i■A■■ .fmm•:�I� ,� :J���/Ia�■■_ \\\t, •j9 .wry ni*:1nL•I a Iln■■.,:►,� � ♦ •■ .'•.►��9imPadi• r� O do■♦�►DL11�I/hamG�I.�A� G�bO��ii� ���\■tee011J\__ �p.N� I�� �,►1 ��i �� /1�.� w/ 1 �y�ii -ry 111b Au i• ♦ •Q♦d�, m►•I..p♦1 nn••I�� i �" a@ . OO♦ . P��.n � i11►-66 IIyam, ' t .' _ 4 h : 1��- 1rill Ct j11al�i 4 ♦a\III •? i♦L- a►0' - ■n n�yr0 Q•ar/Iu. S. ,�• �i11' .� PO►► p �N�q�� y •�,!1►��� �m■ � i/.1.I Z1 n 1�,,,.�� 140th Street .C' D .111 ■S•a' ' r. �I�1i■■r 6..�ar::ll .��■bn■■♦t► li •�♦.ALAI:� �� -�® idOn■�i.•►1u►1 .I�11111 1111111ICI\■1%�� �nvi�%In11 wv-i-,74,4,1 � n■ � ��. 1'I/ 1/.j� 1 .�.■ea1nr6 a. _ J 11 �=0►: /•1//��IIU•�♦_ .�.pC. Ada. II�J : vC • .r►... ..••�♦p♦ •m I::I �tit,AR •PN . ■11n� .•:%•O J!► =�►/1i'i'ill� ' A�G 1 K-p -ell.ibi! I 4. IIZ1 CC nr8n'.►0.. .r■nm►A••A p 1 �' S.:�i" il ��•�1l • yi n■r ■ ll. • iB%trii4t3 - .. gli : •liti ® IIIiing.n•.VIP. dati: ull �l iliP� _ nm.♦ Qidl� • :� mnmmn■.Oi�D♦ _rl ®1►�u■ni '� =mu.. ■ VAT D ►► t Vogue; h.. I ti nmZ ■ nnr I1■ 01 rr,I_F_ _ ■ G.�.. p.,,-". .: 1417,711111VillaI!Ii1 9/llfi:: ew®W-®"®%gym _�: G _ I I'.i �-COW' pmu11■pOA 1■:Ili ■p•.0 12 G. 5:►a 16■■c 1 '►. °i ■-■�I ` i!L := gnnn■nli►1' a1■ ig I[ .In.. 1.■n■■■nc ii , : �• .1 ,-a..Komi!��MIMI ■ r reet(C . Rd 42 I ®® �:1111 �. ♦iice.nr �I■■ Jr■■11 I I sir �1a. qnm■c., •a/ '�C 1ti11111 I IIIMLei �,arog_ _ ' - �.. O♦•iiGir• ■� �� III �0z•- i1,0 niiit': .1�\� At.... �*A: ■_■■. .ram.,✓., *41l U. . ■�.I II 7 n II nnNO -. �� 1 ��1� �!r I I I I 6'p�I''I1''LI�I��J'�llnr .�1 ''n■ �I)�, l`r`r�r�Ir�Ir��ly �i�iil►oil• \•nn►�ii Or .;0-- ,=rr..).. I'g„NAN �A�.•�1111115 4 L,��� 'I� I 7 . 421 b,. I I rd Atamle`r"w e � �' .:r i 0.•♦��4t o-*lc_ #:`_ _ 1, _ `■pr ■■ ■ _ ■■- 301 ywm .,,, ..-et. alnlll111111 ..... _ _.......:Mb m. 'a •i�♦i:•�11 iiii .nnrP►6n� s=�®®® I I■ 111 Al .'�1\ ubp® �4,.,,I' lllllllll Prir ♦ ■d :Ina-. -I ::Ir1�L�1"e , lizrE 6►►innA�a�1111111111L\ h :I/a19@ .i:NI'''''' i �nu.�Arl►i.. •a• ■��'�IIA ♦ nll �•..•r.■B Ali Illllllllu� - 2021 Street and Utility Reconstruction Figure 1 �� I. City of Apple Valley Apple 2021 Capital Improvement Program Areas Valley CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION DIRECTING PREPARATION OF PLANS AND SPECIFICATIONS FOR PROJECT 2021-101, 2021 STREET AND UTILITY IMPROVEMENTS WHEREAS, the City's Capital Improvements Program identifies streets for proposed infrastructure improvements in 2021; and WHEREAS,the City Council has reviewed the scope of proposed improvements associated with the 2021 Street and Utility Improvements project; and WHEREAS, the City Council considers it to be in the best interest of the City to begin the process of information gathering and have plans and specifications prepared for said improvements scheduled for construction in the year 2021. NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota, that: 1. Improvement Project 2021-101, 2021 Street and Utility Improvements is hereby established. 2. Staff is directed to conduct preliminary field work and prepare plans and specifications. ADOPTED this 27th day of August 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.L. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve Agreement with Independent School District 196 for Police Liaison Services Staff Contact: Department/ Division: Nick Francis, Police Captain Police Department ACTION REQUESTED: Approve agreement with Independent School District 196 for Police Liaison Services. SUMMARY: With the agreement in place, the City of Apple Valley will receive payment from School District 196 for police liaison services in the three middle schools and two high schools (with as needed service to the School of Environmental Services and the ALC). There remains a degree of uncertainty with the agreement due to the Covid-19 pandemic. The learning model used by the school district will determine if and how many SRO's are utilized. BACKGROUND: The City of Apple Valley and School District 196 have had an ongoing collaboration over the years to provide resource officers in Apple Valley schools. This agreement is a continuation of the City's collaboration with the School District. BUDGET IMPACT: The City will receive funding from School District 196 in the amount of $136,775.47 for police liaison services provided during the 2020-2021 school year with the expectation of a hybrid learning model. Because of pandemic fluidity, this amount may change if a different learning model (distance or traditional) is implemented. ATTACHMENTS: Agreement POLICE LIAISON SERVICES AGREEMENT: SCHOOL DISTRICT NO. 196 AND CITY OF APPLE VALLEY THIS AGREEMENT is made and entered into this day of , 2020 by and between SCHOOL DISTRICT NO. 196, a Minnesota municipal corporation, (hereinafter "School District") and CITY OF APPLE VALLEY, a Minnesota municipal corporation, (hereinafter "City"). RECITALS WHEREAS,the parties share the mutual goals of promoting school safety, reducing school violence and enhancing the school climate and agree that these goals are best achieved through relationship-building, student support and intervention, clear and respectful communication, de- escalation techniques, conflict resolution and restorative practices; and WHEREAS,the parties agree that the referral of students to the juvenile justice system through school-related citation or arrest is a last resort reserved for circumstances in which students pose a significant threat to health, safety and property; and WHEREAS,the parties agree that all students have a right to an equitable educational experience and that it is therefore necessary to periodically examine School District and City practices and student outcomes arising out of this Agreement in order to ensure equity for all students; and WHEREAS,the parties enter into this Agreement pursuant to Minnesota Statutes §126C.44; and WHEREAS, for purposes of this Agreement, the School District's participating secondary schools within the City consist of the following schools: Falcon Ridge Middle School, Scott Highlands Middle School, Valley Middle School,Apple Valley High School and Eastview High School. The School of Environmental Studies (SES) and the Area Learning Center (ALC) shall also receive service on an as-needed basis. NOW THEREFORE, the parties hereto agree as follows: 1. The City agrees to provide a state licensed police officer to perform a minimum average of 10 hours per week police liaison services to each of the School District's middle schools and a minimum average of 20 hours per week police liaison services to Apple Valley High School and 20 hours per week to Eastview High School for the purpose of assisting in the establishment and coordination of a cooperative community approach among the School District's schools, students, parents, police and other community resources to address the needs of the students and community members. The SES and the ALC shall also receive service on an as-needed basis. The City's police liaison services shall include, but not limited to: a. Prevention of delinquency; b. Protection of life and property; and c. Law enforcement. 2. The School District shall pay the City the amount of$170,969.34, or a reduced prorated amount, for the City's police liaison services to the School District. The amount to be paid by the School District shall be payable for the 2020-21 school year upon approval of this Agreement by both parties. In the event that 30 hours per week of on-site police liaison services are either not required or not available for portions of the 2020-21 school year due to reasons related to the COVID-19 pandemic or other emergency, the amount paid for police liaison services will be reduced. In the event that the district begins the school year in a "hybrid model," police liaison services will only be required on Mondays, Tuesdays, Thursdays and Fridays and the City will invoice the School District in the reduced amount of$136,775.47 (80% of the amount due for full services). If the School District moves to full in-person learning five days a week (full police liaison services required) or to distance learning five days a week (no police liaison services required), the amount due will be adjusted on a prorated basis and the School District will be either invoiced or refunded at the end of the 2020-21 school year. 3. The parties agree and acknowledge that the police officers who are assigned to provide police liaison services in the schools are, and will continue to be, members and employees of the City and its police department. The police officers shall not become an agent or employee of the School District by virtue of this Agreement and shall not make any representations to the contrary. The officers shall operate under the direct administration and supervision of the police department but will work in cooperation with school administrators to further mutually agreed- upon goals involving the police department, schools and students, including the goals described in this Agreement. The assigned officers shall not have school disciplinary authority within the schools or be considered educational service providers, but shall be limited to their police function, which shall include law enforcement duties, but may also include opportunities to build positive relationships with students and the school community. 4. The city shall be solely responsible for assigning police liaison officers pursuant to this Agreement, but the School District may request the replacement of an assigned officer for any legitimate nondiscriminatory reason related to the officer's performance or fitness for the assignment.All assigned officers must have a minimum of three years of police officer experience and no significant disciplinary actions. Exceptions maybe made to the requirement of three years of experience for assigned officers, but only in unique circumstances with advance notice to the School District. Assigned officers must possess experience working with youth and an interest in student achievement,juvenile justice, child and adolescent development and the development of a positive school climate. Prior to being assigned under this Agreement, officers shall complete basic school resource officer training that covers the responsibilities and limitations of school resource officers,juvenile law and legal issues, effective collaboration with school administrators, threat assessments and response procedures, street to school mindset training, strategies for working with special needs populations, use of force considerations in school environments, child development, conflict resolution, developmentally informed de-escalation and crisis intervention techniques, working with youth in a school setting and integrating school resources officers into a positive school environment. Exceptions maybe made to the requirement of basic school resource training for assigned officers, but only in unique circumstances with advance notice to the School District. 5. This Agreement is effective for the 2020-21 school year. Upon the expiration of the 2020-21 school year, this Agreement shall automatically terminate, but may be renewed and renegotiated by the parties on such terms as they determine. 6. Each party shall be liable for the acts and omissions of its own agents and employees and not the acts and omissions of the other party's agents and employees. The parties' liability shall be limited by the provisions of the Municipal Tort Claims Act, Minn. Ch. 466 or other applicable law and each party shall procure and maintain a program of insurance or self-insurance to cover claims arising under this Agreement due to its own acts and omissions and the acts and omissions of its agents and employees 7. The parties agree that all government data collected, shared or received as a result of the parties' duties under this Agreement shall be handled and maintained in accordance with all applicable federal, state and local laws, rules and regulations governing government data, including, but not limited to the provisions of the Minnesota Government Data Practices Act, Minnesota Statutes, Chapter 13. The parties understand and agree that any sharing of data between them must occur in accordance with the law governing the dissemination of data, including, but not limited to, specific laws and governing the sharing of data on students and minors. 8. The parties mutually agree upon the paramount importance of educational equity for all School District students, as well as equity in the juvenile justice system. The parties agree that the demands of equity require a shared commitment to examine race and disability based disparities among students related to: • School-related referrals to police liaison officers; • School-related citations issued by police liaison officers; and • School-related arrests made by police liaison officers. To further the shared commitment to equity for School District students, these referrals, citations and arrests will be tracked and disaggregated based upon race, gender and disability status. Each assigned school liaison officer will meet with the school administrative team of the officer's assigned school three or more times per year to review the collected data on referrals, citations and arrests for the previous time period (school trimester or quarter) and discuss strategies to reduce any apparent disparities while simultaneously maintaining a safe school environment. The data will also be shared with a representative of the School District and the City and discussed by administrative representatives of the parties on an annual basis prior to the renewal of this Agreement. 9. The parties agree that they are in compliance with all applicable federal, state and local anti-discrimination and equal opportunity laws, and agree to remain in compliance with these laws throughout the term of this Agreement. The City and the School District agree that they shall each provide annual training to their professional employees on matters of discrimination, diversity and cultural competence.All police liaison officers assigned to School District schools will be offered the opportunity to participate free of charge in any such training offered to staff by the School District and will participate in the training if they are available to do so within the hours of service required by this Agreement. SCHOOL DISTRICT NO. 196: By: Jackie Magnuson Its: Chairperson By: Sachin Isaacs Its: Clerk STATE OF MINNESOTA ) ) ss. COUNTY OF ) On this day of , 2020,before me a Notary Public within and for said County, personally appeared JACKIE MAGNUSON and SACHIN ISAACS,to me personally known,who each being duly sworn by me, did say that they are the Chairperson and Clerk of School District No. 196 and that said instrument was signed and sealed on behalf of said School District by authority of the School Board and said Chairperson and Clerk acknowledged said instrument to be the free act and deed of the School District. Notary Public CITY OF APPLE VALLEY: By: Mary Hamann-Roland Its: Mayor By: Pamela Gackstetter Its: City Clerk STATE OF MINNESOTA ) ) ss. COUNTY OF ) On this day of , 2020,before me a Notary Public within and for said County, personally appeared MARY HAMANN-ROLAND and PAMELA GACKSTETTER to me personally known, who being each by me duly sworn, each did say that they are respectively the Mayor and Clerk of the City of Apple Valley,the municipality named in the foregoing instrument, and that the seal affixed on behalf of said municipality by authority of its City Council and said Mayor and Clerk acknowledged said instrument to be the free act and deed of said municipality. Notary Public • ITEM: 4.M. ..... :�. Apple ii COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve Agreement with McNamara Contracting, Inc., for Project 2020-141, Galaxie Avenue and 153rd Street ADA Improvements Staff Contact: Department/ Division: Brandon Anderson, City Engineer Public Works Department ACTION REQUESTED: Approve agreement with McNamara Contracting, Inc., for Project 2020-141, Galaxie Avenue & 153rd Street ADA Improvements in the amount of$55,640.00. SUMMARY: On July 30, 2020, four (4) quotes were received for the Galaxie Avenue & 153rd Street ADA Improvements project as described within the attached bid tabulation. Quotations for the base bid ranged from $55,640.00 to $85,700.00. McNamara Contracting, Inc. submitted the low quote in the amount of$55,640.00. The low quote was $3,940.00 over the Engineers estimate of$51,700.00. Bid Alternate, for Signal System B was in the amount of$55,304.00. It is not recommended to Award the Bid Alternate at this time. A standard City agreement will be utilized for this project. BACKGROUND: In November 2018, the request to add updated audible pedestrian push buttons along Galaxie Avenue near 153rd and Founders Way was discussed at TSAC. City staff has received numerous requests from the public (including from a visually impaired local resident) to have an APS system installed at each intersection. As requested by TSAC, staff reviewed the intersections of Galaxie Avenue with 153rd Street and with Founders Lane regarding potential ADA curb ramp improvements and installation of APS (Accessible Pedestrian System, or audible push buttons) at each intersection and completed a feasibility report outlining various improvements at this location. At this time, the recommended scope of work to be constructed at this intersection in 2020 based on the feasibility report and budget availability will be a new APS system at all four quadrants of Galaxy Avenue and 153rd Street West. This project is tentatively scheduled for Fall 2020 Construction. A map of the proposed project area is attached (Figure: 1). BUDGET IMPACT: Project costs and funding are included in the adopted 2020 operating budget for Road Improvement Funds for Miscellaneous Intersection Improvements. ATTACHMENTS: Map Bid / Quote Tabulation J ,� fir,.■. '�.� . �``�`�I� �e I•. r ii ill fir mi.,i* Q,cb.'s. #4.iVre77a irfirlit J 0 N111) 0 Q i igi 6i-`9r 1 tom► iitt� li1v�■■:�. ril �♦yi ♦ rr r i ' ' .f'p:''�iy'■ „:� ��I Q � � =5���11111D:�-/ �. �� -.- :�'��111�� 4.� CA ■ �"AS 0 nnA11p■ �, `'/ ill1��lielpV ��,Q��pm ♦:i.d .� 6y19���II�i II =411 '■■IIISil I' ■ OII 1 11 I �a �1 Qu♦.■IId17 n'. a► °'■jrin•P=� FIS on .. til 4Var7II.r. 16110 44V101 /IPi . rile . ....,7_,,,,,,......„,,,. ..,,,.....„__117. K ... "M Illi.ml ---i• a !1 1": u- ,g,'g��y �• �..:ii ^ I/ ® ® y cAn . - sera:r. . ►■: . :.._. ►� �' ♦ r nn1 �C,4III� rAi■ �� /a�mr mac a 'nor auvAtfie.nn.u�np111:■ unto ��r o�;IIIIIII�®®� 'II�.� � "�1\p`��..v vI onmini m 111 1 � `711a 'Piu ►� i ♦� . � r-.�� 1■ 11111'�I= ,g.;.i ��� 1■�1`� 0:���e171E®® ♦ I�t' `� � �►.,,'���'�I•` N .■ .p■1 ■a..a • iQ' r` : tIT3rtfl 1 Q1 ' i ►� odi►:� @ ..�Y ►— r ���a■��.a■ ♦.Od- a♦ �4ii g■ , ♦gyp ♦ '•' • �►♦ :.1 �II4n VAS:■► a'41 i r.♦ ■1..■■■ �• /the ... i■i■■ \rhte., �1 ph 44 �1L�i■n 1rL•i I��Ii� I/Ilnn1■,Ai_/�\�AR. : mi nm D .dI� d ♦ � OIm ../N- • Ii� P1r.1N .■■■.. i _ O■■rCnn.... ..y.R 40i/ ♦1 an l7/747-al .nn•t�1P d.� am► ail � • ♦UII_ • 00• R ppn/ .1 �.. . � 11) . . O4.♦�ll : .■An■q ,��♦' . 4inmm " L ♦1 0iiii:: 910� Q0: •�1����■ pCr��:� pC•. � G�iC ►4\.♦•',m■ ��♦♦��Ii..� rti ►iI�I .'. ''■uhaa'i mm.■tia 6d..aC� sard�ineg. ®® i.�9m Ii:�A►lu►\ �dI111�1111111\Di�■1%� II :c1p'! E > •i ♦ ::�.•'I� rill- 1■,t13;...I .■■■ ►: •'d/III'®• m- x DL., ,,,,,,I,..I i•ilia 1.11lll......n ,,747,4r.n■■ ICI■. .■be MAI®¢'' C3 • g O►r1I -•1p if1111I G� uw Pv. _ 11i.n■, T�� =t 7ini i,,®®�® "ed G enmuti u ■111111mp• 0. 3o9 mom.-Inner nn■ 1:=; ) �I/llar1�,ion vi l lI Ty �i�- ®®g® ♦. 1 Air nos �� �.I�i �.I.1 •ovn..1� of( I l r � �PAIWO,Itiiiiiik, Al 1 �: - I11..JEllu Jr■i■III c11`3al(Co. Rd 42) - !?.® ...rl► „��® ® IL■III. ati�..... .............e:::::... ............ .............. . .:p . . .....ilia.. ! in 1 II 1 11 IH I I L F. w IEED Illprill5 kar'eetIME ' _ ... fig,- i OW II : I El_4m km, ■7m1 ri i i kijklaj: :11:: , I AIM 1 n 1 M:1 I rin-- -'- (bid ....• Ar--01? ,i ,,_!,m -) * Hill, ii ■ r�ire i pin 1 aw• _ ■ Ll Ll L-l�Ll 1I Ate/ 111111 'I '"I giri:,111111:�SE -111 4�� � 1111■►.!� y .. ' =Y'o � J II ��°-°,0:1■1. I� IBC l' U 41\41 O 44/' :frog41.1 ... _ iiii'■VN; r� imV�nr 1:. 11=_® III.: Iuq® 71 '- - VIM .1.■I�.i 1.1 ■.■I■ -,-m. O .►i. �► . r�i f_lFi.'. i I•i'■'i .::511m iln PROJECT LOCATION -160th Street(Co. Rd 46 A 1 O C I 153rd St W 0 1500 3000 v Q SCALE FEET X C6 T ••• GALAXIE AVENUE & 153RD STREET ADA IMPROVEMENTS ::;:• •••• ••• • City of Apple Valley Apple II Figure 1 Valley �A+: Project Name: GALAXIE AVE&153RD STREET ADA IMPROVEMENTS I herby certify that this is an exact +... reproduction of bids received r Apple City Project No.: 2020-141 Valley Quote Due Date:Thursday,July 30,2020,at 4:30 AP.M.,C.S.T.-VIA EMAIL Owner: City of Apple Valley 1 . �' Brandon Anderson,P.E. Registration No.43332 \ Engineer Estimate McNamara Contracting,Inc. Granite Ledge Electrical Contractors Inc. Taylor Electric Compnay,LLC Ryan Contracting Co. Section Title Line Item Item Code Item Description UofM Quantity Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension BASE BID(SIGNAL SYSTEM A) $51,700.00 $55,640.00 $59,511.40 $72,400.00 $85,700.00 1 2021.501 MOBILIZATION LUMP SUM 1 $3,500.00 $3,500.00 $10,000.00 $10,000.00 $4,665.00 $4,665.00 $3,500.00 $3,500.00 $6,500.00 $6,500.00 2 2104.518 REMOVE CONCRETE WALK SQ FT 520 $10.00 $5,200.00 $13.50 $7,020.00 $4.27 $2,220.40 $10.00 $5,200.00 $10.00 $5,200.00 3 2521.618 CONCRETE WALK SQ FT 520 $25.00 $13,000.00 $13.50 $7,020.00 $19.90 $10,348.00 $40.00 $20,800.00 $20.00 $10,400.00 4 2545.502 LUMINAIRE(LED) EACH 4 $1,000.00 $4,000.00 $650.00 $2,600.00 $832.00 $3,328.00 $700.00 $2,800.00 $900.00 $3,600.00 5 2563.601 TRAFFIC CONTROL LS 1 $3,000.00 $3,000.00 $3,000.00 $3,000.00 $6,750.00 $6,750.00 $3,100.00 $3,100.00 $20,000.00 $20,000.00 6 2565.616 REVISE SIGNAL SYSTEM A SYSTEM 1 $23,000.00 $23,000.00 $26,000.00 $26,000.00 $32,200.00 $32,200.00 $37,000.00 $37,000.00 $40,000.00 $40,000.00 $57,320.00 $55,304.00 $56,550.84 $80,700.00 $84,060.00 ALT BID(SIGNAL SYSTEM B) 7 2021.501 MOBILIZATION LUMP SUM 1 $3,500.00 $3,500.00 $5,000.00 $5,000.00 $4,750.00 $4,750.00 $4,000.00 $4,000.00 $6,500.00 $6,500.00 8 2104.518 REMOVE CONCRETE WALK SQ FT 752 $10.00 $7,520.00 $13.50 $10,152.00 $4.27 $3,211.04 $10.00 $7,520.00 $10.00 $7,520.00 9 2521.618 CONCRETE WALK SQ FT 752 $25.00 $18,800.00 $13.50 $10,152.00 $19.90 $14,964.80 $40.00 $30,080.00 $20.00 $15,040.00 10 2563.601 TRAFFIC CONTROL EACH 1 $3,000.00 $3,000.00 $3,000.00 $3,000.00 $6,750.00 $6,750.00 $3,100.00 $3,100.00 $20,000.00 $20,000.00 11 2565.616 REVISE SIGNAL SYSTEM B LS 1 $24,500.00 $24,500.00 $27,000.00 $27,000.00 $26,875.00 $26,875.00 $36,000.00 $36,000.00 $35,000.00 $35,000.00 Base Bid+Alt Bid Total: $109,020.00 $110,944.00 $116,062.24 $153,100.00 $169,760.00 Contractor McNamara Contracting,Inc. Granite Ledge Electrical Contractors Inc. Taylor Electric Compnay,LLC Ryan Contracting Co. Address 16700 Chippendale Ave PO Box 8 19717 207tj St 26480 France Ave. Address Rosemount,MN 55068 Foreston,MN 56330 Big Lake,MN 55309 Elko New Market,MN 55020 Phone 612-221-3063 320-294-5557 763-244-6986 952-894-3200 Representative Jordan Heller Rhonda J Brown Todd Weidner Thomas Ryan Title Project Manager President Owner President Exhibit A • ITEM: 4.N. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve Acceptance and Final Payment on Agreement with Cold Spring Granite Company for Project 2020-132, Columbaria Purchase and Installation Staff Contact: Department/ Division: Jeff Lathrop, Public Works Superintendent- Streets Public Works Department ACTION REQUESTED: Approve acceptance and final payment on the agreement with Cold Spring Granite Company, for Project 2020-132, Columbaria Purchase and Installation, in the amount of $25,341.70 for an agreement total of$50,683.00. SUMMARY: Attached, please find the third and final payment for Project 2020-132, Columbaria Purchase and Installation. The construction and installation of the columbarium is complete and in acceptable condition to become property of the City of Apple Valley Lebanon Cemetery. BACKGROUND: On March 26, 2020, the City Council approved an agreement with Cold Spring Granite Company, in the amount of$50,683.00, to furnish and install one columbarium. BUDGET IMPACT: This final payment of $25,341.70 will close the agreement with Coldspring Granite Company, and results in a total cost of$50,683.00. The purchase of a columbarium for $50,000 is included in the approved 2020 Public Works Cemetery operating budget. The additional $700 will be funded out of other budget savings in the Cemetery fund. ATTACHMENTS: Final Pay Documents PAYMENT VOUCHER NO.3&FINAL JUL 3 O Columbarla Purchase and Installation 2020 CITY Project 2020-132 7/28/2020 OWNER: CONTRACTOR: City of Apple Valley Coldspring Granite Company 7100 147th Street West 17482 Granite West Road Apple Valley, MN 55124 Cold Spring, MN 56320-4578 Phone: 800.328.5040 Amount of Contract: $50,683.00 Total Amount $50,683.00 Contract Value Amount of Work Less Net Account Per Agreement Certified Previous Amount Number March 31,2020 To Date Payments Due Cemetery Division 5805-8740 $50,683.00 $50,683.00 $25,341.30 $25,341.70 Subtotal $50.683.00 $50.683.00 $25,341.70 Total 850,083.00 $50,683.00 $25,341.70 1-2S-2a2o Date: } Publ` orks Superinte ent-Streets Date- 4921-82/121 �� Public rks Di for \, "' COLDS PRING` r Page 1 of 1 invoice Bill To: CITY OF APPLE VALLEY CEMETERY Account#: 203405 7100 147TH ST W Invoice#: 1545635 Invoice Date: 7/21/2020 APPLE VALLEY, MN 55124 Due Date: 8/20/2020 Payment Terms: Net 30 Job#: 1017202 Job Name: 124 NICHE ROMANESQUE COLUMBARI Job Location: APPLE VALLEY, MN Customer Ref: Description I Amount ! Sales Tax Total ORIGINAL CONTRACT $25,341.70 ' $0.00 $25,341.70 V240371530 APPLE VALLEY,MN 55124 US DAKOTA Sub Total: _ $25.341.70 $0.00 $25.341.70 Current Payment Due USD : $25,341.70 When remitting payment to the below address,please include your Account#and Invoice#. PLEASE REMIT TO THIS ADDRESS: Coldspring PO BOX 71037,CHICAGO, IL 60694-1037 Note:To deduct the sales tax,an exemption certificate or resale certificate must be Included with payment. 17482 Granite West Road,Cold Spring,MN 56320-4578 T 800-328-7038 P 320-685-3621 F 320-685-5053 W www.coldspringusa.com ••••• Owner: City of Apple Valley,7100 W. 147th St.,Apple Valley,MN 55124 Date: August 7,2020 ii ice• For Period: 6/23/20 to 8/7/20 Request No: 3&Final Apple Contractor: Coldspring Granite Company Valley CONTRACTOR'S REQUEST FOR PAYMENT 2020-132 Columbaria Purchase and Installation Project 2020-114 SUMMARY 1 Original Contract Amount $ $50,683.00 2 Change Order-Addition $ 3 Change Order-Deduction $ 4 Revised Contract Amount $ $50,683.00 5 Value Completed to Date $ $50,683.00 6 Material on Hand $ $0.00 7 Amount Earned $ $50,683.00 8 Less Retainage 0% $ $0.00 9 Subtotal $ $50,683.00 10 Less Amount Paid Previously $ $25,341.30 11 Liquidated damages- $ $0.00 12 AMOUNT DUE THIS REQUEST FOR PAYMENT NO. 3 &Final $ $25,341.70 Approved by Contractor: Approved by Owner: Coldspring Granite Co. CITY OF APPLE VALLEY 72- Jeff ath op,Streets Supe intendent ! Date Specified Contract Completion Date: Mary Hamann-Roland,Mayor Date Pamela J.Gackstetter,City Clerk Date Request for Payment 3&Final • ITEM: 4.0. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Adopt Resolution Amending 2020 Pay and Benefit Plan Staff Contact: Department/ Division: Melissa Haas, Human Resources Manager Human Resources Division ACTION REQUESTED: Adopt resolution amending the 2020 Pay and Benefit Plan. SUMMARY: In order to enhance recruitment and retention of part-time employees to meet departmental staffing needs for continuing to provide critical services, staff recommends amending the 2020 Pay and Benefit Plan to increase the pay rates of all part-time positions in Liquor Operations by $1.00 per hour. BACKGROUND: During the current COVID-19 public health emergency, retail liquor sales have been designated a critical service to the community. The City Council previously approved a temporary pay increase of $2.00 per hour for all part-time positions in Liquor Operations, effective April 11 and which expired June 19, 2020. At this time, Liquor Operations management staff have continued to experience recruitment challenges and some loss of part- time staff members due to impacts of the public health emergency and competition with other retailers paying higher wages. Responses to advertisements for our vacant part-time liquor store positions have been fewer than needed. The Liquor Operations Director notes that other retailers in the local market have raised pay rates in recent months to compete for workers. The proposed increase to our pay rates is expected to improve retention and recruitment for these positions so that there is sufficient staffing to keep stores open without reductions in hours of operation. Based on these factors, staff recommends amending the 2020 Pay and Benefit Plan to increase the pay rates of all part-time positions in Liquor Operations by $1.00 per hour, effective August 29, 2020. BUDGET IMPACT: Approximately $7,700 for remainder of 2020 and $25,600 in 2021. ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION AMENDING THE 2020 PAY AND BENEFIT PLAN WHEREAS,the City Council of Apple Valley adopted Resolution No. 2019-174 approving the revised 2020 Pay and Benefit Plan; and WHEREAS, the city desires to amend the 2020 Pay and Benefit Plan to increase pay rates for part-time liquor operations employees in order to enhance competitive recruitment and retention for provision of essential services, especially due to the impacts of the public health emergency. NOW,THEREFORE,BE IT RESOLVED,by the City Council of the City of Apple Valley, Dakota County, Minnesota, that the 2020 Pay and Benefit Plan is hereby amended as follows: 1. That,the pay for part-time liquor operations employees is adjusted by$1.00 per hour,effective August 29,2020. 2. That, staff is directed to amend the 2020 Pay and Benefit Plan document to reflect the changes approved herein. BE IT FURTHER RESOLVED, that all other items in the 2020 Pay and Benefit Plan remain unchanged. ADOPTED this 27th day of August,2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 4.P. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve Personnel Report Staff Contact: Department/ Division: Melissa Haas, Human Resources Manager Human Resources Division ACTION REQUESTED: Approve the personnel report. SUMMARY: The employment actions attached to this memo are recommended for City Council Approval. BACKGROUND: The City Council's approval of the Personnel Report includes the ratification of the City Administrator's actions in carrying out the terms and conditions of the employment of the City personnel. BUDGET IMPACT: Budgeted positions. ATTACHMENTS: Personnel Report PERSONNEL REPORT City of Apple Valley August 27,2020 Human Resources The following employment actions are recommended for City Council approval: First Last Base Pay Pay Pay Date Name Name Action Position Status Dept. Rate Type Scale (on or about) Casual, Scott Breuer Rehire Golf Shop Attendant Variable Hour 5105 $ 10.60 Hourly C-01 9/1/2020 Casual, John Carpenter Hire Maintenance I Seasonal 1710 $ 12.90 Hourly SMI 8/17/2020 Casual, Rebecca Jurvis Hire Golf Shop Attendant Variable Hour 5105 $ 10.60 Hourly C-01 9/1/2020 Casual, James Solberg Hire Sales Clerk Seasonal 5090 $ 12.00 Hourly L-1 8/18/2020 Casual, Andrew Zemke Hire Maintenance I Seasonal 1710 $ 12.90 Hourly SMI 8/17/2020 The Council's approval of the Personnel Report includes the ratification of the City Administrator's actions in carrying out the terms and conditions of the employment of the City personnel. Page 1 of 1 • ITEM: 4.Q. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Consent Agenda Description: Approve Claims and Bills Staff Contact: Department/ Division: Ron Hedberg, Finance Director Finance Department ACTION REQUESTED: Approve claims and bills. SUMMARY: Attached for City Council review and approval are check registers for recent claims and bills. BACKGROUND: N/A BUDGET IMPACT: Check registers dated August 5, 2020, and August 12, 2020, in the amounts of $1,037,079.02, and $1,390,404.67, respectively. ATTACHMENTS: Claims and Bills Claims and Bills R55CKR2 LC 1 CITY OF APPL .EY 8/5/2( 19:32 Council Check Register by GL Page- 1 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22141 8/7/2020 145130 1 CLEAN CONSCIENCE 1,430.00 EDU BLDG-CLEANING MOVE OUT 378831 7JUL20 2092.6240 CLEANING SERVICE/GARBAGE EDUCATION BUILDING FUND 1,430.00 22142 8/7/2020 100101 ACE HARDWARE 1.34- DISCOUNT 378817 101310890481 1340.6333 GENERAL-CASH DISCOUNTS FIRE BLDG&GROUNDS MNTC 13.48 FLAG POLE ROPE STATION 1 378817 101310890481 1340.6229 GENERAL SUPPLIES FIRE BLDG&GROUNDS MNTC 4.35- DISCOUNT 378818 101310690751 1340.6333 GENERAL-CASH DISCOUNTS FIRE BLDG&GROUNDS MNTC 48.56 VEG KILLER WAND 378818 101310890751 1340.6229 GENERAL SUPPLIES FIRE BLDG&GROUNDS MNTC 6,19- DISCOUNT 378814 101360890971 1900.6333 GENERAL-CASH DISCOUNTS AV COMMUNITY CENTER 61.98 HOSES 378814 101360890971 1900.6229 GENERAL SUPPLIES AV COMMUNITY CENTER .55- DISCOUNT 378812 10139089009 1630.6333 GENERAL-CASH DISCOUNTS STREET EQUIPMENT MAINTENANCE 5.58 PARTS FOR WATER TRK 232 378812 10139089009 1630.6229 GENERAL SUPPLIES STREET EQUIPMENT MAINTENANCE .88- DISCOUNT 378815 101400888741 5320.6333 GENERAL-CASH DISCOUNTS WATER WELL/BOOSTER STN MNT/RPR 8.98 TRANDUCER LINE FOR CABLE 378815 101400888741 5320.6215 EQUIPMENT-PARTS WATER WELL/BOOSTER STN MNT/RPR 2.69- DISCOUNT 378816 101400889001 5320.6333 GENERAL-CASH DISCOUNTS WATER WELL/BOOSTER STN MNT/RPR 26.92 PRELUBE WELL 1 378816 101400889001 5320.6215 EQUIPMENT-PARTS WATER WELL/BOOSTER STN MNT/RPR 149.50 22143 8/7/2020 147453 ADAM'S PEST CONTROL INC 73.45 PEST CONTROL WELL 3 378235 3158756 5320.6249 OTHER CONTRACTUAL SERVICES WATER WELL/BOOSTER STN MNT/RPR 73.45 22144 8/7/2020 150442 ADVANCED ENGINEERING&ENVIRO 879.50 WELLHEAD PLAN UPDATE 378194 69319 5305.6235 2019140W CONSULTANT SERVICES WATER MGMT/REPORT/DATA ENTRY 879.50 22145 8/7/2020 148541 ALL TRAFFIC SOLUTIONS 285.00 BATTERY FOR D F B SIGN 378117 SIN026079 1685.6215 EQUIPMENT-PARTS STREET MARKING&TRAFFIC CONTR 285.00 22146 8/7/2020 100389 ALPHAGRAPHICS 814.70 LARGE FLOOR GRAPHICS 378203 111761 1015.6239 COVID-19 PRINTING CITY CLERK/ELECTIONS 4.07- LIQ USE TAX 378110 112073 5000.2330 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET 4.07 LIQ USE TAX 378110 112073 5005.6229 GENERAL SUPPLIES LIQUOR GENERAL OPERATIONS 59.13 BUSINESS CARDS-MATT BERG 378110 112073 5005.6229 GENERAL SUPPLIES LIQUOR GENERAL OPERATIONS 873.83 22147 8/7/2020 100037 APPLE VALLEY COLLISION INC 2,908.34 904 BODY DAMAGE 378184 45705 7205.6399 OTHER CHARGES INSURANCE CLAIMS 1,410.16 931 DAMAGE RPR 378227 45751 7205.6399 OTHER CHARGES INSURANCE CLAIMS R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 2 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22147 8/7/2020 100037 APPLE VALLEY COLLISION INC Continued... 4,318.50 22148 8/7/2020 101318 AUTOMATIC SYSTEMS COMPANY 1,536.30 SEWER SYSTEM SCADA REPAIR 378183 35113S 5380.6265 REPAIRS-EQUIPMENT SEWER LIFT STN REPAIR&MNTC 1,240.50 WELL 17 LEVEL TRANSDUCER 378337 35138S 5320.6215 EQUIPMENT-PARTS WATER WELL/BOOSTER STN MNT/RPR 299.40 WELL PUMP REPAIR 378156 35166S 5150.6265 REPAIRS-EQUIPMENT GOLF COURSE MAINTENANCE 1,191.65 REPL LIFT 5 TRANSDUCER 378321 35176S 5380.6215 EQUIPMENT-PARTS SEWER LIFT STN REPAIR&MNTC 4,267.85 22149 8/7/2020 101559 BARR ENGINEERING COMPANY 2,381.00 FINAL DESIGN 378324 231914190011 5505.6235 2020102D CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 2,381.00 22150 8/7/2020 121014 BUCKEYE CLEANING CENTER 378,50 HAND SANITIZER 378309 90222774 1015,6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 529.90 HAND SANITIZER 378309 90222774 1060.6229 COVID-19 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC 908.40 22151 8/7/2020 101562 CDW GOVERNMENT INC 889.08 NEC 22"MONITORS(4) 378198 ZJL7769 1030,6725 CAPITAL OUTLAY-OFFICE EQUIP INFORMATION TECHNOLOGY 2,677.65 LAPTOP DOCKING STATIONS(15) 378333 ZMZ7910 1030.6725 COVID-19 CAPITAL OUTLAY-OFFICE EQUIP INFORMATION TECHNOLOGY 3,566.73 22152 8/7/2020 143314 CLEAR RIVER BEVERAGE 392.00 BEER#2 00051160 378469 542629 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 618.00 BEER#3 00051160 378471 542631 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 2,605.00 BEER#3 00051160 378472 543607 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 549.00 BEER#1 00051160 378467 543614 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 15.00- CMBEER#3 00051160 378474 545048 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 466.00 BEER#2 00051160 378470 545098 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 248.00 BEER#1 00051160 378468 545099 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 973.00 BEER#3 00051160 378473 545100 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 5,836,00 22153 8/7/2020 100102 COLLEGE CITY BEVERAGE 40.00- CMBEER#1 00000114 378475 54900378 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 16.90- CMBEER#2 00000114 378495 54900379 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 11.10- CMTAX#2 00000114 378496 54900379 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 131.60- CMBEER#3 00000114 378516 54900380 5085.6530 BEER LIQUOR#3 STOC"PURCHASES 12.00- CMBEER#2 00000114 378503 54900392 5055.6530 BEER LIQUOR#2 ST JRCHASES R55CKR2 LC 1 CITY OF APPL _EY 8/5/2C 19.32 Council Check Register by GL Page- 3 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22153 8/7/2020 100102 COLLEGE CITY BEVERAGE Continued... 36.00- CMBEER#3 00000114 378525 54900404 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 24.50- CMBEER#3 00000114 378529 54900411 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 764.40 BEER#1 00000114 378479 620984 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 764.40 BEER#3 00000114 378519 620985 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 13,392.23 BEER#1 00000114 378476 70301427 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 109.90 TAX#1 00000114 378477 70301427 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 43.98 NTAX#1 00000114 378478 70301427 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 2,352,00 BEER#2 00000114 378508 70301466 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 10,060.50 BEER#3 00000114 378523 70301467 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 173.94 TAX#3 00000114 378524 70301467 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 324.00 LIQ#3 00000114 378526 70301495 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 9,646.03 BEER#3 00000114 378527 70301495 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 112.00 TAX#3 00000114 378528 70301495 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 10,264.48 BEER#1 00000114 378489 70301496 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 41.80 TAX#1 00000114 378490 70301496 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 35.70 LIQ#1 00000114 378491 70301508 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 12,737.65 BEER#1 00000114 378492 70301508 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 17.21- CMBEER#1 00000114 378493 70301508 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 141.20 TAX#1 00000114 378494 70301508 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 792.00 LIQ#3 00000114 378530 70301509 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 9,731.80 BEER#3 00000114 378531 70301509 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 57.00 TAX#3 00000114 378532 70301509 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 5,632.15 BEER#2 00000114 378514 70301510 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 77.20 TAX#2 00000114 378515 70301510 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 24.90- CMBEER#2 00000114 378513 70301511 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 14,580.80 BEER#3 00000114 378517 72302167 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 68.10 TAX#3 00000114 378518 72302167 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 4,890.00 BEER#2 00000114 378499 72302191 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 22.20 TAX#2 00000114 378500 72302191 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 223.90 BEER#2 00000114 378497 72302192 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 417,40- CMBEER#2 00000114 378498 72302192 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 6,460.50 BEER#1 00000114 378482 72302219 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 105.59 TAX#1 00000114 378483 72302219 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 297.70 BEER#1 00000114 378480 72302220 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 325.58- CMBEER#1 00000114 378481 72302220 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 1,792.45 BEER#2 00000114 378504 72302221 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 44.40 TAX#2 00000114 378505 72302221 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 86.40 BEER#2 00000114 378501 72302222 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 93.13- CMBEER#2 00000114 378502 72302222 5055,6530 BEER LIQUOR#2 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 4 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22153 8/7/2020 100102 COLLEGE CITY BEVERAGE Continued... 5,752.38 BEER#3 00000114 378520 72302223 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 132.65 TAX#3 00000114 378521 72302223 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 89.80 BEER#2 00000114 378506 72302254 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 100.35- CMBEER#2 00000114 378507 72302254 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 79.75- CMBEER#3 00000114 378522 72302255 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 103_50 LIQ#1 00000114 378486 72302256 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 14,528,25 BEER#1 00000114 378487 72302256 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 132.59 TAX#1 00000114 378488 72302256 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 28.00 BEER#1 00000114 378484 72302257 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 114.05- CMBEER#1 00000114 378485 72302257 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 3,331.15 BEER#2 00000114 378511 72302286 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 66.05 TAX#2 00000114 378512 72302286 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 15.20 BEER#2 00000114 378509 72302287 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 39,20- CMBEER#2 00000114 378510 72302287 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 128,522.30 22154 8/7/2020 101324 D.C.BRAUN CO 2,435.00 SAN LIFT 1 VALVE ACTUATOR REPL 378174 1191 5380.6265 REPAIRS-EQUIPMENT SEWER LIFT STN REPAIR&MNTC 550.00 HANNOVER STORM REPAIR 378176 1217 5506.6265 REPAIRS-EQUIPMENT STORM LIFT STN MNTC/RPR 2,985.00 22155 8/7/2020 140324 DAKOTA UNLIMITED 445.00 POND OUTLET DEBRIS FENCE 378191 33715 5505.6229 GENERAL SUPPLIES STORM DRAIN MNTC/RPR/SUMPS 445.00 22156 8/7/2020 100941 DIAMOND VOGEL PAINT 212.15 CROSSWALK STRIPING PAINT 378112 802195645 1680.6229 GENERAL SUPPLIES TRAFFIC SIGNS/SIGNALS/MARKERS 185.90 CROSSWALK STRIPING PAINT 378116 802195738 1680.6229 GENERAL SUPPLIES TRAFFIC SIGNS/SIGNALS/MARKERS 398.05 22157 8/7/2020 117768 DRAIN PRO PLUMBING 275.00 REPAIR WATER HEATER LEAK 378159 61585 1920.6266 REPAIRS-BUILDING SENIOR CENTER 275.00 22158 8/7/2020 154516 DRASTIC MEASURES BREWING LLC 1,134_00 BEER#3 00052617 378533 611 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 1,134.00 22159 8/7/2020 101410 ELECTRIC PUMP 7,364.74 MIX FLUSH VALVE LIFT 11,4 378830 683391N 5375.6211 SMALL TOOLS&EQUIPMENT SEWER MAIN? :E AND REPAIR R55CKR2 LC 1 CITYOFAPPL EY 8/5/2C 19:32 Council Check Register by GL Page- 5 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22159 8/7/2020 101410 ELECTRIC PUMP Continued... 270.00 MUFFIN MONSTER INSPECTION 378121 685841N 5380.6265 REPAIRS-EQUIPMENT SEWER LIFT STN REPAIR&MNTC 270.00 MUFFIN MONSTER INSPECTION 378105 686251N 5380.6265 REPAIRS-EQUIPMENT SEWER LIFT STN REPAIR&MNTC 7,904.74 22160 8/7/2020 144557 EXECUTIVE OUTDOOR SERVICES LLC 766.67 EDU BLDG-JUNE MOWING 378211 1184 2092.6249 OTHER CONTRACTUAL SERVICES EDUCATION BUILDING FUND 4,700.00 EDU BLDG-APPLY MULCH 378211 1184 2092.6735 CAPITAL OUTLAY-OTHER IMPROVEME EDUCATION BUILDING FUND 5,466.67 22161 8/7/2020 100157 FACTORY MOTOR PARTS CO 68.91 FILTERS#271 378269 16469664 1765.6215 EQUIPMENT-PARTS PARK EQUIPMENT MAINTENANCE 108.00 HYDRAULIC FITTINGS 378244 16473802 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 16.88 FILTER BOILER RM COMPRESSOR 378154 16473957 1060.6215 EQUIPMENT-PARTS MUNICIPAL BLDG&GROUNDS MNTC 1.83- GOLF USE TAX 378231 16475717 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 1.83 GOLF USE TAX 378231 16475717 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 26.58 OIL FILTERS#502 378231 16475717 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 9.78 WIPERS#300 378099 75382592 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 23.28 BRAKE CLEAN,BRAKE FLUID,&SI 378243 75382921 1765.6229 GENERAL SUPPLIES PARK EQUIPMENT MAINTENANCE 27.36 HYDRAULIC FITTINGS 378243 75382921 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 40.80 STOCK QUART BOTTLES OIL 378243 75382921 1210.6212 MOTOR FUELS/OILS POLICE FIELD OPERATIONS/PATROL 23.28 BRAKE CLEAN,BRAKE FLUID,&SI 378243 75382921 5390.6229 GENERAL SUPPLIES SWR EQUIPNEHICLE MISC MNTC/RP 23.28 BRAKE CLEAN,BRAKE FLUID,&SI 378243 75382921 5345.6229 GENERAL SUPPLIES WATER EQUIPNEHICLE/MISC MNTC 368.15 22162 8/7/2020 148471 GILBERT MECHANICAL CONTRACTORS 415.15 HEAT PUMP SERVICE 378210 194774 1920.6266 REPAIRS-BUILDING SENIOR CENTER 415,15 22163 8/7/2020 100209 GOPHER STATE ONE-CALL 52.65 GOPHER STATE ONE CALL 378120 60183 5805.6237 TELEPHONE/PAGERS STREET LIGHT UTILITY FUND 52.65 22164 8/7/2020 147826 HOFFMAN&MCNAMARA NURSERY AN 20,925.00 2020-128 ASH REPLACEMENT TREES 378195 20052 1520.6249 2020128G OTHER CONTRACTUAL SERVICES NATURAL RESOURCES 20,925.00 22165 8/7/2020 151467 INBOUND BREWCO 326.00 BEER#3 00052257 378555 7689 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 326.00 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- • 6 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22166 8/7/2020 103314 INNOVATIVE OFFICE SOLUTIONS Continued... 1,259.39 MC LOWER LEVEL FURNITURE HALL 378170 IN3019040 4002.6740 2019157G CAPITAL OUTLAY-MACH/EQUIP/OTHE MUNICIPAL BUILDINGS 7.42 HR MARKERS 378142 IN3042186 1020.6210 OFFICE SUPPLIES HUMAN RESOURCES 20.48 HIGHLIGHTERS&WRITING PADS 378142 IN3042186 1035.6210 OFFICE SUPPLIES FINANCE 36.70 COUNCIL ENVELOPES 378136 IN3042433 1005.6210 OFFICE SUPPLIES MAYOR/CITY COUNCIL 17.30 NOTARY STAMP-KONGNSO 378261 IN3049557 1200.6210 OFFICE SUPPLIES POLICE MANAGEMENT 5.17 SHEET PROTECTORS,ADMIN 378220 IN3050622 1010.6210 COVID-19 OFFICE SUPPLIES ADMINISTRATION 1,346.46 22167 8/7/2020 120821 INTEREUM 2,720.42 ELECTION ADJUSTABLEWORK TABLES 378353 172424 4002.6740 2019157G CAPITAL OUTLAY-MACH/EQUIP/OTHE MUNICIPAL BUILDINGS 2,720.42 22168 8/7/2020 131791 IRRIGATION BY DESIGN INC 148.50 COBBLESTONE IRRIGATION 378219 51266 1720.6249 OTHER CONTRACTUAL SERVICES PARK GROUNDS MAINTENANCE 630.50 COBBLST WEST IRRIG.RPR 378334 51314 1720.6249 OTHER CONTRACTUAL SERVICES PARK GROUNDS MAINTENANCE 1,827,85 COBBLST EAST IRRIGATION MAINT. 378349 82011 1720.6249 OTHER CONTRACTUAL SERVICES PARK GROUNDS MAINTENANCE 299.71 EDU BLDG-IRRIGATION MAINT 378251 82012 2092.6249 OTHER CONTRACTUAL SERVICES EDUCATION BUILDING FUND 848.46 COBBLST WEST IRRIGATION MAINT. 378311 82013 1720.6249 OTHER CONTRACTUAL SERVICES PARK GROUNDS MAINTENANCE 3,755.02 22169 8/7/2020 153199 JACK PINE BREWERY 264.00 BEER#3 00052488 378566 3479 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 264.00 22170 8/7/2020 118099 JEFFERSON FIRE&SAFETY INC 265.56 HOSE NOZZELS FOR SHOP 378111 IN119852 1630.6229 GENERAL SUPPLIES STREET EQUIPMENT MAINTENANCE 265.56 22171 8/7/2020 141814 JTK DISTRIBUTORS 272.50 CIGARS FOR RESALE 378277 73020 5115.6417 GOLF-CIGARS GOLF PRO SHOP 272.50 22172 8/7/2020 151539 JUNKYARD BREWING CO.LLC 875.00 BEER#3 00052261 378611 1924 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 26,00 FREIGHT#3 00052261 378612 1924 5085,6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 525.00 BEER#3 00052261 378609 1948 5085,6530 BEER LIQUOR#3 STOCK PURCHASES 26.00 FREIGHT#3 00052261 378610 1948 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 1,452.00 22173 8/7/2' 144552 KENDELL DOORS&HARDWARE INC R55CKR2 LC 1 CITY OF APPL .EY 8/5/2C :19:32 Council Check Register by GL Page- 7 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22173 8/7/2020 144552 KENDELL DOORS&HARDWARE INC Continued... 37.25 GM KEYS CUT 378253 IN020862 1730.6229 GENERAL SUPPLIES PARK BUILDING MAINTENANCE 37.25 22174 8/7/2020 153877 KLOCKOW BREWING 324.00 BEER#3 00052555 378613 2800 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 324.00 22175 8/7/2020 100021 M AMUNDSON LLP 45.90 TAX#1 00044390 378614 304552 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 356.16 NOTAX#1 00044390 378615 304552 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 106,75 TAX#3 00044390 378620 304573 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 464.56 NTAX#3 00044390 378621 304573 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 75.32 TAX#2 00044390 378618 304576 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 640.08 NTAX#2 00044390 378619 304576 5055.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 91.80 TAX#1 00044390 378616 304850 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 1,168.32 NOTAX#1 00044390 378617 304850 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 2,948.89 22176 8/7/2020 100299 MASTER ELECTRIC CO 145.00 LOCATED IRRIGATION WIRES CMF 378240 SD30366 1540.6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 376.25 SCOTT TENNIS LIGHT REPAIR 378821 SD30369 1745.6249 OTHER CONTRACTUAL SERVICES PARK CRT/GAME AREA MAINTENANCE 521.25 22177 8/7/2020 152514 MEGA BEER LLC 792.00 BEER#3 00052423 378622 3304 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 1,172.00 BEER#3 00052423 378623 3443 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 14.33- BEER#3 00052423 378624 3443 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 1,949.67 22178 8/7/2020 141669 MIDWEST ELECTRICAL TECHNOLOGIE 20,332.27 JULY 2020 ELECTRICAL BILLING 378299 20200722 1445.6243 ELECTRICAL PERMIT FEES INSPECTIONS ELECTRICAL 20,332.27 22179 8/7/2020 147490 MINNESOTA PUMP WORKS 422.50 COBBLESTONE PUMP REPAIR 378175 11354 5506.6265 REPAIRS-EQUIPMENT STORM LIFT STN MNTC/RPR 422.50 22180 8/7/2020 100348 MTI DISTRIBUTING CO 26.05- GOLF USE TAX 378294 126465300 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 26.05 GOLF USE TAX 378294 126465300 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 • Council Check Register by GL Page- 8 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 • Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22180 8/7/2020 100348 MTI DISTRIBUTING CO Continued... 378.86 PULLEY ENGINE 378294 126465300 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 41.77- GOLF USE TAX 378275 126670601 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 41.77 GOLF USE TAX 378275 126670601 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 607.56 EQUIPMENT PARTS 378275 126670601 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 113.27 GENERAL SUPPLIES 378103 126835400 5145.6229 GENERAL SUPPLIES GOLF SHOP BUILDING MAINTENANCE 141.51 IRRIGATION REPAIR @JCRPE 378225 126995400 1715.6215 EQUIPMENT-PARTS PARK ATHLETIC FIELD MAINTENANC 10,95 OP IRRIGATION RPR PTS 378288 127020100 1715.6215 EQUIPMENT-PARTS PARK ATHLETIC FIELD MAINTENANC 1,252.15 22181 8/7/2020 120496 NATURE CALLS INC 3,284.71 PORTABLE TOILETS 378313 26759 1770.6310 RENTAL EXPENSE PARK GENERAL MAINTENANCE .92- GOLF SALES TAX ADJUST 378167 26760 5150.6310 RENTAL EXPENSE GOLF COURSE MAINTENANCE .92 GOLF SALES TAX ADJUST 378167 26760 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 396.36 PORTA POTTY RENTALS 378167 26760 5150.6310 RENTAL EXPENSE GOLF COURSE MAINTENANCE 3,597.50 PORTABLE TOILETS JULY 378312 26762 1770.6310 RENTAL EXPENSE PARK GENERAL MAINTENANCE 7,278.57 22182 8/7/2020 146279 NORDIC MECHANICAL SERVICES,I 7,985.00 AIR CONDITIONING REPLACEMENT 378329 57170 5320.6265 REPAIRS-EQUIPMENT WATER WELL/BOOSTER STN MNT/RPR 1,503.48 MAINT AIR COND WTP 378341 57218 5325.6266 REPAIRS-BUILDING WATER TREATMENT FCLTY MNTC/RPR 1,354.16 VVTP MAINTAND CO/NO SYSTEM 378303 57219 1540.6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 1,000.00 WTP MAINTAND CO/NO SYSTEM 378303 57219 5325.6266 REPAIRS-BUILDING WATER TREATMENT FCLTY MNTC/RPR 1,815.00 CMF BATH ROOM EXHAUST FAN REPL 378304 57220 1540.6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 335.00 STREET/SHOP GAS DETECTION SYS. 378127 57239 1540.6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 180.57 CMF AC RPR 378237 57266 1540.6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 1,016.26 EDU BLDG-HVAC PREVENT>MAINT 378836 57330 2092.6266 REPAIRS-BUILDING EDUCATION BUILDING FUND 15,189.47 22183 8/7/2020 111219 NORTHERN SAFETY TECHNOLOGY INC 4,629.21 SQUAD 917-NEW BUILD 378320 50755 7400,1750.048 TRANSPOR EQUIPMNT-4 YRS VERF-POLICE BAL SHEET 686.00 REMOVE EQUIP FROM OLD SQUAD 378348 50772 1210,6265 REPAIRS-EQUIPMENT POLICE FIELD OPERATIONS/PATROL 5,315.21 22184 8/7/2020 150632 OERTELARCHITECTS 4,485.00 CEMETERY SHELTER DESIGN 378193 20054 5605.6235 2020117G CONSULTANT SERVICES CEMETERY 4,485.00 22185 8/7/2020 148951 PERFORMANCE PLUS LLC 723.00 NEW HIRE PHYSICAL-QV,BB 378300 6168 1330.6235 CONSULTANT SERVICES FIRE OPERATIONS 723.00 R55CKR2 LC 1 CITY OF APPL _EY 8/5/21 :19:32 Council Check Register by GL Page- 9 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22185 8/7/2020 148951 PERFORMANCE PLUS LLC Continued... 22186 8/7/2020 100382 PILGRIM PROMOTIONS 41.14 %STOCK HATS&SHIRTS 378180 16355 1900.6281 UNIFORM/CLOTHING ALLOWANCE AV COMMUNITY CENTER 41.14 %STOCK HATS&SHIRTS 378180 16355 1920.6281 UNIFORM/CLOTHING ALLOWANCE SENIOR CENTER 82.26 %STOCK HATS&SHIRTS 378180 16355 1060.6281 UNIFORM/CLOTHING ALLOWANCE MUNICIPAL BLDG&GROUNDS MNTC 123.40 %STOCK HATS&SHIRTS 378180 16355 1520.6281 UNIFORM/CLOTHING ALLOWANCE NATURAL RESOURCES 123.40 %STOCK HATS&SHIRTS 378180 16355 1400.6281 UNIFORM/CLOTHING ALLOWANCE INSPECTIONS MANAGEMENT 123.40 %STOCK HATS&SHIRTS 378180 16355 1510.6281 UNIFORM/CLOTHING ALLOWANCE PW ENGINEERING&TECHNICAL 205.67 %STOCK HATS&SHIRTS 378180 16355 1530.6281 UNIFORM/CLOTHING ALLOWANCE FLEET&BUILDINGS-CMF 575.87 %STOCK HATS&SHIRTS 378180 16355 1710.6281 UNIFORM/CLOTHING ALLOWANCE PARK MAINTENANCE MANAGEMENT 628.16 %STOCK HATS&SHIRTS 378180 16355 1600.6281 UNIFORM/CLOTHING ALLOWANCE STREET MANAGEMENT 41.14 %STOCK HATS&SHIRTS 378180 16355 5205.6281 UNIFORM/CLOTHING ALLOWANCE ARENA 1 MANAGEMENT 82.28 %STOCK HATS&SHIRTS 378180 16355 5305.6281 UNIFORM/CLOTHING ALLOWANCE WATER MGMT/REPORT/DATA ENTRY 246,80 %STOCK HATS&SHIRTS 378180 16355 5305.6281 UNIFORM/CLOTHING ALLOWANCE WATER MGMT/REPORT/DATA ENTRY 246.80 %STOCK HATS&SHIRTS 378180 16355 5365.6281 UNIFORM/CLOTHING ALLOWANCE SEWER MGMT/REPORTS/DATA ENTRY 61.02 SCREEN PRINT 9 STOCK TSHIRTS 378134 16363 1600.6281 UNIFORM/CLOTHING ALLOWANCE STREET MANAGEMENT 40,68 SCREEN PRINT 6 TSHIRTS 378134 16363 5305.6281 UNIFORM/CLOTHING ALLOWANCE WATER MGMT/REPORT/DATA ENTRY 54.24 SCREEN PRINT 8 STOCK TSHIRTS 378134 16363 5365.6281 UNIFORM/CLOTHING ALLOWANCE SEWER MGMT/REPORTS/DATA ENTRY 2,717.40 22187 8/7/2020 141723 PRECISE MRM LLC 311.11 GPS FEE FOR PLOW TRUCKS 378245 2001026777 1630.6249 OTHER CONTRACTUAL SERVICES STREET EQUIPMENT MAINTENANCE 311.11 22188 8/7/2020 143066 RANGER CHEVROLET BUICK GMC 32,010.00 NEW#408 378824 72530 5300.1750.120 TRANSPOR EQUIPMNT-10 YRS WATER&SEWER FUND BAL SHEET 32,010.00 NEW#418 378825 72580 5300.1750.120 TRANSPOR EQUIPMNT-10 YRS WATER&SEWER FUND BAL SHEET 64,020.00 22189 8/7/2020 122110 REINDERS INC 219.09 LAWN SEED MIX 378160 307305800 5150.6229 GENERAL SUPPLIES GOLF COURSE MAINTENANCE 219.09 22190 8/7/2020 144815 RIHM KEN WORTH 148.00 BRAKE CHAMBER#300 378100 2063447A 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 148.00 22191 8/7/2020 152480 RMB ENVIRONMENTAL LAB 47.00 WATER QUALITY LAB SAMPLE 378148 508992 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 103.00 WATER QUALITY LAB SAMPLE 378146 508996 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 10 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22191 8/7/2020 152480 RMB ENVIRONMENTAL LAB Continued... 47.00 WATER QUALITY LAB SAMPLE 378147 509006 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 66.00 WATER QUALITY LAB SAMPLE 378145 509494 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 66.00 WATER QUALITY LAB SAMPLE 378149 509554 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 329.00 22192 8/7/2020 145515 SCHUFT,STEVE 32.13 FACE MASKS 378263 20200727 5025.6229 GENERAL SUPPLIES LIQUOR#1 OPERATIONS 32.13 22193 8/7/2020 154517 SHAKOPEE BREWHALL 39.00 BEER#1 00052616 378638 2014 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 39.00 22194 8/7/2020 119875 SOUTH METRO RENTAL 181.10- CHAINSAW RPR 375844 105588 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 128.02 SAW&TRIMMER RPR PARTS 376430 105849 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 135.86 CHAINSAW RPR PARTS 378107 106969 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 82.78 22195 8/7/2020 100524 SOUTHERN GLAZERS WINE NAD SPIRITS OF MN 230.65 LIQ#1 00050756 378757 1970516 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 76.33 WINE#1 00050756 378799 1970517 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 2,479.11 LIQ#1 00050756 378758 1970518 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 3,260.93 LIQ#1 00050756 378759 1970519 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 750,00 WINE#1 00050756 378801 1970522 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 442.00 LIQ#1 00050756 378760 1970523 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 26.00 TAX#1 00050756 378761 1970524 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 1,332.95 LIQ#2 00050756 378777 1970527 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 1,204.20 LIQ#2 00050756 378778 1970528 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 658.00 WINE#2 00050756 378805 1970530 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 76.33 LIQ#3 00050756 378785 1970544 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 566.82 LIQ#3 00050756 378787 1970545 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 2,546.91 LIQ#3 00050756 378788 1970546 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 452.00 WINE#3 00050756 378809 1970548 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 270.00 LIQ#3 00050756 378789 1970550 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,173.79 LIQ#1 00050756 378765 1973041 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 498.98 LIQ#1 00050756 378766 1973042 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 541.80 LIQ#1 00050756 378767 1973043 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 19.00 TAX#1 00050756 378768 1973046 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 654.00 WINE#1 00050756 378803 1973047 5015.6520 WINE LIQUOR#1 ST JRCHASES R55CKR2 LC 1 CITYOFAPPL _EY 8/5/2( 19:32 Council Check Register by GL Page- 11 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22195 8/7/2020 100524 SOUTHERN GLAZERS WINE NAD SPIRITS OF MN Continued... 99.00 LIQ#2 00050756 378779 1973048 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 58,60 LIQ#2 00050756 378780 1973049 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 232.00 WINE#2 00050756 378807 1973050 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 2,116.80 LIQ#3 00050756 378792 1973065 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,017.00 WINE#3 00050756 378811 1973066 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 124.99 LIQ#3 00050756 378793 1973067 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 779,80 LIQ#3 00050756 378794 1973068 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,448.63 LIQ#1 00050756 378769 1975563 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 90.95- CMLIQ#1 00050756 378770 1975563 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 545.00 LIQ#1 00050756 378771 1975564 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 26.00 TAX#1 00050756 378772 1975565 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 932.15 LIQ#1 00050756 378773 1975566 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 132.14 LIQ#1 00050756 378774 1975567 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 2,052.00 WINE#1 00050756 378804 1975568 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 900.01 LIQ#1 00050756 378775 1975569 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 710,55 LIQ#2 00050756 378781 1975570 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 228,42 LIQ#2 00050756 378782 1975571 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 900,01 LIQ#3 00050756 378795 1975595 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,135.00 LIQ#3 00050756 378796 1975596 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 264.50 LIQ#3 00050756 378797 1975597 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 4,018.30 LIQ#3 00050756 378798 1975598 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 18,477.46 LIQ#1 00050756 378756 5058853 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 80.00 WINE#1 00050756 378800 5058854 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 2,167.97 LIQ#2 00050756 378776 5058855 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 14,900.12 LIQ#3 00050756 378784 5058881 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 900.01 LIQ#3 00050756 378786 5058882 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 116.00 WINE#3 00050756 378808 5058883 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 90_00- CMLIQ#3 00050756 378783 9212898 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 56.50- CMWINE#1 00050756 378802 9216675 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 14.69- CMWINE#2 00050756 378806 9216676 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 66.67- WINE#3 00050756 378810 9216683 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 21.21- CMLIQ#1 00050756 378762 9216899 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 175.50- CMLIQ#3 00050756 378791 9216900 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 900.01- CMLIQ#3 00050756 378790 9216901 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 90.00- CMLIQ#1 00050756 378763 9217587 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 90.00- CMLIQ#1 00050756 378764 9217588 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 70,026.73 22196 8/7/2020 150590 STONEBROOKE ENGINEERING R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 12 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22196 8/7/2020 150590 STONEBROOKE ENGINEERING Continued... 1,249.94 CONSTRUCTION ADMIN 378171 78514 2027.6235 2017109R CONSULTANT SERVICES ROAD ESCROW 1,249.94 22197 8/7/2020 149707 SUMMIT COMPANIES 230.00 ANNUAL SPRINKLER INSP. 378131 1538199 1540.6249 OTHER CONTRACTUAL SERVICES CMF BUILDINGS&GROUNDS MNTC 460.00 WTP ANNUAL FIRE SPRINKLER INSP 376306 1538201 5325.6249 OTHER CONTRACTUAL SERVICES WATER TREATMENT FCLTY MNTC/RPR 460.00 ANNUAL SPRINKLER INSPECTION 378205 1538202 1920.6249 OTHER CONTRACTUAL SERVICES SENIOR CENTER 230.00 SPRINKLER INSPECTION 378143 1538205 5065.6249 OTHER CONTRACTUAL SERVICES LIQUOR#2 OPERATIONS 325.00 ANNUAL SPRINKLER INSP. 378130 1538210 1060.6249 OTHER CONTRACTUAL SERVICES MUNICIPAL BLDG&GROUNDS MNTC 460.00 ANNUAL SPRINKLER INSPECTION 378308 1538211 5265.6266 REPAIRS-BUILDING ARENA 2 BLDG MAINTENANCE-HAYES 230.00 ANNUAL SPRINKLER INSPECTION 378278 1539954 5095.6266 REPAIRS-BUILDING LIQUOR#3 OPERATIONS 230.00 EDU BLDG- SPRINKLER TEST 378252 1539955 2092.6249 OTHER CONTRACTUAL SERVICES EDUCATION BUILDING FUND 2,625.00 22198 8/7/2020 137686 TOWMASTER LLC 450.00 D-RINGS,TIE DOWNS#319 378339 429965 1630.6265 REPAIRS-EQUIPMENT STREET EQUIPMENT MAINTENANCE 450.00 22199 8/7/2020 120784 ULINE 575.63 METER INSTALLATION SUPPLIES 378206 121758722 5310.6229 2016101W GENERAL SUPPLIES WATER METER RPR/REPLACE/READNG 575.63 22200 8/7/2020 131594 UNIVERSAL CLEANING SERVICES IN 850.00 WINDOWS MUNI OUTSIDE 7/10 378285 127956 1060,6240 CLEANING SERVICE/GARBAGE REMOVMUNICIPAL BLDG&GROUNDS MNTC 995.00 WASHED WINDOWS MC 7/11 378286 127957 1060.6240 CLEANING SERVICE/GARBAGE REMOVMUNICIPAL BLDG&GROUNDS MNTC 595.00 PERIMETER INSIDE DOORS/WINDOWS 378287 127958 1060.6240 CLEANING SERVICE/GARBAGE REMOVMUNICIPAL BLDG&GROUNDS MNTC 591.00 CMF CLEANING SERVICE AUG 378302 127983 1540.6240 CLEANING SERVICE/GARBAGE REMOVCMF BUILDINGS&GROUNDS MNTC 1,995.00 MUNI CLEANING SERVICE-AUG 378301 127984 1060.6240 CLEANING SERVICE/GARBAGE REMOVMUNICIPAL BLDG&GROUNDS MNTC 367.00 WTP CLEANING 378133 127985 5325.6240 CLEANING SERVICE/GARBAGE REMOVWATER TREATMENT FCLTY MNTC/RPR 5,393.00 22201 8/7/2020 101123 USA BLUE BOOK 821.58 MARKING.LOCATE FLAGS&PAINT 378319 300638 5330.6229 GENERAL SUPPLIES WTR MAIN/HYDRANT/CURB STOP MNT 821.58 22202 8/7/2020 100496 VAN PAPER CO 398.67 BAGS#1 00008795 378395 54679700 5025.6229 GENERAL SUPPLIES LIQUOR#1 OPERATIONS 3.99- DISCT#1 00008795 378396 54679700 5025.6333 GENERAL-CASH DISCOUNTS LIQUOR#1 OPERATIONS 394.68 R55CKR2 LC A CITY OFAPPI _EY 8/5/2( 19:32 Council Check Register by GL Page- 13 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22203 8/7/2020 102620 ZARNOTH BRUSH WORKS INC Continued... 2,380.00 SWEEPER GUTTER BROOMS(20) 378316 1810801N 5505.6215 EQUIPMENT-PARTS STORM DRAIN MNTC/RPR/SUMPS 2,380.00 305911 8/5/2020 153409 56 BREWING LLC 134.00 BEER#1 00052517 378397 5610935 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 268.00 BEER#3 00052517 378399 5610936 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 136.00 BEER#2 00052517 378398 5610959 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 538.00 305912 8/5/2020 147492 ACUSHNET COMPANY 1,08- GOLF DISCOUNT 378141 909273932 5115.6423 GOLF-CASH DISCOUNT GOLF PRO SHOP 54.00 SPECIAL ORDER GOLF SHOES 378141 909273932 5115.6416 GOLF-SHOES GOLF PRO SHOP 1.20- GOLF DISCOUNT 378295 909297916 5115.6423 GOLF-CASH DISCOUNT GOLF PRO SHOP 60.00 SHOES FOR RESALE 378295 909297916 5115.6416 GOLF-SHOES GOLF PRO SHOP 1.02- GOLF DISCOUNT 378296 909297925 5115.6423 GOLF-CASH DISCOUNT GOLF PRO SHOP 51.00 SHOES FOR RESALE 378296 909297925 5115.6416 GOLF-SHOES GOLF PRO SHOP 1.20- GOLF DISCOUNT 378290 909323444 5115.6423 GOLF-CASH DISCOUNT GOLF PRO SHOP 60.00 SHOES FOR RESALE 378290 909323444 5115.6416 GOLF-SHOES GOLF PRO SHOP 220.50 305913 8/5/2020 100089 ADVANCE AUTO PARTS 11.00 OIL FILTER#950 378268 1594362973 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 22.33 TAIL LIGHT&SOCKET#302 378267 1594363059 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 7.16- RETURNED WRONG PART 378228 1594363095 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 26,17 305914 8/5/2020 101231 ADVANCED GRAPHIX INC 240.00 SQUAD 904 DOOR GRAPHICS 378161 204651 1200.6265 REPAIRS-EQUIPMENT POLICE MANAGEMENT 240.00 305915 8/5/2020 155181 AERIAL PAINTING 10,580.00 '20 TRAFFIC SIGL PAINT FINAL#1 378209 20200610 1610.6249 2020131G OTHER CONTRACTUAL SERVICES STREET/BOULEVARD REPAIR&MNTC 10,580.00 305916 8/5/2020 153995 AMAZON CAPITAL SERVICES 29,97 COVID ELECTION SUPPLIES 378119 194HRWJHQGG 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 29.41 GARDNER BENDER DIGITAL MULTIME 378820 1MCNPYRVT79G 1330.6211 SMALL TOOLS&EQUIPMENT FIRE OPERATIONS 63.49 APPLE LIGHTNING TO USB CABLE 378819 1MFNQHPPCYPG 1330.6211 SMALL TOOLS&EQUIPMENT FIRE OPERATIONS 23.49 FACE SHIELDS 378151 1TMC3DGH1KD6 1005.6229 COVID-19 GENERAL SUPPLIES MAYOR/CITY COUNCIL 55.98 8GB FLASH DRIVE SETS 378213 1V3VWGV1QXGC 1215.6229 GENERAL SUPPLIES POLICE DETECTIVE UNIT R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 14 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305916 8/5/2020 153995 AMAZON CAPITAL SERVICES Continued... 202.34 305917 8/5/2020 100958 ANCOM COMMUNICATIONS INC 103,00 MINITOR STD CHARGER 378260 96334 1330.6211 SMALL TOOLS&EQUIPMENT FIRE OPERATIONS 103,00 305918 8/5/2020 154253 APPLE FORD LINCOLN 5.24- GOLF USE TAX 378232 497706 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 5.24 GOLF USE TAX 378232 497706 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 76.15 BRAKE LINES#502 378232 497706 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 148.50 EVAP PURGE VALVE&SENSOR#915 378234 497862 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 219.86 BRAKES#229 378229 498026 1765.6215 EQUIPMENT-PARTS PARK EQUIPMENT MAINTENANCE 725.62 TAIL LIGHT REPAIR&PARTS#919 378317 A1CB191614 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 291.45 FRONT END ALIGNMENT#415 378152 A1CB195291 5390.6265 REPAIRS-EQUIPMENT SWR EQUIPNEHICLE MISC MNTC/RP 1,461.58 305919 8/5/2020 100747 ARAMARK UNIFORM SERVICES INC 39.31 COVERALLS 378126 629000016140 1530.6281 UNIFORM/CLOTHING ALLOWANCE FLEET&BUILDINGS-CMF 39.32 COVERALLS 378126 629000016140 1710.6281 UNIFORM/CLOTHING ALLOWANCE PARK MAINTENANCE MANAGEMENT 152.96 COVERALLS 378126 629000016140 1600.6281 UNIFORM/CLOTHING ALLOWANCE STREET MANAGEMENT 48.08 COVERALLS 378247 629000018766 1710.6281 UNIFORM/CLOTHING ALLOWANCE PARK MAINTENANCE MANAGEMENT 48.09 COVERALLS 378247 629000018766 1530,6281 UNIFORM/CLOTHING ALLOWANCE FLEET&BUILDINGS-CMF 96.16 COVERALLS 378247 629000018766 1600.6281 UNIFORM/CLOTHING ALLOWANCE STREET MANAGEMENT 423.92 305920 8/5/2020 100360 ARCTIC GLACIER INC 113.94 NO TAX#1 00002202 378401 3430020406 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 282.01 NO TAX#3 00002202 378407 3487020507 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 98.65 NO TAX#1 00002202 378403 3487020907 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 59.81 NO TAX#2 00002202 378405 3487020909 5055.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 223.09 NO TAX#1 00002202 378400 3488020008 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 128.11 NO TAX#2 00002202 378404 3489020608 5055.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 81.61 NO TAX#1 00002202 378402 3489020609 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 259.84 NO TAX#3 00002202 378408 3489021106 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 194.69 NO TAX#3 00002202 378406 3491019708 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 1,441.75 305921 8/5/2020 125174 ARTISAN BEER COMPANY 263.10- CMBEER#1 PAID TWICE 00047806 378409 3404128 5015.6530 BEER LIQUOR#1 STOFV PURCHASES 1,309.80 BEER#1 00047806 378410 3427227 5015.6530 BEER LIQUOR#1 ST JRCHASES R55CKR2 LC 1 CITY OF APPL _EY 8/5/2( 19:32 Council Check Register by GL Page- 15 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305921 8/5/2020 125174 ARTISAN BEER COMPANY Continued... 