08/22/1977 CONF MTG - 5628I
_.�
r
U fRIDLEY CITY COUNCII CONFERENCE MEETING
�
',
. August 22, 1977
�
�
1. Discussion Regarding Teen Center
2. Qiscussion Regarding Code Enforcement by the City
3, Discussion Regarding Transfer of Surplus Funds in Bond Fund
to Other Funds
4, Concerns and/or Interests of Councilmembers on Metro Council
Affairs
5. Discussion Regarding Grant Application
6, General Budget Discussion
7. Other
, .� ,.a�
y
b,... . `+ .�
Ri��G�77c�.RT3i� lbl
T0: Maxvin C. Brunsell, Finance Director
FROM: Virgil C. Herrick, City Attorney
BE: Use of Surplus Funds in Bond Account
DA17?: July 8, 1977
You have asked my opinion as to what the city may legally do with
surplus funds that remain in a bond account after all of the bonds have
heen retired. In my apinion, the answer to this question is contained in
Minnesota Statutes 475.65. This section reads in part as folloas:
"... if any balance of the proceeds of the obligations
remains after the use is accomplished, such fund may he
devoted to any other public use authorized by law, and
approved by resolution adopted or vote taken in the manner
required to authorize bonds for such new use and purpose.
Any balance remaining after the improvement has been
completed and paid for, unless devoted to a new use as
herein authorized, shall become a part of the debt service
fund of the municipality."
Minnesota Attorney General's Opinion No. 159B-2, dated December 9,
1930, stated the following:
"When bonds are issued for a specific purpose, such as
construction of a school building, the proceeds of the
bonds become impressed caith a trust which limits the use
to such purpose, but where the purpose has been accomplished,
the surplus remaining becomes relieved from that purpose
and the surplus reverts to the general fund of the school
district and may be used to pay any bills or obligations
lawfully contracted by the district."
Based on the above statute and attorney general's opinion, I believe
that the city could transfer the surplus funds to general revenue or could
transfer said surplus funds to other bond funds in order to retire outstand-
ing bonds.
VCH:JLH
L'9i �
�� . �
T0: VIRGIL C. HERRICK, CITY ATTOR��EY
FROM: MARVIN C. BRUNSELL, ASST. CITY MCR./FIN. DIR.
DATE: JUNE 29, 1977
I. THE COUNCIL HAS ASKED YOU At�D I TO RESEARCH THE USE THAT CAN BE MADE OF THE
SURPLUS IN THE REGULAR ASSESSMENT FUND.
1. A transfer of $31,435 of the surplus from the Regular Special Assessment
Fund to Bonds of 1963 and Refunding Bonds of 1974 was considered at the
June 6, 1977 Council meeting, prompting questions from the Council on the
use of the surplus. The Council asked that the question of transferring
the funds be further researched.
II. THE REGULAR SPECIAL ASSESSMENT FUND WAS THE FIRST IMPROVEMENT BON� FUND
ESTABLISHED BY THE CITY.
1. The Regular Special Assessment Bond Fund was established by the City in
1954.
2. The Regular Special Assessment Fund served as a canmon Sinking Fund, with
several bond issues being accounted for in the one bond fund.
3. The first bond issue was dated May 1, 1954 and the last one August 1, i956.
4. The bond issues associated with the fund provided financing for water,
sewer, storm sewer and street projects.
5. The last bond principal and interest pdyments were made on August 1, 1976.
III. 7HERE IS A SUBSTANTIAL SURPLUS IN THE BOND FUND RESULTING FROM INTEREST
EARNINGS AND OVER ASSESSMENT.
1. The substantial surplus in the fund is partially the result of investment
earnings, and interest earned on assessments receivable being greater than
the interest paid on bonds.
a. The bonds in the fund had interest rates from 2 3/4% to 4 3/4%.
b. Assessments receivable carried an interest rate of 5%.
c. Investments•earnings generally earned a higher rate of return than the
interest rate on the bonds. •
2. There apparently was some over assessment of water and sewer mains.
a. M assessment of $.25 per 100 square feet was placed on property north
of Rice Creek for costs incurred south of Rice Creek, such as over
sizing of mains, etc. This apparently produced more revenu2 than was
necessary to meet the actual amount expended for the projects in question.
