Loading...
11/28/1977 CONF MTG - 5617L-� O , FRIDLEY CITY COUNCIL - CONFERENCE MEETING November 28, 7977 1. Discussion Regarding Neighborhood Identity and Crime Watch. 2. Discussion Regarding School Buildings 3. Discussion Regarding Development Around City Hall 4. Discussion Regarding Snowmobiling 5. Discussion Regarding City's Goals and Objectives 6. Discussion Regarding Agenda Proposal--Consent Items 7. Discussion Regarding Liquor Store--Target Property 8. Discussion Regarding Para-Transit Grant Application Proposal 9. Other �; . �i . r�y $ � �' �:. � 4 u �A71�iy ��R � �.�G � . _, :ip.,�.:." . f.. ��" � ��r $'� �' i�L .,. r°-� Qf�1 f.i � �� �t�� i�.. L_ i':� V�. �..� _ J! �:.i �� � � N.tf � �� ! � k ` � i,�f'" �� � � . 1 .�'' INTRODUCTION: Planning is viewed as a series of related actions and decisions that ere organized around and moving toward the accomplishment of qoals and Objectives. The goals and objectives themselves are the cornerstone of the planning process, for in theory, they form the framework for public and private decision making, Effective technical planning only occurs when there is a c]ear notion of the goals and objectives•being pursued. These goals can be determined only through decisions concerning the scope and content of action based ultimately on an esta6lished value system. These goals must ultimately be established by the elected officials in conjunciion with the public, and are the result of a complex set of pressures and compromises which form the value system of a community. The goals and objectives, once established, become the basi5 UDOn ' whiCh o�era ina dan-r+ ! —,- ments_ str��tu�their aetivities, Together they exhibit a basic concern for goals, values and the need for making basic � choices. � The operating departments then establis�po7iciesJ hich are a set of general statements based on the community;s goals and objectives that define the direction and character of future development and set forth the actions necessary to attain the desired results. They are the connective link between general goals and objectives and specific recomrnendations. Y These policies will not be discussed in this document,_but wi11 be incor- porated in a policies plan document. ` I � � ' ' �� � ����� NOUSING The goal area Housing relates to those functions which deal with the provision and maintenance of housing.within the community. GOAL STATEMENT: H100: Provide for and maintain in the community, without discrimination, a diversity of suitable housing and living environments for all persons. Program Objectives Hi10: Assure safe and healthful conditions in all housing and encourage consideration of the qualities of privacy, comfort and other amenities. H120: Encourage programs to provide housing at a cost individuals and families can afford without compromising essential needs. H130: Promote the preservation and upgrading of existing residential housing. H140: Pro�te a sufficient variety of housing to allow all people a housing choice. H750: Incorporate Metro-wide housing development framework policies, where possible, so as . to fulfill the City's role as a Metropolitan neighborhood. � � .-����. � 6. R r , �� � j �` � � Hu r��s MAN DEVELOPMENT � � ���e goal area•Human Development relates to those facilities and services which afford each individual an opportunity for a viable cortmunity t�pe and enable them to develop their full potent�al. GOAL STATEMENT: i- _ � Program Objectives GOAL STATEMENT: Program Objectives D100: Provide adequate park facilities and recreation opportunities to ensure health and well 6eing, to the residents and provide a quality living environment. D10: Develop an order of quality park facilities that will be flexible to the changing needs of the Community. D120: D130: Provide innovative park design with a balance E of functional and aesthetical consideration, ; creating substantial recreational, educational: social and psychological experiences. Provide for innovative space management � controlw withisafetyfassa�p �meaconsider- ation. � D140: Encourage the advancement of recreation opportunities for all residents. D150: Promote "pepP�e oriented" parks through active citizen participation. D200: Help foster an attitude which stimulates life-long motivation for learning and cultural development U210: Promote an awareness and appreciation of the Humani,ties. �220:. Help stimulate a ���he fine artsPP�ethpt,�.ommand;participation � w � Program Objectives D230: Encourage an interaction of learning (continued) facilities and programs necessary to allow residents a wide choice of pursuits in education, training and cultural development. GOAL STATEMENT: D300: Provide public information and communication in order to foster an awareness of the City's varied activities and availability of these activities. Program Objectives D310: Secure and maintain a'clearing-house of information' posture with respect to public and semi-pu6lic, cultural, vocational and recreation program opportunities. D320: Provide for adequate and viable means of participation, redress and reasonable access to the affairs of local government for all citizens. D330: Provide for efficient method of dissemination of information. D340: Promote a greater cooperation and mutual understanding between the public, semi- public and private sectors of the population. GOAL STATEMENT: D400: Promote efforts for providing essential human services to all persons in the coimnuni ty. Program Objectives D410: Encourage the development of an adequately supervised day care center program throughout the City, to not only accommodate the needs of orking par.epts, but also to foster broa er cu tural opportunities for a71 � citizens. D420: Promote effective methods for praviding information and referral services to the community to efficiently inform residents of the Human Services available to them. D430: Continue to support Federal, State, County and local efforts in providing needed human service opportunities, and continue to work in cooperation with these organizations in providing more effective programs. � = GOAL STATEMENT: Program Objectives D500: Encourage programs designed to promote effective human understanding within the community. D510: Promote the development of the youth of the comnunity through understanding of their needs and encourage programs that will provide for these needs. D520: Promote understanding of the elderly and encourage programs which will provide for their needs within the comnunity. D530: Promote understanding of ethnic, religious and other life style differences which are the make-up of a total city. D540: Promote understanding of minorities and encourage programs which provide opportuniti for their development in society. �� � � � r � � � n c � O ACCESS The goal area Access relates to those systems which deal with the movement of people, goods and services into and within the comnunity. GOAL STATEMENT: A100: Maximize acce5sibility to allow for safe, efficient movement of people, goods and services. Program Objectives: A110: Provide a transportation system which not only maximizes access to all parts of the City, but which also maximizes access firom within the City to other Metropolitan areas. A120: Assure an effective choice of transportation modes suited to various needs of potential users. A130: Assure the coordinated design and operation � of these transporation modes with each other and with the area development policies ' and criteria for efficiency and safety. A140: Assure minimum conflict of routes with the �# functions of neighborhoods and business � districts so as ta reduce social and � environmental impacts. A150: Promote increased public transportation service and facilities to provide better and more convenient transportation oppartuni ties to the City residents. A160: Provide a high level of maintenance to assure that the transportation system be free of all obstacles and maintained for safe, efficient flow. M' Program Objectives (continued) 0 a A170: Promote all pertinent measures for � multiple use of facilities and 1and, especially in key travel-desire corridors and areas of concentrated activities. A180: Encourage participation by affected citizens in transportation decision making, planning and evaluation. p� 4, i' � � � �- �.� .� �'� .s � The goal area Security relates to those functions which deal with the. irdividua7 and public health, safety and general welfare and promote the protection of the environment. GOAL STATEMENT: 5100: Assure the security of the individual from criminal acts and civil wrongs. Program objectives: S110: Strive for enactment of laws and ordinances that are just and reflect the values of society and equitable relations between its members. GOAL STATEMENT: Program Objective S120: Promote a natural transition when change in law or ordinance is required. S130: Develop and utilize all possible means for preventing each type of civil and criminal conflict. S140: Assure that the rights of every individual are respected and protected on a non-discrim- inatory basis. :a S150: Develop and promote the cor�enunications � necessary to secure public respect and support of the criminal justice system, and to assure the respect of the public by the officials of the justice system. 