1,363.85 BEER#3 00047806 378416 3427229 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 472.40 BEER#2 00047806 378414 3427728 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 441.85 BEER#1 00047806 378411 3428348 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 1,140.05 BEER#2 00047806 378415 3428349 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 1,575.80 TAX#3 00047806 378417 3428350 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 67.70 BEER#1 00047806 378413 3429530 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 583.20 BEER#1 00047806 378412 3429531 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 87.70 TAX#3 00047806 378419 3429532 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 2,074.55 BEER#3 00047806 378418 3429533 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 8,853.80 305922 8/5/2020 150716 ASSURED PARTNERS OF MINNESOTA 8,000.00 2020/21 AGENT FEE 378310 203374 7205.6235 CONSULTANT SERVICES INSURANCE CLAIMS 8,000,00 305923 8/5/2020 150791 BALD MAN BREWING 384.30 BEER#1 00052212 378420 4447 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 377.20 BEER#1 00052212 378421 4485 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 761.50 305924 8/5/2020 102068 BLACK DOG WATERSHED MANAGEMENT 12,110.00 BLACK DOG WMO ANNUAL DUES 378189 20200630 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 12,110.00 305925 8/5/2020 151877 BLACK STACK BREWING,INC. 571.00 BEER#3 00052297 378422 8947 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 285.00 BEER#3 00052297 378423 9017 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 546.00 BEER#3 00052297 378424 9087 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 1,402.00 305926 8/5/2020 150980 BONDESON,DOUG 92.55 BONDESON MILEAGE JULY 2020 378217 20200723 2012.6277 MILEAGE/AUTO ALLOWANCE CABLE TV JOINT POWERS 92.55 305927 8/5/2020 100072 BRAUN INTERTEC CORPORATION 10,360,25 MATERIAL TESTING 378833 B219758 2027.6235 2020104R CONSULTANT SERVICES ROAD ESCROW 10,360.25 305928 8/5/2020 100296 BREAKTHRU BEVERAGE MIN-BEER 5,484.55 BEER#1 00000105 378435 10191154155 5015.6530 BEER LIQUOR#1 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 16 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305928 8/5/2020 100296 BREAKTHRU BEVERAGE MIN-BEER Continued... 146.20 TAX#1 00000105 378436 10191154155 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 5,920.35 BEER#2 00000105 378447 1091150931 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 43.75- CMBEER#2 00000105 378448 1091150931 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 8,898.00 BEER#3 00000105 378457 1091151405 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 23.20- CMBEER#3 00000105 378458 1091151405 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 13,392.55 BEER#1 00000105 378427 1091152055 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 30.60 TAX#1 00000105 378428 1091152055 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 38.00- CMBEER#1 00000105 378429 1091152055 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 89.00 BEER#1 00000105 378430 1091152056 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 30.00- CMBEER#1 00000105 378431 1091152056 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 8,918.30 BEER#1 00000105 378432 1091152796 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 582.20- CMBEER#1 00000105 378433 1091152796 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 59.20 TAX#1 00000105 378434 1091152796 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 3,896.90 BEER#2 00000105 378449 1091153157 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 26.40- CMBEER#2 00000105 378450 1091153157 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 2,896,05 BEER#2 00000105 378453 109115340 5055,6530 BEER LIQUOR#2 STOCK PURCHASES 77.85- CMBEER#2 00000105 378454 109115340 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 28.60 TAX#2 00000105 378455 109115340 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 5,504.65 BEER#3 00000105 378459 1091153563 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 30.60 TAX#3 00000105 378460 1091153563 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 146,25- CMBEER#3 00000105 378461 1091153563 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 134,00 BEER#1 00000105 378437 1091154156 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 384.00 BEER#1 00000105 378438 1091154931 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 5,620.45 BEER#1 00000105 378440 1091154932 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 60.00- CMBEER#1 00000105 378441 1091154932 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 580.00 BEER#1 00000105 378439 1091154933 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 9,248.50 BEER#3 00000105 378464 1091155736 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 36.80 TAX#3 00000105 378465 1091155736 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 24.00- CMBEER#3 00000105 378466 1091155736 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 9,773.35 BEER#1 00000105 378443 1091156445 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 141.20- CMBEER#1 00000105 378444 1091156445 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 72.00 TAX#1 00000105 378445 1091156445 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 25.00- CMBEER#1 00000105 378425 62196 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 63.62- CMBEER#3 00000105 378462 62628 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 24.30- CMBEER#2 00000105 378451 62629 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 39.27- CMBEER#1 00000105 378442 62631 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 11.60- CMBEER#2 00000105 378452 62699 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 33.60- CMBEER#2 00000105 378446 9305130 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 59.40- CMBEER#3 00000105 378456 9305231 5085.6530 BEER LIQUOR#3 STO^'"°URCHASES R55CKR2 LC. 1 CITY OF APPL .EY 8/5/2C 19:32 Council Check Register by GL Page- 17 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305928 8/5/2020 100296 BREAKTHRU BEVERAGE MIN-BEER Continued... 93.30- CMBEER#1 00000105 378426 9305334 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 42.40- CMBEER#3 00000105 378463 9306107 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 79,559.31 305929 8/5/2020 100080 BRYAN ROCK PRODUCTS 1,181.93 RPR INFIELDS AG LIME(46.35TN) 378204 42308 1715.6229 GENERAL SUPPLIES PARK ATHLETIC FIELD MAINTENANC 1,181.93 305930 8/5/2020 144930 CANON 42,68 COPIER LEASE 378314 21688458 1920.6310 RENTAL EXPENSE SENIOR CENTER 47.69 COPIER LEASE 378314 21688458 1400.6310 RENTAL EXPENSE INSPECTIONS MANAGEMENT 289.01 COPIER LEASE 378314 21688458 1700.6310 RENTAL EXPENSE PARK&RECREATION MANAGEMENT 399.60 COPIER LEASE 378314 21688458 1200.6310 RENTAL EXPENSE POLICE MANAGEMENT 730.68 COPIER LEASE 378314 21688458 1030.6310 RENTAL EXPENSE INFORMATION TECHNOLOGY 30.09 COPIER LEASE 378314 21688458 5095.6310 RENTAL EXPENSE LIQUOR#3 OPERATIONS 30.09 COPIER LEASE 378314 21688458 5065.6310 RENTAL EXPENSE LIQUOR#2 OPERATIONS 30.09 COPIER LEASE 378314 21688458 5025.6310 RENTAL EXPENSE LIQUOR#1 OPERATIONS 62.01 COPIER LEASE 378314 21688458 5105.6310 RENTAL EXPENSE GOLF MANAGEMENT 42.05 COPIER LEASE 378314 21688458 5210.6310 RENTAL EXPENSE ARENA 1 BUILDING MAINTENANCE 1,703.99 305931 8/5/2020 155140 CARBON DAY AUTOMOTIVE 10,838.00 EV CHARGE STATION AT CITY HALL 378196 2677 1400.6715 CAPITAL OUTLAY-BUILDINGS INSPECTIONS MANAGEMENT 10,838.00 305932 8/5/2020 139111 CENTRAL TURF&IRRIGATION SUP 22.50- GOLF USE TAX 378297 5023337700 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 22.50 GOLF USE TAX 378297 5023337700 5155.6229 GENERAL SUPPLIES GOLF EQUIPMENT MAINTENANCE 327.26 PVC PIPE 378297 5023337700 5155.6229 GENERAL SUPPLIES GOLF EQUIPMENT MAINTENANCE 327.26 305933 8/5/2020 100878 CHARTER COMMUNICATIONS 8.46 CABLE TV CMF-JULY 378242 835230604010892 1540.6237 TELEPHONE/PAGERS CMF BUILDINGS&GROUNDS MNTC 8JUL20 8.46 305934 8/5/2020 151149 CHEM-AQUA,INC. 231.79 C-TWR WATER TREAT JUNE 2020 378832 3991571 1920.6249 OTHER CONTRACTUAL SERVICES SENIOR CENTER 231.79 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 18 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305935 8/5/2020 100282 CINTAS CORPORATION Continued... 1.55- LIQ3 USE TAX 378289 4057098864 5000.2330 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET 1.55 LIQ3 USE TAX 378289 4057098864 5095.6240 CLEANING SERVICE/GARBAGE REMOVLIQUOR#3 OPERATIONS 22.50 MATS AND MOPS 378289 4057098864 5095.6240 CLEANING SERVICE/GARBAGE REMOVLIQUOR#3 OPERATIONS 150.00 MATS 378250 4057112186 5110.6240 CLEANING SERVICE/GARBAGE REMOVGOLF CLUBHOUSE BUILDING 167.85 PAPER TOWELS,AIR FRESHENER 378250 4057112186 5110.6240 CLEANING SERVICE/GARBAGE REMOVGOLF CLUBHOUSE BUILDING 34.08 CH MAT SVC 378224 4057401135 1060.6240 CLEANING SERVICE/GARBAGE REMOVMUNICIPAL BLDG&GROUNDS MNTC 41.12 MATS CMF 378239 4057401174 1540.6240 CLEANING SERVICE/GARBAGE REMOVCMF BUILDINGS&GROUNDS MNTC 22.32 GRAY MATS 378262 4057401193 1060.6240 CLEANING SERVICE/GARBAGE REMOVMUNICIPAL BLDG&GROUNDS MNTC .33- LIQ2 USE TAX 378823 4057501054 5000.2330 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET .33 LIQ2 USE TAX 378823 4057501054 5065.6240 CLEANING SERVICE/GARBAGE REMOVLIQUOR#2 OPERATIONS 4.80 RUGS 378823 4057501054 5065.6240 CLEANING SERVICE/GARBAGE REMOVLIQUOR#2 OPERATIONS 442.67 305936 8/5/2020 121732 CLEARY LAKE VETERINARY HOSPITA 223.20 BOARDING FOR K9 KODA 378162 309021 1281.6235 CONSULTANT SERVICES POLICE K-9 223.20 305937 8/5/2020 155162 CLEVERBRIDGE INC 4,279.00 X-WAY FORENSICS SOFTWARE LIC. 378338 BKD73631684316 1200.6265 REPAIRS-EQUIPMENT POLICE MANAGEMENT 4,279.00 305938 8/5/2020 131976 CLICGEAR USA 32.00 FEDEX CHARGES 378102 113766700 5115.6424 GOLF FREIGHT ON RESALE MDSE GOLF PRO SHOP 326.00 PULL CARTS FOR RESALE 378102 113766700 5115.6418 GOLF-PRO SHOP OTHER GOLF PRO SHOP 358.00 305939 8/5/2020 130960 COLD SPRING GRANITE COMPANY 255.60 NICHE PLAQUE-HUGO 378230 R11537614 5605.6325 COLUMBARIUM CEMETERY 255.60 305940 8/5/2020 142662 CONVENTION&VISITORS BUREAU 4,629.00 LODGING TAX-JUNE 2020 378208 20200724 7005.6319 REIMBURSEMENT OF REV COLL FOR LODGING TAX 4,629.00 305941 8/5/2020 100510 CORE&MAIN 393.10 FLUSHING DISCHARGE HOSE 378106 M576832 5310.6211 SMALL TOOLS&EQUIPMENT WATER METER RPR/REPLACE/READNC 1,561.82 A-1 METER BOX COVERS CURB BOX 378351 M652280 5330.6215 2020101R EQUIPMENT-PARTS WTR MAIN/HYDRANT/CURB STOP MNT 1,547.90 A-1 METER BOX COVERS CURB BOX 378350 M686614 5330.6215 2020101R EQUIPMENT-PARTS VVTR MAIN/HYDRANT/CURB STOP MNT 3,502.82 R55CKR2 LC. .1 CITY OF APPL .EY 8/5/2C 19:32 Council Check Register by GL Page- 19 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305942 8/5/2020 122019 CROWN RENTAL-BURNSVILLE Continued... 99.99 BATTERY EXTENSION CORD 378164 W120241 1765.6211 SMALL TOOLS&EQUIPMENT PARK EQUIPMENT MAINTENANCE 44.35 SAW TANK 378279 W120281 1765.6215 EQUIPMENT-PARTS PARK EQUIPMENT MAINTENANCE 144.34 305943 8/5/2020 100114 CUB FOODS .57- CH SALES TAX ADJUST 378137 202007020857 1060.6229 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC .57 CH SALES TAX ADJUST 378137 202007020857 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 51.06 WATER/BLEACH SUPPLIES 378137 202007020857 1060.6229 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC 51.06 305944 8/5/2020 101329 CUMMINS INC 1,346.04 CITY HALL GENERATOR SERVICE 378177 E476333 1060.6266 REPAIRS-BUILDING MUNICIPAL BLDG&GROUNDS MNTC 1,346.04 305945 8/5/2020 122353 CUSTOM REMODELERS INC 2.00 PRTL RFND FOR 8035 133RD ST W 378124 20200402 1001.4072 STATE SURTAX COLLECTED GENERAL FUND REVENUE 108.24 PRTL RFND FOR 8035 133RD ST W 378124 20200402 1001.4060 PERMIT-BUILDING PERMIT GENERAL FUND REVENUE 110.24 305946 8/5/2020 100123 DAKOTA COUNTY FINANCIAL SERVIC 8,163.10 SIGNAL MAINT.-DAKOTA COUNTY 378182 38549 1680.6249 OTHER CONTRACTUAL SERVICES TRAFFIC SIGNS/SIGNALS/MARKERS 1,080.12 UTILITIES FOR TRAFFIC SGNALS 378181 38554 5805.6255 UTILITIES-ELECTRIC STREET LIGHT UTILITY FUND 9,243.22 305947 8/5/2020 100137 DELEGARD TOOL CO 93.65 ENGINE COMPRESSION TESTER 378266 10794 1530.6211 SMALL TOOLS&EQUIPMENT FLEET&BUILDINGS-CMF 116.08 OVERHEAD SHOP AIR HOSE 378108 9440 1540.6211 SMALL TOOLS&EQUIPMENT CMF BUILDINGS&GROUNDS MNTC 209.73 305948 8/5/2020 100434 DOUGHERTY MOLENDA SOLFEST HILL 29,045.00 POL PROSECUTION SVC-JULY 377633 66112720720 1055.6231 LEGAL SERVICES LEGAL PROSECUTING ATTORNEY 29,045.00 POL PROSECUTION SVC-AUG 378335 66112720820 1055.6231 LEGAL SERVICES LEGAL PROSECUTING ATTORNEY 14,982.00 GEN CIVIL LEGAL SVC-JULY 377634 66112730720 1050.6231 LEGAL SERVICES LEGAL GENERAL SERVICES 14,982,00 GEN CIVIL LEGAL SVC-AUG 378336 66112730820 1050.6231 LEGAL SERVICES LEGAL GENERAL SERVICES 88,054.00 305949 8/5/2020 153159 DREKKER BREWING CO 869.92 BEER#3 00052472 378534 11859 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 823.66 BEER#3 00052472 378535 11904 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 1,693.58 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 20 Council Check Register by Invoice&Summary 6/29/2020 — 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305949 8/5/2020 153159 DREKKER BREWING CO Continued... 305950 8/5/2020 119227 DRIVER&VEHICLE SERVICES 17,25 POL UNDERCOVER VEHICLE REG 378223 20200730 1215.6215 EQUIPMENT-PARTS POLICE DETECTIVE UNIT 17.25 305951 8/5/2020 145240 ECOLAB PEST ELIM DIV 36.03 EDU BLDG-PEST CONTROL 378254 9668155 2092.6249 OTHER CONTRACTUAL SERVICES EDUCATION BUILDING FUND 36.03 305952 8/5/2020 155165 FAIRVIEW HEALTH SYSTEMS 10.00 MEDICAL BILL FOR RECORDS 378216 20200716 1215.6399 OTHER CHARGES POLICE DETECTIVE UNIT 10.00 305953 8/5/2020 100582 FCX PERFORMANCE 1,350.00 AIR SOLENOID OPEN CLOSE VALVES 378172 4595797 5325.6215 EQUIPMENT-PARTS WATER TREATMENT FCLTY MNTC/RPR 1,350,00 305954 8/5/2020 100166 FEDEX 32.18 FEDEX CHARGES 378293 707302560 5115.6424 GOLF FREIGHT ON RESALE MDSE GOLF PRO SHOP 32.18 305955 8/5/2020 129243 FENDLER PATTERSON CONSTRUCTION 11,871 10 MC LOWER LEVEL GEN CONTRACT 378354 20200630 4002.6810 2019157G CONSTRUCTION IN PROGRESS MUNICIPAL BUILDINGS 11,871.10 305956 8/5/2020 100420 FISCHER MINING,LLC 1.02- PK DISCOUNT 378168 157959 1720.6333 GENERAL-CASH DISCOUNTS PARK GROUNDS MAINTENANCE 123.18 ALIMAGNET PATH REPAIR 378168 157959 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 1.20- PK DISCOUNT 378169 158002 1720.6333 GENERAL-CASH DISCOUNTS PARK GROUNDS MAINTENANCE 112.41 ALIMAGNET PATHWAY REPAIR 378169 158002 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 233.37 305957 8/5/2020 149255 FORD OF HIBBING 26,464.70 NEW 942 378826 APPLEVALL20101 7400.1750.120 TRANSPOR EQUIPMNT-10 YRS VERF-POLICE BAL SHEET 26,464_70 305958 8/5/2020 100184 FRIEDGES LANDSCAPING INC 1,719.65 IRRIGATION REPAIR-OUTSIDE RW 378834 603370 2027.6810 2019101R CONSTRUCTION IN PROGRESS ROAD ESCROW 1,719 65 R55CKR2 LC 1 CITYOFAPPL .EY 8/5/2C 19:32 Council Check Register by GL Page- 21 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305959 8/5/2020 100769 FRONTIER COMMUNICATIONS OF MN Continued... 399.37 PK REDWOOD PHONES JUN 378249 952953235004139 1730.6237 TELEPHONE/PAGERS PARK BUILDING MAINTENANCE 47JUN20 247,22 UTIL MNTC PHONE JUL 378256 952953235508170 5305.6237 TELEPHONE/PAGERS WATER MGMT/REPORT/DATA ENTRY 47JUL20A 236.32 UTIL MNTC PHONE JUN 378248 952953235508170 5305.6237 TELEPHONE/PAGERS WATER MGMT/REPORT/DATA ENTRY 47JUN20 102.87 IA2 PHONES JUL 378255 952953236311019 5265.6237 TELEPHONE/PAGERS ARENA2 BLDG MAINTENANCE-HAYES 57JUL20A 101.17 IA2 PHONES JUN 378270 952953236311019 5265.6237 TELEPHONE/PAGERS ARENA 2 BLDG MAINTENANCE-HAYES 57JUN20 73.19 IA1 PHONES JUL 378257 952953236805059 5210.6237 TELEPHONE/PAGERS ARENA 1 BUILDING MAINTENANCE 57JUL20A 71.49 IA1 PHONES JUN 378271 952953236805059 5210,6237 TELEPHONE/PAGERS ARENA 1 BUILDING MAINTENANCE 57JUN20 1,231.63 305960 8/5/2020 100186 FRONTLINE PLUS INC 365.15 RPL BATTERIES AND CHARGER 378129 13245 1290.6265 REPAIRS-EQUIPMENT CIVIL DEFENSE MANAGEMENT 365.15 305961 8/5/2020 102694 GERTENS 569.50 WEED SPRAY 378272 1441712 1720.6214 CHEMICALS PARK GROUNDS MAINTENANCE 519.90 BALLFIELD PREMERGENT 378197 1442012 1715.6214 CHEMICALS PARK ATHLETIC FIELD MAINTENANC 151.90 COBBLESTONE LAKE BREACH REPAIR 378291 1478312 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 35.00 FLOWERS FOR KELLEY 378165 4935471 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 30.00 FLOWERS FOR KELLEY 378166 733226 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 1,306.30 305962 8/5/2020 100217 GRAINGER 165.17 FAN MOTOR QP 378135 9600646062 1765.6215 EQUIPMENT-PARTS PARK EQUIPMENT MAINTENANCE 165.17 305963 8/5/2020 100314 GREAT LAKES COCA-COLA DISTRIBU 457.28 TAX#3 00000122 378540 3608210510 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 50.40 NTAX#3 00000122 378541 3608210510 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 32.56- CMTAX#3 00000122 378542 3608210511 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 763.36 TAX#1 00000122 378536 3646206610 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 432.16 TAX#1 00000122 378537 3646206843 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 25.20 NOTAX#1 00000122 378538 3646206843 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 582.24 TAX#1 00000122 378539 3646206964 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page= 22 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305963 8/5/2020 100314 GREAT LAKES COCA-COLA DISTRIBU Continued... 2,278.08 305964 8/5/2020 112352 GREG LESSMAN SALES 15.40 SHIPPING CHARGES 378101 68630 5115.6424 GOLF FREIGHT ON RESALE MDSE GOLF PRO SHOP 141.60 TEES FOR RESALE 378101 68630 5115.6418 GOLF-PRO SHOP OTHER GOLF PRO SHOP 157.00 305965 8/5/2020 155186 GUY,THERESA 212.28 UB REFUND 15714 FOX CIR 378214 20200730C 5301.4997 WATER/SEWER ACCT REFUNDS WATER&SEWER FUND REVENUE 212.28 305966 8/5/2020 100891 HANCO CORPORATION 126.44 TIRE REPAIR KITS 378246 531644 1530.6211 SMALL TOOLS&EQUIPMENT FLEET&BUILDINGS-CMF 126.44 305967 8/5/2020 101169 HAWKINS,INC. 485.00 WATER DISINFECTION(2000#) 378173 4749364 5325.6214 CHEMICALS WATER TREATMENT FCLTY MNTC/RPR 485.00 WATER DISINFECTION CHLORINE 378340 4757000 5325.6214 CHEMICALS WATER TREATMENT FCLTY MNTC/RPR 5,408.70 FLUORIDE FOR TOOTH HEALTH 378835 4759152 5325.6214 CHEMICALS WATER TREATMENT FCLTY MNTC/RPR 6,378.70 305968 8/5/2020 137419 HEDBERG,RON 5.01 ADDITIONAL REGISTRATION FEE 378241 20200728 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 5.01 305969 8/5/2020 153022 HENDRICKSON,JAMES P 45.00 JAMES H.SD COLLECTION LIC 378138 20200722 5365.6280 DUES&SUBSCRIPTIONS SEWER MGMT/REPORTS/DATA ENTRY 45.00 305970 8/5/2020 100231 HOHENSTEINS INC 1,089.40 BEER#1 00005574 378543 209565 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 1,022.55 BEER#3 00005574 378552 210561 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 99.45 TAX#3 00005574 378553 210561 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 346.00 BEER#2 00005574 378548 210562 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 3.97- CMBEER#2 00005574 378549 210562 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 648.00 BEER#1 00005574 378544 210563 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 13.80- CMBEER#1 00005574 378545 210563 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 508,75 BEER#3 00005574 376554 211636 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 30.00 TAX#1 00005574 378546 211637 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 1,216.90 BEER#1 00005574 378547 211637 5015.6530 BEER LIQUOR#1 ST( JRCHASES R55CKR2 LC 1 CITY OF APPL _EY 8/5/2( '19:32 Council Check Register by GL Page- 23 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305970 8/5/2020 100231 HOHENSTEINS INC Continued... 1,863.10 BEER#3 00005574 378550 607 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 22.50 TAX#3 00005574 378551 607 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 6,828,88 305971 8/5/2020 101022 HOSE CONVEYORS INC 152.57 HOSE#232 378153 87821 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 152.57 305972 8/5/2020 116232 ICMA MEMBERSHIP RENEWALS 1,027.54 ICMAANNUAL DUES FOR GRAWE 378331 20200728 1060.6280 DUES&SUBSCRIPTIONS MUNICIPAL BLDG&GROUNDS MNTC 1,027.54 305973 8/5/2020 144088 INDEED BREWING CO 232.50 BEER#1 00051420 378556 91743 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 338.40 BEER#2 00051420 378559 91793 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 7.70- CMBEER#2 00051420 378560 91793 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 1,763.15 BEER#3 00051420 378562 91800 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 380.50 BEER#3 00051420 378563 91998 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 7.93- BEER#3 00051420 378564 91998 5085,6530 BEER LIQUOR#3 STOCK PURCHASES 432.40 BEER#1 00051420 378557 92012 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 513.95 BEER#3 00051420 378565 92184 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 212.10 BEER#1 00051420 378558 92230 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 481.95 BEER#2 00051420 378561 92231 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 4,339.32 305974 8/5/2020 100242 INDEPENDENT BLACK DIRT CO 100.00 DIRT FOR BLVD RPR 378114 28439 1610.6229 GENERAL SUPPLIES STREET/BOULEVARD REPAIR&MNTC 100,00 DIRT FOR BLVD RPR 378113 28440 1610.6229 GENERAL SUPPLIES STREET/BOULEVARD REPAIR&MNTC 200.00 305975 8/5/2020 116698 INSIGHT PUBLIC SECTOR 714.56 WEBCAMS(8) 378332 1100751527 1030.6725 COVID-19 CAPITAL OUTLAY-OFFICE EQUIP INFORMATION TECHNOLOGY 714.56 305976 8/5/2020 101796 INTERSTATE BATTERY SYSTEM OF M 528.32 BATTERIES#4980 378318 220059215 1350.6216 VEHICLES-TIRES/BATTERIES FIRE VEHICLE MAINTENANCE 528.32 305977 8/5/2020 100013 J J TAYLOR DISTRIBUTING CO OF 5,018.76 BEER#1 00000116 378572 3075304 5015.6530 BEER LIQUOR#1 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 24 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305977 8/5/2020 100013 J J TAYLOR DISTRIBUTING CO OF Continued... 129.35 TAX#1 00000116 378573 3075304 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 3.00 FREIGHT#1 00000116 378574 3075304 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 3,00- CMFREIGHT#1 00000116 378575 3075304 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 2,718,75 BEER#2 00000116 378587 3075305 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 50.90 TAX#2 00000116 378588 3075305 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 3.00 FREIGHT#2 00000116 378589 3075305 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 3.00- CMFREIGHT#2 00000116 378590 3075305 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 2,875.75 BEER#3 00000116 378601 3075306 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 76.35 TAX#3 00000116 378602 3075306 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 3.00 FREIGHT#3 00000116 378603 3075306 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 3.00- CMFREIGHT#3 00000116 378604 3075306 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 7,804.30 BEER#1 00000116 378577 3076776 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 51.10- CMBEER#1 00000116 378578 3076776 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 133.85 TAX#1 00000116 378579 3076776 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 3.00 FREIGHT#1 00000116 378580 3076776 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 3.00- CMFREIGHT#1 00000116 378581 3076776 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 9.60 BEER#1 00000116 378582 3080029 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 30.00- CMBEER#1 00000116 378576 3098406 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 37.05 BEER#3 00000116 378595 3102757 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 203.00 LIQ#1 00000116 378567 3102774 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 10,466.85 BEER#1 00000116 378568 3102774 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 401.90 TAX#1 00000116 378569 3102774 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 3.00 FREIGHT#1 00000116 378570 3102774 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 3,00- CMFREIGHT#1 00000116 378571 3102774 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 6,064.10 BEER#3 00000116 378596 3108403 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 61.50 TAX#3 00000116 378597 3108403 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 51.35 NTAX#3 00000116 378598 3108403 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 3.00 FREIGHT#3 00000116 378599 3108403 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 3.00- CMFREIGHT#3 00000116 378600 3108403 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 1,552.14 BEER#2 00000116 378583 3108410 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 16.50 TAX#2 00000116 378584 3108410 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 3.00 FREIGHT#2 00000116 378585 3108410 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 3.00- CMFREIGHT#2 00000116 378586 3108410 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 2,324.75 BEER#2 00000116 378591 3108480 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 78.45 TAX#2 00000116 378592 3108480 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 3.00 FREIGHT#2 00000116 378593 3108480 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 3.00- CMFREIGHT#2 00000116 378594 3108480 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 5,362.05 BEER#3 00000116 378605 3108482 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 140.10 TAX#3 00000116 378606 3108482 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STO' "URCHASES R55CKR2 LC 1 CITY OF APPL .EY 8/5/2C :19:32 Council Check Register by GL Page- 25 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305977 8/5/2020 100013 J J TAYLOR DISTRIBUTING CO OF Continued... 3.00 FREIGHT#3 00000116 378607 3108482 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 3.00- CMFREIGHT#3 00000116 378608 3108482 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 45,496.25 305978 8/5/2020 100939 JIRIK SOD FARMS INC 89.80 284 ELM DRIVE MAIN BREAK SODK 378104 45523 5330.6229 GENERAL SUPPLIES WTR MAIN/HYDRANT/CURB STOP MNT 89.80 305979 8/5/2020 100255 JOHNSON BROTHERS LIQUOR 27.29- CMWINE#2 00000109 378705 106315 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 13.79- CMWINE#2 00000109 378706 107370 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 56.50- CMBEER#3 00000109 378691 108262 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 28.75- CMTAX#3 00000109 378690 108263 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES .10 LIQ#1 SHORT PAID 00000109 378644 1590052 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 1,617.19 LIQ#1 00000109 378645 1595309 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 806.19 WINE#1 00000109 378696 1595310 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 130.85 TAX#1 00000109 378646 1595311 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 2,001.70 LIQ#1 00000109 378647 1595312 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 828.10 WINE#1 00000109 378697 1595313 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 7,099.48 LIQ#1 00000109 378648 1595315 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 522.62 LIQ#2 00000109 378663 1595316 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 2,304.62 LIQ#3 00000109 378678 1595317 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 450.95 WINE#1 00000109 378698 1595318 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 1,301.36 WINE#1 00000109 378699 1595319 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 275.74 LIQ#2 00000109 378664 1595320 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 1,452.90 LIQ#2 00000109 378665 1595321 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 448.55 WINE#2 00000109 378707 1595322 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 391.10 LIQ#2 00000109 378666 1595323 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 230.70 LIQ#2 00000109 378667 1595324 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 123.34 LIQ#2 00000109 378668 1595325 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 276.00 WINE#2 00000109 378708 1595326 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 599,90 LIQ#3 00000109 378679 1595327 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 431.85 WINE#3 00000109 378716 1595328 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 1,401.50 LIQ#3 00000109 378680 1595330 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 573.00 BEER#3 00000109 378681 1595330 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 795.95 WINE#3 00000109 378717 1595331 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 71.00 TAX#3 00000109 378682 1595332 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 33.95 NTAX#3 00000109 378683 1595332 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 122.00 LIQ#3 00000109 378684 1595333 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 248.15 WINE#3 00000109 378718 1595334 5085.6520 WINE LIQUOR#3 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 26 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305979 8/5/2020 100255 JOHNSON BROTHERS LIQUOR Continued... 880.00 WINE#3 00000109 378719 1595335 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 290.50 BEER#1 00000109 378652 1599943 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 436.60 WINE#1 00000109 378700 1599944 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 11,851.45 LIQ#1 00000109 378649 1599945 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 14.33- CMLIQ#1 00000109 378650 1599945 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 955.60 WINE#1 00000109 378701 1599946 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 304.50 LIQ#3 00000109 378685 1599947 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 438.63 LIQ#1 00000109 378651 1599948 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 639.66 WINE#1 00000109 378702 1599949 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 42.95 TAX#1 00000109 378653 1599950 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 64.00 LIQ#1 00000109 378654 1599951 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 151.00 WINE#2 00000109 378709 1599952 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 40.00 LIQ#2 00000109 378669 1599953 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 56.50 BEER#2 00000109 378670 1599953 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 368.35 WINE#2 00000109 378710 1599954 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 51.95 NTAX#2 00000109 378671 1599955 5055.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 454.50 LIQ#2 00000109 378672 1599956 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 360,60 WINE#2 00000109 378711 1599957 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 116.00 WINE#2 00000109 378712 1599959 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 820.00 LIQ#3 00000109 378686 1599960 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 269.15 WINE#3 00000109 378720 1599961 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 22.50 TAX#3 00000109 378687 1599962 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 4,300,00 LIQ#3 00000109 378688 1599963 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 877.20 WINE#3 00000109 378721 1599964 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 115.19 LIQ#3 00000109 378689 1599965 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 663.40 WINE#3 00000109 378722 1599966 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 6,688.65 LIQ#1 00000109 378655 1604765 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 177.50 BEER#1 00000109 378656 1604765 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 1,515.70 WINE#1 00000109 378703 1604766 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 28.75 TAX#1 00000109 378657 1604767 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 51.95 NTAX#1 00000109 378658 1604767 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 1,507.92 LIQ#1 00000109 378659 1604768 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 538.80 LIQ#2 00000109 378673 1604769 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 3,404.12 LIQ#3 00000109 378692 1604770 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 230.70 LIQ#1 00000109 378660 1604774 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 1,183.95 LIQ#1 00000109 378661 1604775 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 597.91 WINE#1 00000109 378704 1604776 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 42.95 TAX#1 - 00000109 378662 1604777 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 1,037.90 LIQ#2 00000109 378674 1604778 5055.6510 LIQUOR LIQUOR#2 ST(' "URCHASES R55CKR2 LC 1 CITY OF APPL _EY 8/5/2( 19:32 Council Check Register by GL Page- 27 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305979 8/5/2020 100255 JOHNSON BROTHERS LIQUOR Continued... 304.60 WINE#2 00000109 378713 1604779 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 22.50 TAX#2 00000109 378675 1604780 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 22.50- CMTAX#2 00000109 378676 1604780 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 777,60 WINE#2 00000109 378714 1604781 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 763.38 LIQ#2 00000109 378677 1604782 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 72.72 WINE#2 00000109 378715 1604783 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 2,569.69 LIQ#3 00000109 378693 1604784 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 230.00 LIQ#3 00000109 378694 1604785 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 354.38 LIQ#3 00000109 378695 1604786 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,831.43 WINE#3 00000109 378723 1604787 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 72,918.96 305980 8/5/2020 155170 KLEIN,MICHAEL 274.60 WQ GRANT PROGRAM REIMBURSEMENT 378144 20200715 5505.6249 OTHER CONTRACTUAL SERVICES STORM DRAIN MNTC/RPR/SUMPS 274.60 305981 8/5/2020 148879 LA ROCHE'S INC 395.00 PUMP HUNTINGTON SEPTIC 378226 23121 1730.6249 OTHER CONTRACTUAL SERVICES PARK BUILDING MAINTENANCE 395.00 305982 8/5/2020 100646 LAWSON PRODUCTS INC 723.73 RING ROUTE RPR BOLTS 378298 9307726899 1625.6229 GENERAL SUPPLIES STREET RING ROUTE MAINT 723.73 305983 8/5/2020 120887 LEITSCHUH,SARAH 12.00 REFUND VIRTUAL 5K REG(X1) 378118 2004416002 1001.4355 RECREATION USER FEES GENERAL FUND REVENUE 12.00 305984 8/5/2020 138342 MANSFIELD OIL COMPANY 831.16 DIESEL MUNI GENERATOR(522 GA) 378185 21865048 1060.6212 MOTOR FUELS/OILS MUNICIPAL BLDG&GROUNDS MNTC 1,312.03 ON-SPOT DIESEL WTP GEN(824GA) 378186 21865049 5325.6212 MOTOR FUELS/OILS WATER TREATMENT FCLTY MNTC/RPR 565.07 DIESEL FUEL(394 GA) 378202 21877726 5155.6212 MOTOR FUELS/OILS GOLF EQUIPMENT MAINTENANCE 701,63 UNLEADED FUEL(419GA) 378201 21877745 5155_6212 MOTOR FUELS/OILS GOLF EQUIPMENT MAINTENANCE 3,409.89 305985 8/5/2020 130692 MARTIN MARIETTA MATERIALS 964.56- GRANITE CHIPS FOR POTHOLES 378001 29246479 1610.6229 GENERAL SUPPLIES STREET/BOULEVARD REPAIR&MNTC 1,292.72 GRANITE CHIPS(23.4TN)POTHOLES 378190 29246481 1610,6229 GENERAL SUPPLIES STREET/BOULEVARD REPAIR&MNTC 328.16 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 28 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305986 8/5/2020 101146 MASTER MECHANICAL INC Continued... 585.00 SAN LIFT 1 AC REPR 378179 57169 5380.6265 REPAIRS-EQUIPMENT SEWER LIFT STN REPAIR&MNTC 585.00 305987 8/5/2020 100309 MENARDS 34.96 CITY HALL CLOCKS 378125 82629 1060.6229 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC 23.32 SR,CENTER DIVIDERS 378109 83149 1920.6229 COVID-19 GENERAL SUPPLIES SENIOR CENTER 167.30 ALIMAGNET ROOF RIDGE CAP 378109 83149 1730.6229 GENERAL SUPPLIES PARK BUILDING MAINTENANCE 76,93 SHOP BITS 378163 83263 1730.6211 SMALL TOOLS&EQUIPMENT PARK BUILDING MAINTENANCE 33,00 CONCRETE MIX 378155 83265 1610,6229 GENERAL SUPPLIES STREET/BOULEVARD REPAIR&MNTC 3.98 CHEM MEASURE CUP 378282 83317A 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 339.49 305988 8/5/2020 155187 MERRILL,JULIE 63.67 UB REFUND 15633 FJORD AVE 378215 20200730B 5301.4997 WATER/SEWER ACCT REFUNDS WATER&SEWER FUND REVENUE 63.67 305989 8/5/2020 103463 MIDWEST AQUACARE 7,008.76 FARQUAR WEED MANAGEMENT 378330 20200707 5505.6249 OTHER CONTRACTUAL SERVICES STORM DRAIN MNTC/RPR/SUMPS 3,022.60 LONG LAKE WEED MANAGEMENT 378323 20200707A 5505.6249 OTHER CONTRACTUAL SERVICES STORM DRAIN MNTC/RPR/SUMPS 10,031.36 305990 8/5/2020 125206 MIDWEST TESTING LLC 515.00 REPAIR/TEST METERS WELL 17,20 378315 5098 5320.6265 REPAIRS-EQUIPMENT WATER WELL/BOOSTER STN MNT/RPR 515.00 305991 8/5/2020 154324 MILK AND HONEY LLC 132.00 BEER#1 00052601 378625 7308 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 132.00 305992 8/5/2020 100325 MN POLLUTION CONTROL AGENCY 27.50 AIR QUALITY ANNUAL FEE 378139 10000096615 5325.6399 OTHER CHARGES WATER TREATMENT FCLTY MNTC/RPR 27.50 305993 8/5/2020 151869 MODIST BREWING CO LLC 308.25 BEER#3 00052303 378628 14910 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 84.00 BEER#1 00052303 378626 15063 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 100.00 BEER#3 00052303 378629 15066 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 224.25 BEER#2 00052303 378627 15081 5055.6530 BEER LIQUOR#2 STOCK PURCHASES 716.50 R55CKR2 LC. 1 CITY OF APPL .EY 8/5/2C 19:32 Council Check Register by GL Page- 29 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 305994 8/5/2020 142014 MUSIC TOGETHER IN THE VALLEY I Continued... 609.60 MUSIC TOGETHER 2020 SUMMER 378199 20200715 1845.6249 OTHER CONTRACTUAL SERVICES REC SELF SUPPORT PROG GENERAL 609.60 305995 8/5/2020 155188 NELSON,RYAN 318.00 UB REFUND 14285 HIBISCUS CT 378218 20200730A 5301.4997 WATER/SEWER ACCT REFUNDS WATER&SEWER FUND REVENUE 318.00 305996 8/5/2020 116683 NORTHLAND SECURITIES 990.00 ANNUAL TIF REPORTS#7 378150 6162 3262.6235 CONSULTANT SERVICES TIF DOWNTOWN REDEVELOPMENT 990.00 ANNUAL TIF REPORTS#1 378150 6162 3262.6235 CONSULTANT SERVICES TIF DOWNTOWN REDEVELOPMENT 990.00 ANNUAL TIF REPORTS#14 378150 6162 4737.6235 CONSULTANT SERVICES TIF#14 AV BUSINESS CAMPUS 990.00 ANNUAL TIF REPORTS#15 378150 6162 4742.6235 CONSULTANT SERVICES TIF#15 PARKSIDE VILLAGE 990.00 ANNUAL TIF REPORTS#16 378150 6162 4745.6235 CONSULTANT SERVICES TIF#16 UPONOR ANNEX 990.00 ANNUAL TIF REPORTS#17 378150 6162 4748.6235 CONSULTANT SERVICES TIF#17 KARAMELLA 5,940.00 305997 8/5/2020 114052 NOVACARE REHABILITATION 120.00 TESTING 378157 844124759 5105.6280 DUES&SUBSCRIPTIONS GOLF MANAGEMENT 120.00 305998 8/5/2020 154712 OFFICETEAM 1,414.00 ROBERT HALF WEEK ENDING 7/17 378200 56103297 1100.6249 OTHER CONTRACTUAL SERVICES DEV MANAGEMENT 1,414.00 305999 8/5/2020 119604 OLSEN CHAIN&CABLE 1,465.32 REPL STAINLESS CHAIN LIFT 10 378322 657666 5380.6215 EQUIPMENT-PARTS SEWER LIFT STN REPAIR&MNTC 1,465.32 306000 8/5/2020 110957 O'REILLY AUTOMOTIVE INC .07- DISCOUNT 378813 3245440650 5390.6333 GENERAL-CASH DISCOUNTS SWR EQUIPNEHICLE MISC MNTC/RP 7.40 TIRE PLUG FOR RESCUE OF EQUIP 378813 3245440650 5390.6215 EQUIPMENT-PARTS SWR EQUIPNEHICLE MISC MNTC/RP 7.33 306001 8/5/2020 100374 PEPSI-COLA COMPANY 232.40 TAX#3 00002171 378631 81807002 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 127.70 TAX#1 00002171 378630 84692408 5015,6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 360.10 306002 8/5/2020 100751 PHILLIPS WINE&SPIRITS INC 233.84 LIQ#1 00000106 378724 6058999 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 30 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306002 8/5/2020 100751 PHILLIPS WINE&SPIRITS INC Continued... 340.50 LIQ#1 00000106 378725 6059001 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 114.00 LIQ#1 00000106 378726 6059002 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 1,614.29 WINE#1 00000106 378727 6059002 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 414.45 LIQ#2 00000106 378735 6059003 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 1,040.00 WINE#2 00000106 378750 6059004 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 273.70 LIQ#3 00000106 378739 6059005 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 228.00 LIQ#3 00000106 378737 6059006 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,711.04 WINE#3 00000106 378738 6059006 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 43.90 NTAX#3 00000106 378740 6059007 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 152.00 LIQ#1 00000106 378728 6062193 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 417.25 WINE#1 00000106 378729 6062193 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 72.00 TAX#1 00000106 378730 6062194 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 156.00 LIQ#3 00000106 378741 6062195 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 152.00 LIQ#3 00000106 378742 6062196 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 770.25 WINE#3 00000106 378743 6062196 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 97.90 TAX#3 00000106 378744 6062197 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 26.00 NTAX#3 00000106 378745 6062197 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 2,531.50 LIQ#1 00000106 378731 6065551 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 228.00 LIQ#1 00000106 378732 6065552 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 102.26 WINE#1 00000106 378733 6065552 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 191.00 TAX#1 00000106 378734 6065553 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 328.75 LIQ#2 00000106 378736 6065554 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 282.00 WINE#2 00000106 378751 6065555 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 516.00 LIQ#3 00000106 378746 6065557 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 114.00 LIQ#3 00000106 378747 6065558 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 624.18 WINE#3 00000106 378748 6065558 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 49.50 TAX#3 00000106 378749 6065559 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 120.69- CMWINE#3 00000106 378753 609302 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 56.82- CMTAX#3 00000106 378754 609302 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 3.00- CMNTAX#3 00000106 378755 609302 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 156.00- CMWINE#3 00000106 378752 609323 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 12,487.80 306003 8/5/2020 143336 PREMIER LOCATING INC 742.36 GSOC ELECT.LOCATES 6/16-6/30 378188 41044 5805.6249 OTHER CONTRACTUAL SERVICES STREET LIGHT UTILITY FUND 742.36 306004 8/5/2020 153484 PRYES BREWING COMPANY LLC 213.00 BEER#3 00052530 378632 12298 5085.6530 BEER LIQUOR#3 STOr'PURCHASES 213.00 R55CKR2 LC 1 CITY OF APPI _EY 8/5/2( 19:32 Council Check Register by GL Page- 31 Council Check Register by Invoice&Summary 6/29/2020 - 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306004 8/5/2020 153484 PRYES BREWING COMPANY LLC Continued... 306005 8/5/2020 149126 RED BULL DISTRIBUTION COMPANY 366.00 TAX#3 00052064 378636 99312960 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 30.54- CMTAX#3 00052064 378637 99312961 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 332.75 TAX#1 00052064 378633 99312982 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 205.25 TAX#2 00052064 378634 99313064 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 10.83- CMTAX#2 00052064 378635 99313065 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 862.63 306006 8/5/2020 102632 ROADKILL ANIMAL CONTROL 186,00 ROAD KILL PICK-UP 378132 20200630 1610.6240 CLEANING SERVICE/GARBAGE REMOVSTREET/BOULEVARD REPAIR&MNTC 186.00 306007 8/5/2020 153770 ROBBS ELECTRIC INC 1.00 PRTL RFND FOR 13710 DUNBAR WAY 378122 20200708 1001.4072 STATE SURTAX COLLECTED GENERAL FUND REVENUE 28.05 PRTL RFND FOR 13710 DUNBAR WAY 378122 20200708 1001.4924 ELECTRICAL PERMIT GENERAL FUND REVENUE 29.05 306008 8/5/2020 132465 SAM'S CLUB DIRECT .44- CH SALES TAX ADJUST 378098 202006221255 1060.6229 COVID-19 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC .44 CH SALES TAX ADJUST 378098 202006221255 1000.2330 COVID-19 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 6.56 CLOROX WIPES TISSUE 378098 202006221255 1060_6229 COVID-19 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC 3.34- GOLF USE TAX 378264 20200702 5100_2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 23.49 GOLF BATTERIES 378264 20200702 5110.6215 EQUIPMENT-PARTS GOLF CLUBHOUSE BUILDING 28.39 GOLF ZIP LOCS 378264 20200702 5120.6422 GOLF-KITCHEN SUPPLIES GOLF KITCHEN 55.10 306009 8/5/2020 100478 SECURITAS ELECTRONIC SECURITY INC 6.42- CMF SALES TAX ADJUST 378238 7000612942 1540.6249 OTHER CONTRACTUAL SERVICES CMF BUILDINGS&GROUNDS MNTC 6.42 CMF SALES TAX ADJUST 378238 7000612942 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 96.42 CMF FIRE ALARM-AUG-OCT 378238 7000612942 1540.6249 OTHER CONTRACTUAL SERVICES CMF BUILDINGS&GROUNDS MNTC 96.42 306010 8/5/2020 100432 SEH ENGINEERS 22,502.60 CONSTRUCTION ADMIN 378828 387039 4502.6235 2019108R CONSULTANT SERVICES IMPROVEMENTS-ASSESSED 3,667.63 FINAL DESIGN 378829 389532 2027.6235 2021104G CONSULTANT SERVICES ROAD ESCROW 26,170,23 306011 8/5/2020 111161 SHRED IT USA LLC 19.39 SHRED-PLANNING 378128 8180141087 1100.6240 CLEANING SERVICE/GARBAGE REMOVDEV MANAGEMENT R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 32 Council Check Register by Invoice&Summary 6/29/2020 -- 8n/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306011 8/5/2020 111161 SHRED IT USA LLC Continued... 19.39 SHRED-ENGINEERING 378128 8180141087 1510.6240 CLEANING SERVICE/GARBAGE REMOVPW ENGINEERING&TECHNICAL 58.18 SHRED-INSPECTIONS 378128 8180141087 1400.6240 CLEANING SERVICE/GARBAGE REMOVINSPECTIONS MANAGEMENT 80.15 SHREDDING SERVICE 378265 8180150090 1250.6240 CLEANING SERVICE/GARBAGE REMOVPOLICE FACILITY 177.11 306012 8/5/2020 100439 SKB ENVIRONMENTAL 2,118.20 SWEEPINGS DISPOSAL(75.99)T 378192 R163459 5505.6240 CLEANING SERVICE/GARBAGE REMOVSTORM DRAIN MNTC/RPR/SUMPS 2,118.20 306013 8/5/2020 153323 SMITH MANUFACTURING 200.47 WATER KIT-SCARIFIER 378115 87098 1610.6211 SMALL TOOLS&EQUIPMENT STREET/BOULEVARD REPAIR&MNTC 200.47 306014 8/5/2020 154912 SP3 LLC 910.00 BEER#3 00052668 378639 24053 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 2,654.00 BEER#3 00052668 378640 24350 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 83.50- CMBEER#3 00052668 378641 24350 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 1,216.50 BEER#3 00052668 378642 24668 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 4,697.00 306015 8/5/2020 145118 STEEL TOE BREWING,LLC 165.00 BEER#1 00051551 378643 35047 5015.6530 BEER LIQUOR#1 STOCK PURCHASES 165.00 306016 8/5/2020 122129 STEPP,JEAN 70.22 MAILBOX REPAIR REIMBURSEMENT 378822 20200804 1665.6229 GENERAL SUPPLIES STREET SNOW&ICE MATERIALS 70.22 306017 8/5/2020 100470 TIME SQUARE SHOPPING CENTER II 1,561.02 LIQ1 CAM ESCROW-AUG 378207 20200724 5025.6310 RENTAL EXPENSE LIQUOR#1 OPERATIONS 1,721.47 LIQ1 TAX ESCROW-AUG 378207 20200724 5025.6310 RENTAL EXPENSE LIQUOR#1 OPERATIONS 11,500.00 LIQ1 LEASE-AUG 378207 20200724 5025.6310 RENTAL EXPENSE LIQUOR#1 OPERATIONS 14,782.49 306018 8/5/2020 155177 TUFF SHED INC 8,770.30 SPRAYGROUND MECH ROOM 378274 1709160 1940.6740 CAPITAL OUTLAY-MACH/EQ/OTHER AQUATIC SWIM CENTER 8,770.30 306019 8/5/2020 155144 TWIN STAR EQUIPMENT&MFG CO 24,523.82 UTILITY BOX NEW UTILITY#415 378827 2399 5300.1750.120 TRANSPOR EQUIPMNT-10 YRS WATER&SBA ND BAL SHEET R55CKR2 LC 1 CITY OF APPI _EY 8/5/2l :19:32 Council Check Register by GL Page- 33 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306019 8/5/2020 155144 TWIN STAR EQUIPMENT&MFG CO Continued... 24,523.82 306020 8/5/2020 100493 VALLEY BUICK GMC INC 557.44 DEF TANK&EGR COOLER 378178 35190 5390.6215 EQUIPMENT-PARTS SWR EQUIPNEHICLE MISC MNTC/RP 557.44 306021 8/5/2020 100839 VALLEY-RICH COMPANY INC 8,116,47 15851 COBBLESTONE LEAK REPAIR 378305 28477 5330.6269 REPAIRS-OTHER VVTR MAIN/HYDRANT/CURB STOP MNT 3,673.68 284 ELM DR.LEAK REPAIR 378307 28479 5330.6269 REPAIRS-OTHER VVTR MAIN/HYDRANT/CURB STOP MNT 11,790.15 306022 8/5/2020 152720 VERIZON 1,198.06 VERIZON GPS(74)-JUNE 378187 OSV000002157051 1530.6237 TELEPHONE/PAGERS FLEET&BUILDINGS-CMF 1.198.06 306023 8/5/2020 151947 W S&D PERMIT SERVICE 1.00 PRTL RFND FOR 8681 143 ST CT W 378123 20200518 1001.4072 STATE SURTAX COLLECTED GENERAL FUND REVENUE 81.64 PRTL RFND FOR 8681 143 ST CT W 378123 20200518 1001.4060 PERMIT-BUILDING PERMIT GENERAL FUND REVENUE 82.64 306024 8/5/2020 102626 WARNING LITES 543_95 18"REFLECTIVE TRAFFIC CONES 378259 220489 1330.6211 SMALL TOOLS&EQUIPMENT FIRE OPERATIONS 543.95 306025 8/5/2020 100081 WASTE MANAGEMENT-BURNSVILLE LANDFILL 645.14 PARK TRASH TIPPING FEES 378273 3430602916 1720.6240 CLEANING SERVICE/GARBAGE REMOVPARK GROUNDS MAINTENANCE 645.14 306026 8/5/2020 100805 WEIMELT,MARK R 70.00 2 PR JEANS-M WEIMELT 378140 20200721 1710.6281 UNIFORM/CLOTHING ALLOWANCE PARK MAINTENANCE MANAGEMENT 70,00 306027 8/5/2020 100518 WILSON SPORTING GOODS CO 152.46- GOLF USE TAX 378276 4531424576 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 152.46 GOLF USE TAX 378276 4531424576 5125.6229 GENERAL SUPPLIES GOLF DRIVING RANGE 2,217.60 GOLF RANGE BALLS 378276 4531424576 5125.6229 GENERAL SUPPLIES GOLF DRIVING RANGE 2,217.60 306028 8/5/2020 108865 WINFIELD SOLUTIONS,LLC 11,339.92 GOLF COURSE CHEMICALS 378283 63490305 5150.6214 CHEMICALS GOLF COURSE MAINTENANCE R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 34 Council Check Register by Invoice&Summary 6/29/2020 -- 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306028 8/5/2020 108865 WINFIELD SOLUTIONS,LLC Continued... 1,540.00 GOLF COURSE FERTILIZER 378284 63490814 5150.6213 FERTILIZER GOLF COURSE MAINTENANCE 3,186.56 CHEMICALS FOR GOLF COURSE 378284 63490814 5150.6214 CHEMICALS GOLF COURSE MAINTENANCE 171.13- CHEMICALS 378024 63724556 5150.6214 CHEMICALS GOLF COURSE MAINTENANCE 168.33 CHEMICALS 378158 63978559 5150.6214 CHEMICALS GOLF COURSE MAINTENANCE 725.47 CHEMICALS 378352 64000350 5150.6214 CHEMICALS GOLF COURSE MAINTENANCE 6.31- CREDIT FOR CHEMICAL 378292 64003184 5150.6214 CHEMICALS GOLF COURSE MAINTENANCE 16,782.84 306029 8/5/2020 100363 XCEL ENERGY 50.80 SL ELECTRIC-147TH&JCR 378222 5104562347JUL20 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 160.64 POL GUN RANGE ELECTRIC 378221 5158758142JUL20 1255.6255 UTILITIES-ELECTRIC POLICE GUN RANGE 211.44 20200652 6/29/2020 120679 U S BANK P CARD 5.98 SLIME PROJECT BOOKS 377605 240113401620000 1845.6229 GENERAL SUPPLIES REC SELF SUPPORT PROG GENERAL 02215755 Supplier 155125 ULTIMATE SLIME GUIDE(PCARD) 16.46 WTP WATER SAMPLE MDH 377591 240133901600009 5325.6238 POSTAGE/UPS/FEDEX WATER TREATMENT FCLTY MNTC/RPR 65416130 Supplier 149443 MAIL PACK&SHIP(PCARD) 43.62 COMPUTER CABLES 377590 240133901630013 1300.6215 EQUIPMENT-PARTS FIRE MANAGEMENT 65127274 Supplier 155122 LIND ELECTRONICS(PCARD) 97.85 PROP GUARD#611 AERATOR 377574 240133901690021 1520.6215 EQUIPMENT-PARTS NATURAL RESOURCES 12217354 Supplier 155119 AERATION INDUSTRIES INTER(PCARD) 95.85 STAFF APPAREL 377589 241382901690847 1920.6281 UNIFORM/CLOTHING ALLOWANCE SENIOR CENTER 21605155 Supplier 120982 LANDS'END BUSINESS OUTFITTERS(PCARD) 1.35- POL SALES TAX ADJUST 377603 241640701651050 1200.6229 GENERAL SUPPLIES POLICE MANAGEMENT 01360885 1.35 POL SALES TAX ADJUST 377603 241640701651050 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 01360885 20.30 MARKERS FOR SQUADS 377603 241640701651050 1200.6229 GENERAL SUPPLIES POLICE MANAGEMENT 01360885 Supplier 132732 STAPLES(PCARD) 25.32 US FLAGS 377606 242263801690910 5105.6229 GENERAL SUPPLIES GOLF MANAGEMENT 01897586 Supplier 102101 WAL-MART(PCARD) 42.20 NEW HIRE INTERVIEW MEALS 377588 2426979016250( 1330.6229 GENERAL SUPPLIES FIRE OPERATI R55CKR2 LC 1 CITY OF APPI _EY 8/5/2l 19:32 Council Check Register by GL Page- 35 Council Check Register by Invoice&Summary 6/29/2020 — 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 20200652 6/29/2020 120679 U S BANK P CARD Continued... 51283059 Supplier 137112 JIMMY JOHNS(PCARD) 5.69- NR SALES TAX ADJUST 377578 243230001612072 1520,6229 GENERAL SUPPLIES NATURAL RESOURCES 95800029 5.69 NR SALES TAX ADJUST 377578 243230001612072 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 95800029 85,49 SHRUB NURSERY STOCK TRAIL PTS 377578 243230001612072 1520.6229 GENERAL SUPPLIES NATURAL RESOURCES 95800029 Supplier 150906 CROSS NURSERIES(PCARD) 22.95 BAGS BAG TOSS 377575 244310601630833 1920.6229 GENERAL SUPPLIES SENIOR CENTER 24273368 Supplier 140339 AMAZON.COM(PCARD) 28.88 RECOIL STARTER 377602 244921501637450 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 29803252 Supplier 148972 REPAIRCLINIC.COM(PCARD) 610.00 2019 CAFR REVIEW PROGRAM 377580 244921501697194 1035.6280 DUES&SUBSCRIPTIONS FINANCE 26455002 Supplier 150379 GOVERNMENT FINANCE(PCARD) 28.14- IT SALES TAX ADJUST 377601 244921501698520 1030.6229 GENERAL SUPPLIES INFORMATION TECHNOLOGY 78010765 28.14 IT SALES TAX ADJUST 377601 244921501698520 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 78010765 423.14 WIRELESS PHONE HEADSET 377601 244921501698520 1030.6229 GENERAL SUPPLIES INFORMATION TECHNOLOGY 78010765 Supplier 139988 PAYPAL(PCARD) 24.54 SANITIZER 377604 244921501706372 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 98650426 Supplier 155123 THECLEANBLOCK(PCARD) 180.00 PEN STYLUS COMBO-ELECTIONS 377582 244921501707134 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 61049629 Supplier 155058 H&J LIQUIDATORS&CLOSEOU(PCARD) 1.25- CABLE SALES TAX ADJUST 377586 246104301570101 2012.6229 GENERAL SUPPLIES CABLE TV JOINT POWERS 95239513 1.25 CABLE SALES TAX ADJUST 377586 246104301570101 2010.2330 DUE TO OTHER GOVERNMENT CABLE TV RESERVE BALANCE SHEET 95239513 18.88 POWER STRIP&ACCESSORIES 377586 246104301570101 20126229 GENERAL SUPPLIES CABLE TV JOINT POWERS 95239513 10.62- MC LL SALES TAX ADJUST 377950 246104301630101 4002.6720 2019157G CAPITAL OUTLAY-FURNITURE&FIX MUNICIPAL BUILDINGS 93060889 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 36 Council Check Register by Invoice&Summary 6/29/2020 — 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 20200652 6/29/2020 120679 U S BANK P CARD Continued... 10,62 MC LL SALES TAX ADJUST 377950 246104301630101 4000.2330 2019157G DUE TO OTHER GOVERNMENT MUNICIPAL BLDG FUND BALANCE 93060889 159.62 MC LOWER LEVEL FURNITURE WELLN 377950 246104301630101 4002.6720 2019157G CAPITAL OUTLAY-FURNITURE&FIX MUNICIPAL BUILDINGS 93060889 8.32- FAC SALES TAX ADJUST 377583 246104301690101 1940.6229 GENERAL SUPPLIES AQUATIC SWIM CENTER 96544636 • 8.32 FAC SALES TAX ADJUST 377583 246104301690101 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 96544636 125.07 PAINTING SUPPLIES 377583 246104301690101 1940.6229 GENERAL SUPPLIES AQUATIC SWIM CENTER 96544636 1.69- FAC SALES TAX ADJUST 377584 246104301700101 1940.6229 GENERAL SUPPLIES AQUATIC SWIM CENTER 92458606 1.69 FAC SALES TAX ADJUST 377584 246104301700101 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 92458606 25.39 PAINTING SUPPLIES 377584 246104301700101 1940.6229 GENERAL SUPPLIES AQUATIC SWIM CENTER 92458606 Supplier 143525 HOME DEPOT STORE#2833(PCARD) 22.95 BAGS BAG TOSS 377576 246921601611005 1920.6229 GENERAL SUPPLIES SENIOR CENTER 30872421 Supplier 140339 AMAZON.COM(PCARD) 5.98- CH SALES TAX ADJUST 378233 246921601691008 1060.6229 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC 43942830 5.98 CH SALES TAX ADJUST 378233 246921601691008 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 43942830 89.92 CORNER SHELF MUNI 378233 246921601691008 1060.6229 GENERAL SUPPLIES MUNICIPAL BLDG&GROUNDS MNTC 43942830 Supplier 143525 HOME DEPOT STORE#2833(PCARD) 34.99 MONTHLY SOFTWARE SUBSCR 377597 246921601701000 1030.6249 OTHER CONTRACTUAL SERVICES INFORMATION TECHNOLOGY 98536698 Supplier 141272 MAILCHIMP(PCARD) 7.78- HCSC SALES TAX ADJUST 377600 246921601701003 1920.6211 SMALL TOOLS&EQUIPMENT SENIOR CENTER 67062210 7.78 HCSC SALES TAX ADJUST 377600 246921601701003 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 67062210 116.95 TOOLS&HANGING HARDWARE 377600 246921601701003 1920.6211 SMALL TOOLS&EQUIPMENT SENIOR CENTER 67062210 Supplier 100362 NORTHERN TOOL&EQUIPMENT(PCARD) 20.00 BRENNO BOILERS LICENSE 377598 247170501581615 1710.6280 DUES&SUBSCRIPTIONS PARK MAINTENANCE MANAGEMENT 84494321 R55CKR2 LC 1 CITY OF APPI _EY 8/5/2( 19:32 Council Check Register by GL Page- 37 Council Check Register by Invoice&Summary 6/29/2020 — 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No. Account No Subledger Account Description Business Unit 20200652 6/29/2020 120679 U S BANK P CARD Continued... Supplier 111168 MN DEPT OF LABOR&INDUSTRY(PCARD) 122.50 BIENNIAL ENG LICENSE-SAAM 377577 247170501681616 1510.6280 DUES&SUBSCRIPTIONS PW ENGINEERING&TECHNICAL 83889940 Supplier 155120 BOARD OF AELSLAGID(PCARD) 211.30 COOLANT HOSE#4981 377581 247554201601616 1350.6215 EQUIPMENT-PARTS FIRE VEHICLE MAINTENANCE 09641140 Supplier 155124 GOWANSKNIGHT CO(PCARD) 10.99- GOLF USE TAX 377579 248019701694000 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 76000037 10.99 GOLF USE TAX 377579 248019701694000 5110.6229 GENERAL SUPPLIES GOLF CLUBHOUSE BUILDING 76000037 159,90 FLOWERS 377579 248019701694000 5110.6229 GENERAL SUPPLIES GOLF CLUBHOUSE BUILDING 76000037 Supplier 155121 GERTENS(PCARD) 14.99 MONTHLY SOFTWARE SUBSCR 377587 249064101620957 1030.6249 OTHER CONTRACTUAL SERVICES INFORMATION TECHNOLOGY 78419135 Supplier 150048 HOOTSUITE MEDIA INC(PCARD) 295.00- MCFOA CONFERENCE REFUND 377599 742476001610011 1015.6276 SCHOOLS/CONFERENCES/EXP OTHERCITY CLERK/ELECTIONS 81788132 Supplier 150171 MN STATE COLLEGES(PCARD) 73.72- PERSONAL PURCH REIMBURSED 377585 746104301650101 1900.6229 GENERAL SUPPLIES AV COMMUNITY CENTER 97690650 4.90- AVCC SALES TAX ADJUST 377585 746104301650101 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 97690650 4,90 AVCC SALES TAX ADJUST 377585 746104301650101 1900.6229 GENERAL SUPPLIES AV COMMUNITY CENTER 97690650 Supplier 143525 HOME DEPOT STORE#2833(PCARD) 119.99- UNIFORM RETURN 377951 746921601651009 1600.6281 UNIFORM/CLOTHING ALLOWANCE STREET MANAGEMENT 86765500 Supplier 151951 CARHARTT(PCARD) 2,356.33 20200737 7/20/2020 100873 HEALTHPARTNERS(DENTAL CLAIMS 3,739.35 DENTAL CLAIMS 7/9-7/15/20 378280 20200715 7105.6146 DENTAL INSURANCE INSURANCE TRUST DENTAL 3,739.35 20200738 7/27/2020 100873 HEALTHPARTNERS(DENTAL CLAIMS 4,379.06 DENTAL CLAIMS 7/16-7/22/20 378281 20200722 7105.6146 DENTAL INSURANCE INSURANCE TRUST DENTAL 4,379.06 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/5/2020 11:19:32 Council Check Register by GL Page- 38 Council Check Register by Invoice&Summary 6/29/2020 — 8/7/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 1,037,079.02 Grand Total Payment Instrument Totals Checks 609,746.55 EFT Payments 10,474.74 A/P ACH Payment 416,857.73 Total Payments 1,037,079.02 R55CKS2 LC 0 CITY OF APPI _EY 8/5/2( 19:44 Note: Payment amount may not reflect the actual amount due to data sequencing and/or data selection Council Check Summary Page- 1 6/29/2020 - 8/7/2020 Company Amount 01000 GENERAL FUND 227,071.17 02010 CABLE TV RESERVE FUND 111.43 02025 ROAD ESCROW FUND 16,997.47 02090 PARTNERS IN EDUCATION 8,478.67 03260 TIF DOWNTOWN REDEVELOPMENT 1,980.00 04000 MUNICIPAL BUILDING FUND 16,010.53 04500 CONSTRUCTION PROJECTS 22,502.60 04735 TIF#14 AV BUSN CAMPUS 990.00 04740 TIF 15 PARKSIDE VILLAGE 990.00 04743 TIF#16 UPONOR ANNEX 990.00 04746 TIF#17 KARAMELLA 990.00 05000 LIQUOR FUND 474,414.05 05100 GOLF FUND 24,514.35 05200 ARENA FUND 891.91 05300 WATER&SEWER FUND 146,278.83 05500 STORM DRAINAGE UTILITY FUND 31,041.66 05600 CEMETERY FUND LEVEL PROGRAM 4,740.60 05800 STREET LIGHT UTIL FUND 1,925.93 07000 LODGING TAX FUND 4,629.00 07100 INSURANCE TRUST DENTAL FUND 8,118.41 07200 RISK MANAGEMENT/INSURANCE FUND 12,318.50 07400 VERF-POLICE 31,093.91 Report Totals 1,037,079.02 s 1 r f R55CKR2 LC 1 CITYOFAPPL .EY 8/12/2 13:18 Council Check Register by GL Page- 1 Council Check Register by Invoice 8 Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22204 8/7/2020 100302 MCNAMARA CONTRACTING INC 409.17 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109W CONSTRUCTION IN PROGRESS ROAD ESCROW 422.18 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109S CONSTRUCTION IN PROGRESS ROAD ESCROW 615.64 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109W CONSTRUCTION IN PROGRESS ROAD ESCROW 983.60 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109R CONSTRUCTION IN PROGRESS ROAD ESCROW 3,034.38 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109R CONSTRUCTION IN PROGRESS ROAD ESCROW 8,475.17 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109W CONSTRUCTION IN PROGRESS ROAD ESCROW 9,930.07 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109S CONSTRUCTION IN PROGRESS ROAD ESCROW 17,718.39 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109D CONSTRUCTION IN PROGRESS ROAD ESCROW 30,261.96 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109D CONSTRUCTION IN PROGRESS ROAD ESCROW 41,592.27 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109D CONSTRUCTION IN PROGRESS ROAD ESCROW 51,722.20 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109D CONSTRUCTION IN PROGRESS ROAD ESCROW 220,670.91 JOHNNY CK RD IMPV PMT#8 378837 20200531 2027.6810 2017109R CONSTRUCTION IN PROGRESS ROAD ESCROW 385,835.94 22245 8/14/2020 100101 ACE HARDWARE 2.39- DISCOUNT 378838 101310891041 1340.6333 GENERAL-CASH DISCOUNTS FIRE BLDG&GROUNDS MNTC 23.96 SILICON-STATION REPAIRS 378838 101310891041 1340.6229 GENERAL SUPPLIES FIRE BLDG&GROUNDS MNTC 5.17- DISCOUNT 379140 101310891511 1340.6333 GENERAL-CASH DISCOUNTS FIRE BLDG&GROUNDS MNTC 51.72 CLEANING SUPPLIES/MOP 379140 101310891511 1340.6229 GENERAL SUPPLIES FIRE BLDG&GROUNDS MNTC 5.32- DISCOUNT 379138 101380890921 1920.6333 GENERAL-CASH DISCOUNTS SENIOR CENTER 53.17 TOOLS&SEALANT 379138 101380890921 1920.6229 GENERAL SUPPLIES SENIOR CENTER .98- DISCOUNT 379139 101390890451 1015.6333 GENERAL-CASH DISCOUNTS CITY CLERK/ELECTIONS 9.80 VOTING PREP SUPPLIES 379139 101390890451 1015.6229 GENERAL SUPPLIES CITY CLERK/ELECTIONS 124.79 22246 8/14/2020 100389 ALPHAGRAPHICS 192.91 SOCIAL DIST.FLOOR GRAPHICS 378919 112048 1015.6239 COVID-19 PRINTING CITY CLERK/ELECTIONS 192.91 22247 8/14/2020 144685 AM CRAFT SPIRITS INC 36.00 TAX#3 00051504 378954 10978 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 2.00 FREIGHT#3 00051504 378955 10978 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 63.00 NTAX#1 00051504 378952 11010 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 2.00 FREIGHT#1 00051504 378953 11010 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 205.26 TAX#3 00051504 378956 11011 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 2.00 FREIGHT#3 00051504 378957 11011 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 310.26 22248 8/14/2020 100037 APPLE VALLEY COLLISION INC 1,995.72 901 BODY REPAIR 378849 45814 7205.6399 OTHER CHARGES INSURANCE CLAIMS R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 2 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22248 8/14/2020 100037 APPLE VALLEY COLLISION INC Continued... 1,995.72 22249 8/14/2020 100709 BATTERIES PLUS BULBS 54.73 BATTERIES BOSTEL 378912 P28694053 1330.6215 EQUIPMENT-PARTS FIRE OPERATIONS 12.95 6V LEAD BATTERY 378258 P29293752 1330.6215 EQUIPMENT-PARTS FIRE OPERATIONS 39.00- BATTERY RETURN 378236 P29326086 5325.6215 EQUIPMENT-PARTS WATER TREATMENT FCLTY MNTC/RPR 28.68 22250 8/14/2020 100683 BEACON ATHLETICS 1,277.16 ATHLETIC FIELD PREP EQUIP 379130 5198791N 1715.6211 SMALL TOOLS&EQUIPMENT PARK ATHLETIC FIELD MAINTENANC 1,277.16 22251 8/14/2020 100058 BELLBOY CORPORATION 104.20 NTAX#3 00004928 378977 101721300 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 186.90 TAX#1 00004928 378960 101724100 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 88.50 NTAX#1 00004928 378961 101724100 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 105.00 LIQ#3 00004928 378980 101763800 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 27.65 FREIGHT#3 00004928 378981 101763800 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 330.21 TAX#3 00004928 378982 101764900 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 27.65 TAX#1 00004928 378962 101795500 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 40.00 NTAX#1 00004928 378963 101795500 5015.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 88.75 TAX#3 00004928 378983 101795600 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 35.50 NTAX#3 00004928 378984 101795600 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 76.45 TAX#2 00004928 378964 101795700 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 386.95 LIQ#1 00004928 378965 85033300 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 6.75 FREIGHT#1 00004928 378966 85033300 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 772.00 LIQ#3 00004928 378975 85033400 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 10.80 FREIGHT#3 00004928 378976 85033400 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 234.00 WINE#1 00004928 378967 85145700 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 5.40 FREIGHT#1 00004928 378968 85145700 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 90.00 LIQ#1 00004928 378969 85149800 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 1.35 FREIGHT#1 00004928 378970 85149800 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 671.50 LIQ#3 00004928 378978 85149900 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 5.40 FREIGHT#3 00004928 378979 85149900 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 220.80 LIQ#1 00004928 378971 85233500 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 2.70 FREIGHT#1 00004928 378972 85233500 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 220.80 LIQ#2 00004928 378973 85233600 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 2.70 FREIGHT#2 00004928 378974 85233600 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 1,502.75 LIQ#3 00004928 378985 85233700 5085.6510 LIQUOR LIQUOR#3 STC'' "URCHASES 122.00 LIQ#3 00004928 378986 85233700 5085.6510 LIQUOR LIQUOR#3 STt JRCHASES R55CKR2 LC :1 CITYOFAPPL _EY 8/12/2 13:18 Council Check Register by GL Page- 3 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22251 8/14/2020 100058 BELLBOY CORPORATION Continued... 13.50 FREIGHT#3 00004928 378987 85233700 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 5,380,21 22252 8/14/2020 121014 BUCKEYE CLEANING CENTER 173.22 CARPET PRE-TREAT AND CLEANER 378906 90243662 1920.6229 GENERAL SUPPLIES SENIOR CENTER 173.22 22253 8/14/2020 101431 COMMUNITY HEALTH CHARITIES 72.50 CHARITABLE GIVING 378394 804201917439 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 72.50 22254 8/14/2020 100129 DAKOTA AWARDS&ENGRAVING .84- GOLF SALES TAX ADJUST 378898 21974 5110.6229 GENERAL SUPPLIES GOLF CLUBHOUSE BUILDING ;84 GOLF SALES TAX ADJUST 378898 21974 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 358.12 PLAQUE 378898 21974 5110.6229 GENERAL SUPPLIES GOLF CLUBHOUSE BUILDING 358.12 22255 8/14/2020 100128 DAKOTA ELECTRIC ASSOCIATION 55.70 COBBLESTONE LK PKY LIGHTS JUL 378943 200001029347JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 104.92 QUARRY POINT TOWER JUL 378932 200001036888JUL 5320.6255 UTILITIES-ELECTRIC WATER WELL/BOOSTER STN MNT/RPR 20 319.47 VALLEYWOOD MAINT BLDG JUL 378933 200001348960JUL 5145.6255 UTILITIES-ELECTRIC GOLF SHOP BUILDING MAINTENANCE 20 153.86 VALLEYWOOD RESERVOIR JUL 378934 200002244242JUL 5320,6255 UTILITIES-ELECTRIC WATER WELL/BOOSTER STN MNT/RPR 20 190.81 15298 153RD ST LIGHTS JUL 378935 200003155579JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 53.51 15850 DRAWSTONE TRL LIGHTS JUL 378936 200003472842JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 94.77 15750 DIAMOND WAY LIGHTS JUL 378937 200003472859JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 41.30 15761 COBBLESTONE LK PKY LIGHT 378939 200003472867JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 17.17 158TH/DIAMOND PATH MOONLIGHT J 378940 200003472875JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 92.98 COBBLESTONE LK PKY LIGHTS JUL 378941 200003571957JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 37.74 FOUNDERS/GALAXIE SIGNAL JUL 378947 200003777430JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 4 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22255 8/14/2020 100128 DAKOTA ELECTRIC ASSOCIATION Continued... 43.22 GALAXIE/FOUNDER LN SPKLR JUL 378948 200003919925JUL 1610.6255 UTILITIES-ELECTRIC STREET/BOULEVARD REPAIR&MNTC 20 267.93 15281 FOUNDERS BLVD LIGHTS JUL 378949 200004198750JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 381.87 LIFT STN STORM SWR GALAXIE JUL 378950 200004229209JUL 5505.6255 UTILITIES-ELECTRIC STORM DRAIN MNTC/RPR/SUMPS 20 2,775.58 VALLEYWOOD CLUBHOUSE JUL 378944 200004985206JUL 5110,6255 UTILITIES-ELECTRIC GOLF CLUBHOUSE BUILDING 20 29.70 COBBLESTONE N 2ND ADDITION JUL 378945 200005663463JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 30.73 COBBLESTONE N 2ND ADDITION JUL 378946 200005663471JUL 5805.6545 NON-TAXABLE MISC FOR RESALE STREET LIGHT UTILITY FUND 20 4,691.26 22256 8/14/2020 100941 DIAMOND VOGEL PAINT 245.80 CROSSWALK STRIPING PAINT 378880 802195839 1680.6229 GENERAL SUPPLIES TRAFFIC SIGNS/SIGNALS/MARKERS 185.90 CROSSWALK STRIPING PAINT 378882 802195918 1680.6229 GENERAL SUPPLIES TRAFFIC SIGNS/SIGNALS/MARKERS 431.70 22257 8/14/2020 117768 DRAIN PRO PLUMBING 275.00 REPAIR WATER HEATER PIPE 378862 59821 1920.6266 REPAIRS-BUILDING SENIOR CENTER 155.00 UNCLOG SLOP SINK 378924 59887 1900.6266 REPAIRS-BUILDING AV COMMUNITY CENTER 430.00 22258 8/14/2020 100157 FACTORY MOTOR PARTS CO 110.96 BATTERY#235 378866 1Z22610 1765.6216 VEHICLES-TIRES/BATTERIES PARK EQUIPMENT MAINTENANCE 110.96 BATTERY#256 379143 1Z22677 1765.6216 VEHICLES-TIRES/BATTERIES PARK EQUIPMENT MAINTENANCE 14.24 OIL FILTERS TORO 4700'S 378867 75383938 1765.6215 EQUIPMENT-PARTS PARK EQUIPMENT MAINTENANCE 236.16 22259 8/14/2020 100491 GREATER TWIN CITIES UNITED WAY 40.00 CHARITABLE GIVING 378390 804201917435 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 40.00 22260 8/14/2020 134313 HEYNE,RICHARD J 38.29 JULY MILEAGE-HEYNE 378930 20200806 5005.6277 MILEAGE/AUTO ALLOWANCE LIQUOR GENERAL OPERATIONS 38.29 22261 8/14/2020 103314 INNOVATIVE OFFICE SOLUTIONS 12.35 CARD STOCK PAPER 378905 IN3053050 1510.6210 OFFICE SUPPLIES PW ENGINEEF TECHNICAL R55CKR2 LC I CITY OF APPL EY 8/12/2 13:18 Council Check Register by GL Page- 6 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22261 8/14/2020 103314 INNOVATIVE OFFICE SOLUTIONS Continued... 