�: ,
� v: .
Page 2
I' 3. It would be virtually irtpossible to identify exactly what portion of the
surplus originates fran interest earnings, and what portion originates
from assessments.
a. The records available from the 1954, 1955 and 1956 period are such
that it would be virtually irr�possible to pair assessments levied
to particular project costs.
b. Because of the time span involved (23 years), and the number of years
assessments have been levied, tying the assessment received to costs
would be most difficult.
IV. AT THE JUNE 6 COUNCIL MEETING, TRANSFERS WERE PROPOSED TO BONDS OF 1963 AND
REFUNDING BONDS OF 1964.
1. At the June 6 Council meeting a transfer of $3,367 was proposed to Bonds
of 1963. �
a. Bo�ds of
looping �
against I
provided financing
of the water lines.
ited property.
for certain water mains, including
This looping was not assessed
b. As of De �er 31, 1976, there were deferred (future years) tax levies
of $199, 0 associated with Bonds of 1963.
c. Discounti g the deferred tax levies, liabilities (bond principal and
interest ayable), were 9reater than assets (cash on hand, special
assessme ts receivable and future interest earnings) by $20,204.
d. The remailning bond principal and interest must be retired over the
next sixlYears. The formula used for computing the transfer amount
was as fc�llows: $20,204 = 6 = $3,367
2. At the June ouncil meeting, a transfer af $28,068 was proposed to Refunding
Bonds of 197 .�
a. Refundin Bonds of 1964 provided financing for various water and sewer
projects including certain sewer main work which was not assessed
against enefited property.
b. As of De errber 31, 1976, there were deferred (future years) tax levies
of $159, 00 associated with Refunding Bonds of 1964.
c. Discount ng deferred tax levies, liabilities (bond principal and interest
payable) were greater than assets (cash on hand, special assessments
receivab e and future interest earnings) by $158,809.
�...
•i .
Page 3
d. The remaining bond pwincipal and interest tnust be retired over the
next three years. The formula used for determining the amount of
transfer was as follows: $158,809 = 3=$52,936 less paid by service
conr�ections = $28,068 �
V. THE QUESTION IS,TO WHAT USE CAN THE COUI�CIL LEGRLLY PUT THE SURPLUS CONTAINED
IN THE REGULAR SPECIAL ASSES5t4ENT FUND.
1. Is the transfer to Bonds of 1963 and Refunding Bonds of 1964 a proper use
of the funds?
2. Can the City Council appropriate the surplus for other governmental
purposes such as the purchase of land?
MCB:sh
cc: Nasim M. Qureshi, City Manager
City Council
1
RESOLUTION N0. ___ _ 1977
A RESOLUTION AUTHORIZING TRANSFERS FROt4 THE PUBLIC UTILITY FUND, THE REGULAR SPECIAL
ASSESSMENTS FUND AND THE REVOLVING FUWD TO W-75 WATER WORKS If4PROVEMENT BO�dD FUND,
NATER REFUNDING BONDS OF 1975 FUND, IMPROVEMENT BONDS OF 1463 FUND, AND SPECIAL
ASSESSMENTS REFUNDING BONDS OF i964
WHEREAS, Tax levies have been adopted and filed with the County, or transfers
into bond funds are necessary to provide the required amount of money in certain
improvement bond funds,
NOW, THEREFORE, BE IT RESOLVE➢, By the City Council of the City of Fridley,
meeting at a regular session on the day of as folla�s:
1. That a transfer from the Public Utility Operating Fund to the Water
Refunding Bond Fund ;J-75 in the amount of $41,900 for the purpose of
eliminating the tax levy for the year 1977, collectible in the year
1978,is authorized.
2. That a transfer from the Public Utility Operating Fund to the Water
Refunding Bonds of 1975 Fund in the amount of $58,300 for the purpose
of eliminating the tax levy for the year 1977, collectible in the year
1978,is authorized.
3, That a transfer from the Regular Special Assessments Fund to the
Improvement Bonds of 1963 Fund in the amount of $3,367 for the purpose
of eliminating the tax levy for the year 1977, collectible in the year
1978,is authorized.
4. That a transfer from the Regular Special Assessments Fund to the
Refunding Bonds of 1954 in the amount of $28,068 for the purpose of
eliminating the tax levy for the year 1977, collectible in the year
1978, is authorized.