5200: Assure that all persons are able to secure the basic human necessities required to maintain their highest potentials for fiealth. S210: Cooperate aith appropriate agencies in mini- mizing the incidence, spread and effect of potential health hazards in the City. �k'r r GOAL STATEMENT: S300: Assure the conservation and improvement of the environment for the promotion of the health and well being of the individual. Program Objectives 5310: Promote efforts in evaluating problems and pursuing solutions in the maintenance and improvements.of the environment. 5311: Air, water and noise control policies. S312: Pollution abatement policies - littering, etc 5313: Renewable and non-renewable resources. — S314: Preservation of natural habitats. 5320: Assure prompt and efficient collection of both liquid and solid wastes and effective freatment of surface runoff. S330: Eliminate or control disease-carrying pests, noxious weeds.and harmful insects. S340: Promote a better understanding of the the ecological systems and natural resources � important to the community. GOAL STATEMENT: S400: Reduce the probability of fire and other disaster, effectively respond to their occurrence and remedy their effects as quickly as possible. Program Objectives S410: Develop and promote programs for the pre- vention of fires and other emergencies by utilizing every possible means to eliminate. �otential hazards. , 5420: Attain the ability for rapid, efficient and � effective response to protect the individual . when fires or other emergencies occur. � 5430: Help facilitate the return of conditions to a suitable productive state as quickly as possible. ,. � E � �. �. �" � ���� t � COMMUNITY VITALITY The goal area Community Vitality relates to those functions which deal with the operatian and growth potential of the community. �OAL STATEMENT: V100: Develop and promote ideals necessary to maintain the economic well being of the coimnuni ty. Program Objectives V110: Identify and promote the kind of activities of varying types and levels which will pro- vide a rising standard of living for our residents at each stage of development or redevelopment of our City. V120: Promote sound land management in order to provide for a well balanced land use system. � V130: Develop and maintain an equitable system of assessment and taxation so as to provide a stable economic base to meet the changing needs of the community: V140: Promote a desirable image of the City. V150: Promote an atmosphere which encourages in- dustrial and commercial efforts to provide business services and employment opportuni- ties to the residents. GOAL STATEMENT: V200: Provide an effective system of government capable of ineeting the changing needs of the conununity. Program Objectives: V210: Provide government funtions adequate to meet the needs of the community. y;: ; �i" �� e Y210: Develop high quality operational standards � which will provide the necessary services needed to ensure continued comnunity development. Y230: . Provide essential communication and coordination between the City and other agencies which may affect the operation ' of the City. V240: Provide the means for effective communicatien between the City's governmental oper�tion ' and its residents. ( , � CITY OF FRIDLEY MEMORANDUM TOc NASdM M. QURESNI, CITY MANAGER, AND CITY COUNCIL FROM: MARVIN C. BRUNSELL, ASST. CITY htGR./FIN. DIR. SUBJECT: LIQUOR STORE SALES SURVEY DATE: NOVEMBER 21, 1977 The attached letter (Exhibit "A") was sent to five firms, soliciting informal estimates of what it might cost to make a market analysis relating to opening a third liquor store. These five firms contacted were: "— 1. Midwest Planning and Research, Inc. 2. Page Whitmore Consulting Services 3. SippeT, von Kuster & Associates, Inc. `� 4. Horwath & Horwath International 5. Winona, Inc. We received written replies from Midwest Planning and Research, Inc., Page Whitmore Consulting Services and Sippel, von Kuster & Associates, Inc. The,y. are attached. Sippel, von Kuster indicates the cost range for such a study could 5e from $2,000 to $8,000 (Exhibit "B"). Midwest Planning and Research indicates the cost would be about $3,000 (Exhibit ����� � . Page Whitmore consulting Services states they are not interested in this project (Exhibit "D"). Horwath and Horwath are interested. I met with them on Friday, November 18, giving th�n additional information and they will be submitting a proposal. Winona, Inc. has not submitted a proposal. We called their office on November 18, and they indicated they would not be interested. Additional information was mailed to the interested companies on November 21. See the letter dated November 21, together with the attached material (Exhibit "E") At this point, I am not sure now far the Council wants to proceed on this matter. That is, does the Council want the administration to engage one of the canpanies at a fee not to exceed a certain amount? Does the Council want to interview the people themselves, or does the Council want to hold off doing anything on this study? MCB:sh Attachments ,-; i:d �i:v • t o3 �. �'' � ;��� �� EXHIBIT "A" �..��� �� �'����...�� 8431 UNIVERSITY AVENUE N.E., FRIDLEY, MINNESOTA 55432 TELEPHONE (Bt2)571•3450 November 2, 1977 Mr. James T. Christensen Vice President � Midwest Planning�and Research, Inc. 2101 Hennepin Avenue South Minneapolis, Minnesota 55405 Dear Mr. Christensen: The City of fridley is considering the possibility of opening up a third off-sale liquor outlet. The store would be located just north of 53rd Avenue and east of Central Avenue in the City of Fridley. The City presently has a municipal off-sale stare at Holly Center, 65th and University, and at 6289 tlighway No. 65. The City owns the buiiding at 6289 Highway No. 65, and leases the space at the Ho.}ly Center store. We have a concern that opening up a new liquor �utlet at 53rd and Highway No. 65 may have an adverse effect on the two existing stores. We are seeking outside assistance on this matter, and also on the question of potential sales at the 53rd Avenue location. The purpose of this letter is to make contact with people who may be in this field., and to get a preliminary estimate of the cost of making such a survey. I am enclosing a copy of a report dated August 17, 1977, detailing the history of the liquor operation as well as some custamer count. information we have gathered at our own existing stores. 7his cus- tomer count information shows the disbursal of the customers at the present two stores. I should point out that this is a very small sampling and r�as not necessarily that scientifically conducted. We used the customer addresses as shown on their checks. I would be happy to hear from you concerning how you might be ahle: to help us. MCB ps Enc. cc City Manager Very truly yours, Marvin C. Brunsell Assistant City hianager/Finance Director a. �"`_.+�'� CITY OF FRIIY EY MEI4ORANDUM T0; NASIM M. QURES4I, CITY l4ANAGER, AND CITY COUNCIL FRO�d: MARVI"1 C. BRU^lSELL, ASST. CITY MGR./FIN. DIR. SUBJECT: LIQUOR STORE - TARGET PROPERTY DATE: AUGUST 17, 1977 I. THE CITY t4A.NAGER HAS ASKED BOB McGUIRE A�ND;SE TO IYVESTI6ATE PiE FEASIBILITY OF OPENIi�4G A TNIRD LIQUOR OUTLET ON THE TARGET PROPERTY AT 53RD AND HIGHIdAY $65. i. Sob and I have done sor�e preliminary work reqardinq the request �,. ..ti..,.i, +ti., c.,�.-;ti;7;;�., �� .,.,o.,;�r, a+hirrl linunr ctnrv �ust SO��h Oi th2 POP S!- 2. The feasibility studv must take into consideration not only the II. THE fIRST FRIDLEY IdUNICIPAL LIQUOP, STORE ?lA5 OPEYED IN OCTOBER, 1943,'�:ITH i}IE-0PERATI6N GROIJING TO AN EUENTUAL SIZc OF FOUR OFF-SALE STORES AiJD Tr10 BARS, AP�D THEN SHRINKING TO THE PRESENT SIZE OF TWG OFF-SALE STORES. 1. The first off-sale store was opened at 7361 Central Avenue in October, 1949. A bar- opened at this sarr� ocation in e ruary, A, Ordinance No. 26 adopted by the Fridley City Council on September 23, 1949 authorized the establishment of municipal liquor stores. 8. The building at 7361 Ceptral Avenue was rented. C. Funds to start the first store at 73b1 Central Avenue were provi�i�d by contracts for deedfor fixtures, and accounts payable were used to financ� inventory D. The bar at the 7361 Central Avenue location was closed at the end of 1956 due to loss of business because of construction of the new Highway �65, rrhich rorouted much of tiie traffic, and the closing davn of the full scale operation of the Yew Brighton Artt�s Plant. E. The off-sale operation at 73G1 Central Avenue was si�ut down in February, 1964. . 