34.38 SHIPPING TAPE 378905 IN3053050 1710.6210 OFFICE SUPPLIES PARK MAINTENANCE MANAGEMENT 51.39 NOTE PAD ENVELOPES LAMIN POUCH 378905 IN3053050 1500.6210 OFFICE SUPPLIES PW MANAGEMENT 24.58 EXPO MARKERS 378905 IN3053050 5365.6210 OFFICE SUPPLIES SEWER MGMT/REPORTS/DATA ENTRY 582.20 ELECTION LABELS 378878 IN3053051 1015.6210 COVID-19 OFFICE SUPPLIES CITY CLERK/ELECTIONS 135.75 PENS FOR ELECTIONS 378860 IN3054740 1015.6210 COVID-19 OFFICE SUPPLIES CITY CLERK/ELECTIONS 96.20 FIN COLOR PRINT PAPER 378942 IN3056200 1035.6210 OFFICE SUPPLIES FINANCE 90,60 LABELS FOR ELECTIONS 378951 IN3057069 1015.6210 COVID-19 OFFICE SUPPLIES CITY CLERK/ELECTIONS 1,027.45 22262 8/14/2020 131791 IRRIGATION BY DESIGN INC • 378.03 COBB IRRIGATION 378915 49452 1720.6249 OTHER CONTRACTUAL SERVICES PARK GROUNDS MAINTENANCE 378.03 22263 8/14/2020 100279 LAW ENFORCEMENT LABOR SERVICES 558.00 SERGEANT(#243)UNION DUES 378388 804201917433 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 2,480.00 POLICE(#71)UNION DUES 378388 804201917433 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 3,038.00 22264 8/14/2020 148903 MARCO TECHNOLOGIES LLC 112.50 SET UP PD MAIN LINE FOR NIGHT 378923 INV7543754 1030.6237 TELEPHONE/PAGERS INFORMATION TECHNOLOGY 112.50 22265 8/14/2020 100299 MASTER ELECTRIC CO 573.39 JCRPW PUMP REPAIR 379112 SD30356 1715.6269 REPAIRS-OTHER PARK ATHLETIC FIELD MAINTENANC 1,317.50 LIGHT AND RECEPTICLE REPAIR 379124 SD30367 1715.6269 REPAIRS-OTHER PARK ATHLETIC FIELD MAINTENANC 427.70 WASHBAY BLOWER HOOK UP 378856 SD30368 1540.6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 2,318.59 22266 8/14/2020 151844 MAVERICK WINE LLC 144.00 LIQ#1 00052289 379036 463941 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 292.64 WINE#1 00052289 379037 463941 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 6.00 FREIGHT#1 00052289 379036 463941 5015,6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 727.92 WINE#3 00052289 379041 463957 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 6.00 FREIGHT#3 00052289 379042 463957 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 363.96 LIQ#3 00052289 379043 466141 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 311.76 WINE#3 00052289 379044 466141 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 7.50 FREIGHT#3 00052289 379045 466141 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 365.88 WINE#1 00052289 379039 469050 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 3.00 FREIGHT#1 00052289 379040 469050 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 2,228.66 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 6 Council Check Register by Invoice&Summary 6/18/2020 — 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22266 8/14/2020 151844 MAVERICK WINE LLC Continued... 22267 8/14/2020 138249 MINNESOTA ENVIRONMENTAL FUND 20.00 CHARITABLE GIVING 378381 8042019174313 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 20.00 22268 8/14/2020 100348 MTI DISTRIBUTING CO 1,069.43 QP IRRIGATION RPR PTS 379116 126972400 1715.6215 EQUIPMENT-PARTS PARK ATHLETIC FIELD MAINTENANC 197.17 REPAIR PARTS FOR#220 378928 127101400 1765.6215 EQUIPMENT-PARTS PARK EQUIPMENT MAINTENANCE 1,266.60 22269 8/14/2020 146279 NORDIC MECHANICAL SERVICES,I 455.00 RPR HVAC MUNI 378854 57331 1060.6266 REPAIRS-BUILDING MUNICIPAL BLDG&GROUNDS MNTC 1,295.00 ADJUSTED AIRFLOW FOR BASEMENT 378855 57332 1060.6266 REPAIRS-BUILDING MUNICIPAL BLDG&GROUNDS MNTC 875.00 ROOF TOP UNIT 4 MUNI RPR 379120 57492 1060.6266 REPAIRS-BUILDING MUNICIPAL BLDG&GROUNDS MNTC 2,625.00 22270 8/14/2020 118834 OPEN YOUR HEARTS 65.00 CHARITABLE GIVING 378379 8042019174311 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 65.00 22271 8/14/2020 148951 PERFORMANCE PLUS LLC 384.00 PREPLACEMENT MEDICAL-JORGENS 379141 6159 1300.6235 CONSULTANT SERVICES FIRE MANAGEMENT 384.00 PREPLACEMENT MEDICAL-GERARDI 379142 6185 1300.6235 CONSULTANT SERVICES FIRE MANAGEMENT 339.00 PREPLACEMENT MEDICAL-WARD 379134 6195 1300.6235 CONSULTANT SERVICES FIRE MANAGEMENT 1.107.00 22272 8/14/2020 154497 PETERSON,KRAIG 31.05 JULY MILEAGE-PETERSON 378929 20200731 5005.6277 MILEAGE/AUTO ALLOWANCE LIQUOR GENERAL OPERATIONS 31.05 22273 8/14/2020 100393 PUMP AND METER SERVICE INC 2,547.75- RETURNED TRUCK HOIST RAMP 376522 1186001CMJ 1530.6211 SMALL TOOLS&EQUIPMENT FLEET&BUILDINGS-CMF 2,037.15 RETURNED TRUCK HOIST RAMP 376960 1186002JA 1530.6211 SMALL TOOLS&EQUIPMENT FLEET&BUILDINGS-CMF 2,155.00 RETURNED TRUCK HOIST KIT 376959 321141 1530.6211 SMALL TOOLS&EQUIPMENT FLEET&BUILDINGS-CMF 2,155,00- RETURNED TRUCK HOIST KIT 376982 321142 1530,6211 SMALL TOOLS&EQUIPMENT FLEET&BUILDINGS-CMF 607.72 BULK OIL DISPENSER METER 379123 324941 1540,6211 SMALL TOOLS&EQUIPMENT CMF BUILDINGS&GROUNDS MNTC 280,00 CMF FUEL PUMP REPAIR 377890 502492 1540,6266 REPAIRS-BUILDING CMF BUILDINGS&GROUNDS MNTC 377.12 22274 8/14/ 152480 RMB ENVIRONMENTAL LAB R55CKR2 LC 1 CITYOFAPPL EY 8/12/2 13:18 Council Check Register by GL Page- 7 Council Check Register by Invoice 8.Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22274 8/14/2020 152480 RMB ENVIRONMENTAL LAB Continued... 92.00 WATER QUALITY LAB TEST 378870 509551 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 66.00 WATER QUALITY LAB TEST 378871 510002 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 32.00 WATER QUALITY LAB TEST 378869 511390 5505.6235 CONSULTANT SERVICES STORM DRAIN MNTC/RPR/SUMPS 190.00 22275 8/14/2020 102023 SCHILLING SUPPLY CO INC 824.79 TRASH CAN LINERS 379117 78480600 1720.6229 GENERAL SUPPLIES PARK GROUNDS MAINTENANCE 824.79 22276 8/14/2020 100437 SHERWIN WILLIAMS CO .57- PK SALES TAX ADJUST 379125 47264 1725.6229 GENERAL SUPPLIES PARK ICE RINK MAINTENANCE .57 PK SALES TAX ADJUST 379125 47264 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 753.73 HOCKEY RINK STAIN(WHITE) 379125 47264 1725.6229 GENERAL SUPPLIES PARK ICE RINK MAINTENANCE 100.68 RINK STAIN 378883 48866 1725.6229 GENERAL SUPPLIES PARK ICE RINK MAINTENANCE 854.41 22277 8/14/2020 102224 SL-SERCO LABORATORIES 13,500.00 VULNERABILITY ASSESSMENT WATER 378852 11076858C 5305.6235 2019133W CONSULTANT SERVICES WATER MGMT/REPORT/DATA ENTRY 13,500.00 22278 8/14/2020 119875 SOUTH METRO RENTAL 2.12- STR SALES TAX ADJUST 379137 103906 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 2.12 STR SALES TAX ADJUST 379137 103906 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 31.97 CHAINSAW RPR PARTS 379137 103906 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 31.97 22279 8/14/2020 149707 SUMMIT COMPANIES 230.00 ANNUAL SPRINKLER TESTING 378859 1540327 1900.6249 OTHER CONTRACTUAL SERVICES AV COMMUNITY CENTER 230.00 22280 8/14/2020 121767 VARNER TRANSPORTATION 293.70 FREIGHT#1 00045995 379060 40908 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 89.10 FREIGHT#2 00045995 379065 40909 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 127.60 FREIGHT#3 00045995 379070 40910 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 459.80 FREIGHT#1 00045995 379061 40919 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 302.50 FREIGHT#3 00045995 379071 40920 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 119.90 FREIGHT#2 00045995 379066 40921 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 270.60 FREIGHT#1 00045995 379062 40930 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 168.30 FREIGHT#3 00045995 379072 40931 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 55.00 FREIGHT#2 00045995 379067 40932 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 8 Council Check Register by Invoice 8 Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22280 8/14/2020 121767 VARNER TRANSPORTATION Continued... 232.10 FREIGHT#1 00045995 379063 41050 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 165.00 FREIGHT#3 00045995 379073 41051 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 62.70 FREIGHT#2 00045995 379068 41052 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 507.10 FREIGHT#1 00045995 379064 41061 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 488.40 FREIGHT#3 00045995 379074 41062 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 218.90 FREIGHT#2 00045995 379069 41064 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 3,560.70 22281 8/14/2020 122010 VINOCOPIA 264.00 WINE#3 00046257 379081 260506 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 7.50 FREIGHT#3 00046257 379082 260506 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 333.50 LIQ#3 00046257 379083 260508 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 5.00 FREIGHT#3 00046257 379084 260508 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 824.00 WINE#1 00046257 379075 260890 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 16.00 FREIGHT#1 00046257 379076 260890 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 352.00 WINE#2 00046257 379079 260921 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 12.50 FREIGHT#2 00046257 379080 260921 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 432.00 WINE#3 00046257 379085 260922 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 120,00 TAX#3 00046257 379086 260922 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 16.50 FREIGHT#3 00046257 379087 260922 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 32.00 TAX#1 00046257 379077 261296 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 2.50 FREIGHT#1 00046257 379078 261296 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 440.25 LIQ#3 00046257 379088 261297 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 32.00 TAX#3 00046257 379089 261297 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 12.50 FREIGHT#3 00046257 379090 261297 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 2,902.25 22282 8/14/2020 100520 WINE COMPANY,THE 164.00 WINE#1 00015926 379091 147857 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 4.20 FREIGHT#1 00015926 379092 147857 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 344.00 WINE#3 00015926 379093 147858 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 4.20 FREIGHT#3 00015926 379094 147858 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 236.00 LIQ#3 00015926 379095 148436 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 292.00 WINE#3 00015926 379096 148436 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 8.25 FREIGHT#3 00015926 379097 148436 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 1,052.65 22283 8/14/2020 100529 ZINCK,JAMES R 73.60 JULY MILEAGE-ZINCK 378894 20200730 5105.6277 MILEAGE/AUTO ALLOWANCE GOLF MANAGEw-"IT 73.60 R55CKR2 LC 1 CITY OF APPL .EY 8/12/2 .13:18 Council Check Register by GL Page- 9 Council Check Register by Invoice&Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 22283 8/14/2020 100529 ZINCK,JAMES R Continued... 306030 8/12/2020 100089 ADVANCE AUTO PARTS 2.31- GOLF USE TAX 378863 1594363344 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 2.31 GOLF USE TAX 378863 1594363344 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 33.61 DOOR LOCK CYLINDER#502 378863 1594363344 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 1.03- GOLF USE TAX 378873 1594363499 5100.2330 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 1,03 GOLF USE TAX 378873 1594363499 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 14.97 DOOR PANEL REPAIR#502 378873 1594363499 5155.6215 EQUIPMENT-PARTS GOLF EQUIPMENT MAINTENANCE 48.58 306031 8/12/2020 155191 AIR RITE MECHANICAL SYSTEMS INC 1.00 PRTL RFND FOR 12595 DRIFTWOOD 378921 20200615 1001.4072 STATE SURTAX COLLECTED GENERAL FUND REVENUE 44.48 PRTL RFND FOR 12595 DRIFTWOOD 378921 20200615 1001.4063 PERMIT-HEATING GENERAL FUND REVENUE 45.48 306032 8/12/2020 153995 AMAZON CAPITAL SERVICES 261.45 PPE MASKS-ELECTION VOLUNTEERS 379118 14CWJ17Q7WM7 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 400.00 DISPOSABLE MASKS PPE 379118 14CWJ17Q7WM7 1540.6229 COVID-19 GENERAL SUPPLIES CMF BUILDINGS&GROUNDS MNTC 25.98 MONITOR CORDS FOR HOME OFFICE 379110 1CXYVLWTKFKP 1900.6229 COVID-19 GENERAL SUPPLIES AV COMMUNITY CENTER 63.82 SANITIZATION TRAYS-ELECTIONS 378877 1GJT13LQ6K46 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 78.00 PPE FOR ELECTION VOLUNTEERS 378857 1GJT13LQ9VXX 1015.6229 GENERAL SUPPLIES CITY CLERK/ELECTIONS 111.20 6V LEAD BATTERY(QTY 8) 378868 1J4FNHTH4PLF 1330.6215 EQUIPMENT-PARTS FIRE OPERATIONS 375.89 PPE FOR ELECTION VOLUNTEERS 378858 1MFNQHPPCYG1 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 279.50 PEE FOR ELECTION VOLUNTEERS 378876 1TMC3DGHYFPL 1015.6229 COVID-19 GENERAL SUPPLIES CITY CLERK/ELECTIONS 28.98 MONITOR STAND-WEISE 379144 1V47NFJM4LQL 1330.6229 GENERAL SUPPLIES FIRE OPERATIONS 1,624.82 306033 8/12/2020 155193 AMEK CUSTOM BUILDERS 1.00 PRTL RFND FOR 13468 HURON CT 378925 20200713 1001.4072 STATE SURTAX COLLECTED GENERAL FUND REVENUE 81.64 PRTL RFND FOR 13468 HURON CT 378925 20200713 1001.4060 PERMIT-BUILDING PERMIT GENERAL FUND REVENUE 82.64 306034 8/12/2020 153846 AMPHORA IMPORTS LLC 120.00 WINE#3 00052554 378958 8599 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 3.00 FREIGHT#3 00052554 378959 8599 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 123.00 306035 8/12/2020 100027 APACHE GROUP 3,98- AVCC DISCOUNT 379127 214233 1900.6333 GENERAL-CASH DISCOUNTS AV COMMUNITY CENTER 1.59- PK DISCOUNT 379127 214233 1730.6333 GENERAL-CASH DISCOUNTS PARK BUILDING MAINTENANCE • R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/202D 13:13:18 • Council Check Register by GL Page- 10 Council Check Register by Invoice&Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306035 8/12/2020 100027 APACHE GROUP Continued... .79- HCSC DISCOUNT 379127 214233 1920.6333 GENERAL-CASH DISCOUNTS SENIOR CENTER 79.05 TP/GARBAGE BAGS/TOWELS 379127 214233 1920.6229 GENERAL SUPPLIES SENIOR CENTER 159.10 TP/GARBAGE BAGS/TOWELS 379127 214233 1730.6229 GENERAL SUPPLIES PARK BUILDING MAINTENANCE 398.25 TP/GARBAGE BAGS/TOWELS 379127 214233 1900.6229 GENERAL SUPPLIES AV COMMUNITY CENTER 1.59- IA2 DISCOUNT 379127 214233 5265.6333 GENERAL-CASH DISCOUNTS ARENA 2 BLDG MAINTENANCE-HAYES 159.10 TP/GARBAGE BAGS/TOWELS 379127 214233 5265.6229 GENERAL SUPPLIES ARENA2 BLDG MAINTENANCE-HAYES 787.55 306036 8/12/2020 154253 APPLE FORD LINCOLN 293.91 POL VEHICLE LEASE-AUG 378938 20200810 1215.6310 RENTAL EXPENSE POLICE DETECTIVE UNIT 293.91 306037 8/12/2020 154718 BERG,MATT 43.14 U-TRUCK WHEELS 378931 20200808 5095.6211 SMALL TOOLS&EQUIPMENT LIQUOR#3 OPERATIONS 43.14 306038 8/12/2020 101055 BIRD,WILLIAMA 72,44 3/25-7/26 MILEAGE-BIRD 378884 20200726 1920.6277 MILEAGE/AUTO ALLOWANCE SENIOR CENTER 72.44 306039 8/12/2020 151920 BLUNDETTO,DINO 190.00 BOOTS-D BLUNDETTO 378910 20200726 1600.6281 UNIFORM/CLOTHING ALLOWANCE STREET MANAGEMENT 190.00 306040 8/12/2020 121092 BOURGET IMPORTS 600.00 WINE#3 00045600 378990 171732 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 14.00 FREIGHT#3 00045600 378991 171732 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 343.84 WINE#1 00045600 378988 171818 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 5.25 FREIGHT#1 00045600 378989 171818 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 963.09 306041 8/12/2020 100072 BRAUN INTERTEC CORPORATION 14,635.88 MATERIALS TESTING 378848 B219625 4502.6235 2019108R CONSULTANT SERVICES IMPROVEMENTS-ASSESSED 11,591.00 MATERIALS TESTING 378847 B219628 2027.6235 2020101R CONSULTANT SERVICES ROAD ESCROW 26,226.88 306042 8/12/2020 100152 BREAKTHRU BEVERAGE MIN WINE 1,487.54 LIQ#1 00001930 378992 1081158944 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 138.90 TAX#1 00001930 378993 1081158944 5015.6540 TAXABLE MISC FOR RESALE LIQUOR#1 STOCK PURCHASES 18.58 FREIGHT#1 00001930 378994 1081158944 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 ST JRCHASES R55CKR2 LC 1 CITY OF APPL .EY 8/12/2 13:18 Council Check Register by GL Page- 11 Council Check Register by Invoice 8 Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306042 8/12/2020 100152 BREAKTHRU BEVERAGE MIN WINE Continued... 1,124.00 WINE#1 00001930 379018 1081158945 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 12.65 FREIGHT#1 00001930 379019 1081158945 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 650.79 LIQ#3 00001930 379007 1081159483 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 120.10 TAX#3 00001930 379008 1081159483 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 10.35 FREIGHT#3 00001930 379009 1081159483 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 581.75 LIQ#2 00001930 379000 1081159575 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 3.45 FREIGHT#2 00001930 379001 1081159575 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 462.15 LIQ#2 00001930 379002 1081161694 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 2.30 FREIGHT#2 00001930 379003 1081161694 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 443.16 WINE#2 00001930 379022 1081161695 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 6.90 FREIGHT#2 00001930 379023 1081161695 5055,6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 5,647.12 LIQ#1 00001930 378995 1081161697 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 33.35 FREIGHT#1 00001930 378996 1081161697 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 605.20 WINE#1 00001930 379020 1081161698 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 10.35 FREIGHT#1 00001930 379021 1081161698 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 7,424.82 LIQ#3 00001930 379010 1081162254 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 22.00 TAX#3 00001930 379011 1081162254 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 42.00 NTAX#3 00001930 379012 1081162254 5085.6545 NON-TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 84.24 FREIGHT#3 00001930 379013 1081162254 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 1,528.00 WINE#3 00001930 379024 1081162255 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 18.69 FREIGHT#3 00001930 379025 1081162255 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 1,799.66 LIQ#2 00001930 379004 1081164638 5055.6510 LIQUOR LIQUOR#2 STOCK PURCHASES 30.00 TAX#2 00001930 379005 1081164638 5055.6540 TAXABLE MISC FOR RESALE LIQUOR#2 STOCK PURCHASES 16.10 FREIGHT#2 00001930 379006 1081164638 5055.6550 FREIGHT ON RESALE MDSE LIQUOR#2 STOCK PURCHASES 2,821.37 LIQ#1 00001930 378997 1081164639 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 309.00- CMLIQ#1 00001930 378998 1081164639 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 23.10 FREIGHT#1 00001930 378999 1081164639 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 2,593.64 LIQ#3 00001930 379014 1081165099 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 309.00- CMLIQ#3 00001930 379015 1081165099 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 22.00 TAX#3 00001930 379016 1081165099 5085.6540 TAXABLE MISC FOR RESALE LIQUOR#3 STOCK PURCHASES 21.85 FREIGHT#3 00001930 379017 1081165099 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 27,188.11 306043 8/12/2020 100932 BUDGET SANDBLASTING&PAINTIN 19,990.00 '20 CONCRETE CLEAN PMT#1 FINAL 379121 71720 1625.6249 2020119G OTHER CONTRACTUAL SERVICES STREET RING ROUTE MAINT 19,990.00 306044 8/12/2020 122371 CANNON RIVER WINERY 570.00 WINE#1 00046665 379026 8528 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 570.00 R55CKR2 LOGIS101 CITY OF APPLE VALLEY 6/12/2020 13:13:18 Council Check Register by GL Page- 12 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306044 8/12/2020 122371 CANNON RIVER WINERY Continued... 306045 8/12/2020 155195 CAPITAL CITY GLASS INC 1,800.00 REPLACED WINDOW LS#1 379136 10137 5025.6266 REPAIRS-BUILDING LIQUOR#1 OPERATIONS 1,800,00 306046 8/12/2020 151149 CHEM-AQUA,INC. 231.79 JULY COOL TWR WATER TREATMNT 379109 7028052 1920.6249 OTHER CONTRACTUAL SERVICES SENIOR CENTER 1.110.23 HAYES COOLING TOWER TREATMENT 379135 7033855 5265.6229 GENERAL SUPPLIES ARENA 2 BLDG MAINTENANCE-HAYES 1.342.02 306047 8/12/2020 100282 CINTAS CORPORATION .50- LIQ1 USE TAX 379146 4058037913 5000.2330 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET .50 LIQ1 USE TAX 379146 4058037913 5025.6240 CLEANING SERVICE/GARBAGE REMOVLIQUOR#1 OPERATIONS 7.28 RUGS 379146 4058037913 5025.6240 CLEANING SERVICE/GARBAGE REMOVLIQUOR#1 OPERATIONS 7.28 306048 8/12/2020 130960 COLD SPRING GRANITE COMPANY 255.60 NICHE PLAQUE-PARENT 378861 R115479432 5605.6325 COLUMBARIUM CEMETERY 255.60 306049 8/12/2020 140659 DOMACE VINO 576.00 WINE#1 00050649 379027 20602 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 10.00 FREIGHT#1 00050649 379028 20602 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 576.00 WINE#3 00050649 379029 20603 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 10.00 FREIGHT#3 00050649 379030 20603 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 1,172.00 306050 8/12/2020 155194 DORN,CRAIG 208.89 RAINWATER REWARDS GRANT 378872 20200730 5505.6249 OTHER CONTRACTUAL SERVICES STORM DRAIN MNTC/RPR/SUMPS 208.89 306051 8/12/2020 155196 FALKOWSKI,JONATHAN 56,700.00 CBL LK MED BLDG ESCROW 378886 20200804 4501.5078 2016180G ESCROW-PROJECT COSTS CONSTRUCTION PROJECTS REV 56,700.00 306052 8/12/2020 100827 GRAPE BEGINNINGS INC 600.00 WINE#3 00032379 379033 2550691 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 144.00 LIQ#3 00032379 379034 81693 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 472.00 WINE#3 00032379 379035 81693 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 90.74 WINE#1 00032379 379031 82124 5015.6520 WINE LIQUOR#1 ST( JRCHASES • R55CKR2 LC. 1 CITYOFAPPL .EY 8/12/2 :13:18 Council Check Register by GL Page- 13 Council Check Register by Invoice&Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306052 8/12/2020 100827 GRAPE BEGINNINGS INC Continued... 351.00 LIQ#1 00032379 379032 82125 5015.6510 LIQUOR LIQUOR#1 STOCK PURCHASES 1,657,74 306053 8/12/2020 150543 GROUP HEALTH INC-WORKSITE 234.00 EAP EMPLOYEES JULY 2020 378913 W817575 9000.2115 ACCRUED MEDICAL INSURANCE PAYROLL CLEARING BAL SHEET 234.00 306054 8/12/2020 155066 HAAKENSON,CAROLINE 70.00 PARTIAL REFUND-ADV CAMP(X2) 378891 202008063 1001.4350 COVID-19 SUMMER PLAYGROUND ACTIVITIES GENERAL FUND REVENUE 70.00 306055 8/12/2020 100891 HANCO CORPORATION 15.84 AEBI TIRE TUBE REPL 378907 531643 5390.6215 EQUIPMENT-PARTS SWR EQUIPNEHICLE MISC MNTC/RP 15.84 306056 8/12/2020 154935 HARRIS,KELSIE 56.00 REFUND STORY TELLERS REG(X2) 378897 2020080611 1001.4351 COVID-19 PRE SCHOOL PROGRAMS GENERAL FUND REVENUE 56.00 306057 8/12/2020 155137 JOSEPH,TERESA 35.00 PARTIAL REFUND-ADVENTURE CAMP 378892 202008064 1001.4350 COVID-19 SUMMER PLAYGROUND ACTIVITIES GENERAL FUND REVENUE 35.00 306058 8/12/2020 143747 KIEFFER,SUSAN 100.00 REFUND HUNTINGTON BLDG DEPOSIT 378889 202007301 1001.5199 RENTS-OTHER GENERAL FUND REVENUE 100.00 306059 8/12/2020 145922 KLAUSLER,TIMOTHY WILLIAM 70.42 KLAUSLER MILEAGE JULY 378917 20200728 2012.6277 MILEAGE/AUTO ALLOWANCE CABLE TV JOINT POWERS 70.42 306060 8/12/2020 151278 KLINE,HARRY 65.83 KLINE MILEAGE JULY 378918 20200731 2012.6277 MILEAGE/AUTO ALLOWANCE CABLE TV JOINT POWERS 65.83 306061 8/12/2020 122537 KLUTHE,PEGGY 12.76 JULY MILEAGE-KLUTH 378865 20200730 1720.6277 MILEAGE/AUTO ALLOWANCE PARK GROUNDS MAINTENANCE 12.76 306062 8/12/2020 101616 LMC INSURANCE TRUST R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 14 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306062 8/12/2020 101616 LMC INSURANCE TRUST Continued... 198,852.00 W-COMP 3RD QTR 378879 20200804 7205.6142 WORKERS COMPENSATION INSURANCE CLAIMS 198,852.00 306063 8/12/2020 119353 MADISON NATIONAL LIFE INS CO INC 1.30- CREDIT FOR JULY OVERPYMT 379107 20200801 1020.6235 CONSULTANT SERVICES HUMAN RESOURCES .27 STD FEE ADJUSTMENT BONDESON 379107 20200801 1020.6235 CONSULTANT SERVICES HUMAN RESOURCES .57 STD FEE ADJUSTMENT SCHMALTZ 379107 20200801 1020.6235 CONSULTANT SERVICES HUMAN RESOURCES 241.80 STD FEES-AUG 2020 379107 20200801 1020.6235 CONSULTANT SERVICES HUMAN RESOURCES 2,579.86 LTD INSURANCE-AUG 2020 379107 20200801 9000.2113 ACCRUED LTD PAYROLL CLEARING BAL SHEET 2,821.20 306064 8/12/2020 100309 MENARDS 6.68 DRAIN LINE REPAIR 378914 81394 1730.6229 GENERAL SUPPLIES PARK BUILDING MAINTENANCE 170.45 VOTING SUPPLIES 378881 83575 1015.6229 GENERAL SUPPLIES CITY CLERK/ELECTIONS 21,81 JC-EAST HEARING PRO,MASK TAPE 378909 83596 1730.6229 GENERAL SUPPLIES PARK BUILDING MAINTENANCE 17,80 WALL BASE ADHESIVE 379115 83644 1940.6229 GENERAL SUPPLIES AQUATIC SWIM CENTER 212,26 WALL BASE 379114 83664 1940.6229 GENERAL SUPPLIES AQUATIC SWIM CENTER 11.16 VOTING SUPPLIES 379133 83686 1015.6229 GENERAL SUPPLIES CITY CLERK/ELECTIONS 59.99 HEAT GUN 379108 83705 5210.6229 GENERAL SUPPLIES ARENA 1 BUILDING MAINTENANCE 61.54 SMOKE ALARM PLUG HOLMAN 378911 83852 1330.6215 EQUIPMENT-PARTS FIRE OPERATIONS 561.69 306065 8/12/2020 100597 MN CITY COUNTY MGMT ASSOC 154.13 MCMA ANNUAL DUES FOR GRAWE 378927 20200803 1010.6280 DUES&SUBSCRIPTIONS ADMINISTRATION 154.13 306066 8/12/2020 100546 MN GOLF ASSOCIATION INC 600.00 HANDICAP FEE(24) 379111 5110074 5115.6426 HANDICAP FEE GOLF PRO SHOP 600.00 306067 8/12/2020 122005 NORTHLAND CHEMICAL CO 106.00 WIPE DISPENSER BUCKETS 379113 5700 1540.6229 COVID-19 GENERAL SUPPLIES CMF BUILDINGS&GROUNDS MNTC 1.38- LIQ2 USE TAX 379113 5700 5000.2330 COVID-19 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET 1.38- LIQ1 USE TAX 379113 5700 5000.2330 COVID-19 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET 1.38- LIQ3 USE TAX 379113 5700 5000.2330 COVID-19 DUE TO OTHER GOVERNMENT LIQUOR BALANCE SHEET 1.38 LIQ3 USE TAX 379113 5700 5095.6229 COVID-19 GENERAL SUPPLIES LIQUOR#3 OPERATIONS 1.38 LIQ1 USE TAX 379113 5700 5025.6229 COVID-19 GENERAL SUPPLIES LIQUOR#1 OPERATIONS 1.38 LIQ2 USE TAX 379113 5700 5065.6229 COVID-19 GENERAL SUPPLIES LIQUOR#2 OPERATIONS 20.00 WIPE DISPENSER BUCKETS 379113 5700 5025.6229 COVID-19 GENERAL SUPPLIES LIQUOR#1 OPEP^TIONS 20.00 WIPE DISPENSER BUCKETS 379113 5700 5095.6229 COVID-19 GENERAL SUPPLIES LIQUOR#3 OF DNS R55CKR2 LC 1 CITY OF APPL .EY 8/12/2 :13:18 Council Check Register by GL Page- 15 Council Check Register by Invoice&Summary 6/18/2020 -- 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306067 8/12/2020 122005 NORTHLAND CHEMICAL CO Continued... 20,00 WIPE DISPENSER BUCKETS 379113 5700 5065.6229 COVID-19 GENERAL SUPPLIES LIQUOR#2 OPERATIONS 2.75- GOLF USE TAX 379113 5700 5100.2330 COVID-19 DUE TO OTHER GOVERNMENT GOLF FUND BALANCE SHEET 2,75 GOLF USE TAX 379113 5700 5110,6229 COVID-19 GENERAL SUPPLIES GOLF CLUBHOUSE BUILDING 40.00 WIPE DISPENSER BUCKETS 379113 5700 5110.6229 COVID-19 GENERAL SUPPLIES GOLF CLUBHOUSE BUILDING 40.00 WIPE DISPENSER BUCKETS 379113 5700 5265.6229 COVID-19 GENERAL SUPPLIES ARENA2 BLDG MAINTENANCE-HAYES 246.00 306068 8/12/2020 154712 OFFICETEAM 1,414.00 ROBERT HALF WEEK ENDING 7/24/ 379132 56125372 1100.6249 OTHER CONTRACTUAL SERVICES DEV MANAGEMENT 1,414.00 306069 8/12/2020 113258 OHMANN,KATHY 700.00 REFUND SNR CENTER RENT 7-17-21 379129 20200731 1001.5116 RENTS-HAYES SENIOR CENTER GENERAL FUND REVENUE 700.00 306070 8/12/2020 100648 OTTO,KENNETH N 21.85 6/19-7/15 MILEAGE-OTTO 378864 20200715 1700.6277 MILEAGE/AUTO ALLOWANCE PARK&RECREATION MANAGEMENT 21.85 306071 8/12/2020 155054 PALM,ISABELLE 35.00 PARTIAL REFUND-ADVENTURE CAMP 378893 202008066 1001.4350 COVID-19 SUMMER PLAYGROUND ACTIVITIES GENERAL FUND REVENUE 35.00 306072 8/12/2020 100372 PAUSTIS&SONS 358.00 WINE#1 00001291 379046 96185 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 5.00 FREIGHT#1 00001291 379047 96185 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 174.00 LIQ#3 00001291 379050 96886 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 1,333.00 WINE#3 00001291 379051 96886 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 240,00 BEER#3 00001291 379052 96886 5085.6530 BEER LIQUOR#3 STOCK PURCHASES 26.25 FREIGHT#3 00001291 379053 96886 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 695.00 WINE#1 00001291 379048 97593 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 8.75 FREIGHT#1 00001291 379049 97593 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 2,840.00 306073 8/12/2020 143336 PREMIER LOCATING INC 421.05 GSOC ELECT.ATES 7/1-7/15 378850 41063 5805.6249 OTHER CONTRACTUAL SERVICES STREET LIGHT UTILITY FUND 421.05 306074 8/12/2020 101500 PREMIUM WATERS INC 9 64 WATER 378890 317667664 5145.6229 GENERAL SUPPLIES GOLF SHOP BUILDING MAINTENANCE R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 16 Council Check Register by Invoice&Summary 6/18/2020 — 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306074 8/12/2020 101500 PREMIUM WATERS INC Continued... 9.64 306075 8/12/2020 100042 ROTARY CLUB OF APPLE VALLEY 25.50- MEAL CREDIT-NORDQUIST 378916 1933 1100.6275 SCHOOLS/CONFERENCES/EXP LOCAL DEV MANAGEMENT 62.50 DUES-JULY-SEPT-NORDQUIST 378916 1933 1100.6280 DUES&SUBSCRIPTIONS DEV MANAGEMENT 62,50 DUES-APR-JUNE-NORDQUIST 378916 1933 1100.6280 DUES&SUBSCRIPTIONS DEV MANAGEMENT 25,50- MEAL CREDIT-LAWELL 378926 1968 1010.6275 SCHOOLS/CONFERENCES/EXP LOCAL ADMINISTRATION 62.50 DUES-APR-JUNE-LAWELL 378926 1968 1010.6280 DUES&SUBSCRIPTIONS ADMINISTRATION 62.50 DUES-JULY-SEPT-LAWELL 378926 1968 1010.6280 DUES&SUBSCRIPTIONS ADMINISTRATION 199.00 306076 8/12/2020 150643 RUE 38 600.00 WINE#3 00052178 379056 8727 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 6.00 FREIGHT#3 00052178 379057 8727 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 112.00 WINE#1 00052178 379054 8728 5015.6520 WINE LIQUOR#1 STOCK PURCHASES 1.50 FREIGHT#1 00052178 379055 8728 5015.6550 FREIGHT ON RESALE MDSE LIQUOR#1 STOCK PURCHASES 719.50 306077 8/12/2020 137298 SCHINDLER ELEVATOR CORPORATION 1,299.36 ANNUAL ELEVATOR CONTRACT 379131 8105345664 1920.6249 OTHER CONTRACTUAL SERVICES SENIOR CENTER 1,299.36 306078 8/12/2020 100432 SEH ENGINEERS 6,257.03 FINAL DESIGN-ADA 378853 389536 2027.6235 2020141G CONSULTANT SERVICES ROAD ESCROW 1,222.38 LONGRIDGE CELL COOR-TMOBILE 379128 389708 5305.6235 2020113W CONSULTANT SERVICES WATER MGMT/REPORT/DATA ENTRY 210.17 LONGRIDGE CELL COOR-ZAYO 378922 389709 5305.6235 2020113W CONSULTANT SERVICES WATER MGMT/REPORT/DATA ENTRY 7,689.58 306079 8/12/2020 148441 SHEPARD,DEBRA J 60.00 REFUND PARK SHELTER RENTAL FEE 378888 202007271 1001.5199 RENTS-OTHER GENERAL FUND REVENUE 60.00 306080 8/12/2020 100439 SKB ENVIRONMENTAL 4,878.10 SWEEPINGS DISPOSAL(175.00)T 378851 RI63934 5505.6240 CLEANING SERVICE/GARBAGE REMOVSTORM DRAIN MNTC/RPR/SUMPS 4,878.10 306081 8/12/2020 150913 SOCCER SHOTS 5,275.00 SOCCER SHOTS SPRING/SUM 2020 379119 7152020A 1800.6249 OTHER CONTRACTUAL SERVICES REC PROGRAM GENERAL 5,275.00 R55CKR2 LC I CITY OF APPL EY 8/12/2 13:18 Council Check Register by GL Page- 17 Council Check Register by Invoice&Summary 6/18/2020 - 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306082 8/12/2020 155056 STEPHENSON,SAMANTHA Continued... 35.00 PARTIAL REFUND-ADVENTURE CAMP 378895 202008068 1001.4350 COVID-19 SUMMER PLAYGROUND ACTIVITIES GENERAL FUND REVENUE 35.00 306083 8/12/2020 147332 SUNLIFE 97.00 BASIC LIFE INSURANCE-AUG 379105 20200801 9000.2117 ACCRUED LIFE INSUR-BASIC PAYROLL CLEARING BAL SHEET 10,036.95 SUPP/DEP LIFE INS AUG 379105 20200801 9000.2118 ACCRUED LIFE INSUR-SUPP/DEPEND PAYROLL CLEARING BAL SHEET 10,133.95 306084 8/12/2020 155192 SWANSON,CHRIS 60.00 REFUND PARK SHELTER RENTAL FEE 378887 202007241 1001.5199 COVID-19 RENTS-OTHER GENERAL FUND REVENUE 60.00 306085 8/12/2020 148300 TOTAL REFRIGERATION SYSTEMS INC 389.50 COOLER REPAIR 379145 20201382 5025.6266 REPAIRS-BUILDING LIQUOR#1 OPERATIONS 389.50 306086 8/12/2020 147460 TRADITION WINE&SPIRITS 976.00 LIQ#3 00051881 379058 23264 5085.6510 LIQUOR LIQUOR#3 STOCK PURCHASES 14.00 FREIGHT#3 00051881 379059 23264 5085.6550 FREIGHT ON RESALE MDSE LIQUOR#3 STOCK PURCHASES 990.00 306087 8/12/2020 100481 TRI-STATE BOBCAT INC 108.68 MOWER WHEEL FOR TOOLCAT 378885 P38351 1630.6215 EQUIPMENT-PARTS STREET EQUIPMENT MAINTENANCE 108.68 306088 8/12/2020 101587 TWIN CITY WATER CLINIC INC 660.00 WTP TESTING JULY 379122 14905 5325.6249 OTHER CONTRACTUAL SERVICES WATER TREATMENT FCLTY MNTC/RPR 660.00 306089 8/12/2020 154939 UNTEN,BETH 35.00 PARTIAL REFUND-ADVENTURE CAMP 378896 202008069 1001.4350 COVID-19 SUMMER PLAYGROUND ACTIVITIES GENERAL FUND REVENUE 35.00 306090 8/12/2020 100493 VALLEY BUICK GMC INC 7.70- POL SALES TAX ADJUST 378874 35326 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 7.70 POL SALES TAX ADJUST 378874 35326 1000.2330 DUE TO OTHER GOVERNMENT GENERAL FUND BALANCE SHEET 115.78 SEAT BELT BUCKLE#931 378874 35326 1210.6215 EQUIPMENT-PARTS POLICE FIELD OPERATIONS/PATROL 115.78 306091 8/12/2020 155185 WHITE,EDWARD&JANE R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 18 Council Check Register by Invoice 8 Summary 6/18/2020 — 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 306091 8/12/2020 155185 WHITE,EDWARD&JANE Continued... 2,100.00 RETURN LOTS P-3-02-0,P-3-03-0 379126 20200729 5601.4610 LOT SALES CEMETERY REVENUE 2,100 00 306092 8/12/2020 100521 WINE MERCHANTS 502.74 WINE#2 00022992 379098 7292847 5055.6520 WINE LIQUOR#2 STOCK PURCHASES 1.111.04 WINE#3 00022992 379099 7292848 5085.6520 WINE LIQUOR#3 STOCK PURCHASES 1,613.78 306093 8/12/2020 102620 ZARNOTH BRUSH WORKS INC 2,380.00 SWEEPER GUTTER BROOMS(20) 378316 1810801N 5505.6215 EQUIPMENT-PARTS STORM DRAIN MNTC/RPR/SUMPS 2,380.00 20200653 6/18/2020 100241 VANTAGEPOINT TRANSFER AGENTS-457 PT 2,136.42 ICMA CONTRIBUTION 6/18/20 379106 616201046313A 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 2,136.42 20200739 7/30/2020 142866 HEALTHPARTNERS 5.30- V HOLES CANCEL FAMILY COV DENT 379101 98479250 7105.6146 DENTAL INSURANCE INSURANCE TRUST DENTAL 5.30- M RASMUSSEN CANCEL FAMILY COV 379101 98479250 7105.6146 DENTAL INSURANCE INSURANCE TRUST DENTAL 1,203.10 DENTAL 379101 98479250 7105.6146 DENTAL INSURANCE INSURANCE TRUST DENTAL 784.00- V HOLES CANCEL SINGLE COV MEDI 379101 98479250 9000.2115 ACCRUED MEDICAL INSURANCE PAYROLL CLEARING BAL SHEET 703.50- M RASMUSSEN CANCEL SINGLE COV 379101 98479250 9000.2115 ACCRUED MEDICAL INSURANCE PAYROLL CLEARING BAL SHEET 233,447.50 MEDICAL 379101 98479250 9000.2115 ACCRUED MEDICAL INSURANCE PAYROLL CLEARING BAL SHEET 233,152.50 20200741 7/30/2020 148841 FURTHER 920.85 HSA EMPLOYER FUNDING 379104 20200730 9000.2125 ACCRUED HSA/HRA BENEFIT PAYROLL CLEARING BAL SHEET 920.85 20200801 8/3/2020 100873 HEALTHPARTNERS(DENTAL CLAIMS 2,460.89 DENTAL CLAIMS 7/23-7/29/20 379100 20200729 7105.6146 DENTAL INSURANCE INSURANCE TRUST DENTAL 2,460.89 20200802 8/5/2020 101671 MN DEPT OF REVENUE 23.67 DIESEL TAX-TRAFFIC SIGNS 379102 20200805 1680.6212 MOTOR FUELS/OILS TRAFFIC SIGNS/SIGNALS/MARKERS 77.50 DIESEL TAX-PARKS 379102 20200805 1765.6212 MOTOR FUELS/OILS PARK EQUIPMENT MAINTENANCE 158.93 DIELELTAX-STREETS 379102 20200805 1630.6212 MOTOR FUELS/OILS STREET EQUIPMENT MAINTENANCE 12.43 DIESEL TAX-WATER 379102 20200805 5345.6212 MOTOR FUELS/OILS WATER EQUIPNEHICLE/MISC MNTC 19.31 DIESEL TAX-SEWER 379102 20200805 5390.6212 MOTOR FUELS/OILS SWR EQUIPNEHICLE MISC MNTC/RP 291.84 R55CKR2 LG 1 CITYOFAPPL EY 8/12/2 13:18 Council Check Register by GL Page- 19 Council Check Register by Invoice&Summary 6/18/2020 — 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 20200802 8/5/2020 101671 MN DEPT OF REVENUE Continued... 20200803 8/7/2020 148015 EMPOWER 810.00 MNDCP-457 CONTRIBUTIONS 378382 8042019174314 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 810.00 20200804 8/7/2020 151439 EMPOWER 300.00 MNDCP-ROTH 457 CONTRIBUTIONS 378385 8042019174317 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 300.00 20200805 8/7/2020 148869 EMPOWER(HCSP) 317.46 SERGEANT HCSP FUNDING-GROSS WA 378384 8042019174316 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 846.42 ADMIN HCSP FUNDING-GROSS WAGES 378384 8042019174316 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 1,266.15 POLICE HCSP FUNDING-GROSS WAGE 378384 8042019174316 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 2,022.79 HCSP FUNDING-ANN LV/COMP 378384 8042019174316 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 4,452.82 20200806 8/10/2020 102664 US BANK 9,296.90 EMPLOYEE MEDICARE 378378 8042019174310 9000.2111 ACCRUED FEDERAL/FICA PAYROLL CLEARING BAL SHEET 9,296.90 CITY SHARE MEDICARE 378378 8042019174310 9000.2111 ACCRUED FEDERAL/FICA PAYROLL CLEARING BAL SHEET 27,506.12 CITY SHARE FICA 378378 8042019174310 9000.2111 ACCRUED FEDERAL/FICA PAYROLL CLEARING BAL SHEET 27,675.36 EMPLOYEE FICA 378378 8042019174310 9000.2111 ACCRUED FEDERAL/FICA PAYROLL CLEARING BAL SHEET 59,061.67 FEDERAL TAXES PR 378378 8042019174310 9000.2111 ACCRUED FEDERAL/FICA PAYROLL CLEARING BAL SHEET 132,836.95 20200807 8/7/2020 101238 MINNESOTA CHILD SUPPORT PAYMEN 478.00 CHILD SUPPORT DEDUCTIONS 378392 804201917437 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 117.50 CHILD SUPPORT DEDUCTIONS 378393 804201917438 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 595.50 20200808 8/10/2020 100657 MN DEPT OF REVENUE 26,754.60 STATE TAX WITHHOLDING 378391 804201917436 9000.2112 ACCRUED STATE W/H PAYROLL CLEARING BAL SHEET 26,754.60 20200809 8/10/2020 100392 PUBLIC EMPLOYEES RETIREMENT AS 51,982.49 EMPLOYEE SHARE PERA 378389 804201917434 9000.2114 ACCRUED PERA PAYROLL CLEARING BAL SHEET 68,498.77 CITY SHARE PERA 378389 804201917434 9000.2114 ACCRUED PERA PAYROLL CLEARING BAL SHEET 120,481,26 20200810 8/7/2020 148841 FURTHER 4,801.94 HSA EMPLOYEE FUNDING 378383 8042019174315 9000.2125 ACCRUED HSA/HRA BENEFIT PAYROLL CLEARING BAL SHEET R55CKR2 LOGIS101 CITY OF APPLE VALLEY 8/12/2020 13:13:18 Council Check Register by GL Page- 20 Council Check Register by Invoice 8 Summary 6/18/2020 — 8/14/2020 Check# Date Amount Supplier/Explanation PO# Doc No Inv No Account No Subledger Account Description Business Unit 20200810 8/7/2020 148841 FURTHER Continued... 4,801,94 20200811 8/5/2020 148841 FURTHER 150.00 FLEX SPENDING MEDICAL 2020 379103 39508066 9000.2119 ACCRUED FLEX SPENDING PAYROLL CLEARING BAL SHEET 961.55 FLEX SPENDING DAYCARE 2020 379103 39508066 9000.2119 ACCRUED FLEX SPENDING PAYROLL CLEARING BAL SHEET 1,111.55 20200812 8/7/2020 151440 VANTAGEPOINT TRANSFER AGENTS 1,075.50 ROTH 457-PLAN#301171-FIRE TOO 378386 8042019174318 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 1,075.50 20200813 8/7/2020 100240 VANTAGEPOINT TRANSFER AGENTS-457 FT 26,349.90 ICMA-PLAN#301171-FIRE TOO 378387 804201917432 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 26,349.90 20200814 8/7/2020 126459 VANTAGEPOINT TRANSFER AGENTS-ROTH 2,968.05 ROTH IRA-PLAN#705481 378380 8042019174312 9000.2120 ACCRUED BENEFIT LIABILITY PAYROLL CLEARING BAL SHEET 2,968.05 1,390,404.67 Grand Total Payment Instrument Totals Checks 389,471.81 EFT Payments 561,500.57 A/P ACH Payment 439,432.29 Total Payments 1,390,404.67 AI) 2o4?'° R55CKS2 LO 0 CITY OF APPL .EY 8/12/2 13:27 Note: Payment amount may not reflect the actual amount due to data sequencing and/or data selection. Council Check Summary Page- 1 6/18/2020 - 8/14/2020 Company Amount 01000 GENERAL FUND 48,162,54 02010 CABLE TV RESERVE FUND 136.25 02025 ROAD ESCROW FUND 403,683.97 04500 CONSTRUCTION PROJECTS 71,335.88 05000 LIQUOR FUND 55,641.21 05100 GOLF FUND 4,224.99 05200 ARENA FUND 1,367.73 05300 WATER&SEWER FUND 15,884.49 05500 STORM DRAINAGE UTILITY FUND 8,038.86 05600 CEMETERY FUND LEVEL PROGRAM 2,355.60 05800 STREET LIGHT UTIL FUND 1,333.39 07100 INSURANCE TRUST DENTAL FUND 3,653.39 07200 RISK MANAGEMENT/INSURANCE FUND 200,847.72 09000 PAYROLL CLEARING FUND 573,738.65 Report Totals 1,390,404.67 4 I s s I f 3 i I s I f i 1 4 I S i I i 1 I I 1 I I � t I • ITEM: 5.A. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Regular Agenda Description: Tavern Apple Valley, LLC, 15435 Founders Lane Staff Contact: Department/ Division: Pamela J. Gackstetter, City Clerk City Clerk's Office ACTION REQUESTED: 1. Hold a public hearing. 2. Adopt the resolution approving issuance of On-Sale Intoxicating Liquor and Special License for Sunday Liquor Sales. SUMMARY: On August 27, 2020, the Council will hold a public hearing on the application by Tavern Apple Valley, LLC, for On-Sale Intoxicating Liquor and Special License for Sunday Liquor Sales for a restaurant located at 15435 Founders Lane. Subject to any comments received at the public hearing, the resolution authorizing issuance of the licenses to Tavern Apple Valley, LLC, can be adopted. BACKGROUND: The Police and Fire Departments have completed the necessary background and site investigations and find no reason the license cannot be authorized. BUDGET IMPACT: N/A ATTACHMENTS: Resolution CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION APPROVING LIQUOR LICENSE WHEREAS, the City Council, pursuant to City Code Section 111.22 held a public hearing on August 27, 2020, with respect to issuance of a liquor license for Tavern Apple Valley, LLC, in connection with a restaurant located at 15435 Founders Lane; and WHEREAS, the City Council has reviewed the application as it is on file with the City Clerk. NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Apple Valley as follows: 1. To grant and approve a license for "On-Sale Intoxicating Liquor" and "Special License for Sunday Liquor Sales" to Tavern Apple Valley, LLC, on premises located at 15435 Founders Lane, in accordance with plans on file with the City, subject to: A. All terms and conditions of City Code Chapter 111, as amended. B. The right of the City Council to require, at its sole discretion, the presence of peace officers during any hours of operation at the sole cost and expense of the licensee. C. The license shall not be effective until the building is ready for occupancy and conforms to the premises described in the application approved by the Council. 2. The Mayor and City Clerk are hereby authorized to execute said license. 3. This license shall expire at 11:59 o'clock p.m., December 31, 2020. A renewal application must be received on or before October 1, 2020,pursuant to City Code Section 111.23(B). ADOPTED this 27th day of August, 2020. Mayor Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk • ITEM: 5.B. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Regular Agenda Description: Adopt Resolution Approving Temporary Amendment to On-Sale Liquor License Premises for Red Robin International, Inc., d/b/a Red Robin Gourmet Burgers & Brews, 15560 Cedar Avenue Staff Contact: Department/ Division: Pamela J. Gackstetter, City Clerk City Clerk's Office ACTION REQUESTED: Adopt the resolution amending the On-Sale Intoxicating Liquor License and Special License for Sunday Liquor Sales by temporarily amending the licensed premises to include an outside area for Red Robin International, Inc., d/b/a Red Robin Gourmet Burgers & Brews, 15560 Cedar Avenue, subject to receipt of the necessary documents. SUMMARY: One of the conditions of an On-Sale Liquor License is that it is effective only for the area defined in the approved license. Red Robin International, Inc., d/b/a Red Robin Gourmet Burgers & Brews, 15560 Cedar Avenue, has submitted an application for a temporary amendment to their liquor license by adding a temporary outdoor seating area to their licensed premises. Temporary amendments to the licensed premises will expire on November 15, 2020. The area requested is confined and contiguous as required by state law. The site plan depicting the proposed temporary outdoor dining/alcohol area or licensed premises is attached as Exhibit A to each resolution. BACKGROUND: N/A BUDGET IM PACT: N/A ATTACHMENTS: Resolution Exhibit CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION AMENDING LIQUOR LICENSE FOR RED ROBIN GOURMET BURGERS & BREWS WHEREAS, the City Council, by its Resolution No. 2019-154, granted license number L-2020-14 for"On-Sale Intoxicating Liquor" and"Special License for Sunday Liquor Sales" for the year 2020 to Red Robin International, Inc., d/b/a Red Robin Gourmet Burgers & Brews; and WHEREAS, said licensee has requested to amend its licensed premises as shown in Exhibit A attached hereto. NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota, that: 1. Liquor License No. L-2020-14, as approved by Resolution No. 2019-154, is hereby amended to include the expanded licensed premises at 15560 Cedar Avenue, in Apple Valley, Minnesota, shown in Exhibit A. 2. All other terms and conditions of Resolution No. 2019-154 remain unchanged and in full force and effect. 3. The amended license shall not be effective until receipt of the necessary documents and the temporary outside dining area conforms to the approved site plan. ADOPTED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk r _ td, 16 e 1 ' )i, 0 i. • - arfgaillillik-ilq - -0- lit f.i.. II i lig" '.-1, t ; �� LTA * (Ilk CO - I trilit 1E I___im. 110Holida iliKiiiiii Ck a - y' += - " ' # ICMCF ii-r-. I . . CINDER BLOCK&4x4 POST � ..«, 4 rrrtmr;_I--i 1 1 1116 P . -:,•--. .N.,*' - -•. . "19[0 ` * ig.1- 11 _ram�I�.. :.,�� Ni . • - Gel= _. _. Holiday tatllonstores t ' / N a eourt 0 DeIive - - l. • iiiil PLASTIC CHAIN & POST LO - 1 i an.. _ ,64t -gm -] .,, . _______ ____ . --...,,:_.--. _. • i + 1r . _Sic _ _ r__ ...sA i 6 li--a- i E7/ 'I Inn- II : LD ' VIA _ _ - . - ' N j - Rid Rodin Iourrnet et . Burgers and Brews ► ,,,,f - - � - Q Specialty 6urge &... • f - : _��--- ' " 1,- a Q -; �� .* _ SAFETY FENCE 8� POST Q ti . ID CO i U 1 • I f -0 o r a ' � -i * ;r 3 t 7oogle- 1 • ••• ITEM: 5.C. ..... .... Apple ii COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Regular Agenda Description: Cider Ridge Marketplace/Hope Church Commercial, 7477 145th Street W. Staff Contact: Department/ Division: Kathy Bodmer, AICP, Planner Community Development Department Applicant: Project Number: Hempel Companies and Hope Church of C&M Alliance PC19-05-PZSCB Applicant Date: 60 Days: 120 Days: ACTION REQUESTED: 1. Pass ordinance rezoning of portion of Lot 1, Block 1, Hope Alliance Addition from "P" (Institutional) to "PD" (Planned Development) subject to execution of a Planned Development Agreement. 2. Adopt resolution approving subdivision by preliminary plat of Hope Alliance 2nd Addition subject to rezoning of property to Planned Development, execution of a Development Agreement, and conditions as recommended by the Planning Commission. 3. Direct Staff to prepare ordinance to codify uses, performance standards, and area requirements for new Planned Development zoning district . 4. Adopt resolution approving Conditional Use Permit for bank drive-thru teller with conditions as recommended by the Planning Commission. 5. Adopt resolution approving site plan/building permit for 7,130 sq. ft. Cider Ridge Marketplace, with conditions as recommended by the Planning Commission. SUMMARY: The applicant wishes to subdivide a 35,910 sq. ft. parcel from the 7.2-acre Hope Church property to construct a 7,130 sq. ft. multi-tenant building along Cedar Avenue. The new development is proposed to be located on the west side of Hope Church property at 7477 - 145th Street West. The Planned Development zoning district is intended to be a mix of the "LB" (Limited Business) and "NCC" (Neighborhood Convenience Center) zoning districts to help mitigate impacts to the residential neighborhoods to the north and the east. • City Council Action: At its meeting of August 8, 2019, the Apple Valley City Council voted unanimously to Authorize Submission of the Comprehensive Plan Amendment to the Metropolitan Council re-designating a portion of the property from "INS" (Institutional) to "C" (Commercial). The Metropolitan Council approved the requested map amendment and Met Council staff recommended that the City include the map change in connection with the rest of the City's 2040 Comprehensive Plan Update. At its meeting of July 23, 2020, the City Council approved the 2040 Comprehensive Plan which included the map amendments showing Lot 2 (newly created commercial lot) as redesignated from"INS" (Institutional) to "C" (Commercial). • Planning Commission Action: At its meeting of June 19, 2019, the Apple Valley Planning Commission voted unanimously to recommend approval of the project with a number of conditions. Development Context: Residential properties abut the Hope Church property on the north and east sides of the property. On the south, the property abuts 145th Street W, and south of that is the Dalseth Dental Clinic. The west side of the property is bounded by Cedar Avenue. A large 75' wide pipeline easement bisects the property at an angle which restricts development and redevelopment of the property. BACKGROUND: Comprehensive Plan: The City Council authorized submission of the requested Comprehensive Plan Amendment to the Metropolitan Council at its August 8, 2019, meeting. The Met Council staff reviewed the requested amendment and recommended that the Future Land Use Map included with the 2040 Comprehensive Plan update be amended to reflect the requested amendment from "INS" (Institutional) to "C" (Commercial). The City Council approved the 2040 Comprehensive Plan, with the amended map, at its July 23, 2020, meeting. Rezoning: The petitioner requests a rezoning of the newly created lot (Lot 2) from "P" (Institutional) to "PD" (Planned Development). A PD zoning is requested to provide a mix of limited business (office) and neighborhood service uses. A PD is also requested to provide relief(or a waiver) from some of the setback and coverage requirements of a typical zoning designation. During review with the Planning Commission, City staff and the adjacent neighborhood were concerned that retail activity may be too intense for the neighborhood. Staff addressed this by establishing the PD with a limited business underlying zoning designation with additional neighborhood service uses, but no retail. The draft PD ordinance lists the uses supported by the Planning Commission. Subdivision by Preliminary Plat: The subdivision by preliminary plat is needed to subdivide a new lot from the existing church parcel. Drainage and utility easements are required around the newly created lot in accordance with the Subdivision Code. An easement that was obtained by the County for additional street right-of-way (ROW) for 145th Street must be shown on all of the plans to establish the ROW line. A 26' drainage and utility easement is shown dedicated along 145th Street for existing water and sanitary sewer lines. CUP: A conditional use permit is requested for a bank drive-thru teller window on the north side of the building. Drive-thru teller hours of operation would be limited to 7:00 a.m. to 7:00 p.m. Monday through Saturday with no Sunday operation and no 24-hour ATM operation. Site Plan/Building Permit Authorization: The plans show that the new lot will share the use of the existing church driveway off of 145th Street West. The plans were modified during the review process to establish a drive access with a clear drive aisle through the site to improve circulation within the lot. The proposed new building will be placed parallel with Cedar Avenue with the front entrances facing east and the back of the building facing west. The plans show attention to the design of the exterior of the building so that all sides appear to have the same treatments and consideration as the front of the building. Lot 2 (the new commercial lot) is six parking spaces short of the parking requirement. However, parking requirements are met when the shared parking lots for two sites are calculated together. Cross-access and cross-parking easements will be executed between the two lots to address the shortage. In addition, six proof-of-parking spaces are available on the site. BUDGET IMPACT: N/A ATTACHMENTS: Background Material Map Ordinance Resolution Resolution Resolution Applicant Letter Plan Set Plan Set Memo Correspondence Photo Presentation Cider Ridge Marketplace (Hope Church 2nd Addition) PROJECT REVIEW Existing Conditions Property Location: 7477— 145th Street West;Northeast corner of Cedar Avenue and 145th Street West. Legal Description: Lot 1,Block 1 Hope Alliance Addition Comprehensive Plan Designation INST-Institutional Zoning Classification P Institutional Existing Platting Platted lot. Current Land Use Church Size: Existing Lot: 7.2 acres(313,646 sq. ft.) Lot 1: 277,736 sq. ft. (6.376 acres) Lot 2: 35,910 sq. ft. (0.8 acres) Dedicated right-of-way: 1,238 sq. ft. Topography: Generally flat area adjacent to Cedar Avenue with significant increasing grades on east side of property. A swath can be seen on aerial photography where the pipeline easement bisects the property at an angle. Existing Wooded area east and northeast portion of larger 7.2-acre church property. The Vegetation proposed Lot 2 area has urban landscape vegetation. Other Significant N/A Natural Features Adjacent NORTH Greenleaf Townhomes 3rd Addn and Scott Highlands 3rd Addn Properties/Land Comprehensive Plan MD (Med. Density 6-12 u/a) & LD (Low Uses Density 2-6 u/a) Zoning/Land Use M-4C (Multi family, 6-8 u/a) & R-3 (Single family, 11,000 min lot) SOUTH Dalseth Dental(Lot 1,Block 1 Christian Science Society) Comprehensive Plan C-Commercial Zoning/Land Use LB Limited Business EAST Hope Church Comprehensive Plan 1NST-Institutional Zoning/Land Use P-Institutional WEST Cedar Avenue and Kwik Trip Comprehensive Plan ROW and C-Commercial Zoning/Land Use ROW and RB-Retail Business Development Project Review Comprehensive Plan: The 2040 Comprehensive Plan guides the development of the site for"INS" (Institutional) uses. A comprehensive plan amendment would be required in order to redevelop the site for professional office or other limited business uses. When the City considers a comprehensive plan amendment, it has the most discretion to decide whether a proposed change to the Plan is consistent with the City's vision for Apple Valley as a whole and for the specific neighborhood area. 1 Guiding principles found in the 2040 Comprehensive Plan include: • A survey conducted in 2017 indicates that residents strongly support investments in and redevelopment of the Downtown to create a unique "sense of place." A sense of place arises from utility, activity, and careful design. (p. 4-9 Land Use) • The Apple Valley comprehensive plan prioritizes the preservation of the vitality and cohesiveness of residential neighborhoods. To that end,the City aims to minimize land use conflicts through application of the zoning ordinance and buffering policies. [...] Buffering techniques are Apple Valley's primary strategy for smoothing land use transitions. (p. 4-3 Land Use) • The limited business designation is reserved for general offices and businesses that exclude retail activities. Business operations usually occur within an enclosed building and are generally limited to weekdays. These uses are located adjacent to the retail core of the downtown and may act as a transition to residential neighborhoods. The LB, LB-1, and PD zoning districts are applicable with this commercial category. (pp. 4-21 and 4-22 Land Use) The site's high visibility,location at a signalized intersection,and traffic levels on Cedar Ave make it very appealing for retail development. However,the City will need to evaluate the requested infill development in light of potential impacts on nearby residential properties. Typical commercial retail businesses, like convenience stores with gas, coffee shops with drive-thru and full-service restaurants can be high traffic generators and are likely to have service hours in the evenings and on weekends that may impact the adjacent residential neighborhoods and conflict with church activities. Appropriate uses will need to be evaluated in light of the nearby residential neighborhoods and potential impacts to the signalized intersection at Cedar Ave and 145th Street W. Zoning: The property must be rezoned in order to redevelop the site as shown on the plans. The petitioner requests a rezoning of the new parcel,Lot 2,to"PD"(Planned Development)to allow more flexibility in some of the zoning performance standards such as setbacks and permitted uses. Redevelopment projects usually require a degree of flexibility. However,if a property owner requests a rezoning to PD when the lot is smaller than 5 acres,he or she must discuss (1)how the proposed PD project better meets the City's comprehensive plan goals and policies than standard zoning and(2)how a planned development zoning on this site would be in the public interest. The petitioner presents the following as public benefits of the proposed PD zoning designation: • Economic development and tax base generated from a currently non-taxable parcel; • Temporary construction jobs and permanent job creation; • New entrepreneurial venues for small and start-up businesses; • Reduction of under-utilized parking fields and views from Cedar Avenue of such fields; • Public art installation; and • Reduction of vehicle trips by bringing necessary goods and services within walking distance of the surrounding neighborhood. The applicant provided a list of proposed uses to incorporate into a planned development zone for the City's review and consideration. The applicant seeks to create a planned development zoning district that combines some of the uses found in the"LB"(Limited Business)and"NCC"(Neighborhood Convenience Center)zoning districts. Staff is comfortable with most of the professional office uses proposed, but is concerned that any retail would have higher activity levels that could negatively impact adjacent residential uses. Below is a list of the uses supported by staff and the petitioner: o Permitted Uses: a. Professional and general offices b. Banks, savings and loan, credit unions and other financial institutions c. Clinics for human care limited to a maximum of 4,000 square feet each d. Class III restaurant not to exceed 2,500 square feet. No drive-thru permitted 2 e. On-sale wine and/or 3.2%liquor in conjunction with a Class III restaurant facility f. The following neighborhood service uses as limited to the following uses,unless otherwise specifically approved by the City Council: art and school supplies in connection with an art studio, lab or maker space;bakeries; barbershops and hair salons; custom dressmaking and tailoring; dry cleaning"Drop and Go"(no drive-thru or on-site treatment permitted); florists(no exterior display, storage or cultivation); interior decorating studio (no on-site retail furniture sales);jewelry and watch repair; locksmith shops; music and musical instrument instruction;photography studio;pottery studio; shoe repair;toys/candy made on site; and electronic device repair and service for computers, cell phones,tablets, gaming consoles, drones and similar devices limited to 2,500 sq. ft. g. Retail operations selling personal services or goods over the counter as limited to the following uses unless otherwise specifically approved by the City Council: antiques, art and school supplies,bakeries,barbershop,beauty parlor,bicycles,books and stationery, candy,cameras and photographic supplies, catering establishments,china and glassware, clothes pressing, custom dressmaking, drugs,dry goods, florists, garden supplies,gifts, hardware,hats,hobby shops,household appliance repair,interior decorating studio (no retail furniture sales),jewelry and watch repair,laundry and dry cleaning, locksmith shops, musical instruments,paint and wallpaper,phonograph records and equipment,photography studio, shoes, sporting goods,tailoring,tanning salon,tobacco,toys,variety stores,video tape and equipment sales or rental, and wearing apparel o Conditional Uses a. Funeral homes and mortuaries b. Licensed daycare facilities c. On-sale liquor in conjunction with a restaurant facility d. Animal hospital or clinic when contained within a building e. Drive-thru window service for bank or similar financial institution f. Health or fitness facility, day spa or yoga studio provided all activities are conducted inside the building. No outdoor cross-training or similar outdoor classes or training allowed on the premises. • PD Zoning Standards — Requested Waivers — The petitioner requests a rezoning of the property to "PD" (Planned Development)to allow relief for some of the setback and coverage standards that would be required with a straight "LB" (Limited Business) zoning designation. The following are the requested revised standards: Development Standard LB Zoning Requested PD Requirement Standard Building Setback from Cedar Ave 50' 25' Building Setback from 145th St.W. 30' 14' Parking Setback from Cedar Ave 20' 10' Parking Setback 145th St. W. 20' 0' Building Coverage 20% 23% • Conditional Use Permit - A drive-thru lane is proposed on the north side of the building circulating in a clockwise direction. Vehicles at the window will face west towards Cedar Avenue. Landscaping has been 3 added to help shield headlights from Cedar Ave and the neighborhood to the north. The PD zoning district would require a conditional use permit(CUP)for drive-thru teller service. The petitioner requests a CUP for the bank drive-thru teller shown on the plans. The conditional use permit would allow the City to establish reasonable conditions on the drive-thru use to help mitigate any adverse impacts. Preliminary Plat: A subdivision by preliminary plat is requested to subdivide a 35,910 sq. ft. lot from the 7.2-acre Hope Church property for the new office/commercial building. The lot was increased in size so that the building coverage requirements are met on the lot. Drainage and utility easements are required for the newly created Lot 2. Because setbacks are taken from right-of-way lines,it will be important for the plant set drawings to all show the new right-of-way line as the southern boundary of the parcel. Site Plan: A revised site plan was submitted which addresses comments and issues raised at the public hearing. The revised plans show construction of a 7,130 sq. ft. multiple tenant office/commercial building on Lot 2; Lot 2 has been increased in size to 35,910 sq.ft.to address building coverage and to fully contain the drive-thru lane. Building coverage on Lot 2 is reduced from 23%to 19.9%,to comply with the maximum building coverage permitted in the "LB" and "LB-1 (Limited Business) zones. The plans also show that the retaining walls have been removed and the parking lot shifted north to remove all of the structures out of the drainage and utility easement. The revised plans show that the shared access drive is shifted slightly east to provide a more distinct drive aisle through the site. The center median that was forcing a decision to turn right or left upon entering the site is now removed. The site now contains a drive lane that circulates around the site in a clearly defined and easy to understand manner. At 7,130 sq.ft.,the building is be required to have a minimum of 40 parking spaces;34 parking spaces are provided on the newly created lot with 6 proof-of-parking spaces shown. The petitioner states that there will be cross-parking and cross-access easements executed between the church and office properties so that parking can be shared. Taking into account that the church seats 195 in its main sanctuary, a total of 105 spaces are required for both the church and the Cider Ridge building; 103 spaces are shown for the two sites. With the six additional proof-of- parking spaces available,the site meets the parking requirements. A six foot fence is shown constructed along the north property line. The screening fence shall be constructed of maintenance-free materials and provide complete privacy. The revised plan shows that more of the mature large coniferous trees on the north side of the site will be maintained to help screen the new building from the neighborhood to the north. The revised plans show that storm water will be managed with an underground system that crosses both property lines. The stormwater management plan, grading plan and utility plan are all subject to final review and approval by the City Engineer. Grading Plan: Reviewed by the City Engineer. See his comments in the attached City Engineer Memo. The area where the site is proposed to be graded is flat. Tree protection fencing must be installed and approved prior to issuance of the natural resources management permit(NRMP)and any land disturbing activities on the site. Elevation Drawings: The single-story multiple tenant building is proposed to be 20' tall to the top of the parapet. The exterior building materials include cementitious panels and stone veneer. The zoning code requires that all of the building elevations must be similarly designed to be as attractive as the front of the building ("four-sided architecture"). The petitioner has designed the rear of the building to mimic the front of the building on the east side. The petitioner should confirm whether all of the"back of building"utilities,including electric panels and meters,will be located within the mechanical room. A parapet is shown to be 2.5' tall to screen anticipated rooftop mechanical units. The parapet is required to be the same height as the mechanical units and able to fully screen them. Staff is concerned that most HVAC units, after accounting for being located on a curb,are typically 5'to 6'high which will not be screened by a 2.5'parapet. Cross- 4 section drawings will be required at the time of application of the building permit to confirm that the height of the screening structure will screen the mechanical units as required. Landscape Plan: The zoning code requires that the landscape plan must be designed so that the value of the landscape plantings meet or exceed 2.5%of the value of the construction of the building based on Means Construction Data. A boulevard tree proposed to be removed from Cedar Avenue will be required to be replaced in the Cedar Avenue boulevard. Lighting Plan: Because this development is adjacent to a residential neighborhood, a lighting plan will be required that shows the light levels throughout the site. Any pole lighting should not exceed 20' in height and should have strong cut-off characteristics to reduce impacts to the abutting neighborhood. Availability of Municipal Utilities: Utilities are available to the site from 145th Street West. See City Engineer Memo. The revised plans show that two retaining walls and a portion of the parking lot was removed from the drainage and utility easement as directed by the City Engineer. He states that the building foundation will serve as a retaining wall. Street Classifications/Accesses/Circulation: • Cedar Ave(CSAH 23)—Principal arterial • 145th Street West—Local Street • Glazier Ave—Local Street The revised plans shift the shared access to the east to provide a more direct drive lane through the site. Cross-parking, cross-access and cross-maintenance agreements will be required. Auto-turn drawings are needed to confirm circulation of delivery trucks,fire trucks and garbage trucks within the site. Pedestrian Access: One sidewalk connection is provided to Cedar Avenue from the building on the northwest corner of the site. A second access is needed from the south side of the site to the building. Bike racks are also needed to accommodate bicycle parking on Lot 2. Public Safety Issues: The Fire Marshal will require that the building is sprinkled in accordance with the State Fire Code. The Fire Marshal is concerned that a tenant in the southern suite who exits on the west side of the building will be forced to traverse over 100' to reach sidewalk along the north side of the building. He will require either the installation of sidewalk along the south side of the building from the west parking lot to the east parking lot, or the sidewalk on the west side of the building will be required to connect to one of the public trails for safe egress from the building. See the Fire Marshal's memo attached for additional comments. Recreation Issues: Park dedication will be required as a result of the subdivision. Park dedication will be calculated based on the size of the building and the number of employees that would be likely to use a City park. Signs: No sign approvals are given at this time. No signs may be installed prior to the issuance of a permit. A separate sign permit must be obtained prior to the installation of any signs on the site or the building. Public Hearing Comments: The following questions and comments were received at the May 1, 2019, Public Hearing. 1. The drive access entering the site is not intuitive. The parking lot should be redesigned to provide a clear travel lane through the site. Staff response: The petitioner revised the site plan to create a clearer travel way into and around the parking lot shared by the church and the new building. The existing landscape island near the site entrance is removed so that a clearly defined lane is provided into the site. Previously vehicles were forced to make a decision to turn either right or left which could have resulted in delays and backups out onto 145th Street. 5 2. Is there a right-turn lane on northbound Cedar Ave? Is there a concern that traffic backing up at the site driveway may back up traffic to Cedar Ave? City Engineer response: Yes,there is a dedicated right-turn lane on northbound Cedar Avenue from 145th Street [and northbound from Cedar to eastbound 145th Street W.]. During both the a.m. and p.m.peak hours,95th percentile westbound right-turn queues at the Cedar Avenue and 145th Avenue intersection are still expected to be accommodated within the existing turn lane storage and are not expected to impact operations along 145th Street. The proposed driveway access is being relocated further away from Cedar Avenue and existing turn lane storage per the site plan. See the City Engineer's traffic review memo for a more in-depth discussion. 3. What days during week would the building be open? What will the hours be? Ste'response: The business hours of operation may reasonably restricted as part of the PD zoning district. Staff proposes to restrict the use of the site from 7:00 a.m. to 10:00 p.m.with drive-thru hours limited from 7:00 a.m. to 7:00 p.m. For reference,the Neighborhood Convenience Center zoning district allows businesses to be open from 6:00 a.m. to 1:00 a.m. 4. Concerned that the development will create increased noise levels. Residents report that they can hear the new traffic signals on Cedar Avenue and the audible countdown timers. One resident noted that she can hear noise from people using the Wells Fargo drive-up teller at all hours of the night. When drivers roll down their windows or open their car doors,the resident can hear music blaring out of the vehicles. Staff response: The auditory commands on the Cedar Ave signals are provided for seeing-impaired individuals. Restricting the hours of operation of the businesses should help to contain the noise and activity on the site to reasonable hours when Cedar Avenue is busy and will help to mask any sound. 5. There are several banks in the area,does the City need another bank? Staff response: The City establishes zoning categories based on the land use characteristics of the use. In other words,the categories of land uses are grouped together based on the size of the building,hours of operation,number of customers,length of customer stay,number of large truck deliveries in and out of the site, etc. A bank functions similar to other office buildings with the exception of the drive-thru lane and office buildings are found to be compatible with nearby residential uses. The City focuses on the land use characteristics and leaves it to the property owner and market to determine which specific users will locate in a building. 6. What banks are being considered? How can traffic be calculated if you don't know which specific bank? Some banks generate heavier traffic volumes than others. Are we sure traffic volumes will really be that low? Staff response: The main reference manual used to estimate the number of vehicle trips that are expected to be generated from a new development is Trip Generation compiled by the Institute of Transportation Engineers, often referred to as the"ITE Manual." City Engineer Response: The ITE trip generation rate is based on data collected for dozens of banks. The average rate of this collected data is used to calculate the peak hour and daily trips.Note that this trip generation is completed for a typical weekday peak hour and daily rate. There may be times when bank traffic is higher(i.e.potentially Friday afternoons and Saturday mornings/afternoons),however,the analysis is completed during the a.m. and p.m.peak hours when side-street traffic is peaking. 