5. That a transfer of the 1977 collections from Service Connections by
the Revolving Fund to the Refunding Bonds of 1964 far the purpose of
eliminating the tax levy for the year 1977, collectible in 1978, is
authorized.
PASSED AND ADOPTED BY THE CITY COUNCIL OF TNE CITY OF FRIDLEY THIS
DAY OF , 1977.
ATTEST:
CITY CLERK - MARVIN C. BRUNSELL
MAYOR - WILLIAM J. NEE
� ..
,.: f
PURPOSE
FOR MEETIN6 DE67 SERVICE REQUIREMENTS FOR IMPROVEMENT FUNDS FOR THE YEAR 1978
FUND
W-75 (Water
Refunding)
l�ater Refunding
Bonds of 1975
Bonds of 1963
Refunding Bonds
of 1964
REGULAR TO BE TRANS-
AVAILABLE FROM SPECIAL FERRED FROM
SERVICE CONIVEC- ASSESS- PUBLIC UTILITY
REQUIREMENTS TIONS IN 1977 MENT FUND FUND
$ 41,90� $
58,300
3,367
52,736
$156,303
24,668
$24,668
$
3,367
28,068
$31,435
To be paid by Utility fund
To be paid by Regular Special Assessments Fund
To be paid by Service Connections
$ 41,900
58,300
$100,200
TAX LEVY
Not
Scheduled
$100,200*
31 ,435
24,668
$156,303
*$28,964.59 of this amount will show as an operating expense of the Public Utility
operation as interest expense.
� ,.
CFTY OF FRIDLEY
MEMORANDUM
T0: NASIM M. QURESNI, CITY MANAGER, AND CITY COUNCIL
FROM: MARVIN C. BRUNSELL, ASST. CITY MGR./FIN. DIR.
$UBJECT: RESOLUTION TRAP�SFERRING FUNDS FROM THE PUBLIC UTILITY FUND,
THE REGULAR SPECIAL ASSESSMENTS FUND, AND THE REVOLVING FUND
TO VARIOUS SPECIAL BOND FUNDS
DATE: MAY 18, 1977
The attached resolution is similar to the one that has been adopted in
each of tfte past several years. If this resolution is adopted, no tax
levies will be necessary for any of the improvement bond funds for the
year 1977/78.
W-75 Bond Fund and Water Refunding Bond fund of 1975 were for the express
purpose of providing financing for improvements to the utility system
such as wells, reservoirs, etc.
Refunding Bond Fund of 1974 provided the financing for substantial
improve�ents in connection with looping water mains. This cost was
not 100% assessed against property owners. Bonds of 1973 provided financing
for a small amount of sewer main work that was not 100% assessed.
The Public Utility Fund does have sufficient funds to make the required
transfer. The funds for the transfer to be made from the Revolving Fund
are generated by assessments for service connections. Service connections
involve assessments to property connecting directly to a water or sewer
main, or lateral assessments on property, which ave not previously been
assessed.
A change from prior years' resolutions is the transfer from the Regular
Special Assessments Fund. The Regular Special Assessments Fund's bonds
have all been retired and there remains a substantial surplus in the fund.
The City Council can use this surplus for the purpose indicated in the
resolution, so long as the bonds have been retired.
MC6 sh
Attachments
,
� ,. ,
RESOLUTION N0. 1977
A RESOLUTION AUTHORIZING TRANSFERS FROM THE PUBLIC UTILITY FUND AND THE REVOLVIN6
FUND TO W-75 WATER WORKS IMPROVEMENT BOND FUND, WATER REFUNDING BONDS OF 1975 FUND,
IHPROVEMENT 60NDS OF 1963 fUND, Al�D SPECIAL ASSESSMENTS REFUNDING BONDS OF 1964
WHEREAS, Tax levies have been adopted and filed with the' County, or transfers
into bond funds are necessary to provide the required amount of money in certain
improvement bond funds,
NOW, THEREFORE, BE IT RESOLVED, By the City Council of the City of Fridley,
meeting at a regular session on the day of _____ as follavs:
1. That a transfer from the Public Utility Operating fund to the Water
Refunding Bond Fund 41-75 in the amount of $41,900 for the purpose of
eliminating the tax levy for the year 1977, cotlectible in the year
1978, is authorized.