2. A second off-sale store was opened at 3710 East River Road in i�ovember, � ' :Y�V� r 70: NASIht M. QURESHI, CITY MANAGER, AND CITY COUNCIL August 17, 1977 Page 2 3. A. Funds for Cbns:ruction of th2 off-sale operation were provided by a contract for deed and for the on-sale operation funds cane frora reiai�ed earnings. B. The bar at 3710 East River Road was sold at the time the City went out of the bar business in September, 1971. The City went out of the off-sale business at this location on April 1, 1974 C. At the time the City decided to get out of the bar business, the land and building at both 3710 East River Road and 6161 NiShway #65 were sold. D. The City leased back space from the new owner of the buildirig at the 3710 East River Road location for the off-sale operation until the closing of the store. Tii� closing was caused by a decr.ease in business due to the closing of the Camden Bridge. E. The City retains certain rights through ,lanuary 1, 1980 to repurchase one-half acre of land formerly owned by the City at the 371D East River Road location. A. The City issued revenue bonds to build the bar, lounge, and off-sale store at 6161 Highway #65. 8. The revenue bonds issued to finance the Shorewood were retired on September 1, 1971. C. The City sold the building and the bar fixtures at 6161 4igh�aay �65 in September, 1971 when the City decided to get out of the bar business. D. The City continued to operate an off-sale operation at 6161 Highway #65 after selling the building, leasing space from the �ew aane rs . E. The space available for the off-sale operation at 6161 Highway �65 praved to be inadequate after the sale of the building, as • the City was deprived of the use of much of the fornier storage space, and the new rnvner of the building had a need for the space. f. The City built a new off-sale building at 6289 Highway H65 in 1973 to take the place of the space the City had been leasing from #; ,:� T�: NASIM IA. QURESNI, CITY (dANAGER, ANO CITY COUNCIL August 17, 1977 Page 3 4. 5. the owners of the Shorewood. an off-sale liquor store at 6481 University 0, leasinq a small amount of space in t e o r A. The City opened a small off-sale operation at 6481 University Avenue utilizing some existing fixtures. • B. Business gre+a rapidly at tlie University Avenue location and the City soon outgrew its space, warranting a move to the present off-sale store at the Holly Center. C. The City moved to the present location in the Holly Center in August, 1464, purchasing new fixtures, coolers, etc. ore was ooened in r, in rented spac A. The off-sale store at the Skywood h1a11 continued in opzration until June 1, i973 when ii was closed because of unprofitability. 6. The oeoole of tha Ci F n A. A vote on the question was required at that time because the City had increased to over 15,000 population, making Fridley a second class City. 8. The vote for staying in the liquor business was 1,226 Yes to 100 t�o. C. A vote on split liquor, or going out of the on-sale business, was held on ,4ugust 19, 1969, at which time the vote was Yes, 1,134 to 392 No. The funds for �urc:�asin� buildings, fixtures and invontory for all of the stores rlere secured fra.n the liquor o�eration retained earnings, I ^�eans o usino contracts for deed, credits on accounts �avable, and a revenue A. The City currently has no outstanding long-term debt for the liquor operation. :' �r T0: NASIM M. QURESHI. CITY M11iJAGER August 17, 1977 Page 4 III. SALES OF $1,061,501 AND NET PROFIT OF $93,963 FOR TH YEAR 1976, COMPARES WITH AN ALL TI11E HIGfi NET PROFIT OF $225,180 IN 1969 ON SALES OF $1,464,233. 1. In 1976, the City ooerated two off-sale operations on which a_ profit of 598,963 v+as earned, comaared u�ith an all time hiqh net 2. 3. Year 1950 1955 1960 14.65 1470 1975 n s, profit, and number of stores are as follows: Sales $ 99,409 211,918 599,918 1,048,895 1,534,762 7,100,224 Profit Not Availa6le $ 51,667 79 ,795 136,031 219,943 90,939 s rated for tlumber of Operations One -0ff Sale, One On Sale Two Off Sale - One On 5ale Three Off Sale - Two On Sale Four Off Sale - Two On Sale four Off Sale - Ttivo On Sale Two Off Sale /;. � 1970 � 7971 1972 � 1973 197A 1975 1976 Sales Off Sale 51.169,)34 51.137,772 51,064,472 51.067,330 51.074,769 51.100.224 S1,OG1.561 On Sxle 365.�28 312,6a7 iotal sales �. 3�4� .45�.359 7,Oo9,472 5.0�67,33U .074,169 7, 00,224 7.J61,562 tost of ssies 983.004 �952.302 807.135 832.148 828.325 858,456 847,082 6ross profit i. 546,678 S 498,057 E 262,736 S 235,1a2 S 245,843 S Z37.768 S 274,430 6ross pmTit percent 35.6Y 34.3% 24.5: 22.05 22.95 21.iX 20.25 Rierating eMpenses 343,122 37�7,�31_ 183.057 202,3'JB 766,551 169.4a3 151.851 Operating Drufit S 207,556 5 120,026 S 74,279 S 32,874 S 74,292 S 62,315 5 62.629 Other incame md � expenses (net) 16,337 86,III4 25,172 19.235 26,0�7 28.624 36,338 ikt income S 219,943 S 214.900 f lOD,0i7 S 52,109 f�107,339 S 90,939 f 98.963 � I �^ _� T0: NASIti I9. QURESNI, CITY MANAGER August 17, 1977 Page 5 B. The City sold both on-sale liquor stores in September, 1971 for $252,000, resulting in a gain on the sale of fixed assets of $66,848. .. C. The fair Trade Law on liquor sales o-ras repealed in 1973, resulting in much greater price competition and declining gross profit margins. D. After the repeal of the Fair Trade Law, the large stores which advertise heavily seer�ed to be taking a greater share of the liquor business. 4. The City's qross profit margin has been declininq steadily in recent eY ars' A. On-sale stores normally operate with much higher gross profit mar�ins than off-sale stores. ,, B. In order to remain competitive with the large private stores, Fridley has had to cut the overall gross profit margins on its merchandise, in addition to running many price 7eaders. C. The trend in recent years for most nunicipal stores has been one of lower margins and lower profits for the off-sale operations. D. The discontinuance of the Fair Trade Lav+ in 1973 had a dramatic affect on margins and prices. E. There has been an increase in comaetition from :aareiiouse type . liquor ope rations on Hig:iway #l0 as well as davntown Minneapolis. IY. THE OPTIONS AVAILABLE TO FRTDLEY II�CLUDE, OPEiJItVG UP ONE OR ��ORE NEt•1 LIQUOR OUTLETS I�� RE;JTED OR 0'.J"IED QUARTERS, OR STAYIHG WITN THE PRESENT T'vJ0 STORES. 1. Target has approached the City regarding land available for a liouor store near the Taraet Store in Fridlev. A. The owners of the Pop Shop have approached the City regarding the possibility of their building a building and leasing it to the City for a liquor store. B. Target had offered to sell Tand to the City at that location for around $2.50 a square foot. C. For a comparison of purchase vs, lease, see financial anaylsis attacied to tnis r,�emo. � TD: NASIt9 M. QURESHI, August 17, 1977 Page 6 2. �7 CITY 14Af�AGER ase the 7and it has an o�ti A. 7he City has the right to repurchase one-half acre of land at the East River Road location. . 3. The City could stay ivith ±he exis e�hasis on turnover at these loc two locations A. The trend in the liquor business seems to be more and more to high volume, laur margin operations. It is probably uneconomical to operate a municipal liquor store in the close in Twin City area, if volume is less than $300,000 per year, and tfie break-even point may vsll be up to the $500,000 sales figure in the near future. 4. It is miach eas1er to estimate expenses associate A. The Liquor Store Pfanager and I have put together some rouyh estimates of vrhat an operation at tiie Target location migiit do and hav this would affect our �xisting ooerations. S. We have resources to estimate expenses, however, a market analysis is a separate field, for svhicii Eve should engaga a consul�tant. 5. Options available to sina the A. In very preliminary discussionswith the new owner of the Pop Shop, they have indicated they �aould build a building and lease it back to the City for 526,000 a year on a fifteen year lease, adjusted for cost of living. B. The City had originally talked to Dayton Hudson Corporation about purchasing the land for $2.50 a square foot. Y. RECOMMENDATIONS INCLUDE HIRIWG A CONSULTAPtT AT AN EARLEST DATE POSSIBLE TO MAKE A MARKET ANALYSIS, "."