HomeMy WebLinkAbout2012 Preliminary CIP, Administration a. 0 0 0 0 0 0 0 0 0 0 S
O
7 0 0 0 0 0 0 6 00 4 0 1 i Q N
0o a N .•i a I: .4 tD
N
O 0 0 0 0 0 O O 8 8 8 8
N N S 0 0 0 0 0 . O 0 0 0 ' ' O O
,0 N 1A lA 0 � � 40 O 0 IA 0 O
0 0 0 N N N O n t!
O N 1 N in O
Ti ni .-i v tD .-i vi u■
co
.•1 .■
0 ° o ° o S 8 ° o ° o 0 0 00 8
w a g 0 m .
0 n 40 0 0 N N 0 `n 4 N 1A
00 NI 3 N .i v u, .4 o
.a
8 0 0 0 0 °o 0 0 0 0 00oo 8 8
00 00 Q
o 6 0 0 0 0 0 0 0 o
CO .q 8 In DI 0 IA 11) 0 /4 o In S 0
0 0 O 0. N O N N O 0. V1 01 114 0
M N .i a a . 4 N Vi
N N
a 8 8 I11 a 01 N CO 0 00 0 10 7
W O O IA 0) 00 0'1 tO 0 00 O
0 M i N a .-j
1� .i
N u a O O 0 . m O al O
N C 0. In 10 01 N N 00 a 0 a O 00 . 4
O a N 0. N t0 a .1 i V
Sp . 1 t0 0 00 t0
N/0 M al .-1 V1 tD N a In N n N N oi O
H
S O O O O O O O O S 8 8
9p 0 °° °°
0 ° g° o
0 0. N N N to O 0. 111 N In N
00 N M N M N .4 O
H
c
0 11) 0 0 111 a CO N CO 0 00 0 40 0
7; W a 00 � Q C0 IA M 00 M t0 0 tO 0 0. 1.1
40 1=1 t M O 1 0 ry a s a ti t0 IID 01 O CO Li-, 00 T
N N 0
' C m o n .i IA tD N N a N tp ."1 co O1
E O1
a-.
Cr 00
out A m CO . . . . . . . . . . . i
O S
0. O_ . • C . t to
c c u IN N 77 en a N N
CY CI 17 e
a E N 0 c
W 0 0 0 M
> a)
: o ,- 111 9
a s Q ' .
3 E CO .1
y
N o 7CN
.1 CO 0 Q
0 I ca. N .0 0
N 0 O p --
O N S 8 0 0 0 �_ 0 S S O ]
c 1:1
0 .y s o 8 88 00 0 800 ra 7 N m a N M N .4 .i a)
C
d a 8SS � � 8� pO0
OD
Go
N A N 10 S IDD . N , IDD CO 01 0) 1 00 1/t 0) e
N ¢ ac 0 0 . 4 e u v i o M v .+ N W
C
a)
c u
c h d E
c a c a E a) 0 m () 0. o
m 3
c O.
E 5 0 c oc o c O N o C A W N
v M o f in a (0 it a) v z
W W x c is 4) C
a ) d N U 0. 1■1 y
(I)
C i. o E U c IN ..
u ' a 0 E o 0 . 0 . - m \ C .
o - 3 , ... 0- m' E E W r m i E
N o 0 o 0. Cr N o o 0 d m 0 0
W UF W W 0 O W 0 LL N 0
CO .0 N r d
N
y.0 N 0 0 0 N c- 0 0 0 N 0 V N
r r r r r r r r r r
W. 7 G 6 6 6 6 6 6 O 6 G G
Z Q < Q Q Q Q Q Q< Q Q W Q
0 p W
1 [j U I( I[ 10)) u? M M
O pp Z
00 O 0 0 0 0 M 01 0 M f O M
C a s '00 V a a a 10 O) F V
00 . 'a ..