2. That a transfer froin the Public Utility Operating Fund to the Water
Refunding Bonds of 1975 Fund in the amount of $58,300 for the purpose
of eliminating the tax levy for the year 1977, collectible in the year
1978, is authorized.
3. That a transfer from the Public Utility Fund to the Improvement 3onds
of 1963 Fund in the amount of $3,367 for the purpose of elirninating
the tax levy for the year 1977, collectible in the year 1978, is
authorized.
4. That a transfer from the Public Utility Fund to the Refunding Bonds of
7964 in the amount of $28,068 for the pu.rpose of eliminating the tax
levy for the year 1977, collectible in the year 1978, is authorized.
5. That a transfer of the 1977 collections from Service Connections by
the Revolving Fund to the Refunding Bonds of 1964 for the purpose of
eliminating the tax levy for the year 1977, collectible in 1978, is
authorized.
PASSED AND ADOPTED BY THE CITY COUNCIL OF THE CITY OF FRIDLEY THIS
DAY OF , �977,
MAYOR - WILLIRM J. NEE
ATTEST:
CITY CLERK - MARVIN C. BRUNSELL
t
CITY OF FRIDLEY
MEMORANDUM
T0: NASIM M. QURESHI, CITY �4ANAGER, AND CITY COUNCIL
FROM: MARVIN C. BRUNSELL, ASST. CITY MGR./FIN. DIR.
SUBJECT: TRANSFERS TO VARIOUS SPECIAL ASSESSMENT FUNDS
DATE: JULY 14, 1977
Attached is my memo dated May 18, 1977 to the City Manager and
Council regarding transfers to be made to certain special
assessment funds. Also, attached is the resolution that accompanied
this memo.
I have prepared a new resolution which authorizes all of the
transfers to be made from the Public Utility Fund and service
connections, as opposed to making a portion of the transfers from
the Regular Special Assessment Fund.
One or the other of the resolutions should be adopted.
MCB:sh
Attachment
'�: `'F:...,T
o �
L �
. . CI1'Y bF FRIDLEY
a ��. �.
i ffI� T0:
rffSfO fROM:
1]PITE:
SUR7ECi':
1Ric�rd N. Sobiech� ?ublic 6•Torks Directo�
Jerrold Boardman. City Planner
August 15, 1977
A LISTING OF MEZROPOLITAN �IJPICIL DISQ)SSION
I1�S9S FOR THE �iJA1CIL MEET'ItdG OF AUGUST 22
The following is a listing of items pertaining to the City operation that
Metropolitan Council has been either directly or i.ndirectly involved in:
1. iiousi g
a. Section 8 Prograrn -(rent subsidy) se�ns to be *aorking well.
b. Review of HUD Block C�ant -(Hyde Park Grant Rehabilitation
Program) - reconunended we only be ranked if additiona]_ monies
wex� available.
c. Housing Review Status - nresent pt. total is 34
anticipate quite a significant jtmtp in pts. with
approval of the elderly/family project on the Wa,
property also, with the adoption and enforcement
maintenance �de. :�re pts. c,rould be available
code were revised on the issues of gaYages, lot
size.
�ts. �le do
Metro Councils
1 Corooration
of the housing
f the zoning
ize and }�ouse
d. M3y aant to look into other joint operations with the Metro
Housi� Authority. May prove beneficial to the City in the long
run.
2. Parks � Recreation Open Space
a. Regional Parks System - High priority has been given to the land
aequisition of the Lino Lakes area with a lower priority on the
acquisition of the rest of Rice C��eek.
b. ?:egional Trail System -^here seems to be s�ne confusion with the
regional trail systems through F`ridley. The Recreation Open Space
System Plan adopted De�ember 1974, seems to be in conflict with
the Regional Bicycle Corridor Plan that is being proposed. The
1974 plan utilizes Rice (�eek as a linear trail corridor while
the 1977 proposal shaas a proposed �ail in the vicinity of 73rd
or Osborne Road. This seems to be in conflict to the overall
policies for the development of linear t�ail eorridors.
c. Regional Special Use Parks - I have reviewed the criteria established
to detennine regional special uses and feel that it would adequately
cover both North Park and Tslands of Peace for inclusion as a Re-
pionsl. Special Use Park.