!D LOOY TO PURCiiASIiVG RATHER TiIA'i� LtASIi�G. 1. onsidering the risk involved in opening another liqu nvestrient in a market analysis would be a good inves atv committina its�lf. A. The ]arge unknown in this consideration is tlie potential sales of the neta store, and the new store's affect on existing stores. B. Ne can put together all the cost information if we have the Sates data. . T0: NASIM td. QURESHI, CITY MAf�AGER August 17, 1977 Pa ge 7 2. C. This report would give a consultant a good background and tEie history of the liquor o�erations. D. I recomnend a consultant be hired. if A. Based on preliminary sales and wst projections, i� taould be advantageous to the City to o:rn the land and building at the Target location, rather than leasing. B. If consideration were given to opening a store at 3710 East River Road, the lease vs. a�rnership question would not necessarily result in the same recommendation as at the Target location. C. I feel there is more risk in �eing tied to a fifteeh yaar lease than in rn•ming land and a building at a �ery good business location. D. The lar.d price would almost certainly continue to increase at this location,.and building costs are going up every day. E. The location near Target is such that the property could be utilized by some other type of business if need be. F. The City could finance the purchase of the land and the building with Tiquor retained earnings and other available City funds. T ...�. �� T... O F � W O Z r S m e 2 '. � O F N 3 Z K H ..�7. n Orr- �J ^ �TF � W N J � WLLQ 3 J � Q b � LL O 0 N Y." G V N O O.� i O � N a � x M 0 �^ , N � L 6M H K 6.�) �H O�0 0 1� If� O� O� a'1 � CJ O O N V1 lD �!f C] N O O d� N 0 0 0 �O V Ol Ifl 1� 1� Cf b N Vl �fl 10 � p V r� N� Cl O O� 1� O U O�- OO�OI O�O��Y1O� O�tTO�N4:p�u1 � C a O�M�. N OMt� � O OI .� � O N 1'f O� �N 1� I� 1[f �(t ��O N^ N O. N��^ - " . N �' } 1 1 � . M N N H N N N ' � (y . . .. . . . . . . . . . . . �D < N � N f�/ n N.O� O� �Inf 00 N O� N N� �A e� O � N,1'�1 Hf O N I�Ntif WW�N�D� m�OYiNQ�� Yf 1� N�N �T .. • , � � -- N N N N N N N N 'O . a> o o� Y PJ O O N U C O O N �L O �G. i�- l� � 3 w # n O� � rn � � � N O O � O O M ♦ 0 t� t�.�- N O N M t7 N �- H � p * N O O N O < O �1 N 01 � x o� N cf O M M N N O� O ^ V � N ♦ N N O a+ F. ~ C �.YN m a c c � o .-..+ 000 OOOOOIO 000 �(fN� �� �+�� � �000 � NUlO 000000 ultnY'l IM�O� O� O ONt7 M 000 N t") �O O O O.- � V �p �p �p 4] f�1 O O O� C�`l � �O M n0 �.-� NN01�M i�NN � r� l0 �� N �tOar- � W M N W M M 1 1 1 � ��s �'� � � �►r � � � � � �It � � � ��� � OC�O I�OWGD^'1I�D OOOt74AN0� l0 < O�V1a CO O R VT tn O1 t0 C� N�M In 11] N(] f7 � O !� N N N N 1� W MJ.- O[� V O C jr� �O �O ap r W t7 N O O� N l�I N Q w�-� w��O�N� �NN .� Y1 .M N W ^ VO N Q�p 1� O CI OJ MIV' �1 N T('� l� N N tf �'1 O� I� �O 01 1� V r� N O� �O Ol N I�'l W�D O� O 4 �.� lp < N N:n O1 OJI�N Cf��COQI� OOt�.-NthtO � 1� NM� N �O r-- W N ��O r- N�T O� 17 N N i� N�f A i� nf t7 tn 1� [7 C Vi M M � �q N N � yON� �I�O�IO,�Y+ MNNOQ�� M N W�N � I � � e 4� CJ :� �[1 r�'- O � f1i M O O� m O f7 I� !� O In t(f N .X .. QO�iF' W�InC� �I�OONN1n N C �NtO N O 1") N ICO ul O� C d' ^- T�-- M m N N�O �D t0 tV R� �Y M.- M� t0 O� �'I O Of l�f N N m ^� i'I Q ,O , y M q M M M W � _ --_.. O N / 1 � 1� MII � t I� N 1 1 1 t I� w N W'1 � � I� V N N M „ N, IN N' I� 1 NM N 1 1 t� � I M N' M �,~ �� f U N C C U CI N 9 C G d � 6 L m X N L 01% p C N C O � C W N U d 6 O1 O � C N O R b N EI � O� - r T�O X OC Y C C C N� C N W N� M L CI 1! W aiVf.-- D�A �o L M�C � N 10 t « 46� YN U C•CCIU W O�U M✓ X X N EI A 61 �D T OI M.r. N O V1 L d i� C ' W W N N +- p E C++ p L ^ d E�n �+ � Y-W O VYL UOCOd�n. W ON F 0o rnO�LL �a Oi.-�L .-rntap.�. t. d rnuL�t w�� L 6 C C N CJ CJ N Y � N y q Gf • O C! N CI X C C CI CI lL 6 6 +�-- .0 L C a�.- 6� L C� U L u t W� ^� N C O� - H.� q Y L U Ol 4� G Y 4'1 N C U q N Y W��G Y p[ CI vNi N L NVIO ;CL]�KO ���+G�00 J L ur-�O G. b L L dN O t:J l4- N s. �. Vi 17t� O . , l-�- OO 2 0 1 �` i .. .: :r. � ;� ,,i'� ;sc�°N , �' � . . . - � . - �. � � � . � . , _ , - ,_ ,. ;. _ ;, t . . � , . . � ; � SURYET OF MIiO CUYS AT iRIDIEY LIQUOR � � � STORES WTSIDE OF iRIDLEY Harch� : FRIDLEY 607TLE SHOP . . . �, �i4 . � 1400 GlacierLane,Mp1.. �. 1699 Valerie Ln.,tl.8. � � 43F1p-Rieaee-IeFSacaL.F1. 1144 Hi9hvica Dr.. H.B. � ... � 2200 Cri,l�.ton Lane, :7:8. }52D-Ga��aYtaacti-t . 670 80th 1c+*.,Npls. � 901 2nd St. N.E., Mpis. ' 300U Nanor �rive,tdpls. . 1309 ]Oth St. N.N.. St.Paul V500 Ironton St.,AnoY.a 3375 53rd Ave. N., Brooklyn Center 8000-Yami:yrcr, 5?6P 790i-NcYirt#ei-�-�:r=-�r��i'. 10500 Ituchanan, SPLP 837 - 129th Ave. W.E.. Blaine 530-E3rd-Ay^nur.-BHine. 1300-�3�, .'.ve-il-Er-C-.N. � 200D Squire Lane, N.B. � 766 tl.E. 113th LirNe, Npls. � 5600 Glenerood, Gold�n Valley 62ii—Rice�+�eY�+c-�T � Route 1. Crooklyn Park 900 - 127th Lane 71.E., Blafne � 10400 7(cen, Coon Rapids 7206 CarAen Fve. H.. Brooklyn Certer � � 1769 Nillview Rd.. ILB. -Ep99-V?n-C:ure' ° •, r cm o . ' 1976 76Ch St. ILW., t7_B. 15DT'Cxn:elo�ner-3 2500 Roedcrest Drive, G.6. 76G2 - 162nd Rve., Forest Lake _ 7430 41est P.iver RoaC ti 7� 5814 215 lcne 7.E., kyoning� - 750 lor^ Av_nue 1l.E., SFiF 7431 Louisana Ave.,.5t. 4����SPark 6526 67uebird Drive,l<aple Grove o52� OrCharQ Ave. . Brooklyn Park 21470 Imrocd Ave. �L,Fores: Lake zZE� Eveti Court, t78 � � 2b5�°i..-�-.t"�^ek-29-A=t-,�•8. c�:3 Lakeuuod Or.. Mpls. .. . 6524 Orchard Ave. p.,L'rooklyn Cent�r' . . 2801 L�eodcro;t Orfve, I;pis )0550 Buchanan. Biair.e. 4?A4-6th�it-r+r.E-�9: Rou.e 3. Czr.bnd9e � 31 Constznce Bivd.l.".J, Annka 77c3 Tyier St. tl.E., Hpts 3065 Sprir.^ C�eek Dr, i;.E., I-0pls: �0738 F 15*.h Ave. N., Hpls - � � a800-Rice-t+�eek-R�;:�& Rau:e 3. itora. � . 8729-Gent+'a}-14venue I::F--r+ta73. �062 127tn Fve. d.E.,Blai�e 1630 Ls:elo:.lane .:E, . }095-Rteesan4-kiew-Dr-k'avnds-Yieoa � .. _ � 5109 Oupcn. Ave. R.. 51p75 : � . . . .. � 3940 TYlcr St., C.lt. � - � � � 1013 Oak Rid3e CireTe tl.E., Blaine . . � � � � 3312 Bruads:aY Y.E.. t;pls. .. . . . � 1958 1+9?h :9ve. N.E.. Fnoka . 4658-= Gthitrl: t--t � Mc � .. . . � . . � . 2839 - 134:n Ave. !:.4:., Anoka � . � 4653'R-irt{-+'etk-Ad=:�. : . -. � 12225 Fcrgus St. . 6laine ' . � � - . � - 3949 Acthel Drive, St. Pau7 � - � � � .� � t983 Cedar Urive, Y,e.+ W'iqhton - � , � � � . . P.O.Co� 33, LinCstron � � � �. - � - � � � Y133 Fain:�y Ur.. }107s: � . - � � . . 1666 - 25tn Ave.N.:J.. N.B. . . . .. . . . 1285) TaYlo�• St. N.E.. 14p1s. . � .� . . � 19A1 Flo:m.dz hve. . �:.D. - . . . . . . 3918-1zcC.�rert-;-C-PC . . .. . . . . 2201 Uur:h L'Nland Crest. C.H. � . ' -�. . . ' 97�i7 - 3rd St. N.E., FiDls. � � . . . . . . 10550 tiuct,anan St. PLE., Mpls � � . � .� � � � 3-0Oi 6enja:�:in St. Y.E., Flpls � � - _ � • � 3131 senjacin St. 11.E.. 6:Dls. ��_ . ,� � 5224 Frc:r,ont Avr. N.. llpls . � � � . � 8521_ Tyle• St. tLE.� , ttpls. . � �- . - . 1900-Risc-LY�eek-ktr�Y:D. � . . ... . . . � . � � . . '. � �.�.. . . � . . . . .. . . . . ' . , � . r s i, + ' . • . 1 . i� F i J (�xl filiM � 4 � u„ � C � ~ __ � ��, l� j �1` �: " � i��= i �' F� .- . �1 ' � , �\ �` J/ . � ♦ ♦ � � � _ J :� \� . . � �,. � S � � 8 � il:'.`w•wc r�..",°-- < J;, y � h�� �s. ���1� f'� �, 6 . , i, . ° „, �J� \ ` �t'L'� �'I.�+�r'I � - �`� '_ � � L.i I C � rr. n � v� i d : • � e � �-,;i j�Yz�' j ;, ��.I � ., i �� r tr. _ 4 . . �� ' tC1ew �.7:.•M� �c�-V.Wti�,U..�l �. �s '11�m�.G��Z�f.H,�.4s.q,;�• af�n .� ��,� ;� �--, .---,-�-r-+- �^ � Cii) Gf d � ,...,.��..� �� ',J �V �; �R �:�� ���� �] �� J ty '� (�� �}�,� l�ti Rkwo C:•cr'�♦F.d. . . �/�V�� I ^iW . . � � yy'rfrwwwew✓u..�.e� � \sg �$ � `� . . . �4! � : •-- .... ._..._.. q , . i. j n+� a..c w. . . . 4 [ =_� QJY ° �� .�_t ��� `a �--- t .�` � c�l �u i !; i�� ��..y � � MS • '= •w.' Sem�lsdes . . +,.� i �� `.4 ` ., r \� �": _ ���y ;i I �'<�''� C o,. � s� , r,:-� I}. t1 i \��t-�- r a.._ _- �„ .. ��"�1 �1 �A s iJ�—�� (��1i, �Y a-.......�...� . . ��,"� 3 . i r _ � _ . . �' � ' � �"� '' �` �I � � - , - � ,9 � �C.A� ... 4s' c � . ` ___t � e a��' �Y1-• � � • a C� �.- C �11 ,�_�} ��v .3°a'J .n.� � _ c, t Y - ' _�� f r -'. . .. ,�. . L 1 - �'—� - - ' S . � � z � y 1 i S � � i- .\� �\'"! r��'1_\ a _ ' �1 � c . . .._,i ! � �'. � ..� .�:w r�. _ � ' r � ! ( � r �� � :C._.' �, C1!\'"- r4 F � '. , � � = y�-�.�--{a.,.• >��,,, �: ��;���as � � �� _ - a < < I _' J .�.,, i : ,i c�r � ,�. ; � - _ _ , ..� I .+ c � �'" .._ .� o ,• xF„• ` < ` . a . � �.,.;�" L � \ � � ��- -l. ♦�.. =� �� i�+�ir -i E,.. � r a_.... . . ^,• I� � - � 1� � . ' � .1 � [S ��t]\' . 5 . _ - �_ _ � ��� ` ` i. �. : ?o� ��l ,, £`;lrr ' av _ .- �= ° i- ' . i �;� �Z s ♦�\' .._ �%'"! / .� � � . c . _ �i� a . �.'.i r--V �ij�-' r4 . .� �y �� ' ' F � �r.t4 a , .� +e_} ' � . . � � V"�.:r . ��jp7 \ S C,� '� '. �'.r.l ' � :i; L�.� s. ` � . * . �.� :':.. . ..A•-�3 � 1� `4� ': 7f =- � ,� 'i..s - ; ----�—`C/ :Y ^ :. ._ -�`� _ _ -.FJ . � �t i- . �� :"�4., �\ _ � . � ,. �.1 _;.� , f ;0 t c e ��a�� �! � �..,"'� !3 ._ . .. , � • * r �_ ,..,,� ^��t� � , § �, ' , � '-' J : �^' `i� �°,�„ -;o t;. ._�� . �..� a. 3: . 3 = �; ± , � t = 1 �i . :�e.�.�. � . musw. is�rr.o �_,. ..� _._.. .. e ' �-v � �� �� _ . . i . � i . -?- - � +,. t � i � � ��� - -y: . " i � - ..�. r+ ..r. n... -- _ " '• ��. �� _ ..:,_: . _ �;'- t 3 £ i \`� _ �; iY h � �; �; a :.u� _ �.._. _ -"-_ : �� �. � d.°" ..ti..�,..r . � � � �, _ ,:.,...