7. Concerned that the City allows developers to cram large buildings onto small lots. Resident does not care for the multi-story zero-setback buildings that have been recently constructed in the City. Staff response: Comment noted. The proposed development is not a multiple-story building and has reduced setbacks,but not zero setbacks. The petitioner expanded the size of the lot and made the lot larger to meet the building coverage requirements. 8. Could the Church sell their excess property up on the hill? There are more residential properties surrounding that area. Would the City approve more commercial development there? Staff response: The Planning Commission is tasked with reviewing the application that is before them. The property area mentioned is guided"INS"(Institutional) in the Comprehensive Plan. No proposals have 6 been brought forward to develop the property area in question. Any development proposal would need to be considered on its own merits. 9. Whose trees are along the north property line that are proposed to be removed? Staff response: Staff asked the petitioner to stake the property line to help clarify which plantings belonged to which property. The trees to be removed are completely on the church property. In addition,the petitioner proposes to save more of the mature spruce trees on the north side of the site to help buffer the site from the neighborhood to the north. Staff has been informed that the trees mentioned at the public hearing were actually located on the townhouse property and that the neighborhood and the church were able to clarify the matter. 10. What will happen to property values? Staff response: Many different factors contribute to the value of a home, so it is not possible to attribute impacts of property value on a single adjacent land use. Property values are impacted by overall City development patterns and not one specific land use. In this case,the Cider Ridge building will be constructed in compliance with the City's exterior design requirements, zoning and subdivision codes and the State Building Code requirements. The PD zone is established with criteria intended to make sure the development does not negatively impact the neighborhood. 7 tit . F,- 'li ,1rr�L ' ■ 1 eir '. r e } 1•i 1 • . , L 1 • Sr " 143RpOM *IF.' r+• Y �O Chu 4►/ - 'A 1� } t• - , • .131 lik 914: •.14 11 it 1 1 r 1ft ti - 1 11 r �'�f W 4- w r > : SIT - v . Q 0 'l 1 - � T. to. C) • ce • • "lh. ''' - gaW"4. NI- 1 Z W A 2 ti ii vie -r a — cF�-see AVE �a ,LII ■L • 1. • 411 liirk. 9117 ' 'I'm j . . ILI 4: 711 I i . ' . ... . -11 • 6110 ti f r 1 • " 146TH 4 a Viil :a". a II, ...e. eiiiilL g dr :I nL :f y 146TH QM • • •• EGUE1 146TH eljAp L . _ • • I • _ , _ ! . NZ 1 th__ ` + l 5 I. • L . ' . Li; 1,211Lii; r • J- .1"kilm%- CIDER RIDGE i maFl MARKETPLACE 4 . 4JJir ;,.' 411-4fir it_ El ilir4md_N LN ail WA a f SA Al a024r J� _ Amin'. L'/�f' .V 1 - .. =._.•Bkpg.NI 11,1, f1 ?1 u.l �_ -Mitt 'is — t LOCATION MAP iA�� EM S ' f•rifi.1 II `<<//2> \<V >, iI,./ I° .•••,... SITE ilL c INS EP mil iir C INS ilk CIDER RIDGE MARKETPLACE e; dw W NO E *1 s R' 4' mil • COMPREHENSIVE .° : J PLAN MAP *4.....s„, -6C // ‘7 ilAlirti li.a R� ® SITE M-� ii _ - waitaii, i ij! 1 LBP 145TH ST LB D T'N z a Q I w Q 146TH r , I B ° LB c90 7---,.;,. ...,,, a' ' EXISTING ZONING com= . lig-iii.:_-___, ow ., -::/...„4„ -........;./ =-=_ im-__ r NI - c '-1R- - ® -LB - D P —LiniSITE --, - - --.'/1. - illAr a11� LB II II — SIp_ -- fr, LB G Bi P Ft-3 PROPOSED ZONING CIDER RIDGE Ap:':`� ple ,. Valleyi OW" .- MARKETPLACE , . rir#Witt,,,.,1 -:vmv W41�E ele , ,1Away -" I`'~ylY� rilirw-hig, At. wN 1 Law t� T ZONING MAP _� . �»ry .oo Mika Y [r • r . v3 J. - GARRETT'M r I .: • 7 1 • tip:, 3Av r ] ` ]I _ ,fy4 • . • ]. }1 rt•�. ; r.3. S1 ` { w k. J \ 1... . 6..' v. '4 I li CU °4 Q 4-1 GPC�' of � 0 r 7. s,.:f 0 co {oLAk7 6 .1 . . /1 Q • •, }� • it 4 .0 l33NLCr S f121fbT f F11 • . . r J 0 c .„. , . ;( i .,f .. _ . .--;-,7.-- -'' ( -,' - g *AN':3b ' . i AZ9 .1. ° 61 . 7114 - e ..,f - ,.,.- . .,..>- .::-.-• .. „, . i .,..1 , q [Sii f• u v 10 J 1 • ry I 4 ., . ! 01---.1.1 ::-. ' • ,r. f =kf r:-f,Y, i i Wit_"` ~a, • 3 $Vfl�a . ..1.`:7- 7 ----.-:::-:--"'-liEcL T o V �' I .fir '� I � -- ,- - � CITY OF APPLE VALLEY, MINNESOTA ORDINANCE NO. AN ORDINANCE AMENDING THE ZONING MAP BY REZONING CERTAIN LAND IN THE CITY OF APPLE VALLEY,DAKOTA COUNTY,MINNESOTA WHEREAS,the Planning Commission of the City of Apple Valley held a public hearing on property described herein on May 1,2019, as required by City Code Section 155.400(D), and WHEREAS, on June 19, 2019, the Planning Commission recommended the rezoning as hereinafter described. NOW, THEREFORE, BE IT ORDAINED by the City Council of the City of Apple Valley,Dakota County, Minnesota,that: 1. The boundaries of the zoning districts established by City Code Section 155.006 are hereby amended by rezoning the following described property located on the northeast corner of Cedar Avenue (CSAH 23) and 145t1i Street West from "P" (Institutional) to "PD" (Planned Development): Lot 2, Block 1 Hope Alliance Second Addition, Dakota County, Minnesota (as Preliminary Platted) 2. This ordinance shall become effective upon its passage and publication. Passed this 27th day of August,2020. Mary Hamann-Roland,Mayor ATTEST: Pamela J. Gackstetter, City Clerk L -6C Ni.- 4,160 -,o \,- -„ ...-i --74.1 I 4g:111111, ) LB I p141,M= ' Z 145TH ST z .! p ' R_ 40011.1 _ A , r I' 4 . 401, 0 LB 11_\13 \ .....1 k...,„.1 EXISTING ZONING _...,, -vN w0( r1:11:0 - gliah,*/* _ 4,,,,,N.,„ ill --.. _ ____ (-7- 9) po SITE LB __ hi ST LB -P R PROPOSED ZONING CIDER RIDGE Ape yF=_.q MARKETPLACE Il ,-7 - ' c '. yF CZT^k L71 _yl 'L I IV. Eh _-\ ls a &F r� B i ZONING MAP -sue CITY OF APPLE VALLEY RESOLUTION NO. 2020- PRELIMINARY PLAT APPROVAL HOPE ALLIANCE 2ND ADDITION WHEREAS,pursuant to Minnesota Statutes 462.358,the City of Apple Valley adopted, as Chapter 153 of the City Code,regulations to control the subdivision of land within its borders; and WHEREAS,pursuant to Chapter 153 of the City Code,the City Planning Commission held a public hearing on an application for subdivision of land by plat on May 1, 2019; and WHEREAS,the City Planning Commission reviewed the preliminary plat for conformance with the standards of Chapter 153 of the City Code and made a recommendation regarding its approval on June 19, 2019, subject to conditions. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that the preliminary plat for the following described plat of land is hereby approved for a two year period,to wit: HOPE ALLIANCE 2ND ADDITION BE IT FURTHER RESOLVED, that said preliminary plat approval is subject to the appropriate amendment to the City's zoning and approval of the new zoning regulation, Planned Development,which must be completed prior to final plat approval. BE IT FURTHER RESOLVED, that said preliminary plat approval is subject to the approval of Dakota County due to the adjacent highway under its jurisdiction, and is further subject to appropriate revisions and/or highway improvements that said agency may condition its approval on. BE IT FURTHER RESOLVED,pursuant to Chapter 153 of the City Code,that said preliminary plat approval is subject to the following conditions,which shall be incorporated into a development agreement to be considered for approval at the time of submission of the request for final plat approval: 1. The plat shall be configured to have two (2)lots and zero outlots. 2. Park dedication requirements are based upon the City's finding that the subdivision will create 14.26 resident-equivalents that will generate a need for between 0.034 acres of parkland in accordance with adopted City standards for park services. This required dedication shall be satisfied by a cash-in-lieu of land contribution based on 0.034 acres of needed land area at a benchmark land value of$ 265,000 per acre, which the City reasonably determines that it will need to expend to acquire land elsewhere in order to provide the necessary park services as a result of this subdivision. 3. Storm water pond requirements will be satisfied by the dedication on the final plat of drainage and utility easements over the stormwater infiltration basins and execution of a Private Maintenance Agreement for the long-term maintenance and functioning of the storm water retention/infiltration basins, subject to final review and approval by the City Engineer, which is the land the City reasonably determines that it will need in order to provide the necessary storm water management as a result of this subdivision. 4. Dedication on the final plat of a ten foot(10')wide easement for drainage, utility, street, sidewalk, street lights, and tree plantings along the entire perimeter of lot(s)within the plat wherever abutting public road right-of- ways. 5. Dedication on the final plat of a five foot(5')wide drainage and utility easement along all common lot lines. 6. Evidence of cross-parking, cross-access and cross-maintenance agreements between Lots 1 and 2 shall be provided, subject to review and approval by the City Attorney,prior to release of the plat for recording. 7. Installation of municipal sanitary sewer,water, storm sewer, and street improvements as necessary to serve the plat, constructed in accordance with adopted City standards, including the acquisition of any necessary easements outside the boundaries of the plat which may be needed to install connections to said necessary improvements. 8. Installation of pedestrian improvements in accordance with the City's adopted Trail and Sidewalk Policies. 9. Submission of a final grading plan and lot elevations with erosion control procedures,to be reviewed and approved by the City Engineer. If the site is one (1) or more acres in size the applicant shall also submit a copy of the of the General Storm Water Permit approval from the Minnesota Pollution Control Agency pursuant to Minnesota Rules 7100.1000- 7100.1100. regarding the State NPDES Permit prior to commencement of grading activity. 10. Dedication of one foot(1')wide easement which restricts direct driveway access to 145th Street and Glazier Avenue to the locations shown on the approved plans. 11. Installation of a public(or private) street lighting system, constructed to City and Dakota Electric Company standards. 12. The City receives a hold harmless agreement in favor of the City as drafted by the City Attorney and incorporated into the development agreement. ADOPTED this day of , 20 • 2 Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk CERTIFICATE I, Pamela Gackstetter, Apple Valley City Clerk, hereby certify that the forgoing is a true and correct copy of a resolution adopted by the City Council on , 20 , the original of which is in my possession, dated this day of , 20_ • Pamela J. Gackstetter, City Clerk 3 CITY OF APPLE VALLEY RESOLUTION NO. 2020 - A RESOLUTION APPROVING A CONDITIONAL USE PERMIT FOR BANK DRIVE-THRU TELLER SERVICE IN"PD- " (PLANNED DEVELOPMENT NO. ) AND ATTACHING CONDITIONS THERETO WHEREAS,pursuant to Minnesota Statutes 462.357 the City of Apple Valley has adopted, as Title XV of the City Code of Ordinances, zoning regulations to control land uses throughout the City; and WHEREAS, said regulations provide that bank drive-thru window service may be allowed within the confines of"PD- "(Planned Development No. )zoning district and in accordance with specific performance standards, as a conditional use; and WHEREAS, approval of a Conditional Use Permit for bank drive-thru window service, a conditional use,has been requested by the developer, Hempel Companies; and WHEREAS,review of such Conditional Use Permit request to determine its conformance with the applicable regulations and performance standards has occurred at a public hearing held on May 1, 2019; and WHEREAS,the Apple Valley Planning Commission recommended approval of such Conditional Use Permit subject to certain conditions on June 19, 2019. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that a Conditional Use Permit for a bank drive thru window service use within PD- be approved subject to compliance with the City Code and the following conditions: 1. The Conditional Use Permit shall be subject to the approval of the rezoning to"PD"(Planned Development), execution of a Planned Development Agreement, and subdivision of the property legally described as Lot 2, Block 1, Hope Alliance 2nd Addition. 2. The Conditional Use Permit shall apply to property legally described as Lot 2, Block 1, Hope Alliance 2nd Addition. 3. If the use allowed by the Conditional Use Permit is not completed or utilized within one(1)year of the date of approval,the permit shall become null and void. 4. The installation of the drive-thru improvements and the use/operation thereof(e.g. improvement site design, vehicle movement, etc.) shall be in accordance with the approved site plan dated June 10, 2019, on file at the City Offices. c:\program files 1(x86)\neevia.com\docconverterpro\temp\nvdc\e5035639-c6b8-4093- 8fc5-0d42a7f73d10\apple valley.12915.1.res_draft_cup(skh_08-11- 2020).docx 5. The drive-thru window may be used exclusively for bank or financial institutional service operations within the building on the property. 6. The bank drive thru window service operation shall be limited to the hours of 7:00 a.m. to 7:00 p.m.,Monday through Saturday. This service shall include teller, automated teller machine (ATM), and all other banking drive thru window services. 7. The Conditional Use Permit may be revoked for cause if the terms of(2) through(6)preceding are not adhered to. ADOPTED this th day of , 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk CERTIFICATE I, Pamela Gackstetter, Apple Valley City Clerk, hereby certify that the forgoing is a true and correct copy of a resolution adopted by the City Council on , 20 , the original of which is in my possession, dated this day of , 20_ Pamela J. Gackstetter, City Clerk c:\program files 2(x86)\neevia.com\docconverterpro\temp\nvdc\e5035639-c6b8-4093- 8fc5-0d42a7f73d10\apple valley.12915.1.res_draft_cup(skh_08-11- 2020).docx CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION AUTHORIZING ISSUANCE OF A BUILDING PERMIT FOR CIDER RIDGE MARKETPLACE AND ATTACHING CONDITIONS THERETO WHEREAS,pursuant to Minnesota Statutes 462.357 the City of Apple Valley has adopted, as Chapter 155 of the City Code of Ordinances, zoning regulations to control land uses throughout the City; and WHEREAS, said regulations provide that issuance of a building permit for commercial, industrial, and multiple residential uses require the specific review and approval of development plans by the Apple Valley Planning Commission and City Council; and WHEREAS, approval of such a building permit issuance has been requested for the above referenced project; and WHEREAS,the Apple Valley Planning Commission has reviewed the development plans and made a recommendation as to their approval at a public meeting held on June 19,2019. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that the issuance of a building permit for Cider Ridge Marketplace is hereby authorized, subject to compliance with all City Code and the following conditions: 1. Approval of the Building Permit is subject to the approval of the Rezoning, Subdivision by Preliminary Plat and Conditional Use Permit(CUP). 2. If the Building Permit is not paid for and issued within one(1)year of the date of approval,the approval shall lapse. 3. The Building Permit shall be applicable to property identified as Lot 2, Block 1, Hope Alliance 2nd Addition. 4. Construction shall occur in conformance with the site plan dated June 10, 2019, on file at City Offices, subject to the following conditions: a. A construction staging plan shall be submitted prior to release of the building permit that confirms the construction limits that will be established to separate construction activities and equipment from church staff and parishioners. b. A Proof-of-Parking Agreement shall be executed for the six proof-of- parking spaces identified on the site plan. c. Sidewalk shall be added to the south side of the building or alternate egress access from the southwest corner of the building as approved by the Fire Marshal. 5. Construction shall occur in conformance with the preliminary grading and drainage plan dated June 10, 2019, on file at City Offices, subject to final review and approval by the City Engineer. 6. Construction shall occur in conformance with the preliminary utility plan dated June 10, 2019, on file at City Offices, subject to final review and approval by the City Engineer. 7. Construction shall occur in conformance with the landscape plan dated June 10,2019, on file at City Offices; subject to the following conditions: a. A nursery bid list shall be submitted prior to release of the building permit that confirms that the landscape plantings meet or exceed 2- 1/2%of the value of the construction of the building addition. Credit may be given for preserving existing healthy mature trees in accordance with Sect. 155.349(B). b. A Natural Resources Management Permit(NRMP) shall be obtained prior to any tree removal or land disturbing activity on the site. c. Trees indicated on the plans to be saved shall be protected by protective fencing. Tree protective fencing shall be installed prior to issuance of the NRMP. 8. Construction shall occur in conformance with the elevation plan dated April 3, 2019, on file at City Offices, subject to the following: Cross-section drawings shall be submitted at time of building permit to confirm all rooftop mechanical units are screened in accordance with Sect 155.346. 9. Site grading shall occur in conformance with a Natural Resources Management Plan(NRMP)which shall include final grading plan to be submitted for review and approval by the City Engineer; subject to the applicant submitting a copy of the General Storm Water Permit approval, if required, from the Minnesota Pollution Control Agency pursuant to Minnesota Rules 7100.1000 - 7100.1100 regarding the State NPDES Permit prior to commencement of grading activity. 10. The owner shall provide evidence of an encroachment agreement with the pipeline company to conduct land-disturbing activities within the pipeline easement prior to approval of the NRMP. 2 11. The property owner shall execute a maintenance agreement or other suitable agreement to be filed with the deed that ensures the perpetual maintenance of the underground infiltration structure and above-ground infiltration basin areas. 12. Any site lighting shall consist of downcast, shoebox lighting fixtures or wallpacks with deflector shields which confines the light to the property. The lighting plan shall be reviewed and approved by the planner prior to issuance of the building permit. 13. Approval of a signage plan is not included with this site plan and building permit authorization. A separate application and signage plan in conformance with the sign regulations must be submitted for review and approval to the City prior to the installation of any signs. 14. Construction and earthmoving activities shall be limited to the hours of 7:00 a.m. to 7:00 p.m. Monday through Friday. Weekend construction hours shall be limited to the hours of 8:00 a.m. to 5:00 p.m. on Saturday. Construction shall not be performed on Sundays. 15. Earthmoving activities shall not occur when wind velocity exceeds thirty(30) miles per hour. Watering to control dust shall occur as needed and whenever directed by the Apple Valley Building Official or Zoning Administrator. 16. Issuance of a Building Permit and a final certificate of occupancy is contingent upon the project being constructed in conformance with all the preceding conditions as well as all applicable performance standards of the current zoning regulations. In the event that a certificate of occupancy is requested prior to completion of all required site improvements, a suitable financial guarantee in the amount of 125%of the estimated cost of the unfinished improvements shall be required along with an agreement authorizing the City or its agents to enter the premises and complete the required improvements if they are not completed by a reasonably stipulated deadline, with the cost of such City completion to be charged against the financial guarantee. 17. The ongoing use and occupancy of the premises is predicated on the ongoing maintenance of the structure and all required site improvements as listed in the preceding. No alteration, removal, or change to the preceding building plans or required site improvements shall occur without the express authorization of the City. Site improvements which have deteriorated due to age or wear shall be repaired or replaced in a timely fashion. BE IT FURTHER RESOLVED by the City Council of the City of Apple that such issuance is subject to a finding of compliance of the construction plans with the Minnesota State Building Code, as determined by the Apple Valley Building Official, and with the Minnesota State Uniform Fire Code, as determined by the Apple Valley Fire Marshal; and 3 ADOPTED this day of , 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk CERTIFICATE I, Pamela J. Gackstetter, Apple Valley City Clerk, hereby certify that the forgoing is a true and correct copy of a resolution adopted by the City Council on , 20 , the original of which is in my possession, dated this day of , 20 Pamela J. Gackstetter, City Clerk 4 Cider Ridge Marketplace Project Narrative Hempel is proposing development of an approximately 7,200 square foot commercial building on an under-utilized parcel of land currently owned by Hope Church. This building, named Cider Ridge Marketplace, will bring needed goods and services in better proximity to the residents of Apple Valley. The design of the building is planned to be high-end with varying finishes including stone, metal, EIFS, a feature corner with angled glass, and incorporated public art with an "A-V" structural component. Care has been taken to design a building that has 4-sided architecture as the rear of the building will face Cedar Avenue which will also serve the purpose of screening the existing parking lot from the public right-of-way. Sidewalk connections are provided to the property from both 145th Street West and Cedar Avenue. The existing parking field will be reconfigured to accommodate the new building. A total of 109 parking spaces will remain which is approximately the same as exist today. Both buildings will meet parking code independently(7,200 SF x 85%x 6.66=40.79 required stalls for the new building and 195 pews/3 pews per stall = 65 stalls required for the church)with the added benefit of the ability to share the stalls between the two parcels as peak demands will vary for the two buildings. Potential uses include medical/dental,veterinary clinic (fully contained within the building), daycare center, bank with a drive-up teller window, general office, Class III restaurant, and limited (up to 3,000 square feet) of neighborhood retail businesses. To have an economically viable project a variety of complimentary uses are necessary to ensure a good tenant mix of the building. A mix of uses is something that is preferred as medical users enjoy retail as an amenity and retail uses desire the traffic generated by medical users. A full listing of proposed uses is attached hereto as Exhibit A. The goal is a tenant mix that creates a perfect symbiotic relationship to ensure the long-term viability of the project. To facilitate the tenant mix that will make this project successful and to restrict future uses which could adversely impact the medical and office uses,we are requesting a rezone to Planned Development. Public benefits of the Planned Development include: • Economic development and tax base generate from a currently non-taxable parcel; • Temporary construction jobs and permanent job creation; • New entrepreneurial venues for small and start-up businesses; • Reduction of under-utilized parking fields and views from Cedar Avenue of such fields; • Public art installation; and • Reduction of vehicle trips by bringing necessary goods and services within walking distance of the surrounding neighborhood. We look forward to talking more about bringing this project to life. Exhibit A Permitted Uses: No structure or land shall be used, except for one or more of the following uses or uses deemed similar by the City Council: (A) Professional and general offices; (B) Banks, savings and loan, credit unions and other financial institutions; (C) Clinics for human care limited to a maximum of 4,000 square feet each; (D) On-sale wine and/or 3.2% liquor in conjunction with a Class Ill restaurant facility; (E) License daycare facilities; (F) Retail operations selling personal services or goods over the counter as limited to the following uses unless otherwise specifically approved by the City Council: antiques, art and school supplies, bakeries, barbershop, beauty parlor, bicycles, books and stationery, candy, cameras and photographic supplies, catering establishments, china and glassware, clothes pressing, custom dressmaking, drugs, dry goods, florists, garden supplies, gifts, hardware, hats, hobby shops, household appliance repair, interior decorating studio (no retail furniture sales), jewelry and watch repair, laundry and dry cleaning, locksmith shops, musical instruments, paint and wallpaper, phonograph records and equipment, photography studio, shoes, sporting goods, tailoring, tanning salon, tobacco, toys, variety stores, video tape and equipment sales or rental, and wearing apparel; or (G) Class Ill restaurant not to exceed 2,500 square feet. Conditional Uses: No structure or land shall be used for the following uses or uses deemed similar by the City Council, except by conditional use permit: (A) Funeral homes and mortuaries; (B) Radio and television studios; (C) On-sale liquor in conjunction with a restaurant facility; (D) Animal hospital or clinic when contained within a building; or (E) Drive-thru window service for bank or similar financial institution. W w z gg N o W >H} W z� agO. a �F o, rQ 5J!jjjd0d> ` a> C),,,, o ss� o o? w ! v - N U Y: LW N z O � € U r M o QO J LLG V V� out IJ O Y Ea a z a o "0000 pOe Q z o w g' � OU U a N ce +m a ra a 5 LL s- 1 till tw o sp so ig iia,di; a 10110112 €ng i11 i - o w "4 gg ssess Ez � .smo-oe Ott •�s��oa�lg g, m t i I. ,. f. �� o�'s q 111111ieisa§ 5s 4 �- 11 _� oW F s 11 Giii! 5i88 l ii gE N- I1jUh • aF '.�' < 'gy o f: goo ° di+ + i Ali::/ i an =ao3�o E ' o f= 0 It i,:>. .:::;i:,„ g3f,.. / a' n 48px�soE - = 11'. i.Z6,01.005 wool I' < / / j „ Saa=°63 gll' o ==wexsz joopi :-- - 4,...,,,,, Y � N oo d ,. ./ ., .„ m „ , ^ v) %% / I ,.,., T I, o c; / e,/' ,,. , B r �a' olf / / .09,-,,,,,_ i' .44161,74%40N11111111111111:1•rilliira00331I'' / 0%, v:t . ♦ sV -i. ors '4 B, , c t 1 m \ !_- y -'6Z'96Z 3 01 0�ON 5 mo i' Bye z rah n _;\� I 3 Nl 3V 3IZV7D oso € o. 0 o;gx ii/' / gE II, ,��, .4 z o d dg n Dper \ ` G / I 1 � ��I 11 I Is `i �I �� M,00« , ,1 I V I �p �(lI s . g „� ��/o o- z o= 6 o ,,., /7 ao 5 - r = - - - - a x H x� o� a z I ° - t I • Me i / d l l oo w m > x 9_ II ,/, o I I III El �y,_-- _tI oc-g $ P .aa a �L� ��i �- 7 J.I r- ITfa o r 9 `x` "G q Ill � l l' 3ry aad"i+oi wvaa ssa'J'!00.00E " aa� �V �® ;a `xc EE eQ M . M °'9 P9i :g -2. q.`.: z °'?t II 3> 4 y1 1 :Et,. g & € o %n 9 _ E -- J� Q I 0 3.1'1,1,0.00N �- 1, "N a "x o .a 8 0 fig sia a , do S a s (EZ'ON"G 03l 1 3(1N3AV MUD ® 2 s I71 1-1 e lad--" o °1a _ o €s § ie 1. A= ' : s Ns >I ... .... ..... ...... _....... .,.... ,._......., ,.... ¢ 2.- 3 ~O - _ :Sae"g„=o "g .o _ y 5g. 4_�3j Id '" .1 3f y8 £E _- w �'i i8 r k 1 z22gy,I1a` pbEi0 q _q :0q 4 e"=' L - B8 » >, Z e - Z ..1 E - a{="-'„ai =':i Al E tg ES= g...1 =W ai €° g.1 E E9 gg €° _ w 1.2 3 4 S222,7 o,g ,s4Is`,ia 3 f8 31E .it 3g8 3n 12 32 31 3c \ 1 r LS € 9 a - _ I I I 111 Le_ Es �a Qo g3 0 s= 4 'J rz $ W W 0_ — z _ J:ew U. O 6111 _ w aa_ w Y dz Fa.LL' o .. (�5 Y 5 �d U § S s ' Vie: nb i9 3 / I 85 .gam 1og� '�. "'� � '" € g O i sbgg a 0! s., < a e= m Big ems_€ ,-V. E3 `3 � x° - / s"i iio; sT w fie. wg d 5 e e € Qos s / E! W Un F� oN _ Ell : z g m a wg p °T4 pg g § 'fig - sea >< , 4--, d gR 4, g-w 04 b ';§l ;"d Y Fi 8¢ z 8 es = nly3 _ � sg s €pa o s e= sawn se �:s z Pg LT. 1 1,1 _ Aga ¢� x new 5o €il a sa ss30€ a o �� go = eons @ € a Fgg '' <s z OY�o � q o3x � a <g� s ggY Iran gE'8 i, 3n. _ -a. o iliOi gtE ''5 g §Pg ° a s awgg - goo 9 ma s8 get 3Bag § itcg 8 a'atg o m r / I* o : l y e , , i a I� ® N .. Ilk Wit, l'i — __—_K. „ Ire' \:61144444„, i �„„., f -.,:-•.,• *41477g:'-?:_„,,, e ,--,.7 „I1 1 il : ':..-/'/';'\-„/.7 „,,, / L',,, / ---i:/' : • I m 111 = 3 Jf #` ylj i o i IV\ / ,,Li' S 11 'a a I I/ I Ia 4 a gg i , 11 V j /.- g ��> li I l o o o ,g, sc ''e 1 u ' /' d a i \'‘I:g. ' ' \11 °!:"' ''' 'i .*I.H' 1 i 40111, 11 o O - I'l "ab, 4 � %6` I ''-s= \ Zo „ o °R _€ —3nN3�d?/V03J „ -(fZ ON O?/OJ) . w ww w o r 1 ".4 Ll.I a a E m 55 LLI ff$ 16'g lap��~j$ ao3 ;- m O 8 C W aC _V�� YZFWdIIC��'i Y 5 N 12 � 75" o 5155 .S z _ €f 22 5o V S 5E555og. Ees Ov 1 ir ila ,•. . _Pik : . , ,.: :,...•.. 1 . , g . .,, ,, , g g i„g i W n s ,..g; O pas a o s3 a: : : i y 1 '1 20,i ;_ = 11 5 1 a '", a ,. tt g 5, , 4 ' w a 8655 T s - e & E ® a.i 4 . W $ 33 a : II o o a e_- -0 nii a E z o i2 '1 Eli Y )n� ' 'g ..s e§ 5 8 55 a 5'G5 y 5 2 ag 26E 4 y "1 6t - 8 o - 1 ae .a.:.. 1 w ko 1,1 ^5- 4 /4: .1 s5 l� ..II I —x� I* 5 I I 1' G� p I �I °P Y �® � � s� / II I G ;, it e ! Al, II f k 1 II `1 o 1/1 i '/ / k / \\ a / II ok II u A' l lb I 6),!r. '- i 1 / vary cr W i1 ° ,,off ` w° e 4.1f) IP . i ,ill ;I age H : 1 ,et,N m€ W -- A 1 E_ ral _ ;II v 1 ;\•4 r 4 1 a A46 - I 'ilui � tellIMIMPOURINIINEIPIna 66 _ / lkormil ,_ „ LA, q Ft.. . 1. 1 m'' r 1444 • 'II P k,' li RI Z au 4;4 Or Mi MI 8 h ' :: i ,co ., , O ,, �` � . '" 1,t ‘1 _ 4-d—L :: �0r� ; � _� 1 _ u3�� u93e, 6 , '.I — i'",yjls,�% 5 a • 9 - s�� w e (£Z"ON"0/0J) 3/1N3AV2117(03J $ W a '& $ �E. �� W ''g l7 Ill g w a Z P O $ z _ d R NI oa ao g3 ;-�F � m 5 O 8 s W W a 7 ��o LAY pZ FW rq d�� �� - �a 2 N m IN °' a og.mE ohs J �� ., AOB $3 eBy o H E _ F F VN ,1 j e l'i 58 0 ilgii gNg!Rg gZINg g �,s u :w 2 ! 4 ! 'p= ag =s E Rid„`e 0 4 „€N; €smq.2:ENe PPsgig a g� i $I gR a [1 Rime = pro --wp. ;gi g `;4;;N-; $.o .1- ,. .-; .r .a s `a a g W=gm < 11igi 104egog& a €_ ads x' Yg g! ° F., ® g pi i-s s. a �8_� . ggs§s m RN1NRfip= =p a gm=- sasa.-g-. Egg €64 £g 664 is aP 5- 1-s i s,gg E g521 i pa4=z Wig Ey g E O €a €gg sw " gg g4. !30 g §§ § § 9 Ne NI a 1i f 11 s g gel€ O' € a'` 14'W.Ng a:g gir !_ a gm ON' e 2 2 s g - n . q i gP1 ` 2 9* ! RR,RiERg a NsoI Reg:24, ,N. gs, i! ggg s: ggg g sg" ", a� N a .110 g -w y a 1 s EiNR 6e 22 lig ;RN Rm gym � w �Y € ; " 8 1 _ 514w P4, LIN R= I O '10€ §8r zg; 3 Y Eg z El/ a R Y R. col�- g. 41 g " s g .'we 2 - 213s ie. 'gg W:, sg o gag o € € z g lag g Mggn 1 y igggp ggs-_X_ eR&=g-agga MI a ��o €6 EWE g o soy " a _ -g3o--€€4 - ah g,� �3a-�" Vie" s a? " € a a - ;' c I,,•; `-® � •`\\ //_ r—ids - „•,.._, , : gEi _ - + _ - - wI tea_,-- II\ V )l% ,..,- _____- i,',,,:--_ : ,,c,_-- 2.::),....---,,v.‘,, ,,,,,47.-4-4-,1/4v..7.,..-/-/ , -- -- I',IA, 5\ - 0 ,7` // _ . n 'u '' / �Icog • =_I_,� '_ti-' I `, -1" - II.;%// ! II' g 1 1 I;Iry i ___-,/,, 7 \ \ 1 4,1 i /ll' /',% ,_______A \ / 4 ,,, „ L,.. ___,- II ,,, „ ,.... {,,I _ I rr ti �� �" ! .�® a IT;I ,'�I III i ��, S ` A , � d ----,1 f;1; ' ..-;/./ - MP . i .g ) ' Ohih L_ _ 1 . I ' of l4 s i mmi 'B- ; I I „�II ,, �� „ I , I 1�.�� * 0 E O I a a I - u _________-- '' 5 (£Z'ON"02/"0J) 3I)N3AV 2IV03J 0 W $ 4 EM Po2 pz az� W F 611 pEo o o cc Et , i � ____IT-___ '2g g $ 'la L o O g - m N Od or g cc- , , , s , , , , , , .., „ , „ ,, \ ..., , , O „ _______-- ----- ____ R " ,3 H ,3 h �, p ; — ooig= , III �, e / y� ', ;I - ' / ,,, _ { / �_ i . ��.� :ice aD ,,,/ � '� // to II II II */\ /,,' I,* '--, pfr PIO,0 i // Irr / '''' L 11 \ \ I / // / / X ; I ,;7 1 if lel k ii ,i' ' , , I \It\ , , .... I 1,. , i, , ,/1-' ''k / / Jr' I \\ ",,,,,,1, „ , , u ),,„/ s., ii: 11 11 ,, 11111 ,„ „ H ; , \ 7 tii . ( k /,- ‘‘. j‹i -'' , 11 II/- \\______,/,/_/ g 1 I / i -/- - 111 V of .E d k 5E i _if i / . 1 - ':; 411)_// Ki-:-Arti---=----7'*vaidw'''''' -- lit,-, ',,,, ',, III - a, o' "� Z- H I I � '. Oam _? . Z -_ i mO&o .s s w (£Z'ON"O?/"OJ) 3nN3AV 2/V03J O -LFLmu,u_i ',,14ffNI8 g°I6 11 C20;I u0i_ i=. L5u,'z 2r8 :0EA eg1'gi 1ielA 1ielA , EM zi'W C? ‘ '-'2•-2,4 r ''', iifE"4.. I! '5 0 !. .8 a - „ , . . . il mm al, , 6,4 2g I AIi ge, \\ \ 0 H \ I A\ sss \ .5 g 8. gt es'E 4 Azg gg t 1p ,E EEE E Eg ;•gg . A g§ R,,,, mE. 10 5 2g. a g P8 g' 8 8 .8 ;P. \ N 71 LI ;;, 11 tEP. 1, , gE 3., ''., --. ,n q . giE 1 qi A.1 g g Mg •—•,•S' h i p 4h 0 . W il 1 PI " W ip A MI ,- 1h n g5g vn . m g o, vIa 1 . 1 # , „„ • „ I I* * . - „ --- „, 0 / 4tE 'y j h ,/1':.11_____ / ct , — -/-1---, 1 m \ __----- Of / / , , ,____,. ilk / l - .------ / Ow. . r! /E ----"'--------*/ , eighl, ":4 / . \ / . ,.E. Mg82A 0' ail: I „„ 1 \,:-. 4 ,''' / —---I ----' LI* '`:\ , / // 1 HAEH l' I .lk : /% / 7 / / R g ,n'IN._ 'gj /"--------, Eg RE, " i / i' acIP / 'll% \ \ • ilk „,Y / / (01 V el!Eg 0,(1 4 4:1 I 1 / 1 .41,1 E. 4 gdig L4 I __I *- / // . s ,, E•ga88 g, * / /// ii in 8 4( / /- q 'L--_,1 1 1 1 1, q i 'H ' 11 ICA II: La r.,36n.:81.1 1: 0 r / 1149I gg !T iii ! Iip, g El, ...-,....,::. MII sil ' ;* 1/ \-0i , =InaM , N=,Mgi''' / 0 •' I 1 ' : g''' " / L * / ---...........,____ .„„______.-- / tk_ .!...,„ • Ar .EL, . 438 2g g 4- •73.' -88- , ;' 3 F---.g 11111045 El U'e'D E qP Ul % I 8g Ti el gE 87 5,;,F, 11 , a (EZ'ON 021-0_7) j 31711I3AV YV033 R . w . w CI w-I a d a I EM P0,1li a 7gw w a 0oaWa stil "2z az� a 3 w> s " mm - RN €mN 2 $ 3N- F _ mit�JJ p g $4, dx llExp, 1! os g g :,J € 2O g P55JP p.mE is W " We / m / / - .. l� r O w' 41,,,,,--L'ill 4 w24 . e , ° s 0 a x -Niiii g wx,a gH g,` s e 1 g 3 Is I0 IN o 1 as 41 Ly o ii is n r gran 19 a o w A _f 1 w3 20 /� s •a1 a m4 1 g p : 1 P i E a 5 'm < i €i sg 0, g rq ge e a n 3 3s s�� m ma €s€€ m$: h $ 9. Cm ¢a oc g4g o��. . c e n = a R � D u 4D P 11 ; g '1°0 ellO N : oeo ;* ; 0000 . ailt, gyp- - � / /i is - n ..�/ // m g 4 k 4 _ e .ice;= xC' \�'�C 1H" �M g I '6 >S'® / / /' 6 h gr&.;es /Y �' �� H �"Y p � "z .�6_ __ fie , .�' ielp A\#'' ‘1111111" 161K X/'' `, .> `�' 4,�' c"0° // \ P' / ag / I I 1 li iii 4 Aiiir"g-, \,•,-\_ , '.:::iv. ..„..-- / ,:,,,,,, 0 ( -.--;:, el—J._ • , mOte Igo ,42 r At 4 \• ,,, ° 4iw • ib aa a 6 i1 18ifP '!" ' OA ., /' / §a`` '5 w / / I I gIO g`;lw 0 ��g ego / IFI din imp '� Q t. / a y m iiin im Sig ° \ /t etl c �I11 A m 1` / a // etp Goo /$ �I rrt zc f' ss �1 , .ilv I�. l.1 ( 3p 11 :$111a! 0 §1 _-j CV- / Nioadiai g „ 5 , / � t (iN 8¢ `1 0 g iP vap / . it ha � € ! I re / � v 'k qi . I' / yLi 'I 1_ c/ 90 w • P MUD: 3 - ;b 4-',.' ' / F 0 c w / r 1 '1 a .�J ... w. 9i s ¢i$$si 6 e 3 O B' 1 / a'.`a� .i III Sao42kRingq ig " hi ' * ei °I' 511/ kk;,,,, u) 4D 2 :: i 4. 4 t 0 / V_• = B y gg N Lei_ ' Y e� gw p�+I` Y 2 1 I I P�Pi 1 __ 1 21 !1 2 ir',IT ,r -r o' Wit: a1.1 rEp m ado gat DF e o L i• f/�/�fn\■ \'rL� m .sM €- 5e gis .:. /.A�iL`�i�, .. a e-�'• 00 -c .w,...................e...�.�w r Atezzamove, • egg 11; qR ;10 -=— W Ir a ,1 - .gig z dl ib ex - ,T o E. s—. O z i (£Z"ON'0?/"00) 317N3A b'2/V033 y.,. 1 1.. > N moo E i i ;:'• ;F a II ,.. I cn a) I /01,71tilf,..) 40 •..Iti on .. - 4 .� t4►, .,,,,..: J U. r y 0 :i, ' N J/ il.i t ,----- , 4.;4„, m•-- ,.,•,.., •. . IA 14. IT`S ..:. 0"IC aim • - ill MIX ' f ft..-• : I f. ,fir !I „� _ ' ' .'6. +f i IY r,, fir,, • o I )011 iiriaw ! oita for 44ibli, 0 .,,.,r .. ire ;'- f r~ 1• 1...r4M'- ' ".. f Ci • r .,. P. •, • ..tu .0*.,4(1.0 / e . .• •= '4'i`I.. *.& ` Na ` ?t• r ; a) L.••- .�..�f •y Q o i rr , • y� .N x -- ok N ti 4 y • - •'! _.S 1 0 hi - �• cg 1r4f *• =.r. tTj cM ,k' x *� � a w G ' Ir 1 po aniii\.(-- , ,irm,%.. .. i. ..,t, irti, 1 .:.:,.,.4.. ...:rz..„4,....1,..,. . . in14„., ,,_, � s y R • • !fi t �I I— i l M■M - ;- {L. r a, _ L.— .i.. fiti..• 121... .. r . :,., 1 ,,,,., -.:-....,. Tr..,,,.,,,, . ., .. I f 1 ,. . Hr • , _. 10 N V• - II.-e M INana i NotionaLsmo L 0- "' �„ l 13A31-NVld 23OO14 0 ONIz'32lf11O311HOIV IOI 1ON— ��a Hr g w ; 33br1d13N2IVIN 3Jald d3015 Q 0 0 0 ® O e0 O O k oo Ao k Ao off, Ap aA 1/.0: n e .o E n'e .0 e n e /o/1 .e 62 1 z} I 1 1 1 I4---L. m\ a1 1 1 I I - 8 8fl Ns =s 9 - s o-1-- - - 1 1 7. 1 1 -.e azL.o-. w l ad \\'! - - lid - - Lam! ..4 1 O7 / 1 / 1 / 1 1 .e a wee.ez - , T T T 9 T T 4D T T I TT I I z,+ 1 1 1 1 1 I I I I I 1 1 1 1 1 ilk ilk A ilk �33 1 d 0 4. � °O 1 0 1 0 1 P 7 — — — I — O I I I I I I I I I I I I I I I _1_ I real o I I 1 1 1 1 I 0 0 ©© a NOLL°n I9M 3`-" °°°' .•= SNOI1VAd-13 2iORi31X4 N0 ONI'3ilf11O311HONH w IOI1ON— ��a Hra ; 33V1d13N2IWl 3Jaid d3aia ihi p WIa I ale 3 o p -. ola - s =a _ _ anV o1 '-i a 1 s Lg I I og I F ' II I I Hi 1 .1-_ I I I I. I I I I I I I I 1} 14 C=41_i i : �� w I :1: 11 I I LL 1 i 1 a 0 (n- Lc; 1 0 1 1 1 1 1 M - J A I ii 2 o I I I I I f I I � I I wy w p 1 �I m 1 1 1 1 1 � Or ® � ` i wf = I ® I l , aW W I 1 v I 1 � — ' Q � F Nill I I u F 1 i uo g / v'o 11 1 p i a ° a » ;g 1 1 1 E_ g 1 go Q w "s ld NotionaLstte0- • r- .�s�.- S3A1103dS2i314 NNE ONI aniO IIHOHV 2iOd ION— rci w v; 33Vldl3N2IWl 3Ja1212o w f< Iiiilim ., ; 77\ • ► Fff PR r' VIII • tffi � g 0 Qq. `4, 1 1 .$ AI . u F *l rc rc 1. r►r , :; ill► II , % 1MN , ,,t.4.::,.T. ,\::,,,, , I OT .. E MI IMIM R+ iiif Ai u. % • y.7% �1 I M I-� !..g> p . # 1111 W / \ tad \ fir r1 A y 1 E g 0 ... .... ....• City of Apple Valley MEMO Building Inspections TO: Kathy Bodmer, Planning FROM: George Dorn, Building Official DATE: April 16, 2019 SUBJECT: 7477 145th Street Cider Ridge Marketplace • SAC determination is required from Met Council prior to permit issuance from the city. • Geotechnical report boring log and Special Inspector Agreement is required prior to permit and soil corrections on site. • Submit plans to Minnesota Department of Labor,Plumbing Division for review of proposed plumbing,roof drainage, sanitary and storm design. • Trash area is required per MSBC 2015 1303.1500 Subpart 1 requires recycling space in accordance with Table 1-A on plans issued for permit. • Separate sign permits are required. Structural drawings will be required for review. • The City of Apple Valley has adopted the 2015 MSBC 1306, subpart 3 Special Fire Protection systems. This section would require the building to have an automatic sprinkler system installed based on occupancy type and square footage. • The allowable area and building heights will be determined once the code analysis has been completed. • A grease interceptor may be required for this project per City Ordinance Chapter 51.08 (B) (d)based on type of occupancies leased. • Platting of the property lines must be completed prior to permit issuance. • Per MSAC 502.4.4, the access aisles for the accessible areas shall be marked with a designation sign that says "no parking. Review areas under consideration for accessible parking areas. to Apple Valley Fire Department MEMO City of Apple Valley TO: Kathy Bodmer-Planner FROM: Brian Kilmartn, Fire Marshal DATE: 2nd February 2019 SUBJECT: Cider Ridge Market Place Kathy, my comments are as follows, - The newly constructed building will need a Fire Suppression System along with a Fire Alarm system installed. - In the exhibits submitted there needs to be proof that a 47 foot fire truck can access the site. Brian Kilmartin Apple Valley Fire Marshal bkilmartin@applevalleyfire.org :.. •:..• ... . CITY OF Apple„ ValleyMEMO Public Works TO: Kathy Bodmer, Planner FROM: Brandon S. Anderson, City Engineer DATE: April 25, 2019 SUBJECT: Cider Ridge Marketplace Site Plan Review— 145th and Cedar Kathy, The following are preliminary Engineering comments regarding the Cider Ridge Marketplace Site Plan dated 06/11/2019. General 1. Drainage and utility easement shall be dedicated on final plat over all public infrastructure. 2. All work and infrastructure within public easements or right of way shall be to City standards. 3. Provide a narrative of how the buildings will be constructed and any impacts. The narrative shall include the following: a. Shoring(if applicable) b. Material Storage. c. Haul routes to and from the site. d. Phasing Permits 4. Provide a copy of the executed Encroachment Agreement with Magellan Pipeline for work occurring within easement area as indicated on plans. 5. A Dakota County Right-of-Way permit will be required for work within the Cedar Avenue right-of-way. 6. A Natural Resource Management Permit(NRMP)will be required prior to any land disturbing activity commences. 7. Underground Storm water Maintenance Agreement will be required for the privately owned storm water treatment facility. Site 8. Final site plan shall be reviewed with the construction plans and approved by City Engineer. 9. See attached Memo from SRF regarding the review of Traffic Impact Study. 10. Preliminary Plat shall indicate required 5' and 10' side lot easements for proposed Lot 2 block 1. 11. Additional sidewalk along the south building elevation is required by Fire Marshall. Grading, Drainage and Erosion Control 12. Provide overall site composite Curve Number(CN) on the plans. 13. Final grading, drainage, and erosion control plan shall be reviewed with the construction plans and approved by City Engineer. 14. Outlet from drive-thru cannot directly discharge to Public Sidewalk or in ROW (Cedar Avenue). 15. All drainage swales and turfed areas shall be at 2%minimum slope. 16. Roof drain connections should be shown on utility plan. No direct discharge with building/roof drainage will be allowed to ROW and should be connected to storm sewer where possible. 17. Show all emergency over flow(EOF) elevations. The finished floor/low opening elevation must be 1' minimum above the EOF elevation and 3' minimum above 100-year high water level. 18. Provide soil borings and geotechnical report for the proposed underground storm water facility. 19. Proposed curb opening for the new parking lot to the north should be directed to an infiltration basin or storm sewer. 20. Provide details of construction for proposed underground storage basin. Sanitary Sewer,Water Main and Storm Sewer 21. Final locations and sizes of Sanitary& Storm Sewer and Water main shall be reviewed with the final construction plans and approved by City Engineer. Extension of Sanitary Sewer and Water main that serve more than one lot shall be publicly owned and maintained and be constructed to City Standards. 22. Provide additional drawing showing required hydrant coverage for site along with proposed water main connections. 23. Domestic water and fire service shall be split outside the existing building and the valves shall be located 1.5 times the height of the building away from the building or placed in location readily accessible per City of Apple Valley standard detail plate SER-6. 24. Direct discharge of storm water from proposed culverts/FES is not allowed. Connections to existing storm sewer should be provided. CB3 should be routed to CB2. 25. Additional Gate Valve and Hydrant will be required at the end of existing water main along 145th for future connection. Future connection should be extended outside parking lot limits in SE corner of site. Additional valve or curb stop should be provided in accordance with City standards at existing service to proposed Lot 1 Block 1. Sanitary sewer should be extended past driveway at this time to prevent driveway closure at future date to make connection. Landcape and Natural Resources 26. No major tree plantings shall be located over any underground utilities. Clusters of trees shall be used near or around these areas instead of planting in a row. 27. Plans should indicate replacement of trees removed in Cedar Avenue ROW. Memorandum SRF No.01912482 To: Brandon Anderson, PE, City Engineer City of Apple Valley From: Tom Sachi, PE,Associate Matthew Pacyna, PE,Principal Date: June 14, 2019 Subject: Jardin Center Traffic Study;Apple Valley,MN Introduction SRF has completed a traffic study for the proposed Jardin Spanish Immersion daycare facility in the southeast quadrant of the Cedar Avenue/145th Street intersection in the City of Apple Valley (see Figure 1: Project Location). Additionally, this study accounts for the proposed adjacent development located approximately 250 feet east of Cedar Avenue along the north side of 145th Street. The main objectives of this study are to review existing operations within the study area,evaluate transportation impacts of the proposed and adjacent developments,and recommend any necessary improvements to accommodate the proposed development. The following information provides the assumptions, analysis, and recommendations offered for consideration. Existing Conditions Existing conditions were reviewed to establish a baseline to identify any future impacts associated with the proposed development.The evaluation of existing conditions includes turning movement counts, field observations, and an intersection capacity analysis. Data Collection Peak period intersection turning movement counts were collected at the Cedar Avenue/145th Street intersection the week of May 20, 2019 during the weekday a.m. and p.m. peak hours. In addition, observations were completed to identify roadway characteristics (i.e. roadway geometry,posted speed limits, and traffic controls) and driver behavior within the study area. Cedar Avenue, a principal arterial, is primarily a six-lane divided roadway immediately adjacent to the proposed development, while 145th Street,a local roadway,is a two-lane undivided roadway with turn lanes. The posted speed limits along Cedar Avenue and 145th Street are 45 miles per hour (mph) and 30 mph, respectively. The Cedar Avenue/145th Street intersection is signalized. Existing geometrics, traffic controls, and volumes are shown in Figure 2. ONE CARLSON PARKWAY,SUITE 150 I MINNEAPOLIS,MN 55447 763.475.0010 I WWW.SRFCONSULTING.COM , r •■ �� t-ter L 1 =/ t l/- �`I _0 I rp. - -.. ', r �.. / wJ .4.RKC?J r ! r, F r �_ r � / - P. ram CL>A • r l fr / r -_,...- 111r"-. -1_ -.1..1._ ...,,we:- 4ivoi. :. ;/;k:.42..:_.,...-- ,....101k• ._,* , s .. + t A _ is` • _ •�.J v ` I + �. .. , Adjacent Site w . �.5 t.'0- `� 1 �'.L I: : - Location - �`. f r N; ^ �. • - —fit - ., ir* yR)_ 145tf� Street _ _ a) _ A:.; • •, J r �ri� til 4.•P1 - > - 1 _ a 4 = ►r t ,,,,. v., ,,,,, _ k . ...k, .. ---. E,3 Q .�- .a i•. r •t . _ L— Project co 1-- ,.(Location __ �' ,.. f + Y . "r17,yr r':' f r Pil P. Lr r li ._-. i { ? Cf*' r .4 ■ M 4 (_ air .Ir. r.--l.-` 0 42 T , E a 1 !-et-rjja _ : • . _ _ r. .� _ n`r • .✓; mo. 1 '� t,j �'nLL b .. r k g7 .. h ' _ ti, Sq f - .C r ___ .. T _ 0 . -Li- ;..-.1. .., 7;i lb; ". r - Pt �. l ■ .-• fir" r �r�� '_ N 147th Street T ,.. _ - • j _ Ei o _ .41 triii Project Location Consulting up,lnc. Jardin Daycare Facility Traffic Study Figure 1 City of Apple Valley, MN 01912842 May 2019 Z r'', r h .. .._ .. „ .....__ ...._ = .. , 23 , -- " `.- I •.r -�.w ` Adjacent Site 17 7 E.s, 5 Location F ....,. ..- .._ r y 9 ((ram- • .c � �SION u�•.. sr: . TailF ni rnc> v L24 (31) } 'arrim ' itr 145th Street 3 - y (11) 10 I I I (95) 86 �- r _ C L1116.04.1kkk, 1- ..�.. — a m °_ F CO 15 ' 'k i 0 :." on ii. I i _I H c I __ f v it iti - 0 :,.. - - , : . 0) „. - . I , 2 ter in. >, Y ,g., t.r. ..ip, .t (��. Project fR) Location o U M lik.._ .,... a) P4'/ARI 11111 V - l I —_-- , a - I1till I Existing Conditions Consulting up,Inc. Jardin Daycare Facility Traffic Study Figure 2 City of Apple Valley, MN 01912842 May 2019 Brandon Anderson,PE, City of Apple Valley June 14, 2019 Jardin Center Traffic Study Intersection Capacity Analysis An existing intersection capacity analysis was completed for the weekday a.m. and p.m. peak hours to establish a baseline condition to which future traffic operations can be compared. Study intersections were analyzed using Synchro/SimTraffic (Version 9). Capacity analysis results identify a Level of Service (LOS), which indicates the quality of traffic flow through an intersection. Intersections are given a ranking from LOS A through LOS F.The LOS results are based on average delay per vehicle, which correspond to the delay threshold values shown in Table 1. LOS A indicates the best traffic operation,with vehicles experiencing minimal delays. LOS F indicates an intersection where demand exceeds capacity, or a breakdown of traffic flow. Overall intersection LOS A through LOS D is generally considered acceptable in the Twin Cities Metro Area. Table 1 Level of Service Criteria for Signalized and Unsignalized Intersections LOS Designation Signalized Intersection Unsignalized Intersection Average Delay/Vehicle(seconds) Average Delay/Vehicle(seconds) A <_ 10 <_ 10 B > 10-20 > 10- 15 C > 20-35 > 15-25 D > 35-55 > 25-35 E > 55-80 > 35-50 F > 80 > 50 For side-street stop controlled intersections, special emphasis is given to providing an estimate for the level of service of the side-street approach. Traffic operations at an unsignalized intersection with side-street stop control can be described in two ways. First, consideration is given to the overall intersection level of service. This accounts for the total number of vehicles entering the intersection and the capability of the intersection to support these volumes. Second, it is important to consider the delay on the minor approach. Since the mainline does not have to stop, the majority of delay is attributed to the side-street approaches. It is typical of intersections with higher mainline traffic volumes to experience high levels of delay (i.e. poor levels of service) on the side-street approaches, but an acceptable overall intersection level of service during peak hour conditions. Results of the existing intersection capacity analysis shown in Table 2 indicate that the study intersections currently operate at an acceptable overall LOS B during the a.m. and p.m. peak hours with the existing geometric layout and traffic controls. No significant delay or queuing issues were identified. Note the existing westbound right-turn 95th percentile queue is approximately 30 feet with average westbound delays of 20 seconds. Table 2 Existing Intersection Capacity Analysis Intersection A.M. Peak Hour P.M. Peak Hour LOS(Delay) LOS(Delay) Cedar Avenue and 145th Street B(13 sec.) B (16 sec.) Page 4 Brandon Anderson,PE, City of Apple Valley June 14, 2019 Jardin Center Traffic Study Year 2021 Build Conditions To determine any impacts associated with the proposed development,year 2021 build conditions were reviewed. The year 2021 build conditions account for historical general area background growth, as well as the proposed and adjacent developments. Background Traffic Growth To account for general background growth in the area, an annual growth rate of one (1) percent was applied to the existing peak hour traffic volumes to develop year 2021 background traffic forecasts. This growth rate is generally consistent with historical trends within the study area and future growth projections for Dakota County. Proposed and Adjacent Development The proposed development, shown in Figure 3, is an approximate 12,000 square foot (SF) Jardin Spanish Immersion daycare facility that can accommodate 138 students.A driveway is proposed along Glazier Avenue located approximately 625 feet south of 145th Street. Additionally, shown in Figure 4,there is a proposed adjacent development located along the curve where 145th Street changes to Glazier Avenue, approximately 250 feet east of Cedar Avenue. This development consists of a 2,400 SF bank, 1,200 SF coffee shop without a drive through, and a 3,600 SF retail space. Trip Generation To account for traffic impacts associated with the proposed and adjacent development, a trip generation estimate for the weekday a.m.and p.m.peak hours,as well as on a weekday daily basis were developed. This trip generation estimate was developed using the Institute of Tranrrportation Engineers (Il E) Trip Generation Manual, Tenth Edition. Results of the trip generation estimate, shown in Table 3, indicate the proposed development is expected to generate approximately 108 a.m. peak hour, 109 weekday p.m. peak hour, and 564 daily trips to/from the site. Table 3 Trip Generation Estimate Weekday A.M. Weekday P.M. Weekday Land Use Type(ITE Code) Size Peak Hour Trips Peak Hour Trips Daily In Out In Out Trips Proposed Development Day Care Center(565) 138 Students 57 51 51 58 564 Adjacent Development Drive-in Bank(912) 2,400 SF 13 10 25 25 240 Coffee Shop W/0ut Drive Through (936) 1,200 SF 62 59 22 22 1,060(1) Shopping Center(820) 3,600 SF 2 1 7 7 136 Total Adjacent Development Site Trips 77 70 53 53 1,436 Pass-By Trip Reductions (-57) (-57) (-27) (-27) (-1,015) Total Adjacent Development New Network Trips 20 13 26 26 421 (1) Estimated based on peak hour percentages of Coffee Shop with Drive Through Page 5 II II • zf 1011111. Extend concrete L Trash\ I I I I I I I 1P :,,:,:.°_,. Enclosure \\\\ I 1 1 I' h 2 Existing Buildin• 14605 Glazier Avers, y ,// I I HH I I d g1 £I b b I I I I I II ru m1 z1 0 — I® N�N -`o $ zra-e re• Y U 0 _—__—__—__ __ —ew Prop.), __—__ __—__—__—__—__ __ (7 co d «� — — — — — o ■ ■■■■■■■ PI,o 2a a �,_o• _Building Setback �� iT) Stoimweter Vona j _ - I.N ` 5 1®% m/�� n k �`^�_ „Iremaeamie t 0 ry Parking lot with _ 1 7 F`: 4' �;: ' 111 2ai a ells m of 1 1 1 \ � 24-6' / / ,r 16'-8' Playground F I 1 a �, Proposed Jardin } 2 I1 -, a Spanish Immersion - ? R Stormwater 1 Academy Facility _ Y h y @ L.L 2 ory&iltling:12.,94 GSF ~ pond xterla 1 f\�? ewamgrom«mc6oa2sPllal I� J6 crash U g w} (Enen«race d snarl«walla) EnclOsu a N T os •m �� I•.1 �O o `. I ` CON 1 MN 'Om 1/ 1W I ad, 1 IN N �e�� i � ■■■■lam ' III■■■1• ';rollentrt.6.-Ir PO 9 III a` K6 3�6 6 6 6314„ 6„6 :6-0•n�.�a UT,ne \ I ill t.4 I Development Site Plan 9 Consulting Group,Inc. Jardin Daycare Facility Traffic Study Figure 3 City of Apple Valley, MN 01912842 May 2019 1-t'IN i I I _ _ I / liF / / \ 0,,,,, IT, INS-MED.PROPFAT(LNE -. - o o o o o o a \ x gli. \ 91, ---'=-Ir --------\ ' HEMPEL & * * _ -----,,--------_* • * *Ar***- _ IDS CENTER gmesinsiimeni "'MVNE7POS.12,EatTX"'. ../ , . -, 4fr ;, ,,, i. 4 i 11 1 '-:-- 0 't; i±J. N N ! . . I ''''''' : ' i 1 ® N 'N ,:,,)A,- . 4,1;,„,/0,,' >,,,, ., 1 11,01f CI- CIADDIANSIT1011 ,',.e. N .4 7-i1.911 N _ s<Cy% ., EZ0=11ZUNTABLE ..., je, 1• E'L°SURE.p. IliF,), ,, -Rs. CUR9114,11111,.,')/›.......111001 CIDER RIDGE N 7,7.- 17111 _ .,'"Nsoumes ( Z\ , , • - '''',',79,Eor` 1 MARKETPLACE kaicim N 0 \V /' '‘',.., L; 1 PAVEMENT -.111P. i /' NNs 1 ' , N , ,/ ' ' -* '1 g'1 l ---- APPLE VALLEY Ci \V"."Irlp;4:7 ''' MINNESOTA 4 '‘N -ir :J , L) A( ille0,‘ ,,,, /N ,=, =,.T., N/1,,,‘ ,, , ,,,,EXISII.NG PlNCRETS 1' 1r'-1s. -wir -.' , --' _.....- `- MEC URB 0 1 11rW .isiz . „,..E ,/,(:. i „ .."•... III SIDEWALNJOINT 11. . .11X,1111M017k ;-;-,,,Illk-4=----- -.._ .-----__ wz,...- , .\„.... .,., ft \ ',- igh ACCESSIBLE PARKING ,';.1 ' SIGN IN, / \X, , '), S.LIWA*47/1fr 1\...Ilifte''''''' ., C, / .. , ... .. SITE PLAN REVIEW i _1111*(11M.lijalMallik. N , , BUILDING \toe tak zrz 7' \4 / r °VE111' 1W'Vli IIA.- monlitlit '' ___- //' 4 04/22/2019 o I•\L , CONCRETE RAIMENT, 101.11- ny 11111=1_ IIII,E.1E'1' , ' 0 1`.. 'Iv ',4tL 1), .44044444, ,,,E .44 0_ - ." SIDEM1/1 JOINT e .i. „,RACK N,.1e1. ,,, '.,* SITE PLAN NOTES CITY 001.1.4 PLAIIIIING.A1.1011COHNENTS 011tle Q ... N, i =1, I UNDFRGROUND N 1 1 s .. 1 01.1ENBIORS SHOWN ON NIS PLANARE110 PACEOFCURRAPC ERERIOR RACE OF BUILDING SHP.RESIBLIIML MM. 'C - MORAL 71111111 1B MP° AND VIPUI 1,1 C-501 ,I= ' N, N INFILTRATION SYSTEM . . ... UNLESS NOTED...ISE SEE C.301 'Mr' ,..1. 'MI ,,..,,,,, , " /A, I Sle.. 2 IMET AND MAM1 EXISTING CONOMONS FRONDE PROPER TRANSITION AS NECESSARY 1E' 4.1 .-BPNK&BUSINESS do I 71,Gr.„ '-.,i® 1 ',.' -.......4,,..>,„, 9 ONSILE CURB.BE B012 CONCRETE CURB B GUTTER UNLESS NOTED ' N: '--\ I i' 'S EXISTING CONCRETE 1 7,130 I-SF. ; '` N I WALK , .„.... 4 la,,C,UZSo;010141.1VE 3/41EVANSION JOINTS KEA RIAXIMUN OF 100,11.CONTROL JOINTS,A "N ii , I 5 ALI PARKING STALLS TO BE PAWED WITI1,11WOE WHIM STRIPING ACCESSIBLE MECUM BE PAINTED IN MITE MD ACCESSIBILMAOCESS AISLES110 BE MIMED WITH A 4,10E WHITE Tu E -101 • ACCESSIBLE Ank larj ,.. ,,:, / I N <1 * N, PAINTED STRIPS 10 HCFIESON DEMERANG A11450ECASS ANGLE TOM.WI,i NO PARKING' ‘N Lil > ..,..,„,„ , ., iii D.B.A.f,gEr -.51 ,,,' , , I i .,, N MARKED NEAR hEORNE AISLE REFLECTOR.,PUNT SHALL COMPLY WITIOND01,542 I PROJECT SUMMARY OD 1/ 1 LI i,i,1 4. ,\a 1 ', / w' I N.,> N. ,'/ AREA SUMMAR. -' I 1 .'. PIS.8.ON BUILDING IN A; 'r.— " ' , ,rN N All * (f) N I / N .. Til=turg="4'"TREE' " i'Lrgr,OV:gi 137 1 N .",, i RS CONCRETE WEN.1111:11 LI •_. 1 1 BITUMNOUSPAVEME 1,1 0 =It I ,a.' ,,, -,, / / LANDUSE aiSTINGAIREA PROPOSED AREA -0 S E CTOTZ II7 SECTION(PIP) . ; N N, Y. < 1,1.‘,... N -, illIMMIM k RISING... / / I 1/4E OF EASTING N i /'N 111 PAVEMEN,ALIV DRIVE1PARIONG) 48134 SF 115‘) 53 ON VIM° (0 -•illak. K J i CURB N/ / N TOTAL IMPERVIOUS 84 Z27 SF1209,1 MIS SF12.19,1 ,„...„. a® ,,,...., 2IGN g pp,p0,BD,ILNy I VALLEY GUTIER 1 gi,....aci- I'—-'7 IN , PERVIOUS 20,411,801/0 23,612,SE1.1 -'.•1, —— ---='-----,----- ''''AA E.E.B11 LI1E Of EXISTING .qv NUM COVERAGE .''4141.t,_1,4p°41 ------ =-------,„-_„-::t--- ---'--:---'-"--.:---''":'-------,----,...L___ I STOP SIGAI-7'1 ' II 0') ----- ,........... LJ- I EXST.CONCRETE ----11'1"zji11;- - -L-*r - - ,/11 , PARKING SUMMAR. REQUIRED PRORCSED -51-• 0 MOM SIBEIVA.'111'"u` ' 'T.I7 N1/11111- ../ L011 2 PARKING 40 STALLS SISIALLS 901 N 3rd STREET,SUITE 120 MINNEAPOLIS,MN SSEI01 - -- ' SHARSDPARKING FOR 2 LOTS 105 STALLS 103 MALLS el) © le 1..../1 N 1\ N 2 8%13 5 ACCESSIBLE STAU.S I axrzo ACCESSIBLE STALLS 413 nIA 5.SIALLS CERTIFICATION 'SIDEWEAL7 N N 51(1)(ED STAND.D.STALLS ‘,,,,,, i N i 3 9%13 5 STALLS1PROOF OF MOGI 4.91/1211 STANDARD STALLS 1PROOF OF PAW, FaF1P'11./..7.a.0361=.0.. 145TH STREET N csi \'''',\ s's .1 , pRup0sED,,,E 3 BM RACK,6 SPACES ;01 00 cr ,4= l's N LEGEND N ,- f..',1 CONCRETE SIBEWALWRAVEMENT 6 e ....... FEAVY DIM PAVEMENT REGIS:MM.NO 18914 0.2.010 o r i '',‘,',,, \'‘,\\ SHEET = WV BITUMINOUS PAVEMENT C•1 4" I I ';,,, 13— I 1 ,, 1 ,, 1 :1 '1'1\ ,l,' ii 1 II N N m MILL AND MERU,0113111.PAVEMENT = PERVIOUS AREA SITE PLAN. ' • .7.) ' I eT. SITE PLAN Lill .., '': "aWeat ,OInlIg 1 ,1i FEET C T ° HEM19001 2 : _ Adjacent Development Site Plan all kii I Figure 4 Consulting Group,Inc. Jardin Daycare Facility Traffic Study City of Apple Valley, MN 01912842 May 2019 Brandon Anderson,PE, City of Apple Valley June 14, 2019 Jardin Center Traffic Study Results of the trip generation estimate for the proposed adjacent development, also shown in Table 3, indicate the proposed adjacent development is expected to generate approximately 147 a.m. peak hour, 106 weekday p.m. peak hour, and 1,436 daily trips to/from the site. When accounting for motorists already traveling along Cedar Avenue or 145th Street that will now divert their trip to the proposed adjacent development (i.e. pass-by trips), the net new system impact to the adjacent roadways is expected to be approximately 33 weekday a.m. peak hour, 52 weekday p.m. peak hour, and 416 weekday daily trips. This estimate does not include any multi-use or modal reductions to account for patrons that live or work within walking distance to provide a conservative assessment. Trips generated by the proposed and adjacent developments were distributed to the study area based on the directional distribution shown in Figure 5, which was developed based on existing travel patterns. The year 2021 build condition traffic forecasts are shown in Figure 6. Intersection Capacity Analysis To determine if the existing roadway network can accommodate year 2021 build conditions,a detailed intersection capacity analysis was completed. Results of the year 2021 build condition intersection capacity analysis shown in Table 4 indicate that all study intersections and proposed access locations are expected to operate at an acceptable overall LOS C or better during the weekday a.m. and p.m. peak hours. Table 4 Year 2021 Build Intersection Capacity Analysis Intersection A.M. Peak Hour P.M. Peak Hour LOS(Delay) LOS(Delay) Cedar Avenue and 145th Street B(16 sec.) C(20 sec.) 145th Street and Adj. Dev.Access(1) A/A(9 sec.) WA(9 sec.) Glazier Avenue and Jardin Access(1) A/A(9 sec.) A/B(10 sec.) (1) Indicates an unsignalized intersection,where the overall LOS is shown followed by the worst side-street approach LOS.The delay shown represents the worst side-street approach delay. During both the a.m. and p.m. peak hours, 95th percentile westbound right-turn queues at the Cedar Avenue and 145th Avenue intersection are expected to increase by 20 feet (i.e. approximately one (1) vehicle) to a total of 50 feet, but are still expected to be accommodated within the existing turn lane storage and are not expected to impact operations along 145th Street. The average westbound delays at the Cedar Avenue and 145th Street intersection are expected to increase between seven(7) and nine (9) seconds during the a.m. and p.m. peak hours,respectively. 95th percentile internal queues for vehicles exiting both the proposed and adjacent developments are expected to be approximately two (2) vehicles during the peak periods and are not expected to impact internal site circulation. Note that the 95th percentile queues along 145th Street for vehicles entering the adjacent development are expected to be between 20 and 30 feet, or one (1) to two (2) vehicles. This is not expected to significantly impact operations along 145th Street. No mitigation is necessary to accommodate the proposed developments from a roadway capacity perspective. Page 8 f 'F. 7 1.. 23 { 't'^ r T. 4. JY r • Ft'- ' 1 P'if if r+v. -- 7 fo .. tr.j 145th Street 20% 7Ar ..'"' W ,,A .>_ • I I N , , , — v — rA,�r 'r f r �r t „.„0. .._.,- . f _ __ . , 700, _ ;f .. r — __ 7- it' „^s-,--- — r.^ -a 'e,� o P i— • c - - s • t ' I I_— lk .tom ' ��r 1' v. - as n _ If I./ Ki T..r. r �,47th Stree T • J _ d .'i - _ ' 11 tiii I Directional Distribution Figure 5 Consulting Group,Inc. Jardin Daycare Facility Traffic Study g City of Apple Valley, MN 01912842 May 2019 /� I I .... - ... t " a+l••: z r. . I .. — j RKQ✓ a "IN, y�- I . 23 ` • • �:- a>A _ - iF. • ' Y Z iilmir � •1i' N1 IY • ■ mi - -17:442:1475:: • 7 . .. . 141 a /,,, KS BUSINESS t t' j0. I i 1/IEL m. i tom:a I ��,.. t y *Li ;� ram. 1 45th Street —•P.0,; i ' = _, .k, o 10 (5) N N ; 41—75 (100) tit r r'� 1a�" 145th Street _ a.) (50) 70 o_ _o �70 (75) = (95) 80 'j1114 I-35 (35) i k r35 (35) Q) a 145th Street > U (110)110 i ?f? = 1 c (35) 35 � 1 1 1 1 C i Q c� , (100) 90 • „ N v Lo �• �_ T.3 `- M > ' • - c d 5 a 0E a < N co 0It13 Co' m V CO f �•/ In O O _ CD 1 (...) __________-__——____-____________ NI gro Site Access _ g • L—r.i�r irk II, (55)50 jk N N 11. Il �' ur I 1 1 - a' i a L. - ¢ 6 L'c / 1 _ _ ffi sl �y �� -_IN L.......__ ii _ N N J. p rac qq •� III ��111111�MI q �• �. 4, i 11114 O Y �i---.-- ___ W ItI,I 2021 Build Conditions Consulting roup,Inc. Jardin Daycare Facility Traffic Study Figure 6 City of Apple Valley, MN 01912842 May 2019 Brandon Anderson,PE, City of Apple Valley June 14, 2019 Jardin Center Traffic Study Public Roadway Systems Impact The daily traffic expected to be generated by the proposed and adjacent development is expected to be approximately 2,000 daily trips. Of these 2,000 daily trips, it is assumed that approximately 50 percent of them are already traveling along the public roadway system (i.e. pass-by trips). These pass- by trips were assumed to be traveling along Cedar Avenue and 145th Street. Information in Table 5 details how expected daily trips generated by the proposed development are anticipated to be distributed to area roadways. The following items are noted: • There is expected to be a less than one (1) percent increase in traffic along Cedar Avenue north and south of the proposed/adjacent development sites. • There is expected to be an approximately 10 percent increase in traffic along 145th Street/Glazier Avenue west and south of the proposed/adjacent development sites. Table5: Public Roadway System Impacts Existing Estimated Proposed Percent Roadway Segment AADT AADT Future Change in Increase AADT AADT Cedar Avenue 49,000 800 (-410 49,390 0.8% N of 145th Street pass-by Cedar Avenue 600(-405 S of 145th Street 48,000 pass-by) 48,195 0.4% 145th Street 400(--100 W of Cedar Avenue 3,150 pass-by) 3,450 9.5% Glazier Avenue 1,000 200 (-100 1,100 10% S of 145th Street pass by) Parking Analysis A parking analysis was completed to determine if the proposed development's parking supply of 28 spaces is expected to be sufficient to accommodate the expected parking demand based on the 11 E Parking Generation Manual, 5th Edition. Both the average and 85th percentile parking demand rates were reviewed. The parking analysis indicates the following parking demand results: • ITE Average Parking Demand: 33 spaces • ITE 85th Percentile Demand: 47 spaces These parking demand rates would result in a deficit between five (5) and 19 spaces. However,based on previous experience with the Jardin Center, there is typically a portion of staff that utilize ride- share and public transportation.It should be noted that the Red Line Bus Rapid Transit (BRT) station is located immediately adjacent to the development along Cedar Avenue. Page 11 Brandon Anderson,PE, City of Apple Valley June 14, 2019 Jardin Center Traffic Study This transit usage would be expected to reduce the staff parking demand at the site,which can help alleviate the need for on-street parking.Additionally,based on observations at other Jardin sites within the Twin Cities, parent pick-up/drop-off is expected to be evenly distributed over the course of the peak hour, which may reduce the peak parking demand and reduce the need for on-street parking usage. If on-street parking is necessary, there is expected to be sufficient available on-street parking located along Glazier Avenue.A preliminary review indicates that there are approximately 25 on-street parking spaces located within 300 feet of the proposed site that are not heavily used during Jardin peak times. It is recommended that staff would utilize the on-street parking to allow for parent pick-up/drop-off to occur on site. Note that City Code mandates 25 parking stalls,meaning the proposed supply of 28 stalls provided is sufficient to meet City Code. Site and Access Review A review of the proposed site plan was completed to identify any issues and recommend potential improvements with regard to sight distance, traffic controls, and circulation. Based on field observations,there is adequate sight distance at the proposed Glazier Avenue Access to clearly identify approaching vehicles. Special consideration should be made to limit any sight distance impacts from adjacent trees, future landscaping, and signing. In terms of internal parking lot circulation, arrows could be added to allow for counter-clockwise flow only around the central landscaping island. This would help minimize confusion during busy pick-up/drop-off times. Conclusions and Recommendations The following study conclusions and recommendations are offered for consideration: 1) Study intersections currently operate at an acceptable overall LOS B during the a.m.and p.m.peak hours. 2) The proposed development is expected to generate approximately 108 a.m. peak hour, 109 p.m. peak hour, and 564 daily trips to/from the site. 3) The proposed adjacent development is expected to generate approximately 147 a.m. peak hour, 106 p.m. peak hour, and 1,436 daily trips to/from the site. a. When accounting for motorists already traveling along Cedar Avenue or 145th Street that will now divert their trip to the adjacent development (i.e. pass-by trips), the net new impact to adjacent roadways is expected to be approximately 33 a.m. peak hour, 52 p.m. peak hour,and 416 daily trips. 4) All study intersections and proposed access locations are expected to operate at an acceptable overall LOS C or better during the a.m. and p.m. peak hours under year 2021 build conditions. Page 12 Brandon Anderson,PE, City of Apple Valley June 14, 2019 Jardin Center Traffic Study a. Westbound right-turning queues at the Cedar Avenue and 145th Street intersection are still expected to be accommodated within the existing turn-lane storage. 5) The parking analysis indicates the following demand: a. ITE Average Parking Demand: 33 spaces b. ITE 85th Percentile Demand: 47 spaces 6) These parking demand rates would result in a deficit between five (5) and 19 spaces. a. However, based on previous experience with the Jardin Center, there is typically a portion of staff that utilize ride-share and public transportation. There is expected to be sufficient available on-street parking located along Glazier Avenue if an on-site parking deficit occurs. b. A preliminary review indicates that there are approximately 25 on-street parking spaces located within 300 feet of the proposed site. 7) It is recommended that staff would utilize on-street parking to allow for parent pick-up/drop-off to occur on site. 8) City Code mandates 25 parking stalls, which indicates that the proposed supply of 28 stalls is sufficient to meet City Code. Page 13 Resident Correspondence From: Sent: Wednesday, May 1, 2019 3:41 PM To: Murphy,Joan < > Subject: Re: Petition of Hope Church C&M Alliance and Hempel Companies for rezoning&conditional use Dear City of Apple Valley Planning Department members and others whom It may concern, This message is to note my concerns regarding the petition of Hope Church C&M Alliance and Hempel Companies for the rezoning and conditional use of the Hope Church property. I have some considerations to express both as a direct neighbor of the church and as an Apple Valley resident. I have itemized my considerations below. 1-The intersection of Cedar and 145th Street West is a somewhat popular place for U-Turns. Individuals traveling South on Cedar Avenue often perform a U-Turn at the intersection of 145th Street West, and then proceed to head North on Cedar Avenue. (The frequency of these U-Turns increased after the intersection changes were completed for the Red Line Cedar Avenue roadway construction). If this resolution passes and the 7200 square foot structure is built on the Hope Church property, there will be more traffic at the intersection of Cedar and 145th Street West. Increased commercial property traffic leaving the Hope Church site that turn right to head North on Cedar could potentially collide with individuals performing the aforementioned Cedar Avenue U-Turns at the intersection. 