��_
�: i
a. ZY�ansporeation
a. Highway - The Northto�m (rosstown is listed as a high priority
item for construction necessary to c�r�plete the 1990 Highway
System Plan.
b. Tr�nsit - I don't feel that enough is being done by the Metro
Council in respect to �ansit in order to better serve otm arez.
iYore enphasis should be placed on the utilization of existing
rail systems for high speed �ansit service to all areas of the
�lropolitan area, ar at least the upp�ading of existing transit
to m3ke it a more feasible mode of txt�nsportation.
4. Secxrs
Continued riunors of construction of F`ridley Sewage ZY�eatrnent Facility.
GR�at is final analysis of the tr�tr�ent plant in FY�idley?
Also, seymge disposal rates are accelerating at 10-15� per year.
These are the bssic concerns that we have been dealing with over the past
5 years, and wi11 con�inue to closely watch those issues which wi.11 directly
or indirectly effect the city (such as, airport siting, health care delivery
systems, clean air policy, the ever-changing hous�ng field, solid s.aste
disposal, etc.)
,�,
POTEN7IAL 6RANT APPLICATION ITEMS
LAWCON
(50% Federal; 25� State; 25% Local) or LCMR
(50% State; 50% Local) Preliminary Appli-
cation does not require official Council
action
1. Park shelter buildings
2. Development of building at North Park
3. Neighborhood parks land acquisition (additional land needed to
supplement existing parks in certain neighborhoods)
TRAIL DEVELOPMENT PRELIMINARY APPLICATION
(50% LAWCON; 40% State; 10� Local) Does not
require official Council action
1. Rice Creek Bikeway/Walkway Trail
OUTDOOR ATHLETIC COURT GRANT APPLICATION
(50� State; 50% Local) Mayor's signature re-
quired (not preliminary)
7. Two tennis courts - Benjamin and Briardale Park
701 COMPREHENSIVE PLANNING GRANT
(67% Federal; 33% Local) Needs official Council
action - can submit with letter of intent
1. To develop plan for neighborhood park design for total park design
for designated 13 neighborhoods
RNS/jm
8/29/77
..�� -
PUBLIC WORKS DEPARTMENT
1978 BUDGET PROPOSAL
Program Division
Cost Recom-
CEk�1UNfTY DEVElOPMENT DIVISION Estimate mendation
Community Celebrations - Program 139 $6>300
Gommunity Service Contribution - Program 140 3,000
Building Code Enforcement - Program 141 92,627
City Code Enforcement - Program 142 59,092
Planning - Program 143 �1+2�9
Weed Control - Program 147 11,545
Total Community Uevelopment . . . . . . . . . . .$243,843
CIVFC GENTER DIVISION
Civic Center - Program 148 $1.30,206
Total Civic Center . . . . . . . . . . . . . $110,206
ENGINEERING DIVISION
Engineering - Program 151
Total Engineering
PUBLIC WORKS MAINTENANCE DIVISION
93,658
. . . . . . . . . . . . $ 93,658
Street Maintenance - Program 181 $278,188
Street Sweeping - Program 183 29,245
Snow & Ice Control - Program 196 73,270
Traffic Safety Devices - Program 202 163,619
Storm Sewer Maintenance - Program 211 23,964
Shop Operations - Program 216 41,534
Municipal Garage/Yard Maintenance-Program 218 80,580
Total Public Works Maintenance . . . .
TOTAL PUBLIC WORKS DEPARTMENT .
8/18/77
JM
. . . $690,400
, , . . , . . . . . $1,138,107
.. ....a�;�
PARKS AND RECREATIOiV DEPARTMENT
1978 BUDGET REQUEST
Divisional Request
Parks - $387,706.
Recreation - 317,841..
Total $705,59Z.
Park Division Program Request
#237 - Park Administration . , , , . . . e . $160,685.
�238 - btvore Lake Study e e . . > . . . . . 10,546.
$241 - Area 1 - P�orth . . . . . . . . . . . 54,359e
�242 - Area 2 - 41est . . . . . . . 30,1990
�242 - Area 3 - South Central� . . . . . . . 31,897.