�.... f �': ; � : \ ;��� .- I���� `_�� _ .. ----:_= �: �;i +; ..._-- .. ��� : ..•' ` . \t'�` � .. _�._� cn � . �;� �'N • �. �..�inx co I-.twcl, 1�wi�- nc�,La;.��,. ��cs...✓ : ��-� �3 __"' _ _ �_.� - '• ._� -_ .._. � �_ . ���:Q�.� j'� r"• .. .1 _ • � � �. . � . . . � . . r \ � - ; � ' . 1 . • . . ' . . ' . , l. . . ,. . . . � .. .�' ; . � . i . .. %' � � � SURVEY OF MIO WYS AT FRIDIEY LIQJOR . � STWES WTSIUE OF FRIOLEY • . . � . � H�rcA 17. 18 d . _ a��aa • HOILY CENTER � .. . . . . � - � 365 Lakeview, Excelsfor 11801 - Lavack St. NSf, CR ' � )1031 Keenqcat, LR � 10916 Miss. Drfve, [Eamplin . . � 1�30 t00th Ave. Y.W., CR �2395 Briyh2on Lane, t76 �- � 862N�iaa-Lurem; Blaine . -2429 Aalnut Avenue, HB . � .- .� � . 631 Janesvflle, Npls. . � _ � .. � . . . 2852 121St Lanc B.St. t � � �. . . � . � . 5131 Irving Ave.. Mpls. � - - . . � . • � � 4310 Tyler, W1 � . � - � . ` � _ � � 7A2 64tA Ave. N., Brooklyn tenter � � � . . - �� � .. 3i3iist'�eC,�tN� . . .. . . . . � � � 591 102th Rve. N.Vf.,.CR . . - . . � .. 37M Colfax S., F;pls. � � . :. . - . . . � � I1A20 Monroa, 67ainc � � � � � � � 228C Oa}.r.roW Urivc, t'.au�s Yiew � ... . � . _ � Bl�iB-1F.HH�CR-S�!cect«14D1.sr. - . . .. . . 41D1 Parklar.n i�ve. So., Npls. � . . .. . . . � 191 �ogan Ave. I;o.. ::pls. . . .r . . � G311 Squire Dri��e h.E., ? � . � � . - � 1176 128th Ave. ILE., Elaine � � � . . '� . � 490 G9th I:ay ILE., Blaine � � � �� 65D7 62nd A:•e. 11., Ciystal ' di01'Ricate•eeY.-Ad.,.,_2 � � 16G32 Zeni St. t:.7, �f.noka 7679 Knol?tr�od ^ur., I!pls. . � � 505;-Ftadise.rSt,-t�.E- y4 � 1271 11. Piinr.ehaha, 5t. Paul - Route 3, Princeton � � 1242 Sarcer.t Ave., St. Paut � � G093-ifashi.u^Fn-St:�,--SP�P i92 5-6tk-St.—.�.-E-:; SPLP . . . - 7839-Vrrivcrs4-!Y-++venueJl�.�SPl-0 . � � . . � - � 6741 �toble banc, Nrooklyn C_nter . � _ �. � ' ., - � 5735 Swth Lim+ood Dr�,; Wyondng � . � .. �� _ . �� . � 809G Urbandale Lane, ? � .. . . . Boz 39. tiaple Lake. Ftinn. � .. . � � � .. . � . �3860-6Fh-Sr'!�f-: � CH � . . . . � � 9613 Flintr.00d X., Biaine � � - � � � ' _ Columbia HeiShts Branch P.O., Ftpts. - � �� � � �� � � - � � 11197 N.E. 3rd St., Glaine • + � � � � . � 10J47 Y�gnolia, CN � • . . . � ' 861G Mattson 'uraok lane, Broaklyn Park - - � � � . . 7925-btASi._.:t:f.�:,-SPIP . . � .. ' � 5040 Pennir.e. F+pls.21 � � � . ' .� 758 945tEv.. Olaine � � � � . ... � . � � � qiA-]9tlWay;-Si9.N � .. .. � . 1242 Sargcn[ :a•en:ie, St. Paul - - - . . . - .. � lOG E. 9th St. , �7m�ris � •- � - � .. 8202-Able-St-0leinc � . � .. • � ' ; _ � �- . _ , . CI D i ' � ' , \ L• � �. , OOCI �YOS � � ; ... � � � �1 �1... ,•-r.-^ � �A wY�.� � 42 - - �� v''. a � �O rl i v i:t� �. � . �� r C���s ��' ��i � .zs. �;+ �i .. 7 i� \\4 �,� �� ' F � � �;�• � '• s � p �"� 1. � f � '.' � �� d � .r: . . : {�� y ' }1 i' .. � �, : i N . �� i �� �' r � V � y '"� �'� � �: 4 cl:� c �( . L .���.. \`� }�! � � K � 1�� �� �-S r :- s� � �F_�� ��� � ,.�. i,,'- E: "- ' 'k ���5 � �Yt � � �; � f i �� �:�; � � '%1 � ; r� =f •c f� ri .. � E ... �3:� :yu� C'� rW �aJ .v � f_`. i ! �k � �i � � I ' K � S � ` t \si t� T h , ' e4........�� r..v .x.�.�.. � . 1 ,✓ �Ar.����5,�7,�iiaa �1 : ��1' .tlnp �uJ rGe .� r�j,r; .. Tr'r'+ -�;, %' n , � Clty Oi L Li..:��il...:�� , �Y�✓ !' � c �/: i � ;i � Y� � � ( � i� �� � 70/3 Rice Gcok Rd � sraa�co ' ��u,• . . SMMI�M�M�<Y�JIMawy � �. . . . . . . ' . . �... . . . ; _ '_..•_"� .. � iMAi \�f( IMR � .. . . \ Q � rr^ iAI �.r'' ��y v _� . .. .: , i.�— -�st+= o ,''t r-,r..-. ��U . . ��+ � - �.s e � 4" � _ Strcatlxdex:. � ;.: . �� [ '�.? , � � I � �. �_� _I'i ��� �u�r �^ j ¢ S r ... r .. wY „ ` �w P MJL+rvs.Y`�d R � *� \. . � ; y{�Ij_ l " "' it � . i .. � �. �� �i..�lJ �=� = h•u Rr.o ♦ ,; � ��� � '' �, � > _ " i�s' �� � v �� , n' . ` � It ` L� .� � _ � h ' � z») s, -� __�1 - e.;"'�. ' . 1 v �.d �.S � _- , .. � � ` , . 1l i - .t L " " - r"t � 'i" y . �1. �i5.t�c���. 71f � i ��'"�tijr .*-':- - " � �,,�— � � . � � -- - i. y — � d —_— ^�n� �.\'� \ 1 . �. �F.�= +`r= .�r � - t,\�. _ \ _ � t ' . . . .. � = 1. r\ti. �— z � ' . . t! �'' ` ? 'i ��.. � . ;` �R �..��— i �ii ¢�,;- ��__ .. R�'; .t. ��„�� C.':..� �� �1� ( � d e _ � e'`=F ° a �.� �. .. �.� s a�[ �.. +�/ .. . � � � \ — ! ~ � i �'� , � .. ... � ��. � � � l ,: � /:.r. S �.-.. ��...' ' . t- \\ 't 5 � i 4. y...� . � f � 1 .f .r i .' :::_C C: . d� .� � ��w V :'� .,, '_ ...._._ .. . , ^ .� �, � s: ....� ._ ` � \ 1 l '�J o . .� �-- _— . �: a '� � - � _ � � S . ' �. d� .�.._. .. �_ � \ ' ' -=, . i y L._... �� ..-- i ..� / ` _ �•.t � � _ , . I., _ . " V/ " s. �.G {. .✓:� � y;' �'� y , «. �:'� � il - '-,-1„� Y::�Ii i 4 ..,•� � ��1 ,`: � t aVCa c0 ..�.i._�. e_���M CP �i - � Y-�- . `a� - �.S :�. ' It � s � . � i a n : ,3i� ; _" ! . -'fi �` �- �' ID ,�� . �. , ' � � .�_ . � •+:.r � � � ��� , p • � `oA .r..l �..� ;.a!� .� 6 �.� —� k �_ . - ,W wur� js..crxss `= ...L_, �_.. ,,. �� ~ _� t�� _ ;s j,. � r.. w nrw. er.. w_ ..� �.. I, �._.. � . �,�T . W._ _ �i ; _ y _ _ • ir._13 _....' - .�_..__.. ' ' . � �� � =_ =_ ' . euw....+.. - � - - �. � _ • �,..b� . ' ' . .... . - ._._.. _, . _= - _ .. `� � �.... .. . . ` _ � = . � . . . � .� C.� �.. CC.. :1 . �'.. � .^^�r� e h .—. � }� � i f /T1�t. v�l.}11\IJIrW Y1�1. Kr'�J..n! // . T` • �n. j :Ll� v �� /�l. ��N�'J • u T 4s—d, r, `2Lru:��sc�t7' EXHIBIT "B" ���I,v� �c�s��r � ���c��ES, !� � Midtand Bank Building Minneapolis, Minnesota 55402 612/333-5511 November 11> 7977 Marvin C. Brunsell Assistant City Manager / Finance Director City of Fridley 6431 University Avenue N.E. Fridl�y, Minnesota 55432 Dear Mr. Brunsell: Thank you for your letter of November 2, 1977. Sippel, von Kuster would be pleased to assist the City of Fridley in the analysis of present/future municipal liquor operations. Our firm has considerable experience in this area and'we are confident of providing you with useful information. As to preliminary estimates of cost, these are quite difficult to project with-. out being much more specific about the research questiAns at hand. Your letter mentions two 9eneral topics; 1) the feasibility of opening up a new off-sale outlet, and 2) the effect that this might have on existing store sales. Each of these questions can be appr�ached in a variety of ways and with different levels of sophistication. For example, we have conducted survey research efforts ranging between 52,000 and �8,000 on these very topics. In short> t�ir Brunsell, we.will need to know a bit more about your liquor operations before we can ofter a defin- itive proposal with cost estimates. I would suggest that a preliminary audit of existing operations be performed to help us frame the research problem more specifically. The cost of such an audit is $750 and will require the better part of a day "on site" askina questions and touring existing facilities and potential locations. The result of this audit will be a written report eva}uating a variety of operational components which relate to the two topics suggested in your letter. Examples of these include: • the competitive environment • share of market (including an estimate of total sales potential) � store management and personnel • condition and adequacy of facilities • marketing activities {price policy, promotion, location, and product selection) In addition> specifically cost. the report will offer apparent recommendations in these areas and detail what questions remain, how tney can be answered, and at what . . .. , � . Marvin C. Brunsell Page 2. EXNIBIT "B" We feel strongly that this type of approach (the audit) is well worth the invest- ment and can actually save you money in the long run by insuring that you receive exactl the type and quantity of information.you really need. We are much more interested in developing a strong working relationship with the City of Fridley , and making sure you are a satisfied client, than we are in rushing into an expen- sive process like survey research in a topic as complex as municipal liquor. I hope that you share my opinion on this matter and that we will be working toge- ther in the near future. Please call if you have a�y questions. Si erely � Curtis L. Sippel President � CLS:cr . �° nuM w ■Y�r � ■ ■■ . / ■�1�� ■i���./� •. =. �• . :�::� �� :��.� .�;���'_�:���a���e�� , . ., '..- - '. " ...:. November 14, 1977 � Mr. Marvin C. Brunsell Assistant City Manager/Finance Oirector City of Fridley � 6431 University Avenue N.E. Fridley, Minnesota 55432 Dear Mr. Brunsell: Thank you ior contacting Midwest Pianning and Research, inc. We are interested in providing the Cifiy of Fridley with market potential estimates for their municipal liquor operation. .