2- I was pleased to be a direct neighbor of Hope Church. As a church neighbor, there is a reasonable expectation of the enhanced quality of that neighbor. In other words, they are quiet neighbors and embody values important to the community. The same expectations do not exist for commercial neighbors. Naturally, I am not pleased about the prospect of increased noise and traffic in my direct neighborhood. Importantly, aside from the proposal of a bank teller drive-thru structure, the other tenants of the proposed structure are unknown. If the 0.8-acre church parcel is sold, there is quite a spectrum of unfavorable business that fall under the category of"professional office and neighborhood retail uses." Indeed, I would not want or choose to be neighbor to a number of businesses, and some could potentially drop my property value due to noise, traffic, or other considerations. 3- In general, Apple Valley has had several recent constructions that are physically close to the sidewalks of heavily-trafficked roadways in Apple Valley. These newer constructions obstruct the skyline view and the sun because they are so close to the street. They also create windy conditions for anyone walking on the ground near the buildings. Aesthetically speaking, I personally find them unpleasing due to their obstructive nature and very close proximity to the roadways. My understanding is that the proposed structure to be built on Hope Church's property is approximately 20 feet tall. While it may not be as obstructive as other multi-story projects, it still would be unfavorably close to the sidewalk. Thank you for your consideration, Kara Steinmetz Site Photos April 26, 2019 CAL aLr 0411 { ,a From southwest corner looking north along Cedar Ave 5 f Northwest corner looking south along Cedar Ave 711 Aft rt Northwest corner looking east 8/27/2020 Cider Ridge Marketplace City Council Meeting August 27, 2020 A�VaIIey Location Map - 7477 - 145th St. W. ,81;,.ii.71/Si.':',',°,',,,, '''T '' -" :'Ll,' I; ,�, �iiv ITE.:1 `: _t , . . 1 lite* , 41114 i , 6....it w rySii i , 4 ' A�Ve,ley • 1 8/27/2020 Requested Action Comprehensive Plan Amendment (Previously approved) Rezoning 3. Direct Staff to Prepare the PD Zoning District 4. Subdivision by Preliminary Plat 5. Conditional Use Permit 6. Site Plan Review/Building Permit Authorization AP4aIIey Comp Plan w Q 1 ... .* Mot tow w U irA D w I � a a C , 0 w 1 .0 II41:.!lley 14 67- III ��, 2 8/27/2020 Zoning Existing Proposed I vV_ l4JR✓ " ).-- YJ I VV l4JRv " - t *a -fiik t s Ifs = �� �! b 4 W : , ��� Q Di I P pi , 1p o a � ��- U ��► W ��► LB > Site .. LB W Site .1 Q � IV Q J JP UMW�� o LB , @ LB ple 1 U I FT417i, Apvalley Draft PD Uses (Permitted) : Permitted Uses: 1. Professional and general offices; 2. Banks, savings and loan, credit unions and other financial institutions; Clinics for human care limited to a maximum of 4,000 square feet each; Class III restaurant not to exceed 2,500 square feet; no drive-thru permitted. On-sale wine and/or 3.2% liquor in conjunction A with a Class III restaurant facility; lelley 3 8/27/2020 Draft PD Uses (Neigh. Service) : The following neighborhood service uses Art and school supplies in connection with a studio, lab or maker space. Bakeries, toys and candy made on site. Barbershop, hair salons. Custom dressmaking, tailoring and shoe repair. Dry cleaning "Drop and Go" (no drive-thru or on-site treatment permitted) f. Florists A Valley Draft PD Uses (Neigh Service) : b. The following neighborhood service uses g Interior decorating studio (no on-site retail furniture sales). h Jewelry and watch repair. i. Locksmith shops. j. Music and musical instrument instruction. k Photography studio. I. Pottery studio. rr Shoe repair. n Electronic device repair and service for computers, cell phones, tablets, gaming consoles, drones and similar Apple devices limited to 2,500 sq. ft. Valley 4 8/27/2020 Draft PD Uses (Conditional) : Conditional Uses: Drive-thru window service for bank or similar financial institution (limited to the hours of 7:00 a.m. to 7:00 p.m. Monday through Saturday, no Sunday hours). 2. Funeral homes and mortuaries (no on-site crematory) .1 Animal hospital or clinic when contained within a building (no outdoor pet relief area). Licensed day care. Apple IIey Draft PD Uses (Conditional) : Health or fitness facility, day spa or yoga studio provided all activities are conducted inside the building. No outdoor cross- training or similar outdoor classes or training allowed on the premises. APPVaIIey 5 8/27/2020 Performance Standard Relief Development Standard LB Zoning Requested PD Requirement Standard Building Setback from Cedar Ave 50' 25' Building Setback from 145th St. W. 30' 14' Parking Setback Cedar Ave 20' 10' Parking Setback 145th St. W. 20' 0' Apple IIey Additional Performance Standards Performance Standards: Operating hours limited to 7:00 a.m. to 10:00 p.m. No overnight parking of service vehicles. No outside storage of merchandise or materials Apple Valley 6 8/27/2020 Subdivision by Preliminary Plat HOPE ALLIANCE _ _..o zno nooTo.+ --^t '� we..war eu� El le =._�— >— CORNERSTONE E 'Valley Demolition Plan iii HEMPEL _f Lwrz ili w, °00.' Apple r_� �sw Valley Oro.w. 811 O C-010 7 8/27/2020 Site Plan �_� _ III .7 c, ., � , i E _. �. MCP Y _ __ — � _ Valley C-101 Grading Plan (Revised) ....... — ...... I. HEMPEL ms.—,....—.....®,..®. ...., I -- - - o I`- � A�'Valley Oa._ „<„ ,rnxsixFnI 811 O C 201 II 8/27/2020 Utility Plan (Revised) ill HEMPEL • .. _ ; „a �__ . Apple lley I - Landscape Plan (Revised) __ •••••_. .. • . ........... . . ............ ............ . ....._.... ....., , i'4._____.13m— -...r.t.-- 'z. I BANK d RISIINE55 A`. ram\ AV ra Apple„ Valley uxoec 145Rl SWEET •••^ 'w' (1 .sertu� � 1 i 9 8/27/2020 Floor Plan n 01 T _ _ ..-- 1 Ft 1 : 1' -, • , J , , . . . i ,_ : • Jilin: .g • - ir: in 11 t-Al- w i App e I I _0 i • 4.1:::?.. .,,,,,-.. —,-9 • ..- •- Valley A110 Elevations . . . co, c . . n TR , , 7.7.7.4'... •a 1111 • ,.„., 1 . . . . ."-__---- =.474 .1- .1' !Mgr i 1 ................ ,1- 1 11,111.... , I ilt.t41,YE EtalgialZ 004AM 77I L 1 I 1 1 eltSIVali ==.7 _ 1 1 1 — .....t) 1 D„ ,,,,, .. ;1 L ce . , c.o. I EIVIUATIE bit...a I bletthell ..1. 1 7......^.. f3 i Apple. I eii 1 ce i' Valley g 11 1 c7, IE A200 10 8/27/2020 Color Rendering Northwest I�I -i d+6arl :i�ii�� fl Ap Valley iiiiiiiiiiiiiii April3,2019 Nurthwe¢t P¢-jl¢etiv¢ "" DJR Color Rendering Southeast ::,,,,„,.`•A .: '. . 1'11:'''' ,f * f f 10 WNW lil!` caif Ae4"a„1 WO 6hrC � ApValley April a.zolo Southeast Perspective DJR 11 8/27/2020 Cross Section Drawing a� Jn SITE SECTION EAST-WEST `.ti IC C Ig P�EoauoNl Si »___ SITE SECTION NORTH-SOUTH AP Valley DJR SCIDERRIDGEITE SECTIDNS81.01. MARKETPLACE „ „,,,,,,,m.,,,R Public Hearing Comments and Questions Site entrance is confusing and not intuitive. It needs to be redesigned to provide a clear travel path. Is there a right-turn lane on north side of WB 145th Street at Cedar Ave? Could traffic backing up at the site driveway back up on Cedar Ave? What days of the week and hours would the building be open? Concerned this development will create increased noise There are several banks in the area, does the City need another one? How can traffic levels be calculated if you don't know which APPVaIIey specific bank is going into the development? 12 8/27/2020 Public Hearing Comments and Questions Concerned that the City allows developers to cram large buildings onto small lots. Resident doesn't care for the multi-story zero- setback buildings that have been recently constructed. Could the Church sell their excess property up on the hill and could it be approved for more commercial development? Whose trees are along the north property line that are proposed to be removed? 10. What will happen to property values? A VaIIey Planning Commission Recommendation At its meeting of June 19, 2019, the Apple Valley Planning Commission voted unanimously to recommend approval of the project with conditions. Apple Valley 13 8/27/2020 Recommend Actions Pass Ordinance Rezoning Portion of Lot 1, Block 1, Hope Alliance Addition, from "P" (Institutional) to "PD" (Planned Development). Direct Staff to Prepare Ordinance to Codify Uses, Performance Standards, and Area Requirements for New Planned Development Zoning District Adopt Resolution Approving Subdivision by Preliminary Plat of Hope Alliance 2nd Addition Adopt Resolution Approving Conditional Use Permit for Bank Drive- thru Teller Adopt Resolution Approving Site Plan/Building Permit Authorization for 7,130 Sq. Ft. Cider Ridge Marketplace ApValley Questions? ...::. APPValley 14 • ITEM: 5.D. ..... :�. Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Regular Agenda Description: Applewood Pointe of Apple Valley Staff Contact: Department/ Division: Thomas Lovelace, City Planner Community Development Department Applicant: Project Number: United Properties PC19-10-ZSB Applicant Date: 10/16/2019 60 Days: 12/14/2019 120 Days: ACTION REQUESTED: The following is recommended: 1. Pass an ordinance rezoning of the 10.9-acre site located at 12444 Pilot Knob Road from "M6-A" (Multi-Family Residentia1/6-12 units per acre) to "PD" (Planned Development). 2. Direct staff to prepare an ordinance to codify the uses, performance standards, and area requirements for the planned development. 3. Adopt a resolution approving the subdivision by preliminary plat of the 10.9-acre site into one lot and one outlot. 4. Adopt a resolution approving the site plan/building permit authorization to allow for the construction of a 3-4 story/98-unit senior cooperative building on Lot 1, Block 1, Applewood Pointe of Apple Valley, according to the preliminary plat. SUMMARY: United Properties is requesting the following: (and has requested and received extensions in time for City review) 1. Rezoning of the 10.9 acres, located at 12444 Pilot Knob Road, from "M6-A" (Multi- Family Residentia1/6-12 units per acre) to "PD" (Planned Development). 2. Subdivision by plat of the 10.9-acre site into one lot and one outlot. 3. Site plan/building permit authorization to allow for the construction of a 3-4 story/98- unit senior cooperative building. The property is located at, 12444 Pilot Knob Road. It is bounded by Pilot Knob Road (CSAH31) to the west, McAndrews Road (CSAH 38) to the south, and the Valleywood Municipal Golf Course to the east and north. A single-family home and three outbuildings are currently on the property. Access to the property is from a driveway off Pilot Knob Road, which will be removed as part of the proposed development project. The public hearing for this request was held on November 6, 2019, and the Planning Commission recommended approval at their August 5, 2020, meeting. BACKGROUND: Comprehensive Plan: The 2040 Comprehensive Plan Land Use Map guides the property "MD" (Medium Density Residential/6-12 units per acre). Medium Density Residential land uses include townhomes, other attached single-family dwellings, and low-rise apaitiiients and condominiums at densities that range from 6-12 units per acre. This designation fits with the M-4, M-5, M-6, and PD zoning districts. The applicant is proposing to construct 98 multi- family dwelling units and seven (7) villa homes on ten (10) acres. This will result in an overall density of 11 units per acre, consistent with the "MD" designation. The proposed development is compatible with the current land use designation. Livable Communities Impact: The proposed multi-family development will provide 98 senior co-op dwelling units and seven (7) townhomes. This development proposal will address the City's Livable Communities Act (LCA) principles of adding a housing product that helps provide a balanced supply and variety of housing types for people of all income levels and in all lifecycle stages. Zoning: The property is currently "M-6A" (Multiple Family Residential/6-12 units per acre). This property has had this designation since 1990. Prior to 1990, the property was zoned "A" (Agricultural) as was much of the non-public property in the area. M-6 zoning districts are intended for those areas which are designated for "medium density" in the comprehensive guide plan, where a moderately high density of townhouse or apartment dwelling units is expected. Property within these districts are characterized by relatively level topography, the minimal presence of significant mature vegetation and proximity to either neighborhood or community collector roads or to arterial roads. Townhouse dwellings and apartment buildings are permitted uses within this zoning district. A building in this zoning district can be no taller than 45 feet and can have a maximum of three stories. The proposed building will have a maximum height of 56 feet. The proposed 98-unit senior co-op development will be located on an 7.5-acre lot. This will create a density of 13 units per acre. The applicant is requesting a rezoning from "M-6A" to "PD" (Planned Development). A Planned Development is an urban development often having two or more principal uses and having specialized performance standards relating to an overall approved development plan to provide for an optimal land use relationship. The purposes of a planned development are: • To encourage a more creative and efficient approach to the use of land; To allow a variety in the types of environment available to the people of the city; • To encourage more efficient allocation and maintenance of privately controlled open space in residential developments through the distribution of overall density of population and intensity of the land use where an arrangement is desired and feasible; • To provide the means for greater creativity and flexibility in environmental design than is provided under the strict application of the zoning and subdivision chapters while at the same time preserving the health, safety, order, convenience, prosperity and general welfare of the city and its inhabitants; • To encourage an overall design within the natural boundaries for an area; and • To provide an overall guide for developments that are staged because of the size of an area. The criteria necessary for approval of the preliminary development plan as well as the rezoning shall be as follows: 1. The proposed development is in conformance with the comprehensive guide plan of the city and encompasses an area of not less than five (5) acres. 2. The proposed development plan is designed in a manner so as to form a desirable and unified environment within its own boundaries. 3. The planned development will not create an excessive burden on parks, schools, streets and other public facilities and utilities which serve or are proposed to serve the planned development. The proposed maximum number of stories (four) and 56-foot tall building height would be addressed through a planned development. Preliminary Plat: The subject property is currently unplatted. The applicant is proposing to subdivide the 10.9-acre site into one (1) lot and one (1) outlot. The proposed 7.5-acre lot will be the location of the 98-unit senior cooperative building. The 1.1-acre outlot will be reserved for future residential development. The remaining land area will be public right-of-way. The plat shows 75-foot highway easement for the half right-of-way of Pilot Knob Road and 50 feet of half right-of-way for McAndrews Road. An additional 25 feet of right-of-way width will need to be dedicated for McAndrews Road. Drainage and utility easements are shown along the perimeter of the property and a drainage and utility/access easement is shown over and across the development's private street. A minimum ten-foot (10') wide easement shall be established along the property lines abutting the public roadways and five-foot (5') wide drainage and utility easement along all common lot lines. Site Plan: The applicant is proposing a 98-unit senior cooperative building on a 7.9-acre lot. Access to the site would be via a 26-foot wide private street that will intersect with McAndrews Road (CSAH 38) on the south and Pilot Knob Road (CSAH 31) on the west side. Access to the building and surface parking will be via two driveways directly from the private street. A third driveway off the private street will provide access to the building's underground parking. The plan identifies 63 surface parking spaces and 115 underground, which equate to a ratio of 1.8 vehicle parking spaces per unit. City code does not specifically address parking for senior only apartments. Review of parking for recent senior apartment projects show that parking ratios vary depending on the type of project. For comparison, the Summerhill senior cooperative on Granite Avenue and 140th Street West has a parking ratio of 1.8 spaces per unit and the Zvago senior cooperative, located at the corner of Founders Lane and Galaxie Avenue, has 1.7 spaces per unit. It appears that the parking for this proposed project is consistent with similar projects that have been built in the city. The proposed building will be set back 76 feet from McAndrews Road, 56 feet from Pilot Knob Road, 59-112 feet from the rear property line and 25-40 feet from the private street. Building setbacks in typical multi-family zoning districts vary from 50-100 feet when adjacent to an arterial road, 20 feet from a private drive and 25-40 feet from any rear or side yard. Parking lot setbacks in multi-family residential zoning districts are 20-50 feet from an arterial road and 5-15 feet from a side or rear yard. The proposed parking lot would meet the standard setback requirements for typical multi-family zoning districts set forth in the City Code. The site plan shows future development of seven townhomes along the south side of the private street. Site issues related to the townhome development will be addressed at the time of submittal of development plans for the outlot. The original site plan showed the proposed private street being 24 feet wide. This would not allow any on-street parking and would be difficult for emergency vehicles to maneuver. Staff suggested that the street be widened to 26 feet to allow for parking on one side and better emergency access. The on-street parking would help alleviate any future parking concerns associated with the proposed townhome development along the south side of the street. The revised plan shows a 26-foot wide street with 10 parking spaces on the southwest side of the street. Those parking spaces will be in front of the future townhomes. Staff has some concern about having the parking spaces located across from the underground garage driveway and north driveway of the surface parking lot. That area should be signed "No Parking", which will result with the elimination of a minimum of four spaces. The site plan indicates that "No Parking" signage will be installed along the north side of the private street. Staff is recommending that the north curb be painted yellow and 'No Parking Fire Lane" signage be erected in place of the proposed "No Parking" signage. Several retaining walls varying in height from 5 to 13 feet high will be constructed on the site. Any retaining wall over four feet tall will require a building permit. Storm water ponds will be constructed in the southwest corner of the site, along the north side McAndrews Road, south of the private street; and in an area between the building and private street. The storm water ponds will collect storm water runoff from the site. The ponds located in front of the building and in the southeast corner of the site will pre-treat the runoff collected. A gazebo and two-foot high retaining wall will be located between storm water pond and surface parking lot. A water feature with a five-foot tall boulder wall will be located in the northeast corner of the site. A concrete patio area will abut the pond and provide a nice amenity for the residents. Grading and Utilities: Mass grading of the site and installation of utilities will be needed to prepare it for development and the installation of utilities to serve the site will be necessary. The grading and utility plans have been reviewed by the City Engineer and his comments are included in the attached memo. The demo plan identifies four wells in the site that will be sealed and abandoned in place. It does not identify the location of a septic system and drain field. These elements will need to be removed as part of site development. Tree Inventory and Preservation Plan: Development of the site will result in the removal 5,933 caliper inches. Replacement shall occur in accordance with the City's Natural Resources Management Ordinance, which states that 10% of the total number of diameter inches of significant trees removed must be replaced within the subdivision. Landscape Plan: The landscape plans identify a variety of coniferous, ornamental and overstory trees as well as a variety of ornamental grasses, perennials and shrubs. The applicant will need to meet landscape requirements within the City's zoning ordinance, which requires that multi-family residential developments install landscaping (live plant material excluding sod) that will have a minimum cost of 2.5% of the estimated building construction cost based on Means Construction Data. The applicant will need to submit a detailed planting list for review and approval by City staff prior to issuance of a building permit. Three Lindens and one Northern Pin Oak trees are located in the McAndrews Road right-of- way. Those trees will need to be relocated outside of the right-of-way. Lighting Plan: City code requires that any light or combination of lights that cast light on any adjacent residential property shall not exceed one-half foot as measured from the property line. Their submitted lighting plan meets the requirements set forth in the code. Elevation Drawings: The exterior finish of the senior cooperative will be a combination of fiber cement lap siding, EDCO metal board and batten lap siding, metal siding, face brick, ashlar pattern modular block, and precast stone trim. City code requires that multiple residential buildings in multi-family zoning districts have an exterior finish consisting of at least 50% non-combustible, non-degradable, and maintenance-free construction materials, such as face brick or natural stone, with the balance being non-manufactured natural construction material, such as plank cedar or redwood. Since this building will likely be located in a planned development-zoning district, specific requirements for exterior finishes on all buildings may be different than what is commonly required. Floor Plans: The garage floor plan shows 116 vehicle parking spaces, a bike repair and storage area, golf simulator room, hobby shop and car wash area. The vehicle parking spaces will be 10 feet wide and 18 feet long and will be accessed via a 24-foot wide drive aisle. Mechanical and utility rooms and the trash area will also be located in the garage level. The main floor will have 24 units and one guest suite. Included on this floor will be the main entry, lobby, offices/mail work room, great room, and fitness area. An outdoor terrace will be located off the lobby and great room. The second floor will also have 24 units and one guest room; as well as a library, club room, and arts and crafts area. The third floor will have 28 units and the fourth floor will have 22 units. No common gathering/special use areas will be located on these floors. All units will have a patio or balcony, and storage units will be available on each floor. Street Classifications/Accesses/Circulation: The site is bounded by Pilot Knob Road (CSAH 31) on the west and McAndrews Road (CSAH 38) to the south. Both are A Minor Arterial roads, which have a design capacity of 5,000-30,000 vehicles a day. The 2017 volume for McAndrews Road is 9,200 vehicle trips per day, west of Pilot Knob Road and 9,000 trips per day west of Pilot Knob Road. The 2040 forecast shows 11,200 trips west and 13,700 east of Pilot Knob Road. Pilot Knob Road has an existing volume, as of 2017, of 17,500 vehicle trips south and 20,500 trips north of McAndrews Road. The 2040 forecast shows 21,900 trips south and 27,000 north of McAndrews Road. The proposed senior cooperative will generate approximately 364 trips per day and 52 trips will be generated by the seven townhome dwellings. A trip is defined as a single or one-way motor vehicle movement either to or from a subject property. Therefore, someone leaving a site to go shopping and returning to the site would be two trips. The trips generated from this site should not have an adverse impact on the general function of the roads. Access from the two public roadways to the private street will be limited to a right-in only intersection off Pilot Knob Road and a right-in/right-out only intersection off McAndrews Road. Right turn lanes will be constructed at both intersections and raised medians will be extended in the roads to deter additional movements at those locations. The width of the private street at the Pilot Knob Road intersection will be shortened to 20 feet to restrict access directly to Pilot Knob Road. This will require the construction of a vehicle turnaround at the west end of the private street for vehicles going westbound. Because the project area is located adjacent to two minor arterial roads and a public golf course, access to public transit will be limited. However, transit providers, such as DARTS, Metro Mobility, and Transit Link provide services where regular route transit service is infrequent or unavailable. Pedestrian Access: The site plan shows an internal network of private sidewalks. Bituminous trails will be installed along the east side of Pilot Knob Road and the north side of McAndrews Road. Several connections from the internal sidewalks to the public trails have been made that will allow residents direct access to the public system. Signs: Monument signs are shown at both street intersections. All signage shall comply with requirements set forth in the City's sign ordinance. Dakota County Review: Because the proposed subdivision is located adjacent to Pilot Knob and McAndrews Roads, which are both county roads, it is subject to review by the Dakota County Plat Commission. The Commission reviewed this development proposal on October 30, 2019. Their comments are included in the attached letter. Public Hearing Comments: The public hearing for this request was held on November 6, 2019. The hearing was opened, comments were taken and the hearing was closed. Staff has provided a synopsis of the comments from that hearing and staffs responses to those comments. Several comments and concerns were raised regarding the impact this development will have on traffic in the area. Those concerns included: • Potential cut through traffic in the Huntington neighborhood • U-turns at Pilot Knob Road/McAndrews Road intersection • Sightlines along McAndrews Road Staff Response - The applicant has provided a traffic memorandum that addresses the first two points. The sightline concern and U-turn movements were taken into consideration by Dakota County during their review and recommendations, which are included in the attached memo from the Plat Commission. The applicant has submitted information regarding potential cut through traffic in the neighborhood, which is included with this report. Comments were received regarding the density of the project. Staff Response - The property is currently zoned M-6A (Multi-Family Residential), which allows for a density of 6 to 12 units per acre. The density being proposed is consistent with the current zoning. Comments were received regarding the lack of trails going northbound on Pilot Knob Road nor eastbound on McAndrews Road. Staff Response - Pathway sections will be constructed along the roadway sections that abut the subject property. Comments were received about the lack of shopping and services in the immediate area. Staff Response - The applicant has provided a map that shows the location of retail areas, which indicate that there are many retail opportunities within five miles of the site. A concern was raised about the number of trees that will be lost. Staff Response - Tree removal and replacement will be subject to the City's Natural Resources Management Ordinance, which requires that 10% of the total number of diameter inches of significant trees removed must be replaced with caliper inches within the subdivision. Because the applicant is requesting a rezoning to a planned development, the City will be able to negotiate with the developer on additional landscaping enhancements. A concern was raised about impact that the site's lighting will have the neighborhood. Staff Response - Any lighting used to illuminate an off-street parking area or sign shall be arranged so as to deflect light away from any adjoining residential zone or from the public streets. Direct glare from floodlights or similar sources, shall not be directed into any adjoining property or public streets, and all the source of all lights shall be hooded or controlled in some manner so as not to light adjacent property. In residential areas, any light or combination of lights that cast light on any adjacent residential property shall not exceed 1/2 foot candle (meter reading) as measured at the property line. Lighting fixtures for new and renovated outdoor sports and recreational facilities that adjoin residential uses shall be designed to eliminate reflected glare and spill light from the bottom one-third of the reflector, and to shield the view of the arc tube from the residential property. The petitioner has submitted a lighting plan, which identifies the location of streetlights, parking lot lights and light bollards along the private sidewalks. It appears that the onsite lighting is in conformance with City Code. A question was raised on how long the temporary access off Pilot Knob Road will be there. Staff Response - The County stated that removal of the access will be considered at the time of development of the property located directly north and east of the property. That property is currently the site of the Valleywood Golf Course and there is no interest in redeveloping that property. A concern was expressed about whether there is adequate parking in this development. Staff Response - The proposed parking ration of 1.8 spaces per unit is consistent with other senior developments in the City. The City has also requested that the private street serving the development have a minimum width of 26 feet, which will allow for on-street parking along the street's south side. BUDGET IMPACT: N/A ATTACHMENTS: Background Material Memo Background Material Agreement Background Material Background Material Background Material Ordinance Resolution Resolution Location Map Comp Plan Map Zoning Map Agreement Site Plan Plan Set Landscaping Plan Lighting Plan Elevations Background Material Floor Plan Background Material Background Material Presentation APPLEWOD POINTE SENIOR COOPERATIVE PROJECT REVIEW Existing Conditions Property Location: 12444 Pilot Knob Road Legal Description: The southwest 10.93 acres of the South '/2 of the Northeast '/4 of Section 13, Township 115, Range 20 Comprehensive Plan Designation "MIX" (Mixed Use) Zoning Classification "M-6A"(Multiple Family Residential/6-12 units per acre) Existing Platting Unplatted Current Land Use Single-family residential Size: 10.93 acres Topography: Gently rolling Existing Vegetation Mature trees along the north and south side of the property Other Significant Natural Features None Adjacent NORTH Valleywood Golf Course Properties/Land Comprehensive "P" (Parks and Open Space) Uses Plan Zoning/Land Use "PD-168"(Planned Development) SOUTH Single-Family Residential Neighborhood Comprehensive "LD" (Low Density Residential/2-6 units per Plan Acre) Zoning/Land Use "R-3" (Single Family Residential/11,000 - sq. ft. lot min.) EAST Valleywood Golf Course Comprehensive "P" (Parks and Open Space) Plan Zoning/Land Use "PD-168"(Planned Development) WEST Camp Sacajawea Comprehensive "P" (Parks and Open Space) Plan Zoning/Land Use "P" (Institutional) ... S... S .. CITY OF Apple Valley MEMO Public Works TO: Tom Lovelace, Planner FROM: Brandon S. Anderson, City Engineer DATE: December 13, 2019 SUBJECT: United Properties Applewood Pointe Preliminary Plan Review Tom, The following are comments regarding the United Properties Applewood Pointe Preliminary Plat& Plans submitted November 27, 2019. Please include these items as conditions to approval. General 1. All work and infrastructure within public easements or right of way shall be to City standards. 2. Drainage and utility easement shall be dedicated on final plat over all public infrastructure. 3. Provide a narrative of how the buildings will be constructed and any impacts. The narrative shall include the following: a. Shoring(if applicable) b. Material Storage. c. Haul routes to and from the site. d. Phasing 4. Storm water Pond and Infiltration Basin Construction and Maintenance Agreement will be required as part of Development Agreement. 5. Infiltration Maintenance Agreement will be required for the privately owned storm water treatment areas. 6. The developer shall identify whether site utilities will be installed under private or public contract. 7. License to Encroach will be required for any structures or signs in drainage and utility easements. Permits 8. Provide a copy of the executed Minnesota Department of Health, Minnesota Pollution Control Agency, Met Council, Department of Labor and any other required permits prior to construction. 9. A Dakota County Right-of-Way permit will be required for work within the McAndrew's and Pilot Knob right-of-way. 10. A Natural Resource Management Permit(NRMP)will be required prior to any land disturbing activity commences. Site 11. Final site plan shall be reviewed with the construction plans and approved by City Engineer. 12. Access to site shall be in accordance with Dakota County Plat Commission recommendation per October 31,2019 letter. 13. Applicant submitted a traffic trip generation report: a. The overall changes in area trips is expected to be an increase of 23 a.m.peak hour trips, 29 p.m.peak hour trips and an overall increase of 416 daily trips. b. McAndrew's has a 2017 ADT of 9,800 and Pilot Knob has a 2016 ADT of 20,500 vehicles per day. c. The directional distribution appears to match Dakota County access restriction. d. Travel time and distance exhibit 3 appears to be an accurate depiction of anticipated travel routes. 14. Provide a cross section for Pilot Knob Road and McAndrew's Road showing required turn lanes, shoulders and medians. 15. Show bituminous trail locations along Pilot Knob Road and McAndrew's within ROW. Trail should be 8' wide with 8' Minimum Boulevard measured from future additional lanes for existing Pilot Knob and McAndrew's. Trail shall be extended just past driveway aprons at both locations. Trail alignments as shown do not meet Dakota County Design Standards 16. Provide taper lengths and ratio along Pilot Knob Road and McAndrew's Road for the medians and turn lanes and should be designed for 55 mph roadway. 17. Pedestrian curb ramps in accordance with City of Apple Valley standards are required at sidewalk crossings of entrances. 18. A bump out for vehicle turnaround shall be provided at the west end of private roadway near Right in access from Pilot Knob for vehicle turnaround across from townhouse driveways. 19. Last townhouse to the west,the driveway should be shown on the high side of street and to create additional spacing from right-in. Driveway locations should be shown on high side of street. 20. Surmountable curb should be used per STR-1 near townhouse driveways. 21. Drainage and Utility Easement over public utilities in Private Street shall be a minimum of 50' (based on width requirements of 1.5:1 slope to invert ratio from pipe depth. 22. Property Line to townhomes and sidewalk location should be adjusted to coordinate with SER-1 and STR-32 and min. required easement width. 23. Proposed private Pretreatment fore bay area cannot encroach into drainage and utility easement area. Additional berming at outlet may be necessary to ensure drainage cannot overflow to townhouse rear yard or County ROW. Grading,Drainage and Erosion Control 24. Final Grading Plans shall be reviewed and approved by City Engineer. 25. Final Stormwater Management Plan shall be reviewed and approved by City Engineer. 26. Provide Hydro CAD modeling files to the City Engineer. 27. Provide the overall site composite Curve Number(CN) along with the impervious % on the grading plan. The CN should be separated for Lot 1 Block 1. 28. Provide the Storm water Pollution and Prevention Plan(SWPPP)prior to construction. 29. Project is located within 1 mile of an identified impaired water(Farquar Lake). Farquar Lake is impaired for nutrients. a. Per Apple Valley SWMP policy 6.4, enhancement to the pond and infiltration bench to capture dissolved phosphorous are recommended. b. Must comply with NPDES Construction permit section 23.9 and 23.10 30. Per SWMP Policy 1.5 the City requires that new development and redevelopment activities do not increase peak runoff rates relative to pre-project runoff rates for the 1-year, 2-year, 10-year, and 100-year critical storm event. The City may impose more stringent rate control requirements if the capacity of the downstream system is limited. a. The 2018 SWMP PC-SWWM model indicates a maximum discharge rate leaving the site at STRM-100 of the following: i. 2-year 14.98 cfs ii. 10-year 33.06 cfs iii. 100-year 70.73 cfs 31. Per SWMP Policy 6.5 New and redevelopment activity of 0.2 acres or more shall be required to achieve no-net increase in average annual runoff volume compared to the pre-development condition 32. Wet ponds and pretreatment basins (both interim and full build-out) shall meet the requirements of the MPCA's Minnesota Storm Water Manual: Design Criteria for Storm Water Ponds. It is required that public safety be considered in every aspect of pond design. a. Wet Ponds i. The minimum required total storage volume(Vts) equals the sum of the volume in the permanent pool(Vpp below the outlet elevation)plus live storage allocation for water quality volume(Vwq). Vwq equals 1.0 inch of runoff per new impervious acre. It is required that the Vwq is discharged at no more than 5.66 cubic feet per second per surface area of the pond. ii. It is required that basin outlets have energy dissipation: 1. The City of Apple Valley specifies that the maximum allowable pipe velocity at basin outlets shall be 6 fps. The velocities of the proposed pretreatment basin outlet pipes exceed 6 fps. 2. It is highly recommended that where open channels are used to convey runoff to the pond,the channels be stabilized to reduce the sediment loads. b. Pretreatment Basins/Fore bays i. It is required that where a fore bay is installed, direct vehicle/equipment access be provided to the fore bay for sediment removal and other maintenance activities. A 10' wide maintenance bench, 1' —2' above the NWL,with a maximum slope of 10% should be constructed around the entire perimeter of the pretreatment basins in conjunction with the maintenance access. ii. It is recommended that the fore bays be sized to contain 10 percent of the water quality volume (Vwq)in a pool that is four to six feet deep.Note that the fore bay storage volume counts toward the total permanent pool requirement. Vwq equals 1.0 inch of runoff per new impervious acre. iii. It is recommended that the fore bays be designed with a surface area equivalent to 10 percent of the pond permanent pool surface area or equivalent to 0.1 percent of the drainage area. iv. It is highly recommended that flows from fore bays enter the permanent pool area with non-erosive outlet conditions. 1. The outflow pipe velocities from the pretreatment basins to the wet ponds are significantly above 6 fps. To alleviate the demand on the outlet pipe,the outlet pipe should be designed with capacity to handle the 10-year rainfall event. Rainfall events larger than the 10- year can be conveyed to the wet ponds via an overland open channel. The recommended maximum velocity for overland discharge is 4 fps. v. Skimming shall be provided at each of the pretreatment basins to prevent floating debris from entering the main wet ponds. The outlets from the pretreatment basins shall be modified to incorporate a skimmer structure (within the embankment) and a submerged pipe in the pretreatment basin. The skimmer structure shall be set to skim up to the 10-year rainfall event. The skimmer structure shall provide 1' between the NWL and the top of the submerged pipe. c. Maintenance Access i. It is required that adequate maintenance access be provided. The City of Apple Valley requires a minimum width of 8 feet. If feasible, it is recommended that the access be 10 feet wide, have a maximum slope of 10 percent, and be appropriately stabilized for use by maintenance equipment and vehicles. ii. It is required that the maintenance access extends to the fore bay, access bench, riser, and outlet, and allows vehicles to turn around. iii. The maintenance access should be covered by drainage and utility easement and be clearly denoted on plans. d. Pond Buffers and Setbacks i. It is highly recommended that a pond buffer extending a minimum of 16.5 feet outward from the maximum water surface elevation of the pond be provided. Permanent structures (e.g., buildings) should not be constructed within the buffer. ii. Restoration/Landscape plan should indicate required buffer area above the HWL. Buffers should not encroach into trails. e. Pond Emergency Spillway/EOF i. Indicate the emergency spillway path that will pass storms in excess of the ponds hydraulic design or if the permanent outlet pipe/structure fails. 33. Soil borings indicate a clay layer present in the South Storm water basin(Soil boring 7, 8, and 11). Address clay layer and assess feasibility to infiltrate within the infiltration bench. 34. Indicate the emergency spillway path that will pass storms in excess of the ponds hydraulic design or if the permanent outlet pipe/structure fails. 35. The NWL, 100-year HWL and all EOF's should be indicated on plan sheets for storm water pond and infiltration basins, including the water feature shown in the northeast corner of the site Hydraulic calculations shall be approved by the City Engineer. 36. Identify elevations of openings on C500 to ensure that EOF's are 1.0' below the lowest openings and lowest floor(including basements) are: a. At least 1 foot about the estimated 100-year water surface elevation in accordance with SWMP Policy 1.1 37. Identify parking lot and rear yard EOF elevation and routing. Modeling should be provided for depression at STRM-602 to provide adequate freeboard from FFE of building. HWL should be indicated on plans. 38. Proposed"water feature" on C500 indicate water elevation above FFE and underground parking. See note 37 regarding allowable elevations relative to FFE. 39. Provide cross section detail of proposed swale on the north side of the site along with frozen ground snowmelt conditions to ensure proper drainage. 40. All drainage swales and turfed areas shall be at 2%minimum slope. CBMH should be added (extended from STRM-203)to pick up drainage from rear of building prior to discharging to County ROW. 2%minimum slope is not being met along base of rear retaining wall. 41. All retaining walls over 48"from bottom of footing to the top of wall shall be designed and certified by a structural engineer and submitted to building inspections for final approval. Provide additional details and/or specifications for retaining wall block type. 42. Retaining Walls shall NOT be located with Right or Way and shall be privately owned and maintained. Boulder walls with south storm water basin shall not encroach into drainage and utility easement areas. 43. No utility crossings are allowed in storm water facilities as shown on C600. Storm Sewer 44. Final locations and sizes of Storm Sewer shall be reviewed with the final construction plans and approved by City Engineer. 45. Provide storm sewer calculations for stormwater requirements. (Rational method including Hydraulic grade lines). 46. Storm sewer within right of way and public drainage and utility easement for purposes of connection to public infrastructure shall be reinforced concrete pipe and meet all City standards. 47. Existing ditches and culverts will need to be connected to storm water within ROW. STRM-700 and STRM-600 will need to be conveyed via storm sewer as McAndrew's and Pilot Knob have urban typical sections at this location. STRM-100 should be modified to connect STRM-800, STRM-804, STRM-101 48. Additional catch basin(s)may be required in the curb line prior to drainage leaving site onto public ROW. 49. Additional storm sewer catch basins are anticipated in both required turn lanes to meet MN DOT State Aid standards for drainage design. Sanitary Sewer and Water Main 50. Final locations and sizes of Sanitary Sewer and Water main shall be reviewed with the final construction plans and approved by City Engineer. 51. All water mains located within right of way and public easements for purposes of connection to public infrastructure shall be ductile iron pipe and meet all City standards. 52. Provide additional drawing showing fire hydrant coverage. 53. Future water main tee and gate valve connection should be extended north of Pilot Knob Access Drive for future water main extension to the north. A Hydrant is required at the end of the water main for flushing and testing. Additional valves will be required at tee location. 54. 16"water main connection requires a butterfly valve(not a gate valve as indicated). 55. Existing unused water service shall be removed entirely back to the main. 56. Sanitary Sewer and water main alignment in roadway shall be per City of Apple Valley standards including service connections to proposed townhomes per SER 1 and SER 1A. Water main shall be located entirely on the south side of private roadway. 57. Per C600, telecommunication and power service should be relocated out of the pavement section. All small utilities will need to be installed outside curb line and within drainage and utility easement. Landcape and Natural Resources 1. No trees are allowed in Dakota County Right of Way. 2. No major tree plantings shall be located over any underground utilities. Clusters of trees shall be used near or around these areas instead of planting in a row. 3. A protective buffer zone in accordance with ordinance 152.57 is required(16.5 feet for any storm water pond) and shall be indicated on the plans. Buffers cannot encroach into trails. 4. Consider adding additional trees/landscaping clumps around the proposed pond above the HWL. 5. Additional year round plantings are required along the southern wing of building near the McAndrew's entrance. 6. Boulevard Trees near public sanitary sewer and water main services are not allowed. 7. Diversify the planting schedule to follow City Code 152.46 (B): a. Size, types, diversification of replacement trees. No more than one-third of the replacement trees shall be of the same species of tree, without approval of the city. Box elder,poplar, willow and silver maple are not permitted as replacement trees. Replacement trees must be no less than the following sizes: (1) Deciduous trees shall be no less than two caliper inches; and (2) Coniferous trees shall be no less than six feet high. 8. All remaining trees shall be protected from construction damage and root compaction with protective tree fencing. Impacting any Valley wood Golf Course trees is prohibited. Equipment, stockpiles, and contractor parking is restricted from the area labeled"Existing woodland to remain"on Sheet L100. 9. Any wounds or damage to remaining live oaks from March-Nov shall be immediately sprayed with pruning paint to limit oak wilt infections. 10. New trees and retaining walls are proposed to be near storm water infrastructure (inlets, outlets, riprap, boulder outcropping) on each of the basins. Provide 20' clear access for equipment and future maintenance activities on all underground infrastructure. 11. Provide quantities and locations for perennials and grasses. There is a large proposed areas of"native shrubs/perennials" around the basin. Provide a detailed plan for establishment and maintenance if these areas are to be seeded. The City encourages native plantings. Many of the proposed perennials and grasses contain cultivars (cultivated varieties of native plants that do not have the same benefits to pollinators and birds), indicated by the name x `variety'. Native plants would not contain the variety name in quotes. COUNTY Dakota County Surveyor's Office Western Service Center • 14955 Galaxie Avenue • Apple Valley, MN 55124 952.891-7087 • Fax 952.891-7127 • www.co.dakota.mn.us October 31, 2019 City of Apple Valley 7100 147th Street W. Apple Valley, MN 55124 Re: APPLEWOOD POINTE OF APPLE VALLEY The Dakota County Plat Commission met on October 30, 2019, to consider the preliminary plat of the above referenced plat. The plat is adjacent to CSAH 31 (Pilot Knob Rd.) and CSAH 38 (McAndrews Blvd.), and is therefore subject to the Dakota County Contiguous Plat Ordinance. The right-of-way needs along CSAH 31 and CSAH 38 are 75 feet of half right of way for a future four-lane divided roadway.The plat should dedicate an additional 25 feet along CSAH 38 to meet the needs. The access spacing guidelines are% mile (1320 feet) spacing for full access and 1/8 mile (660 feet) spacing for restricted access locations.The access spacing for the proposed accesses are shown as 660 feet on CSAH 38 and 445 feet on CSAH 31 from the CSAH 38/CSAH 31 intersection.The CSAH 31 access does not meet the access spacing guideline for 1/8 restricted access.The Plat Commission will allow a temporary right turn in only access on CSAH 31. Restricted access should be shown along all of CSAH 38 except for the one access opening. Restricted access should be shown along all of CSAH 31 with a temporary access for the right in only location. The temporary access would be allowed until future development to the north or east would allow a full access location to this site and/or unless there are safety concerns along CSAH 31 at this location.A temporary permit would be required through the Dakota County Transportation Department. A quit claim deed to Dakota County for restricted access along CSAH 31 and CSAH 38 is required with the recording of the plat mylars. As discussed, a median is required on CSAH 38 from the CSAH 31/CSAH 38 intersection to Dover Drive and extension of the median along CSAH 31 for the right turn only in location. Right turn lanes will also be required through the permitting process.Also, a private access easement should be recorded with the plat mylars for the adjoining property for future access.As noted,the City will work with developer to construct a trail along CSAH 31 and CSAH 38. The Plat Commission has approved the preliminary plat provided that the described conditions are met. The Ordinance requires submittal of a final plat for review by the Plat Commission before a recommendation is made to the County Board of Commissioners. Traffic volumes on CSAH 38 and CSAH 31 are 8,800 and 20,500 ADT, respectively, and are anticipated to be 13,000 and 32,000 ADT by the year 2030. These traffic volumes indicate that current Minnesota noise standards for residential units could be exceeded for the proposed plat. Residential developments along County highways commonly result in noise complaints. In order for noise levels from the highway to meet acceptable levels for adjacent residential units, substantial building setbacks, buffer areas, and other noise mitigation elements should be incorporated into this development. No work shall commence in the County right of way until a permit is obtained from the County Transportation Department and no permit will be issued until the plat has been filed with the County Recorder's Office. The Plat Commission does not review or approve the actual engineering design of proposed accesses or other improvements to be made in the right of way. Nothing herein is intended to restrict or limit Dakota County's rights with regards to Dakota County rights of way or property. The Plat Commission highly recommends early contact with the Transportation Department to discuss the permitting process which reviews the design and may require construction of highway improvements, including, but not limited to,turn lanes, drainage features, limitations on intersecting street widths, medians, etc. Please contact Butch McConnell regarding permitting questions at(952) 891-7115 or Todd Tollefson regarding Plat Commission or Plat Ordinance questions at (952) 891-7070. Sincerely, 7-71". Todd B.Tollefson Secretary, Plat Commission c: Brent Hislop (Synergy Land Co.) Mitchell Cookas and Will Matzek (Kimley-Horn) Jennifer Mason and Alex Hall (United Properties) 1I 1 �\ `= 651 Minneapolis,Mall,Steta450 5 133117th Street,Ste 604 UNITED Ill PROPERTIES Minnesota 55402 Denver,Colorado 80202 952-835-5300 720-898-8866 July 21,2020 Thomas J.Lovelace City Planner City of Apple Valley 7100 147th Street W Apple Valley,MN 55124 Dear Mr. Lovelace, United Properties is requesting a preliminary plat, site plan review and rezoning to planned development for the August 5th Apple Valley Planning Commission Meeting.We are proposing a 4 story 98-unit senior cooperative along with 7 townhomes on the Northeast corner of Pilot Knob and McAndrew's roads. This is a "for sale" product with average home sizes of 1,550 sq. ft. The building placement responds to the natural contours of the site, creating significant green space and a gradual transition from lower to higher density at the intersection. We have also worked carefully to preserve significant buffers between our property and the golf course—both to the North and East. Several architectural perspectives have been included showing minimal impact to the golf course due to the natural grades and abundant existing trees. The proposed high-quality exterior materials were chosen to be reminiscent of those used on a single-family home. These include 50%non-degradable,non- combustible, maintenance-free windows and masonry. Fiber cement lap siding,metal board& batten, and a feature wood-look metal siding make up the remainder of the material palette. Together, the material proportions and composition provide an aesthetically enhanced building tailored to this site. United Properties has been in business for over 100 years and has developed 14 Applewood Pointe Cooperatives; 1 is currently under construction and we will break ground on our 16th AWP this winter. There is very strong demand for this product supported by a significant (doubling)increase in the senior population over the next 25 years. Best Regards, Dave Young Kimley}>)Horn MEMORANDUM To: Brandon Anderson, City Engineer From: Mitchell Cookas Kimley-Horn and Associates, Inc. Date: November 22, 2019 Subject: United Properties Applewood Pointe Preliminary Plan Review Kimley-Horn has reviewed the comments provided by the City of Apple Valley, dated October 31, 2019, and has modified the plans accordingly. The comments and responses are listed below. Responses to comments are in bold italics. GENERAL COMMENTS 1. All work and infrastructure within public easements or right of way shall be to City standards. Acknowledged. 2. Drainage and utility easement shall be dedicated on final plat over all public infrastructure. Acknowledged.An updated Preliminary Plat is included in the resubmittal of Civil documents. 3. Provide a narrative of how the buildings will be constructed and any impacts. The narrative shall include the following: a. Shoring (if applicable) b. Material Storage c. Haul routes to and from the site d. Phasing To be included with final Construction Documents. 4. Storm water Pond and Infiltration Basin Construction and Maintenance Agreement will be required as part of Development Agreement. Acknowledged. The proposed wet pond and pretreatment basins will not accept public stormwater runoff therefore will remain private. 5. Infiltration Maintenance Agreement will be required for the privately-owned storm water treatment areas. Acknowledged. kimley-horn.com 767 Eustis Street, Suite 100, St, Paul, MN 55114 651-645-4197 Kim ey>>> Horn Page 2 6. The developer shall identify whether site utilities will be installed under private or public contract. Refer to sheet C600 Utility Plan for proposed utility easements locations in relation to proposed utilities. PERMITS COMMENTS 7. Provide a copy of the executed Minnesota Department of Health, Minnesota Pollution Control Agency, Met Council, Department of Labor and any other required permits prior to construction. Acknowledged. 8. A Dakota County Right-of-Way permit will be required for work within the McAndrew's and Pilot Knob right-of-way. Acknowledged. 9. A Natural Resource Management Permit(NRMP)will be required prior to any land disturbing activity commences. Acknowledged. SITE COMMENTS 10. Final site plan shall be reviewed with the construction plans and approved by City Engineer. See sheet C400 Site Plan for review. 11. Preliminary Plat shall indicate required 5' (back) and 10' side lot(adjacent to roadways) easements for proposed Lot 1 block 1. The preliminary plat has been revised and is included in the resubmittal of Civil documents. 12. Access to site shall be in accordance with Dakota County Plat Commission recommendation per October 31, 2019 letter. The proposed site access has been revised in accordance with Dakota County Plat Commission. A proposed Right-In/Right-Out is located along McAndrews Road while a proposed Right-In only is located along Pilot Knob. 13. Applicant submitted a traffic trip generation report: a. The overall changes in area trips is expected to be an increase of 23 a.m. peak hour trips, 29 p.m. peak hours trips and an overall increase of 416 daily trips. Acknowledged. See the revised Traffic Report. b. McAndrew's has a 2017 ADT of 9,800 and Pilot Knob has a 2016 ADT of 20,500 vehicles per day. Acknowledged. See the revised Traffic Report. kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kim ey>>> Horn Page 3 c. The directional distribution percentages need to be adjusted to reflect the Dakota County recommended access restrictions. Acknowledged. See the revised Traffic Report. 14. Provide a cross section of the internal private street per City of Apple Valley Plate STR-32. Road should be a minimum of 26' wide face to face. See sheet C703 Construction Details for typical section consistent with City Standard Plate STR-32. 15. Provide a cross section for Pilot Knob Road and McAndrew's Road showing required turn lanes, shoulders and medians. Acknowledged. Off-site improvements are forthcoming, dependent on final coordination with Developer and City. 16. Site plans should show site line triangles at access entrances as well as on the landscape plan. See Sheet C400 Site Plan for the addition of these site line triangles. 17. Show bituminous trail locations along Pilot Knob Road and McAndrew's within ROW.Trail should be 10'wide and should have a two-foot separation between back of trail and ROW. Trail shall be extended just past driveway aprons at both locations. See Sheet C400 Site Plan for the revised location of the 10'wide trail. The development proposes an to dedicate an additional 25'along McAndrews Road and Pilot Knob, which determines to location of these trails. 18. Provide curb radius labels at both entrances to the site. Curb radius labels have been added to both entrances of the site. See Sheet C400 Site Plan. 19. Provide taper lengths and ratio along Pilot Knob Road and McAndrew's Road for the medians and turn lanes. Acknowledged. Off-site improvements are forthcoming, dependent on final coordination with Developer and City. 20. Provide additional drawing showing Auto turn turning movements for emergency vehicles and planned vehicle used onsite. All emergency vehicle access will likely be from Pilot Knob (ingress). See Sheet C401 Fire Access Plan for truck turning movements. 21. A commercial driveway entrance is required at all access point to public roadways per AV Plate No. STR-4 or STR-5. Standard city plates should be referenced on plans. See Sheet C400 Site Plan and CC703 Construction Details. kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Ki nnley>>>Horn Page 4 22. Pedestrian curb ramps in accordance with City of Apple Valley standards are required at sidewalk crossings of entrances. See Sheet C400 Site Plan for curb ramp locations. 23. Move the pedestrian crosswalk at the entrance on McAndrew's further inside the site (closer to building and parking lot)to better protect pedestrian conflict at RIRO and remove internal sidewalk connections from ROW. See Sheet C400 for the revised location of the pedestrian crosswalk at the entrance of McAndrews. Internal sidewalk connections have been removed from ROW. SIGNS COMMENTS 24. Final Grading Plans shall be reviewed and approved by City Engineer. Acknowledged. 25. Business Final Stormwater Management Plan shall be reviewed and approved by City Engineer. Acknowledged.A revised Stormwater Management Report is included in the Civil resubmittal dated 11/27/19. 26. Provide Hydro CAD modeling files to the City Engineer. Acknowledged. HydroCAD models are included in the Civil resubmittal dated 11/27/19. 27. Provide the overall site composite Curve Number(CN)along with the impervious % on the grading plan. See Sheet C500 Grading Plan for the requested CN and impervious % values. 28. Provide the Storm Water Pollution and Prevention Plan (SWPPP). Forthcoming. To be completed along with final Construction Documents. 29. Project is located within 1 mile of an identified impaired water(Farquar Lake). Farquar Lake is impaired for nutrients. a. Per Apple Valley SWMP policy 6.4, enhancement to the pond and infiltration bench to capture dissolved phosphorous are recommended. Acknowledged. The infiltration bench is now specified as a vegetative buffer to capture dissolved phosphorous. b. Must comply with NPDES Construction permit section 23.9 and 23.10 Acknowledged. 30. Per SW MP Policy 1.5 the City requires that new development and redevelopment activities do not increase peak runoff rates relative to pre-project runoff rates for the 1-year, 2-year, 10- kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kim ey>>>Horn Page 5 year, and 100-year critical storm event. The City may impose more stringent rate control requirements if the capacity of the downstream system is limited. The site is meeting the pre-project runoff rates for the 1-, 2-, 10-, and 100-year events. See the Stormwater Management Report included in the Civil resubmittal dated 11/27/19. 31. Per SWMP Policy 6.5 New and redevelopment activity of 0.2 acres or more shall be required to achieve no-net increase in average annual runoff volume compared to the pre- development condition. Acknowledged. See the Stormwater Management Report. 32. Wet ponds and pretreatment basins (both interim and full build-out) shall meet the requirements of the MPCA's Minnesota Storm Water Manual: Design Criteria for Storm Water Ponds. It is required that public safety be considered in every aspect of pond design. Acknowledged. a. Wet Ponds i. The minimum required total storage volume (Vts)equals the sum of the volume in the permanent pool (Vpp below the outlet elevation) plus live storage allocation for water quality volume (Vwq). Vwq equals 1.0 inch of runoff per new impervious acre. It is required that the Vwq is discharged at no more than 5.66 cubic feet per second per surface area of the pond. Acknowledged. See the Stormwater Management Report. ii. It is required that basin outlets have energy dissipation: 1. The City of Apple Valley specifies that the maximum allowable pipe velocity at basin outlets shall be 6 fps. The velocities of the proposed pretreatment basin outlet pipes exceed 6 fps. Proposed BMP#1 (Wet Pond), BMP#1.1 (Pretreatment Basin), and BMP#1.2(Pretreatment Basin) have been revised in effort to meet the 6 fps requirement. BMP#1 outlet exceeds this maximum due to final rate control requirements and the allowable space for the detention pond. See Sheet C502 and C503 Grading Details for pipe outlet velocities. 2. It is highly recommended that where open channels are used convey runoff to the pond, the channels be stabilized to reduce the sediment loads. Rip Rap is provided as necessary at channels to stabilize and reduce the sediment loads. kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kim ey>>'Horn Page 6 b. Pretreatment Basins/Fore bays i. It is required that were a fore bay is installed, direct vehicle/equipment access be provided to the fore bay for sediment removal and other maintenance activities. A 10' wide maintenance bench, 1'-2' above the NWL, with a maximum slope of 10% should be constructed around the entire perimeter of the pretreatment basins in conjunction with the maintenance access. See Sheet C502 Section B-B for the pretreatment basin typical section. See Sheet 501 Stormwater Management Plan and Sheet C500 Grading Plan for proposed grades. ii. It is recommended that the fore bays be sized to contain 10 percent of the water quality volume (Vwq) in a pool that is four to six feet deep. Note that the fore bay storage volume counts toward the total permanent pool requirement. Vwq equals 1.0 inch of runoff per new impervious acre. The fore bay geometry is limits by proposed on-site grade challenges. The permanent pool depths are at minimum 3 feet per the minimum MPCA requirement. BMP#1.1 and BMP#1.2 are sized to provide at minimum 10% of the water quality volume. iii. It is recommended that the fore bays be designed with a surface area equivalent to 10 percent of the pond permanent pool surface area or equivalent to 0.1 percent of the drainage area. The proposed BMP#1.1 and#1.2 are designed with a surface area at minimum of the permanent pond surface area. See Sheet C500 Grading Plan and C501 Stormwater Management Plan for proposed grading. iv. It is highly recommended that flows from fore bays enter the permanent pool area with non-erosive outlet conditions. 1. The outflow pipe velocities from the pretreatment basin to the wet ponds are significantly above 6fps. To alleviate the demand on the outlet pipe, the outlet pipe should be designed with capacity to handle the 10-year rainfall event. Rainfall events larger than the 10- year can be conveyed to the wet pond via an overland open channel. The recommended maximum velocity for overland discharge is 4 fps. Proposed BMP#1.1 (Pretreatment Basin) has been added to the stormwater management design. See Sheet C502 and C503 Grading Details for pipe outlet velocities. As a secondary outlet, a spillway is provided, however, it is not anticipated that 100- year storms will need to utilize this spillway. v. Skimming shall be provided at each of the pretreatment basins to prevent floating debris from entering the main wet ponds. The outlets from the kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kimley>>)Horn Page 7 pretreatment basin shall be modified to incorporate a skimmer structure (within the embankment)and a submerged pipe in the pretreatment basin. The skimmer structure shall be set to skim up to the 10-year rainfall event. The skimmer structure shall provide 1' between NWL and the top of the submerged pipe. See Sheet C502 and C503 for BMP typical sections. Skimmer structures are proposed at each pretreatment basin and wet pond. c. Maintenance Access i. It is required that adequate maintenance access be provided. The City of Apple Valley requires a minimum width of 8 feet. If feasible, it is recommended that the access be 10 feet wide, have a maximum slope of 10 percent, and be appropriately stabilized for use by maintenance equipment and vehicles. Maintenance access is provided to each wet pond and pretreatment basin through a 8'minimum, 10'typical, wide path at a maximum slope of 10%. See Sheet C500 Grading Plan and C502 and C503 Grading Details. ii. It is required that the maintenance access extends to the fore bay, access bench, riser, and outlet, and allows vehicles to turn around. Maintenance access extends to the forebay through utilizing the proposed 10'trail. iii. The maintenance access should be covered by drainage and utility easement and be clearly denoted on plans. The proposed BMPs will not accept off-site runoff, therefore the stormwater management areas will remain private. It is not anticipated that these would require drainage and utility easement. d. Pond Buffers and Setbacks i. It is highly recommended that a pond buffer extending a minimum of 16.5 feet outward from the maximum water surface elevation of the pond be provided. Permanent structures (e.g., buildings)should not be constructed with the buffer. Permanent structures are not located within 16.5 feet of the maximum high water elevation of any of the wet pond or pretreatment basin. ii. Restoration/Landscape plan should indicate required buffer area above the HWL. See Landscape Plans for the 16.5'buffer delineation. e. Pond Emergency Spillway/EOF kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kimley>>>Horn Page 8 i. Indicate the emergency spillway path that will pass storms in excess fo the ponds hydraulic design or if the permanent outlet pipe/structure fails. See Sheet C500 Grading Plan. 33. Soil borings indicate a clay layer present in the South Storm water basin (Soil boring 7, 8, and 11). Address clay layer and access feasibility to infiltrate within the infiltration bench. See Sheet C501 Stormwater Management Plan, Wet Pond notes which address any encountered clay layer. 34. Proposed riprap at flared end section in southern storm water pond spans 6 feet in height and may become an erosion concern. This has been reduced. See Sheet C Stormwater Management Plan for proposed locations of flared end sections and rip rap. 35. Indicate the emergency spillway path that will pass storms in excess of the ponds hydraulic design or if the permanent outlet pipe/structure fails. See Sheet C500 Grading Plan. 36. The NWL, 100-year HWL and all EOF's should be indicated on plan sheets for storm water pond and infiltration basins, including the water feature shown in the northeast corner of the site Hydraulic calculations shall be approved by the City Engineer. See Sheet C500 Grading Plan. 37. Identify elevations of openings on C500 to ensure that EOF's are 1.0' below the lowest openings and lowest floor(including basements) are: f. At least 1 foot about the estimate 100-year water surface elevation in accordance with SWMP Policy 1.1 See Sheet C500 Grading Plan. BMP#1.2 has been revised to allow for 1' minimum freeboard between HWL and lowest opening. 38. Identify parking lot EOF elevation and routing. See Sheet C500 Grading Plan. 39. The infiltration basins should be identified by numbers (1-X) and calculations provided. The BMPs have been revised and are identified as such: BMP#1, BMP#1.1, BMP#1.2. 40. Provide cross section detail of proposed swale on the north side of the site along with frozen ground snowmelt conditions to ensure proper drainage. See Sheet C503 Grading Details, Section D-D. 41. All drainage swales and turfed areas shall be at 2% minimum slope. See Sheet C500 Grading Plan. kimley-horn.corn 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kim ey>))Horn Page 9 42. All retaining walls over 48"from bottom of footing to the top of wall shall be designed and certified by a structural engineer and submitted to building inspections for final approval. Provide additional details and/or specifications for retaining wall block type. Acknowledged. 