�243 - Area 4 - East . . . . . . . . . . . 35,582,
�244 - Area 5 - South . . . . . . . . . 21,848,
�245 - Area 6 - North Central . . . . . . . 24,365.
#246 - fQursery . . . . . . . . . . . . . . 18,225.
TOTAL - Parks $387,706.
Recreation Division Program Request
#266 - Recreation Administration � . . . . . $ 88,318.
#270 - Fa11/4dinter Sports . e e . o . . . . 11,319.
8271 - Football e . . . . . . e a . . . . 9,440e
�272 - Volleyball� . . . . . . . . . . . . . 3,568.
�273 - Basketball . . . . . . . e . . . . . 4,4950
�274 - Hockey . . . . . . . . . . . . . . 32,851.
�275 - Broomball o . . . a . . a . . . a . 7,874.
�1276 - General Skating . . . . . . . . . . 19,1820
#280 - Spring/Summer Sports . . . . > . . 0 9,035.
�281 - Baseball . e . . . . . . o e . . 15,163.
#282 - Playground� e . . . . . e > . e ... . 35,284.
#283 - Softball . . .. o e . o . . o e . . e 21,694.
�284 - Lifeguard . e . e . e . . . . . . 19,572.
#286 - Concession o . . < > o . . > . e . . 22,365.
#288 - Youth Development a . . . o ..o . > e 11,015>
�289 - Senior Citizens o . . . o . . . . . . 1,7000
� #290 - Fine Arts . . . . . . . . o . . . . +,016.
TOTAL - Recreation
$317,597.
- --�-.�
ANTICIPATED REYENUE - 1978
Ptaygrounds
Gymnastics
Baseball
So#tbali
Football
Basketbali
Broomball
Skiing '
Ballet/Dance
Skating
Beach Stickers
Miscellaneous
Concessions
Hockey
Volleyball
Gym Night
Square Dance
Tennis
Arts and Crafts
Table Tennis
Soccer
TOTA!
$2,800.
1,5000
2,400,
9,500.
500.
6000
250.
1,500.
500.
50e
200.
3,000,
7,500,
80Q.
1,5000
75.
1,500e
1,050e
IOQ.
25.
600.
$35,950e
, , �
. � ^�
r
Prograra
tJINTER
s
�
SPRING
es
�es
SUt9PdER
Youth
Adult
�to
s Tourn
6a se ba
rounds
Tnstruc
E
re
Tennis
n ;rim
n�m
on
ba
cs
nc
u2
on
sons
n;c
PROGRAit PARTICIPATIO'J S7ATISTICS
� � � ��
1976 1977
# of Teams k of Participants # of Teams N of ParLicinants
lE 19
„ „
r
�
nks
stric
30
s o�ferir,g
,v:..y YY�y._.
� ' Proqram
SUF1t4ER (Cont. )
FALL
ens Vollevball
s Volleyball
ples Volleyball
rsday Industria
leyball
tball
s Basketball
1 Softball
are Dancing
7
ng
YEAR ROUND PROGRA�IS
1976
� of Teams N of Participants
40
1977
� of Teams !1 of Participants
lentative�y p�ann��iy o,�
e::;.andin; the :°7� ;:ro;rars,
!�e e�ill include mer.y of those
offered in 147F nlus more
coraau�ity recreation prograr,is.
Ladies Day Out — One trip every month with a participation level of approximately 5D
each trip, wfiich began September 1976.
tiEW PROGRAPI
Senior Citizens, Fridley Friendly Folks — Will be programming monthly attivities fvr the
150 members beginning in 5eptember 1977.
� � �.: T
�
GOOM 11MM
��
� �
�
«�.
�
W
�
>
_ _ __ __. m 1��� � � , �
{�
�� � •
�, (�
�I
_ _._
� ���'
--, ,
, < < 1 L_ ��
� �
������1�,���, _ � , ��♦
� � ���� � u �
, ,�
� �-� :�.,�, � ����
, �R, � � , , v�� r
�Y �;��� � T
�
�"� , �t�,��,�� �� - - �I�,��
�� I 1�' .,•r:= i��r ' .
t� �I' - •+
��i i . � I
s .� � ..�. � � _ � � � - • • � - r
/� ' I �?i1R" � .: ,. _ . , - - .