17 .. i s a 5 0
a 0 0) o 0)o 0) 0) 8 ER rn o c
vv v v v a a v v rn c
c Z o
0
a c r .c• p co
E
N
d
It t
4 O C c iE < C
0 0 v C . N 0 E
W Q LL LL F Q
AD -1201
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Election Equipment/Polling Place 'TOTAL COST: Varies
2012 BUDGET: $3,000.00 'PROJECT CATEGORY Equipment
DESCRIPTION:
JUSTIFICATION: 'Account Code: E101 -41410 -530
As the City grows another election precinct may have to be added. The alternative to adding another polling
place is to have a facility large enough to accommodate additional voters. This would be the preferred
method. Regardless, additional equipment will be needed. The City received a grant in 2010 to add
handicapped push buttons to the doors on the fire hall. The grant was a federal HAVA matching grant.
Reserved budget assists with funding elections. This allows the city to avoid a fluctuating levy for elections
held every other year. The 2012 elections includes a presidential elections which typically brings out more
voters.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Elections 30,274.45 3,000.00 3,000.00 4,000.00 4,000.00 4,000.00 48,274.45
PROJECT COSTS
PROJECT STARTING DATE: 2006 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: 2012, 2014 ongoing Construction
Equipment and Other 48,274.45
NEIGHBORHOOD: Total $48,274.45
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -2
'�'AD..1202' '
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Copy /Fax Machine (TOTAL COST: $12,500.00
2012,BUDGET1 $2,750.00 I PROJECT CATEGORY Other Equipment
DESCRIPTION: Network color copier /fax machine /scanner
JUSTIFICATION: (Account Code: E490- 41430 -570
The current color copy /fax machine was purchased in 2008. Over the past years we have determined that a
copy machine will last between 3 to 5 years. Replace should be considered in 2013 with the heavy use of the
machine. Staff has analyzed the difference in the cost to lease versus own a copier. Staff determined
purchasing a copier to be a less expensive option.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 7,000.00 2,750.00 2,750.00 2,750.00 2,750.00 2,750.00 20,750.00
PROJECT COSTS
PROJECT STARTING DATE: 2007 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: 2013, ongoing Construction
Equipment and Other 20,750.00
NEIGHBORHOOD: Total $20,750.00
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -3
AD -1203
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Telephone System (TOTAL COST: $500 /phone
2012 BUDGET: $250.00 PROJECT CATEGORY'. Furniture and Equipment
DESCRIPTION: Digital Intra - Office Phone System
JUSTIFICATION: (Account Code: E490 -41430 -570
The current phone system was upgraded in 2007 to a new version of digital phones. The system allows for
transferring to the public works facility, water filtration plant and fire hall. The system also allows for direct
dial numbers and more advanced voice messaging. An annual budget is needed to maintain the system and
allow for upgrades and new extensions.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 1,000.00 250.00 250.00 250.00 250.00 250.00 2,250.00
PROJECT COSTS
PROJECT STARTING DATE: 2006 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: ongoing Construction
Equipment and Other 2,250.00
NEIGHBORHOOD: Total $2,250.00
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM-4
AD -1204
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Workstations 'TOTAL COST: $4,000 /workstation
2012 BUDGET: $250.00 PROJECT CATEGORY: Furniture and Equipment
DESCRIPTION: Desk Work Station
JUSTIFICATION: Account Code: E490- 41430 -570
When the City moved into the current facility, the City purchased some of the office equipment from the
Bank. We have determined that not all the space is utilized in the best manner and we have been trying to
refinish a work station each year. So far we have completed the Admin Office, Finance Director and the
Police Secretary. We would like to replace some of the existing cabinetry in the main office. Additional
needs include functioning desk chairs, shelves and countertops. This is an ongoing cost so money is
budgeted each year. The Council approved reallocating $5,000 from the 2009 CIP to remodel the admin