� PURPOSE As we understand, you would like to have a projection of potential business volumes which a new municipal off-sale liquor store near 53rd Avenue and Central Avenue would attract, The estimate should include a break out of the portion that would be developed to the detriment of existing municipal off-sale stores in the Holly Center and at 6289 Highway �65. QUALIFICATIONS Midwest Planning and Research, Inc., has completed similar studies for both public ond private clients. I have been directly involved with analysis of severa( munici- pal liquor operations. The brochure describes Midwest Planning and Research, Inc. in a general way and lists some typical projects and clients. My resume is bound at the back. APPROACH We would survey to determine your existing market areas for the existing stores by expanding your sample of check addresses and by direct interviews in the existing stores. This would serve rtot only to define market area for each store but to define the level of market penetration within each area. Competitive facilities would be inventoried and analyzed. EXHIBIT "C" � Mr. Marvin C. Brunsell (�tovember 14, 1977 . Ppge Two Based upon the information on existing stores and our experience on performing similor analysis, we would define a study area surrounding the new location. Analysis of study area information would lead to delineation of a market area and projection of potential performance ot the new location. This potential performance would be con- verted into facility specifications, such as square feet of building and parking. Finally, impact on sales and facility requirements at existing locations will be concluded. Results will be presented in a suitably illustrated report form. Supportive data, analysis and conclusions will be included. • COSTS AND TIMING Assuming fhat we do not put together financial proformas, the study should cost about $3000. One to two months will be required for completion. While you are considering this preliminary response, we expect to have an opportunity to visit each of your locations and to inspect the customer distribution data you have assembled. At that point, we would be pleased to meet with you for detailed dis- cussion and submit a specific proposal letter on a cost plus, not to exceed maximum basis. Yours very truly, MIDWEST PLANNING AND RESEARCH, WC. /-, �.�/� l�'�' +�' / �! �� //7 , �„_ / �` L�7�[�� \� �_ ,�:�i�,�.,s�� ; 1 �' f! James T. Christensen r,! Vice President � :/ JTC/sd (802} E�closure 4 a EXHIBIT "D" PAGE WHITMORE CONSULTING SERVICES � 52� Wast Leke Nokomo Parkway Minrospolis, Minnesou 55417 (612) 722-0373 � VAGE WHITMORE November 4, Zg%% Mr. Marvin C. Brunsell Asst. City Manager/Finance Director City of Fridley 6431 University Avenue N.E. Fridley, Minnesota 55432 '' Dear Mr. Brunsell: Inasmuch as my own marketing research activities are in the area of industrial technology I am unable to respond to your November 2 inquiry regarding a survey. I am forwarding your inquiry to Dr. Ronald G. Klietsch,. a social scientist with a broad background in the type' of survey you seek. Perhaps Ron can be of help to you.. PGW:dmo Sincerely, ;,J ����.�.�.. . Page G, hitmore �s.;e7-.��r.;�:r'. � � ii(.. ��� ,1�1' i: Y1.....R.. j '`.� �w.. va,. . r �', 6, i • ,. y� V'y/iY�Y � . _" �. �:,µ�� ti��/ f EXHIBIT "E" ����i �� ������� B�S1 UNlVERSITY AVENUE N.E.. FRIDLEY, MINNES07A 55432 TELEPHONE (612�571-3450 •�'!'`;�,, ,'� Navember 2] , 1977 H Mr. Curtis L. Sippel, President Sippel, von Kuster & Associates, Inc. 734 Midland Bank Building .. Minneapolis, Minnesota 55402 Dear Mr. Sippel: This letter is a follow up to our letter of November 2, 1977. Ne are furnishing you with additional information on our sales and profits. Attached you will find a copy of the liquor , statement for the year ended December 31, 1976 (Exhibit "A", pages 27 - 32, audit). I am also enclosing the statement for the first nine months of 1977 (Exhibit "B"). I am also enclosing the sales history for each•of our stores for the last five years (Exhibit "C"). Also, enclosed is a survey conducted by our auditors, George M. Nansen Company (Exhibit "D"). Also, enclosed is a chart showing the relationship between floor space, and sales of some municipal outlets (Exhibit "E"). Obiectives• Again, I want to emphasize the objective of the study is to determine what affect opening a neai liquor outlet at the Target property, 53rd and Central, would have on the sales of our tYio existing stores, and an estimate of what we could expect the sales to be at the new store. If you �vish to meet to discuss the matter further, please caTl. Yery truly yours, Marvin C. Brunsell Asst. City h19r./Fin. Oir. MCB:sh Enclosures � ` ASSETS CITY C�F FRIDLEY, MINNESOTA LIQUOR FUND @ALANCE SHEET DECEt48ER 31, 1976 `Current assets Cash Investments, at cost plus accrued interest Accounts receivable - Anti-trust Inventory, at cost Contract for deed receivable Prepai d expenses Total current assets Property, plant and equipment, substantially all at cost Land and buildings Furniture, fixtures and equipment Signs and automotive Less accumulated depreciation Net property, plant and equipment Exn; b; t x i x EXHIBIT "A" 1976 $ (1,541) 215,191 1>679 130,494 14,128 359,951 $195,600 62 ,926 13 194 271,720 50,467 221,253 Other assets Contracts for deed receivable, less current portTOn $120,814 Anti-trust accounts receivable, less current portion 3,353 Total contracts for deed and anti-trust receivable 124,167 Total assets 5705,371 LIAB�LITIES, RESERVE AND RETA?,JED EARKINGS wrr2nt liabilities Accounts payable Accro�d sales tax Total current liability Reserve for Anti-trust Reiained earnings Total liabilities, reserve and retained earnings $ 7,593 5,021 6,714 � 5,032 $693,625 $705,371 See accompanying tlotes to Financial Statements. 0 I -2]- 1975 $(23,276) 196,784 1,736 127,851 13,103 7,318 323,516 5195 ,600 62,826 13,194 �1 ,620 42,291 229 ,329 $134,943 5 107 14Q,050 $692,895 5 6,389 6,389 � 6,844 $679,662 5692,895 �. �'. � � z CITY OF FRIDLEY, MItlNESOTA LIQUOR FUND ANALYSIS OF CHANuES IN RETAIf�ED EAfLYINGS YEAR Et�DED DECEMBER 31 Retained earnings January 1 Net Income Transferred to General Fund Retained earnings December 31 Exhibit XX EXHIBIT "A" 1976 1975 $679,G62 $663,723 98,963 90,939 85,000 75,000 $693,625 �679,662 See accompanying Notes to Financial Statements: �� 4 CITY OF FRIDLEY, MINNESOTA LIQUOR FUNO STATEMEFlT OF INCOME YEAR ENDED DECEMBER 31 Combined 1976 1975 EXHIBIT "A" Store No. 2 1976 1975 Sales $1,061,562 bl>100,224 -0- ' Cost of Sales . 847,082 868,456 -0- Gross Profit � 214,480 � 231,76II -0- Percent of sales 20.2 21.1 -0- Qperating expenses $ 151,851 $ 164,453 -0- Percent of sales 14.3 15.4 -0- Operating profit (loss) $ 62,629 $ 62,315 -0- Percent of sales 5.9 5.7 -0- Other income $ 36,334 $ 28,629 $4>752 Percent of sales 3.4 2.6 -0- Net income $ 98,963 $ 90,939 $4,752 Percent of sales 9.3 8.3 -0- See accompanying Notes to Financial Statements. -29- -0- -0- -0- -0- -0- _p_ :r -0- _�_ $5,217 -0- $5>217 -0- R �. � f � i_ . , .. I i I i I - I I .. ' Y A- � 1 � �ti Store No. 3 1976 1975 $540,235 g538>352 432,207 431,612 $108,028 $106,740 20.0 14.8 $ 7b,287 $ 89,051 14.1 16.5 $ 31,741 $ 17,6fi9 5.9 3.3 $ 19,171 � 15,11U 3.5 2.8 $ 50,912 � 32,799 9.5 6.1 Store No. 4 1916 1975 $521,327 $561,872 414,875 436,844 $106,452 $125,028 20.4 22.3 $ 75,564 $ 80,402 14.5 14.3 $ 30,633 $ 44,626 5.9 7.9 $ 12.411 $ 8,297 2.4 1.5 � 43,299 $ 52,923 8.3 9.4 -30- Exhibit XRI EXHIBIT "A° <� r 4 CITY OF FRIDLEY, MINNESOTA LIQUOR FUND STATEMENT Of OPERATING EXPENSES YEAR ENDED DECEMBER 31 'Combined 1976 1975 Operating Expense SelTing Salary - Clerks $ 72,721 5 75,706 Bags & Wrapping 2,590 2,738 - Uncollectable Checks 136 1,527 Cash Shortage 16 38 Other Selling Expenses -0- 1 586 75,463 81,595 Percent of Sales 7.1 dverhead U'tilities $ 8,585 ` Insurance 7,344 Rent 8>057 Laundry 885 Repair & Maintenance 1,864 Supplies 185 Gommunications 1,039 Alarm Service 485 Advertisinn 1,379 Depreciatian 8,175 Other Overhead Expense 2,475 $ 40,523 Percent of Sales 3.8 General Management Expense $ 18,508 Inventory Control 6,235 Accountirg 5,u99 Warehouse Expense 21Z Data Processing 4,575 Other �enerel Overhead Expense 636 35,865 Percent of Sales 3.4 Store No. 3 1976 T975 $ 35,849 1,347 82 (31) -0- 37,247 $ 40,401 1,439 728 51 1,585 44,204 Exi�ibit XXII EXHIBIT "A" Store No. 4 1976 1975 $ 36,872 $ 35,305 1,243 1,299 54 799 47 �13 ) -0- 1 38,216 37,391 7.4 fi.9 8.2 7.3 6.7 $ 9,288 7,100 7,932 872 4,486 844 1,29II 725 970 8,731 2,328 $ 44,574 $ 5,641 3,870 -o- 430 808 143 678 274 689 6,885 1>429 20,787 $ 6,303 3>851 -0- ' 381 2,507 655 788 397 300 7,184 i,302 $ 23,668 4.1 3.8 4.4 $ 17,177 $ 9,419 � 8>405 5,329 5,173 2,607 9,058 2,9�0 4,432 3>024 109 1,480 7,533 2,328 3,686 1,163 324 569 43,284 1t3,253 21,179 3.9 3.4 3.9 $ 2,944 3>524 8,057 455 1,056 42 421 211 640 1>290 T,046 19,736 3.8 $ 9 ,089 3,062 2,799 103 2.>247 312 17,612 3. 4 $ 2>985 3,249 7,932 491 1,979 189 510 328 670 1,547 1,026 20,906 3.7 $ 8,772 2,722 4,626 1,544. 3,847 594 22,105 3.9 To`al Operdting Expense �151,851 S169=453 . 