43. Retaining Walls shall NOT be located with Right or Way and shall be privately owned and maintained. Boulder walls with south storm water basin shall not encroach into drainage and utility easement areas. Site grades have been revised to remove retaining walls from public ROW. See Sheet C500 Grading Plan. 44. Maximum roadway grades cannot exceed 8%. Streets should have 2% cross slope in accordance with STR-32. The private drive grades have been revised to not exceed 8% and to provide the 2% cross slope in accordance with STR-32. See C500 Grading Plan. 45. Drainage Swales are required between townhomes to prevent individual drainage to be directed to adjacent structures. Revise contours accordingly. Drainage swales have been added between townhomes. See Sheet C500 Grading Plan for revised grading. STORM SEWER COMMENTS 46. Final locations and sizes of Storm Sewer shall be reviewed with the final construction plans and approved by City Engineer. Acknowledged. 47. Provide storm sewer calculations for stormwater requirements. (Rational method including Hydraulic grade lines). See resubmitted Stormwater Management Report. 48. Storm sewer within right of way and public drainage and utility easement for purposes of connection to public infrastructure shall be reinforced concrete pipe and meet all City standards. Acknowledged. The outlet pipe from BMP#1 (Wet Pond) is 6"and therefore is not specified as RCP. The outlet pipe is specified as 6"PVC. 49. Add a structure in the southwest corner of the site and tie the proposed storm outlet into the existing 36" RCP at STRM 406. Existing ditches and culverts will need to be connected to storm water within ROW. A proposed storm structure has been added at the storm outlet in to the existing 36" RCP. Off-site drainage calculations are forthcoming, dependent on coordination with the Developer and City. kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 KimIey>>)Horn Page 10 50. STRM 400 should be extended and connected into STRM 101 within ROW Propose storm sewer has been revised. See Sheet C501 Stormwater Management Plan. The proposed on-site wet pond is not designed to accommodate off-site runoff. 51. Additional catch basin(s) may be required in the curb line prior to trench drains entering underground parking area to minimize contributing drainage area. See Sheet C501 Stormwater Management Plan for review of added structures. 52. Additional catch basin(s) may be required in the curb line prior to drainage leaving site onto public ROW. See Sheet C501 Stormwater Management Plan for review of added structures. SANITARY SEWER AND WATER MAIN 53. Final locations and sizes of Sanitary Sewer and Water main shall be reviewed with the final construction plans and approved by City Engineer. Acknowledged. 54. All water mains located within right of way and public easements for purposes of connection to public infrastructure shall be ductile iron pipe and meet all City standards. Utility notes on page C600 should be updated to reflect City of Apple Valley Standards where applicable. Utility notes reflect City of Apple Valley Standards. 55. Provide additional drawing showing fire hydrant coverage. See Sheet C401 Fire Access Plan. 56. Domestic water and Fire service shall be split outside the building and the valves shall be located 1.5 times the height of the building away from the building or placed in location readily accessible per City Detail SER-6 for sprinkled buildings. Domestic Water and Fire service is shown to be split outside the building by a distance of 75'away from the 50'tall building on sheet C600. See Sheet C601 for City Detail SER-6. 57. Identify Irrigation service location(s) if applicable per SER-4. This is not applicable. 58. Water main cannot be located underneath retaining walls. Grading has been revised and resolved this issue. Water main will not be located under retaining walls. 59. Extend the water main connection in the southwest corner to provide redundant connection to 16" trunk water. Existing 16"trunk water main within McAndrew's needs to be identified on utility plan. kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kim ey>>>Horn Page 11 Watermain has been extended to connect to the 16"trunk main within McAndrew's Road to provide a redundant connection. See sheet C600 Utility Plan. 60. Future water main tee and gate valve connection should be extended north of Pilot Knob Access Drive for future water main extension to the north. A stub has been extended north to the limits of grading for future watermain extension. See sheet C600 Utility Plan. 61. SSWR-103 should be relocated to an accessible location. The alignment of the sanitary sewer has been relocated to provide for better access. See sheet C600 Utility Plan. 62. Sanitary Sewer and water main alignment in roadway shall be per City of Apple Valley standards including service connections to proposed townhomes per SER 1 and SER 1A The Sanitary Sewer and Watermain have been designed per the City of Apple Valley Standards. Details SER 1 and SER 1A have been provided on Sheet C601. 63. Note 7 on sheet C600 should state "Contractor shall maintain a minimum of 8' cover on all waterlines." Note 7 on Sheet C600 has been changed to state "Contractor shall maintain a minimum of 8'cover on all waterlines." LANDSCAPE AND NATURAL RESOURCES 1. The proposed plant schedule contains "River birch" in the ornamental tree category. River birch shall be classified as an Over story Tree. See Landscape Plans. 2. The proposed plant schedule for Over story Trees contains 38% quaking aspen and 27% maples. Diversify the planting schedule to follow City Code 152.46 (B): See Landscape Plans. 3. All remaining trees shall be protected from construction damage and root compaction with protective tree fencing. Impacting any Valley wood Golf Course trees is prohibited. Equipment, stockpiles, and contractor parking is restricted from the area labeled "Existing woodland to remain" on Sheet L100. See Landscape Plans. 4. Any wounds or damage to remaining live oaks from March-Nov shall be immediately sprayed with pruning paint to limit oak wilt infections. Acknowledged. See Landscape Plans. kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kimley>>>Horn Page 12 5. New trees and retaining walls are proposed to be near storm water infrastructure (inlets, outlets, riprap, boulder outcropping)on each of the basins. Provide 20' clear access for equipment and future maintenance activities on all underground infrastructure. Acknowledged. 6. Provide quantities and locations for perennials and grasses. There is a large proposed area of"native shrubs/perennials" around the basin. Provide a detailed plan for establishment and maintenance if these areas are to be seeded. The City encourages native plantings. Many of the proposed perennials and grasses contain cultivars (cultivated varieties of native plants that do not have the same benefits to pollinators and birds), indicated by the name x'variety'. Native plants would not contain the variety name in quotes. See Landscape Plans. Thank you for the thorough review of the layout. Please contact me with any questions regarding the responses. Sincerely, KIMLEY-HORN AND ASSOCIATES, INC. Mitchell Cookas kimley-horn.com 767 Eustis Street, Suite 100, Saint Paul, MN 55114 651-645-4197 Kimley >) Horn MEMORANDUM To: City of Apple Valley CC: United Properties From. Jacob Rojer, P.E. Kimley-Horn and Associates, Inc. Date: November 27, 2019 Subject: Applewood Pointe Senior Housing Trip Generation Apple Valley, MN INTRODUCTION United Properties is proposing to construct townhomes and senior housing facility on the northeast corner of Pilot Knob Road (CSAH 31) & McAndrews Road (CSAH 38) in Apple Valley, MN. The following memo documents the estimated number of trips generated by the development during peak hours and the trip assignment at the study intersections. TRIP GENERATION The proposed development will include 7 townhomes and a 98-unit senior housing development. Access will be provided to the proposed development via two accesses: • A right-in/right-out access 650 feet east of Pilot Knob Road on McAndrews Road • A right-in access 400 feet north of McAndrews Road on Pilot Knob Road Trip generation for the development was calculated based on the Institute of Transportation Engineers (ITE)Trip Generation, 10th Edition. ITE Land Use Code 220 (Multifamily Housing—Low Rise)and Code 252 (Senior Adult Housing—Attached)was used for the development. Table 1 provides the estimated number of daily, AM peak hour, and PM peak hour trips. Table 1 —Trip Generation Land Use Description ITE Intensity/ Daily AM Peak Hour PM Peak Hour Code Units In Out Total In Out Total Multifamily Housing— 220 7 Units 52 1 2 3 3 1 4 Low Rise Senior Adult Housing 252 98 Units 364 7 13 20 14 11 25 TOTAL 416 8 15 23 17 12 29 kimley-horn.com 767 Eustis Street, Suite 100, St. Paul, MN 55114 651-645-4197 Kimloy>>) Horn Page 2 TRIP DISTRIBUTION AND ASSIGNMENT Trip Distribution The directional distribution was based on the current traffic patterns in the area,the location of the proposed site access, proximity to retail centers in the area, and the anticipated routes that will provide site users with the fastest and most convenient path to and from the site. Exhibit 1 shows the locations of retail centers surrounding the site and how far away they are from the proposed site. Based on the location of regional roadways, and proximity to retail centers, the estimated trip distribution for the site-generated traffic is provided below: • To/from the north on Pilot Knob Road—50% • To/from the south on Pilot Knob Road—15% • To/from the east on McAndrews Road—5% • To/from the west on McAndrews Road—30% Trip Assignment With both proposed accesses being right-in/right-out, there will be U-turns at the intersection of Pilot Knob Road &McAndrews Road for southbound vehicles entering the site and for eastbound vehicles leaving the site. The southbound vehicles entering the site will make up 50% of the entering site traffic during the peaks and the eastbound vehicles exiting the site will make up 5% of the traffic during the peaks. However, the trip generation for the site is low and the impacts of the U-turns and right-in/right-out traffic will be negligible. The trip assignment for the two accesses and Pilot Knob Road & McAndrews Road are shown in Exhibit 2. Alternate Routes With access limited to right-in/right-out on McAndrews Road and a right-in access on Pilot Knob Road, other routes were evaluated to determine if vehicles would avoid a U-turn at Pilot Knob Road & McAndrews Road to access the site. The only entering movement where a U-turn would be required is for the southbound vehicles on Pilot Knob Road accessing the site. As previously stated, this movement accounts for 50% of the entering traffic which equates to 4 vehicles in the AM peak hour and 8 vehicles in the PM peak hour. In order to avoid a U-turn, vehicles would potentially use local neighborhood streets such as Dorchester Trail. Exhibit 3 shows the travel time and distance for making the southbound U-turn at Pilot Knob Road & McAndrews Road and for continuing south to use Dorchester Trail. Making the U-turn at Pilot Knob Road & McAndrews Road would take around 12 seconds and is 400 feet to the access. To avoid the U-turn and utilize Dorchester Trail it would take over 90 seconds and is a 1-mile route to the site access. Based on these results, it is not anticipated that vehicles would choose a 1-mile route over making a U-turn at Pilot Knob Road & McAndrews Road. Sincerely, Jacob Rojer, PE kimley-horn.com 767 Eustis Street, Suite 100, St. Paul, MN 55114 651-645-4197 , . r: •• • • v-E '-, ',- -,-- iiiiiir - - t l*--- '' . ,,,,.,,b,. , L. e• i , r—..:LEGEND •, ' .,flr-71471' fr--'-r.: . -q . 11 11 4' '. b•--tr.4-•' U.` r-.c'f-' 11f/ V ' P.j.t.J1k-1,201q 't. )ri.,1 -.. r''•-. .,:." A' . , '. .•. '1.: e ,t;. ;••,,,IT•1"1`,.rf-- ,•,, -? - ..1•:--- _'•.•m•• '.,,, • • •!.„,c isk i Alk Site Location 40 , - ,Iii---..-• ,...:".4-,..,_.,...-L; ( - -- -,- k ,--- - • - ,-0116.1 ,1--,,, ,. i L Ar:'0-.. t! • " • ,r,,, - -41- f'....: .:'''. IP • . ,,'.V.1:, -;:;.;. • . , \ 1 - ' Retail Locations& t -.. i .e•:•'•,._.1-__..,•••'. ..'. c. —1- ,44.1...'44eN,4,•. ' A -L''' ''4.4 •- • e-- X. /• .• • ?•.• p -,, . r. ,., ,_:_.., it ... . ,,•• . • .. 1 • \ , ,.... • Distance to Site(Miles) "7- ., "NTie- ''',-=',.,t, .erte,''''-.4 .- . i , ._ -. I :-- ; I ,'••-.r. . -.' #,I .4,I.5 . . . ', .,r , ' ; , ''.. ' 0-4,1), "44, \. ..v 14%: ''''1:•:•• '. 6 '11.1 fl):, _.,• • - ••. `. , \ ' •:..‘' 7' . ON •, '._ _t . ,_,_ .- _-.„. 4 • .90,1*4•1114 ri ,ir&i '''' ' -- - : '. ''' -• ' ' 1 iti, ••••'-•';-- L . -- - .'. • . ,: • :".P.,, 4 , . ' '• .k! •• ,;... . . ..., „." _A ir,,,,..,„‘ifi,,N ,),-,.....„•••.•••4 '.. .41-eur . , „ Illr' r•_:'i!':'/,..,-N, •7iMi:-Z , 7 ,i".' ill, • 1.1 r 't • - eff eq. '''.• r :'_ "'i:k,fre•,--,t--..,•• IONIA • s• 'WI ,Aish...lor .1Pt 1_14r" a..,` ':.;7•1f.-31.4/'•F''• ''' -'4 .. ' ._ 11,6,V• ' ••, .,-:'.,•: '71 2,e'••'-.._2%.-.4-7/ .:'•igifik /Mr .' . P•-.-, •• ' E'•- i • -1W,..•.. • ...vp' . --.L.-4 .....•_7mimiNA•tr '.• .-' P P " t-..:,'::"P k. •. _f; • 1V. P r.4.2i-,'. A , ..... -, ... - .. n• •---0- ar _ 1 • --,' ,. •••• ••••••4 ., ..,. •' '.—.......„; _.1. .._, t, .,/ i'..1 yr :;: ...1i:r.,,=qit'.7.1'.. • :.; . . fir r-rs p:e71 '' .t r,:, - ,: .. . , - .., - ,. .11'Xf-fils,.1‘;.k..Z..4-2..,..c .t.,p. 0,--•_:• •'''''.k,'N;n•: ' -'''' ' 4.1,e .14,3 • ,. . . ' ',:••' , ' 3 -4 t% -:•-.•'•.' • '! '•'• ' : ,•;:,, .. '''•,, '.._r•.;,:'- ..... '• '•, , , ,.. IV' , -1.:.:;',,lie;elk rPf-F-Ct h, ' '•.-1:.•1° :"'••a .10,11'•- .' ••••4•' -.'''r . '''S' 'trill . ' rl.' . ' ' .i.''•'3‘ . ' . : Oc4 2-',..,•,-2---c.-' • • ..-.. •••=1----1”--7.'HitIltp••• ,:•','.,:- : ", . lit". , --,,...L jn. ..root,1411144- y) 1 or;:i , i,, •P'0;: . ,•• . 4.t :_177- ...;•:•7-,,,,;.74........_J•%,,7... • --, 1: 1' ' pill' -••• , :,,' . .' A. •• ,L, - _ ,,.; *,.,.•,.Nr 11_1.-A7, i. ...+''-', ',-",A,,• ' -,,• . ,ir, '... ' i : '1. . ,. .. - . 1 7 IF) - - . L''''4'ED ' . pi IA . 7V•:''''%;4''..:ii••4"' -•"--'...tA. - i1i7ir;;. .14.`` -41.. 1,5/ AV i +14.:A... ..'" '7••,:,-:71 +.1'''r rir•-.t4t1 • ' ,_„•.''''•=';'.p:-tr...::,"),,..,.: . . 'c '''- . - ' = ' A 'k •, ,.1.1 7, .110r; • -".4 • '1'ilr.::7' r ''..,4 !A':f' -:""'Yit'e 1%.?' 4.1; flat . 41,c..,Ltt,vTh.:. •-:'4:4;•-•'t-/`::'.....:1r;:;,:•. 4. :- •,'-f..], n'A„L-. -N •• I r.L. ,,. , - I .\ ?.,-:' 7 - -.;, .- :... - , 1.t,:..A,r)..-'S La.2,'I '• 1 I ". 'iY'l.' ., 1 . • 11,1.__,j A'.:4,ri -'.t: •• 1 • 'r kc,,, ,,, - ,,,,,..., , . . , , .., , ,- . ..... „ -,........,,,, ,,,,,, ,. _- ...„, ... ,,,,,- , . -0•A' '',V.:,,,,v ' : 0.-' . 16:—. . 404_,'" ,fli',,7, . , , .• ,. '".. , ,".!:,,':-) -.. .N-N.-•• -^'..4 4.• /At' 4. ?. '!•-•i'A-.J.:4 .'- ql- % ''' '7e •„i•at IP"i •1 •• K, " 'Ld Ai r . ,...; . , . , - , --4. ,.,,.,..... -. 4. . 1 lk• - __ fr!t_gir`:t4t. . r.r. r . ' ' -' ".. ••.'„, . ° ,-/ r ' ....7.#,,..,. ‘rr ,. . Z k ir, • e. xisli ., iii,4100... ,i0.i...4..... .. -r 'teir5--.. f •.••-• ,... P ,ktt• , <.‘ .• ' ''' 4Pde-dor•••i• • • •-• PI •‘ .•:•.. ; ..'" .$' •ir,"" .,, 11/4. .„,,W....,...." • • , • '-1 -, ..•-'4. - .•' . •,'4, ' e •.. , • ...... 4 •.4 ,11 bin ... • .* P• et "L .i•-. 1 ' ,. . ., “ • ' i€14 e. .• r a,A - !.' •N . .. --' I r . - ) • ,..4 -, •cfelgic.i. . ,, . •le • ... i-4;-_-.,.--,•4._ir' -• . ' 'f.s •-.. tipite..... ,4-.); ' 4. ..,. -, ... II • ,..i, ' ' . ....•• ' ,' Ai .6 . 1)• 1 .1 • • . _ •••, . '1•• 1" -'7- ..1-•'.7"?.,...#1• .•.•: . ••• _.., - • Ir. '' ''''._, '". ' 4 I f."T. ,L --- ' r ''.%1, ' 4 -4:.-- - ai64‘ -•N-1,- ,-%.,..!4 • - .. ' . 0 -:': I'.i• •.-.' - 41,1.,)-.1,wr ' .. 4..rr r Nr, A;t----i'n,.:•::1-3,:11;" ,-..s.r4,.-- .4',Ii1A 1,14l..• • .4'... - - . .. •-•''''''-'; •4---ii . - ''i't'"•':.''•;'.i,....•1....,..•,..;\.'' •• •' '...'C.....'.,i-",t" ,e:- .....,.e.„14,,R.,",..,'10A.1.r,"'`"i..,'*',-'',.,..",1 1i'-'i-:11,•::,,,, ...• L...- . • NY)4,17rop 11%,1.::„.4,44i.ls..k.•tit .... ....1, .• P • .. . ,. bo, * • . •••• .-.444,.•" ' • . t'` • ''. - 111 XI !.- •L'CiL. , .,.1....1.1...,s4,304,,„ I,. ....„4 • • . ot, .. • , -- _ -f---:. 4".P 1. • ..6"Hi,.. .I, 1 .... P4P•,4 - ".. y'110r. :),;,.•, • ';.•L i iik-Fdr.i'41 ' . - .F•• '4,,;". _,c:,,,c --.,..,,... •ct,',17'. - . , :., •. -•-',:4, ,!':. r-,4?-4, .111ISii.' 4 .;, : •:::',.1.t',.!.f', ':".4 _. '.-?, ---,,,, . or ..,_-- , 1: .,:.-. '— ...'1,t-i.,* .-". ' 4,,,,,_-; ...c ••,:,0.44,,, %g§, _444 .. g,, 7,-; ....,) - , . , .4-4. ii-t_. , "11.71/41,_ . :•v: .,,,....„. , •,_...J.,. i.,,,IL • • _ • J ' ':: , P.. - . ,..: •r•'; lor-A sr,...-' A.i ' • - '.-4,--.1?' i'''...."-.447-.*t.....t ,.% ---- ...,_ ...,z.- •r.,•••.7.-. i'..-i,' !',... ,,,..3 ,,..,„ •it•;, ' .' ''.4. ,,,,r- ,,, ! • . 1.;-•?•'-'"•7:.'• - • "" ''',_•71,-;:lt:,7J''_, • - j 4 . , 17,.1,,iliot Ittr,... . •,..z. r‘-.:-'7.',1.'"- 1.1 :.,,. • ', :r/Vir...3 ,-.1 ,;,,,,,. -s,, z,,,z, -., soy,4,- • • ...,--,':,-;,0,'.',ILI r.T.T:ii..ain.-% :-•' .4••••• ,Mit i.. 4 . .t.., ...4.... •`[.•07 ''if V21'al .,771.414.1...-‘17... .1 .1 1,, .log- 7 r -..1• -•0. i. MN-- it ) • ,, ..t?, ‘ ',:,, . p.r 1 , . •1 ' :.: . ...•.?2,1, • A a;:i I •i'0 '; 4? AI'' • . •,Pr ...i7:r:.4 ,_ -; .i L 4‘'' ,-:•• ....ii ,L,',t. .447,.. •••••4'•4• '' ' ' •4. '7,1 '. .•-•A--1LV--.: • 1 I ,i'l IP •••7$:". ... — . ,, • , . -, -_, „jet; 1 qqrki94 . .i. , _ :,,,,..' •'f-/A...- i .i.. 1.1"..irt. CI, ,..,..70..r...1.4...„„1•.' iip.56, ,, go. 7 '.-'' 44-0%i-....;,..?-.M...,. ..i4-4,..9.4,1,._7.,,-- L',..: .. •,..1 .„,„, . . .4 _,- ,t.w _ ,77,..i5,,.:4 :; .;rf.:4... l, ,, . . .,..Afo. ,' 1 "0"....-tp t 2-41.14i*. • .:4ili. 4=W; ..--41,4 t, • 4J,L; - '••'.....!'•r....- 1•',• I'''- '"`' • . 4.rL i :; 'ilF:rF:' -7--- ',.d ''3 '' ./( ,. 4- 4.)1fgr-1' .1 T4r7%,,v, .,v.. , n it,.. , ; y 44 • -- .... ' ,,,f4 . a, 4'1 litV I. 1,4 4Z4.0 •,4 \., e. ,,i,,,,,,,,,,,ip.,1,411.,„,,r,,,tit-6,4 ,.,, .:. ‘,.„ .v. R . ..T.' • A lia, 14 ' si I 'ilia-IMO' 0. ''' 1,--.tmdl'.'..14',4„ 4""-''', :pi•••1',1;1C.4•NI 1,1/..„,11,-,.1.-Arqte... 4 .I. ? .-'. .. ,;.../L'. . '..i.,,,••k tr.1,'6 L -,' PI 0 ytr•W.4" Ll'r•i- .t I.'' • '''."" •• • ..,,22 I 11' I;rt' '.••V°r•% 4.5 .--•..; PP-i-. - Ai,:l'. !....••'P•=22! P ;1.• • .-'- •',,•..! 4-. :'-':'••!..-,,, . 4,/'•_' , ....• -- jih. _ f4i-1- ,10127'..wk:::- p ,%ir .r.i rim :.- , )..,<.,.... .e.444,, -,,PEPI!!litli. ?.. - - # '14 .0 .t' • ."°-_, TO r ti 60' — •1 i 44.• -4- i.A.wy' ' 7,.111i2"”1414%- . ... t, a - _.. .1‘. ...i9......_ 1.... ,n& -r,, -4- '. Aeryitit.elk,. vos r '=-->r' •i,r '1 1 .....,4' 11_ism ' i -`,.St. --. •• • ,.. ' - , , '-:-- ...' • 07,1••,-,1 •au,: OP •".4,71-,2ti, i'Lz.,1'...1.-.A.4tg 4.-1-0-.1i--'.7 ri.. 111.i)t, ..,,, ,..., —, a...- ., :r , •,..4',...r't 1- it..,, "4,....4.4- ' I. 14_.7.-.1 -_ ".'e' I _ rz. -L-A I kr,..14:. ?.. -A": "'-' 1.17" --r. - -%-•:A:,„ ,`, ::',,,:!- ' ." . '.,.: ' ii•• .!iv,/y ' '''' -. ;1, ki.'•41.Itt;.r.Tro"!A:' t '•.•'! • ..' --X 3 4,V '" - ' 'v..- .. ,,L.. ,L.,_77ii:. ....•v_-il---"Arr`g--ritc.4;;,g( FriNir... ' ' / ... ''‘. ' 44Att. ,,, • 7 w 1 A I ''',. •.itt'' I. EXHIBIT 1 Kimley ))) Horn PROXIMITY TO RETAIL • • 4 110 • -••' J I r• 'igii.. '..t . ii-L•-/' : -r -• % ..r • , •••II k- ' ,- 4:14tritk‘ 1411:11119FK . ., .r. , ..,40.7 •• V ,.. _iit. - - , • 4 ,,,, • Sit - 50% . ‘,.... 4"*.‘. # •.-- • . . 1 I. It ill 4,ap VI • •- i : t 4 i/I . v , — ,,,,`,,.4 Alig4.7••- .0.."'• 4- . 1.4% tik,iL Al . ,,.,,..... ... i,, _, . . ;6 • ... ''. 7 I.''.0 1.'.N 1 1 k. *tt**\141#414:1 ';..4 -III •IN - .. 114 ,I .1441,,r .,, I 44,4,6, Itt •-0% ,-- -- ir*;4 - '' •- $ — ,- , -4- • . -- . trr . ' * • ' . ,.. . .,. 4,..• ILA ,..... , • 1-4,,--t -63 - * te'4'4;iit . _.• - 75.i• . 1 . lc:A. :4,-T ,. T ( - , Lopppw. - ,-,,, . .,,: .... ._.,..., .... . _ . " o,. ,,•I.''r,'t.g4f.,-'„-1i....;-p,_iF.7..gr•-I-,."3'1,i,-._..t..4 4r.:..5.2;-a,04..,, •, ' :,r•-1 S'•'',.-.,*• 30% McAndrews Road (CSAH 38) '.•. 0• ,. A,ie• rtoir•'-_h.rm-t_,--,- eA tlp*; Aa*• ,.,.•• .-,...•.4..,'.-._-.,.(.f...•7.-,,.,,1,•t40-,,11•.-•.• 0•-.-r"• %it•p -,..... .., „.i., • 14.11. irsi • •l• •Clin ; 14 IP' IP ..7.4,.., e. ;'' "i! . mil . . . • - - .', A_, .0iittip4,,....., -?••••4 a• 6. III1Pr , . ":, 4 . • i ' •o'.-.1* 4' . . ' ' . ., • , r..+ 1 eh ,'• g ' .., -, 4- i i i t:. - - .'07.- -al ,k 7 A " e. - . • u ..—, Jr „ • , ete " '- .. , ‘ . -. -4„ V .,'f Cei ,tift --r . , i' 14,,,PHIsce. • ., ...;, . _ • .• - • • . . 4 • ,y '-4 =.1 j ,11, • '1 404,„ t__7(6) ''''' ? '' ''''''. • '1' ' a' . ,...: V "^.1...-•• 0 %, ' .' sr ( ) i .. , ct .e t_ i(1) 7" ' - Ale w 71477,7 . , Ly i(i) IL .12 •ff -• li." 0 4' 4 Or • I . • ., li ir ' .el...r°: -•4. ' ' 2(5)___/. i i q.., e 4 ii• ,„ailt,..:1:04-elli • • iii.,• ,.. v. •••••-•11•••,. .- c 110. 't •4:5 q- i, 4011.r.4„,.k . -. . '-'.: ',, "' -fi-, i'• • ' fil .. . • , ,,, . J . P .• 1 C Nr ! , 41 ‘ :71* iAii I"- ... -iii. .4,•,,44. . 94 -......30-.. . - . -0-7:-. ., - it 3' -.7-• i: • - •"'' • lt. ,44 -2 Jmer ,,... .. . .„ ..401,-... ,444,06., -, -.,-. .4„, . a • - - - — .- . ,,, ,,, • - ' ' 111,' 4 • 4 .:.41.11A —4 ' re s. ,,. . -.',,,e1/4\ vk . - •. NI' -11.N ..,,,. _ .. ,, .L a' .... 1r m e- A •-.' ,-•y:'• ' 11..• '; .4 ---1 -'''.' • 11 •,.. _I...4_ _ -fj kir Air" . A •••••• V1/4 •••#•,‘,. • .., • [ 0 . . ,-..,k'l -, _ 4 Tili ,zr• ''.4r..4.1r •,, , ..„. „,,..\. . 1 _ , „i . dR 11 ill -.` ;MS -A '- --' LEGEND 1 _0.1 . ,•••1• . "--. •°4 • ' ....0., - -74-17- 1 rr VP 40 41141• ' — — -. •INEN ' git' - ' ; Study Intersection Ar „.. • -° •..-. .4.- . -.. , .., • ... • mot •-ev ' `: 6' 4 : . .,'24'. •-"- % - , .6. ifr 1 A 1 jok. , 5:i, •- . t XX[XX] AM[PM]Trip Assignment 15% - ' , .:0; i . I. - : 'y• . 1 ..,'..... - - ..- . . ' I xx% Trip Distribution ..,.. , -, , . i . ••• - Alb •;',..., 1 , - l''' •(I, • • ...:- , 1 j. ' . s,... , -'...-. -t• 4,-, -gi --- ,. ..f,„"4/i fed „10.4.11r ir—r Project Site Location "" ••••t, ... - - v - .,;i I .1 11 _..- • -.,Rt .---4 :a, - V _00- - - 4" ''' '‘''' ' . " 4 • ,- i',4 .- - '4 :._ l• 4. - ' . EXHIBIT 2 Kimiey ))) Horn TRIP DISTRIBUTION & ASSIGNMENT - ,- !--- .-,.. .'••••-•--"r w.----r-T ir.--.---ri 1Lx-. -:-.,.-, 1...-.- • , ..1.1 ki..,i0,• •"”r,. r-0-.--4 A r.Lel. !I, . ...,..!.- A..%..: ,..• Lx.' L .11111•4• • •- •.• , 4,. K:j.: ...; :Ai "-"94.•-'1°,-iL ''.N ' $4 . • ce„.... d - • -...... .• A. •.: Lkf..., ..1i.. - :,.'. ' ' .: ''.-:.•• ' • . . ' . • ,k6•... .-.411111114e: ' i,' 0 _ 4. , t _. , ,- . • . •-,.. .A4; ....„1. ilk .. .. •,.._ 1,;..... . . . ..._, .. .... 4.....,., i 0.11 I, ... 1 11tiNtir ft VW° 4 •..b., . Nr•ai. • .... is ...e.s• • s . •'• . r, .. - .. triefrisiw-,- 404. ai ' - • • •,. ..... _.. .. •,. . . li• -7 ' - ..,:, '''. ' .',!.:.''_..iiiikt:e.....:_i ,.,. , - ....,., .. ii„,.. ..:.,., ...wesAbNizioitik•:j..:,11k. . _,- r . . • ,.., ......4, --r ..,.. .,.i,..,::'• ...A- I ••• • )4 , .. .. :- . . :44/ •Wit 11` ' °A - -• .• ••-•.. . ..... . .. ... .7... 4 •..-•.r. - 1 ir •P-.-*. -, - -Ur '-''' 0 .-..... ... •Are.. 1 . . . • ' a. . ".....4..k.. , • ' ,• . .. . e .. ... . ••• . .... • _.,) •,...• . 0,,..•2:- •..4i •. • ... .. -.* • '‘. 4 . ..w. • i,..„,i1'. 4: .• •-• '' -•, - -. • . • -... , • • -1111141141111010Nelli .---. - ...•4.. . 1 • ' • ..1: y, • ..!,.,. ± - .- : •F . ... !,--.., .•'..•-;7. . ifik4. • • . .11.01.-ea*.illa.------•. .'r:: 7• - f ..... • •-• , - .," ..- •,) • . .- .,.4. -,, • •• ''"tt • ' - .00 917 lielk 'PP --1- :i, .' - . - , 1 Nt•.I• : ..1 , „••. .• ...t. .. • ' .. ...! ..!:• .3'-‘1 ,-;e1-•,•• * . ' . . • ,' ,IIKe - ° '•. .. • . . ,. ; . ,%0 if . .. • - . . - • ''' V". -• -'`:, Distance = 400 ft • At, 31 ' ' ., •+' • .-. . ot. . , Travel Time = 12 Seconds. _ .0.. ..• •• ;., -r.--cy.•:- .... • - .rr --.'9: -.7)f-7--. . • . i ' ' -.4 • _,..., . :..... . 7,.....,‘.t.„.,"4..7„, i.../..„. ,1..... ..,,. .•_4_,, _0. • .. - . • . All'-:..-441L -. ••i•TO•'-; j_ - : • .11-;.t ' ' • F.'. ' .14 • •• 1 :.• ' - ' . ";:iie.,•..i4 ietlial ' 44' ...1 :•;::•... • .. ....-.. 1....,.. . . 0 •• • McAndrews Road (CSAH 38) --A,..16. • ._..4........41k. • . ..40-1,--. - . . _ _ . - ,. .. • .. fu" AP:, to- - • _ _-_, ..4. ., - It ---.: -4,-.• -- • -4 .. .:1*- ,. . • • I -410114 4; Ili' ilIC .4 ItP: -:I: . --." ' r'....... . '. . • '1 , . . f'-- •••t-c _. , ., t _ •._ g . .,. • , .; ...: .,_3,x,4:•,.., .';•_-_,.. :. if.:;•.... . _ • ... yi - .... ‘. ,•.-4_,..f :.• 7.f. .1.0 i , ' ••§0k . . -. - • . ---4- - ,- •I' - li . •.5.va•,-E.,*,P -4. mit. 10- .'.. • --- 4,- •...,._ • - • -...le:--;.,,,-. _ • , . . ,-l'..-1.J 44 '.• - c7'il''' •I; 7." i 41.J '.-'-' r- ' .j/!4. '.-- ; -.'-#71V:8 Tira.4:41f.,.,_.• . __,''••.4.:7,.. ••-.' .. " .•'. !Li ,.. .4 .. . . .., - . .. . li _4- • •..; # • 1 . I ft ....v..; •... ,..... • '. .,11;...; .-- a •:..1 . ,.. . L • .: , . . .1.,• 'r ..., Distance = 1 mile : I iiiii-filr:-:,.. (...--cs . 4. -''''' Travel Time = 90+ seconds . , 7 ._. ...°.: -:-.!..'.;'• :. • . -,•,...• efy - - ..', .. al-it' -,,,.'..4. ,1 0 , 1 ... ... ••" - • "lir .,......; - • . •....41711:Lir. lir 4 ,....., ii, -•....:, .'.... . .. • .jVitt •"..*A ' '.lo,.. 4,10154414.H. • Alli . : _co 4 4 . IV villt_ 1r . • O ..4;1110: -14.-le.- . ':'-1,,J:* .• . •• 4,0 ' 4.. •• 4,, • ,_,4 .....• . 0...e , ,4r - ,,.a;N... -.1 1,..:$•.•7..' , ,:-,Ijk... i O ' . 41 40. . - 11.7 e. ' ' 741°P.:3111•16.f irL.: ••• • , •...IS- # •.., .: •, '. •.0:-., ;A :.,..:r'I'''. ...!VP..• ;r, .... r 12..4 .-... .1. ..1 4 • • .,4"diet-.1 ••• '• "-r-v. r," .4'a" os-- , -. -••" •,- • -,.... •••.... , ..... .. et., - • * -- ... ......, 1 ...• ...;_,.raLe.. •.,* ,,, • -,44. ii igr•- • •..5 - a .• - • '' 'r.1 '../ T. •L..' .d.l. - . tkii ! illir -''' - •4M •.4.0W : • . ....-H '. ., .1* "r‘i •'4.4i ' 4-41.4;74i-'641.4. .'.' . . --i-41-- .4...ii-, - , ' -- • ' .:. • , -. ' 414., • .4. ,....,• .........,,,y.- -,.t.r?„.... ,...•_,..1, : - •• - -.„.• .,..Ilk. -• --7.-. , a.„,,,. 4. ........,:j‘.,..1 - ..-Nif-••': • .211." alg d. ...,•_ . 1/' • r . . . .... -,e•. -, f' . ji . • •-- 1• . r.-.,- . ''-'• '' .,7", 4re ...,j.... ,iit • ..,,, ill ....0.; 1.. ,..• ." I. .• . -e• --. .. . .1--.-.. . ..!..) • •••' . ' .• 4. • ._:. t. • -- •-. 44 -:--.- 4 I. ,. _.. . ..,,4011-40:1 44r. • .. •.."....,..!r.... ,.• ' ...40,14 .,- . .---z. ,, • • • .. ' w"70-1r,- . , ,• , ., •,..:-... .--,......4- *7, •• 41, . .. . .,,t• __ji •,r,t.....0. , - . . . -1 fi • 4.. - 1.1. ' • ..--11'...'':."L jig .. •.,' - 10 i j,. i 7 - }. •.•--... ... . . • 1 f: -. •i- "w. . . ,,iii,„‘. .• . .11. 1-" ••AU,. Or, .0 PI.0.40'1•:411:1116.. • “, rY .1142' 't • ' ‘ ijir. ir. • •' y i 'Ai,• 1-,e -.--er• .i. '.a.-- . „ • -f• -1110 11W . . ir,,41 .. . .. .., . ., . ..- . . ...:-• . :. • -••:4 ; W• ..- .i. 2'-'.7, . . -•;'• , •..,• 4. - .1' -IS ••••••L- '•j• %..."11 , . • -•','-••:04• . . • . ... Ili 00...r.-:'.'-'--......'.."' . • EXHIBIT 3 Kimley0 Horn TRAVEL TIME & DISTANCE Lovelace, Tom From: Salamanca, Mari Sent: Wednesday, August 19, 2020 8:05 AM To: Lovelace, Tom Subject: FW: Aug 5, 2020 Planning Commission Meeting Original Message From: Brian Wareham • Sent: Tuesday, August 18, 2020 5:22 PM To: Grawe, Charles <CGrawe@ci.apple-valley.mn.us>; Salamanca, Mari <msalamanca@ci.apple-valley.mn.us>; melandertom@gmail.corn Subject: Aug 5, 2020 Planning Commission Meeting Dear Mayor Mary, Mr. Lovelace, and Mr. Chair Melander, I am disappointed to learn I missed the August 5 Planning Commission meeting as I see there was an opportunity for me to speak in attendance of that meeting in regards to Land Use Item 5a: rezoning location 12444 Pilot Knob Rd as to allow construction of Applewood Pointe project. A previous Planning Commission meeting had this item on it's agenda but was withdrawn at that meeting's start. I have tried to keep tabs on the subject and honestly was surprised to see I missed this on the agenda of the August 5 meeting. I also feel that if there is an opportunity to speak about a property so close to me and will directly affect me that I should have been giving adequate notice. I reside at 12581 Driftwood Ct, which is directly across Co Rd 38 from the proposed project. I have several concerns in allowing this project. The traffic concerns that were brought to attention at the November Public Hearing do not seem to be addressed fully or satisfactorily. I also am concerned of the increased light and sound pollution potentials to my property and I feel the response to these items, which were brought up at that hearing as well, also did not satisfactorily address those concerns. Lastly, I wonder what will become of this property when it's planned use as a Senior Living Center becomes unsustainable. This area of Apple Valley is a unique place, void of large buildings and commercial properties, and has a great appeal to the residents of the area as well as those that travel in and around it. I am saddened to maybe be losing that, and I see no outcome other than my property's value being reduced because of a construction of this sort. In closing, I would ask if there will be any other public hearings, or other means of discussion by local residents in regards to the rezoning and this site in question. Thank you and sincerely, Brian Wareham 12581 Driftwood Ct Apple Valley MN 55124 952-270-5825 1 CITY OF APPLE VALLEY, MINNESOTA ORDINANCE NO. AN ORDINANCE AMENDING THE ZONING MAP BY REZONING CERTAIN LAND IN THE CITY OF APPLE VALLEY,DAKOTA COUNTY,MINNESOTA WHEREAS,the Planning Commission of the City of Apple Valley held a public hearing on property described herein on November 6, 2019 as required by City Code Section 155.400(D), and WHEREAS, on August 5, 2020, the Planning Commission recommended the rezoning as hereinafter described. NOW, THEREFORE, BE IT ORDAINED by the City Council of the City of Apple Valley,Dakota County, Minnesota,that: 1. The boundaries of the zoning districts established by City Code Section 155.006 are hereby amended by rezoning the following described property located at 12444 Pilot Knob Road(the northeast corner of Pilot Knob Road and McAndrews Road) from"M6-A" (Multiple Family Residential)to "PD" (Planned Development): Lot 1, Block 1 and Outlot A,Applewood Pointe of Apple Valley, according to the preliminary plat, Dakota County, Minnesota 2. This ordinance shall become effective upon its passage and publication. Passed this 27th day of August,2020 Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk CITY OF APPLE VALLEY RESOLUTION NO. 2020- PRELIMINARY PLAT APPROVAL APPLEWOOD POINTE OF APPLE VALLEY WHEREAS,pursuant to Minnesota Statutes 462.358,the City of Apple Valley adopted, as Chapter 153 of the City Code,regulations to control the subdivision of land within its borders; and WHEREAS,pursuant to Chapter 153 of the City Code,the City Planning Commission held a public hearing on an application for subdivision of land by plat on November 6, 2019; and WHEREAS,the City Planning Commission reviewed the preliminary plat for conformance with the standards of Chapter 153 of the City Code and made a recommendation regarding its approval on August 5, 2020, subject to conditions. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that the preliminary plat for the following described plat of land is hereby approved for a one-year period,to wit: Applewood Pointe of Apple Valley BE IT FURTHER RESOLVED, that said preliminary plat approval is subject to the rezoning,which must be completed prior to final plat approval. BE IT FURTHER RESOLVED,pursuant to Chapter 153 of the City Code,that said preliminary plat approval is subject to the following conditions,which shall be incorporated into a subdivision agreement to be considered for approval at the time of submission of the request for final plat approval: 1. The plat shall be configured to have one(1)lot and one(1) outlot. 2. Park dedication requirements are based upon the City's finding that Lot 1, Block 1 of the subdivision will create 196 residents/occupants that will generate a need for 1.87 acres of parkland in accordance with adopted City standards for park services. This required dedication shall be satisfied by a cash-in-lieu of land contribution based on 1.87 acres of needed land area at a benchmark land value of$175,000 per acre, which the City reasonably determines that it will need to expend to acquire land elsewhere in order to provide the necessary park services as a result of this subdivision. 3. Park dedication requirements for Outlot A shall be determined at the time of the replatting into lots and blocks. 4. Dedication on the final plat of a ten foot(10')wide easement for drainage, utility, street, sidewalk, streetlights, and tree plantings along the entire perimeter of lot(s)within the plat wherever abutting public road right-of-ways. 5. Dedication on the final plat of draining and utility easements within the plat sufficient to serve all units within the development, either as defined or blanket easements. 6. A license to encroach agreement shall be required for any structures or signs in drainage and utility easements. 7. All lots and outlots within the subdivision are required to have access for ingress/egress to a public street. Easement(s)necessary to provide access are required to be submitted and approved by the City Attorney prior to City Council approval of the final plat. 8. Installation of municipal sanitary sewer, water, storm sewer, and street improvements as necessary to serve the plat, constructed in accordance with adopted City standards, including the acquisition of any necessary easements outside the boundaries of the plat which are needed to install connections to said necessary improvements. The Developer shall enter into an agreement with the City for payment of the design of said municipal improvements. 9. Installation of pedestrian improvements in accordance with the City's adopted Trail and Sidewalk Policies,to consist of eight-foot(8')wide along bituminous pathways with eight-foot minimum boulevard as measured from future additional lanes for Pilot Knob Road and McAndrews Road. The bituminous trails shall be extended just past driveway aprons at both locations and shall meet Dakota County Design Standards. 10. Submission of a final grading plan and lot elevations with erosion control procedures,to be reviewed and approved by the City Engineer. If the site is one (1) or more acres in size the applicant shall also submit a copy of the of the General Storm Water Permit approval from the Minnesota Pollution Control Agency pursuant to Minnesota Rules 7100.1000 - 7100.1100. regarding the State NPDES Permit prior to commencement of grading activity. 11. Submission of a final storm water management plan that shall be reviewed and approved by City Engineer. 12. A storm water pond and infiltration basin construction and maintenance agreement shall be required. 13. An infiltration maintenance agreement shall be required for the privately owned storm water treatment areas. 14. Dedication of one foot(1')wide easements which restrict direct driveway access to Pilot Knob Road(CSAH 31) and McAndrews Road(CSAH 38). 15. Installation of a public (or private) street lighting system, constructed to City and Dakota Electric Company standards. 16. Construction shall be limited to the hours 6:00 a.m. to 10:00p.m. Monday through Friday. 2 17. Earthmoving activities shall be limited to the hours 6:30 a.m. to 5:30 p.m. Monday through Friday. 18. The City receives a hold harmless agreement in favor of the City as drafted by the City Attorney and incorporated into the subdivision agreement. ADOPTED this 27th day of August, 2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk 3 CITY OF APPLE VALLEY RESOLUTION NO. 2020- A RESOLUTION AUTHORIZING ISSUANCE OF A BUILDING PERMIT FOR APPLEWOOD POINTE OF APPLE VALLEY AND ATTACHING CONDITIONS THERETO WHEREAS,pursuant to Minnesota Statutes 462.357 the City of Apple Valley has adopted, as Title XV of the City Code of Ordinances, zoning regulations to control land uses throughout the City; and WHEREAS, said regulations provide that issuance of a building permit for commercial, industrial, and multiple residential uses require the specific review and approval of development plans by the Apple Valley Planning Commission and City Council; and WHEREAS, approval of such a building permit issuance has been requested for the above referenced project; and WHEREAS,the Apple Valley Planning Commission has reviewed the development plans and made a recommendation as to their approval at a public meeting held on August 5, 2020. NOW, THEREFORE,BE IT RESOLVED by the City Council of the City of Apple Valley, Dakota County, Minnesota,that the issuance of a building permit for Applewood Pointe of Apple Valley is hereby authorized, subject to all applicable City Codes and standards, and the following conditions: 1. If the Building Permit is not paid for and issued within one(1)year of the date of approval, the approval shall lapse. 2. The Building Permit shall be applicable to property located described as Lot 1, Block 1, Applewood Pointe, according to the preliminary plat. 3. Approval and issuance of this permit is subject to the subsequent rezoning of the property to "PD"(Planned Development). 4. Construction shall occur in conformance with the site plan dated July 22, 2020, including parking lot paving and a non-surmountable concrete curb and gutter around the entire perimeter with a minimum driveway approach radius of 15' at each public street, and a valley gutter at the edge of the street pavement. 5. The north side of the private street shall be designated a fire lane and shall be properly signed in accordance with City standards. 6. A bump out for vehicle turnaround shall be provided at the west end of private roadway near the right-in only access from Pilot Knob for vehicle turnaround across from townhouse driveways. 7. Construction shall occur in conformance with the landscape plans dated July 22, 2020, (including sodded/seeded public boulevard area up to each street curbline); subject to submission of a detailed landscape planting price list for verification of the City's 2.5% landscaping requirement at the time of building permit application. 8. Additional trees and landscaping shall be planted around the ponding areas and along the southern wing of the building near the McAndrews Road entrance. 9. Removal or loss of significant trees shall be in accordance with the city-approved tree preservation component of a natural resources management plan. All replacement trees shall meet the standards set forth in Section 152.46 (B) of the City Code. 10. Construction shall occur in conformance with the elevation plans dated July 22, 2020. 11. All necessary mechanical protrusions visible to the exterior shall be screened or handled in accordance with Section 155.346(3)(a)(b) of the City Code. 12. Site grading shall occur in conformance with a Natural Resources Management Plan(NRMP)which shall include final grading plan to be submitted for review and approval by the City Engineer; subject to the applicant submitting a copy of the General Storm Water Permit approval from the Minnesota Pollution Control Agency pursuant to Minnesota Rules 7100.1000- 7100.1100 regarding the State NPDES Permit prior to commencement of grading activity. 13. Installation of municipal sanitary sewer,water, storm sewer, and street improvements as necessary to serve the plat, constructed in accordance with adopted City standards, including the acquisition of any necessary easements outside the boundaries of the plat which are needed to install connections to said necessary improvements. The Developer shall enter into an agreement with the City for payment of the design of said municipal improvements. 14. Installation of pedestrian improvements in accordance with the City's adopted Trail and Sidewalk Policies,to consist of eight-foot(8')wide along bituminous pathways with eight-foot minimum boulevard as measured from future additional lanes for Pilot Knob Road and McAndrews Road. The bituminous trails shall be extended just past driveway aprons at both locations and shall meet Dakota County Design Standards. 2 15. Pedestrian curb ramps in accordance with City of Apple Valley standards shall be required at sidewalk crossings of entrances. 16. Pedestrian curb ramps in accordance with Dakota County standards shall be required at the intersection of Pilot Knob Road and McAndrews Road. 17. The property owner shall execute a maintenance agreement or other suitable agreement to be filed with the deed that ensures the perpetual maintenance of the pond buffer area,pre-treatment forebay pond, and storm water management area. 18. Construction shall be in conformance with the lighting plan dated November 19, 2019. Any site lighting shall consist of downcast, shoebox lighting fixtures or wallpacks with deflector shields which confines the light to the property. 19. Approval of a signage plan is not included with this site plan and building permit authorization. A separate application and signage plan in conformance with the sign regulations must be submitted for review and approval to the City prior to the erection of any signs. 20. Construction shall be limited to the hours of 6:00 a.m. to 10:00 p.m. Monday through Friday. 21. Earthmoving activities shall be limited to the hours of 6:30 a.m. to 5:30 p.m. Monday through Friday. 22. Earthmoving activities shall not occur when wind velocity exceeds thirty(30)miles per hour. Watering to control dust shall occur as needed and whenever directed by the Apple Valley Building Official or Zoning Administrator. 23. Issuance of a Building Permit and a final certificate of occupancy is contingent upon the project being constructed in conformance with all the preceding conditions as well as all applicable performance standards of the current zoning regulations. In the event that a certificate of occupancy is requested prior to completion of all required site improvements, a suitable financial guarantee in the amount of 125%of the estimated cost of the unfinished improvements shall be required along with an agreement authorizing the City or its agents to enter the premises and complete the required improvements if they are not completed by a reasonably stipulated deadline, with the cost of such City completion to be charged against the financial guarantee. 24. The ongoing use and occupancy of the premises is predicated on the ongoing maintenance of the structure and all required site improvements as listed in the preceding. No alteration, removal, or change to the preceding building plans or required site improvements shall occur without the express authorization of the City. Site improvements which have deteriorated due to age or wear shall be repaired or replaced in a timely fashion. 3 BE IT FURTHER RESOLVED that such issuance is subject to a finding of compliance of the construction plans with the Minnesota State Building Code, as determined by the Apple Valley Building Official, and with the Minnesota State Uniform Fire Code, as determined by the Apple Valley Fire Marshal. ADOPTED this 27th day of August,2020. Mary Hamann-Roland, Mayor ATTEST: Pamela J. Gackstetter, City Clerk 4 7,'...7•'7, :•...,:-.:,...•re:.4'.-.,.1....:..s.•'.....:.-,ij1::: - "''-•..-•.•' -1:!,..:!.tfee...a.;...-.•••..: ' , :! 0 iiiit • _..? ..,. ., .. ........,. :.: .....„,_....: ......:,...........L::..,.....7,... z. ,. ., . ',....I?.'.,.,-.........-..7,,C?..-....5-..,.:..1..•.`i.-.•.-.,-4.:_',•.--,.l....-.--.,i.,i„i-.-._ : .. " ; D... - - . ° { GOLF ,• • • COURSE._ } .AIM-• • i r LEBANON ` * y :.;IKM - , .. .. dirfr.,_ ,.::-. 1-':42,4••• :i..;;:ii. •--_.,..!..- . _ - ''...'',_-,::•,...„-. i I Pr " r le.. . ...: • 1 i ' . A. - - 'MCANDREWS•RD • ' - , ,, i n- ---- -�. -. et: .:-.•...:. - '':'''-'''''.- f''..---.... ''''''''.:4:". .' I'l. { •fir •'` 4,h ' ' . MI iiikk.41.) \!.. . i Ilk 74, f. . . '.. .4•117.e !•.4.7..,:ja gbagji .:. .: .y.11114. .,... :77 :4#161:j NI, -:,iiiital.112. lit ,i• . ...- ��.1 �27TH g�'Wirk .'opL i v ... . ......,..,. r•T. .... •,. G ,� • „.0,. ii . ffie iii _,.____r_tiL. ......., , • APPLEWO D r � r ,,1, : � O "fpelt, foipr +:�d ,, POINTE k F: a►1f 04, 4, . __.-D ..._vts.'. iio.k %1114 � .t A. 4., .. Q. ..frg (ir'Ili0gA., :, ,.".'I } I:3 rv� LOCATION MAPS: = - � -1 0 r L----:\zo jr„ .c.), _ ___,_ ) _ 0 ,,_, ,/ P -P SITE '-o. _____)t.... MD ___, LD LD rS LD D LD r-r,=D - p LD Lib i i\. ,,L LD , , � LD D im L D� 5 :, P LD ' LD I Alk_ // ° --'' \_ LD \j. NO RTC APPLEWOOD POINTE - t Ili -4 . ���;� i" o ip54irk2D4O COMPREHENSIVE 1"4.3tatair_di:lintaiik..,_ PLAN DESIGNATION gss � gf tsmis, in nit 11 Vri "MD" (Medium Density Residential) , JW.' �. r4 ft 741;� • -— - i 2OOT1FiS1F W - 1 p 1 /1 1 ._ill PD-168 P lleywood Municipal GC 111 f P .1 h , - SITE M-6A • MCANDREWS1R0 AO 101117 .:• .■aft 00■ ■, N■ mi,li z ! i *1 ' •. . 111 ■ 2v0 �� 4,riiiig fA6Airi *\ 12•r srw Id 16 :L ' e r 1 e. 'N W i 1r• ���■ - .. •# - ;,Lv•►�.I - ■ r . DOVER DR iiiii■li.% • -41-.....p 4i...._.st01.• r■ 11 1 1 _` ■1 I"' ti.'< .PIA � ,r wry IP DIAMOND PATH +V y� I� r n. W Q damn �L4a11■■■■p It ! I. -7C I 1 004 41. 8 a.►>t■Il■I w ■1 5-O I� .. _ �: M-7C ,A1:1 j/1 ._ a a f `1► 11' ww. /�� . �� ':r■■� p 4��`�flilO�r�1.� 1zsrt♦,srw - ki•C;-. it, iii, 3 -�a�s1'1Eu =111111 I:: itugivi. .....iikvigiffirommP' t ttV - �� `, Arm= ` ' A:„, ', �'� .im EL"Mr"011 1 % tit . ft A I rt 4,41 li;11 ,,,, ii al di A i I I 1 I I to j". 4 . . • _ _ 1,, , .\,....0 ;I,-,,, cu. •VE VNI4 rPc5R i xl1 432Nf}SPW < _ . APPLEWOOD �01,1ti_ ' i ----,,,,-- —"I'. - _ r -0• - -T-r . POINTE „it ,,, _ . ... ., ..., ..,,retvii, ,:;, ,... ii , .,..,•. ,,-:_.J,. 1.0.1W,.., ef u -44 A& gillgt1CM ZONING MAP I, �.'- .. • Z. `u Ai 1a 0� �: .",7'47-41 + A rifiti 4. , jai "M-6A" (Multi-Family Res./6-12 U.P.A.) L �`~''+A' h-" ..'„ F PRELIMINARY PLAT AorPLUNIITED PROPERTIES ESAPPLE VALLEY BENCHMARK MNDOT NAME:HAG MN037 of . 12444 Pilot Knob Road GSID STATION:#7413 GENERAL NOTES: ELEVATION:1008.341(NAVD88) 1. Fee ownership is vested in Irma E.Ulrich Parcel ID Number:01-01300-01-012 Apple Valley, MN • I ` 2 Address of the surveyed premises: 12444 Pilot Knob Road,Apple Valley,MN, I tie 1 3 Bearings shown hereon are based on the Dakota County Coordinate System. I eo 4 LI rveyed premises shown on this survey map is in Flood Zane X(Areas determined to be outside the 0.2%annual chance I Mtn dl •• •i. py . ppcations,the current setbacks are: .. - V _ Budding: Along principal or minor arterial=100 Fee[ 3 a ti v 1_v t� 6 nl - - Y Along community or neighborhood collector=75 feet A 52 I - -" - __ Along any other public street=50 Feet a3= -• --- - - - - Along any private street or drive=20 FeetL "tea ' + - - - --- Along any side or rear yard=40 fee[ r_ I _ I �_� - '_"'- - 1 Abutting an"R"District=75 fee[ B• i ( fff/// ) f — _ _ _�, -. 1_ \s y �. s' For additional Information contact the Planning Department at the City of Apple Valley at ,d. L '. .- ,(952)-953-2575. I `� r.=-.. _..1 ._--7. There are no marked or stri d kin te. 01 . _ pe par g areas onsi L' i ,B The surveyed premises has an existing direct access to Pilot Knob Road,a public street.The parcel also adjoins McAndrews jI` - LQ•� Road,a Public s[ree4tJIIII • '.• :;:':' ..1. .,. ... .. -• FsBaq((xouswD9- Location of utilities existing on or serving the surveyed property determined by: 1 • rnio- Ob5¢rvetl evidence collected pursuant[O Section S.E,w- qi t�:::: • LEVEL E:9]9p- Markin ted b E-G,Rud and Sons GD her State One Call Ticket ND,190861315, I >'v ^ i" 9s requested y per p ss •• '�' - ��_,_ ; Record drawings provided by the City of Apple Valley's engineering department. NORTH k g ° T, - T} -- - Excavations were not made during the process of this survey to locate underground utilities and/or structures.The location of _ _ underground utilities and/or structures may vary From locations shown hereon and additional underground utilities and/or 1.Ep r •`" M1 \ _ • O structures may be encountered. Contact Gopher State One Call Notification Center at(651)454-0002 far verification of utility R x ~ !:R IF'111C SCALE I , type and field location,prior to excavation. 8 '�rs LZOC-' �fl. h¢ tw V 10.Subsurface and environmental conditions were not examined or considered during the process of this survey. No statement is -- 100 ` f'• / to i. , K r EMS,. ' made concerning the existence of underground or overhead containers or facilities that may affect the use or development of t POND omen L the surveyed premises. -' o • F. ,'�+ I INCH = SO FEET 4 r f n `r � 0. , ,11.Commercial Partners Title,LLC,as issuing agent for Old Republic National Title Insurance Company,issuing agent File No I �p !! 55633,Schedule B-II Survey Related Exceptions: m \ L.''^'��•-• ••r \ 1 I'Q e 1 r':'' -- � • A + \\ 'ell11' a 1 9 Subject to Dakota County Road Right of Way Map No.tie C.S Aa H.No 38(McAndrews Road)from C 5 A H No.31 i 49,750•.�. [' y i• \ (Pilot Knob Road)to S.T.H.No.3(Robert Trail South)filed November 7,2017,as Document No 3221613. r l 1:' 0'.]� -` 1 Y O (SURVEYOR'S NOTE:Said easement is shown hereon,) 1 r" 30 ie , 1 ^ \,'\ . 1 1 p I 1 s' IMNNa a ulp ^��88_ A / 'n 10. Easement for highway purposes,in favor of the County of Dakota,a Minnesota municipal corporation,contained'in ■ a 05 iry bad/NT (�� I OS Highway Easement dated October 29,1986,Fled November 14,1986,as Document No.751383.(SURVEYOR'S NOTE: \.:_ . ERauright-of-way • \\\ T �� �.i1 t1RN1'ArEle )Ie II.Easement For highway purposes,in favor of the County of Dakota,a Minnesota municipal corporation,contained in • MN[AB a�jl ApE,. Highway Easement dated March 8,1991,filed April 2,1991,as Document No.979270.(SURVEYOR'S NOTE:Said B - l ^�� \ N easement is shown hereon.) e 3 I = 'l 90 r� - `Cx?�R - Z • 12.Terms and conditions of Final Certificate dated July 23,1992,filed August 5,1992,as Document No 10633/5,and as _ z evidenced on Dakota County Right of Way Map No.99 County State Highway No.31(Pilot Knob Road)filed September ,• I i 12,1990,as Document No.easement 983637. B i 1 (SURVEYOR'S NOTE:Said easement is shown hereon,) a] f _• �• - - 13.Subject to Dakota County Road Right of Way Map No,2 County Road No.38 filed March 10,1986,as Document Na I + -i- i \ \ 'e 1 I / - . -� 718479.(SURVEYOR'S NOTE:Said easement is shown hereon.) R \ r 5 i F • I 14.Terms of restriction contained in Warranty Deed dated January 15,1976,filed January 2 1976,as Document No I •1 \ r, '• •� 463381.(SURVEYOR'S NOTE:The area described by Document No.463381 is For the neighboring parcel.Said _ ) Tyk. ) 1. - : document creates a restriction pertaining to trail construction within 500 Feet of the surveyed parcel,) • --' p PROPOSED SiORMWAT€R 'J - 8 MANAGEMENT AREA 1 L 1 • 12.Contours are shown in 2 foot intervals using a combination of Field survey data and LiDAR mapping as provided by mnDNR. I tgt a • • 13 There was no evidence of recent earth moving work,building construction,or building additions observed in the process of Ir 11 //// �` • conducting the field work. yt \ - `\ i 1 5 v 14.Proposed site plan provided by Kimley-Hom and Associates,Inc, u II - -I-•- ---=--- ::.:,--'1.'; - .+ N. �rWnr �- • LEGEND put x W _.r am• e ° - PROPOSED OR, ANp .��?� `a GOUTY yti} . ■ DENOTES IRON MONUMENT FOUND AS LABELED N _•„_,•_ ' O DENOTES IRON MONUMENT SET,MARKED RLS#41578 ° /' O ,po' -0 DENOTES TRAFFIC POLE r 1 rM 1 — -`—.' --y __. O DENOTES CATCH BASIN x \-_ ..-�_ _ • DENOTES ELECTRICAL BOX LEGAL DESCRIPTION ,.. ..-�---_ _-- _ ~. - .- •..•_-._- •_ _ ___. C) DENOTES ELECTRICAL MANHOLE v`A s0ldllr'�iGxr OF WAY SO-FOOT HIGHWAY EASE -'�•r,y ,2y aP,rOar lualn� f--'� _ __ _•_ _ 2ss7 3s DENOTES EXISTING SPOT ELEVATION (Per commitment for title IMerencR prepared by gprrrrylerual Partners Title,LLC,as issuing __l r PER UDc.N0.32]1613 _ pER DO[.NO.751393 ~M�'"`V �""•`�'��� �ERrDpC'Ktf-�]p}J -- WWI to Old Republic Na tided TRW Insurance Cempany,issuing agent File No.55633) ;� yY - -(••---- =------+'�= v DENOTES GUY WIRE I N8- �0;�, _�-1r'6549---- -�I..- C DENOTES HAND HOLE Part of the Southwest QW1.1er of the Northeast QWireer(6W1/4 NE1/4)of Section Thirteen POINT OF BEGINNING - _ i'y DENOTES MAILBOX (13),Township One Hundred Fifteen(115),Ranee twenty(20),described as follows: f1 •••A•••- .... `DJ DENOTES POWER POLE I �4 - -' "' -' - - -` - . "f' - - . - �_ SOUTH LINE OF THE NE I/4 DENOTES STORM SEWER APRON Beginning at the Southwest corner of Mt Np Quarter(RE s/#]p}'apd SeMgrr TRle 86n(i3.);meow Easte Ip deep me South lint ol Ina NidnneIV "� I r r1�Yt OF SEC 13-T,I1SR 20 OD DENOTES STORM SEWER MANHOLE �orlerNaee — — — — — - { — — — — — — �,` St Thirteen(1]]a dHSance of 7SS,w feat;lhenoe daltP b true ten 90 degrces'a — — — yii — 1 — — — - — -- - DC DENOTES WATER VALVE Nmlhee of oifler ffn- Seel ,ThIrt ce(1Y)v a polar rl Om Wes[IaeeF the (� ....^••� DENOTES WELL 6 8180 61 57N0r of se I06rRc n Tllrteee Isb.Ig 90 - _ Mee NOTtherl d the SOPS (13],sold IJo+rt a E I/0)c _ N,m,„,n ov..�o • � y Southwest tataet etrio Ferlitea f QUottb{NE try]of yid yole(on d u • DENOTES FENCE Thirteen(13],of ineMred along the west Brio the oft Thereat Searnwl t I4 I�.° '"'°"s"„ ^" I ,,,,e•r,�,s„�� ,�,"`•""00°" I „`"�'" '�'r�r�." .^w. .,,a:..w,.maa, Y to pp nta u�` {� I 1 - DENOTES RETAINING WALL oagleritlnq,according to Ma CAvtlreaelml Survey Lae,#p{. 11l r -` DENOTES EXISTING CONTOURS(2 FOOT INTERVAL) Dakota County,Minnesota / I ` 1 I I I I Abstract Property \, n DENOTES TREE LINE {{ > DENOTES EXISTING SANITARY SEWER + S. i I I 1 >> DENOTES EXISTING STORM SEWER I } ——' DENOTES EXISTING WATER MAIN I { 1 wie DENOTES OVERHEAD WIRE I t DENOTES UNDERGROUND ELECTRIC LINE `\ 5Ii I I I k I DENOTES UNDERGROUND TELEPHONE LINE 1 hereby certify that this survey,plan ' r DENOTES UNDERGROUND FIBER OPTIC LINE I DENOTES BITUMINOUS SURFACE or report Was prepared by me or under _ _ cry direct supervision and that I am a , DENOTES CONCRETE SURFACE duly Registered Land Surveyor under the laws of the State of Minnesota. "'r''`"U I DENOTES ADJACENT PARCEL OWNER INFORMATION �^ (PER DAKOTA COUNTY TAX INFORMATION) DENOTES SCHEDULE B-II EXCEPTION NUMBER J ON E. UO INC.WnON:um JOENO: 13171AB Iewre:Io1116 Date: 9121�20 License No.41578 • E. G. RUN it SONS, ■ I��mauls ;RpmProfessional Land Surve■■ly�ors 1116/ 109INsO ME DEN EST 6776 Lake Drive NE Suite 110 I 11AEyt9 EQsg9ep BDE PLAN WY a F)tl1161G' WISED SFR WAN MN" Ke. t WE eET[RVIIT)N By www.egrud.wm ._5•.•-Ile-ANltr4zLA..rTuesday,July21,2020a.a:]T:TOPM:•UO:'};N 5:\sup\cps 0:orRvi\19121Ae•MI,•••t+, tflEDIAl•.• •_,T,, tr..1era Lino )Lakes, MN 551i14 Tel.(651)361-8200 Fax(651)361-8701 19171AB c C- LEGEND w w w } J J J cc) ui Co - - PROPERTY LINE O 0, 0, V O O O w u)o ■ RETAINING WALL N N NH cv r- N- < Q N N 0 PROPOSED CURB AND GUTTER c) p c Co o < < PROPOSED SWALE PROPOSED STANDARD DUTY ASPHALT <I Q DO 0 �.. to I r r r r r PROPOSED STORMWATER MANAGEMENT AREA 0 c� I I EXISTING FENCE r r r r r PROPOSED CONCRETE SIDEWALK H d H - _ _ _� EXISTING PROPERTY LINE U U PROPOSED OFF SITE EJ7l_ - _ ' xIMPROVEMENTS;TO BE10'DRAINAGE AND _ _ x_ PROPOSED BOULDERS H H u) COORDINATED WITH ,UTILITY EASEMENT �./ - - - _ _ _ = - EXIST.WOODED AREA c CITY AND COUNTY I `./ - _ _ = x�-� „ S83•43'55"E I 1 _ �97�L� X=XX_X_ •° ° L/cji - _ x�X� •° °, PROPOSED HEAVY DUTY CONCRETE PAVEMENT L - _X X x�X_x� r ° r� N o - - _ - x-X� EXIST.WOODED AREA r Z Cr' I i I o - -X X�x 1-✓r. PROPOSED SWALE,SEE DETAIL �� - _ _�_ =x_x� ROCK MULCH c I I aD SHEET C503 GRADING DETAILS 0- - - - _ X x=x-x o I / I I o� ` x-X / / I 0 PROPOSED BOCCE BALL COURT(BY OTHERS) PROPOSED AMENITY WATER // // //�/ /j PROPOSED HEAVY DUTY ASPHALT IMMI v EXISTING:-/ I I FEATURE(BY OTHERS) Y ; PROPERTY I N. I O U �n 1 LIN I I 0 O 0 ` PROPOSED 5'BOULDER PROPOSED ASPHALT TRAIL - 2 c 1 �� RETAINING WALL(BY OTHERS) w 1 56.2' '' Mall . REFER TO SHEET C500 Q Q i I I - ! I KEYNOTE LEGEND v • I 0• � �� I I O CONCRETE SIDEWALK ^ o 0 rn c • I 0 I I 0 0 0 0 x 0zw- � � ` ,� B B612 CURB AND GUTTER z CCD I I 6.0' f ca RAISED PLANTER BEDS,TYP. 0 '�� - ' ' Sq x 0 v� z _ O I PROPOSED *� OC MATCH EXISTING EDGE OF PAVEMENT/CURB&GUTTER • Y w V ��y� , CU = w O II 55.5' TURN AROUND , I a 7.7' TRANSFORMER AND GENERATOR PAD. SENIOR HOUSING / I } w CO I 114.404OO SEE MEP PLANS BUILDING . xODACCESSIBLE CURB RAMP; REFER TO CITY STANDARD DETAIL STR 8 10 c PROPOSED RIGHT-INIL -Q GARAGE ENTRANCE LEVEL 1:990.0 _ 2 u) ACCESS ONLY I LEVEL B:979 LEVEL B:979.0 © I " OEPROPOSED HEAVY DUTY CONCRETE 3 , I © _ 15.0' 1 M �o I. / I o cn 5. I N If I� I I ACCESSIBLE PARKING r \.. , x F N w 3 I 0 © 0' �/O // L/ / / ` \ \ \ 0 III 0 O e © 0 © 4� s�8 0 ` I I PROPOSED 5'DRAINAGE O AREA STRIPED WITH 4"SYSL @ 45°2'O.C. O /�,� o / o off" M E I 0i /©ST T , _______,,,0 0 1` I\ 24.0' I 0 O © I AND UTILITY EASEMENT 0 Net U III r V OH STANDARD DUTY ASPHALT PAVEMENT o 30'X30'SIGHT LINE © ��� Q END ` • / , N// / / / , 0 \ \ / _- ca in ____ O MAIN ENTRANCE OI SITE SIGNAGE. REFERENCE ARCH. PLANS TRIANGLE I /' R40.0' r � / ,// / / / / A/ / END O \ �� O © LEVEL 1:9904 I�� © I START© �` / // 0 // / S \ • r� ` O I JO 2'CURB CUT o DRAINAGE AND ` Or- / / / } w UTILITY EASEMENT I / / / /' \/� PROPOSED 0 I OO ST=RT LOT 1 © I K PEDESTRIAN CURB RAMPC0 O o v © 6.6 �j / / �, \ RETAINING WALL -� r� I 0 o z Q wo> 9.0' x w I- c I I 0 �/ 0 /' \ FIFTEEN, 0 H 0 O ' �. it: OL HEAVY DUTY ASPHALT PAVEMENT a z o F PROPOSED RIGHT TURN LANE. \ O o /' 6.5-INCH STEPS F 0' 59.6' I x w , w w LU TO BE COORDINATED WITH Iil‘ M / / \ a CITY AND COUNTY ! I ' / \ O © I M Lu ACCESSIBLE PARKING SIGNAGE z a =oON Z n I � / L �, I "NO PARKING THIS SIDE OF STREET"AND'FIRE LANE'SIGNAGE I \ Q START 271TOWN HOUSE ` 0 aLEVEL 1:975.0 / " DO NOT ENTER'SIGNAGE aa wwwo m PROPOSED GAZEBOc © 7.0' Io Ic., LEVEL B:965.0 /'�TOWN HOUSE (BY OTHERS) ���// x OP PROPOSED BITUMINOUS TRAIL g N 09 v \\ 42.7' I LEVEL 1:978.0 © \ 0 '�.1 ,/ © 0 51 w PROPOSED 2'BOULDER WALL 1,, � ^ I `° 1 LEVEL B:968.0 \ \ \ A� / \ x OO PROPOSED PEDESTRIAN CROSSWALK w o E Q z Q Jo� z � oQ ` \-PROPOSED FIRE LANE Qi \ 5 Q ` ;) I pQ Et 1- O I I TOWN HOUSE 4‘%.,\,\ `O' \PROVIDED'FIRE LANE �� ��O x �R B618 CURB AND GUTTER m QwMm14.0' I LEVEL 1:980.0 PAINTING AND SIGNAGE 0 �� ��I O © v p ? zw\ = aw = z - a w LEVEL B:970.0 w w Q - z ~o © r �� I �S FLUSH CURB AND GUTTERc aI N I I �' \ r r\ O O , ,� �0� c EXIST.WOODED AREA _ m r w o ON co r / / ` \ r ? \ \\ OT TRANSITION FROM B612 TO FLUSH CURB AND GUTTER z U U O 3 �� TOWN HOUSE "/*/ / \ r rI / \ w W a Cv r \ \co 1 LEVEL 1:982.5 / /' \ r 0 © I U OUTFACE CURB AND GUTTER U O _-• LEVEL B:972.5 / \ '_ x 0 w N = M 1 I 1 ` �/ / \ \- r r © _ © 0� I I VO PRIVATE STREET SECTION; REFER TO CITY STANDARD DETAIL STR-32 0 co W N U) } �, / \ \ X LS') - p 10 • 1 I �o /j / rrr � \ / I Q co Q COm w v 1 I o \ o / _ r r 10.3' �1 I O NON-RESIDENTIAL ENTRANCE; REFER TO CITY STANDARD DETAIL STR-5 Q o z Z CI a, �4;v I OUTLOT A TOWN HOUSE 6 s‘,/‘// © , \ 50'ACCESS, x Y r J 0 w 2� • �6 / DRAINAGE AND SURMOUNTABLE CURB&GUTTER v w`I I LEVEL 1:983.5 s /\ UTILITY EASEMENT V 4Q ; \ EXISTI�G LEVEL B:973.5 \ O © I OY PROPOSED DECK, SEE ARCH PLANS m 0 0 p Q w PROPE TY LINE N 0 uGO J o i \ x Z PROPOSED PATIO, SEE SHEET C500 AND ARCH PLANS 5 DRAINAGE AND 0 � \ f ©EN. - LLI 25 7' I UTILITY EASEMENT \ 18.5' 24.0' -18.5' x� TOWN HOUSE I 6.55PROPOSED 10'RETAINING ._ , I\I I / / / \ LEVEL 1:984.0 �66 \\ REND / I WALL(BY OTHERS) 18.5' I PROPERTY SUMMARY REFER TO SHEET C500 r� LEVELB:974.0 �8.0' /� V U I r r / /" I I APPLEWOOD POINTE OF APPLE VALLEY E.L r r � / / I PROPOSED 13'RETAINING 1 a) \ r r r r • / / WALL(BY OTHERS) I x Q a)L >, \i I / / r r r r / , REFER TO SHEET C500 PROPERTY AREA(EXCLUDING RIGHT-OF-WAY) 374,616 SF(8.60 AC) CO o \ r r r r TOWN HOUSE i26� / ACCESS, DRAINAGE AND r C ft 0 \ I 1 T r r r r r r . LEVEL 1:984.5 �\ j:Au UTILITY EASEMENT �'1 EXISTING IMPERVIOUS AREA 25,265 SF(0.58 AC) r r r r r r \ LEVEL B:974.5 I 59.4' I EXISTING PERVIOUS AREA 349,351 SF(8.02 AC) Qc r r r r r rI 5 / U i PROPOSED STORMWATER \ 5� \ I 0 , PROPOSED IMPERVIOUS AREA 140,263 SF(3.22AC) W18.7 xPROPOSED PERVIOUS AREA234,353SF(5.38AC)E- S _/ MANAGEMENT AREA_ / \ , 1 END Q , 11I7O E r r r r r r r r PROPOSED 0 Q // x TOTAL DISTURBED AREA(EXCLUDES PILOT KNOBL•u) a) rI \ / \ ® , 407,286 SF(9.35 AC) N I r r r r r PROPERTY LINE / / \ \ I AND MCANDREWS IMPROVEMENTS) O CL o I rrr \, / / / / / / / / / / �, ,/ O / / \ f xI- co \ / � R76.Oj/ /� /" / O ZONING SUMMARY 4 0 0 I \ \ /// // //O// \�\ I EXISTING ZONING M6-A TO T,i1 \ \ , c L_ -I \ / / PROPOSED / / // Overs '' I x PROPOSED ZONING PUD n/ EXISTING PROPERTY LINE 1 LL a) CO PRETREATMENTi Q cn I -PROPOSED 25' IFOREBAY AREA ' 20'DRAINAGE AND co / // EXISTINGFENCE I I BUILDING DATA SUMMARY Q co 1" I DRAINAGE AND 1 DEDICATED , , /--, UTILITY EASEMENT �'�� c�'/ \ ' 7 _x J c l I _ UTILITY EASEMENT RIGHT-OF-WAY < °' O I - -I L - `� / / \ I. AREAS Z W N I / J _ _ _ _ _ _ _ - - - - - - - - PROPOSED LOT 1 PROPERTY 342,824 SF(7.46 AC) 0 0 �- 10'DRAINAGE AND 6"5' 0 //004 30'X30'SIGHT LINE 54,061 SF(16.6%OF LOT 1 0 ~ 0_ o ■ PROPOSED PROPERTY LINE o LOT 1 BUILDING AREA PROPERTY AREA) 12 _ UTILITY EASEMENT TRIANGLE Z W w N V v \H\ - - - Ne�+35e9' �'' - - - - - - - - - _ .O� i�� ,. . . I PROPOSED OUTLOT A PROPERTY 49,750 SF(1.14 AC) O O J > c - - - - - Cl.a) Q 690.23 �`. •y' \ \' OUTLOT A BUILDING AREA LL Q O Ir• ��\ PROPOSED RIGHT-IN/ 15,792 SF(31.7%OF OUTLOT 1 1. RIGHT-OUT ACCESS PER CITY PROPERTY AREA) Q 2 0 Q a) IV ' EXISTING ;IGHT LINE �STANDARD DETAIL STR-5 W Ce \ _ PROPERTY LINE --- --- --- -- --- ® 30'X30' TRIANGLE�� •• • ' . ' . ��OOOOO�O��� PARKING ~ O IJ,J W co �\\ --- ___ _ _ _ 1 .�- , W PROPOSED GARAGE PARKING 115 SPACES 0 W --- z Q J a Z a PROPOSED SURFACE PARKING 63 SPACES a) a L PROPOSED STREET PARKING 10 SPACES I gm_ 6i. f2 ca .��.�� �.�. o �I L I � �I=. ��.�. :�S��� .�� .��. .�.�.�.�.�.�.�.. ���.����. ADA STALLS REQ'D/PROVIDED _ 3 STALLS/8 STALLS _ < >- W MC Q a a Q I zap > 5 o ROAD PROPOSED OFF SITE PROPOSED RIGHT GRAPHIC SCALE IN FEET - Q W IMPROVEMENTS;TO BE TURN LANE.TO BE / \ 20 40 80 f1 PROPOSED OFFSITE IMPROVEMENTS; UI E TO BE COORDINATED WITH CITY AND COORDICITY NATED WITHTY CITY COORDINATED WITHTY NORTH a COUNTY,SEE SHEET C402 J Q w SHEET NUMBER a_ C400 Li ‘.,A r DEMOLITION PLAN NOTES w 'a 1. 1 1 THE CONTRACTOR IS RESPONSIBLE FOR THE DEMOLITION.REMOVAL,AND DISPOSAL OF(IN A LOCATION o o W i ! APPROVED BY ALL GOVERNING AUTHORITIES)ALL STRUCTURES.PADS.WALLS.FLUMES,FOUNDATIONS, . it V 1- PARKING.DRIVES.DRAINAGE STRUCTURES.UTILITIES.ETC SUCH THAT THE IMPROVEMENTS ON THE ` \ N O 3 PLANS CAN BE CONSTRUCTED ALL FACILITIES TO BE REMOVED SHALL BE UNDERCUT TO SUITABLE a o I MATERIAL AND BROUGHT TO GRADE WITH SUITABLE COMPACTED FILL MATERIAL PER THE PROJECT . - ia - DOCUMENTS 1 2 THE CONTRACTOR IS RESPONSIBLE FOR REMOVING ALL DEBRIS FROM THE SITE AND DISPOSING THE �_ --- DEBRIS IN A LAWFUL MANNER THE CONTRACTOR IS RESPONSIBLE FOR OBTAINING ALL PERMITS REQUIRED FOR DEMOLITION AND DISPOSAL CONTRACTOR SHALL PROVIDE COPIES OF THE PERMIT AND < < . RECEIPTS OF DISPOSAL OF MATERIALS TO THE OWNER AND OWNERS REPRESENTATIVE W I- w �, -~ -_ PMOTROTE%4TJMOT '1�TVP. V) ,5 _ 3 THE CONTRACTOR SHALL MAINTAIN ALL UTILITY SERVICES TO ROADJACENT PROPERTIES ATOLL TIMES m O tD - .,e1dOVE EXLI 'JTIIP TREES SWISH -"--,- UTILITY SERVICES SHALL NOT BE INTERRUPTED WITHOUT APPROVAL FROM THE CONSTRUCTION y Z ut • NT•i OF ITLSTVRBAI{CB T`^- �-..._ - �y MANAGER AND COORDINpnON WITH THE ADJACENT PROPERTIES ANdOR THE CITY w U W W r �� Ala - "-- _ - 4 THE CONTRACTOR SHALL COORDINATE WITH RESPECTIVE UTILITY COMPANIES PRIOR TO THE REMOVAL d '' 1 r - --z AND/OR RELOCATION OF UTILITIES THE CONTRACTOR SHALL COORDINATE WITH THE UTILITY COMPANY S 1t'i{ :C`S '~i�I �7'•-r_` - > >� CONCERNING PORTIONS OF WORKWHICH MAY BE PERFORMED BY THE UTILITY COMPANY'S FORCES Cl U CONTRACTOR TO COORDINATE rr•t• }-•'S YCIf %.� X�( �j( ,� tr - �� _ AND ANY FEES WHICH ARE TO BE PAID TO THE UTILITY COMPANY FOR THEIR SERVICES THE RELOCATION OF PRIVATE VTNfTIF7 '.'" y� k'SE kY ,;I( �~ T4-T [ Imo+ - CONTRACTOR IS RESPONSIBLE FOR PAYING ALL FEED AND CHARGES INCLUDING SUER OPTICS.ELECTRIC.AND t,+ •70' r+1T . �(•� 0.I I I I I 4 I t ice• ` TELECOMMUMCATIONSINROW.TYP. 'Y^'l, iCK 7CYa TL51• �' IIIII I I I I I I f �i i f {. '-' �� -�-- '_ 5 THE LOCATIONS OF ALL EXISTING UTILITIES SHOWN ON THE PLAN HAVE BEEN DETERMINED FROM THE ' >"]T tY ( ][py([_��� I I I I { 1 i3,�1� CU}'y BEST INFORMATION AVAILABLE AND ARE GIVEN FOR THE CONVENIENCE OF THE CONTRACTOR THE b 1 Nig. •y/ •►DL�I }pT I I I I I I { i f I I ENGINEER ASSUMES NO RESPONSIBILITY FOR THEIR ACCURACY PRIOR TO THE START OF ANY .t7K'[ 1 ]�y, I I .I F • .�4 I ` { f { r _' DEMOLITION IITTMWITHIN ALL AREAS OF PROP NOTIFY THE UTILITY COMPANIES FOR LOCATIONS OF ,D N ! 1 ! .17' l l I [ f i { f 1 1 I Ray�y l-•EL-131-EF ) f i I f� EXISTING UTILITIES WITHIN ALL ANEAB OF PROPOSED WORN 2 a" ri L 1 I I. r y�T1 1 1 I I I E I 9 I. 111 I E l l l r 1. l f� I I I I I I I 1 I I I I l I ca I r I I I I i-�( I• 1 1 t : ! I I I I 4 'ON 1.,... 1 1 I I i I ! 01 l r I I ,fir 0 ALL EXISTING SEWERS,PIPING AND UTILITIES SHOWN ARE NOT TO BE INTERPRETED AS THE EXACT C t V I I I 1 f 1 A 1 '1 I 14 i 1 I I I I I l r I ! ! 1 I U`, I LOCATION,OR AS ANY OBSTACLES THAT MAY OCCUR ON THE SITE VERIFY EXISTING CONDITIONS AND i 0 i 1 N 1 1 1 1 1 I I I ! I ! I I % 1.1 I I 1 I I I ` i { I ! 1 N [ I PflOCEEI WITH GRDING DESTRUCTION ANY ANTICIPATED EO FEATURES GIVE NOTICE TO ALL UTILITY i l I l i l l t l i f r l l l l l l i' 1 { J'•ti ( I I I 4 I III 1 1 1 N I ! 1 COMPANIES REGARDING AND REMOVAL OF ALL SERVICE LINES AND CAP ALL LINES i ]� 1 1 { I } I I } ( I I 1 I I I I I I I I Igf r•,1:_I. - ;;; �'.'y./ I I I 1 1 i t l I i ! I I 1 ! I .III.---_ ~'` BEFORE PRECEDING ARDINTHTHEWORK y ]OE'I I i l 1 1 1 • I l 3 1 1 t l l r l f i { I I 1 1 1 1 1 1 Z 1'.'.•. I I 4 4 1 1 4 t . TI! 1 1 1 1 1 { 1 1 1 1 1 1 1 1 I. 1 f l l l l i i l l l } l i I I II.I�I } 1 1 t l ! 11 "• '3 1 '1 t I • ! 1 ! I 1 1 I I 1 I i I I ! f I 1 I 4 1 I I I I I I I I I I r 1 1 1 I I 1 1 I I I I { 1 I 11 ! 1 1 7 ELECTRICAL,TELEPHONE.CARLE,WATER,FIBER OPTIC,AND/OR GAS LINES NEEDING TO BE REMOVED 1 i 1 1 I I I } { i I 1 1 t ] I i 111 1 I I I I I I I { I I I I I i I r I' I I 4 I I 1 4 I I ! f 1 ! •))LL99�1' OR RELOCATED SHALL BE COORDINATED WITH THE AFFECTED UTILITY COMPANY ADEQUATE TIME '1 a• -4-.0 11{ I I I I I 4 F 1 1 t 4 1 4 } I I f € I I I I I I I I ! ! i { I 11 1 I 1 I I I I i 1 I 4 I 1 I I I I J I 1 I 1 1 I 1 �,y� I`I SHALL BE PROVIDED FOR RELOCATION AND CLOSE COORDINATION WITH THE UTILITY COMPANY IS '. K E } i -bTl ! 1 i 1 I I I i 1 i,i 1 f I t I .k i I 1 I I I T I I I I I I 1 k I I 1 ! I I ! I I ! I I I I I 4 I 4 I f 1 L 11 NECESSARY TO PROVIDE A SMOOTH TRANSITION IN UTILITY SERVICE CONTRACTOR SHALL PAY CLOSE w�i I I 1 1 i 1 1 1 4 f i I t I t 1 1 1 N l l l i l l l l i l 1 1 1 1 1 1 1 1 i l t l l l l l l 4 1 1 1 1 4 1 1 • PHgTEGi EXRTUID 1 t I N I I I I I I 11 1 f I I1 ! I ! 11 1 N I i I I I i 1 1 1 1 I I i I ( I I I I I I I I I I I J ATTENTION TO EXISTING UTNnES WITHIN ANY ROAD RIGHT-OF-WAY DURING CONSTRUCTION ¢ a STORMSEWER 4 1 4 1 I 1 I } 1 1 1 t 1 1 i 1 1 I I I 1 1 I l 1 1 1 1 1 ! F 1 1 1 1 1 1 1 1 1 1 1 I I 1 I I I I I I I I ' `/�'� N F _m °y 4 k l { I I i 1 1 1 I 1 1 E 1 { ] I 1 1 1 1 f 1 { I { 1 1 1 1 i I 1 I I { I I I 4 I I I J I I I I i ]•�'C , 8 CONTRACTOR MUST PROTECT THE PUBLIC AT ALL TIMES WITH FENCING,BARRICADES,ENCLOSURES, 14 1 1 1 € I i I I L I 1 I ! i 1 I I i 1 I I 1 1 1 1 I ! { 1 I i I 1 1 1 1 I I I I I ! I I I I I I I I 1 1 ETC(AND OTHER APPROPRIATE BEST MANAGEMENT PRACTICES)AS APPROVED BY THE CONSTRUCTION - a U ' •I I I I I I i } i 1 { ! 1 1 { i i I 1 { 1 1 1 f 1 } I i 1 1 1 1 I I I I I I I I I I I { 4 I I,J 1 I MANAGER MAINTENANCE OF TRAFFIC CONTROL SWILL BE COORDINATED IN ACCORDANCE WITH APPLE o o a O 1 4 1 I I I t 1 1 1 • rye I i I I 1 I I I I I I I I I 1 N I ] I I ! N I I I I I I I I I I I I . I I I / �� IF 1 1 1 l 1 I l 1 i l i l i l l l { 1 1 1 1 1 1 1 i i l l i 1 I L I I I I I I I I I I I 1 VALLEY,DgKOTACOUNTYAND MN/DOT • i t l l p 1 1 1 1!• q 1 1 1 1 1 1 1 1 1 1 1 1 1 1 N 1 { 1 1 } 1 1 1 I•I,I.I I I I I I N I Ikl 1 111 �'4 i I' w tr i l l i 1 t l l ^ 1- t 1 ! III i 1 1 1 l 1 1 4 1 1 1 I i l t k 1 1 i 1 1 l l l l l l l l I y7[[}�, ' z N w OE I 1 9 CONTRACTOR NOTIFY ALL PL MAINTAIN ACCESS TO ALL BE INTERRUPTED PROPERTIES A DURING AT CONSTRUCTION.TU E DURING AND w F I. } I I = 1 1 1 1 N r i i 1 1 1 1 1 1 I I I 1 I 1 I 1 { I 1 I I i t 1 •RCW_ruL:x1U11:�4=1.2NAI.1�4 ( I I I I I 1 1 I s 1 SHALL NOTIFY ALL PROPERTIES IF ACCESS WILL BE INTERRUPTEDOR ALTERED AT ANYTIME DURING ' 1.,1 1 1 l l 1 1 11 11 i l l i l 1 l 1 1 1 1 1 f l l l l l i l l l f l l l i l i l 1{I l l l l l!l l l l i 1 t l 1 1+i 1 1 1 1 1 1 1 1 nsxcu:n: ouuyLnl7Mm 1!I I I I I I I l i l i l i �i 1 ! ! 1 CONSTRUCTION ,!0_ o L I 1 1 1 4 1 1 1 1 1 1 I I 1 I 1 1 i N f f E l f 1 { I k I 1 1 f 1 1 1 1 11 ""D°T'I't•'REBVTCBFFTUPI ( I I I I I I I t N - w n i 1 1 1 1 1 1 1,1 f l t 1 1 { 1 1 i I I . I I ! I F I i 1 1 1 I 4 k I I ill pp I I I III I I I �1L X�c l ! f ! 1 .r•i 1`� F M' I I I 1 I I 1 1 I . I 1 1 r 4 } } I i i N 1 t 1 I 1 } I ! I I I I 1 k } 11 I I I^�` I I I I I I I I �.1C1 ]!I I{1 1 i l l 10 PRIOR TO DEMOUTKW OCCURRING,ALL EROSION CONTROL DEVICES ARE TO BE INSTALLED �M rn 3 I i 11 ] 11 N I 1 1 1 r 1 ' 1 f 11 I I I I I I 1 4 ! 1 1 I I F i 1 1 1 I I I I I I I I 1 I { I I. I {- y 11 CONTRACTOR MAY LIMTSAWOUTANO PAVEMENT REMOVAL TOONLYTHOSE AREAS WHERE IT I6 t ! •I I I } I I I 1 1 1 S,I I I f I f 1 1 1 1 1 N 1 1 6 ! I I I I I I I I 1 77L(--�X[[�e� l l 1 1 >` 1 w 1 i 1 I I i ! 1 T 1 1 �;y� 1 i 1 4 l 1 f 1 1 F I } I k N' yW:� y I I +TIa��CI .1..r I I 4 [ ]Fj( C 1 1 I 1! I r l REQUIRED AS SHOWN ON THESE CONSTRUCTION PLANS BUT IF ANY DAMAGE IS INCURRED ON ANY OF O 4 1 1 1 1 1 1 1 1 1 ?6: 1 1 t F 1 1 1 I I t l } 1 1 } ] A�� {'��•.7�{�f�'�'•���.••..[�A1•y_Y�a I I I I I I,N ,�1( 1 1 1 11 THE SURROUNDING PAVEMENT,ETC THE CONTRACTOR SHALL BE RESPONSIBLE FOR ITS REMOVAL AND 0 w REFER TO OFFSITE k 1 i I I = { I I I ! 1 1 1 1 1 I 1 1 1 1 1 1 1 ; `'YE a- 'i•.A' 1 1 1 1 { I I I . _3 I 1 i REPAIR REMOVALS PLAN. 1 { I 1 I 1 1 11 I I I 1 I f I { 1 F 1 } } I i I I 1 N 1 i'a a•.pi i e• �• ( I I I I I 1 '{.1 I I I ' 1 ! I' f ! i'` f� SHEET C201 'V E I t I I l l 1 1 l 11 11 i I F i l F 1 1 1 1 • �a.•�• ( I I I I I I I I ]�LLE�TT 1 I I'i I t i 1 1 1 i i I l t I { f M 1 1 t a s •i .1]L I ! 1 1 I _ 12 THE CONTRACTOR SHALLCOORDINATE WATER MAIN WORK WITH THE FIRE DEPT AND THE CITY WATER f l i i F 1 1 V t k }'.�URE3..UU++��' ! I I I I I I,+p�I I I I i I I ! f 1 1 DEPARTMENT TO PLAN PROPOSED IMPROVEMENTS AND TO ENSURE ADEQUATE FIRE PROTECTION IS I , '4 I ! I l l l I I I i t t I i I t I f I I I I f ..x.• f 1 I I I 1 I I I I Y"'I I I I �(�( 1'. 11 ! 1 I I I I I 1 1 I I I• 1 f. IIEIiQyC.EXL4x11la glltyipsAllo' •I I } I f:!•`:a�w..i�ie�.:.,•��.�. ! I I I i I I I I { I I I '}�][,( ��yrr���!'• CONSTANTLY AVAILABLE TO THE SITE THROUGHOUT THIS SPECIFIC WORK AND THROUGH ALL PHASES 0 1 { 'I I I I 4 € i 1 I I • I I gy�ppy�pFd{JNQArLy� I 1 k 1 I 1 I I I I" I I ! I I III �'Ia '�.1-- I�al I N 4 i!1,1 I{1 1 OF CONSTRUCTION CONTRACTOR VALL BE RESPONSIBLE FOR ARRANGING/PROVIDING ANY REQUIRED ' { 1 I I 1 1 I 1 I I I I t I 1 ' I I 1 I 1 I I I I 1 I A�E�I(..,"-y I I I I I. 1 { ~'Qsl y f S 4 I I I } i I 1 4 • C'P { 1 AIA1,11V�EA1111,F F I ! f t I I I I ! 