spaces for a workflow processing center.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 448.55 250.00 1,000.00 1,000.00 1,000.00 1,000.00 4,698.55
2009 CIP Reallocate 5,000.00
PROJECT COSTS
PROJECT STARTING DATE: 2004 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: ongoing Construction
Equipment and Other 4,698.55
NEIGHBORHOOD: Total $4,698.55
Presented to the City Council on Approved Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -5
AD -1205
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Equipment Replacement (TOTAL COST: Varies
2012 BUDGET: $250.00 PROJECT CATEGORY Equipment
DESCRIPTION:
JUSTIFICATION: (Account Code: E490- 41430 -570
These funds have been set aside to offset unexpected equipment replacement.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital•
Administration 6,173.34 250.00 250.00 250.00 250.00 250.00 7,423.34
PROJECT COSTS
PROJECT STARTING DATE: <2007 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: ongoing Construction
Equipment and Other 7,423.34
NEIGHBORHOOD: Total $7,423.34
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM-6
AD -1206
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Computer Replacement (TOTAL COST: $3,000/ system
2012 BUDGET: $2,000.00 (PROJECT CATEGORY Computer Equipment
DESCRIPTION: Computers
JUSTIFICATION: 'Account Code: E490 -41430 -581
At least once a year a few computers need to be replaced or updated. It is the intent of this project to fund
three - five computers each year. This project will also fund desktop printers as they end their useful life. The
Administration staff are trying to tier out computer purchases to avoid large budget increases every 3 -5 years.
Administration is also tracking computers for Public Works, Fire, EDA and Police under this capital item.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 12,682.32 2,000.00 4,000.00 5,000.00 6,000.00 7,000.00 36,682.32
2013 Equip Certificate 15,000.00 15,000.00
2015 Equip Certificate 15,000.00 15,000.00
PROJECT COSTS
PROJECT STARTING DATE: <2007 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: ongoing Construction
Equipment and Other 66,682.32
NEIGHBORHOOD: Total $66,682.32
Presented to the City Council on Approved Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -7
AD -1207
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Software TOTAL COST: Varies
2012 BUDGET: $750.00 I PROJECT CATEGORY Computer Software
DESCRIPTION: Admin Software
JUSTIFICATION: (Account Code: E490 -41430 -582
Most of the City Office functions are computerized and software updates and maintenance are required. A
major update in software occurred in 2010 using funds from equipment certificates. The updates allow the
public and each department to more easily access the public information.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 4,399.68 750.00 750.00 750.00 750.00 750.00 8,149.68
PROJECT COSTS
PROJECT STARTING DATE: 2008 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: ongoing Construction
Equipment and Other 8,149.68
NEIGHBORHOOD: Total $8,149.68
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM-8
AD -1208
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Electronic Filing ITOTAL COST: $3,500 /scanner
2012 BUDGET: $500.00 (PROJECT CATEGORY Computer Software
DESCRIPTION: LaserFiche scanner and additional licensed users
JUSTIFICATION: Account Code: E490- 41430 -582
The City has a considerable investment in the filing system program and money should be added each year
to assure that continued maintenance and enhancements and new user licenses can be added. The software
functions very well and most of the records are scanned into the system. An additional scanner was added in
2010 to keep up with the electronic filing.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 2,000.00 500.00 500.00 500.00 500.00 500.00 4,500.00
PROJECT COSTS
PROJECT STARTING DATE: 2005 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: 2010, ongoing Construction
Equipment and Other 4,500.00
NEIGHBORHOOD: Total $4,500.00
Presented to the City Council on Approved Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -9
AD -1209
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: City Hall - Facility Planning 'TOTAL COST: $60,000.00
2012 BUDGET: $0.00 (PROJECT CATEGORY'. Building
DESCRIPTION:
JUSTIFICATION: 'Account Code: E101 -41943 -300
Over the past couple years the City started designating money for a facilities study. The amount is minor up
until this point. As the City continues to grow, new staff needs and additional requirements are realized. The
space is more difficult to accommodate every situation. The City Hall does encompass budget requirements
for all departments. The initial facility planning is charged against city hall administration. The City hired
SEH to prepare a Space Needs Study in 2008 to identify what is needed for future city public spaces. The
Council a facilities board in 2011 to research possible locations for the future public spaces.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Budget:
Facilities and Planning 28,882.76 0.00 28,882.76
PROJECT COSTS
PROJECT STARTING DATE: 2006 Preliminaries $28,882.76
Land Acquisition
PROJECT COMPLETION DATE: 2011 Construction
Equipment and Other
NEIGHBORHOOD: Total $28,882.76
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -10
AD -1210
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: OPEB Update - GASB (TOTAL COST: $1,500 /update
2012 BUDGET: $500.00 (PROJECT CATEGORY: Computer Software
DESCRIPTION: Update Other Post Employment Benefit Study bi or tri- annually
JUSTIFICATION: (Account Code: E490- 41530 - 300/101 -41530 -300
The City must follow Governmental Accounting Standards Board (GASB) to comply with Minnesota
Statutes. A new, more recent standard requires the City to record a liability for Other Post Employment
Benefits (OPEB). The liability requires an actuarial study of retirement benefits. The calculation is very
complex. LMC found an actuary that conducts OPEB actuaries for municipalities. The company performed
St. Joseph's initial study. Staff requests to update the study every 2 -3 years to ensure the liability recorded is
proper. The first update is scheduled for 2011. Council approved using funds from the 2009 capital
reallocation to complete the 2011 update.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 500.00 500.00 500.00 500.00 500.00 2,500.00
2009 CIP Realloc 1,500.00 1,500.00
PROJECT COSTS
PROJECT STARTING DATE: 2005 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: 2011, 2014, ongoing Construction
Equipment and Other 4,000.00
NEIGHBORHOOD: Total $4,000.00
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -11
AD -1211
CITY OF ST. JOSEPH
CAPITAL IMPROVEMENT PLAN
2012 - 2016
PROJECT TITLE: Community Sign (TOTAL COST: $31,000.00
2012 BUDGET: $0.00 (PROJECT CATEGORY: other than Bldgs
DESCRIPTION: Update the electronic bulletin board to digital
JUSTIFICATION: !Account Code: E490- 41430 -530
The Electronic sign located at the intersection of CR 75 and College Avenue was originally constructed by
Rick Feneis which he donated to the City and in exchange he received the advertising revenue for a period of
15 years. At the end of the 15 years the City would have full control of the sign. Since the sign was not
working property, Cory Ehlert approached the City and stated that he would be willing to take over the sign
and post announcements. At this time the City entered into a lease with Cory and over the past six years he
has placed advertising on the sign, but has not utilized the marque portion of the sign. In accordance with
the agreement between Feneis Signs and the City of St. Joseph, and the lease agreement between the City of
St. Joseph and Welcome Signs LLC, all parties have been notified that the City of St. Joseph will not be
renewing the lease of the sign and effective September 15, 2011 take full control of the sign. The sign is in
need of updating and based on one quote the fee to upgrade is $ 31,000, other quotes will be solicited.
Sartell has an identical; sign and operates as well, charge $ 2,700 per year per advertiser.
PROJECT COSTS AND FUNDING SOURCES BY YEARS:
Project Funding Prior
Source Years 2012 2013 2014 2015 2016 Total
General Capital:
Administration 0.00
0.00
PROJECT COSTS
PROJECT STARTING DATE: 2011 Preliminaries
Land Acquisition
PROJECT COMPLETION DATE: 2011, 2014, ongoing Construction
Equipment and Other 31,000.00
NEIGHBORHOOD: Total $31,000.00
Presented to the City Council on Approved _ Denied Tabled
Comments
Approval to Purchase Date Authorizing Initials Date
ADM -12