76 237 89 O51 75�504 5 80,402 Total Percent of Sales 14.3 15.4 14:1 16.5 14.5 14.3 See accompanying Notes to Financial Statements. -31- �_ t I , I i. i. r,. � N. I , ' 4 CITY OF F"TDLEY. MINNESOTA LIQUOR FUIJD STATEt1cNT OF CNn�;GE; 1N fi^�AfiCIAL P�"�SITIOtV YEAR ENDED DECEMBER 31, 91;, SOURCE OF FUNDS Operations: Net income for the year ItQms not requiring current outlay of funds Repreciation Decrease in long term contracts receivable Mti-trust receivables used Total operations APPLICATION OF FUNDS Purchase of fixed assets Transfer to General Fund Increase in working capital Decrease in anti-trust reserve Total application of funds �i Uarious Elements of Net Increase in Worktng Capital: � . Cash Investments Accounts receiva6le � � Ipventories Contract for deed receivable Accounts payablp Prepaid expenses � Total � J � � � � -32- Exhibi t XX11I EXHIBIT "A" $ 98,963 8,175 14,129 1,754 �'5123,021 $ 100 85 ,000 36,170 1,811 $123,021 $ 21,735 18,4G8 (57) 2,643 1 ,025 (326) 7 318) 36,110 �� , fXHIBIT "B" �� CITY OF FR��LEY � i101 UNIVERSITY AVENUE ,N.E., FRIDIEY, MINNESOTA 6547] rj TELEPHONE (812)571-3450 � hiEN� T0: NASIM M. QURESHI, CITY MANAGER, AND CITY COUNCIL fROM: NIARUIN C. BRUPISELL, ASST. CITY MGR./FIN. DIR. SUBJECT: LIQUOR FUND STATEMENT FOR THE fIRST NINE MONTHS OF 1977 DATE: OCTOBER 20, 1977 Attached herewiLh are the financial statements for the Municipal Liquor Fund for the first nine months of 1977. Cost of sales have been reduced by pranotional allowances received. Sales have been reduced by refunds given on empty bottles and cases. , You will find the following in this report: Page 1. Balance sheet or condition of the business as of September 30, 1977 Page 2. An overall comparison of the profit and loss for the liquor operation. Page 3. A detailed comparison of the combined off-sale operations. Pages 4, Profit and loss statements for each of the package store operations 5 and 6. in detail. Pa9e 7. Sources of other revenue. Page 8. A statement of changes.in surplus. This statement shows the.current surplus to be $476,924.29 as of September 30, 1977. The surplus invested in fixed assets is $2t7,702.68. Fage 9. Sales and net profit of the Fridley Liquor Stores presents a history of the liquor operation from the 6eginning. It shows the equity in the business to be $694,626.97 as of September 30, 1977. This shows that a total of 52,098,609.24 has been transferred to other funds since the municipal liquor operation began. , Based on net worth of $706.261 on September 30, 1976 the liquor operation earned a return on investment of13.22% during the last twelve-month period.� ���y � '',�.re� {. s 1 EXHIBIT "B" T0: NASIM M. QURESHI, CITY MANAGER, AND CITY COUNCIL - SUBJEGT: LIQUOR FUND STA7EMEN7 FOR THE FIRST NINE MONTNS OF 1977 DATE: OCTOBER 20, 1977 PA6E 2 The net profit for the nine month period was $61,000.66, compared to �66,598.50 in 1976. Gross profit is up $4,919, however, expenses are also up, more than wiping out the increase in gross profits. One item of expense that is up considerably for the period is insurance. Insuranceexpenses have risen by $3,076 for the period. Another item _ showing a significant increase is repair and maintenance which rose from $1,274 to $2,946. Other than that, the only other large increase in expenses has been in the selling salaries. This item is up by 7.2%. Part of the larger normal increase for salaries is caused by the payment of unemployment compensation in 1977 where none was paid in 1976. Total labor hours are down sli9htly. .� Third quarter profits would have been ahead of 1976, except for the large increase in insurance expense. As it is, profits are down by $682 for the quarter! �- ' � S' - ASSETS Current assets Cash ACCOUnts receivable - Anti-trust Inventory, at cost Contract for deed receivable Prepaid expenses Total current assets CITY OF FRIDLEY L�U_OR FUND BALANCE SHEET SEPTEMBER 30, 1977 1977 � 358,745 1,499 131,612 7,261 2,852 501,969 Property, plant and equipment, substantially all at tost Land and buildings $ 198,641 Furniture, fixtures and equipment 62,538 Signs and autanotive 13,629 Less accumulated depreciation Net property, plant and equipment Other assets Contracts for deed receivable, less current portion Anti-trust accounts receivable, less current portion Total other assets Total assets IIABILITIES ANd RETP.INED EP.RN:NGS Current liabilities Accounts payable Accrued sales tax Total current liability Reserve for Anti-trust Retained earnings Total liabilities and retained earnings -1- 56,185 218,623 $ 47,100 3 102 50,202 $ 770,794 $ 7,886 3,679 ,565 S 4,601 754,628 $ 770,794 EXHIBIT "B" 1976 $ 276,877 1,368 131,625 3,369 1,830 415,069 $ 195,600 62,926 13,194 48,427 . 223,293 $ 134,937 5,107 . 140,044 $ 778,406 $ 22,499 3>173 25,672 $ fi,475 746>259 $ 778,406 ' f S m H m X I W � N W C O N N J W J C' Q O r F � O K N ►+ O O K�J LLO� O J h J ►y M M C t�U1 f+ � O £ 2 O N N � 4 � O t1 � ^ ^ � � � 00 W V � N � tn tA l!] � pp N N �D O � � � � � M�-M N �� N N 1� N � n M CO tn ^ O� �"" pi � O 1� M N t0 py[ r �O 01 I� tfl r �O . lA � H n � � V- � � w} Vi Vi � tcf (n N � ct �t O I� � � M O Mc'� �OM �' O l0 N cl'r OlI1 N � � �1 p� � p� � � N M N O � 1� 1� 01 CO N 1� N: Ct 1� ' V~j � Cp tfi N n O� O u"� �O � n � r r�-i W t�0 � V' .� dq ts} Vi 4h V�T � ct Ki O� tn c+1 P7 M 1� � � � t0 O� � O r � O � � 01 CO O 00 r N 00 0 � 01 tO i� O t0 N � t� GY 1'� N � n f+9 M O i� O �' � n � N r 'ci' tD CO � M 01 N � � � H t� � � � � V' N u' � � dq V� tA 64 V� � p .-^- 0^D M rn t�o O �O 01 � � O N t� O� O � tD O� O 011� � N OD � N l0 r d' �lD 1 ^ ^ � p� l0 �� O M t0 O y� t� � N 1� 01 �O O1 � � tp M N ►�+ W � � LL dq � 44 Vi iR H Vi 6'R W � ►Wi N O J H�-~. J� Z nZi i 2 LL LL Q O W O W � �� N X Z Z X tL a d f.7 f.'3 W �•r �r W � . nZi �-Zi K Q~ 2' K W 1- N N J J W K LL] W 4 0 �� ww FS- a H F y f„1 � C9 C7 N N O O O � O � � �O t� t0 I� t0 O � � W � � � M 1� t0 : N t0 8R � � W � � 1Pl � t0 t,H � tU 1� t0 �t O 1� O � �O 64 M F- 1-' K � C d � W .Z Z � N 1 �.w � Sa1es Liquor Beer Mix CITY OF FRIDLEY f+�JNIC�PAL lIQUOR STORES PROFIT & LOSS STATEMENT NINE MONTHS ENDING SEPTEMBER 30, 1977 Beginning Inventory & Purchases Less Ending Inventory 'Cost of Sales Gross Profit 6ross Profit � Uperating Expenses Selling Salary-Clerk Bags & Wrapping Cash Shortage Uncollectable Checks Sales Tax Shortage Selling Hours Overhead Utilities Insurance Rent Laundry Repair & Maint Supplies Coironunications Alarm Service Advertising Depreciation Other Overhead enance Expenses General Management Expense Inve�tory Control Accounting Warehouse Expense Data Frocessing Otfier General Overhead Ho�rs Total Operating Expense �perating Income Other Income Net Pro€it (Lass) COMBINED OFF SALE EXHIBIT "B" Third Quarter Third Quarter First 9 Months first 9 Months 1977 1976 1977 1976 ; 153,357.85 137,241.74 8 499.28 . 299,048.87 $ 371,398.70 131,611.69 239,787.01 59,311.86 19.83� f 18,041.80 703.19 (20.03) 50.98 33.15 18,809.09 3,012 E 2,488.60 2,851.62 2,058.00 287.09 670.69 230.65 373.64 86.00 111.15 2,033.49 757.17 1,948.10 $ 4,613.38 1,221.14 1,313.98 24.00 1,486.57 19.23 8,678.30 747 39,435.49 9,876.37 3 755.58 3 631.95 $ 135,416.32 122,092.60 7,472.93 264>981.85 � 340,988.27 131,625.40 209,362.8 55,618.98 20.99� $ 17,189.79 488,90 (42.92) -0- 17,635.77 2,937 � 2,916.37 1,829.54 2,033.00 266.41 496.64 55.57 236.85 66.00 -0- 2,045.10 410.26 10,355.74 $ 3,716J2 921.87 1,100.91 24.00 839.81 180.71 6,784.02 716 $ 34,775.53 20,843.45 4,853.11 25,696.5fi -3- $ 433,833.46 362,298.74 20 977.97 8U,110.17 $ 785,734.56 131,611.64 654,122.87 162,987.30 19.95% $ 57,620.68 2,035.32 (5.99) 103.72 : -0- 59,753.73 9>161 $ 6>859.06 8,fi40.85 6,174.00 833.82 2,946.45 464.82 975.82 218.00 363.15 6,592.31 7 730.T1 35>798.39 $ 15,871.62 3,786.75 3,506.22 72.00 4,263.15 585.47 28,085.21 2,490 $ 123,637.33 39,349.97 21,650.69 61,000.66 $ 410,033.31 325,073.95 19 270.88 754,378.74 $ 727,934.85 13},625.40 596,309.45 158,068.69 20.95� $ 53,748.13 1,835.77 1.96 135.46 -0- 55,721.32 9,071 $ 6,518.03 5,564.32 5,999.00 632.11 1,214.23 158.20 776.80 191.80 339.67 6,135.30 2,122.45 29,651.91 $ 14,056.25 3,960.04 4,744.19 188.50 3,536.90 331.15 26,817.03 2,b53 $ 112,190.26 45,878.43 20,720.07 66,598.50 � «- � Sales Liquor Beer Mix �iir �r rK1ULCT MUNICIPAL LIQUOR STORES � EXHIBIT "B" PROFIT & LOSS STATEMENT NINE MON7HS ENDING SEPTEMBER 30, 1977 Beginning Inventory & Purchases Less Ending Inventory Cost of Sales Gross Profit Gross Profit � Operating Expenses SeTling Salary-Clerks Bags & Wrapping Licenses Uncoltectable Checks Cash Shortage Other Selling Expenses Selling Hours STORE #2 -.3710 East River Road Overhead Utilities Insurance Rent Laundry Repair & Maintenance Supplies Comnunications Alarm Service Advertising Depreciation Other Overhead Expenses General Management Expense Inventory Control Accounting Warehouse Expense Data Processing Other General Overhead Hours Tbtal Operating Expense Operating Income Other Income {Expense} Net Profit (Coss) THIRD QTR 1977 $ 1,046.59 �1,046.59 -4- THIRD QTR FIRST 9 MOS 1976 � 1977 $ 1,168.11 $ 3,229.II5 1,168.11 3>229.85 � FIRST 9 MOS 1976 $ 3,604.46 3,604.46 � CITY OF FRIOLEY ,..