1 { I I 1 1 +'1� I 11 I 11 ' k i I 1 1 I 1 I r i 1 1 WATER MAIN SHUTOFFS WITH THE CITY OF APPLE VALLEY DURING CONSTRUCTION ANY COSTS I1 1 I I I t i f'a [ 1 I { i 1 t N 1 1 1 I { I 1 I 1 I I I I I I I 1^!^I. 1 1 ASSOCIATED WITH WATER MAIN SHUTOFFS WILL BE THE RESPONSIBILITY OF THE CONTRACTOR AND NO J ! I I } t 11 1 I 1 1 `�•�+i ) I I f I I f f } f I I 1 I I I I I I I I• I ! III .I l k ) A 1 ! I 1 1 EXTRA IMLL BE PROVIDED ./ I.• 1 I I•} I I I I I ! 1 i l •: S s I 1 f I 1 1 1 f t E 1 •'1 I 1 1.1. .° 7 1},i I 1 0 0 PROTECTIN PLACE EXISTING�T '1 1 11 ! 1 N } ! 1 1 I 1 I aT•..•i• 1 1 1 .{ i 1 I I I I I 1 I I I I 1 I I 1 I { 11 { 1 i 1 1 1 , , I I I Q wFP .112 1S'RCP{PER ASBUILT) 111 I 1 ••• ! ! } 1 f f I f I I 1 1 1 I 11 I I I I I I I 1 I I 1 1 i 1 1 1 l ' I t 4 13 REFER TO SURVEY FOR ALL EXISTING INVERT AND RIM ELEVATIONS a i 114 I l t l f i l l l i 1 1 F i f l i f,1 ! 11 1 1 1 1 1 1 1 1 1 1 1 1 1 l i l t I I r 1 l 1 1 I z Ny �y-� 1 • S l l l i i r 1 I I 1 L 'is$eh4' 1 1 1 { I 1 1 1 t k l . 'i�i.n.:•"•y.' '.' r I l I I I l I r r 1 yI�E[•I 1 i I I 1'I `yL�yT 1 ! I �,p i�[ra 1 { t 1 1 i i ! t I 1 1 I I I •v 0ei 1 1 1 1 1 t 1 I i 11;1 I 1 I 1 I Art.',.•: t'.•a i 1 1 1 I 1 1 I I I I I}f I I I I I I 1 1 1 1 1 f{ 1 1 I I I 1 1 I{I 1 t !1!• II' 1 I{ 10 ALL UTILITIES SMKNYN ARE EXISTING UTILITIES - .t W l l 1 1 ! 1 r l r l l l i •;y,�•�•�, 1 t I { I I if y I t 1 f l l ! a a o g 1 ! t t 1 1 1 1 1 1 11 4 , w 1 ! f I I 1 k r t y• :•• I 1 1 I 1 1 1 1 I I I I I 4 { 1 11 { { I 11 15 IN THE EVENT AWELL IS FOUND.THE CONTRACTOR SHALL CONTACT THE ENGINEER AND OWNER § 0 1 It i I 1 I r I I 1 1 i r i t t I l+I I 1 I 1 1 1 i • I `•v`'`+'•y_•.1 1 i i 1 1 i € t i } `••+�••••••�••�*!1 ! 1 I I I 1 I I I 1 1 1 ! 1 1 1 { k 1 i 1 N, 1 IMMEDIATELY ALL WELLS SHALL BE SEALED BY A LICENSED WELL CONTRACTOR IN ACCORDANCE WITH N;N w 3 O P. • 11 { i FNN*4Y1 1 f I f •�✓i4.�i�.%off { 1 1 I I I I 1 1 ' 1 1 1 yy, 1 I .6gwp , ALL STATE OF MN REQUIREMENTS q l f l l V l i i l l l l l l l' 1 �•`�y+••••a. 1 I i i I s 1 I 1 I i 1 I I I I I I 1 1 1 1 1 I /5§ 1••f^t 7, D z g 11 f I I 1 1 1 1 1 1 I I I �1� .p: 1 i I I l i I I f F a•.1., 4):.:t::;.::::4 i I I I I I I: 1 1 1 1 I 11 11 I I I I I I 1 I 1 I I I 1 1 % �•�"< •a. p i { i i I:-.O e.. vE Mv•v+•v• I f I r 1 I I I I I { •{,1��I� - 1 I • 16 IN THE EVENT THAT UNKNOWN CONTAINERS OR TANKS ARE ENCOUNTERED,THE CONTRACTOR SHALL U gg 1 1 1 N r I 1 1 I I i F/�•w••`�v. 1 1 1 i I i I ,•H ••`,•.+.a:+.ia_U% •, I I I I I I 1 1 1.�• v�f 1 f r CONTACT THE OWNER AND/OR OWNERS REPRESENTATIVE IMMEDIATELY ALL CONTAINERS SHALL BE FOp5 - 8 E Y I J 4 1,{ •1.1 U! 1 i • ,,, i 1 1 i L i l l '1 m,..q.•, ••v.•,• c.1 I I I I I I' 11 { I ' 1.=,Is: uFE 1• DISPOSED OF AT A PERMITTED LANDFILL PER THE PROJECT DOCUMENTS Fz mwo J ! IIEMQNE ANV.UQX IgLC.ATMs 1�j ;;: i ! i 1 1 r 1 r l����7�•' f ( I I I ( ( I I I V I 1 1 1 1 tFYI. fO :1E AygOCATt i.13 HIM110R �f I-1- Extvolq WELD al MIX _ i ! 1 1 I I 1 1 I I 1 I 1 I 1 I 1 1 1 • 1 1'1,1 • v1r,1� I, g i O v = '- 4 1 C •���' 1 1EERLED8A1&WlIXNIEOMFrAM:E ��aas•.�ia + I I I I I I I ) 1 , M i r •�• tT CONTRACTOR SHALL NOTIFY THE ENGINEER IF ANY EXISTING ORgINTILE IS ENCOUNTERED ON SITE NO a v ., v� ..::: :'L.r .Al LYYELL$?IWLBE SERIiD&v,• I I I I I I I i I I 1 I1 111y M 1 • ACTIVE ORAINTILE SHALL BE REMOVED WTHWTpPPROVAL FROM THE ENGINEER aw�i 1. O �{ •• '&L10tr3YTuCG1117 Ott ia•*•a'•` I I I t I I I 14 k .)ems I 1 p w �N ,� +` •J I I I I I i I I 41 4 1 k 4 f 1 l 11 I I is ALL SERVICES ARE TO BE REMOVED TO THE MAIN PER CITY z N A I I, e �• 'l<'-. nlAccpRwgc[vAnlAll 1�;•• •+ I I I I I I I I I I I I I ! ! I r I l ! I ! P f�wE o N gi •• ..,.. .. ♦ . STATE 0P MN REDUIRENEKT6 r.�M.A I I I I I I I I I I I 1 I I 1 I I 1 1 I 1 1 1 1 �� T 1• 1 ...'. '=•=.�.0. -- ,, - :•.•!:.•a, p 1 1 I 1 I I 1 I i I I I I 1 I I I 1• 1 1! ! (c 1 1 1 ! ! g w w i LV t f • I 1. .. .. .... .. .. _r...... _ W '•'•ie' 1 1 I 1 1 1 1 I 1 1 I 1 I 1 1 1 1 1 1 1 1 1 1 1 1 1 1 14 1 1 1 1 k 1 1 1 1 i 1 1! 1 o� J J 3 0. .3 1 1 1 1.T- . ;c#•.5• •.,X.:.: a" �:..• 1 1 1 1 I 1 1 I 1 1 1 1 1 1 1 1 I 1 1 1 1 1 d LEGEND N D I [ [ 1 _ _ p,�' " •y: iilf l i rwEE10NE ZeBYAr11N ' FNLn• • • , r A1/111/111;1111111111I11111111/11 •111111,' -1_41 i •1 I I- i4S l.. ! 1 •, `T _".• •;: :�••M • ( I I I I I I I ';q[I, <H < `a:=$fe_Re:^? a• I I I I ! ! I I k I ! I I, a g ❑�I Q, 1 { "1 E%14T1HDWEIFD III }OBE _-_ _ _J¢g .J.'U.r I I I I 1 I I I 1 I i I 1 i 4 1 I i I 1 rli•. ..... PROPERTY LINE IT m 3 _ • • 1 i ' 4cNEDq Ai1ANGCNEn{N FtiA[f f _ 1..I.I.:•.+.,.a..:+:E I 1 I I I 4 I I l 1 1 1 k 3y.�� w a l I 1 I 1 AJ L1YELlSaWLLL eE BEALFA BY �`^ 1 a • 1 1 1 1 4•+ I I I I I I l I l l i l k k k I I I 1 I I 1 I I I 1 q 1)I l l i,r*'S1 1 11, y o w 3 a I.-1 I I ' I 1 r 1 1 ' 1 'I N 1 f i 1 1 I I I I } I I f 1 I I 1 1 ,❑ I, • I'r7,�.II I I I I REMOVE BITUMINOUS SURFACE Z I } ALeeNypa vnLLcarinAemR ' 1 1 1 1 I �(, 7Di 1 1 1 1 1 1 1 1 1 i l l l l 1. 1 1 1 I I I III III. �[1 r o o 5 I NI VK*FFINICE ATIN ALL' . •` l �' y/ f { 1 I I 1 1 I I I i I P I I I I I7C! I •2Cdl ® REMOVE CONCRETE SURFACE LL I I I ...VVV glAt•EOR+IN N[W1gRuCMrss ,I,,,,,r DBTBjo WnNeµu 11 1 }• ! N I I 1 I 1 I 1 1 1 1 1 1 1 1 1 1 1 1 I'm ! 'I 3V ��1� • 1 1 1 1 I 1 I I I I I I I I I I I I I I I 1 xK 1[-A� 1 -;.0C�C i I 1 I iip+f•;.i.�i�i�iXi�•y' REMOVE BUILDING O 3 1 ' 1 1 1•1'1'1'r ,' 1 1'I'1'1'1 3 If4i f I I 1 1 1 1 1 N l l l l l l l l l l l l -L1c 1'L��:( ,CK ) 4 n ' 11{ 1 1 I ' REMOVE EXLgiRAOSMEO I 1 1 1 I i 1 I f 1 ( I I I ( I I I I I I .X.]C I 1 i I' l •I CLEARING 8 GRUBBING W ,u� 1 1 j ! i ! 1 1 ! 1 ! p, 1 1 i l l tk'I 1 i l l l l l l l l l l l l l l l l ! I • i i 1 ! 1 : I 1 A ! I N 1 1 1 1 1 1 III ]�(i 1 1 1 i 1 1 1 1 1 I I I I I I I I I I I I I I I I I I I N �yy � >y'•,�LL I r l ❑ $ 1 1 i r 1 1 1 [ 1 1 1 1 1 r ( I I f i l l l l l l l l l l l l f l l l l tbi X:Y; �;t 1 1 1 ! 1 FLAUMFTHBAWCLT U •:'i'11!'[ ;II]{iii111{11111111iiI1: : 1{11+ 4!{{{t111 firl #.li{tllliiilllklllllllllll111111111l1111' ),A OI i I i Z $ I l i 1 1 l 1 ! I I N F 1 III 1 1 1 { 1 1 1 1 ! l l 111 , - REMOVE SIGNIFICANT TREE 1 4 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 � ( ! f l I I I i I I N 1 r I i 1 I I I 1 I 1 I i 1 I I I I ! 1 I ?J: ~ 1 1 !i 1 11 (SEE TREE INVENTORY AND PRESERVATION PLAN) Q • ,�,,(,,1y r s I ( t I 1 1 1 ,5��•LY� [ I I ice: y�y, N t i y�T '�^ ^'• i 1 t 'I I I I{{I I 1 I I I 1 N I 1 1 1 N 1!1 1 I IIIII d 1 1 u 1 r 1 I 1 I I I 1 •"'-" ,///'//,//./// REMOVE CONCRETE CURB&GUTTER ) 5 I iir� :�.1�• r�lr1{IiIIIllltl kil ltl111 I i 1 #�1 I I I I I 1 1 1 I I 1 1 1 I 1 /� m 0 I I I 1 1 GI F, I; I,;'1' t t 1 it 1 1 t l 1 1 1 1 1 I I 1 1 .1 1 14 1 1 X X X X X X X REMGVF UTIMMNEG Ills 1�a V �• IA f T t i 1 1 4 1 L { I [ I I I i I N M I L 1 C 1 1 1 1 1 1 LL C { I { i ! "••' 11 I• !'• 1 1 { I i I 1 l 1 I 1 1 i 1 1 1 i { 1 ri 1 1 I I I I 1 I ! 1 I 1 1 1 l 1 1 1 1 1 1!1 i • •r` LIMITS OF CONSTRUCTION O a I 1 I1 1 3 I I I I I { { i l l l l l i l i i t l l l l I I 1 I 1 I I��{EI I I. y� TL��T 1 V1 1 1 t I I I 1 1 •1 [ ! i l ! I I I I f l 1 1 1 i l I l l l i 1 1 1 1 I 1 1c9E O. 1X I I I 11 ; . 1 EXISTING OVERHEAD POWER LINE V ., J I i { I 1 i 1 1 1 1 I I I t I I 1 11 I i { I } I I I I F 1 I 1 1 1'RY`• 1 ,0, [ EXISTING CHAINUNK FENCE �.'1 1 1t t 1 1 1 1 ! i ! t l l l l l ���qqA��, l i i 1 1 1 1 4 V l 1 N I r 1 1 1 1 1 1 1 1 1 l I t l •• ] 1 N 1 I t l i l l 1 I N I I i 1,l 1 1_1 I l k I I I 7 1 1 1}I i 1• yyyy 1 1 1 DI D 1 1 ! t t I 4 { 1 4 Illy t 1 1 I ! i 1 1 1 ( I I I N 1 i • H '1 > F�rPl r,r-.4 EXISTING RETAINING WALL Z m 1 1 1 1 r 1 1 1' I 1 r 1 t ! i l 1 1 [ I i 1 1 f i l l 1 ( ( I I I �'. �x I 1 W AB " t [ 1 1 4 1 1 1 1 1 4 1 I { [ 1 1 I i '-4 I I ! !A N ( I I I rae•1 1 l t l ! EXlsngc SANITARY SEWER 0 Q ❑ .5 'I I I i 1 1i I i I V I 1 I 1 1 i 1 I I I t 1 1 I I I 1 1 I I I I I : II I t �L EXISTING STORM SEWER L.A L I I ]I I I i I 1 1 1 ! 1 1 1 11 1 1 I I I I I I I I ,1CS • 1 ni xl( 1_-,-.•_. EXISTING WATERMAIN >, E I y ! i l i t I l I l I 1 1 l i 1 „f„1 1 1• 1 I 1- % , i I t 1 I 1 A �, I I 1 1 I 77T I 1I I'I •.A U IB 2 1 1.1 1 t I { I C I V 1 1 V V•I"�, I [ 1 1 i l k l l l l+•.• I-I I II 1 '• X]: 1'!T I 1 I\ F u!D [TBSIN10 oAs Mnln I i --7i+ 1 1 f l l l l i I I I py lci2 9EW[R y& 1 1 1 J' 5[ I ( I I I I N I I ( 1 N 81 m •a �1..{+ li 1 i i t i IIi I I:r 1 I i� f 1 1 ANOXLLTERIIT(Ir16 I ! I T I I ,r .0'1 F I I I I I ! I ICI I 'i . i 1 10 i =REPER TO OTY'.J1= - EXISTING UNDERGROUND TELEPHONE 7 } 1 1 f 1 1 1 •} I �'�. 1 I I I I I I 1 .1 1 1 I r r r 1 •�1 I•' II !REMOVALIRINI EXISTING UNDERGROUND CABLE 1' 1 L-1. J i--1 1 { i ! I I oPi i } I 11 • 1 1 1 1 I ,1 t \xx • 11 1 1 I I 1 I 1 1 4 I 1 1 I I 1 4 r r r 1 r I I I 611QETppI n , .{". L '1" I fi l I. Tr I I f 1 I I 1 I I I } I 1 { 1 imam fry 1 1,1 I I I I I ! I 1 1 1 1 1 1 ! i l II i 1 I - - - __ - EXISTING CONTouR 4 PROTECT MN PLACE ASBUILT) i•!,N' t l i 4 1 i 1 1 1 1 1 t { I I t i 1 1 1 $ t 1 1 •• f �til I _ 1 J 1 1 1 1 1 - Z ]E'RCPIPER ASBUILT) {•Y -1 i. h I N I I 1 1 !•}_,. •._._•� -:••.',a•� � - 'A� 1 ?-' ---- ':�•I;1 i • 1 ♦-1� EXISTING CURB B GUTTER W f 4 1 T 1 1� i •F: •.. T .g a • I ►' a I:,..• ,, 1 I l 1 l { 1 Z N 'f 1. !" i k I T t,t14j if AI -11_111-1f -•F_•T' S_ 1- I 1 1 J_�I I 1 I .i;r 1,;r i-'i:i=.'-i-.S•.'' a...PA='•t.�••Pr.. , '• •.'r:... 1 1..,.1. l.'.l .I .1 J•,..i, ! t . ` _ EXISTING SIGN l�� 1.1i�� iK f i 1" 1 "}a 1_--i.- ..'lS�- '^'r` - 'i1'„ "'. �..1-.M.r I.I..a,.i 'IA.P��: .` i,l• e .1 1 1 ! - r O W .1'{ r $ fk,4 ! _ i.-(�-.11- ,T .. •�•4. 1'�' •�• - :E• 1.-.75.11 1 I ;..1^�'-'1,•1 + EXISTING FLARED ENO SECTION..'5ti�'T1 II �1•jh` qF y-f�-1� ..1---4• �[_ r l ' -'.i::€.; •l•1.:'1 1. ':••3 I" 1. .F-1--- ,. 1 .1,1. 1 I - /♦ F' } LL _' 1 A 'I 1�; ,-1 I 1 � 1 t i I i } 1 1 1 1• - � �11 T 1 F• I-1 i 7 •1 { '1�•1'•I i !k ■1. 1 r I 1 1 1-k t t •1 1 t { D EXISTING STORM MANHOLE V ..____ v: . Let t_r.0 1 . 11 •J. 1+.11 .Jl1 L1J.:.1_yL LJ�1 ..,}.Y f1L1,f....Ij•R+• ..._,_.^�.p�; T . .1 1 1 J�,tiia.•;�. Z_ W ..._• _Y_, EXISTING STORM CATCHBASIN J AA• O CONTRACTOR TO COORDINATE RELOCATION OF IvA • PROTECT IN PLACE EXISTING PRIVATE UTILITIES INCLUDING FIBER OPTICS PROTECT IN PLACE EXISTING'"-1 S EXISTING WELL O 1 �i tEDIPWM(PER ASBUILT) 1 -----•- O •• W W ELECTRIC,AND TELECOMMUNICATIONS IN R 0 W_,TYP 16'D P WM(PER ASBUILT) _J ki 2 m EXISTING GATE VALVE U- O L b • l+ PROTECT IN PLACE EXISTING PROTECT IN.Plft EXISTING PROTECT IN PLACE EXISTING ,{ a}C /I I'""1TIE rE'S .. a_ EXISTING HYDRANT I- O ....RI. o W Ce g 12"RCP(PER ASBUILTI �6'D.I.P WM{ANR BUILTI ,PROIIHEAD POWER LINE 'IV/' H "liJ�tIYY\^ Vr/'IY7 LU L. . N -PROTECT IN PLACE EXISTING , EXISTING ELECTRICAL BOX I .PROTECT IN PLACE EXISTING'y C36•RCP(PER ASBUILT) . " .PVC B6WR(PER AXSZLNT) \ ' ® EXISTING ELECTRICAL MANHOLE Z O w W Z LL i _ F REMOVE EXISTING FENCE• ', EXISTING GUY NITRE I L^i a = O V KEYNOTE LEGEND O o EXISTING POWER POLE } ii 0.-1a._L �r1 PROTECT IN PLACE EXISTING REMOVE EXISTING POWER POLE-COORDINATE WITH a I Q,1 ' A CLEARING AND GRUBBING G BB EXISTING HANDHOLE NORTH O.rE 13) l{iI 11 1TRCP(PER ASBUILT) O O UTILITY COMPANY AND MEP PLANS D a 11. 1 • OB REMOVE EXISTING CURB AND GUTTER HO PROTECT IN PLACE POWER POLE �'.I EXISTING LIGHT POLE I Z - 0 5 o • CONTRACTOR TO FIELD VERIFY LOCATION. W W '- INVERT/ELEVATION OF EXISTING UTILITIES • O REMOVE EXISTING CONCRETE SURFACE OI REMOVE EXISTING RETAINING WALL EXISTING SIGNIFICANT TREE cc W ❑ I PRIOR TO CONSTRUCTION (SEE TREE INVENTORY AND G 0. J -- "- OD REMOVE EXISTING BITUMINOUS SURFACE O SAWCUT 4J PRESERVATION PLANT GRAPHIC SCALE IN FEET J U OE PROTECT EXISTING FENCE IN PLACE • EXISTING TREE LINE i 2u BMI I W SHEET NUMBER 4 0- C200 ALTA/NSPS LAND TITLE SURVEY ~fof- i oRKnob Rload i e6e DETAIL CERTIFICATION Apple Valley, MN s • >z OT •K ROAD 909 975,958 SF.F. '9a6 (10.93 ACRES) n2 1 hereby certify to Irma E.Ulrich,United Properties Residential LLC,a Minnesota limited liability company,and to Commercial Partners Title,LLC,as issuing agent for Old Republic National Title Insurance Company, I %"•: "t • that this is a survey of: I 5 sey Part of the Southwest Quarter of the Northeast Quarter(5W 1/4 NEI/4)of Section Thirteen(13),Township One Hundred Fifteen(115),Range Twenty(20),described as follows: � E,SEE } 93A 1 Beginn' Pt the Southwest amen 'NAM.The Northeast Quarter(NE 1/4)of said Socue 'NAM.(131;Ihuro ,r t OASIS,* the OOELII line of the ilonteeill Quango'of saki SxUonTlhrteha(17,•dl,t•nce al 765.00 rein .,I • ?Ale .7 mr1 feet;[he194 deflect to the loft 90 degrees a distance of 576.00 feet;thence NOrtrwfestuf ly to a pool[en Om Ylest fine of the Northrmst Quarter 0111rd 0eAlen Thirteen(13),fold 8e18 Smug a distance of 656.00 _� -�•-•00 • g'�:"c . feet Nortlprly of the Seudrwefl comer[d ow Northeast Quarter(NE 1/4)algid Section Thhleon(In oT meOSutMO along U10 Wet line[NOW;Ihpec 1 eSp ltWely to IV Il int OC De9IM4lgt acnWbing to trio Government Survey thereof I 4 a ,te.,3 • Dakota County,Minnesota Abstract Property 1 • .,..__ And is bolter rrpun w[5 In elton IOO l l lee CWnmllntenl for laic Ina 000 ur90 mewed by cUwe rd WOWS al W S TIVe,RC.Sc Inswing;oat for Old ROPVNC reahh I Title Vahan a Comprey e .1[ tS 1u,1R egN 'OE lap.MIL $ 1 , dflurd eNletu4p March OF,7019 a((101 A.N.-end lnt!III cssemenf;,d any,nxep in 5[nedule R•I)aft the 1lerelrl fefeYe,3ce0 ppmnytnlflnt tar tale Ineyfar te.art shown he eon;and Mgt 114T map RI 1111t and(nn Ise ey rn4f • on•.l5e11 R ll Lower were moot ill 41 alsoedeaRe w11ri"Nlnunym m 5lendard Detail Requtreenta for ALTAIKSPS Lind Mr$Imvef5,'ppinnyosta6PleNd other eneut.,IIy ACM one NSPS s 2 th p16•and I41 ourseient to e „ N ` qw1 I - ALeexaty S1arala,d1 OT40Opttd by ALMA and NOS end in Wfect Ors[nit[late olthweertilkaEon,trio uedeesl5ne3 further or l,Fie1 that In mry peole sional Rpmgn,as a Amp WencherIt'rtrled alIt*SIAte of llpineM 1 6,. ~ , r^ 1M Rpill00 Poe,11n11ll ACCleecy.f stun uYe eal MOWny d naMOWUut Wldcl.is 9Peeled Ittle0ln and lnelndeS'WWI t.7.3.4.5.0(A),74/.71h11.13,11,13,14,II,end SO al Table A[Motto}The held Iee1R was �' /�' f s. completed on April 1,2019. 11 ' 5 9 1 further certify that this survey was prepared by me or under my direct supervision and that 1 am a duly Licensed Land Surveyor under the laws of the State of Minnesota r --_-'-� `� IJboC: 4/12/2019 1 ,.Mf 400' r r s E G.Rod&Sons,1, crm, .- •.1. ,,• - itr Surveyor illealV• .••IA LicLand dNO.41578� ` ,HI.e 01ttSTllfp OUKCzNO GENERAL NOTES NORTH . r�.r • 1. Fee ownership is vested in Irma E.winch Parcel ID Number:01-01300-01-0I2. (651)454-0002 For verification of utility type and field location,prior to excavation. en a w, t'11 •i . r Ma al' •~' �{ •„ ' M1 ¢,tot` 2. Address of the surveyed premises: 12444 Pilot Knob Road,Apple Valley,MN. 10,Subsurface and environmental conditions were not examined or considered during the process of this survey. No - 9 _ r'r. statement Is made concerning the existence of underground or overhead containers or facilities that may affect • 3. Bearings shown hereon are based on the Dakota County Coordinate System the use or development of the surveyed premises. .sl - rn r .9 e gppp 9 4 4. Snaneyeet prentSaxslltwe on then See0CY reap IS In FIned Zone 1.1(Amu cimm.rle0 to be o0laeOe the 0.216•raelal 11.Commercial Partners Title,LLC,as issuing agent For Old Republic National Title Insurance Company,issuing agent O v_ !q!�- r,L to l AnP r p ' ul 4 •'Er eNtaft9e no0dplam),o1O1WL5 to mow Inewnene Rath soap CmnRR1rv(Y Ma-270f1509 Pallet No.0095 SY01fe COT File No.55633,Schedule B-II Survey Related Exceptions: d 0.. $ Vie' r� 'a N p5e Dedc(•I emorger y Manpgemonl Agency.•wilco(1•IR IJeeaNnhar 2...1.011.There isnpt a phased v,sien OF - - I rr P e said panel available,as said panel does not contain any special flood hazard areas. 9. Subject to Dakota County Road Right of Way Map No.472 C.S.AH.No.30(McAndrews Road)from GS.A.H. {{{T��l _ y7 f 9T4 "Cl No.31(Pilot Knob Road)to S.T.H.No.3(Robert Trail South)filed November 7,2017,as Document No. 1 k. , •' +at 5 Boundary area of the surveyed premises(Including Right-of-Way):475,958*sq.ft.(10.93 acres). • 3221613.(SURVEYOR'S NOTE:Said easement is shown hereon.) If7 135.2 -ra a T%IT11N6 WY1.01R6 y� - 1 • , thief SF.3 6. A zoning endorsement letter was not IL8nlifed to the sun oyOr.A tenter.of the City 0111011e VIIWI web site 10. Easement for highway purposes,in favor of the County of Dakota,a Minnesota municipal corporation, S3 1L . { s r t • ,..i. gRindicates that the surveyed premises Stlosln on this surveylN1,riMtlr reined M-6A(MVlole-Faflldy Oi105ct). contained In Highway Easement dated October 29,1986,filed November 14,1986,as Document No. M • 1. g I. yq sl _Under the applicable zoning regulations,the current setbacks are: 751383.(SURVEYOR'S NOTE:Said road right-of-way is shown hereon) 0, Q ti • 'jliy- 6^ Y,•' Ir,-,s,1„ - _ - Building: Along principal or minor arterial=100 feet 11.Easement for highway purposes,in favor of the County of Dakota,a Minnesota municipal corporation, _ it:i d '„ 1 i �.p• 1 v Along community or neighborhood collector=75 feet contained in Highway Easement dated March 8,1991,filed April 2,1991,as Document No.979270. 1 `` I r 11 tF _ ; 'fit Along any other public street=50 feet (SURVEYOR'S NOTE:Said easement is shown hereon.) •'T.I. y`t Ip F iN•� Ls.r }V Ab ye- -..$ w• •✓I.pflq any side oa Sin 0f.11r10a f M fee! ,Of 4. r 9A •w a Along any slde'or strictrearYard=40 feet 12-Terms and conditions of Final Certificate dated July 23,1992,filed August 5,1992,as Document No. ..n i ;;.,..1 .. yt'rRtlj• . �i Y,••r F , Abutting an"R"District=75 feet Knob1063345,and as evidenced on Dakota County Right of Way Map No 99 County State Highway No-31(Pilot • . •''O 1a(4. Titer '. M1 may„ },r•- d - .�d • \ Knob Road)filed September 12,1990,as Document No,963637. ,,p }} 777"ry '��.ti+ypr-'rosy i„ d 'k1N 6� .c ra • For additional information contact the Planning Department at the City of Apple Valley at (SURVEYOR'S NOTE:Said easement is shown hereon.) 1r•,i_ • `" '�S ; '' N„ r u (952)-953-2575. • - fi=. 1� d •/ -_y.. '•R� - •, u�P 13.Subject to Dakota County Road Right of Way Map No.2 County Road No.38 fled March 10,1986,as �Y}• ( •. J -}r a9^ 1e ly•.... r„ Ingo,y 7. There are no marked or striped parking areas onsRe. Document No 7I0479(SURVEYOR'S NOTE:Said easement is shown hereon) + 1 ( 8' _.'�., __a _.. -� f pn �i ' 8. The surveyed premises has an existing direct access to Pilot Knob Road,a public street The parcel also adjoins 14.Terms of restriction contained in Warranty Deed dated January 15,1976,filed January 20,1976,as 1 Ktp • o "`s ,w•f - u,s. w,•McAndrews Road,a public street. Document No.4633B1.(SURVEYOR'S NOTE:The area described by Document No,463381 is for the I e •- Y r.•u - _,�.,, _sue Si Pu M 1 TJOST1N09rtloWh11.1 :r} _ neighboring parcel.Said document creates a restriction pertaining to trail construction within 500 feet of the r-- t - fin he 1 " 9. Location of utilities existing on or serving the surveyed property determined by: surveyed parcel.) L. �,f_ - •�x RAI. Observed evidence collected pursuant to Section S.E.Iv. - �.� r +.1 ' f - Markings requested by E G Red and Sons per Gopher State One Call Ticket No,190861315. 12.Contours are shown in 2 foot intervals using a combination of field survey data and LiDAR mapping as provided by - y�` �~ "z Record drawings provided by the City of Apple Va1Nl,vs engitlfXHr 5 dl••pprtment. meDNR Excavations were not made during the process of this savoy to lo(91e LRIdergraukd utilities and/or structures. , =(Fhlh YNOSMIC ,y., The ILSOSIoO of underground utilities and/or structures may vary from locations fMNt111Crerun nW sh011 Mal 13.There was no evidence of recent earth moving work,building cons[rurtion,or building additions observed In the : a(tH 1 ` - �s `I�,, iM 53<.I M1f undeegrEiRaT utilities and/or structures may be encounleRki. Contact Gopher Stop Ono(yll NttMI[aeen Center at process of conducting[he field work. 9ye' 1 1d. w. a :,� SITE OVERVIEW I I„eIn pep-962 LEGEND �� 1a a s e,m,,,, a,.rs�o ;;' • DENOTES IRON MONUMENT FOUND AS[ARE I YT 11 IVit '• o"�`�d� SI.iZOa KALE} •�• Ip1 '� e. O DENOTES IRON MONUMENT SET,MARKED 81.4 41576 � IP tV8 FENCE Ethos z]NORTHERLv OF 90UNOgRv ONE -• I - op. •1Oo -a - a � s ii • -O DENOTES TRAFFIC POLE rU "" El DENOTES CATCH BASIN a of i l •"CEJ"5" F -•. PI i1 2 a - �` ID DENOTES ELECTRICAL BOX oog f I ^o'tINl1Lr oFee�1. • I 1Iy1I r w ,,�y�V LINF 1T .y -�.+r L• 00 DENOTES ELECTRICAL MANHOLE -_. sr �'� �sy.3-f�pN^ y�sf•�p 149-- �• I 14 ' s,,,.w DENOTES EXISTING SPOT ELEVATION _(; fC•P•!•e LT KNOB�� I ✓ DENOTES GUY WIRE „rI 975,958 5 F. _ 4� a - - ` •• + or/ (10.93 ACRES) 4 4 yr EH DENOTES HAND HOLE 1�;' X • ` DENOTES MAILBOX F-�� I i •, EDGE OF wo,mn us . -. I wN f `D. DENOTES POWER POLE ' - •--II • NC/SIIeL9 i•t•1••4'qi I 1 d+" I 4 DENOTES STORM SEWER APRON F•• ! �1II} F. m „I p \ 0 • I l•1-'- .. y V, e t ey.r rD DENOTES STORM SEWER MANHOLE 90 I I{I' IM.f rr �f • DI DENOTES WATER VALVE I 7 I- .-__-3o&a--------- _._.4L_... •;p@-~f -�- • DENOTES WELL S�1 o o _;' o w ! Ca a 10cv ' -.-a_ DENOTES FENCE li 8 Ce ` -- ----- ^� 17 •§r-� es t` w 3a5.5--------- r� m i i (-=-cr0ar 'a DENOTES RETAINING WALL ., '' pn •;.I Y` ,,. �f oao ` o° r t •y. f 51" i, • w Reelrgv- DENOTES EXISTING CONTOURS(2 FOOT INTERVAL) ��,, y + _ O '.,'•• o • S N 1 I'- t �l ��4� 1 D tv sgr -0 xtN kr,N `• DENOTES TREE LINE •9 If] I.. :�.7' • i "r i f F`J .- • Tf _�,_^fy,;- 3- ..� • "`�• ..�-..�»'w . 4 .• III rvi' aawrl-_ ..,�- {i DENOTES EXISTING SANITARY SEWERs. _ 'i ,r .- ., 1 .• __ • a° Ai • o n al or ;ti - `'_-?- '+ ._' Y °jh: >�- DENOTES EXISTING STORM SEWER •" I'�t ikg I •_ 6:' _ ,4. !�^ "---- - -.- - DENOTES EXISTING WATER MAIN +y�, j % • -- }(� e 1i 4 4y - E--, -•- - - -- - � p• DENOTES OVERHEAD WIRE yk z 6 r•• Zf�7 z._r~ ` - '%,,7i }r• I. --%IIC I' iiR p0G 110. 13e]EEPONT b 9 y ` y�1-3sF. • d, DENOTES UNDERGROUND ELECTRIC LINE moo§ I , 1 ..... FOOT 301.3 QOAD �/--7' a ' H0.WGaIp 7TgC•LT 7o h11Rt RLelfrr gr.... �„ ! - o o 1. , .i (a11Ee7[S7 .. PER DOC.NO./WYt DENOTES UNDERGROUND TELEPHONE LINE ��9 o f > • tWR MIKES tSPT 1 1 - .; ` - •" _. ,•- I+ DENOTES UNDERGROUND FIBER OPTIC LINE a e" tt EASTERLY OF ROW LINE �,FENCE CORNER LIES 0.5 �rJ }`• •,• r • •' '' " " ' 7):', ••' - '• f' IC • r- 2- z t, NORTHERLY OF ROW UNE-', LL- µ 1' ` ' �188.�6(O�N� ff•�o- • DENOTES BITUMINOUS SURFACE ° If FENCE coRNER LIES 11' 1.7 9I` Z• ,_'-- 1 + 1t W ' NORTHERLY OF ROW LINE• q s DENOTES CONCRETE SURFACE `a' No X weRAP'• I IPaPnra r P, 19 N y --J Is4.f .e ,S,r i1=141.1 tan Re.w.PM • •' - e. tIw aa1 n1.�,4�•' 'eoc'e'.ro.asslsu weltal/u��' Ivem.e ." .. .. .•. ., `•IL .-h DENOTES ADJACENT PARCEL OWNERINI-0814A TON •, . 4 0-f- 4 , © 1 • . i.....m 4• - - 1 11ff1 .i •u•r.s..4 (PER DAKOTA COUNTY TAX INFORMATION) (' 1 -' -_•L C�6- •-_ p _ �- 10 -- DENOTES SCHEDULE 8-11 EXCEPTION NUMBER f u (`- N ` �4 - 7 if' • •rp WL eNR tfY M 1 NB �Q�a$ 768•ofF- _ 1_SAYIH OF THE NE 1/9 POINT Mt. . - x OF SEC 2111 15 91 20 p p e Rp�'�, Q uu unp ^ T] I !,:: T T BENCHMARK GI:.IPHI(' .SCALE E. ROG & ONS I�Ine G s { jG -_„ 4 �f �� 30 0 15 30 60 12013efzftl ar.dw ,pefro. 19Ji1e0 LL1E- 520te •f , , ^ • SE na EAp i! -I :1' MNDOT NAME:HAG MN037 )�' �' = Il,19i1Professional Land Surve[InLi M(,�1Ce1aVCG♦] iT S 1O.� R",,,.,o"i..owe e43 , -,'' 11 a`E ag I § ;? GRID STATION:S 7413 `-� yOrJ fV� S •,,. N W �3x • x{ 'S °- x'ye ELEVATION:1008.344(NAVD88) 677fi Lake ❑ripe NE, Suite 110 $ I {� , _ 1= Qs� �• �3- � ( may' I arI'`x1 I.NCH = 80 FIiI.:T www.egrud.cpm,, I =_I 1 aIf 1 : ; �4s Lino Lakes, MN 55014 nq curS 515Ca1mM dr 1 1'• I____--- •.1 1 ==g y� ___L- L Tel.(651)361-8200 Fax(651)361-8701 5TT Sw3(I•p•C r .T,AAs4e't 'hal Mad IL 151e5O,lt,Oa SIM;m'ats..k1RUCscsn11oPFY111yialEriacr te171Ae c MMC 2,ELIrra.7a.11,1H 19171AS . . \....,„ ,. ,./," 'N.,.., -11F 1.1......-7: •' Ti • , .._ , , 8 a' i CI - ' / - --....„... W IW m ., . , + I}I l I BEGIN 15:1 TAPER `_ - R/W N I --• _ CONSTRUCTION CONCRETE APROACH NOSE I b STALL SALVAGED SIGN 3fOL.06,T4 S0 t IN0 J.L SALVAGED SIGN � 4'SOLID WHITE STRIP 13+65.41,1.50'R • (x}gi -- - � -- 4"SOLID WHITE STRIP GRAPHIC SCALE EH FEET Y . . �� BEGIN B418 C 8 G INSTALL SALVAGED SIGN ROW PED RAN I., B41 B END 15:1 TAPER E ' END 15:1 TAPER B'BIT,TRAIL it B 2.76.56,25 50'L 6+80 00,1340'S. .11 .6 4 BEGIN 15:1 TAPER ❑ 215�$p S 00 Q T ►� - 44�4. - - •- 11 ail: •, _ ��i1 C 8 G 11+36.71,24.00'L I %w u1 71 i it ..� ' • _ _ .:1TF�uk� J..� 13 16.71�12.00'L � E z s - _ w z u E VTM-vier W w > Diu.`.. __ _ _ r a.��.• �. _ - ,o.a„� ` n.co ..`.. iz.00 ~~ u 14.00 14s1 >�> a >�> = PEDRAMP • 2+00 3+00 4+0D w 5.00 6+00 - 9.W _ -� _v-.- - - r - _ - - I I F F -I -h - - I- I - - mac- __ - - - 'L•-`. _----- _ .. _ - u 5 V }p•p0 - - 21a00 22+00 _ -23a00 -•14�00- - - ' m2�L _ - "-"`mil 2P�� "R• - I - 33 00 - 33afi6 1STAA N41A9 ROAD • B41 B .. - BEGIN 15:1 TAPER 8 1 8 4 62 03,12 00'R �"SOLID YELLOWSTRI• END 15:1 TAPER C 8 G a CONCRETE MEDIAN NOSE (OUTFACE) ZJ € 7 $ - EB MCANDREWS RPM] 4"SOLID YELLOW DOUBLE STRIP fi+g203,1,50'R s i.. 1010 1010 LEGEND — v z " E. � J 1(l ll(1 1 OOO PROPOSED CONCRETE SIDEWALK = Q Q S p I V0L7 __ N n ,• k PROPOSED HEAVY DUTY CONCRETE PAVEMENT /-` A o 5 b 990 __ __ _- ;h-.;...:•.:: '^` 990 �--'. MATCH ROADWAY SECTION O w 4. oiliari q 980 _0 980 I___ - PROPOSED ASPHALT TRAIL CU w F d 2 2 N S S INPLACE PROFILE _ WB MCANDRF.YYfi ROAD�-- 9 7 0 E U 970 960 __ -_ _ 960 s 950 • 950 �a=a 940 - 940 6. w°y" SF. inU1O1 a, 4 enO El .0alo w3 F] F 5 5 E m §°"aw. g 0+50 1+00 2+00 3+00 4+00 5+00 6+00 7+00 8+00 9+00 10+00 11+00 11+50 s=`' N NIP ' wa B41B m N BEGIN 15:1 TAPER C&G $r- c. , J PuDTWIOYAONT 44+00.89,26 50'R (OUTFALL) ZF3 N END 1.69 TAPER - r �� 45+95.89,13.50'R CONCRETE APROACH NOSE w,o m N73 8 8 - - _ - _. --..- .- _ l7!aDA 15.5.0'R 1.. /-66 .0p 43+pp 44.00 45+00 - - - N � � . YI.a1f..... 4swo • 2 ¢n ¢� a m g9 PILOT KNOB ROAD- r i-_---- - J - 1 - - 71,4 51Im a al•pp `E I �- - I- I -I- F -1 F _ H - n o °N w �r �`EL S I I --- -- .. -- wwo 7s+0p -- 6 GRAPHIC SCALE IN FEET f o , a A so.00 n1'.I_. . -. 44.03 - 63.oa - War- ZSTGir---_I��;�7s}� I-enW- s6+a0 _ - -)- } I- 0 25 50 100 'n I t ._. 1- -`1.- I- --I--- - - +4-'SOL10 WHITE _ a g ' ...� . . - -4-. •.yi< .. .- . END B418 C AG L. - B418 - O '" y - •65.05.49.14.20'R C 8 G 7 k I o I r 4:::.:. (OUTFACE) -- _. L t E l' 1�;1 IBF'FS_ _ -L 9418 - - INSTALL SALVAGEDSIGN 'x O 61.47 17,13 89'R END 10:1 TAPER PROP C 8 G __ a u- I' 6x•7b.17.25 50'R CONCRETE APROACH NOSE f_ "'{{{IIISSS��' INSTALL SALVAGED SIGNS wW I--- 4.9230,13 93'R Q Cy + �.l !A W o f BEGIN B41 B C 8 G I D RAMP L \ GJ` r ,/�/ J • 1 _i_ 1. .r TZ l tT . ' I__ ), ñrt- ii I °'�. L. 0 oa T 990 --- 990 0.a 4 980 -- Et ---- - 980 c~n p • z z u 970 • _ INPCACE PROFILE _ - ^`~ 9 70 Z J a S SB Film.iLNOB ROAD - - D sd N a 3�i0 J`- .__ - 960 0 0 > 0 o . f 950 950 0 0 w I- w e z 0a WMO 1. 940 - 940 >- W a a a W 2-0 3 aLL a� c Z ro m n n 00 OR z 5 k ill N z ap 1. W rn rn m a, m rn T co 4a W 0 - m J JI - a Y t 39+50 40+00 41+00 42+00 43+00 44+00 45+00 46+00 47+00 48+00 49+00 50+00 W ' SHEET NUMBER a kl C402 W W ' m i J LEGEND o .re — ——— ~ Q � IPROPERTY LINE o o � O I -- EXISTING CONTOUR o _ �.��- ` EHSTIHOPROPEAIV LINE • —_ S25 PROPOSED CONTOUR PUCACAFA OFF SITE -----17-� _ - ® PROPOSED STORM MANHOLE(SOLID CASTING) �i IMPROVEMENTS.TO BE �� - � PROPOSED STORM MANHOLE(ROUND INLET LASTING) Q I '. COORDINATED WITH ME.@N3)I) M�q�Rs�Y-�� - _ EXIST WOODEDARRA 2 I 1•CITY AND COUNTY ■■■///......[[[''' -�_�_� S PROPOSED STORM MANHOLE/CATCH BASIN(CURB INLET CASTING) m N Z I 1 _ _ I • ® PROPOSED STORM SEWER CLENOUT U 111 - MP BYP.i] f PROPOSED FLARED ENO SECTION fn Z ;IC j � `` ~ ♦"'ITLJ• .EXIST.WOODED AREA PROPOSED flIPRAP d' . \ - - PROPOSED SWALE — 1- _ R F ° •I 062 .. �.. - �� - > PROPOSED STORM SEWER K 'ABp —�ti_ U U • - -"`- �. .. - tom_`may PROPOSED STORM SEWER ! PROPCI�.FDD VALE "- '��-'�! ' y�' \ `~1 tam PROPOSED SPOT ELEVATION 1osLL71 � � ' M"%��-'7 PROPOSED HIGH POINT ELEVATION PRIYYQ BOULDER C1O'�°Y` 111 E v I � 1 � ��� �r.� � • - �][]'J �,f.�".7 � V,y.I.,,L/F'•11 PROPD9ED6WALE I • RETAINING WALL PROPOSED LOW POINT ELEVATION ^m N I �� 7� r-� • I � �- .�-� 1I PROPOSED GUTTER ELEVATION 3i$ i„,,.,,.,:,,., ~� �(� J Al"...... T r ME.OA MATCH EXISTING ELEVATION ZY Pm iv IAA I 'mo •w) y �cm CE.I 1 �� 00% PROPOSED DRAINAGE DIRECTION I .YA °�� + • ,� A �A r j = ,..i. ►s+.:''z'ass=+'NN •11 I •I - •y MF.•rr 2i I L � fv ` I �1 ► ' -L� �I I�,i i_f (' PROPOSED STORMWATER MANAGEMENT AREA _ • 1 PROPOSED DRAINAGE SWILLE ! E, 1 ($-'], f !IL+ I WART ERBFEATMREm I I i-]�1�� �� 6F.lI SY4\ I w N. I ` ®' • LEVF,A 1 99p0 S' PROPDSPBdYWIE I TQaII' I ��` �� - �� GARAGE EVEL R tt7101(4.111.0.161 + UOI • [$:::�-� I�lI �' � LT�'3A ENTRANCE:9790 1, „ CI= z ns FF. i P��� �— `r + ':_�'� GRADING PLAN NOTES �� • � 1 I!!'!!6 ��� L =� 4F,v-� 1 ILL WORK SHALL BE PERFORMED IN ACCORDANCE WITH THE CITY OF APPLE VALLEY, ILL'° _ �I` Si a( ) - - ,/5:1 Y. I I 6'ECIFICATIONS AND BUILDING PERMIT REQUIREMENTS y w 1 C 2 CONTRACTOR TO CALL GOPHER STATE CALL ONE@1-800-252-1166 AT LEAST TWO ` H _ .Z,r S �r3 MAIN ENTRANCE } WORKING DAYS PRIOR TO EXCAVATION/CONSTRUCTION FOR UTILITY LOCATIONS w a I`_ ��� � yA j yi M �N, �(y�%t ®. i LEVEL 1:.00 , A y] vr+ /6,A Q'TlID C 7" asp::E.:f \\ ['1' I y1V f mL �R!� ( �• -] i- Tr__i+'. ] ` -Y��' �' [ �31 3 CONTRACTOR TO FIELD VERIFY LOCATIONS AND ELEVATIONS OF EXISTING - H Y + �I ®� .. � Q.� •j� y I $% UTILITIES AND TOPOGRAPHIC FEATURES PRIOR TO THE START OF SITE GRADING THE 53 I �� ;'� wl�=. D r0 \�a �E,•; LOT 1 l CONTRACTORgHALLIMMEDATELYNOOFYTHEPROECTENGINEEROFANY n I t�j I I �� (.7 Tv} '•� A• i � V I DISCREPANCIES OR VARIATIONS m I EIY11...„...„r: '�(FIIlI �� _ ta'f/1 s°VC '�% "„ I ® w l t:ice- E _ rr.3r_:rn a � ,-}J / { B SUBGRADE EXLgVATK)N SHALL BE BACKFlLLED IMMEDIATELY AFTER EXCAVATION TO ■ 1 IFf n� m �C \ [; r'1 (a ] � � CUD. S �____] HELP OFFSET ANY STABIL YPROBLEMg DUE TO WATER SEEPAGE OR STEEP SLOPES ( ('I9i�1�]\ lrv-L:-f �• J� VMIEN PLACING NEW SURFACE MATERIAL ADJACENT TO EXISTING PAVEMENT THE PROPCSCD R10y[T TURN LANE �' ?.• `l R rn�.'-'i y EXCAVATION SHALL BE BACKFILLED PROMPTLY TO AVOID UNDERMINING OF EXISTING TOWN HOUSE / H S P ®fir ! • - I, +� PAVEMENT LEVEL 1:9]50 �4 � . •r . FEU61I OLAIB 0'a LEVEL B:9650 • NO DU R-i i I 5 CONTRACTOR SHALL BE RESPONSIBLE FOR ALL HORIZONTAL AND VERTICAL CONTROL TOWN HOUSE "W 1rYI.t ;qgg LEVELI 9]BO SWALE fT1`✓al -� T--�) � 7T0 I I Q CONTRACTORSHALL EXCAVATE DRAINAGE TRENCHES TO FOLLOW PROPOSED STORM -7 �-�i �� LEVELS 9seoif) rRp+f, 1`� ♦ I SEMSN,11KWuf;HT$ I' TOWN HOUSE ? �.,.T -• GA / I •♦ ;�i I 7 GRADES SHOWN ARE FINISHED GRADES CONTRACTOR SHALL ROUGH GRADE TO I • e LEVEL HOUSE I •"•7 (T..'�') gUBGRAOE ELEVATION AND LEAVE READY FOR SUBBASE 1• LEVEL B:MBA ` q 'iV • J I Or. EXIST WOODED AREA I 5•!� e z J J� � ��\\ � Fn (� B ALL EXCESS MATERIAL.BRUMINOUg SURFACING,CONCRETE ITEMS,ANY ABANDONED E [�_�'-"3 �"77 TOWN HOUSE ('-`T-[•� ' .R.( 'YT,�. .r7 ZVmT:Iti) UTILITY ITEMS-AND OTHER UNSTABLE MATERIALS SHALL BECOME THE PROPERTY OF d 4 ` LEVEL 1:9B25 % (3:31� - TOO IXI(11 1 1pi7.+(� • THE CONTRACTOR AND SHALL BE DISPOSED OF OFF THE CONSTRUCTION SITE m- ' lie. LEVEL B:9]25 •- y R26 ' BMp p12 Aeaf. 1. 9 REFER TO THE UTILITY PLAN FOR SANITARY SEWER MAIN,WATER MAIN SERVICE E O � ,A!' �T f�` • r3-L;�,y, a p� PRETREATMENT BASIN , :il+Ib E 1 LAYOUT AND ELEVATIONS AND CASTING/STRUCTURE NOTATION 4 y rAd. ♦ SEE SHEETS C501 AND m ° • 1. �- � • \ E+'� C503 FOR DETAILS 10 CONTRACTOR IS RESPONSIBLE FOR CONSTRUCTION OF PAVEMENTS AND CURB AND rn r i'i a �� TI '� RN ••-; A OUTLOTA V TOWNHOUSE \ '. I _H���nry E ILITTE,E.REINITTAISMOOT.T.H ImOuRISFLO,P0ES,TO PROVIDE PO6ITNE OPAINAGE O ] LEVEL 1:9935r NR PROPOSEDN 'llF' f I ^,p �y/ RETAINING WALL 11 TALLAMUMOF ASAGGREGH BASE UNDER CURB AND GUTTER ANO O 1J LEVEL B:9]35 � 'w" . NCRETEEWALKS N ' `I I •V • PROPOSED 'N MI ` ;7 �7 , � 3 I ` ��1/ I RETAINING WALL 12 ON COMION OF VAN AND FILLING,CONTRACTOR SHALL RESTORE ALL !■ a ^� ` 1 I REETS AISTURBREON SITE ALL DISTURBED AREAS SHALL BE ), 1s 1 E 17 "� S ,�. - EJ■ A TOPSOIL 1 !D. � LEOWN HOUSEO � � I �.dT ly4 `I■ 13 ALL SPOT ELEVATIONS/CONTOURS ARE TU GUTTER/FLOW LINE UNLESS OTHERWISE p/ 1•. LEVELS 9740 1 1 ��.C, 7 NOTED Z • 1 ' •II ,.,� e� Y' vY� �' \ T1 �� •�TF-_�i ;� � 14 GRADING FOR ALLSIDEWI1l1CSAW ACCESSIBLE ROUTES INCLUDING CROSSING Q = I I 'i"I y) • 0` .� T�� 11� I R'7tT1 �'� DRIVEWAYS SHALL CONFORM TO CURRENT ADA STATE/NATIONAL STANDARDS IN NO r1CASE SHALL ACCESSIBLE RAMP SLOPES EXCEED 1 VERTICAL TO 12 HORIZONTAL IN NO OJ- I • # TOWN HOUSE i ;{ MAHD ENAN E ACCE53If��. j } CASE SHALLSIDEWALK CROSS SLOPES EXCEE02% IN NO CAGE SHALL LONGITUDINAL o ` { I ;;;///Y s, LE/'=L1:9B45 I' �jjL'- �''Y"� AISLES EXSLOPES EXCEEDS%INNO LL DI ECTIONS SIDEBLE PARKING STALLS OR Z r01 If ` 2 q LEVY--B 9]45J ' $STom.,A.;.� diTR AISLES EXCEED 2%(15%TARGET)IN ALL DIRECTIONS SIDEWALK ACCESS TO EXTERNAL Y y. p+ 1�• ® BUILDING DOORS AND GATES SHALL BE ADA COMPLIANT CONTRACTOR SHALL NOTIFY Q F. I d Rs % ZGIi:I7X7 DO y:5A �} � ENGINEER IMMEDIATELY IF ADA CRITERIA CANNOT BE MET IN ANY LOCATION PRIOR TO d, _ t 'l v r ''.,A ,,, EXISTING PROPERTY LINE PAVING NO CONTRACTOR CHANGE ORDERS WILL BE ACCEPTED FOR A D A COMPLIANCE o n `.. - / / �, -� ..1p '.'C,• ® � 1 ISSUES i Yf i • (OJ I p46 i^ .v` d 'y i y .. . 15 MAINTAIN A MINIMUM OF O 5%GUTTER SLOPE TOWARDS LOW POINTS a I K k ; I 16 MAINTAIN A MINIMUM OF 125%SLOPE IN BITUMINOUS PAVEMENT AREAS.05%SLOPE IN • ' CONCRETE PAVEMENTARFAS I `9 ��Y -':'�f' •H0 1f 17 CONTRACTOR SHALL REVIEW PAVEMENT GRADIENT AND CONSTRUCT"INFALL CURB" f e A�nrf . N MAVITPNAM'E AGOf.ffi .i R• w� ` WHERE PAVEMENT DRAINS TOWARD GUTTER.AND'OUTFALL'CURB WHERE PAVEMENT d 7� T ) - -�•9�' J•�• I �® =f MXS 717 �� �� ' Fi-�'7f•~'Y' t DRAINS AWAY FROM GUTTER 5 $ `Rif 34 1` '• • t:,S7.-A �JJJ.f F 1, a I ^r.,,aR B� _. ..V. +lJ1 ���9 ��— r 'E�.1 _Y S is �Atr� ,L9,' }„�` •.. '„._... •,I _� .. — Z 0 {- I; _ -- 1 • 2�r, tx ��, _ . PROPERTY SUMMARY _ _ r - 665 ^I i BTA rN 4', �i� - - 0 Tn E • • � � waNr�NAnts Auesd av % • �I + a ( APPLEWOOD POINTE OF APPLE VALLEY 01 `' �a Rv. �r is ase 17p • ArJ _�. I. •_ ��tsL� — Q__.��irr#' 1= I �ADfy/ Ta E U _. - Z' •��— ■��' - �� �A6 ti ••+i�l�' (PROPERTY AREA(EXCLUDING RIGHT-OF-WAY) 374,61E SF(B 60 AC) LL t �iu�_ ■ PROPOSED RIGHT R 6 ~ � - ----_ � �'> 7 - WWI (EXISTING PERVIOUS AREAEA 2 ,351 B � _ �1, 1� � Y �Q� 5 SF OS AC) . —_ 3$ 1 WI - ____________________� �_----_ _..r POSED IMPERVIOUS AREA 40263 22 AC , DUSTING 34935 SF IB 02 AC) Z PRO 1 SF 13 ) 0 C t ,O $ } _, _ ^PROPOSED PERVIOUS AREA 234,353 SF(53BAC) 0 BMPp2 WET POND. _tlYl'fI 4 MIETfiEATM1ifIR Qr151H • -o — 6i E SHEETS p61 AND a025OR DEMUR — —' • TOTAL DI CIJR00DARFAIE]ICLUD�'PILOT KNOB DO SEE SHEETS C501 AND C502 FOR DETAILS ,AIL +� Kr.) ANOYCAMDREWE IWRONEMEANt 1 4072B6 SF(035 AC) O 3 H r q 1TI • EXISTING CURVE NUMBER(CAI)VALUE 72 , RQAD IL -PROPOSED OFF SITE PROPOSED CURVE NUMBER VALUE E ]9 I IMPROVEMENTS;TO BE i O COORDINATED WITH W 'N" I N. • CITYANO COUNTY .. Z c o, { - ' N..OPTrI } • t C RRR Z(5 GRAPHIC SCALE IN FEET — 0 g 0 20 40 80 U I - SHEET NUMBER _ A.:: W C500 Y � ,___, I ,--_,•`- -• - ,-• .. LEGEND o 0. • f —__� • PROPERTY LINE `�O .� p -- y 0 PROPOSEDSTORM MANHOLE(SOLID CASTING) - r--_.�_'�'�+�. ! r EXISTING PROPERTY LINE • _�I .l` �y( =�_` • PROPOSED STORM MANHOLE(ROUND INLET CASTING) r i I ':`}� �'` ^ c __ '- _ -- - PROPOSED STORM MANHOLE/CATCH BASIN(CURB INLET CASTING) r y` ^ L - EXIST WOODED AREA - -- a •• ' •I' )1-1'wt__I ''' 14-} • ^_--= ,- y - _ IRLM-517 ® PROPOSED STORM SEWER CLENIXR F • "---. CBMH 4B"DIA(CIR) I PROPOSED FLARED END SECTIONLIT,' t J -I L ~- • -SWgLE SECTION _ RE 987 CBMH4" 1:10W G N 1 �0.q LEE SHEET =Y oft ' 1E97645W PROPOSED RIPRAP O f -C503 FOR DETAILS - IE:9]6455E yam'--�•--- _ _- - - _ ..- - > J J PROPOSED SWALE v1 y]n qa Reg _ EXIST WOODED AREAFU U • • Z - _ ti PROPOSED STORM SEWER _ 1 _ - — - I PROPOSED WATERMNN R I♦ PROPOSED SANITARY SEWER • id ces"MD I ��� _ PROPOSED PRrtO STORMWATER MANAGEMENT PLAN NOTES IE:96140S I . I AMENITY WATER I I J�I l • _ •I �� ` _ - 1 FEATURE - 1 ALL WORK SHALL BE PERFORMED IN ACCORDANCE WITH THE CITY OF APPLE VALLEY, N - I �[� '10 LF-12.POPE I • 1, -.--• SPECIFICATIONS AND BUILDING PERMIT REQUIREMENTS 2 I '+ • r I 2 G)RIONG A TO CALL GOPHER ATION CALL ONE ION FOR2-11LBYTLEASTTWO PROPOSEDOEF&rC 1I _ �>I 1 •2p/�/ �I • _ v 1 WORKING DAYS PRIOR TO EXCAVATKMI/CON6TRUC�TION FOR UTILITY LOCATIONS -,IMPROVEMENTl;TORE ` I -1 I STRM (IMA •M ` VVV ROOF DRAIN :CBMH 4B"DIA �� • •COORDINATED WITH I-" I 57RMa0] (CIR) -- - _ 3 STORM SEWER PIPE SHALL BE AS FOLLOWS EE CITY ANDC-0LllilY' CB 2d"%3fi" IE:9]0 2B N RE:BB2 BS #7 LF-15"HOPE - - RCP PER ASTM C-]8 52 I 11E get!] 1E:978 08S @I)50% A 4 f - L IE96210N IE 97790E '� ._ _ HI14PE.rOR OE�',ATER ITN p¢iM F�7X5 !S I I 120 LF-15"HOPE �' C I fE 9V7 pp5 -- -- \ _ SENIOR HOUSING V -�L�•7p•N(VE� PVC SCH dO PER ASTM D-303d CI z g •'..L �SWK TRENCH DRAIN i111HQpF • _ BUILDING \ , �'' "-@0__�°� STORM SEWEfl FITTINGS SHALL BE AS FOLLOWS: ' I SIMI•T92 I I•- I `w �■@@,,, • - TRENCH GRAIN 'TgJ.10C LEVEL 't ' RCP PER ASTM C-76,JOINTS PER ASTM C-361,C-99Q AND C-043 I, S LRE 96835 w�e b� RE 9]B 55 ROOF DRAIN-- ' LEVEL B:9]90 B6 LF-154DPE L ETIFl6�le 1 HOPE PER ASTM 3212 a_ IE:9]]505 IE 9B3005 @O50% E I IE:961 00 N 4LLLL4 i CBMH 4B"DIA(CIR) PVC PER ASTM D3041,JOINTS PER ASTM p-3212 U m U v I rt9W W9 •�' - �. �>_ �� —• L 21 LF-1T MOPE r{ �� 1. E9]5]]0W 0 CONTRACTOR TO FIELD VERIFY THE LOCATORS AND ELEVATIONS OR EXISTING G Q ,� Lr I rN �• �� `VI ' @379% - I �-IE 9]5605 UTILITIES ANDTOPOGRAPHK:FEATURES PRIOR TO THE START OF SITE GRADING THE 1 •��`.-$., CONTRACTOR SHALL IMMEDIATELY NOTIFY THE PROJECT ENGINEER OF ANY < r ' I II I (! _ �• \_ _ � �_� STi9,ldy1 ��-24'HDPE I DISCREPANCIES OR VARIATIONS Z W O w I I I I1 i 'ROOF DRAIN 1 @040% • 1 �a-'.. IESNOD HE I 5 SUBGRADE EXCAVATION SHALL BE BACKFILLED IMMEDIATELY AFTER EXCAVATION TO m x • f 11.4 T�J 3C lF•12 HIJPE 1 YIIM�S7 - HELP OFFSET ANY STABILITY PROBLEMS DUE TO WATER SEEPAGE OR STEEP SLOPES >> x 3 1 eYIF-30"RfP f �I F 1yUiPE� 26LF-1TNDPE V. Wlgp% • y{{F•tY'HWE d STMH09"DIA WHEN PLACING NEW SURFACE MATERIAL ADJACENT TO EXISTING PAVEMENT.THE W @1.90% +1` I g5'o0X �� AFZ]1'. @4(q% - DIA) 41 v' I ge:9ee 6g EXCAVATION SHALL BEBACKFILLED PROMPTLY TO AVOID UNDERMINING OF EXISTING 11LLLLLLL�I111R - m a 1� SFRM351 CBMH 4B"DIA f I 5T4� �C� ' UM-606 1. roc 4B"DIA 1 GTTW�Bi #4‘#). RE MO.1i I• 1E 985W5 PAVEMENT 1 I 11....4 �5 15 XINR41 .,......_LBMN H`[ly(CpIJ � RE 9]95] • CBMH dB'Olq IE 98201NW 1 Ill 6 CONTRACTOR SHALL BE RESPONSIBLE FOR ALL HORIZONTAL AND VERTICAL CONTROL 1 I } .. • 1.9DVOj IE:975205W 'j SAFFLE% CBMH4BAFFLE W/3'SUMP IE 9B22254Y I © w IE 91551 NE \ ,606 ` .1E979 Mk P_ RE 9B530 k91}912 1 ] CONTRACTOR SHALL EXCAVATE DRAINAGE TRENCHES TO FOLLOW PROPOSED STORM M • 1 IE i16 M BE • • IE:979 63 N -I IeBMFRAI ,pal IE i)9'e 8E DUMP IA B ALL EXCESS MATERIAL BITUMINOUS SURFACING.CONCRETE ITEMS,ANY ABANDONED TOWNHOUSE ", \1 (CIR) UTILITY DENS,ARDOTHER UNSTABLE MATERIALS SHALL BECOME THE PROPERTY OF RE 1 t y E:9]5 30 N OWN 9]50 4 ALF 1T'HOPE THE CONTRACTOR AND SHALL BE DISPOSED OF OFF THE CONSTR UCTION SITE 5 I I i� LEVEL S 9650 ✓� 4TA 4 Q40L% I _ I I TpYf)THOlSE `� &;(p,}JOL f I. IE:9]5205 • 1.E1!P.LI0759 • �-- 11EHffi - 9 REFER TO THE UTILITY PLAN FOR SANITARY SEWER MNN,WATER MAIN SERVICE I 1 LEVEL B:9GB0 BMP#12 LAVOIIT ANO ELEVATIONS ANO C0.5TNGl STRUCTURE NOTATK)N c ]2"DIAM SAFSTBRp�F'FLE I I d TOWN HOUSE ~ �- PRETRE4TMENT BASIN I I OPF&1TE 6TCRIAUYTPJT BYPASS O w Y LEVEL 1:9B00 � - BOTTOM:9]250 I ��" I• 10 UPON COMPLETION OF EXCAVATIONAID ALLG,CONTRACTRES SHALL SE ALL mzA n 6'SUMP 64 5 1 LEVEL B 970011,4". �. N \ Jt� NWL:9]55 ��•: STREETS ARO WITHAED/MUM OF SITE ALL DISTURBED AREAS SHALL BE n 1 lir- 111AV-FS MAP! 100-YR HWL:976 59 flE VEGETATED WTHA WNIMUM OF 4'OFTOPSOIL Om mE `' IE 9539]NHOR "' \_....,..1111. SEE SECTION C-C ON IN'� EXIST NOODE0 AREA 1 m¢10 z Lp E IE:953 B]SE • - �O-QX CBMH dB"DIA\., SHEETC503 FOR DETAILS-- .� 11 CONTRACTOR TO PROVIDE 3'INSULATOR BY5'WI DE CENTERED ON STORM PIPE IF [[[[[[ OTOWNHOUSE - 3Ntt47R.M1� •� LEVEL 1:982 5 RC. 0.43 `` �' LESS THAN 4'OFCOVER IN PAVEMENT AREAS qN0 LESS THAN 3'OF COVER INNxSTMH 69"DIA �� IE 9]4107gf � blM1,TlS LANDSCAPE AREAS ¢aw 3f.i j 111' o N t��`F _ LEVELB'4r7i FSRE9620] ��111 CF•NJ'NOPE - --_ � IE'9]3115W }� FE512" O umi IE:95633N 'R6A �'• pSpIDY 1�1)ra176E L RE.0,63 • A 1 (C LF-24•HOPE 12 ROOF DRAIN INVERT EROTHECONNECTIONS AT THE BUILDING SHALL BE AT ELEVATION 98300 OR 20H.X S o CV i _ 1E95420W✓ � ,� STNR6,165 • L 36LA•Ar MOPE IE-7r17e S'}a @040% LOWER UNLESS NOTEOOTHERWISE REFERENCE MEP PLANS FOR ROOF DRAIN r CONNECTION E O f O u• I N C IE:954 105 =) -.. [i•' "Y71 II STRA A91 o J a I {1{ `Fb"" OUTLOT A� @2 W% y1• al FE CBMH 4B"DIA 3 •I V 11 ./ EAAOO woo.. TOWNHOUSE {1RM.5W LWR FE512" N. - v ffff �r '_ - �� *'' g I 169fe 50 SE SAFLE BAFFLE Wl 3'SUMP NS If•12'HDPE 17 MALL ANHOLE CONNECTIONS CONNECTIONS SHALL BE GpSKETED AND WATER TIGHT INCLUDING CV a m { I fTR3Up1 '-,� -- - `•X ,- LEVEL 1:9035 CAM/K"iKR y 4py.Il nuvE RE 9B4 fi5 •152X MANHOLE CONNECTIONS iw,y _ LEVELB�t] 110 RH \\\ ¢ n RECONSTRUCT E%STRM MH '�a `t ] + .a IE9T361- ��� ®400% IE:9]]9]E 14 ALL STORM SEWER PIPE SHALL BE AIR TESTED IN ACCORDANCE WITH THE CURRENT FF�. CONNECT TO EXIST 18"STORM I I ` I '— \ V -- r�r� N V 'IE9]]34NW OI ; RECONSTRUCT EXIST MH I NYE‘.,�•` 18 • IE 95s OBS • t • \ 50 LF-12'IlOPE •ATLIM-46! PLUMBING CODE W V lli V ROOF GRAIN II I SSRM�BS rr W IE:954 42 E �'r IE:901 00 W II CBMH 4fi'DIA(CIR) V n Q STR►i I I . TOWN H 9B4 0 150 LF_@'IyIPI: 5 RE9B]90 WET POND NOTES EL CB 24"%36" n , \kr A. LEVEL B:%A9 QOeO% IE 9]459N H ry „ RE 95919 3', • � HLF•LTIIDFF IE:9]44454cQQ mLL' _ 1 IEB5519N - �. t + ill! ���� �l ! CONTRACTOR TO PROVIDE 2)DOUBLE RING INFILTROMETER TESTS WITHIN THE •vEC I I1 'y VEGETATED BUFFENINFlLTRATION EXCAVATION gREA PRIOR TO CONSTRUCTION OFE- iiii Wm 116E LF]P RGv ' 4 • 1 1 �- -•Sfg48p3 • - -•LF-N'HDPETHE WET POND THE COI4TRgCTOR SHALL PgOVIOE THE RESULTS TO THE ENGINEER u AI TOWNHOUSE •/ QCSI@0FOR REVIEW ARDAPPROVAL PRKR TOINSTALLATION OFTHE UNOERGROUNO SYSTEM 1n 'N" a 10514 _ I 47 � i. . LEVEL 1:984 5NAVITFHAHCE ACCESS RE:9]]60 • E.` ` 6TMl•15'1 LEVELS 9745 `fIE 9]30pN fat 2 CONTgAC1pR5HALL OVER-EXGIVATE pNV ENCOUNTEREDCIAY AS NECESSARYTO a' III �I Ir FB51{" 9y I LTRM591 IE y6]oo SW NATIVE SILTY SANDY SOILS EXCAVATION SHALL BE REPLACED WITH SUITABLE u l I 1E 97AOOSW �A ' �2 .10CI C�11 N'DY.LCIR.I ENGINEERED FILL MEETING THE MNDOT SPECIFICATION FOR COARSE FILTER- ■ • 4,. • RE ,. , I EXISTINGPROPEgIVONE ADDBE4vaEPERbEOT10N3149.2HDEPDMI]FCLATEXTtECTEpTOVARY, te I/ �, 0 -s % BH ` ,rr �'1/4 1E 02734! CONTRACTOR 5F1141I,yERIFY DEPTHS OF EI(WYATgNAfIppERFORM INFILTROMETERr Aly B- IE 07Lj NTESTS PRIORTOINSTALLINGUNDEgGRWNOSYSTEMla �JSTRM-lel 'LIr FE9700]C JVIf-2A.NOPE3 IF NATIVE SUBGRADE SOILS BELOW CLOY ARE DETERMINED TO NOT BE CONDUCIVE TO `I V' RE 9E75 I \ @503% IA, 'n' 7C IF•]e'I[[N•E - IF bT31p bY! THE DESIGN INFILTRATION REQUIREMENTS, r WFAF LTr LF-aNAP[ - f�/ di GAO% mg L IE SC RAN E .1! I - +� •DINX 4PLF'1�1 01 I %, �� `� ®9 4p%1'11DPE ' )11 lit Sii11I.60T SOILS THE CONTRACTOR SHALL REMOVE NATIVE y - • i III •i► REPLACE THE POORLY INFILTRATING SOILS TO A DEPTH WHERE THE EXISTING NATIVE C , 1E9400VW 'r ` �, I -I IE 974E dA(CIR) THE EN OE SOIISMEETOR EXCEED THE DESIGN INFILTRATION RATE AS REVIEWED BY1ppRTTtrUiFCCE AccEss 1� ' Z p4 J�� THE ENGINEERN STRiF ' + PROPOSED BMP, / 2p ❑� IE 9]410 N a YS , 111 SPILLWAY / `J IE97400W • I 1 B�y�W11111'..--a r •Y! '� 4 UPON COMPLETION OF THE STORMWATER BMP NI AND FINAL STABILIZATION OF THE5ti EL 9]550 ^+� AREA.THE CONTRACTOR SHALL PROVIDE DOCUMENTATION G Q H N:1K19111 1A G ` _ '� b1RM7e1 TRIBUTARY,AFTER AAR G V .. LEA513AS aQ, 53' 'wl~ p `L / _ THAT MAP IN,AFTER ASIGNIFICIWTflNN EVENT,DAAWS DOWN WITHIN 48 HOURS T]N 2161,F•A4'ACp _ Y� STNIAT91 �� �'0 I / STMH dB'OIA. • �' _ 5 NO CONSTRUCTION EQUIPMENT SHALL TRAVEL WITHIN THE VEGETATED BUFFER/ co .� ]1 CF-XT RCP • •,s," • ow'woo.- &iNd= -—on- G- EMI •t ---..- •- - RE IMB 15 INFILTRATION AREA USE EXCAVATOR WITH TOOTHED BUCKET FOR INFILTRATION BASIN Z m -- @16GX y, _ � RC.SEBIHJ • 4._ :� ... I�e➢by1T EXCAVATION TO AVOID COMP `_ - rF SiRM-100 •��Tl - Mi>;II,IiGE ACCESS'- � � yi�17 g•� �� Sew •f 5 llvii IT NAPE l• 6 FINALEXCgVAHON OF VEGETq�TED BUFFERIINFlLNG OR NRATION ggEA gNOINSTALLATION OF G OF SOILS O O W CONNECT TO EXIST. 101))4„ LICEOF ]0 � H yew FE51B" RS7r b1dHl . - OI=ENGINEERED SOIL MUST OCCUR IN DRY SOIL CONDITIONS TO PREVENT SMEARING 9y3 I� 36"STORM SEWER W/60" _ f -- �� ff9)2,gpw IEgTJ pp q( 'SpRAL•ypy fl //� 5 t �- C6 Tr DIA _ AND COMPACTOR OD NOT YWRKIN INFILTRATION AREA IF SOIL CONDITIONS ARE WET V v+ G y OOOkOUSE AIATIIIOL81 . _ 15804% VC . 4��5 -.•.�R R[9eESi • - 7 IF ANY MILS ENTER YEOETAIiOWFFER PRIOR TO FlNALSTT00NCLTg11.THE D q[¢5e.e1• �_ - �9BAX_ • �1r®���•- il1ilik.. ■ i �r ' :-. �_ fy N IE Sl0404N� J► 1♦ 1f��rJ - �! EY751MW CATNES.TOR SHALL REMOVE 13ANDCONFlRM THE TESTS ATONGWC ITY OF THE LA- C Io IE 941368E.��— ®> t_��®��-®_-�� 1 rt�' NATIVE SUBGRADE SOILS IS MET WITNINFILTROMETEfl TESTS Q _ I':9506]SE 7.....r. ����' � - 1 ,A Z E 490[4N _ _ �— B CONTRACTOR SHALL COORDINATE AND COMPLETE CERTIFIED AS-BUILT PLANS £. 2 2 I ~IQZI•F•W HINN- --BMP Y1 -_~�r �� 11��•KI DEMONSTRATING ALL CONSTRUCTED STORMWATER CONVEYANCE STRUCTURES,AND Z O C 3fi lF-2A-AC3 - - -— BM lI . . .... @190% O (Cl4% @090% WET POND • _- PRETREATMENT BASIN 5Ti(51•03 STOIIMWATER PEA0l0AS ANTP ROVETIES(INCLUDING AS-BUILT VOLUMES)CONFORM TO O 1 I �� BOTTOM:9420 FIRF71Q7 STRM m! 87i1M 70i BOTTOM:9]10 DEMON AMOR PANS AS APPROVED BY THE CITY. (' LIJ a v _NWL:9490 C62{•k9y-------ATlgl pp•DIA OAS IIYLI'YIAD • RE.983156 � v L 8 w d�waae Er WATER QUALITY IE 9508 RE 96342 RE 9]533 RE 9]600 00.VR MWL 9]4 fi45EE E9 TO]6 E • Z Ili ,v,100-YR HWL:95504 IE:95942N IE NE IE • SECTION B-B 1E 971300 NE 0 STMH 40"DIA LLw RE 9563] WATER QUALITY VOLUME: I . IE 958 00 NE LEITTPL051Y TIE 963465 • O — J O W 0,906 CF a IE:951 46 E - IE 953 B0 W IE 966]5 W d $ TIE 95136 NW SEE SECTION A-A MtF-24'HDPE J g �� S 1 33% a Q LL G M • COD-E 04 PROPOSED OFF SITE • 0 Q / G W Ay m _ 1 \ 250 LF-24'RCP _-CI174•%N- IMPROVEMENTS;To BE W r Y. 2 - __ •1 __ - ��/ - H4r]Stk CITY AND COUNTY - I 0 J LLI Y @190k RE'9Tr.Ifi COORDINATED WITH • O W a - a g r.. } a a Ay DOYI 3 -- - • - C/ W a la_J 9 NORTH LL a W I Z a W 2 Q 0. a U1 OGR C SCALE 20 IN FEET 0 J a w I-I-I SHE E- i a C501 1 1 PA m I N 1LEGEND 0 If OpMfMEAMO ^ _ �-- _ _ EXISTING FICIFOS D o WQ I V,, U/TILITYEASEMLIFT 'Q' N m ; - yam GATE VALVE a N ❑ I --..• HYDRANT o o L-I/- PROPOSED �� .ti ti ._ — 1 , REDUCER • FIRE HYDRANT r• _ F=1 TEE EXTEND WATER TO LIMITS OF �� �� �� —�- 0 SANITARY SEWER MANHOLE y DISTURBANCE PROVED PLUG _ El "I B-GATEVALVE • ��, 4 --- [ r r '1 z r SANITARY CLEANOUT ' �i WATERMAIN N § Z m '�' .,. �� SANITARY SEWER Z N ° -,;./ --------; , STORM SEWER W U_ W > ° RROTEGT F235•ING •• SGRAl1/AOEAI10 STORM SEWER rt 0_ 3 STORM SEWER ' E--9 ` LOUSY EAlEyENT '- fe' 1 1 1 �� 1 I ELC UNDERGROUND ELECTRIC U U To } I ILi ai } % GAS GAS MA NNE } I �• - SANITARY SEWER SCHEDULE STORM SEWER RE 96969STRUCTURE STRUCTURE/ RIM/GRATE ,�, PBDSTORM SE ER I 55ry4i.105 / •1NQ CASTING TYPE ELEVATIONINVERT INVERT m `4 zIE:959]4E19]LF-B-RVC ELEVATION ELEVATION 1E9CA 64 W_ SENIOR HOUSINGii LIIIIL- 235% 1RAHSFOA4�IL PAD COORDINATE BUILDING �� INVOUT Nil, I- EIM.�� LEVEL 1:9900 SSiNI-100 CONNECT TO E%)STING STUB 94555 N94492 1rSYlp.1w WITH UTILITY PROVIDER ANDMEP LEVELS 9]90 I L I IE 957 BMH CE PE/I[!:IrZ;P 98 LF-B"PVC 7)...'.. / iTh SSYAi-101 NEENAH R-1670f. 9fi410 J 9 94494 O I RgSi.f,48 a I rl�' ' 1 RN iv I� `■■ EP SM111.wE I MH I 1 l u�i k. SELL)] Ap 9�� ■ . M RE 9699 SW • I 1 SSWR-102 NEENAH R-167pA 95641 N 945 90 E 945]0 N } I.4 / s�� ��th>r,/ IE 9811i 6( ■■■ S9Yg1•WE + (.19 ' SSVYIF103 MH 96242 N 951 63 595173 = Q I. 2 } 41 /I y 9R LE LW 4l E� • p1 LF-E• rem toNip l r ES WATER SERVICE NEENAH R-16TOA N 1F• m U A X13 TEE �✓•'•'� �71 +E 9B]]iW �: IE 96a30 nE ��� 6"FIRE WATER SERVICE • c SSWR-104 MH 968 17 E95]B6 595793 Z cn I 5'WiE VALVE ✓� ® �'�� / '\1 IE1bB 2a W a`� NEENAH R-1670-A ^ < 8 a O AI 4 11 } I I•[SV�•a::•} ;itinir a.,�.. �A7Q .�'~ fp_(g5_�ap,I_T' \ ? LOT MH ^ \. 1l NEENAH R-1670A tt w } 1�JJ �� -'•`■ �_' 4a'9l k0 SSWR-105 9fi969 E95619 W959 fi0 _ •91�r Q "� I SSWR-106 MH 97969 SE 9fi34] W99337 O 3 20' D7NAGEAND y■ill O �/S-Q \ PROPOSED AS•SRO 1r{ • v NEENAH R-16]OA E 963 4] CU w +•t�� FIRE HYDRANT 3•CIJRB STOP .F� 3 m IilµD1'IALEMkNT III (GATE YHYE ANOb� SSWR-107 MH 99243 NW 66912 I�IIIAR y`sue TOWN HOUSE NEENAH R-1fi70A I I I I LEVEL B 50 �,�.�r.I ` f WTE VAVE S1[ST{£ ._ , 1 I LEVELB 96s0 exa iE! `� n f3]YIGY'fi 9"GgTE VALVE 90°BEND •� SSWR-199 CLEANOUT 9B919 NE 969 30 W 969 20 PROTECT EXISTING TOWNHOUSE10... dn •-•`S '6 B%STIFF Jr 3 FRANCHISE UTILITIES • LEVEL I:9790 V \�[=:,; \ 1� A SSWR-109 BLDG SERVICE SW 96920 I I I I LEVEL B:96B 0 I / S. . /r SS WR.200 BLDG SERVICE PROTECT EXISTING • TOWNHOUSE y1r�-�� y\`y I'1 55WR.201 BLDG SERVICE L�J 43 STORM SEWER LEVELI 9B0D ., � `NO LP_kr PVC 111 WOLF•f PVC LEVEL B:9]0.0 •'% @23S% Cr., SSWR Z02 BLDG SERVICE LE @325% fVATERVA91. \ \ A I TOWNHOUSE `l,•=`/ Niii CURS STOP \ .s• 14 SSYJIi-2113 BLDG SERVICE 1 r� ►_ LEVEL 1 9925 aV•••*Ii... �P) ti \ I/ ASSWR-Z04BLDG SERVICE E +���.� - LEVELB 9725SSWR-205 BLDG SERVICE pa5w Q SB ACCESS,DRAINA ... GE .�s(� SSWR-20fi BLDG SERVICE i o •E • L_LI w wl ` • 1 OUTLOTA TOWNHOUSE • Q' Q�I \� / AND UTILITY EASEMENT N auN ri i %leLEVEL I'9835 '0' ` // }}� w3 PA ° CO I 4 • ` EEVEL B 9T15 `•,[` �T EiWR.Mi • O a w w w w _V RE:9B243 • V E Z : ONO li we i r ��o�r s a Y foRAVUCE MO - ��wyT.-1' •` � 1 i P UT0 3 CI Ky F I UTILITY EASEMENT \ c�},U 1:11 • >l5 f a w i C ` 1.7 I0 / i5•;g40/ USEM V,•� \ �'.� ' �v�i�wf 8'WATERMAIN F.s:•,:r..I { N 1 I \\\ �� 1 • r I..I I,,.?, O J w 3 fy 1 I } •, \ LEVEL 11:09845 D 0 ••_' rf 'I w Oo y Ca i' ' Z325% PVC ` LEVEL B:9745 ;{S.BE NOII n Q 1 6 m O 1 I I \ /;. PROPOSED FIRE HYDRANT ¢'4-' O c m Zq ¢ I I I - -, \ RGATE VALVE 1 5= o J 3 1 II nr •i• • ex 0TEE I }Y o u TYR +� I _ i `��. r.i 131A,,110,.. r KEYNOTE LEGEND Z • U g A ` �� , �q �/ _ - I 20'DRAINAGE AND I O COORDINATE WITH MEP PLANS Q ksWR-1111 / yam, ANC I 55VA1.101 � l• AY BEND E UTILITY EASEMENT • __ I J )- • R E:96414 O TELECOMMUNICATION SERVICE 19 LE N.53001 a UTTUJIYEEN>__WALH.rP C I 9404VV IFS STILE 1@ 0413% --1E94999S _� I -----J L- �• ,---� Jam I +'• Ir I C POWER SERVICE I' y LI a -- - __ __ _ -41'YfATEJiMArI • _- O CI' — — Q • ' .� L ELF-B"PVC Q CONVECT POWER IC,C106TING POWER POLE 6'GATE VALVE D Q fWIS VµVE •g040% r ACCESS AHD O AND SER1A)ICE(PER CITY DETAIL SER-1 ■■ PROTECT EXISTING• VIILR-T EASEMlIB "Cr ._ QJ-' � � •' _ '. "" "" FAR19CnLSE INA{IIEE• UTILITY CROSSING CONTRACTOR TO O PROTECT EXISTING ,. _ _ } _ _ III .0 ..;•�_� - - - _ _ O ENSUREAMINIMUM VERTICAL OI "� STORM SEWER • �' ( I _ L,� SEPARATION OF 1f BETWEEN UTILITIES PAODTECTUGT .RCHIYxW4TT _ ••;-11^ L NN LaiLFFIES COECT TO EXISTING 16-WATER MAIN ----- ..- -•---------•- - .`'�� C.)WITH BUTTER FLY VALVE AND TEE FARITIHG 13 CONTRACTOR TO ENSURE A __ W1fTRMCTOR TOCOOR-0WATE'WRII 1 PROTECT EXISTING CONTRACTOR TO VERIFY 612E AND DEPTH WATER MAIN MINIMUM VERTICAL SEPARATION MCAN DREWS ROAD I FRANCHISE UTILITY PROVIDER �- J N I 5TL1R195EIATR CONTRACTOR TO COORDINATE WITH OF 1B'BETWEEN UTILITIES TYP CONNECT TO EXISTING 16"WATER MAIN MERE PROPOSED STORM Ce a s - FRANCHISE UTILITY PROVIDER WHERE WITH BUTTERFLY VALVE AND TEE COIIFUCBS VAINE%ISIHU U 1n111ES O. r PROPOSED WATER CONFLICTS WITH CONTRACTOR TO VERIFY SIZE AND DEPTH �Il-^ ZA Q 1EXISTING UTILITIES VJ UTILITY PLAN NOTES 0 W ,a , U ALL FILL MATERIAL IS TO BE IN PLACE,AND COMPACTED ARIAS,MIN WAI E R DONT LOS THE RESPONSIBILITY OF THE CONTRACTOR TO RELOCATE ALL U BEFORE INSTALLATAx1 OF PRpppSEDUDEITES 6 ALL UTILITIES SHOULD BE KEPT TEN(1D)APART(PARALLEL)OR EXISTING UTILITIES WHICH CONFLICT WITH THE PROPOSED N O J p y WHEN CROSSING IB-VERTICAL CLEARANCE(OUTSIDE EDGE OF 11 ALL CONCRETE FOR ENCASEMENTS SHALL HAVE A MINIMUM 28 IMPROVEMENTS SHOWN ON THE PLANS LL N C 2. SANITARY SEWER PIPE SHALL BE AS FOLLOWS: PIPE TO OUTSIDE EDGE OF PIPE OR STRUCTURE) DAY COMPRESSION STRENGTH AT 3000 P S I 0 w J ce LU 0/ FL B'PVC SDR35 PER ASTM 0-3034,FOR PIPES LESS THAN 12' 16 CONTRACTOR IS RESPONSIBLE FOR ALL NECESSARY 1- 1i d DEEP 7 CONTRACTOR SHALL MAINTAINS MINIMUM OF B COVER ON ALL 12 EXISTING UTILITIES SHALL BE VERIFIED IN FIELD PRIOR TO INSPECTIONS AND/OR CERTIFICATIONS REQUIRED BY CODES L Q ` au- F g B'PVC SOR26 PER ASTM 0.3034,FOR PIPES MORE THAN IY WATERLINES INSTALLATION OF ANY NEW LINES AND/OR UTILITY SERVICE COMPANIES 1_ / N DI n DEEP 0 0 W Wa' I— W N - B'PVC SCHEDULE 40 PER ASTM❑-3034 9 IN THE EVENT OF A VERTICAL CONFLICT BETWEEN WATER 13 REFER TO INTERIOR PLUMBING DRAWINGS FOR TIE-IN OF ALL 17 CONTRACTOR SHALL COORDINATE WITH ALL UTILITY 'E DUCTILE IRON PIPE PER AWWA C151 LINES.SANITARY LINES,STORM LINES AND GAS LINES.OR ANY UTILITIES COMPANIES FOR INSTALLATION REQUIREMENTS AND Z O I Qa �J a OBSTRUCTION(EXISTING AND PROPOSED),THE SANITARY LINE ^ LUDO O. SPECIFICATIONS I Ia' O $ 7. WATER LID LA SHALL. CE AC-FOLLOWS: 10S FEE BE N HEITHER 40 ORS CE O THE MECHANICALERLI JOINTS AT LEAST 14 CONTRACTORTIO IS OF THE CITY FOR COMPLYINGVALLEY AND/OR THE W 1 } a` t C'ASS 2OD UND,PVCUNT PERDS,ODER C FEET G TITH ERSIDEINE SHHE CLL HAV LIEFHA ICE SF MN WIAHI TH REGARDS TM ERAFS AVALLEY LLATIO FTE 18 CONTRACTORINGN SHALL CA PLAN ARCM/MEP PLANS FOR SITE r• BCLAND LAGER R DCTILE IR N PIPE OTHERWISECLASS 150 WITH APPROPR THE ATE WATER LINE RS AS REQUIRE DTOP L AMIDE AS OF THEV l CRAMGSEWERONETERIAL6 AND INSTALLATION OF LIGHTING AND ELECTRICAL PLAN l.J.. 0"AND LARGER DUCTILE ISHA PIPE PERAWWAC151 WITH APPROPRIATE FASTENERS q5 ON EDTO PROVIDES THE9l%IERANAiEr1Eq UREB NORTH —wI dJ .� SMALLER THAN 3'PIPING SHALL BE COPPER TUBE TYPE-1C MINIMUM OF 19"VERTICAL SEPARATION MEETING 19 METERBACKFLOW DEVICES(DDCV AND PRZ ASSEMBLIES)AND ly W PER REQUIREMENTS OF ANSI A21.t00fl ANSI 2111(AWWA C-151) 15 THE CONTRACTOR IS SPECIFICALLY CAUTIONED THAT THE METERS ARE LOCATED IN THE INTERIOR OF THE BUILDING REF. a O 5 AN5191fi 220P PVC,200 P B ,PER ASTM D17B4 AND D2241 (CLASS 501SHOWN LOCATION AND/OR ELEVATION OF EXISTING UTILITIES AS ARCH I MEP PLANS Q ul W _ ON THESE PLANS IS BASED ON RECORDS OF THE 0 4 MINIMUM TRENCH WIDTH SHALL BE 2 FEET 9 LINES UNDERGROUND SHALL BE INSTALLED,INSPECTED AND VARIOUS UTILITY COMPANIES,AND WHERE POSSIBLE, 20 ALL ONSITE WATERMAINS AND SANITARY SEWERS SHALL BE U. J APPROVED BEFORE BACKFILLING MEASUREMENTS TAKEN IN THE FIELD THE INFORMATION IS PRIVATELY OWNED AND MAINTAINED O. U 5 ALL WATER JOINTS AVE TO BE MECHANICAL JOINTS WITH NOT TO BE RELIED ON AS BEING EXACT OR COMPLETE THE GRAPHIC SCALE IN FEET J C C, RESTRAINTS SUCH AS THRUST BLOCKING,WITH STAINLESS 10 TOPS OF MANHOLES SHALL BE RAISED AS NECESSARY TO BE CONTRACTOR MUST CALL THE APPROPRIATE UTILITY 21 ALL WATERMAIN STUBOUTS SHALL BE MECHANICALLY 0 20 40 60 W SHEET NUMBER STEEL OR COBALT BLUE BOLTS,OR AS INDICATED IN THE CITY FLUSH WITH PROPOSED PAVEMENT ELEVATIONS AND TO BE COMPANIES AT LEAST 72 LOCATION OF UTILITIES IT SHALL BE 11 o_ C600 w w m LANDSCAPE LEGEND Vr o w 1 LANDSCAPE SUMMARY ` ' N o ECATEGORY 'CALCULATION TOTAL EXISTING SIGNIFICANT TREE(TYP.)-SEE = 0 I TREE INVENTORY AND PRESERVATION PLAN TREE MITIGATION REQUIREMENTS 5933 CAL IN REMOVED X(01) 594 CAL IN EI REQUIRED TREES 594 CAL IN/3 CAL IN. 19B TREES f EDGER(TYP) w k u� n z 5-SMP BOCCE COURT OVERSTORY TREE TOTAL•EVERGREEN 'U APPROXIMATE LIMITS OF SEED/SOD,SEED S' z g w PROPOSED TREES 205 TREES OR SOD ALL DISTURBED AREAS P. w U w�.n� -W ARTIFICIAL TURF TREE TOTAL+ORNAMENTAL TREE TOTAL de (TYP.) 13 K > 'o .3 1 .:: 6•ABM a // a 1 / �{ 10 OAP R;dl BOULDER OUTCROPPING(TYP) U U �.X'# Aver ,. 5-ABM 1 .' J f ..4-TONG + , _ r 2-NPO a-NPO �� NATIVE PLANT SEED MIX SEE KEYNOTES d /so D TO REM1AN r AL/ ., -r _ 3 NPO RETAINING WALL f ca � �� / � r7. 3 OAP BY OTHERS I1 m N 43„. 4, - z .„i �;. �� .� © Oa ibik _ dr..Al f/7 1 s y.me. # WATER FEATURE d rrL' BY OTHERS Fy E - le r ®. � fj i�s r LANDSCAPE KEYNOTES E I _ .� �. lip � 4� I�4.V,'" Q.REMAIN,.. ''• .- - ' STING '� O EDGER(TYP,) �. S;-RH,- 0(� Tom" �Ft O Q �� _ I ela - Oe DOUBLE SHREDDED HARDWOOD MULCH(TYP) z ' 0�,Itly ) . �._. - Q O 3•ABM 11 , '•SMPHo � ABMIl t- J �_ r fs4 Sri 111111 6 RAISED PLANTER 11 `C'- II 9.OAP SEEDING KEYNOTES ® a • I " I IC BOXES-BY OTHERS \ 1 l s� �rc w 1 (25-13) SEED WITH MNDOT 25-131:LOW MAINTENANCE TURF SEED MIX(TYP.) enii w o 1 - 1 ' in y (33-281) SEED WITH MNDOT 33-261:STORMWATER SOUTH 8 WEST SEED MIX(TYP,) w a 3 1 SENIOR HOUSING '}, 110 h I I I - L-a© _NgAIL ""OM 1 LEVEL 1 9900 2-RDB# ; 4 r SOD MINERAL SOD(TYP.) N - BCD ,,, LEVEL 9790 0 E w 1 r•ITyr� L�4a nom 1-i:. -AeS eV E > MONUMENT SISN R f M ri mpp- P,r i _,-: " m BY OTHERS _M -__- C. h� dir�_;I I 1 g C,'�N 4-RDB r y4 ,-.; 0 o ' lIll r A. 4 w i4 —.WOW � 1»> 1 _... 146,Griii I�+ PaN.saEo LE Cs1a 30'X30'SIGHT ��p ilk `� �:;e ,, ._'- ,5 \` T 1�o "+(+' _ ws_nsrs�w4 F _t7,l LINE TRIANGLE- i.. .�. ..h. .��. orI.i III ,1 1 C3 .ram�"i s �• '•^kar�. C] .� .w1 to a .�..�rw 1.n�. 4. ,i . , LOT 1 i}5 .«..,-.. .. IN N 3r� a� CQ _ .n .o wo ilt7�—'4 1r I ` a 31v �! e Iitt �pna 11�A1l�ArtR lik/,? , 4 � ` lestoneeit .a,. wN..,�. w«. r r Qgz U N iZ � TOWNHOUSE �[ w, r..w , xa�w7SLEVEL,9]50 . ` I O5 . r y« .. 5 S rI LEVELB Bass �7� .Y. Q 1 p F 3•NPO �oo��zGAZEBO BY RI } �2-.a I � � 1 TOWN HOUSE ®� q `i I1 OTHERS a HPD �aC 5-SMP w o ma oWa I IILEVEL1 978o . , v , � �� '. �p as . -a 4r$ —V FEVEL0900 v' ��� 0 1� •y r ,.. E< �U L O I Iam ROuBE ,-A: t�, , ► `'+/p���l ..,.ari sw. ....a....M_.• ._....,. wo.Z8 Z C3 i $.14 I 2 BHSL[y¢n me' 4111 �`SI('� � �4, 9� ? I1 ��• sw° w.....�. .,....-,w _ i 5 6 .iB ,4 +� ■ �'Vz o c, c9 3 6 IP ® OWN HOUSE ?y; \// d C111)'4- 7. \�� �' NOTEu m o iw O f 3 R rB - ' N -� LEVEL 1 sez s . 6• REFER TO SHEET L702 FOR PLANT SCHEDULE SPECIFICATIONS REFER w w a m 11 ! ��7w 2-MOI( 10 LEVEL szzs yS o h j 1 TO SHEET L103 FOR LANDSCAPE NOTES. N U7 31 O `0��111 2 WSPN. � Alp �1 .BOULDER WALL s e ❑ _ ; N p --_1 0 i 1 00 OU T LO 1 A TOWN HOUSE -S.Y 4,..4`j�44,,, �j ft Al vOi o \LI a Y � ^ �� " '.,y � II ,. RETAINING WALLS u I LEVEL 1:9835 RRR,� / Q C . ��� Y LEVEL e 9Ts5 Roij Cleft. q 11 BY OTHERS 7 W V1 L - iy 'f_ .. NN\iD F ,, v., +0 4^16 5'HWL BUFFER By f 1 rn u i 40, I, P i'd� /0 SETBACK I O $ // • TOWN HOUSE 13 . • ' :.:;:• 1 - - ■ 11 \O. 2Io:s � ` LEVELB 1/iaQ ,�\ � � it . 1■F 3-SWO o a I I I> s ;, 1. 5.S9 O" i ,r 5.AB5 ,.•I a p••z. TOWNHOUSE }` ffllll 2 i I Nir I f,, LEVELB 9745 11 l `" Q • a ` 3-Ship EVEL B:945 -- � I. 6� I 1 f 11. 2- 1 .1 +1B a � ri if I tl �_ 0 H ••••• / 4 A / 04, .. 4,„„., ) c, L. , a . , , 0 „ , . \ .0 N ... au N �� / - * eft'3e�1i 2-WHP -"lift 216r '''. ,-- riler 0 I ---"L'.•]Ap ar I'll �� 30'X30'SIGHT ce O --cp--- tee-----mr.=tam----v7. 165'HWL BUFFER SETBACK �"�' � _LINETRIANGLE J W 165'HWL BUFFER SETBACK - _-�-- Z41 �lid.�_ - - 0 a O re ILI o �.�. ..-_4 r ->,__. :- - v Ems._- a 2 CI N -II c .. _._.�..— / -- -_- �� .r a I_ C I- I.L._ ay 2 —MO_NU_MRNT SIGN BY OTHERS-•—-- ' .-' �' " �'1 - zi a w M 0 30'X30'SIGHT LINE TRIANGLE III } (L a a re> J • L - -- - - a a J orGRAPHIC SCALE IN FEET Z da 0 or g ROAD 2� BI , a t J ¢ ,' i W • SHEET NUMBER x d L100 w w w g LANDSCAPE LEGEND R Q I M1 'a o E EXISTING SIGNIFICANT TREE(TYP,)-SEE o e x° TREE INVENTORY AND PRESERVATION PLAN S E_ EDGER(TYP,) r w r 0 _ BOCCE COURT PO 5 m O ARTIFICIAL TURF ,� '� APPROXIMATE LIMITS OF SEED/SOD,SEED z m w 5 I I OR SOD ALL DISTURBED AREAS(TYP.) ¢ O L w I I • o U 5110 BOULDER OUTCROPPING(TYP) O 11 1 1 .-�_. r ': "'"•-•.-ry 46-BNB _ I I /EXt871NG WOOQ TOIL r 25•ISBJJ/J/ NATIVE PLANT SEED MIX-SEE KEYNOTES 2 I I / /j�I"'r.. I/ RETAINING WALL f+` fJ I I r+ /. LL✓ 1 �.,- -__. BY OTHERS ay I I I J - 1 ,��� •p./ .r _ WATER FEATURE - I r ^i ��.. CID •�vs ' r. BY OTHERS N(' z y� . it � . LANDSCAPE KEYNOTES E 1 1 ' �1 ( } Y I•' -I O J f' ".,. , Extis .+�4rIr •LANn r i* O EDGER(TYP) 50 CAA 31-AL1H 59•G11A '• �F. .'t`-., J/ < 2 I I it CD } 1 pir, tr� \.... ti C - O DOUBLE SHREDDED HARDWOOD MULCH(TYP) % z 1 1 I� 1. ,4i11 � �:G� - 'JCI ///f Oc SOD(TYP.) I 1 I •iT c� -•27 SAS 7-CAA _. 1 i( _ .,may _ .!.-` = u a U 4-S1L5 Rllt994 �� p�-,�. '" brae::--:.- )• - * °w N °' 1 I 3-LOPE 23-LON �f�1 F73S1 r i/r aA� \D 4i- ...-' v 1 I 29-TYT :4511'� ' ��.t 4 ��\\ Q °Z'�-':':';..:;� 1 z w I _ 1 ( (6)RAISED PLANTER _ " o SEEDING KEYNOTES ■ 25-CSA 29•CAW 58.1YT 13-PCR 39-GHA 15•POR s • / a w 1 I I 1— 4 -19-BDPS BOXES BYOTHERS • 36,AR1H •� 1� 3..F ; l .1f I 1 - e& 9 CSA 20-SAS 6-TVT -' I; B1-CSA <25-131) SEED WITH MNDOT 25 131:LOW MAINTENANCE TURF SEED MIX(TYP_) o w o 43•SHP 4-CAW 18•RSE _ II II I 2 e 0 I 13-BDPS -CAW- 23-SAS :313 gqg SENIOR HOUSING A� u / 7a8•GJE (33-261) SEED WITH MNDOT 33-261:STORMWATER SOUTH F.WEST SEED MIX(TYP) -. _ i. A f�rr'.7 ///��r��, per• 1 •LOP BUILOINc 26-LON �. fir. LO 8 I I ViA l`-1 is: i : .. IN V,.. LEVELB 9790 % t9-eke o � a< 41•BH6y MINERAL SOD(TYP) m w I p y 3•CAW 459HP g3•BEft 18-TYT LEVEL s7so BER 16-ISB _,..,•d ww: {i 27-BER 13-LOP 15•LDP 11-CSA 30.12FW 3 ) it 71YrIN.: M1 2S-SAS 30•SNP .,.,,F ��! 119-PWW m E f. MONUMENT SIGN ') . 1fl2.H -..-l� _ I"� �.i=�1EE��1y 7 F �'vs i. Yc T� _ - f 1�r 1° € BY OTHERS T. _ .En..d 'r?:r Ili/i r ■,. d}g- 3T- 1-LOP _ � , �fj«.� ` 1�..� z mac : I I ® f � T��� � ���� � PLANT SCHEWLE l r.r'. /1 s :.rks' ,mac# 15-SHP —' • 11•SNP >Z .tv� _�+♦iip���y eI•sHP as-9ER a , _ 111 I .�- • aa 4 ! M �aA� 27•HRR 17.LOH 4`.:I / �x..a,•.w.0 w.t ` ��V _ .--.— _ Y4• AK �Y � �.a. .o..,,...,.,.w.. ,,. o � - ^^ JJ 30'X30'SIGHT ) � ° � 7' ':.�_ a qt.BER - y�� -_.-' - ,�; �\ !1 •,1 0, u. c w.. . w.....vtw.E cm $ LINE TRIANGLE I I 75'6(IP 9-BHB Q r'\ - y V4. 50.PWE ! �. .w�,.t..,.. ,.u.,.........s LL Psi " II 1 r I a ,.r�� `''`�,elll�� c� — e .. `' A/VANFW LOT 1 •'�t�it" s a �.4 ... .w�...... y N. n �- ?.: 1 1 littr/ _ 25 NFWCAA w m a" - .� A 59.PWE i� ., „..,ow.:.�,m.•E,�.,,.Meer E n...............oRox $ a k a'C N. ��f ry it 0 LJ Ia'� 19-CAK va-••.w,.....�w.. • �..,... 1 1 a s E ( 1 t •, y 1 \ 8 I I FI C �, e ./yr [ 0 1-.: .•illke-'-' 24M ICCII �_Z '• TOWNHOUSE ' -_ _ In pywy 38-HRR 1' .. um...w.ma.a .,� € � =O( I LEVEL t:ws° _ :'' e• r30-HRR � V 1Z-LOP E.,..�..�.nu..num.. ,,.,,, bE...... 9E uwixI LEVEL B:9650 - s•r yfl / da f /f�f . C]. PCR .� .....�,. ..,,,� _ _TOWN HOUSE "�h GAZEBO BV ' • 16. I- Y ;'1-BHB r d (Y1 I LEVEL I:97e0 f �. Y --�� �f OTHERS �� - � me .nw.cuwnwnu rnmxr ,axw...wu,w,.w.nvw.. Fg Q W I i LEVEL { Qlt ,y�14/ I * .:� 86'H-F /�tU p„1HpWF �° y� YueveLrt■aa �8i �' fI �1 sHPvn a 9t0. fLE '(c,.'� � e.. '--z�i. .I p a IiiiO L ` G '3 -Q G1x �t A\� i` >��/ ! z'4[ 10-LJE 2L-SAS 17.t:OH .' 117-SSP „. .E..,,..�w a...,�,,.a.s�. w 55�� r LEVEL 9]25 ` � �y (0-Isg r /II - j y� t 1 I ` ' r\ ;• • 19j� f4'`: N 31-CAK 1 k 0 I� 1c` - ...,.. ..,,�....,., ..,,,a,......... og o Cain. a ; c O I -),:sa _ Y.-�.:• r �` / y BOULDER WALL I 41-NFW 26-TYT ii .� ..,.r:...�,.. o.w,,,.:..,�n•,ti = vri �r OiJTLa7 A �� 3 / ��a �� 104 ' a-DLB ;� Mo" �.: ........, ,i..,. t d c (� �+ TOWN HOUSE h�,, O �-L I \` - � .;� LEVEL 1:9635 �' ey , 1,1 •RETAINING WALLS ,w ...,.,,E............,.... ... ..-w... . Yl a�Q .., LEVEL B:9]3sN. 4 i� gIBV OTHERS K. .- -l.yi� ,.� `\� �,yf,, J165'HWL BUFFER fi..TYT YI ..,,.�.,. ,..,.,...2, 2n .� \ {;• 1 SETBACK f 65•BER 20-GHA p! Z 2 I f ry TOWN HOUSE _ ''\\ *• [y7 ., - -'--- 49•AMH � .�'�+�•' 28•MFM J O _ #i J/T/�J// �i •J LEVEL 1:9800 �'• {« 111 �� En E>• jail /// `! ` LEVEL B4740 ,•' ¢ IRO lIC'; • 1 +■■1' 12-aJ y r \\\* ' ..,. 4 17-CSA 16-TYT 1 9 NOTE: a 10 : - \ ( 11 vv A. ^ 1 REFER TO SHEET L102 FOR PLANT SCHEDULE SPECIFICATIONS REFER to b • I _ \ y Y,4� �1 TO SHEET L103 FOR LANDSCAPE NOTES '. . • a". J�i %. \ TOWN HOUSE w\ - 4�' 73-CAW •"••4 I-I Z /4rJJ�// LEVEL 1:9B4 1 31i SHP `y f - - ■l0,— r,,e, LEVELB:9]05 1 I�'10I-0 : P BHP L 14 m - II • ! � •� \ '.1 a9 : 11•err 2z•LOPcs. 1`% 6 I !L I - ??" \ _ '� ' 'i ! I�- 15.D19 177.CJIW i( "'l� 12-AJJ /:-..:)it'. [� I�. ( 3S•HER �J y 9 z o I I ._ ,: 4pl •�% f'�dP�/lrt��'. ] Q_ ip 0. I ■ / //�•.. . r"'V � L i� -:sue+::. -•:�1 Q� a - �[t 102-SSP a ... . &.,, , .,,..._ _ 5 _ ' I ��/JJ{////;.:•. r" � � �' / c, Q; 1 � S7 DLB Ce e . IS I ;.--- ' ...' 3 JCO 2 p I ® l•-•- l rr. ip ) /-IS•NFW E <-; 1- aglinie ® — W 16 5'HWL BUFFER SETBACK $ =� -k. . ) _ 30'X30'SIGHT o J —ow ca---m.--et, 16 5'HWL BUFFER SETBACK -+�R" O •�. ��In . •s-. - _ _ 4 - _ —-LINE TRIANGLE O a 0: W h _105.. . `ram• .. xa._ _ �t 1 ',�Y�• LL Q I • __.�__________________._______._ _�_._____�_�_.___�__._�_.�MONUMENT SIGN BY OTHERS .� 1 NORTII Z d m 2 d U O I 30'X30'SIGHT LINE TRIANGLE - - } W a Q/W i Ce -I aJ a LL ROAD OGRAPHDIC SCALE IN FEE 80 '- <O. 0 j iimml b. a. E - SHEET NUMBER Ce Y - - d L101 r ID u u 4 ccl C PLANT SCHEDULE a a a N o CONIFEROUS TREE CODE 5 pOTANIGLNAYEi COMMON NAME CONT CAL MAUI ARCA CODE QTV BOTANICAL NAME COMMON NAME CONT SPACING BFR 6 ABIES BAISAMEA BALSAM FIR B 6 B B HT AU 27 JUNIPERUS SABINA ARCADIA ARCADIA JUNIPER N1 CONT 5 OC BHS 21 PICEA GLAUCA'OENSATA' BLACK HILLS SPRUCE BAB BHT �( u a gBOPS 45 SYRINGA X SMSJBPT BLOOMERANG DARK PURPLE LILAC #1 GONE 5'OC 1. m n m O WHP 5 PINUS STROBUS WHITE PINE BBB 6 HT N Z 81 N 9 CAW SB VIBURNUM TRILOBUM'BAILEV COMPACT COMPACT AMERICPN VIBURNUM FB CONT SOL W U W > O • WSP 5 PICEA GLAUCA WHITE SPRUCE B 6 B B-HT K K Lk' III CSA 89 COR NUSSERICEA'ALLENMAN'S COMPACT ALENMANS COMPACT DOGWOOD 86 CONT 5OC U U 2, ORNAMENTAL CODE OTY BOTANICAL NAME "J[�AMf, CONT CAL RH (s ABS 13 AMELANCHIER X GRANDIFLORA'AUTUMN BRILLANCE AUTUMN BRILLANCE SERVICEBERRY CLUMP B&B,CLUMP B-HT ;��:``IrW OLB 148 OIERVILLA LONICERA OWAf6B11BH•gflEYpyCIfLE YS CANT 3 0 C m [�1] ROB 6 CERCIS CANADENSIS EASTERN REDBUD BA B,CLUMP B HT F m N L j [Frr[ SHE 114 AROMA MELANOCARPA'UCONNAM012 GROUND HOG CHOKEBERRY MI CONT S OC Z 'a OVERSTORYTREE CODE OTT BOTANICAL NAME COMMON NAME COAT CAL 1•:,•�•> • ABM 26 ACER X FREEMANII AUTUMN BLAZE' AYTUYN SLAKE MAPLE B.3B 3'CAL GLFR 23 RHUS AROMATICA'GRO-LOW GRO-LOW FRAGRANT SUMAC Y1 CONT S OC Ili BOL 18 TILIAAMERICANA-BOULEVARD- BOULEVARD LINDEN B 6 0 3.CAL `` JCD 10 JUNIPER COMMUNIS DEPRESSA AMIDAK BLUEBERRY DELIGHT JUNIPER N1 CONT 4OC CI w Y Z p HOK 2 OUERCUB X MACDANIELLI'CLEMONS HERITAGE OAK 648 3"CAL N E_ S LDP BO PHYSOCARPUS OPULIFOLIUS DONNA MAY LITTLE DEVIL NINEBARK MI CONT 40C ¢ NPO 24 OUERCUS ELIIPSOIDALI5 NORTHERN PIN OAK B8B 3"CAL v8i ~ m i 1 ,� cl Re GAP 47 POPULUS TREMULOIDES QUAKING ASPEN B8B 3'CAL � LOH SR HYDRANGEA PANICULATA'SMHPLOF Uf1LEOUIGCFIRB HrORLAO*A pI CONT 4DC s Q c v t 2 4 Q j w y RUB B BETULA NIGRA RIVER BIRCH MULTI-TRUNK B d B,CLUMP S HT PCR 54 RHODODENDRON X•P J M COMPACT PJM COMPACT RHODODENDRON NI CONT 5 OC �>"Oi w¢ O 3 116) SMP 14 ACER SACCHARUM'FALL FIESTA' SUGAR MAPLE B8B 3'.CAL lr f F i ?r "T� SAS 163 SORBARIA SORBIFOLIA'SEM SEM ASN LEAF arm EA I1 CONT S OC 779. SWCJ 12 OUERCUS BICOLOR SWAMP WHITE OAK B6B 3"CAL I"k':� E 1 ��.11 pp// o :0Zr M 203 TA)(USXMEDIA-TAUNTONIf TAUTON YEW pS CONT 30C N CQI4AKH4 NAMF, C_OIZ SPACING !l6677f(YYJJ +.1RH]IMEIIIM G�%J�J' CODE OTY SDTAMICIW MAaly N §43."r BHB 280 SCHIZACHYRIUM SCOPARIUM-MINNBLUEA HOE kEAVW ltl'TlL 6WE61RM MI CONT 30"OC N 5 fro% CAK 88 CALAMAGROSTIS X ACUTIFLORA'KARL FOERSTE R FEATHER REED DRAINS NI CONT 30"OC o0 0 N 5 %4‘4 I61 le .E2y fP/�� MFM 2B MISCANTHUSSINENSIS"PURPURASCENS MISCANTHUSFLAMEGRASS P1CONT 40"OC rc w o c\\\\\ _Kyuw 8 Ui `\\�" SSP 219 PANICUM VIRGATUM'SHENANDOAH SHENANDOAH SWITCH GRASS N1 CONT 24'OC jG O f� U3 ��\\\t F$�Vfi C : wUw o IF 5 Igpj�JLpAt.,yIEA CODE OTY BOTANICAL NAME COMMON NAME CON7 SPACING R i O O '' o d W CI ? wO¢O0 W A M AMR 156 HOSTA X'AUGUST MOON AUGUST MOON PLANTAIN LILY B1 CONT. M.OC W 8 w U '� sag.=g6 0 , A BER 471 YIIDOECCAS MOW URN' BLACK-EYED SUSAN N1 CONT 24"OC D Z m Uw o_ c9 3 W CAA 115 ASTILBE CHINENSIS'VISION IN WHITE CHINESE ASTILBE NI COAT 1B"DC o n y N 0 o QO ry Q E GJE 166 EUPATORIUM MACULATUM GATEWAY GATEWAY JOE-PYE WEED Si AM1 CONT 24"OC w o 0 o ci cg t0 a 1 0 HRR 224 HEMEROCALLIS X'ROSV RETURNS ROSY RETURNS DAYLILY P1 CONT 16"OC W J COl ISB 61 BAPTISIA X-INDIGO SPIRES INDIGO SPIRES WILD INDIGO N1 CONT 42"OC 1 0 2 E P Ib LJE 20 EUPATORIUM DUBIUM LITTLE JOE' LITTLE JOE JOE-PYE WEED pt CONT 36"OC W T J� 2 N c ElZ. NEW 162 NEPETA%FAASSENII'WALKERS LOW WALKERS LOW CATMINT p1 CONT 30"OC a .. W Y PE 109 ECHINACEA PURPUREA'PAS70291T POWWOW WILDBERRVCONEFLOWER NI CONT 24..OC O PWVV 290 ECHINACEA PURPUREA'PASJ0291B' POWWOW WHITE CONEFLOWER NI CONT 18'OC 0 Z U RSE e] ECHINACEA PURPUREA RUBINSTERN' RUBY STAR CONEFLOWER $1 CONT 24'CCCL to D 5 CC O. lI^) BHP 432 SPOROBOLUS HETEROLEPIS PRAIRIE DROPSEED VICONT 24"OC v/ Z n nIll m Q ILI d1 w 0 Z W w CC 5 J N i O aQ z w - F- 011. 9 oW re 5 Z OJ aZn• I a wmO a Q -.d CC J "E Li. a IZ Q O W t SHEET NUMBER El.Q xa- L102 LEGEND -R P. F Q — PROPERTY LINE 5 o ("-,i o SIGNIFICANT TREE TO REMAIN - _ -• -= ,-- I X SIGNIFICANT TREE TO BE REMOVED i I-, 9 ' ,a_ LI,,,11 = EXISTING VEGETATION EDGE k 4 LIMITS OF CONSTRUCTION o m TREE PROTECTION FENCE o I �2T W z I � I r-� z3 _ TREE MITIGATION DATA a 0 ' 47,'1 Or 033° na -- -- -__ TOTAL DIAMETER INCHES OF SIGNIFICANT TREES REMOVED: 5933 IN ( I 4'' <qy - ,-`- M1 10% TOTAL DIAMETER INCHES OF SIGNIFICANT TREES REMOVED: 594 DIA INCHES=(5933'0.I) - 13R Sat r __ m a �,; 33z aa! y1�W!'��` �7(,96 �,• --- �4 JJ^-��,�,.�. NOTE SEE LANDSCAPE PLAN FOR REPLACEMENT TREES PROPOSED. OM Q I �1 %la 331✓,.„ ON .YIC'6 051 ]5T -- `-` __ _ _ _ OM 77, I 'ri1002 J0D " 352 ", a' •°• - °^+ -�� _~ TREE PROTECTION NOTES i a am - Fr 0.c c-4 a c-_ i "' A.,:' _. 2 iin ,n `}R - I r^ 315 901 ]� -_- K�7GC,,,,, "+� vs 1- °5 1, PRUNING WILL BE DONE BY PROFESSIONALS DURING APPROPRIATE PRUNING SEASON. ?r I II! �� •I r 777YYYdddPPP^^^ y.,y_ >Kx'"'r•yyI 31 171 •p 2, NO STORAGE OF MATERIALS,OPERATION OF MACHINERY,OR DEVELOPMENT OF ANY SORT �' I Lr.I T _1 �(, � •'�• TV"' "'•^ 7C))C"'" Ya L3ra c§.3_Ligm I WILL OCCUR WITHIN THE FENCE-LINE WITHOUT APPROVAL IN WRITING FROM CITYWI II 1 �{' ]N -,e 11 7T.' u7 ,. aa4 I, ' X' aw I 3, SITE GRADING TO BE DONE ONLY AFTER PROTECTIVE MEASURES HAVE BEEN TAKEN,CITY = o It ` ,.^ . I '!90' -na�, HAS APPROVED FENCING LOCATIONS,AND ALL CONTRACTORS HAVE BEEN BREIFED ON w O1 rcIl 1 I - 1 • ]� • P'likr Oy Ise N' TREE PRESERVATION TECHNIQUES 4\ ao / o, 31ssrs. �7+5 Il_ i sm � o F. w A •.. I{ ' - HI ler 277 749 ,• ' 03 }. 4 EXISTING TREES TO REMAIN OR BE REMOVED TO BE CLEARLY IDENTIFIED,WITHIN ^ < I. e w II I; ) : z s •A,-x -S•]In DISTURBANCE LIMITS AND 10'OUTSIDE OF THE DISTURBANCE LIMITS. A W D S.q 1no T-F 11l 11 I i 1 >�1 �y 0251 •"1 ta • l I I 5- TREE PRESERVATION TO BE APPROVED BY OWNER AND PER LOCAL GOVERNMENTAL -- g3 1 1 _ �. .J +.+,�.• aar ,: KKXX"""» ; • -1 AUTHORITY �� 17/ a 3 ill i . II L- 7� I �A � 02 I a SEE L201 FOR TREE SPECIES,SIZES,AND STATUS E Il r •LaT .. ��„ uI ...ter ia • IIIOm i E i` s � . d YysJLk'p. ��( I .i • I 1 J ! i 1, ` fi .: - .. -` 1 f'1 4- �.`:;:. 7EX'-"L,T4 !t- - - -, 1 1 �..�. I p 1 11 '� )�j(, -.w.t,. 38P 6 I I I 1 :'u p('� 11 ,\ 'f #22 '21T y L'1 I STAR ALL T OE PROTECTION DEVICES ARE TO BE F LAND DISTURBANCE AND MAINTAINED IINODLD'IOR FINALTO z o 3 E. 1la „: 1 C] \ 1 �13 1/ ' CONSTRUCI70N SITE ACTIVITIES A LANDSCAPE IS INSTALLED NO RE TO OCCUR WIG,STORAGE OIHIN THE TREE ¢oNg 3 • „3%' S • >7 I 1I (108 ;� \ •61 �.. j PROTECDON AREA _• ZO w I I 1 •.\ �fifiv ... \ �f� \\ :..cC 19 I Woa'oao5a I [ ]CfC #4,:t4)H \\ \t ✓ �:x -�_ zo I >;I •7 � - - _ a u FEC W • r 7G7rty 062 ExIST.TaEEToaEMan_ - N gg co NN tr.- 1 Ia1 \ ly. _ 1 Y _3 i1 • I �]bt.� IX \\ 63 ac i r o a I EC 1I I 77e' ` r I • 3 a z A #r . ' '\ \ \ r eI lia 4ry _ z 1, II I 1 \ \ LI\Y \ ,•' 1a -- � ° i. �-, �'��3�' DRIPLINE N W I r A \I 101 A11.44 \ O I • lI"'J Y ', Ce O .