�� � i I�
.s �—
���• �,�-•
�'�.�!�����''� �
�'r
��%�� �� �, , � �� � � � � w�`
,� �,� ,
E°� ci � '��' � i � /
�li � �.�.+ng""r+' •_
_ �'�' �''�
n; � '�F� ���t�Il� i�'�� .�' , `- r ��
I��'*( �`� m �r`F ---
i} i I '_"r r1,� __ ��
IF��� �Nw � .
�' i � �r �' � +��° , � ��: �
� �1� t �. �
' �
�� ����� yF
� l����E ,A �y� ;� - � _
i f'� �
�
, ^� � �E � �
I �j� " 'I�
� ���`�11f�'�7\�/
��..� "'�- � t.. _ _.■
a
- SUPPLEMENTAL BUDGETING AIDS (CONTINUED)
Table to be used if computing percentages on total salary rather than on net of
47Q0 account.
ALTEfUJATE TAf3LE
1978 Estimate
OTHER EXPENSES
4200 - Office Supplies - This account is used for all regular office supplies, 6%
such as paper, pencils, paper clips, etc.
4210 - Non Office Supplies - This account is used for operating supplies other 8%
than office supplies and other than motor fuel, lubes, cleaning supplies,
chemicals and clothing allowance.
4211 - Motor Fuels and Lubes . Gas 10� Oil 5%
4216 - Chemicals - The account is used primarily by the Utility Department as a
code for chemicals for the Water Treatment Plant. Do not use this account
for fertilizer, use Account No. 4210. ;Jater 5%
4217 - Clothing Allowance - T{iis account should not be used for laundry. 8%
4220 - Repair & Maint. Supplies - General - This is a supply account. This �%
� account should be used only if the repair and maintenance supplied does
not fit Account Numbers 4221, 4222 or 4223. This account differs from
the 4210 account in that it is for repair and maintenance of fixed assets.
4221 - Repair & Maint. Supplies - Equip. - This is a supply account for tne 9%
repair and maintenance of various types of equipment.
4222 - Repair & Dtaint, of Other Imp. - This is a supply account for the repair 9%
and maintenance of other improvements. M example would be a suppty
account for the repair and maintenance of a water or sewer line.
�:.
� _ SUPPLE�4ENTAL BUDGETING AIOS (CONTI��UED)
OTNER EXPENSES (CONTINUED) 1978 Estir�ate
4223 - Repair & Maint. - Supplies - Buildinqs - This is a supply account for 70%
the repair and maintenance of buildings.
4230 - Small Tools - This account should be used for tools that are too small 9%
to inventory as a fixed asset iten.
4300 - Professional Services - This includes such services as auditing, legal
and medical.
4310 - Communication (telephone, postage) - This is an allocated expense based on 10"�
�e ep oT-Ti ne equipment used by each department, and based on estimated postage used.
4330 - Advertising
4340 - All Printing and Copyinq
7�
3�
4350 - Insurance (Except related to personal services.) - This account is Auto l5�
dependent,to some extent,on equipment owned as well as other factors, Gen.Ins. 5ro
4360 - Utilities - This item relates only to Civic Center and Public Works. 11%
See Accounting for yearly consumption estimates. Call NSP and Minneapolis
Gas for projected rates.
4370 - Contractual Repairs - Repair & �4aint. - General (Yot Supplies) - Review 9%
f�nal 1976 costs.
4371 - Vehicle Repair - Labor costs for repair work at City Garage, and outside
contract work is to be budgeted here.
4372 - Contractual Repairs - Repair & P1aint. & Other Impr. - Contractual repairs
and ma�ntenance should be charged here.
4373 - Contractual Repairs - Repair & Maint. - Buildinqs - Contractual repairs
to buildings should be charged here.
4374 - Seal Coati��Contractual Seal Coatinq of Sireets
4375 - Other Contractual Services - This account is used for contractual costs
not associated with repairs, or r�ccount Numbers 4370, 4371, 4372 or 4373
above.
4380 - Rental - All types of rental.
4401 - Dues & Subscriptions
4403 - Travel, Conferences and Car Allm�ance - Includes monthly allmNances,
mileage, schools, and conferences.
4404 - Laundry 5%