^�� �WyN // Eta' iIII �Wm IF.T LO N18f • "^ \ ' / Eta' 21 ^-^ X" '"' L ,•.o- I•_ ''044.0� ;IV. 154•.e•I•' 1 F]IIST.GRADE J 2G > 5. _ \ ,l. J 7[2(� Z 1'' /� Q a I - r \0_ 2 ,' , _- - .+`_ . � 1p(,!1 .�lL'' I 1l •- 2'x 9'WOOD STAKE OR STEEL' 'POST PLACED AT Q W O. U • I 3 IDS•-r�• : out 0, \ 3I, ]p��� •L DRIPLINE,5'ON CENTER STRING 9'HIGH ORANGE r - ' >'t -_ r 1p�, �,p7(�� ,V LYg YLBIE LAMINAR SAFETY NETTING BETWEEN Z 1W11N .I 1._ r r r . + I6 ' \1CX`5 ._L'(i2 1 W LLI o IRow 55 �cX, 1"►/p r1 `Om �r - - ..a ,,. HG] m �.y1�N - IA • .�,,�� 15 - a ° ,� '6• I. `A • le TREE PROTECTION z rr aTrc. __1 Valle "AIR°m I ° • I Om_ - --Zia �.--. zJ L-_ k!7 �, -_-- - Y GEN-5 Z W • o a .I,-.� .ov "1 • - 43e .a1 " _-_- Z W 8 - -• .. - --- - - - A ur w Qv -uo _1 : T - I _ _ _—� — c W �� -I. � Li_ Q u. F t. m ---------- - .� ------- ----------_"_--- '------'-'----=---- - —•- •.--c---- =.+ss-a- wsea.- NORTH Z? O a W Z a -IO.m 4 Q d LL a j ��, RAPHIIC SCAALE IN FEETBD Z - 0 O 0 20 a 0 . Iiiiiiii LLI SHEET NUMBER a , d L200 Luminaire Schedule Symbol Oly Label Arrangement LLF Description .Arr.Watts Lum.Lumens 8 AA - SINGLE 0.900 . LUMARK PFPRV-A60-t7-UNV-T3-XX•7030-HSS MOUNT ON 20FT POLE WITH 2FT BASE 163 16623 5 BB SINGLE 0,900 LUMARK PFPRV•A60-b-UNV-74•BZ-7030-HSS MOUNT ON 20FT POLE WITH 2FT BASE 163 16590 8 CG . SINGLE 0.900 , LUMARK xTOR2B WALL MOUNT AT APPROX 10FT - 18.2 2135 _7 DD SINGLE 0.900 LUMARK XTOR1 S WALL MOUNT AT SF I 12.2 1418 27 FF SINGLE -O.900 RAYON LIGHTING T896I_EO BOLLARI] 4 GG SINGLE 0.900 LUMARK NFFLD-S C15 I] UNV•66 FOR MONUMENT SIGN — — 28.98 1545 51.2 5797 Calculation SummaryIII i Label CalcType I _ Avg Max Min Avg/Min Max/MIn `51TE GROUND Illuminance Fc 0.47 ' ' 10.9 0.0 N.A. N.A. PARKING Illuminance Fc 2.22 4.3 1.0 2.22 4.30. • * is 1 ', 1, «1: . ,, '. 44 ,. .. .. r . ,< I4r1.• 0 1. 4 l. r " " " . " ,. •" .« . " ,. L. . .. .. r . .. ,. ~.,,�-> �rr 1. ,. 9. 0 . ., ,, ". TYPE AA 8 BB " ..!.' c in ;d r . ».1 .f..,! r in . r Ichhhs x-1r 1.'IVY'sr, .1.n _:%•. 1b-a` r . .. . " ,. .. .v „-,v 11, „ " .� ,1 « , . . ., E r I is.hi. ,.-,. ,. .., ,. ,. • •1I " ., i. ,.,. , ., „�„.„ , f,. - .,,i., _^�" ,-L r r ,.w ,. . •.Z r- . ., ,, r ., . ,. .. " r . w " " . o 1011 ��•J f ..1 SENIOR ,, y ❑ 1. . , ,. ,. S w euaDING . {,. . Y< 1. r ' ,. .. ,• zL TYPE CC&DD ! d -�y,`1�,r-,1 „ ,: u „r,l•,,--„_-w-*.-.� LEVEL,99U 0 ���� 1... •' .j« <. .. wIB ••�. 11 ..., . 1--;.1.-+,•.. r .. LEVEL B:� ., ,. . r .• .,. r ., ,. a. ,. � ,� " „ « wr ,. .. .< <. Revisions » ,. r . .. , acne : ,,;-Dt�� ., . ���,!" • LOT 1 . r r .:: • 4.Iii" �� , - TOWNHOUSE ' ,. Ham. .. � :1,...>z.a .. a hO oS " w owNRays " ,. , ., „ .. LEVEL R: B LEVELS \\ �" .] . r " " " 1 ^ » r . .• . l� ., » , TOWN •.•} .. ; �. ,. !k1�i f ,F r «r • • .' ,1 " r „ <, rn in I TYPE GG r " « 2v of • • " .. rrn�n B C3 ❑ 0 a ran 0. .,cam w ,< .. • • .F1 `,'..�{ {. Y ,y +° �.+,• ,. r G 1. la " " .1 « IA41�6ENM r » . � fir ~ '.:',R+y,.IN•r.1,� �`•5»„ " �",:' -•• ..II J. r,�t 14 le 1. ...,.. .,,.`. • • 1. w",. . « r , . . 1 \ . . < „ z• Z'y', ` W •Iy ., 11 " " " .. 1�II ,. rj. •II'H w IR r 4 '. ~ w 14 ,. .. ,, . I. •. .. r ,. ,. „ r 1. ., „ r ,. .. ,. . . .£ - . .1. . " .Foi . • . L, ..r . .. " ,. .. .. . .. .. . ;: . :� '_•1 1. �.• ., lam GENERAL NOTES: `r r Y it N w „ , w .--0 - :, 0 W A.PULSE PRODUCTS DOES NOT ASSUME RESPONSIBILITY +"� rx-w=:c w,... •• =' O J FOR THE INTERPRETATION OF THIS CALCULATION OR " " u.n� x-%xG.n".:• 1 ,F•., r r 1' 1 " " ,n_„_. w,..1. ,. . . J COMPLAINCE TO THE LOCAL,STATE,OR FEDERAL :_ „�„, _.X._; y - F •• . ; -. - - r „ -- _ _ --,--., '�•..:,y.,n h.,p•, Q LIGHTNG CODES OR ORDINANCES. .C,.• - — _ _ •____fir,f,. ,. ., > B.LIGHTING LAYOUT IS NOT INTENDED FOR CONSTRUCTION - _ - -. ._ DOCUMENTS BUT ONLY TO ILLUSTRATE THE PERFORMANCE r. .:. _ _ _ - _ ,-,--^ � A R E 0A — -�^_ w OF THE PRODUCT. iS _.. . .. _ . - - - - - —• J J C,ALL READINGS/CALCULATIONS SHOWN ARE SHOWN ON Plan View J OBJECTS/SURFACES. Scale:1 inch=50 Ft _ _ ---- -- __-_ T_ PAGE 1 OF 1 (s§Mit.q.,t hm-> IT :!`I I r I Nfr GI u I . 1■1-yam oil 111i J111 ` }1 1 1 ■ -- r1. 1■IIi .1.0^I^ IELL4 1: '! 1::: I 11111 A,,rt - I. �f 1:11 LiI% \I I I' 1 !� 1� AI—_LI r� i I I_,_ li :!tl is r� n R ( n 1 1 1 ( 1 s _ I 1 I I { 7■1; ■11 ■■■ ■ '1 & ru • '11 [ 1 1 Il Y , i': : L !i :Ci liii II[: Iwllu1 1l .. ,■IC- 1111 Ill - llli 1 -- lh _- __ III �...., - ._ x II ffff _ I l- L.■■. ... !moil :... I Il, I 'il 6 I iLI.r ■■11 ., ., I 11 u 1 n 1 Id ill r.l ■■ .I l ■ �I — — !!! .I - is E �ll A i_ 11 1 ® ill m Ir - � _ �I• � � ■In 1.. � 111I■ I I rl: ■ � � I I ■■, � � 7\■ ■■■ I■■I 7■■ �. i. r r 11 I r 8 �i n� !� �11 .. 173t� ql. Pp - in O ■■■. I...I i. J I.. I ..■ ' ! NI; .111112. I. - : I.._I 11..1 : -1 1•IIl7� Ik�R I L.,1 .1. .I �: I _ I' - ! ii i �I!I In } i !i ,rI ail iii III !i! : IIIIsle ! ! ! ! I:-":'ill �� 1 1r r ■i■ 9 a 11 fl rii�i' I�.. - - _ • - ■k r ■I LJr ■■_. .+r: 1111OilIIIII, I: illI' I11 I POPE ARCHITECTS liimil 6 i I ! 1 � ■I■ �,I, � I. ! � :•ll .. i I• � 111 II II I II Ili Ili' {I I �' � !! i n�! m i�o' ! _�-�II. • 1295 BANDANA BLVD N.SUITE 200 �1k 2t' I I !!! ! I — !!i -! ! ! I I ■ - �' -- T� ST PAUL,MN55108-2735 �- '-'rv'- -s -- - (651)642-9200 FAX w'651)popearch.coDm "' SOUTH ELEVATION asphalt roof shingles IZJ UNITED PROPERTIES insulated glass window in cement board siding- B 20' APPLEWOOD POINTE metal balcony railing vinyl frame color A metal board&batten siding- OF APPLE VALLEY composite window cement board cement board siding- color A APPLE VALLEY MN trellis facia and trim .- color B metal siding- 10._kristle. . t'S`i':sfl _ color B :r r III F1 I �.i F; \ !:• DM al 1 I'°11 'lit III ■E 8 VI II I ■11 FI11 ki�■1 I';�1 1ilk� .._ g 7 i!1 --I l -- — ,.. �� UNITED PROPERTIES l; § 11 r 2; IIII iii f3 i�l .. • :f . q W _ �- I i tt I i 3:. I,S'11i'1 I II it 1- I1 \- I I! II li !I In ill #�l 1a1 p!' IIEI ��� mli7 1 Y�.Fh F1�f Fid 'i”', t - - — — - I Ili - I I I; I IF.:::. I I t L,.:II II I . Isill r.on !!I IE. I1:.' Ifni s Mi m y■n Id �;i.: 1 ■■ I'"I II"II _ E--- iT 1 1... I I!:. I' II ■r ■r. I■■I rrr ■■ - I 1 � I r.• �, l Il I�w J l - � Ir■wr,l Iwl If � ill 'Mil � I' I I_ 1 r-1 1'1 I 1 I :, ! { R 1Y �i'f ■1 ur■ ;Pi t!, T.41 S _ I!:7 I• 1! ! �" I :{I „! I 11 !t F: :I `i• 1.p. i. N.pi ) lids r..: .I r- i'i} IVIIII If. C m �I. a .� _ - § e u �� 'i I I... 1 IMF1 .r mll I.I iiiib11 . m -..1=. i; 1i it D r li ff ai: I a ■�i 7 s rill :yr ��� 1 - — - I arr _ o - �- I l i I 0' 131 1.q.1E1 1.1ay ril ri }'� .:<, s�l ns! _xi I Ii � G�i:l rl! `-ill p6 I w 1 !K ��lri !!! !'�6: ■■1 &i{ --j aid �- �:. -- -- _-- -- — r1�1• �_ +i 17f� n +_. rrr,a __ 1 a�fitl I':�:u r II:sl 11 u.:l a• �■■ll HI w-.;., o utility size face brick ashlar pattern modular block — MI pilasters w/precast stone cap precast stone trim - I •:,:1.1:;- NORTH ELEVATION I i 1 0• 20 '1 ■I■ !■■--- r I 1 - 1 rr Ir- "!!1 �'`�� 1r ■ IY'� F�It■ rll a 11 1 i. i IF.' low I! r r■ I I■ ■I III I • ( 1■ L I - I.VIti!■i -. I.!1 ll. .„, . 1■u.11 !I... i := II� ll �I ,II I I---5,4'---i inrt!I IIIlI :■■' ;1_I I' 'I ....1 ! 111 II ! I!I ! •! I I'_<l I!! I_I IU ! Y _I +:r I.I j t�'^ l l:li. r,I t E!I q a b a BUILDING ELEVATIONS, ism 11:1I :■ III 1 I!:I 1 ulI i' 1ft !FIT;!9!'I I! I [L I-' 1 1 qi ii o _ Eck = l f a• �.•: ' •• O ti Ism rdReams met !1r I I + I rl II rw !i i i a • $ SIEPLANREVIEW 10/09/2019 lin 1 ■r ■■ 1■ ■I iv' .l. h.11'_I I_1 ■■ I Il_--1 11 �u !A Ir j' A• o j II 1 EEETN ' 11/27/2019 PLAN 07/22/2020 EAST ELEVATION rZJ MONUMENT SIGN B oplioue °' 20' I—I I sAl a re I a 4• precast cap I painted '• .1 7 w/alumi,j+rn le en. —1 ■i • .I I•. I I 1F ■aQ 1 l w. 11!1 , Ar I II .l Ia`: - I. Mil i I i , �RI1rF I!..l I I• II i Hi 1, li :!! III 1■■I a 1 4. IFI • _^ '■ I'I' •I-ILA f ■ • I 1!."oh, I r•. ■I. -- 1r ■tewi !�'�? — al 1' I l F l I I I !r, :� , 1A, 11 ill 1 n I �1 I -r - 1 11! nw 1AI�r q m cultured stone I! .I r'= _ _ - 11 r 1= I_I■I I ■■. I_I l - I ■I I. 1 I•'I !UI �1�■1 : yr �* L. plaster - . ( I lrF•1i,dt N a pilaster • • 11p lin . w�er' 1r[ -- N 1, ( I I I�" !Ii !!11 I!. I!1', I•'k.; I 1 RI : e : Ir■! 1�� n _ 9037 d +1'°Ab r r fnnmssmNa: 75372-t BCS I _l "�14 Ild„ ij _ - -_ I l l I. 1 I I I ism !�, Hi. ,l:: .:i 311 -- ill 4 t it Is111 !� 1 •,1 , .I I I I I I I ._ wr NW - - - . I 1 ■ l BCS Iy 11 F i1111 I• .1 �1 !1 ..� 1� 1...,� li■ ■■■ ■�II .. I _ r �. � ° � rw rrr ._ '■ice- I liarr7 ex' rl1 'I.! -_ I � - -�'l 6 _.-•.. .. illilir lab - �� SHEET MONUMENT SIGN A A3 . 1 WEST ELEVATION I I I F 1, i a' 4. 0' 20' • 0 I D 0 alt.:1-1411:11 rt• I 0 ." i POPE bi 1 4 ' r pm8et ve A u c n I l c r z t andscape buffer ,. lb IPIPVIPlits)11 3 story_ `" :ice- . ' =, 'APPLEWObb POINT' , ,_. . t I �- -_ � — '-*��� 4 storybocci • 98 UNITS /4 STORY f N. I a / I�'� �,�� + CTS 1295 BANDAONPA BLVD N,,SUITE 200 .0 ' 116 cars ILl garage - lAr ST PAUL,MN 55108-2735 r ■ ,= r r ' ; ;1. -• (651)642-9200 FAX w(po pearch.corrn decorative ► I•K . 'i • t ,S w • �, PQCi� ir �; • �� ;� UNITED PROPERTIES • "��''• ►• , �: APPLEWOOD POINTE F I �' ..�gprraga .. — - f ,, �� entry �, ittili OF APPLE VALLEY 12 .• ,: N ; •l. APPLE VALLEY, MN Allr.:_ - I AP. 58 cars surface ' r I �' 1'� 'r s' . 4.1. 110 oei � 'TOWNHOUSES' , I li r. ib it � ` I I C ,* - y UNITED PROPERTIES T. ' � � ' r .0 O. La.° n N1/% ' II - I , ,., 1 -..., ,.. , _ f. ih ilk tie it VHF* I, - NI ,cl •10; 0:. A 1 / it - II { Pond I ) l 4 pp f '� 1 i I __ , i� r 1 r Ls 4, r•'' I .._... , ,. ., ti Ai '' - . II: 4 f, 1 .....-\\. ,,. 1. :, , ...., \ . -a I r ■y 4 Z A. j I• . t w in I .r=. . 1 SITE PLAN• / I I +n;' - - - + SITE PLAN REVIEW 10f0912 -to t •i_ -- a_ �' •,m� PROGRESS UPDATE 11/19/2019 — -/ �ial r. - REVISED SUBMISSION 11/27/2019 ss _ lb ill L _ _ REVISED SITE PLAN 07/22/2020 / _if s MCANDREWS ROAD ` r r 4411111011101101, f err _ 71H'Li11iL�IfM AI i,l 1►[ , I [ 1(q�/IC .� SITE PLAN 1 12575 F 412561 T ii . . . �' I, - ` °r 30 _ .-ii 0' 50' north ii ' .' ... T .. .. .. - - . Cann).%) 75372-19037 I -•A z% N WO BCS r »- `r' • ,rr -I -r ._.,f al, ��,� ,T, -- i . • . •_Am Ala o gillit- .4111011111ill I.. .. .1 H f ��r' ! L G _I�,. .. +t: _ r '.:1 -Iir _ S _ .. .. fhd:1 BCS t . ri I. t!.1R', 41 �I�a ➢! 9 14 ., Ni. , F`i' +rt• r r -, ••' _ ' _ SHEET ir■ Mlllr^.. 11r e: rY' :e:1:..:, �4 ....its,. _.�..�-., . -- —. - ..,:• I Al I ___, ., 0' 50' #3 green McAndrews • A ;, ' ! • , ;••• POP , • Road E lt'- a' 'd •I • 4 r .4:,.=.,.ter• [i.N i ..-: A R ( II I 1 I ( I ` U1r i.k.i. , , .J -E•EILE,�L ',i.. 9'• :rf :,f --., v,� y - '�j:i. :°:K ko, � I y0I x Qb. . . .ar"..-.ter- . G - -d- ci .�_ -•--211. POPE ARCHITECTS 1295 BANDANA BLVD N.SUITE 200 ST PAUL,MN 55108-2735 101 SITE SECTION D - looking east (a51)692-9200 I FwwAX pope651) rth42 orn ww.popea rchcom 11 I UNITED PROPERTIES 0' 50' APPLEWOOD POINTE #3 green OF APPLE VALLEY APPLE VALLEY, MN 4 a ,, ,o. . ,. . _ . . .. ....., II — 1 = I: . .. 00 tt •4.1ijodirisso UNITED PROPERTIES McAndrews pond Road SITE SECTION C - looking west I 1 0' 50' #3 fairway l.. L.I.I. 4 l..l. .y� ?f�., -- . ,... 8 M + SITE SECTIONS .x; ,,. rt ' "t, `� - .N � ' - Mom' I: ., SITE PLAN REVIEW 10/09/2019 4..� a ? ,,.: PROGRESS UPDATE 11/19/2019 iit REVISED SUBMISSION 11/27/2019 pond REVISED SITE PLAN 07/22/2020 SITE SECTION B - looking northwest (oblique) I I I 1 0' 50' #3 upper tee box 7� -� } . I I I .I ,41j i .r._[:R , I'1ra4.1/101lYW1111.illl�{ • 1i ..1 .. � ,, ; I ` 1 , I' g ,,r ...11 f � _ _� DIBIO [r 75372-19037 -- y -.4 _ ' , I� .11r» .m' I _r-- . II Wait r r p�nLT: BCS - --'a 'P IM is W Pid:i% BCS Pilot Knob pQ1d — SITE SECTION A- looking north SHEET Road 1 0' 50' Al ■2 • ','7r;'• a POPE •• ii s POPE ARCHITECTS „ ...P.' .• 1295 BANDANA BLVD N,SUITE 200 H. •e' - • - ST.PAUL,MN 55108-2735 '+ f : .. • • ,i � (651)642-9200 I FAX(651)642-1101 vardw.popearch.corn il t• • UNITED PROPERTIES ',.! "f_.•4 `•R' ,, t , 3 APPLEWOOD POINTE k :.,; ; �_. - - --!; f+ r -�� I �` �ti • OF APPLE VALLEY .-- i o.r4 . e ■ ,, ,;1. .� APPLE VALLEY, MN I ,.. 1 IbI III .Al -II- t•' 11. III I.i` , 1L_ t''''I UNITED PROPERTIES —�_ 1114i:iill'i -- . . — ......._ — _ 1 r --^-��.- _�� ._y, f _ wit ______ .. __ __. .. _ . _ . __. •, . . lie VIEW FROM#3 GREEN LOOKING SOUTH41111 SITE IMAGES' ilm Irons r d a:avua SITE PLAN REVIEW 10/09/2019 PROGRESS UPDATE 11/19/2019 -4- • REVISED SUBMISSION 11/27/2019 ` Y, REVISED SITE PLAN 07/22/2020 .-1'. .. .• - -fl Y,. ?•:is• <F'�'• ,-a6 : 7 CC t,• • - - - I ''--.Iii.-- *OA'--.. 4 ' . "3.'1' - • : '. •I.CV1.:. : ' '. • rt _ - — ?- •�'' w Co 75372-19037 — — + �^ km* BCS �r �i 'Nil. ped�m BCS - mpr' SHEET sib. iimet 1166. Al .3 VIEW FROM#3 FAIRWAY LOOKING SOUTH 0 J ...z • _ ' •� -7 ri .•- .• Sa "wy,,. yy• _: l s ..r�. `rYi .'n_- •�. • Y ,.�. - t•" .,. • .�n • 3 • , ■ 4. * +~ • .Nitohi.r �yi - ._ ".l':. +,1'.}.- y �, 1 - •✓ ,F•- 7• •�y '1 fi. a:V r• t x . A. f � r" '•. • - •`t.. A.'t . : ,�!: jA't'k: :Li. .ass: e;' s. �F1,^��'�1.. ,F •.t. z f .� - -. ,�:. - , • : ..s":. ' • ti" ..n., • yam..•.,. •sr .`.� •M1 -■. •AJ z,,'r• - . , ..... . :_ .• ':7 A a, •'. °. y'Y•'"u �t t'• •• n it c .i i T E S • • • !'� ; r. 4. .r. • i � yam:."+� _ µ.}.. . � Of ri ;tic r. •■ r •lr. _ • ` •� _ ,;",•fsii _ - ,� - �,.r`•;e- _ POPE ARCHITECTS 1 • • •• r•' - - n 1295 BANDANA BLVD N,SUITE 200 4. •. �.-•, l •f. } `•��•.1•,�r •_ ?• �y'- "'•.• ST PAUL,MN 55108-2735 • Fes• . a r� % [ .7. • f .0 { - r+"• i ti .; •)►. • a•'�. 1. (651)642-9200 FAX(651)642-1101 • ri 1 t*'. .•[f'r ^.sr: ! '.'�' �-�: -�' _P:7 .rt.,. •r,_•. i• r r '_3',!'' r.r �` • • r "t e" ` I `' tilligt,'y -r '4' UNITED PROPERTIES i "�' .-• sf" • a�- 4: _•• �' -%1. 1 .. )4 APPLEWOOD POINTE • .. �S j ..I t • • P.. .'F ' -''' i'a'. r `- i��n "� I: •r,I �1T _. '! `..�. . ._..,. ;" _ ..;..,_ .�. �, ...,, ,:r"4 _ _ -x; ) OF APPLE VALLEY MrS •" y._•�i' r. �}" ••... • •. �' . •.... r(• :•�r4.4" - iM .• :Pa. ' Y"s ,, All....---", f) l'r • •`�4 i.-.• I. ;' yy - `- - 7!r, .w s. it -/'•^• { ,�° - � .xf: ���~ `:-�,�.�. �At - - .� - ra APPLE VALLEY, MN _r� .�a�s.rl�,- a� ti :��'•" ..� _. ��-.�•,.� �.N'tY" ... ��.cE'a,��;;:�.�,y•'•'� • - 4C. :1#1 f "•r •r.-. - -- {� :Tfi•'t.J-_y :, .. ': Jf '�; -'+S l.: ti.._ �'t 1 w, _? r y:, y'T('t�+!" .�. -' i .4.. - - r.;.�v - s • •,• •', . -I :'t`4�,,Y,17ite , �' er .•..: y.. 'o•:,a . * ,'i.t . =iC a •`'""' �...y.�`.b4i.,'a.-t_ __. �-.__�. + 5 ic 1:1, • O. •:- _`t. •. ■ .n i j , . 1 �'`'+' .4` . .r . .• _ K �... /`may, -- _ ,'1-•i' r`ytf,w � i'_s :•..:f. .' �• :c �Tb.' ,�+ 111 0 ..4 '"u" •.. `-0 .;, 1..il.AN v�I.'°y�4! ;c- a," UNITED PROPERTIES VIEW FROM REAR YARD- 12575 DRIFTWOOD CT0 �,�pp iti, r.: ,..:.k ; , e. ,;v,• is ' y. • - \ . . \I. ..4 •‘ ''...... .....4. 2.r• . .$.• - :....? . •- ., Y y. f J •' \} YJI '/• "f•�� ; ti .may ' :i"'� ` pr 0 " .. :.. iiYddfr , , - ,. _ : SITE IMAGES. .'ii • r .•'- �. '}iY7i� ai;• r•• -•:: • :�}. - - Is m1 54'k $i �''*.• ' ;' ��• • 1 w w� ,4 • =u • SITE PLAN REVIEW 10/09/2019 f -r ti r PROGRESS UPDATE 11/19/2019 ►far?`7j:,rtiYr' k• r.•F, • �+�•• Aray REVISED SUBMISSION 11/27/2019 ;�, -: ," • j • �l i:• _ �•}� REVISED SITE PLAN 07/22/2020 .. 1L7. 1 5'tia A • rt - �. � • -E�y; •- w,�; Z:•.: ..s� .*= T •r ♦' 1. t 1 Ir. .� I.- it. .r \ I. / ' le- ..1E- • ....• ....• .....• . ... 11 COW xn&i 75372-19037 but ,BCS Cteedcri BCS SHEET 1p GOGGLE STREEET VIEW FROM REAR YARD- 12575 DRIFTWOOD CT Al A . . ' --..,.‘•-t: '"-..-, A" .4-.'.,4-. 4.,•-."7-fit IP.-N..Y ••••I T -4 , . .•::t., * ,r'..j,4,.. ..._:•11. :; ,.. • . i•••,,:.' . • - •*.t. ...p!,....,' :-- --. '.' ...et .- 1 ' ''' „:1/' '-•' ' "" r... ..' ' z• ' .1-, el"!-z....-idt-•:,-K.: .....W. ••:...',-.."......,,TZ,..,3,---;,..• .. • ',...7.,:, , ..,.••. :'.,, .4- 7.e.,, Plar-)E 'I 'TC.t,P .1.117 -.V -."k44-: r ...t'f:. "4-' "'. 4 •-. ,4'':r ' '-I.'. .. -: , 741--.•...?' -•I '1 ', - - - ' ",•t:, - J.,,;, 7,, • di; ....,4..i -_. .......r -; ')," • • .,,...- .- .,-;.e..:.%C. I =. ' - ..' • 1---t -, ,..-k.•L ',.'k 4' •Ik .•,, -_!-!!•---'••4,-' .5 Z.,. • --,-;;;-);.'.*" Alt ( 1111- LL l '", 1 • .."Z:„.. .. ..."_ ".--1,*'.'t.,•' -' :1:e2..•4- *'... 1 ,L :-.b.:.".•:/".er''%110.4'.•.`-l-tIP' 64 "'N. 0 •- `'....Pt-. •-'4 „,,,,' ..-.;*!";'1.',4:b. ' ,s-.4,. :•,•`•-;‘-Q.:*...%.,/:=.1.-. , . • 4. -*N.- - ,...',..- •, a(•:,'4 . . )..i.,' . •, .,,. •'s.•.b :_„ ••,,n •- . • -.- . i'LL'-ba.. r•V - "- ---* . ' ,•_'4'. '-11•!..': 4-',.40---• _•', L.Lt`, ''` YU '''t "• ..II- rt• ", 7- ' ' C et S.-; ......4. 4,4's' ... ' '. --•••'; '`'• :4 IiL. ' . * ...• •. 4_•'‘'•11.0k:'''.• -. .: . "gic -:,"2,jt)..NOIL,'--s 1. ll's ._ '. • .1 4 ''ZI ''•4 • 11%..i. CI. . . '..,1,• ...-• ,: . ..i-•,-•Pl,,*..•' '•, ?tit' ' ., - '.. 't•'. ' '.• ''‘..Z ' .'-''' :''' .•,.1 .4.• • " ' --,,r.. .•;:i•:. ; 4, ,.. - •:..- ,„.../ •+?;:.'4'- ', •1'. 4 ,..1140.'. '--:.'‘. ..;- ''.., •-,'''..i.i..4.4 . .4 -, , ' .• 1.'...N., 2 -. •Vi.°•"" •.• •••• ..,' .. 4'1,,.:2". ''. t..;*...-4'fiA ' • -.-' -."' .? :.""? ---. -''''---. - . ,1"..7.-.,. -I ,, - "';„ ...41. aL.,,..''., • " - -.Ct..- -• • r . ' 4--'' ,L1141., r, ... -;.4"-Pgre--101001.41 ,5es‘''. - .-•' •il . -- -•••t• , •44;" , .:.,,it'•• -d- ::, . "..,64,,--.0,441.4,44. • , . . _ •')..'V l''. • • - ti,•1 . - , 4' ,AFL'. •'::-.:61"',:-4,,rvr.' -'„ - . 1 - ••''''r, ,, •••,, 4-. ,. •.-d•-• ..,,./ ii`,. '• .; ,- • - .. . . 4' . •T: t - -.; ., • - ,..: ' .. " -4 ' - .- "''3-- : -6.if.> •".- 1 : ,k 1.4.4 __ :. . . .. ' , .L . •2---.• '.- %, 1,,d '''.;-.. ..- ' '......-!.:4„.N.;-:.''1" ': - :'tt-.'''4,.., -','•-,-.;-,-.' '_•.4Zi•-,•:-• 31,' -,`•._ POPE ARCHITECTS . . •- ••4‘,11 "livi;:'...61•-•,olt.....•- '.:_-al". 4;d. , “zr -- -:- .-I'• ''-'irPl.' .iir_-:'T . ' '-::' ''‘'!-`,•4!,' Ic.',. . ' '-' - -,"' . ',-,:f' 77: : ' .. • - -4---,- .' '.." . 1295 BANDANA BLVD N SUITE 200 ST PAUL,MN 55108 2735 .' 0'' ... • ' ' . (651)642 9200 I FAX(651)642 1101 • www popearch.corn 1.-.••'iZ0.1.... '-itlt- '.i'''' :54 ' •':-z, -.4.. P 6. .1. 1 • l'.• .*... , '7.-: .• .:IA' ' ...;r.':If ; - - z., .d': . ..d• ..04.,.• .441#0.-.. ... a ,•;.. . .. . • • 4: Id"' ''e • UNITED PROPERTIES .. . ,•,,,,n,-• •.• .r S:0.4',- . . ..1 ..•, ‘0?.• ':1, . • i .• / T , ...,r-- •••.„.,•:"-- ' ,„... ;•.:„., ,.0.....•: . dr1.' d- ':e_'. .'e• . -' ' .--. • . ••• --._: ''?.- -• - .f' 6 , . ',-;:i 0 -,,"" 4kr ,!(' -'4.,: ,.L ./41-_"'''• • - ' ZIr..,: A ..1...' t••-' v,-..-:.ri , ;- - '- 1 i •"••••$, . . .--1, " "--g,--T ,'-- - --1-1.0•4.1.-- -'Al4f• '"'•• I._'..-'"' 1!,..ACT-- 4 ' , ., '14.,• .... 7•$,;.,-P.- -,- , . -- ,.. A 1••• 1 • i - 1'4 I- " '0414;2 4.W....?4,V1 ..' . . , , ,,: ' •••1 •-., 'f..^.,.. '"d'' - '..1 ' _ , _. OF APPLE VALLEY . . 1,p, APPLE VALLEY, MN ...., . - - 4 vi, .... li, ...,,iir i ,g L ,-(..-- ..::.,', iJ • ,, .:- , ...., ---.SL ...„s 4 -.3,', ,-- --- 41 ' 1. '.-.',. . • .• •. : „ii : •,.. , i . _lava ......, 15,-.41- -,-..L,-..1. .:44-0,11 .%. „ge 1,-1 I' ,.... .r,. . ..rwir•4. 4; A:- LC. 4.1111 :! ',. '', ... . :,...aigliz „...4,,„p, st;.„,ovor)ilm 1 kr _., ,,,10.41k;'-; J-2., ,41 ei * /Pr '440.4. '.1:1k`' ' '' ' " I 11' .1' . •' -4" a ' •' 71•Ir"4E,e Pr' 1:,4191,,•-:,' ,,t rt.', ' ._ , .. '....."'..• - '''-.4.". 7t1..r.!0 t ' -. --• 3k7 ' ....k tk -.1A-i,SY.. e•T•P'ell'" . ' Ls -t 4-1-=^6, P- AiLlAr..• - ...- 4.: , 11,-,------- --. ,--,--1 .•7 i- - 4 -....A. : - - ..,... '4'Z J:k 1/4. I 11. •t..".;'•-.."..,tAt'o...• 4?': ,,.y- - • . -.4*.A.: . .:-.E ''_, • ".. ". ;•.1' .'',...- I4.1! I I.6' 1 , ' Ili ,II .1.7. • 4: - . .31•1- •t't. •-°', x . V,.%..!1...' • '. e' t•tlf,'.* .h. '•'-'kt,.•-C`2 .....,y; '-' "r. ..0.• "1.-114,e, .•gekro..• .:'r '•-%-$,'I..• - 3,.....m.,_.- c, __,.1 '• :`..-''..' 1-4S1 ' ',.,! s fliik.„.. 1 • ,, - 4 - kt '`- - ,i;1:44..' A-. •. .4,,,, "1,...s , ,.,) - , ' , _ 41. ......Car--- UNITED PROPERTIES vow• 4 ee,4:,:v...L..„.,-. r-, 4;- '; i-- ._, i •I'. •:,;.,,,c.. '';-;;,..„, - siiiims -• 4 --- _-=- - -• ' - -'/" ff°'.1"ffiffigoil.,._.,,.__. ._ -'=''P•• • - •.4,-1.-=2 =111111=... - -1.,,.,•. •L ..-'?.•. •'.:14'.,.14.11..7- ller ' '4..'-4 -4......-xv! - .-t---'4. „tdik., --- - - --.; .--_----- --- - . - - . .._ . ----. ,v,•;;.- -..• - ....„'*:.; -,P40. .--i,, ,* '.. • '';:•••..-i.-M.7.- -,. - -_,- low. 0._... :4.>:-.• • x :_. .:.- ..,-,_ .--_,___- . .1. 4.1t. .e ' .Z.• :• -...4.. ., ,.. 1 4,1e: •e•d•-• ' • ri,,"•' . ____..Ligiiiiiilz."--- ---- - "INIMMINIP -.4006. _rail& "NFL. 411 VIEW FROM REAR YARD- 12561 DRIFTWOOD CT - • - _ 4';'-' j 'or--ip,AKAioniiiiiit04441011.1111.11.111.0111 .. 1.•'•. '\ ' .1‘..0',. -r'i ..•- IP •01, - r: ',i -. . • ':‘, i•,',N i ea. I . ,,'71 , • ...;.."-,"ai. ;Nik 4- 1,.74 k Ili, ft , to . _ . .... ... . . ... . .„ . . • .. ,,.. i ot ..-. . - •,-. ,.... :„.,* . - .- -, - - SITE IMAGES i- • . . - -1'.... • - '-' " ' ' - . . L ;'sr: ' ,, pt16,11,..-kifF 4-- - • - -- ' -- .... , •-,-, '_$+, - %... rit''! 14-41t a4 - o' - limall'5'601 r : ' . k,,,i- .^. .... ":'. ' ' - ---.'--4:-"t --1.0,..- 1--t •• .-- -4- ' - •'17'; *- SITE PLAN REVIEW 1 D/013,2019 ,- --• : • .•t::-.1-.+: 410' •', • , • . ,e,.=„60-.- . - : ? , .-, . _ ,.._ . . .j.•'' '•-•'•Ve 0a,„,. . '' . if' 411.. 4........!' 111.4011° ."1 ''''• ••;...... .1L '.-: .,,,'•••,•10.,.•...•4.1'.•n‘ ..... .- fr. 1'4. ."..--.. PROGRESS UPDATE 11/19/2019 ..--; '' . '.• • % t t.--.7," i .. '' *. ' '..jr' -...• -.... •V-4.,* ••• ---- •"..-"••$.11Y %•-• -. .I.I.' ..- REVISED SUBMISSION 11/27/2019 •'- ''. - .' . ' '..,..•.-:-4- REVISED SITE PLAN 07/22/2020 A. .. .r.44-,It . ...? • ..1,,,-1-_.,,- ".. .... ai• 4. ,.. . e A.07, 1 -.4 ,,.. - - .. ...-.• ..,,,- ..ii. .=4" ' ' • .. • ,.. 7 • , .... ., . `.. . t,._ . • 11,1/4,,,- . . . . - • . ... ..- - • a. --- 4 %. •P- .'• .... •• - 't'. - - . _- - ' , .-e ''''• 2' ' . - '_f 4 . ' I. -.:1-*A,_ - - -. '' Ilir....0. • -.0 ... .. 11 , . •" . .. '.., . '-• : '144 ,,;C.• r..."..;-7'...."%.-, L. ' . 4- er.• . . - - ' :. . •Iiii' -Sable?' • N11; •:'.14,'". .....•:f -Pt•:..' .,: T.,.• .''....., . V ftn*h. ,'. • 0 "." . ' .. : -- ,Pc• , ,.. . •-• r -4 ...„:""LANE. 11C.,....7 • 46...., . L•-,:•i-:.- .tl - t-..,.• L....,7'.1';•6••.r. •• •••%•-• •''' • . ••• 4 .... ,- .,. ,IP". z- • - • --- : k 1 . r'' i .-----..."-.7 • el ^ . # '..;,,,e-,r,.-"-V.',.-.5,1ily', • , ., , •••.-.... . - •- 4 'S - r 1'A- • ' ' -d. k.i - ' --war.7-;- e •-i r.-'! 1 .1:440 e" ''' -A • -, - . .,..1., .. ,,.. • , .ft. - i', . , \ ..- ,.: 1, '• 4 . . - -, . ,....... 1 . i ,, - -,.4'`,..,. .. ,•-: -..- •• • t' - it ,' , 1 . ' 11.11..t• • 4 4k,. - •, . . , IINIP" , II -.1' • ' ...40.0.1.•OM; • . ' ' i 1 . - COMMA 75372 19037 _ BCS • . . ...., - .PIIIr" ttiddri immumr. - - BCS SHEET -.. GOOGLE STREEET VIEW FROM REAR YARD- 12561 DRIFTWOOD CT Al . 5 ,..__ ' :I- • POPE �z� • iiu, ,1 �a.Y._ �'P Y jr II• ',k![i[!31P .inl - y� w r_ _ :. ri .. — - - - r7 1l '.i S �. ,� • '} ..•\'-'iR,. • ... ,,. .'� • Viols, -_ - v.o •.�i�' " '• �' i L.a: Rr .. .—.v ` 'r of '[ f..�.!i I• _.Y •. •*•"• X.' :i r•r �_ 1 chi" -V3•i'p .. ; .•� 11. J}i y• 4 V ' _ I„ .1 I r.: .rui., ? r- iE • :_ .k..�• ?ii;AM.st" •- _ -�' F ti'%'' .Nr •• • •"La ,6 •:i POPE ARCHITECTS - - e • �so. -i I-+L7 j�.A." t_ .'.?`A ..4.. ,F' � (' - ay' ::I — '^�' A. Y.1. U _r r. T-• r''.. — - 12.- -,:.4' 1a - , ' - _ - �'.:n?'- • .. 'irk "16: :..' •-'+�qr:! ,. •Y . _ '` )) -0 A 1. ,`'- ems— .•��'.- .d0. _ ._. __ • • i'la �+'rtc• iii use �' '�� ra•�-� _ �.� 'l, (651)642-9200 FAX(651)642-1101 �. •.. , y 's' -.r{,.iw," I;-jyl:•' ""r tti w.Popea rch com _ _�� • •- UNITED PROPERTIES _ -L •- --�-- - APPLEWOOD POINTE -r'`- _ r' OF APPLE VALLEY �. -- --- APPLE VALLEY, MN Iya aI. 11i UNITED PROPERTIES VIEW FROM PILOT KNOB AND McANDREW lb iiii . INTERSECTION LOOKING EAST • • - .mow.• x- - d• .-- + "' _: _. �• • • V4� F - .. a "' . - • s . , _ .... SITE IMAGES _ _ - I SCi'E PLAN REVIEW 1 010 9/2 01 9 � PROGRESS UPDATE 11/19/2019 REVISED SUBMISSION 11/27/2019 ' REVISED SITE PLAN 07/22/2020 7 .{. r • gig•,`} .• =- .v •.•rr.:..,. • GOOGLE STREEET VIEW LOOKING EAST FROM McANDREW AND PILOT KNOB `` � _ . ,;� rr _ r • •• q r�' •" Pi-1 e. ,‘• . ` r 1 • l r • i• Gord No: 75372-19037 '- -.I• 101* BCS Nvectf( BCS VII SHEET GOOGLE STREEET VIEW LOOKING SOUTHEAST FROM McANDREW AND PILOT KNOB Al .6 <.A411119g FLAI9L.0\ ,.-Qhnryycp ¢v6SgLFE } 1 !.F 1. A ,l1.E IIII ■l•-.i i, R ■ . RR --I 111-.. fll II;l11' —� G III 'i EEE • rr ..I , I I.� .. 1.. 'III, POPE {I'�rr.r.1 :� �r.'� �ir rl . illy .r?! .r. -i �i 1. Ef :. �- Ill R: ..�. �. i=n a.. n. it'll" I _ 11 a, ufl Ill RJR if ! !tl!! !r Ila I _ 1 1 II ■'. �Il �� .�� ! 11� II Is-M �■ ',1� 1111 Al ! I Iq I n ly + n I I I i _ I 1 r:�( ice` I � L .I I�',r,.: � � ._ �:� I ...T � .'� �»-� II` —r _• -' I'-i � .. I I .. . 14 ;._ .. III n.r . It rl -- .,'I ipll 1111131 I■ ay d7 !! ® - I!1 - II ' I I 1^I NI I"1 1 I'=:: ii _I i j I 1 W !I !I I IIIIII ,ii1 ! II l� 'li I_ ,1 .. #• :I o� I l� ■! I 1,II H C! I__� ": 1 �� I oe 1 " II •1 _'.. I• '1I a• I i::, G� � w I III Em" I ��. y n POPE ARCHITECTS 1295 BANDANA BLVD N,SUITE 200 ST FRONT ELEVATION REAR ELEVATION (651)642-9200PIA FAX(516 642-1101 www. INE I J 20 20 UNITED PROPERTIES APPLEWOOD POINTE OF APPLE VALLEY APPLE VALLEY, MN :44.' "t.' : III .1-. ,}_Ilr.':fir+ ,. R :w dr...4..... "/'�'g. ;' -,, -,,�,pSs:3•• .. .if �. L-°- - - sT►'C _ - :ry �i- � ••-ast jl: i:ci. - - !`�ri' '- '' .Il, I�''' .. �i �- .. I I -.t`•'r:-e. r --+ -�� 'L~ -.c•". r Y �y UNITED PROPERTIES 111140 ", Fi sJt -- r 'f - a - ,. it ii (' lic, _ } ilk, i . '� - ` •r. - 7y' LIii �i _ -•f ,,,F:'`" •::„_1;.;,' I: ...a pp.' d`I',;' -SFr , YI. - _ T i `�1,r fN e -- 5.• ....N.,;',.?!'. "--m;:f V-1 a.._ •:•i.~ ,-c �•.:w;d'- • ' -.4Pirr-L-511--- ,101.irilliktrii, , .4e....0....- - 1 \-i I f S� . -_____ _ -.. .,4"I'V• . 41.1116i 7.-ei.'''..-. - . .44!(`. '-- -- ty,,,i4.1.47k4 ----:t_..,...4.p,- _./......-___ , Air View from intersection looking Northeast _ BUILDING ELEVATIONS 4- _ r',� AND PERSPECTIVES . .tom r' . Imes 3)1,entm -=lr rg ,;.1-c " f"� SITE PLAN REVIEW 10/69/20 E9 11/27/2019 �� 1--I ..- '94 PROGRESS UPDATE 1 717 91261 9 REVISED^-~~ -, • . (, + - r !�•'.•4. REVISED SITE SUBMISSION 07/22/2020 : .,.._A. .... 4 . 1 •.r: 41% -.' 1.:,. ; _ _- ►� 5�7 _ _ -,yam •, � x.� •'j' • �S% r'.�1+�•[y •--'� — - Y,.. _ , pll i r ,.,,- . ..w •r :,RACY: -1�,'*��•I.\ ,M_r,.;� �. � �7. y ar f AR— I �� .;ma's ' + H • • • ,�d� f w5a E]fTI RIOR BUILDING MATERIAL PERCENTAGES ; —' - ' •',-{• '.�a}*� • :/,� I r;,n.` MATERIAL NAME MATERIAL SO.FT PERCENT o1 WALL , ..;;. 4�" r.• •����- r if' _• NON-DEGRADABLE.NON-COMBUSTIBLE,NO MAINTENANCE MATERIALS _ ` �1 GLASS 21,211 27% - $- � „•o'^.'-. •�•-o `. .•°. 1 _ -!!"1' MASONRY 18.072 _ 23% ii frr All - ¢ ' , r •_, ,Fes' -- • • -_ ,`-' : - • r� 1 r - . TOTAL 39.283' so% f/r�mua,fl7 75372-19037 " - ()Ph BCS Fy. -- _ OTHER HIGH•OUALITY EXTERIOR MATERIALS adder BCS •._ : .. - ..t ,r• Z. •S . '•• - .t� C�.. .. , +:etR cEMENI LAP 26.934 3.3R •1' 'e. _ - , 01 -• Yam• METAL-EDCO B&B 9,185 li% • �•C •`° _ ` _ • ,- - - L METAL-FEATURE 5,123 6% SHEET .. l• •: ': C 1•,�� 1 S '- - - - TOTALS 40.347' S0'/. —ft / 1. fie • 1 1f •. "..p.17,' - u - MATERIAL GRAND TOTAL w 79.630 100i • 4MweitA3 View from 125th looking Northwest .....---"' __-,• . •-__,---- --r - ..-----Thof...__J • ---, r"---:---- . 1 I.--L-- .. -_,A _,-- -• --- I 1.1 - urr PCM--"E --„--iiii 01. Pk .-•' .. ARCIIIILL I h 0 kkkk .-9-7."''' 4iP La LILLLL,.--.--- 11: i .‘i ill'111111;i11 IIIIIIiiii 1.111;,--_---..: I III,:ILL 1.1 k j'''' •''''...111... ''.. 01 tr ,j01 L ........'... 4° AO --'-',- ------> Iii 11- ige----- 7 ------ ILii _ -__ ---.-- As ii VII . 4116' 11116' 11111w , TO . .., i 0:III , [ POPE ARCHITECTS :.11P ';-— 10- I0ill •j-k. ISti- . . ..11-, 1 • I III 1'7 . 7.. .... 1295 BANDANA BLVD N,SUITE 200 '... 11 ; ••'•,JAI___,I4). .'...'.. t; ,.1,,....,,- -• Ilt -. ' ••• Y.,; ' II „Ill!'4- 1 _111 ST PAUL,MN 5510B-2735 (651)642-9200 I FAX(651)642-1101 :i 11... 11 .... • • ''i •• fialP -,„,1, . I' I ' 4:: sid.,4„, , 4 .. .1 1 . L„ I tii . .• • i 11111 III'1 P...' 11 \11 ill 1:6 .4wtfjP . ,.• 'I , - -44 1 i . ---- 1 erww popearch corn Nil eli''' • ' -' -MI.' lig l'Ll 114,. .. '-•4' - .eQpi ---- - '-"-' III irl° FIIII 0. 1 ' UNITED PROPERTIES 'I,....=,-., ir-rAi-Lat.'- ,.... ''''•• 7-.-... L r! F.:-.7:,4. ii .-- - • . 1 1 ili`' .1...._..,.. -0- --- •• • irmaracr" •.. 11 1 --.-d: Ti.il, •,, . • .1[ ul 4.1.;,•-1••-f, ,-;!i:i r, .- .• L...._;r4ii,%,„ I ....T. i. i., ....1 1.- • p' ..7._ APPLEWOOD POINTE • !•: x •,.E,. . ..! __1 , t • _ ..,... . • ,1 . ,- OF APPLE VALLEY E.,..• 1 Iri*. .1 ['Mill ' II ifill '11 1 !. I _ , -- • itY-4.t- .,o1 • _ Ltti _ . .11, /-• .,' ... ...m."'' • glob - 141-- ., 1.;• ''',,•','-':• -4.r.---41: 71- APPLE VALLEY MN , . '• ' -:. . ''• • I :! 1. ,,. : _,' -- .: 1 419 lc ! - 1r.I' '211 m III A - L...:,;., . : - ,_ . i-,7- y---.--3,,...-, 15,L In . . ••• ••'' • . • .1, '.".'' .. r AN . I: 4 %:,..4't'• -.L.,. --- . ___ lil .:: 1. _ir, 1- il= N;ri 7 , ,,....q._ .,:„-- _1,1 PC 7,1 I .PI Fit'- \'';L.1(1. WI liiii ill !I ! .1 t III .1 !.i Ft--1 1 .• ili it Till .': 1 1 .1. .... •- . . 1 . n 11 1_ _i, .., i. .• . ., 11'i, 11441 m 4 . • .... . ... ._ ....;_-----, ____:..,... . _ _:.,_.... ......._:__lk- i-,-, r UNITED PROPERTIES ...- -= - • - ' ---.--7— 7._ ' !. ' •'' ,m.,_ - .. •• ,.... ..„ --:.7-.". i___ _.....-% . - • - . imisw. illIEM:. - •• . .. -• - -..... .., . _-- --..... _....rr"-- - --- -- -• --,-....... •. ' -- .64111111kuviiiit+ ----• - View of front entry .. .:, . _. --t• . • .. i.. BUILDING PERSPECTIVES .1 ' . lili !;i Igf i 47-1 '-' -'•' --- • 1 . . _ II .r ,..; 1., IC ,, ----•i=.__--_ im ._-.-,, • i• I ' ' II 1 ii !! -.L) p.-7------ ----- al ill . ...,..., ..- ..--...__, I Ismali k5isicis I ._- ,-, ..7.--,:_, , ----____________ SITE PLAN REVIEW 10/0912019 ..• Mr- .,11.. . . • • 3 I li :!-i .,I: . _ r_;E IT,F1 ..-Fi-Ti'111 ' !I I. _... r__. .. .__.1 1 ir . ,=-,-:- .,;,..,:, :,„„ • .•.-- „.....-, SA i '.., ...11 .. '' II.. .1 PROGRESS UPDATE 11/19/2019 REVISED SUBMISSION 11/27/2019 1 11- 1' 11 _I I.1 . ; ' [11111111'."" . .11Wir. :I' . . frli • • ... ,.,,,•,, .. ,..?..--:•1_,..*: .,• _____ • .__,_ .. . . ---: : -1... 1 ,.__, ,., :. , .. ... REVISED SITE PLAN 07/22/2020 •'' - •-••`.3.'4: itliii.2.:..--. ' " -1-:1-117-. ,_ .____-- - ...-''' ... ,d i 1. --- .-- ,i. ' ' '10! r-i pi- I., t 4 .. di . " .' . ... - _. ..- . • , 7 . •-: ' 2, ., . ,,11.. „mil '7. —1E... ,.. . L r.1 *. I.... „.I. 1 . • •I i Al 111 1 - 1 / 1 i.•_, T1 Tlf. AI . ... ,. ••,... - ' 71- - AI- N. '"--=- -- . ‘Ift*f.1,11---'' • • - • ' ' -:I • • '' ,• .. • 1 -3 '' ••-.- • -:il ;;.- r:- • „..,. 4. , .. , . .Allifi.10 • .-• , _ •--..orm,“ ... _ '- ....,...a. , ,,. 1 ,,,,. ..\., I III'I• 1!Ili- ..!!_;•'),:-.-:v;,,..0,-.''' tow „ 4 v.., ... ........ .. , . • ....•• :,,..,..,,_._ 4 .. ,.. .. -.• . .-_7.,- ----T1._, '' ' .. .0 ] — - -. -. ' r - 1.- ; ill - ''-''' •ro.' •1 I II.: ..i. .7_7_.-7. '.' 1 pill 1 IT ' 1 '• .1 . JELLL.,__ p I ,..,,., .4! ..-tri• ,. •,1!,.;.., • EIV MIC 111 II Ii7L'1 "'Pr ,. -....._, _ k *If•k. ,'' ._ _. a1.0. • •„. Aft i 1 i,I.• WP'lailliftlemp.....__-- ri I . •---. g ti, .1 I x11,':Ii'. jci.111 iii\ I;1 \ • ---' '--. ; MIII-il - I..' - -• il .... • in . . ----—____ . ,.-- - . '! ---1 1 rillit 41; ...o.- ,_ _ ..,. • _ ..... I .-7 ----:_.--. 711:diSS017 L... ,Isli. .NItiilk rtt-. . I I 75372-19037 0 r• -'-'4111C.. -. . .. BB Cc sS 0.----• . 4111' ii ,... i ,11.--.. .;regirliv. dirjr- '-'' ... .• ':•''''-..--' ...-- .. .,- •\•,k1 111 !!.•.,-,t-,-.-.. i. li T" : . .,. - ..- N-4.,r-• ,01 PWIFF l' :1.c. ,'.,,,.,:1--,- ,.. -----. ,:. • ...L.• - i :: -.---• ad .- - , -• _,. (9) -, View of front looking west View of front looking south A3 . 3 ____ • '41,.: ' iii' . • • ( , ... r.‘ ,.i.. POPE • . - • .. A If I I i I + , !S ;' 1 .. .;f,. \L' .• ' ..14.4.,.:6„.... , iel• lett talCi. .' r n `',4 4, •. , -ti, ol , 't 'Ap• • '-1. •Vi' r_ , ,_,' . . ..- . • -• .- -, -• . ,. • . till= =..lri.a...11 :,- -- ,. - 4-:iriiiiiiiiiP - • , ..;..,... -,-•Al INJ•'0 ' - — . -- — _ '1-1 17-111--12z-j--- -'.----— . POPE ARCHITECTS . x$ fII II \ 1295 BANDANA BLVD N,SUITE 200 ...... 11110 =.•-..__ IW 'I- Ai i RI II ---. ,-.-------.---- ..-- '• I. I 1. .. ...7a7r-•.----=-•-..-:. ____,,z-. -7----____ - --__ I I ST PAUL,MN 5510B-2735 (651)642 9200 I FAX(651)642-1101 I .. ,• - . ' •l'7-.,:, '-- . •1 111 -1 i 1 - 1-.• _ - ----' - _ . www po pea rch.co m -.-. ....-- ..-'-' • -. ' 4 I it 1' 1 'DTI, I, itt --, i .• -- -.d--,•-- _•-.. 'I , ,_ . , '1'''' 11111!- -,-.-r _-_-,, . ._- - , ,, , •F UNITED PROPERTIES • r ... . .,,kir-4:4. - - .. ......•' 1 r 1 -..„___ -1, --' 11 ' f I - ' it . Vt. . l' APPLEWOOD POINTE ....rk litii I f 11 7%i __ '.iii:iii IIIIII-1-.1 r-,',.11 i,MI . ii w--,.q. 4,--..-iihdrz: -,-RI, • .t. .4.0011 - ..._....•- 1 . 4 111 ,,,...,/ —7- ii:NI 1, .-- L-_,J..., , ,,,,,: ,. -- _ • . iliwa_. . Nilo ..,,....... --_-, t- .1 -roe' •'-' t1 11 I 'IR Ti 1 aft ,„.. I , • --. 1 k 1.2 ..... _ OF APPLE VALLEY lifffilli --, _ _ _ — H APPLE VALLEY, MN • i L..;_1 ., .- ---- II --- i -4{111_ ,,,--• Ng - .....„ 1,11\fi --.....„ W. I! I . i"iIffe 1•1.41 ,,1' :__IL' 3,'-• - _I.,.."-"Wirm.m4-'rr." I% 1 I ,., - 1 .1......... „;,4,0....:, ..-- 1 I 1,:iiwini(A, iv,,!„._ I . --.„, -,., 111ji L I 1 ta. :- ---•e- - - .•__,.. 40 o.,.,,,_,--45. mi, ....„: .... .- - L .-. .,...i$,,.-"v....„,,,k,.• -Ake-- 5, ,-;.,;, - .4 . i - I iThi: UNITED PROPERTIES ._, __ . -4-14,.._ '' .... IL frre _ 4 chi, , ......—,...... . •• .. : ; -A.7 .:Li-'.:.-..` ,.. -*lb --1 ik- • i 4.,, --1 -- 1.1.11 .1.: ,• ir40 AIL - 4 _- -. t - :,,•.:-..-, \,/, 111111br,, 4_, ..--: ,,, _ , ,,,.... .,1-,e or. ---4-4. i ''-- Il• 1 LID -- Ri7 I ....-.- • .4 ,,,L., - ,, -=4.,e, — ,46r11111:. , ---:.,,,4„,_„. 1 , )p.,,..,4ir' e I e i•i ..• ..- --.,. -Nk -1,,.. . L I rit,,,,,,.. — _ , .• ,-, 1 • . \' ..... .„.. I -....1A10.11IPP •••••gif- - - • I Y.•-.•.-• View of rear terrace - • ._, ..-- ,... •-4•-, 7: ,::i 4'.1i- ,, 4.1*..31"1. • 4 0 ; 'VI. ..... ' • ....- •7' -4,‘• J . , —, 7:x4-- -, ._1 ....-- yA, • BUILDING — ----- 1. I OH i••• ' lit- --:-. --..k, 0"- A PERSPECTIVES ,, 4-- Ti'- . • ____.= . _ • , - , __, . #7,.... .. _.. + Ism ail;MOS -'- /I):I '.4 .. II r 'rS''' '•1'..:-. I I , 1 '`,.. -;.r"7•-• :- • - 4.- --:-•-' - - $.1TE PLAN REVIEW 10109/2019.1 II. • -4'' ',_ „ ,461‘"-- ':: Ll' f"-''-'4:':-`•-•-4.`-lr'4'' --1---I--71: 1 .1 I Ili,"-1-7, " ';,iii-1-1".:' 11 771711•1Nki _i_r'-'. Ir':' 1.:'4'''4 ' I PROGRESS UPDATE 11/19/2019 1 I .1 . . P I .I 1 r , . ilL 1 : : 11-'1 REVISED SUBMISSION 11/27/2019 • — ....-, .•••• I : -_:- Illi _ _zip, : -` REVISED SITE PLAN 07/22/2020 ' 1 •• :'•4.,..."—i.."..-4, 1H - 1 Ili , 1 f . . r,_•-• ,4:... -,...... -- ----: ..- 1" 1- --, • I w4 - —._ --__ — °11 r. - . . -1 oll 1 ' I . ,'-cr'• .-iiil'I ,- . , . .-— -',*-, . ,Ii_-:;-..:.,,I' ., ' : ' /!.:;41'',' ; -171 ,1 rt, ri.- lir I 1 Fi'l litrie 1 IITR,1 1 .e. / -4 i 1 •'. I X I --f.-- 2 ,,:7•••• - •--... --: -7- ,r,-. I , , --i-If•-,..-,f-, _ i - ,.!L.-- • .7,.'7 . ..‘„,. p:. , ..1',: I, II , •--4 ..___ 11:1' -,:6;ar,•••• A 1 iti__: ,.•t il_r.111,. . , — it I _rim--------- ---- ilip? iiiri--II 1' ' 'i . ._ ___ , , . . .,...f. ....„ ,........... ..., ,:.. ........ it_ —,...— __. ,. , .„.__________,-----,___- ___—_—_—_—_—,, . ... ,... if 4ii- ...C - ' • ,,' •ANAVA•',. . ii 1 -, II 11 1,1 i --.-- _, - . ------------- --""-----' - -.141,41 - 1/ ? 115* "' ' ' • i'. • '1'4: :7,:- .' lir AT';-• .- '''l . ':_, _,. 1+..„. - %mil .-1----'.--''' t I 1 i.li 11:: ::1 „r .4. - ," 'r :•>,.. ,.;1 11 ii,ii • ., • I ,, .i.. 411' ! .1 • I, r I )1 '/-..- . 1 61111101' • • • . o ..ip •...,. li.., I , 1, 1;:: ....... ' 9 r, t• •. , 4 ' . , II /' ,.... ....;,, .. •. . ._. 1 I, ,../...... ...„. .,. . , ..._ .... • _,,e. i. m • .%k' -' - -41111411111.111riP'- _-- , .17 il. /fr - ...C- "' ' • Vt,''' .1!..--14r- - 0 .L . -''.-....."---' r. -.) ''''• ' __ 41115141fr._. irviry: $1- ,-• _ . ' i ' , - I N, .. •• Pi I Sin 1 ' I IAA g kiroFir .1 . I, [ ' : Ilm c91,145Int bit Chedwiq 75372-19037 BCS BCS 1111 .. II. SHEET _ _ View of rear terrace looking north View of rear looking west A34 ......., POPE A It I. II 1 I I [ I S POPE ARCHITECTS PROGRAMMING 1295 BANDANA BLVD N,SUITE 200 ST PAUL,MN 55108-2735 ---- -� p "�CIRCULATION (651)642-9200 I FAX(651)642-1101 - r J -,1111.111LN> COMMON SPACE www popearch-com en Mryw ren .Df- INDEPENDENT LIVING ,SUPPORT UNITED PROPERTIES \ \7, APPLEWOOD POINTE TM • ^ 1 OF APPLE VALLEY APPLE VALLEY, MN 0 , _ LAY • .,,� R. A ,� III \I UNITED PROPERTIES �r ra UNIT MIX ti F r n. UNIT',MACE UTYPE AREA LEVELS LEVEL 2 LEVEL 3 LEVEL 4 TOTAL UNIT AREA -^ INOEPENhENr LIVING - BRAEBUFIN 2 BEDROO S 1,304 5E 2 2 2 1 7 9,12E SF ei�,• BRAEBUFW I8I SUNROOIA 2 BEDROOM 1,394 SF 3 3 3 1 10 13,640 5F CORTLAND 2 BEDROOM 1,759 SF 2 2 2 0 6 10,664 SF 1Ge - -. .• CRISPIN 2 BEOROO41 t,6638F 2 2 2 2 8 12,664 SF FIRESIOE 2 BECROOWCPI4 1,542SF I _ 2 2 2 7 11,494 SF •FW1 PLUS 2 BI1D000M 1,206 SF 1 1 1 1 a 4,851 SF GALA 2 BEDROW/DEN 1,830 SF I 7 2 2 7 12,810 SF 1 14O4EYCAISp 12 BEDROOM/DEN 1,582 SF 2_ _ _2 2 2 6 }p,73S sr n rr i LIBERTY '2 BEDROOM _ 0 0 2 2 I 8,1159F ROME BEAUTY :2 BEDROOM/DEN 2 2 2 1 7 • T 1,,73y SF - • SOUTHERN ROSE 72 BEDROOM/DEN 1,612 SF 1 I I 1 4 _ 43,44i SF SOUTHERN ROSE PLUS 2 BEDROOM 1,851 Sr'__ I _ _ . _ 2 _ 2 _ 4 _ 7:A4 iF-- 1 1 LEVEL FOUR SOUTHERN IKTS£SUN 2 8E 3000V�OEN 1.155 SF 3 3 7 T ^2 1 19,266.5E y -WASH1P70TON 26El1000IA I.310 SF- 1 1 I - 1 - 1 5,240 SF FLOOR PLAN WASHIFSOTON PLUS wI SUNROONI 2BEDR0OM 1,468 SF' 0 ' 2 9 I.. •;r' _._. 2 2,9368E • WASH1NGipH w!SUNNO[YJ 2 6600007:1 1198 SF 1 1 -1 - I 4 6,602 SF VORK _2 06000C 4 1,401 SF- 1 .0 . - 0 - 1 I i,40i'ST ' _ 1: IIIM42t P6ff7S 23 A 28 21 98 155 826 SF SITE r"LAN REVIEW 10/09/2019 PROGRESS UPDATE 11/19/2019 LOWER LEVEL LEVEL ONE LEVEL TWO LEVEL THREE,LEVEL FOUR • REVISED SUBMISSION 11/27/2019 REVISED SITE PLAN 07/22/2020 COMMON SPACE 0 SF 9,664 5E 1,000 SF 9 SF 6 SF 12J6A3 SF PEN INCEOENI LIVING 0 SF 43,609 SF 46,a35 SF 52,771 SF_ F2,826 SF 898,96.SF, PARKING _ 63,361 SF 9 SF 0 SF _ 0 SF 0 SF 5_3,391 SF _ _ 53,391 SF 53,553 SF 51,444 SF 52,771 SF 42,020 SF 253,179 SF r-1 I• 1 1 i 0 41 i iii IN_ d LEVEL FOUR FLOOR PLAN fa®asmIlo: 75372-19037 Q 111=301-0" I liambr. BCS CI BCS SHEET A2 .5 POPE A 12 ( I I I I F ( 1 S AR r. _ . 1 POPE ARCHITECTS + w TE 200 e_.11w ,r y MX OP 1295 BANDANA PAULLMN 553018-2735 �'^ L . - PROGRAMMING (651)642-9200 I FAX(651)642-1101 ' L�. .�1 J - -5 w.POPearch.o GINGLIAPON r 1 1 ``°°"�"S UNITED PROPERTIES .v _ • 'suFFoNDF.frY I rvwG --.' 1_-. " "` I: "' Ali ��� APPLEWOOD POINTE ` • - --L - ' -- ,.� OF APPLE VALLEY _i:'_ APPLE VALLEY, MN . - \:\\\< i' UNITED PROPERTIES - - r i UNIT MIX UNIT NAME UNIT TYPE AREA LEVEL 1 LEVEL LEVEL LEVEL4 TOTAL UNIT AREA ' •~` INDEPENDENT LIVING -. - - t BEBUFN 2 BEDROOM 1,3045E 2 2 2 _ FA 1 7 9,128SF BRAEBURN w+SINF8OCMI 2 BEDROOM_ - 1 1W SF 3 3 3 l 10 13,94o SF GOP,T1.IWD 2 BEDROOM 1,759 SF 2 2 P 4) - _ 1C,56s SF 12WM CRISPIN '2 BEDROOM 1,523 SF 2 2 _ 2 2 9 _ 12b9 SF FIRESIDE I.29EDR )WRE 612 N 1, SF • -1 2 2 _ 2 7 11 494 SF ,La FUJI PLUS 2 BE DROO/A 1.20E SF I 1 __ , I 4 4,824 5E GALA - .2 BEi)ROOd iaN i ma.SF 1 2 _ 2 -- 2 _7 12,810 SF 1.ip., N:144F• RI$P2 BEDRDOFIA7EN 1,582 SF 2 _ 7 2 7 - _ 12,736 SF I I LIBERTY 2 BEDROp1A .0 O I 2 2 i 6,145 SF ROME BEAUTY 2 1 90D 1F1[7�F// J DEN 2 _ 9 2 _ 1 7 11,230 SF 1 K++•:>•. I SOUTHERN ROSE 2 BEDROOM/DEN 1,612 SF 1 I 1 1 i 6,S F 46SF ' � I` M SOUTHERN ROSE PLUS 2BEDROO 1 As'SF_ _ 0 _I _ .0-- 2 2 4 7404 sF `` LEVEL THREESOUTHERN ROSE SUN 2 BEDROOM/DEN 1,7505E 3 3 7 2 Ti 19,250 SF WASHINGTON 2 BEDROOM 1,310SF 1 I ! i 4 045E FLOOR PLAN WASHINGTON PLUS w/SUNROOM 2 BEDROOM 1,468 SF _0 _ _ 2 y _i'. _ g P,p865F I. WASHINGTON w/SUNROOM 2 BEDROOM 1,408 SF 1 _ 1_ 1 I a 5,637 SF RK _ YO 2 BEDROOM 1,401 SF 1 0-_ L_�.-- I- -_.: I 1,401 SF 4 �S2(Ei47f 73 F 26 213 21 88 153,636 SF SITE PLAN REVIEW 10/09/2019 LOWER LEVEL LEVEL ONE LEVEL TWO LEVEL THREE LEVEL FOUR .:•vn. PROGRESS UPDATE 11/19/2019 ° REVISED SUBMISSION 11/27/2019 REVISED SITE PLAN 07/22/2020 COMMON SPACE 0 SF 9,884 5F 3,009 Sr. 0 Sr0 SF 12,893 SF 'INDEPENDENT LIVING 0 SF 43,669 SF 48,435 SF 52,771 SF 42,020 SF_186,895 SF i PARKING 53,391 SF 0 SF 0 SF 0 SF 0 SF 53,391 SF { 1. 53,391 SF 53,553 SF 51,444 SF 52,771 SF 42,020 5F 253,179 SF I T } 1 mialmm LEVEL THREE FLOOR PLAN _ elki 1, • Aamtyx 75372-19037 19 1 =301' " BCS atckdI) BCS SHEET A214 POPE A 12 I II I I l I I S POPE ARCHITECTS 1295 BANDANA BLVD N,SUITE 200 F sToai,cE ST PAUL,A (651)SS 10B-2735 isl ss< (651)642-9200 FAX 642-1101 PROGRAMMING w popeerch core CIRCULATION III ‘k\‘..../>.. • . [J-COMMON SPACE il UNITED PROPERTIES - ■GUEST UNIT APPLEWOOD POINTE 4R� 1INIERiallia _ .INDEPENDENT LIVING xa rg SUPPORT OF APPLE VALLEY APPLE VALLEY, MN s . Q . ' .>7110.44/):' .4:...' LOBBY UNITED PROPERTIES •assN. madl • 1 • J'� wO rn ki ! \. • ' \ "... • "If . • UNIT MIX P' UNIT NAME UNIT TYPE AREA LEVEL _LEVEL2 TLEVEL3 LEVEL4 TOTAL UNIT AREA INOEPENDENTLIVISO - . --__ --- -- / - -- - 9 --- I"� gRAVEPEBl1RN 2066100M 1204 SF 2 2 _ 2 _1 7 ,128 SF ! F GE 01AUFLN w'SLLNR00M 2 BEDRO .1 - 1,394 RF S 3 1 1 TO 13,940 SF •OaRTL4V4p 2 eR E� OG.M 1,59 SF 2 2 Z __ E 10,554 SF (.1462 5 2 L6PR00161 i383 SF._ 2 2 2 '$ • 8 • 12,664 SF " P 2 7 11,4945E 2' elev - FUSI PDE. 2BEDROOAV. 1,842 SF 1 - -2BE - 1 i 1 • 4 4,8245E FUJI PLUS 28EOROQIL��� _ 1�TA65F I _ - w°er --• - GALA ZBEDNOCMIOSM i,8385F I 2 2 2 .7 12,810 SF •-ICNEVCRISP 2 BEllR00AY0EN 1,592 SF 7 2 2 2 8 12,736 SF mi. -1 LIB ERTY 2 BE0H00M • --} — ar_ , _P 7 4 6,145 SF L_ ROUE BEAUTY 2 BOR0 EOh1i0EN 2 2 2 I 7 11,230 SF SOU[FiItN ROSE 7�L1EI.OF)1.OPEN - 1,612 SF 1 .. 1 I 1 4 6,446 SF LEVEL TWO SOUTHERN ROSE PLUS 2 BEGR0041 1.851 SF _` _ •O7:41111 ? i 7,404 SF II SOUTHERN ROSE SUN �2 8EDI1O0l8n6N 1 754 SF 3 3 _ 2 2 11 19,250 SF WASHINGTON 2BEDROOM t.310SF 1 1 1 1 •5,2465F , FLOOR PLAN WA51-IR4611:N PLUSYN SU1:R001A 2 BEDROOM 1 AM Sr 0 I. 2 2,936 SF • WASNNG ITOP4 W.Sl1NR()pFJ 2 BED 1 40fl 51 ROOM 1 1 4 5,632 SF 1 - YOR1i .2 BEDROOM 1 401 SF_ I • •0 " �, 1 1,401 SF k.sadRflnrs: ... --_- 23 75 75 21 90 153,836 SF I • SITE PLAN REVIEW i0l0912019 .-.- PROGRESS UPDATE 11/19/2019 LOWER LEVEL LEVEL ONE LEVEL TWO LEVEL THREE LEVEL FOUR �.• REVISED SUBMISSION 11/27/2019 REVISED SITE PLAN 07/22/2020 COMMON SPACE 0 SF 8,816•Sf a0985F 0 SF 0SF NDEP 1¢pc3.SF, r• ._I IENDENT LIVING OSP 48,8685E 45A2BSF $6.771 SF 42.400 1I6,145SF - ` • PARKING `A-.]i4$F 0-SF G5F LW05F 50.881£F 1. 53,3918E 53,553 SF 51,444 SF 52,771 SF 42,020 SF 253,17906 im r J L. , .- J • L, _i—J • immm LEVEL TWO FLOOR PLAN _ a1 75372-19037 _ 1 1) mr, BCS 01"=3D'=0" C7KIK BCS SHEET A2. 3 POPE A R I /1 I I h l I '• POPE ARCHITECTS 1295 BANDANA BLVD N,SUITE 200 �... 1.._ f STORAGE PROGRAMMING ST.PAUL,MN 55108-2735 .c - 1yl STOP ■ADMIN (651)642-9200 I FAX(651)642-1101 • .- • y 4--- •-':CIRCULATION www.popearch.com 1 , eN �1. COMMON SPACE w f - F'- - GUEST UNIT r +a "aI ■ UNITED PROPERTIES fr ii INDEPENDENT LIVING 1i _ hnua APPLEWOOD POINTE 1> cr•+1r }^�` : ,��.SUPPORT 24 _ OF APPLE VALLEY r APPLE VALLEY, MN . 4 IIMI . A ,;-.:4,...„.. ..__..d PV9 OWYIl �— Lin r� Y UNITED PROPERTIES OFF. CRAFT • J o 0 amm 0 0 I 0 UNIT MIX o / . I • � o . UNIT NAME _ UNIT TYPE AREA LEVEL 1 LEVEL Q .LEV_EL a (F.EL; 3'p7j1. UNIT AREA PACKAGE -1 - INDEPENDENT LIVING . BRAEBURN 2BEDROOM 1,304 SF 2 _ p it 1 7 9,innV BRAEBU wl RN 54NI1 BO M S S 6 O 1 394 SF 3 3 2 1_ 10 10,940 SF ''''., CORTLAND 21}T13ROOM 1.750 SF 2 _ 2 - _ 2 2 7 114945E K, . FUJI PLUS 28EDROG1 +,OBE SF 1 + I 1 4 i,g24 SF -•� GALA 2 BEDROOM/DEN 1.630 SF 1 2 _ 2 2 7' 12.610SF .mm HONEYCRISP 2 BEDROOM/DEN 1.592 SE 2 7 2 2 8 12,7.365E q LIBERTY 2BEDROOM 0�- _p• — 9 - 2 • 4 4.9 BS gF "ti^ 'I RO ,2jp ME BEAUTY 2 BEDROOM/DEN 2 2 _ 2 1 7 11 $F ! SOUTHERN ROSE 2BE0R46180EN 1,6125E 1 _ 1 _ �r i 1 4 S1Q Sf _SOUTHERN ROSE PLUS 2BEDROOM 1.65:SF .D O Y 2 2 a 7,194$F I A•A•y • r SOUTHERN ROSE SUN 2 BEDROOM/DEN 1,l50 SF 3 3 3 2 11 _ 19•2}OSF i LEVEL ONE WASHINGTON 2 BEDROOM 1,3165E 1 1 ,yr I 5.240 SF r FLOOR PLAN PLUS w/SUNROOM 2BECHIDOM 1,46!$F• 6 2 • p tl 2 2,936 SF WASHINGTON w/SUNROOM 28E0AO0 1461 SF 1-�_ ._ 1 T_I I S,fi32 SF ,VORK 2 BEDROOM 1 apt SF I L- a — C ,O 't.� I 1,d01 5F �5915 23 26 20 21 99 153,1336 SF I ?e" I ° SITE PLAN REVIEW 10/09/2019 LOWER LEVEL LEVEL ONE LEVEL TWO LEVEL THREE LEVEL FOUR - PROGRESS UPDATE 1 1/1 912 0 1 9 1 1 REVISED SUBMISSION 11/27/2019 •COMMON SPACE 089 4944 SF 3,0098F' DSF OSF 12,9935E L ' REVISED SITE PLAN 07/22/2020 INDEPENDENT LIVING BOB. 43,966 SF CLASS SF 442,771 SF 42,020 SF 1136,895 SF • PARKING 53,391 OP OSF 0BF 9SF 0SF 53,391 SF h 53,281 Sc 53,S53 SF 51.444 SF 52,771 91- 42.020 SF 953,179 SF 1 I I r # l _, 11 r J E m—1—.. .f�! , ► LEVEL ONE FLOOR PLAN : ■ I _. s r R1 75372-19037 BOS am2.7, BCS SHEET A2 .2 POPE •1 11 I I[ 1 i I 1 1 POPE ARCHITECTS 1295 BANDANA BLVD N,SUITE 200 ST.PAUL,MN 55108-2735 • ■ (651)642-9200 I FAX(651)642-1101 BLDG w 9 f� a ww.papearch.com STOR _ GARDEN PROGRAMMING www.popearch.com Yi�. j l I� + 'a r f 7 CIRCULATION UNITED PROPERTIES ` III T [ _ :: H0P65BVS ( 05F) 0 COMMON SPACE APPLEWOOD POINTE BIKE/-• i Lr b GARDEN STOR I ■ • I CjS'. ''�+1L - � � PARKING i + i I I I { .STAFF OF APPLE VALLEY a • if/ SUPPORT• APPLE VALLEY, MN I. • • • •,,,PARKINS .• •SPACE` • MECH 1f ■ ILO % t ♦ 1.MAINT •�----RES CAR WASH - ■ � 0/4 OFFICE-� STOR 8 BIKE REPAIR _ I 1 y • tik.• ---ELEV \ \\ LOBBY WATER UNITED PROPERTIES -TRASH I �- TRASH ' ♦ STAGING ♦ ' / RESIDENT /15 STORAGE • / UNIT MIX •11 • UNIT NAME UNR TYPE AREA 1EVEL 1 LEY•EL 2 - LEVER LEVEL 4 TOTAL UNIT AREA 1 •i INL]E'YEHOENRLIYING • -- - .. URAFELIRN 213EGROOM 1,304 SF 2 -.2 _ 2 I 7 9,17E SF BRAEAURN wl$UFBTOOM 29E646 1, 9 SF 3 2 3 ' 1v7 13,94o SF Hs 00R11.ANO 2SEOOM 34 R170M 1 5F _,7S9 SF 2 .2 2 :a ! 10,S51 •GRISPIN 2 9EOROOM 1,993 SF 2 2 2 7 e 12354 SF I . I FIRESIDE 2EEOROPLV�E13 !.642`rF ! 2 _ 2 2 _ 7 11,1995E ELEV • . BE0ROOt9 !Lads 5f I 1 I 1 4 4,624 SF LOBBV ' HF CALA •x 6EOROONAENI 1•630 SF. I 2 i 2 7 1231535F RQNEYCRCSP 2 BED M1FIO ROOEN 1.592SF 2 2 2 _ 2 8 17,7365E TRASH • OBE RFY 2SE OROOM 0"" .__ 0,_ 1- 2 2. - 4 3.I45 SF 1101,1E BEAUTY 2 9EDROO55OEN 2 2 __ 2 I 7 1$,231 SF - SOIJTHE RN BE ROSE 2DROOAMI.Ek 1,6125E I 1 I 1 4 6,44E SF "SOIXTHEBIA ROBB PLUS 29E080(M • 1.E51 SF� " ..17 1 -_:j .; 2 • '2 . 4 1,idi3F - • LOWER LEVEL sou.IERN ROSE BUN 3 8 .'1DE!'1 EDHD 1.750 SF 3 3 1 2 11 19.7503F iWASHINDTON 7BEORO3BA Laic SF 1 1 I I i 5,240 SF jf FLOOR PLAN .VPAS4ii14GTON PLUS W)SUNRGOM a BE BAOOF/ 1,463 5F• __ 9 2 L. Via.• 'a :G_ I 2.935 Sc — 1yABHBIGID MSLINROCM aREDROOM I ABA3F� 1 1 1 I ! 5.0325E Illi •faAri •2 BEOR00M 1,401 6F 1 1 �i iX.=::=i1T•:�'L': -_- 1.401 sr kanad§ww: 23 4. 4 21 9! 155.3955E • ' SITE PLAN REVIEW 10/09/2019 PROGRESS UPDATE 11/19/2019 LOWER LEVEL'LEVEL ONE LEVEL TWO LEVEL THREE LEVEL FOUR --•-- - - REVISED SUBMISSION 11/27/2019 — REVISED SITE PLAN 07/22/2020 LOMMG5 SPACE 8SF 9,5a4 SF 300E Sr 0SF SSP IxaB35f_ .. .. I00EFENOENTL NANG 363 43.5683E 45,436.5E 52,771 Sf 4.3,9303F. 1EEJ32S.SF "..-. ..- - PARKING 53.3E1 BF 05F 09F a 090 _"S3,Sli SF: ■ 53,3E1 BF 53,553 SE 51,514SF 52-771 SF 42,220.59 753:1"RSF 10.011 - --- — - -4 15 LOWER LEVEL FLOOR PLAN f9IISS1h: 75372-19037 — — )'I BCS 0- 1" =30-0" air, BCS IMM SHEET A2 . 1 U J J J m cc; LEGEND as I o oco .o — — PROPERTY LINE O O o H co Q Q RETAINING WALL N .- N 0 N O O N- I PROPOSED CURB AND GUTTER Q QJ o I H w H u) 0 co 0 � w _• U w > o fir, r, E IY �- — — _ —x� EXISTING PROPERTY LINE U U Jo PROPOSED OFF SITE I I — — — — — �' --x___ * a IMPROVEMENTS;TO BE I _ _ —-- COORDINATED WITH I — — — — — _ _ �_ c CITY AND COUNTY I * I 0 _ — — — X� „ 583�43'55"E -�=- .69Z8 —X=x m L � � � — — — ��x—x I _ , -- — x _�_ x-- =----x— ........ T Z -a IF I — _ x x=x _ c=6 I — — _ _ _ X=x_x_x_X_ < < - - -' — / ` ' x O Z �q o I ri 1 I I 1 �_ I x J a I I ¢, . Q @ I ! 0 x U 0 I I o _. a• _ (.9 = a: yr .N I II ko Nt Ili >% § R Lii 2 IL 'DONOTENTERSIGNAGE SENIORHOUSING -� / Clij —CO BUILDING `,c�, ,,, PROPOSED RIGHT-IN I I L — — — I I I GARAGE ENTRANCE FIRE HYDRANT LEVEL 1:990.0 ? I '� ACCESS ONLY e--1-1 COVERAGE x Y LEVEL B:979 LEVEL B:979.0 ` / I I 49.08 °' n 1 (300'RADIUS) I / / E N IA M! MI WIN-.NM Illiir PROPOSED 2"DOMESTIC WATER SERVICE � � R � / _ IDr t� \ RP OPOSED "FIRE WATER SERVICE I I I di o O§ _o_ p"'% -----I '--------0- ------------- ' */*/* ----- ---- __ I111. IFM--. �� ::hg::: o i \ I e— O o of 1\ o? il I I \- �/ ... MAIN ENTRANCE �� --- ) --- o LEVEL 1:9904 " B I 1 PROPOSED RIGHT TURN LANE. `� iiir H `,�� IL I _at o ' o TO BE COORDINATED WITH i/ �C� �kiftif/ PROPOSED FIRE HYDRANT o - — �- ® ® °�� � m o�, O O O w . .7:72:770.72,11 ,i, !oh- � LOT 1 m CITY AND COUNTY I p p CO 11 a I ��� �� �� � I I I I I I I �l � • 3 � �n� o � Y o L o I x 12.92 20.00 W = ` '�, 'NO PARKING THIS SIDE OF Ili O x a < w IY p w z �� \ �� STREET'AND'FIRE LANE'SIGNAGE o N TOWN HOUSE ,\ I ® I Smeal Platform RM 100ft I xlili! o LEVEL B:965.0 TOWN HOUSE \ PROPOSED PARKING \' /� z xg N 4./ feet = � � _ LEVEL 1:978.0 \ LEVEL B: 0 PROPOSED FIRE LANE; PROVIDE / x Width 8.33 pct Q Z N N 968 / F FIRE LANE'PAINTING AND SIGNAGE • ` I J z :31 = 6 0 I TOWN HOUSE v �� \ �� Track 7.83 m o LEVEL 1:980.0 r\ �� Lock to Lock Time 6.000 E o ? z w ww QC7z H w LEVEL B:970.0 = a .- Q I I A��' v v �� x Steering Angle : 48.0 _ �, w o o TOWN HOUSE �� / f, ti \ % � ��I FIRE HYDRANT I I z W W p cO LEVEL 1:982.5 PROPOSED I CO G J J U o- r i `: \\ PRETREATMENT (300'RADIUS) I W o N O= 4 LEVEL B:972.5 Itk‘-0 ` FOREBAY AREA I o w o \ Ico O N fn Q o O I �� \ Iti" THE VEHICLE MANEUVERINGS IDENTIFIED ON THIS PLAN Q o Q w m o J I \ "" ,.�� NO PARKING THIS I WERE PREPARED USING AUTOTURN SOFTWARE AND = r O w Z z Y EXISTING I OUTLOT A TOWN HOUSE ' \' SIDE OF STREET AND x DOES NOT NECESSARILY REPRESENT ACTUAL Y Q v0�i a w — PROPERTY LINE LEVEL 1:983.5 ;��, s'FIRE LANE'SIGNAGE CONDITIONS NOR DOES IT ACCOUNT FOR EXTERNAL o o (� W LEVEL B:973.5 " \ — I FACTORS. THIS ANALYSIS SHOULD NOT BE USED AS THE U �' \ i - x SOLE BASIS FOR THE CLIENT'S DECISION MAKING U o Q ♦ /L ' I • 0 i n �` I I r LEVEL B:974.0 / I CO 111 , „ ),,‘,, \ r r r r , x T / � � � � 0 Z U) o I � rrrr TOWNHOUSE j I � rrrrrr / / LEVEL 1:984.5 I- p;! I a 17_1— rrrrrr LEVEL B: rrrrrr PROPOSE i Q c I I r r r r r r ' I I I n l E HYDRANT x ■ I a— 4� '- PROPOSED STORMWATER \ ,�,' x I I MANAGEMENT AREA / i�al� � Z- 2\ IIS/11I1 I x o IX �� I rrrrrr �A ��� I Z x H , / , / , / t 1.1. , / , / z_____/__.._/ 0\ N. II I I x II_ II I I PROPOSED I ' ETREAOTMENT Q I IL' -- PROPERTYLINE IxAREAREDICATED / / — I xJ III I PROPOSED PROPERTY LINE - - J L \ r Z r Ji O H — — — — — — — — — — PROPOSED RIGHT e ° j® I — TURN LANE.TO BE U _ COORDINATED WITH ii II ';I 11 FI - - - - - - - - _ N89'35'09"E - - - - - - - - - _ - - \ - - CITY AND COUNTY O O J ,� � 690.23 PROPOSED RIGHT-IN/ I < o `� Milj �� RIGHT OUT ACCESS PER CITY 0 LL 0 Q EXISTING \\\ • PROPERTY LINE -- cl— . (.., ® — �� STANDARD DETAIL STR-5 A/ ___ ________ , s),_ --- ___ ---- - --- - --- - _ / \ Z a Z a U s — -- O o 0 1�"`rq'�' NORTH a �I Fir---------- W a L ------------------------------------ , C , m1_II .4�� a J Cl. < aU. GRAPHIC SCALE IN FEET Z a 0 > ROAD PROPOSED OFF SITE 0 20 40 80 _ a W o IMPROVEMENTS;TO BE _1 0 COORDINATED WITH _ a JI E CITY AND COUNTY J Q U o llJ SHEET NUMBER Y a. C401 LIU J J J m cci LEGEND o 0 .o — — — — PROPERTY LINE o 0 0 Lij c6 N N r N N- N- < Qn r — — _ L EXISTING PROPERTY LINE ENTRANCE VEHICULAR MANEUVERING(FROM N,S,E,&W) 0 c PROPOSED OFF SITE I — — — — — — 9'--x_ 0 o _ EXIT VEHICULAR MANEUVERING(TO N,S,E,&W) IMPROVEMENTS;TO BE I _ _ '��x_ o COORDINATED WITH — — — — x— S83'4 I CITY AND COUNTY I — — — — — __—� _�3'55"E _ '� --x TRAFFIC DIRECTION a) — — 692$L—X�X_x—x J J L — — — — _ x—x_=—x _ Y - - _ _ _ IIF I t — o I — X — x_X_ X X x — v) z 15 I -X X x m Ur m O co I —�=X_ x1f z I —0- - - - x�—X_x C o I - - - - - - -_X—x—x— w — H w H Ct .5 I — o '0I U U U I I r 1 I I� I x C I J I0 ; I Lt:*,14:.,,,..,",C x co q . iil DO NOT ENTER'SIGNAGE SENIOR HOUSING I I x r 1 x u) I----Th .11 )/1,0, 72-1-tv, 1r t 4, 4 I BUILDINGl..- ei, �n Y PROPOSED RIGHT-IN I L — _ — I I 1 t 0CJ ACCESS ONLY 6_d GARAGE ENTRANCE LEVEL 1:990.0 i X z z LEVEL B:979 LEVEL B:979.0 - g D 51 I w 2=� x I m II co I cti = Q 5 CoI a r. r n co fn Z C ./ ` I I- r �l� I I Q o o i \ i i IN p ,— c MAIN ENTRANCEco I Q Uj ir> • m / / � \.� \ \ �\ o LEVEL 1:990 i >11114 u) ui o PROPOSED RIGHT TURN LANE. t ` /` \ \ x O Y t TO BE COORDINATED WITH • �/ J $ JOT1 O } w = co CITY AND COUNTY I ` \ ,�\ 4.e. J aI \ ilL I ijcs) c~i�3I x \ \ I I I I I I I I° NO PARKING THIS SIDE OF0 II TREET'AND'FIRELANE'SIGNAGE TOWN HOUSEI I I I I I I IOh mIF LEVEL 1:975.0 No x LEVEL B:965.0 Z ilj() o TOWN HOUSE \ \ LEVEL 1:978.0 \ PROPOSED FIRE LANE; PROVIDE `� / \ I LEVEL B:968.0 \ Ni.. ‘ O I #4** FIRE LANE'PAINTING AND SIGNAGE 0 o TOWN HOUSE \ —' \ F x } 0 N I LEVEL 1:980.0 \ r r\ op �O o E ° Z I w LEVEL B:970.0 \ r �. \ \ w rn O v N -`n r ? 1I W o (n Cn Q Co i i x co v LU a c° 0 PROPOSED F Q cn O ~ Y m o �� TOWN HOUSE \ r r x z a j = a c o I I o r � LEVEL 1:982.5 \ \ I I � aw � � w o N E FOREBAY AREA I I = 1- a a O N Z O ° �- LEVEL B.972.5 \ x u) p co F co p Q Z U O r r 1- F Q 2 2 71 N 2a \ E O iI \ �r r i Q015 www p m ° I ` OUTLOT A y�-� 'NO PARKING THIS • ��,xfX g‘,_ N `1 EXISTING TOWN HOUSE SIDE OF STREET'AND F z o g cfl C21- N m f Ad 1 PROPERTY LINE LEVEL 1:983.5 FIRE LANE'SIGNAGEesi? w O i p z LEVEL6:973.5 �\ mU� QwO o I CO O ZZ Ed \ wW = aw =Z _ Q w a I �� \ \ �. o x _ <nwrw _ p H TOWN HOUSE `� z U 0 m CT) co I ._/ ------,..6 LEVEL 1:984.0 \ /> Tr I J J LEVEL B:974.0 / U o O O r r � -) o w o (n I I r r� \ O cLt oo c� cn } Q ° I I r r r r I co a_ O a 2 Q p } m z 2 w z Z Y J r r r r Q o N w m o r r r r TOWN HOUSE I r r r r r i \ LEVEL 1:984.5 �\ I Y v w = _ r r r r r r LEVEL B:974.5 co p p 0 in co r r r r r r v I rrrrrr ,t t J \ U o PROPOSED STORMWATER \ \ = Q 2" MANAGEMENT AREA / / \ w Q I 1CD — — — � � � � � � �J 7 , ttr► rr _, . - I DC Z 0 I , � � � W ,� _ a Ct (n o PROPOSED PROPOSED / PRETREATMENT IlkI -PROPOSED 25' (---/__/ ` aC �i PROPERTY LINE cn > F__. AREA E . I DEDICATED � � � � I RIGHT-OF-WAY _ J I_ _ \, W c I PROPOSED PROPERTY LINE T — — — — —_ \ - — I u Q _ I m — — — — — — — — — — — — \ PROPOSED RIGHT-IN/ Z O e �® r EXISTING TURN OLANEE.TO BE Q RIGHT-OUT ACCESS W N °�- 4) 1 1 4 . 1 PROPERTY LINE — — — — — — — — — I COORDINATED WITH > < 0 0 ° )f/f// //A''---------"---"" — — f — _ _ — _ _ N89'35'09"E _ _ _ _ _ \ 1 CITY AND COUNTY 690.23 >+ E I I 0 2 1 CiLgi ..._ c3 c Z ��� Z -L-• -c, t .1_ 4' -41-- ..4- ..4- ..4- ...4_ ..--- (........0% UJ .--0...-4 .10 _� 0 � PROPOSED OFF SITE� � z ROAD IMPROVEMENTS;TO BE OceW COORDINATED WITH LL Q O 0 = 0_ n CITY AND COUNTY H/k 0 0 > Q W I.f� co cn co O W W 1 41 I t 0 Z 0 J a a a WZ CI- ° NORTH W a a = �I J Q aLLJ L O. I + Q a > CD GRAPHIC SCALE IN FEET Z a 0 j o 0 20 40 80 LLJ w 2 a -J I � J Q IJJ SHEET NUMBER 11 Y EX 1 8/27/2020 APPLEWOOD POINTE SENIORS CO-OP APPLE VALLEY CITY COUNCIL AUGUST 27, 2020 MEETING Apple Valley APPLEWOOD POINTE SENIORS CO-OP REQUEST FOR: 1. Rezoning from "M-6A" (Multi-Family Residential/ 6-12 Units Per Acre) to "PD" (Planned Development) 2. Subdivision by plat to create one lot and one outlot 3. Site Plan/Building Permit Authorization to allow for a 3-4 story/98 unit seniors co-op building on 7.46 acres APpVallley 1 8/27/2020 LOCATION MAP _ir ,' ' VALYWOO ' LEBANON iti, s _ GOLF COURSE HILLS PARK . ' At' ,o7 • ate, t Imii,44+/. by a 4 3 BRIAR KNOLL " ' �,f `iv. r ) 1 1' (HUNTINGTON PARK d Jr- ):: +. rD-/- e ti :Al !I, a. Air Cook � - 1 YN• 2040 COMP PLAN MAP CD r P SITE P o ____A_ MD / ,-,_) ,top- // 1\4` , ..:%fII nil TI, Ilt. 013 Mr, :Iwo gir -k. ������ �1��A �� _-", DI Ap Valley "MD"(Medium Density Residential/6-12 Units Per Acre 2 8/27/2020 ZONING MAP SITE 7 4øY, "' tot milli I M Ow "M-6A"(Multi-Family Residential/6-12 Units Per Acre) COMP PLAN AND ZONING HISTORY Comprehensive Plan Land Use Designations • 1972—"LD" (Low Density Residential) • 2010- "R III"—(Mixed Residential/6-12 units per acre) • 2020—"MIX" (Mixed Use) • 2030—"MIX" (Mixed Use) • 2040—"MD" (Medium Density Residential/6-12 units per acre) Zoning • 1969—Agriculture • 1990—"M-6A" (Multiple Family Res./6-12 units per acre) Apple., Valley 8/27/2020 EXISTING CONDITIONS - 7- - j r a Iv '. , =� i -.-_ _ _._. �. °� PRELIMINARY PLAT ?REUMINANTPIAT """ „...,. I - ;Jam._ - t MST ----_-:- ,+Y=5 ' ' —_�.__.-- it - - �„ A/' ■ ..—_—�_—_ II _ .-.- --. __— lA R1 4 8/27/2020 SITE PLAN ..,.. , -1 ; . :-- 1-7.- E:::=r — - — am=-- -,5 , 'F-7„ ---_----f-L—_ .„(----- - -=:"-- -- -.- ::-- - -----•-,e-- ---- -- - -t‘. a -.------ (T..,-=— • . _,. • -, --- --, 1-- .. i a__ . \ 4 • , -144-2,..tom __. f--- A= ....-----:----...=--.. -- E= _± -II ilk : i --'--..._ •a.: mi,.......... 01:11 .,\ i, -- == 1 1 J 1 '‘ . ..a* N . 1,,ilk .: ".•;.;,, ._._ ---- , !:-..IN !rf "r 'N ''-,_:.'..:=1 ,- )arkeir- Aii • _,_ __ • !I p,E - . 1 i trIT t\,'. '•• ,-., .4i.A.,4/0".- ,I _ 40., •• -i,-._,\,. - • •ro , I l-- --- 1 =---7.— i • -, - irlfr\ -''',•--.„ .- . ----. —--.....—... . . --- - . . --- -,---77-.•„ rm.-4111,'',14;, : ..,M1 ;-- L...'Hi Et.1.,„=" •:., . _ ,,,,,. 4eV, .7...- 1: '--4_-_2_1:Ii li I ..ank-r....... a 1 I L 11 CT-f•R='-\ \•,, . —._ --=z 11 . 1 -9...-,..,......., NV 1, .. [1 .S.... dr .-'= ,•..,-.-----. ilim...--•: -T ---\-- o--z- --u— - . .•-•_:-T. •-' '..i ....... -- T_ ..7.7_• ". 7: , --• --- : ' WLXA1211--T t ?Ili .1 P=111.1.11 1 . -- 1 --W,- OFFSITE IMPROVEMENTS PLAN T---i- -\--- — - ,- -- - \11 , . ' ' :-: '''..7 - •-''' ---- I IL .... ,...... . .___ 7 tof,g-- 1.i. r____.------__-:----, - ,1 r ----- ------' ---- w • ,r. iliiiiiii • iliiiiirili Iti di'4' ,i11,1' r 1 !E:iu : irpo . .... ''..'w=7_!...__ -..._._....___, • 1151• i I[I 1ni ' [-i— Deo Th'i'' • _TLIF_I%-='--, ---7-,--: 11. . ------ _.- --- 97D 990 999 1 i 1 '_ 1 0 930 939 990 099 104 iii I 4 9 : i tiiiiiiiiii • i 7: 5 8/27/2020 GRADING PLAN ...... , ... I ''':'=m'. .. ---------- ------"- ----4=-;:-- ",?:-- ;;I:"•• E ==.___---- 1 [ ,,.-,-.:_____- --- ____------__-.-m.:-•Z._ ."----I, ---..:-,,-4.— -171- 4.7,—,_,.=:--... r ..-:,- r• w-•••1-- '11111.1111E-Vma"-"__*1‘ L ':,-• :;.; ......- ----- .:-._._.• .._:,•ix•- %.,.._.,,..• ,..-----•,.,_--- ,,..„...- -=-= - •- ••,,ivt..-..."! _ - ' ., . , --:m— •- . • '7}.‘'..-, == •.: - -- ' r--t .‘f..,' 41/t k...=:-_, -.-.4--,------ i.• • • I •'..'r-•7•:Z:L,_-,-."--7 .• --. - .- .klikItQ.:.:- 1!1' 'T.. -ii5i•e,-- . 1-,11.;11:1.4**1-..--V400 'T:L•_.._: Z.1 -1 ,41_1',...,70. - '.r..kVi' i,V41-1-f-: .---3-41,__. •-... i7:i..,'..alqh-.M.;•;,1 .:'74-.,/ *• ' •- -";.! ht-itrukte-27 -7,7iiy.. • ••;'• *IF • .7, , AI 61. ...1 ".'. 1 Zi 1115 ...., ,,,w• --—•=---—- 16. I e I -.:.,—.'—'---=.......=—..=• 1! ----- ,..—--r1111111,;""""-SIT1 —:-:.-- ••'..--. - ""' - ' g OR -... ' ,-.',,W.,.E.&16. N,\. .,..i_,-. :‘•,Irt: ,t1, y,/:.--_-,-,f,-...„, '-%. 4140,.\-..‘ p.• ' iljr.t -------- • 'i!.7. • • ''-w- F4P.\\ ii Tv- ...i.ilot._.. \ .....".1 A- .- ?-='•:•••7_gf .,L=-.E,,-,::‘, 40 , • - Iiiik-'•21-:4 1 - • -, ,---=',,,. ..---,:._-='-__.-_•.r•_-4 1! .. , ^f..pot.._.:- , ,:•:.1?--:, _..e• r " / - k \ l• \.‘ ' •.. Ink :i•_••••'.. ,• •• •-•-•-*•••• X.*or*?*4)',..;,...- -":•.;:iii.'. .../..-•. i . ••i••• ... ....----,-....„.. .-^-..- •••. -. .1- •-• .._ ..-*I.I 1 I •••••••••••• 1 1 I 1 1. .- '.-.4'7' .0...4—r‹<atliggarili 106..,1.-".,--,.-- ___,..,........ I: -----,-..__-,_.:_,..... .7,=_,-.._—__,-..... -,-..--,,,,, L...-.7,.,—.. • = .=-.., ...._ ..... ..._ ......... . 1 ,! -mi---• g _.,;._ UTILITY PLAN 1 .1 , : F:_-_-_,.--_------__----_-_„---,:._„_,--,:,--- , 1 .----.,•,.-1 .7, :•_ • i . -:-• __... • 1 :-I*/': • .. .. .,, _ ••••'‘..-"-_,......-1; , _ r-_/-- -- -• 11 1Piffm-g4. -) ,1 ! I- )i •it_ -.......__ . ...__ .pr _, it , 1 .: =-'_,_'__=.L=.-- . ......-- ._ :: "'""i--• . I 7''-.,pa•-Za.. .ktiminzilzMAIIItp 1:7-.___"\I.k . --I . • . . - .:--- , ! ...,4:,--,-,-„,_ _. ._..,._____ _.__.(e•It. mo ,,,.•N i -- •-•':-. - ' - t t-I -"El*:•4":7--,•••41!*,-. —741-. lk. 1 •_ _ _._. ._.• di• , , _ II 21-4 21;-.- .T.T. ..... 4.‘, • iti + 11 !_ .._. —, - --• = -1-"': •- 1:P.X.;%% •_ .._. = * 1-• 7• i 1 ..„. _-, , 7...... .,.........7.,,,.i... F .,..- \ \., ,ip.0-.,4, • , 1 - :.I., — „-:..., -..i. ,.. -.....__ 10.—&-.•-=1 .------ ;, . ,,,..__.. _ .__.___—,._.„-.--,-,.___...,:.____,,.. ,..7.: 0 a.-==.• s.,, ...:, ------- .--=-= ------ ,:pogi•k••-••!__ ' t g I -. ..L...-7.-E-.• . a-4----- -•..7, „-.,,,--_•• ..-----...----- •==:----,-••----:- E , . frf.T-.7'=-7"-; .-- -'1•7---7-'- __..-:-...,_-_.: 1_,•.. ------- I • 7,,-.1 .!,-_,F2-._ •,:111-,:,.. ..72:. -6-ye.-k-.407,..;.. ••,. -_•_.•-..- 6 8/27/2020 TREE INVENTORY , ,....,..,..... __________ np, ,,", '1_11.7. -', e '-----,.. ....-_-r-, - 1 )0,- --— - 0,0'44 ------. ' -- 1- 7-:...=--.....-=--..,.7• . L ,.,-}... - _•=, 1 - •• ii. :111b\N ,.., I r .l ..-__ _ 1 --,..h,, •... ' 11 i'ji' i."-- ---- MPIP- zip- ... 1 _ At ''FI 1 ..1 t. •I..r' . oE III • 4 -'- ..."-- *PAL ' 4 . . 11;1„ _.1 Ell'` FMR 11 I . 1.•-•a'''`-- •,,Lz j ) i• . I* „.„ . 41 """"'. ii., 0 /I 1 -1. - 43- 11 -- .._--- t 11 C - i Mil LANDSCAPE PLAN _.,..._. = ,.,., .........._ ___ii.. ..., __ ill,', ..e',#'1-/-",;-,--••4----,,-- /-7 '. ___- . -J 9 ,E. n° - Z. V '3 ir.4.,414...••........, §---==== tiil , F.,- - -f-4--,..i.f-- • _ - . AO:" e'•!7:, — I ) •iii,/,.' - -._ ... .- - /. ' R. i , - - t t •- 1 :-- 11 . .. .-. .,,, „.,,, , ] v. -3:- ) 5'4'4: ii‘4'4.'\\,‘,'.' -''''' i'!.'•,\\ii 7-= 1: - ,i'li' lill'-- ,.., ire ...-,:.N..." I 47) -••da 1 If 7.:'..5.V.,... ..c10. ..-7'.4.-4•:,-,_71 )1F'Al r ,.....' Alk• ,..9.0,..r..'-11111.........'" A,- S • 'ti'''- gq.,_ ",:_s.ft. —.4._:,• w- .6 iLT7T-ILisc' 4 ' —'— •— - -- -' - A" 4166:.•,# ) _-.= ! 1, i — — ---- - - .•-•--- -..-ar "_r v—- -—.--•••—•unralkliS ROAD 7 8/27/2020 FOUNDATION PLANTING PLAN , , „........_ , rr,f07'AP,---'-•----. . .- A,.. 2.......2.32__. . ir,. -,.,--.--7-=-=-- * :•.1.7 - ...... it".2,;••,:70. --_ _ _ ;•11 ....M..,----..— — ie. b..e -N.N.,.liP ... 411,-....•t q:•!.... .74 , . • -- •-' •-- 414X.,ff 1111P - -.T. ,m_..... Er.• '- 1 .:. , • ) ;11..i •J . elle 0 '':' :I.:::'''' dd • • • =.... id ,.'. 47/7"'?/..,•.' ' ' '44•1:*''''''''''' )C; e ' ) ...: I 11:: =.' =... r ' Ii '‘', ' 'L. .' 11 I ••• L I III = = • I , N\ jr"Z• ' It I •L.•' I ' 7 ; q. 'IP\ .“ '1' i til'V .••• •M...•7.• .... i s_„__ _..,,_.___ . _ •,__ „„ ,, L-2— --= -,' I E =1111 t 1 OFFSITE VEHICLE MANEUVERING UM .r... -- ...... —.....-...-• -- --- ---------_. hil . .s_ . . ....._ 7 :r1 , 1 1 —.___.:. "":--.-ER, '. ''' •1111 l' E II ' • 1 14 1 er7F.,•0 -NL"' , ;1 + i 11 •-- ----- '''''' \• .....,....... il 1 I f 1 I 4 I I I 1 I WI 14 I 1 I \ & \ 1 11'1'111 i ,L Y i.. — .— .....- .....- ....- _ .... _..:4_ _. _k.l'—.. ...... I I • §eilj 1j ,1 .,1.( . !illil. 11 , • g4, 1-..—. iga : .3 g:,, 8 8/27/2020 FIRE ACCESS PLAN 1 ...... '_ _ r---"--•...---1-•-•':„.. ..;:-..--- 7- ----- - =- 4 4 c I Vill id i :' oillikanwhi- - ---.41;Ni , 1414 -,---T 1 iti--:_ ••••' r..---,..,, =,.. - -,, ,.. ..., ___.,. ]-- s2 ,fe",>, ,,,414i. .....,__ • -,_.-7. . I II III _-,.i E—:'--• ".\ , .,, ti , 1 c..- ."—= • — .\4i ii' €. -f I 1 g I t ill, 1 i . ..... _ •ump=mesin= . / !_.....j r. , rt ..... LIGHTING PLAN 11"'"Ir If, . . 41 a * . ----'-- — , . • .._, , .... ..,.., ... ! — .i 1I ill 1 # • - c.,.. .., - , iV i . , ,. ....,„ - E.,L--rtskm-:=-3••••-• _ %.=14.,•7,...1-4-4=ags - .• _..-= 4.K.04431,1t4vs NAL 9 8/27/2020 BUILDING ELEVATIONS ...ram.. - UiIEOPAo•FAIE9 Via,,,..... AAREMLYEAEpfli r..., "`y"W Clrw. ' • OEAMEYILIEY +F• M••w .~ &ME YYIEY.W Wm nOVP• ftIP • I L.L. ..'q.l•l LIP' tH• /A*CLEYAIq 4 I- r.• v Wr1 . . W " � -.fir f1� , fir' I� aI " "MIN" A3.1 BUILDING ELELVATIONS AND PERSPECTIVE _NM , .1=2--E1• 'F'' -' 1-N-." • AYIEP KONR,E5 ,PRIOYPLE/{IE OF APR YALU, 4-AI YkHr MI pdMineligal agin Ill 10 8/27/2020 BUILDING PERSPECTIVES - !. oF .. 1 -- I OF ANtE Miff , ql? !rid .I., - I 1 1 ...., I I , iiri 11 1!in 7 , 4,...&:_c, , FIRMILITMl 1 LLL r. 9`f new 91.~ ..!� I i 1 _ a- -a w.,d,..„,...n. A3.3 BUILDING PERSPECTIVES t POPE I 1 1!EYIAP�„ �. W z WIDOW POW APPLE VALLEY 1 Mri -A raw ' REM 1.101•E FIN 111, w,a ma.!mbar ,•.. A3.4 11 8/27/2020 SITE/SECTION REFERENCE PLAN . v. ve v l 1 i • o�EmES FMSE�WtEI' • a:.--.„,.. /1 • .: . 4: ........... �y.�y u+u Mil,.NI 1 L— �yR UPI . — — A1.1 SITE SECTIONS Sa,r SfC,NAr-tea _ VIE SECTUNC Wet,Orr - F I m. mem mama MEM VrE SEcmM S-arr ea rs...1 W..1 + I wrE BCL EM.-r,�vq iww em w A1.2 12 8/27/2020 SITE IMAGES FiDC.E • • . . . . • • •• LlITUFfrPf RUE& WPIPPCODKodrE . •4rn. „ -„ APKEWEIET !PPLE vALLer idn . . • • WOE • • .• . • Al.3 SITE IMAGES POPE • . • . _• . • • • • Lk FCC...Y(01,U. EncoL1POWL APRE VOLLE., pirtfr' RPM 41, • I * . . . - . YEW OM I...0•11SMPOTA030 CI 0 ..i.:*..t4;40.e• • • • • • •7 • • ,. -••-•• • • - • . A1.4 13 8/27/2020 SITE IMAGES yq 7 [�pPOFifF Er °All • - - r /A EVWE_,�IN op T k • Iraira OWE • 400.t8,1«OM,nE•114.11....,n.!par Al.5 SITE IMAGES -....,,e_ OF PRE WILD a - - ,rNE YuiEY.1M =TX. K 0 i • 14 8/27/2020 TRAFFIC COUNTS Table 1—Trip Generation Land Use Description ITE Intensity/ Daily AM Peak Hour PM Peak Hour — Code Units In Out Total In , Out Total Multifamily Housing— 220 7 Units 52 1 2 3 3 1 4 Low Rise Senior Adult Housing 252 98 Units 364 7 13 20 14 11 25 TOTAL 416 8 15 23 17 12 29 TRIP DISTRIBUTION MAP �, � 49:41i : a r A„R, irea.. Rit p. l 4. t ^�, +LEGEND I .., 1 m Kimley»Horrt EXHIBIT TRIP DISTRIBUTION 6 ASSIGNMENT 15 8/27/2020 TRAVEL TIME AND DISTANCE MAP �, �• YCAWr.w Retl.rx --a- �. t. H. +.� � w � .e.etfime-90.YcoiMr PI 3.4. 41014 L T v .!1 'ill a i'+4 � '. -<., :« I. . ',is" ; T0, Kimley»)Horn EXHIBIT] TRAVEL TIME l DISTANCE PROXIMITY TO RETAIL LEGEND A' .r.VIAPIP: ' • ` r; .. ..ra' : _ 1 . f-J i., : - ..• �, 1. EkHKuT 1 Kim:ey>>Horn PROXIMRT TO RETAIL 16 8/27/2020 PUBLIC HEARING COMMENTS The public hearing for this request was held on November 6,2019. The hearing was opened,comments were taken and the hearing was closed. Several comments and concerns were raised regarding the impact this development will have on traffic in the area. • Potential cut through traffic in the Huntington neighborhood The applicant has submitted information regarding potential cut through traffic in the neighborhood,which is included with this report. • U-turns at Pilot Knob Road/McAndrews Road intersection.The applicant has provided a traffic memorandum that addresses the first two points. • Sightlines along McAndrews Road The sightline concern and U-turn movements were taken into consideration by Dakota County during their review and recommendations. PUBLIC HEARING COMMENTS Comments were received regarding the density of the project. The property is currently zoned M-6A(Multi-Family Residential),which allows for a density of 6 to 12 units per acre.The density being proposed is consistent with the current zoning. Comments were received regarding the lack of trails going northbound on Pilot Knob Road nor eastbound on McAndrews Road. Pathway sections will be constructed along the roadway sections that abut the subject property. Comments were received about the lack of shopping and services in the immediate area. The applicant has provided a map that shows the location of retail areas,which indicate that there are many retail opportunities within five miles of the site. A concern was raised about the number of trees that will be lost. Tree removal and replacement will be subject to the City's Natural Resources Management Ordinance,which requires that 10%of the total number of diameter inches of significant trees removed must be replaced with caliper inches within the subdivision.Because the applicant is requesting a rezoning to a planned development,the City will be able to negotiate with the developer on additional landscaping enhancements. A question was raised on how long the temporary access off Pilot Knob Road will be there. The County stated that removal of the access will be considered at the time of development of the property located directly north and east of the property.That property is currently the site of the Valleywood Golf Course and there is no interest in redeveloping that property. 17 8/27/2020 PUBLIC HEARING COMMENTS A concern was raised about impact that the site's lighting will have the neighborhood. • Any lighting used to illuminate an off-street parking area or sign shall be arranged so as to deflect light away from any adjoining residential zone or from the public streets. • In residential areas,any light or combination of lights that cast light on any adjacent residential property shall not exceed 1/2 foot candle(meter reading)as measured at the property line. • The petitioner has submitted a lighting plan,which appears that the onsite lighting is in conformance with City Code. A question was raised on how long the temporary access off Pilot Knob Road will be there. The County stated that removal of the access will be considered at the time of development of the property located directly north and east of the property.That property is currently the site of the Valleywood Golf Course and there is no interest in redeveloping that property. A concern was expressed about whether there is adequate parking in this development. The proposed parking ration of 1.8 spaces per unit is consistent with other senior developments in the City. The City has also requested that the private street serving the development have a minimum width of 26 feet, which will allow for on-street parking along the street's south side. AppValley APPLEWOOD POINTE SENIORS CO-OP RECOMMENDED ACTION 1. Pass Ordinance Rezoning Property from "M-6A" (Multi-Family Residential/6-12 Units per Acre) to "PD" (Planned Development) 2. Direct Staff to Prepare Ordinance to Codify Uses, Performance Standards, and Area Requirements for New Planned Development Zoning District 3. Adopt Resolution Approving Subdivision by Preliminary Plat 4. Adopt Resolution Approving Site Plan/Building Permit Authorization for 3-4 Story/98-Unit Senior Cooperative Building Appyalley 18 • ••• ITEM: 7. ..... .... Apple COUNCIL MEETING DATE: August 27, 2020 Valley SECTION: Calendar of Upcoming Events Description: Approve Calendar of Upcoming Events Staff Contact: Department/ Division: Stephanie Marschall, Deputy City Clerk City Clerk's Office ACTION REQUESTED: Approve the calendar of upcoming events as listed in the summary below, and noting each event listed is hereby deemed a Special Meeting of the City Council. SUMMARY: Day/Date Time Location Event Wed./Aug. 26 9:00 a.m. Municipal Center Firefighters Relief Association Meeting Thur./Aug. 5:30 p.m. Municipal Center Special Informal City Council 27 Meeting Thur./Aug. 7:00 p.m. Municipal Center Regular City Council Meeting 27 Wed./Sep. 2 7:00 p.m. Municipal Center Planning Commission Meeting Thur./Sep. 3 6:00 p.m. Municipal Center Informal Parks & Recreation Advisory Committee Meeting Thur./Sep. 3 7:00 p.m. Municipal Center Regular Parks & Recreation Advisory Committee Meeting Mon./Sep. 7 City Offices Closed Labor Day Wed./Sep. 9 7:00 p.m. Municipal Center Traffic Safety Advisory Committee Meeting Thur./Sep. 10 8:30 a.m. Valleywood Chamber Golf Par-Tee Thur./Sep. 10 5:30 p.m. Municipal Center Informal City Council Meeting Thur./Sep. 10 7:00 p.m. Municipal Center Regular City Council Meeting Mon./Sep. 14 7:00 p.m. Municipal Center Telecommunications Advisory Committee Meeting Wed./Sep. 16 7:00 p.m. Municipal Center Planning Commission Meeting Thur./Sep. 17 4:30-6:30 p.m. Dog Day Getaway Chamber Business After Hours Wed./Sep. 23 9:00 a.m. Municipal Center Firefighters Relief Association Meeting Thur./Sep. 24 6:00 p.m. Municipal Center EDA Meeting Thur./Sep. 24 7:00 p.m. Municipal Center Regular City Council Meeting BACKGROUND: Each event is hereby deemed a Special Meeting of the City Council, the purpose being informational or social gathering. Only events marked with an asterisk (*) will any action of the Council take place. BUDGET IMPACT: N/A