� , � MUNICIPAL LIQUOR STORES PROFIT & LOSS STATEMENT pINE MONTHS ENDING SEPTEMBER 30, 1977 Sales Liquor Beer Mix STORE �3 - 6289 HIGHWAY �65 THIRD QTR. 1977 � 77,933.36 70,939.40 4,715.09 $ 1 3,5�87.85 Beginning Inventary & Purchases $ 199,574.26 Less Ending Inventory 76,449.35 Cost of Sales. $ 123,]24.91 Gross Profit � $ 3D,462.94 6ross Profit % 19,83� Operating Expenses Selling Salary-Clerk •Bags & Wrapping Uncollectable Checks Cash Shortage Other Selling Expenses Selliny .iours Overhead Utilities Insurance Laundry Repair & Maintenance Supplies Cortmunications Alarm Service • Advertising � Depreciation Other Overhead Expense 6enerat Management Expense Inventory Control Accounting Warehouse Expense Data Processing Other General Overhead Hours Total Operating Expense Operating Income Other Income (Expense) Net Profit (Loss) S 8,741.29 374.74 .00 8.67 .00 $ 9,124.70 1451 E 1,904.55 1,461.42 147.12 381.50 191.86 209.95 41.55 59.43 1,716.72 388.91 6,473.01 $ 2,372.86 627.62 674.69 12.34 763.65 10.47 4,461.63 3E5 20 059.34 10 ,403 . 60 1,454.90 71,858.50 THIRD QTR 1976 $ 70,461.13 62,535.85 4,285.75 137,282.73 $ 187,244.52 77,581.05 $ 109,663.47 $ 27>619.26 20.12% $ 8,560.96 261.05 .00 (45.89) .00 $ 8>776.12 1437 $ 1,934.61 953.74 126.70 254.28 41.49 147.15 41.55 .00 1,722.33 231.70 5,453.55 $ 1,926.55 479.27 572.40 12.74 436.39 92.62 3,519.97 371 $ 17 749.64 9,869.62 2,670.47 12,540.09 ' EXHIBIT "B" FIRST 9 MOS. 1977 $ 219,517.17 186,896.28 11,605.95 $ 418,019.4� $ 4)1,260.65 76,449.35 3 334,811.30 $ 83,208.10 19.90� $ 28,944.65 1,014.55 4.81 ,� 16.22 .00 $ 29,980.23 4447 $ 4,7b5.81 4,431.76 427.52 1,584.32 336.94 551.91 113.25 185.43 5,399.08 1,007.55 18,803.57 $ 8,119.92 1,937.30 1,793.78 36.84 2,181.03 299.52 14,368.34 1274 63,152.19 20,055.91 9,892.05 2 ,947.96 FIRST 9 MOS. 1976 $ 209,835.04 164,997.75 10,707.49 $ 385,540.28 $ 385,159.27 77,581.05 $ 307,578.22 $ 77,962.06 20.22q $ 26>509.33 964.26. 81.51 (33.90) .00 $ 27,521.20 4425 $ 4,241.54 2,915.77 292.90 504.92 129.97 460.40 718.60 169.84 5,166.99 1,245.75 15,246.68 $ 7,168.69 3,019.62 2,419.54 96.14 1,803,81 168.89 $ 13,676.69 1353 $ 56,444.57 21,517.49 10,995.32 32,512.81 , CITY OF FRIOLEY � � �»* MUNICIPAL LIQUOR STORES PROFIT & LOSS STA7EMENT NINE MONTHS ENDIN6 SEPTEMBER 30, 1977 Sales L9quor Seer Mix Beginning Inventory and Purchases Less Ending Inventory Cost af Sales 6ross Profit Gross Profit % Operating Expenses Selling Salary-Clerks Bags & Wrapping Uncollectable Checks Cash Shortage Sales Tax Shortage Selling Nours Overhead Uti}ities Insurance Rent Laundry Repair & Maint Supplies Communications Alarm Service Advertising Depreciation Other Overhead enance Expense General Management Expense Inventory Control Accounting Warehouse Expense Oata Processing Other General Overhead Hours STORE #4 -- HOLLY CENTER EXHIBIT "B" Third Quarter Third Quarter First 9 Months First 9 Month=_ 1977 1976 1977 T976 S 75,424.49 66,302.34 3,784.19 145,511.02 $ 171,824.44 55,162.34 11 , 62.10 2 , 8.92 19.83� $ 9,300.51 328.45 50.98 (28.70) 33.75 9,684.39 1,561 584.05 1,390.20 2,058.00 139.47 � 319.19 38.79 163.69 44.45 51.72 316.77 $ 64,955.19 59,555.75 3,187.18 127,699.12 $ 153,743.75 54,044.35 99,699.40 27,999.72 21.93% $ 8,628.83 227.85 -0- 2.97 8,859.65 1,�00 $ 98t.76 875.80 2,033.00 139.71 242.36 ]4.08 89.70 24.45 -0- 322.77 368.26 178.56 5,475.09 4,902.19 E 2,2ao.sz 593.52 639.29 11.66 722.92 8.76 4,216.67 362 $ 1,790.17 442.60 528.51 11.26 403.42 88.09 3,264.05 345 Totat Operating Expense 19,376.15 $ 17,025.89 Operating Income ,472.77 0,973.83 Other Income (Ex ense) 1,254.09 1,014.53 Net Profit (Loss� 0,726.86 1,988.36 $ 214,316.29 175,402.46 9,372.02 399 , 090 J7 $ 374,473.91 55,162.34 3l ,3 1.57 �79,779.20 19.99� $ 28,676.03 1,020.77 98.91 `' (22.21) -0- 24,773.50 4,714 $ 2,093.25 4,209.09 6,174.00 406.30 1,362.13 127.88 423.91 104.75 177.72 1,193.23 722.56 16,994.82 $ 7,751.70 1,849.45 1,712.44 35.16 2,082.12 285.95 13,716.82 1,216 $ 60,485.14 �9,294.06 8,528.79 27,822.85 $ 200,198.27 160,076.20 8,563.39 368,837.86 $ 342,775.58 54,044.35 288,731.23 80,106.63 - 21.72°6 $ 27,238.80 871.51 53.95 35.86 -0- 28,20U.12 4,646 $ 2,276.49 2,648.55 5,999.00 339.21 709.31 28.23 316.40 73.20 169.83 968.31 876.70 14,405.23 $ 6,887.56 1,940.42 2,324.65 92.36 1,733.09 162.26 13,140.34 1,300 � 55,745.69 24,360.94 6,120.29 30,481.23 �.�'►'# STORE #2 . STORE #3 STORE #4 CASH DISCOUNT $:3,304.12 3,222.27 $ 6,526.39 CI7Y OF FRIOLEY MUNICIPAL LIQUOR STORES SOURCES Of OTHER INCOME ALL STORES FIRST NINE MONTHS, 1977 COMMISSIONS 5 425.50 170.05 $ 595.55 IN7EREST EARNED $ 3,229.85 5,919.05 4,949.00 $14,097.90 � EXHIBIT "B" 0 ANTI-TRUST CREDIT TOTAL $ 3,229.85 $ 243.38 9,892.05 187.47 8,528.79 $ 430.85 $2:,650.69 Promotional discounts which have been credited to liquor purchases are as follows: STORE #3 STORE #4 E 5,724.05 E 4,440.73 $ 10,164.78 -7- � ,��, .k CITY OF FRIDLEY MUNICIPAL LIQUOR FUND OPERATING ACCOUNTS STATEMEN7 OF CHANGES IN SURPLUS PERIOD ENDING 9/30/77 CURRENT SURPLUS Balance January i, 1977 ARDITIONS tyet Profit 9/30/77 Depreciation of Fixed Assets charged to operations � Total Additions DEDUCTIONS Transfer to General Fund Special assessments 5 61,000.66 6,592.31 � 60,000.00 3,041.40 BALANCE OF CURRENT SURPLUS 9/30/77 SURPLUS INVESTED IN FIXED ASSETS Balan�e January 1, 1977 ADDITIONS pec�a assessments . DEDUCTIONS - Depreciation of Fixed Assets charged to operations BALANCE OF FIXED ASSETS 9/30/77 EXHIBIT "B" 5 a�2,s�2.�2 6 ,592.97 $ 63,041.40 � 476,424.29 � 221,253.59 $ 3,041.40 $ 6,592.31 $ 217,702.68 _g_ ' .. lA 01CONtD1� OQONtGtAt� M �OOMNIn � N�OStO�Nr� �CGOrN01� r V CO'-01tD�' l0 W � I��OONCOI�t11N �C' ctl�lnln�O00 COtO V'tl)rCOOlO�ONCO V f�l1lNO�O�O�<"� 00 O' ("1 1� �D Qt lLl l0 tn 07 I� ('n �D Gl l'7 l0 00 M O� M lD f� N fn f") l0 �DI�OI W lON NrO� W<Y' V OD Mt�r-COR�DI�tnlOMM010� NMtnrr f'7 tAtL1001 �UON Oli� e-vM���M MM�'- iV N M N M�N cf N at ��D �D i[7 N 1� vv v tRWViVfMW4AM�A1AV�f64W4RVRV464KVifr9V�lV�4H�HW`9N M O O O O O O O O O O O O O O O � O Q O O O tOO�0000�D000000000000000 N O O O O O V O O O O O O O O O N O O O O O �O�OOO cOOOOOOOOOO MOOOOO N CO O� O O�1 O O O r O O O O O CO O O O O l37 01Nrtf)O�OCO�LIOO'-NOOOOOOOt0�l1 tD r-rMM�00 V�N M�LnI�C00 W�D W rNM �e-rr-N Nr O�L1N tn �O�r rrl0 t00'J O O� ln1�NrO�NI�N1�� 01 W O �n /�C1r-�00000 MtA61MO011�ct OO M M O t0 1� CO OJ CO CO C' l0 1� 6l N �pp�p)rO1a1� O MIDOIrMInN 01�r OI�I��O �OtL�� MC�7 N r r r r O �011'1 [`')1� OOD M 001r-t0 O�ONM�DONNN���t lf1 � r M N V M M N 01 Ol 01 00 O V O V' .- �'1 OD 1� N N l!! M I�CO0001 Ot�N ct � u'1 � e� r r N '- # 00010ONlOCtOM V lnlDtf)I�N�tOln�OtD01tO00Nr<Y(p NCOr-NOINONO�OIOtf]� NMMOO� V NNN�ANrd'�p . . . . . . . . . . . . . . . . . . . . . . . . . . . I�I����00101DrI�Q1MN�f1a'tOr61t!' l3'1NI�O�Ot01<'')p V' V OOI�lON0100 W 01�011O�OlONIOM I��N OM("l�p p1 ln 01 M lO N N � cf N lO r tD C M 1fY � S �(1 � N N r f`') 01 01 p n „ \'- l0 l0 1� r N N N N 61 '7 01 00 Ct N C' O R�"1 l`') tn � N 1� O N r Z C7 M� LL'1 l� (O /Cl �O I� I� 01 O r f7 i1' I� Q," Ol M N r O ll� O 01 01 t0 �r-r�r--�rrN N Nr � 1A1� N n')cY'I�M COOCn 1� f��0 COOCO M1�1'7ct V t71� �D01 �OO�n V' I� O�f 01 N 01 r- O� �A � I� I� CO tO t[7 N I� N�D OO � � t� �O N N.- . . . . . . . . . . . . . . . . . . . . . . . . . . . . O1 M 1� O1 � W O t0 t0 V��11D M tA V W u7 N N 01 r 01 W M p OctCOCn MMlON�00 �tON OOO1l(I� lt�M 1� l.[)I�NION�Or- Cf OM�0101MNrl�l��l�Ot r-OONNQ�NtOMCtMrNln�- � .. . .. ., . . .. . .. . � .. . . . . .. .. .. . � . . . . . . 01NMLL'It1')�D W M 0001Nr Op01 W OONC ct 0011�ctO.'-n 01a�Nrtllh V 11] f")0110 V Ol ln V 001I�10 MIAIOIDl�OlO� '-�NC1 M M�RLL1 U11�40 G�001 ONN MC'U] V 000�0^p .--.��r� �'-.-r-�� � O r- N M cT LL'f l0 1� � 01 O � N f`l V' ln � n 00 O1 O r N C7 � ln �O I� tn lA u'f tn � lA u'1 N Lf) lA l0 l0 �O lD �O l� l0 lO �O l0 (� i� 1� f� t� i� h 1� O� 01 O� O� Ol Ol Ol O� O1 Ol O� O� O� O� O� O� O� 01 O� O� O� 01 O� O� 01 O� Ol O' �r� rrr-�r-�'-r-re-� r-.r-�r-������������r-�r� n Ql l7 N � <i' b n 01 � � N �O O O � O � � � � N V-f � N Q� O tD CJ � N ffi n Q� V ti9 T M 01 W � n � r C�I � {R n LC1 (`') W 1 � 41 W N .A H' a' N b O r tn n N N W � b Y O H N � C 7 O U U Q Of C •r � �-� L N G O W O L � i 3 � N Z � 01 r O � � V' � r N i N N T L O W � w O i d � N Z N W 'O 7 � u c H � �� � � � m ., _ x W tDI � 01 � �` nl � r C.`:7 aA K a' F 01I O O O O N 1 1 1 1 S bR tq N A.tJ J Q N � a' CO CO t0 N Q M � N ^ f`7 W I� ^ tn W Y 01 � r W si' � r � �-�+ t�/} bq LL N ^ O �D O 1� l0 � N 1� d1 tn M (.b � M N W 4�/ N � O N C � ro ak r- i .- W O W K 3 L V O � � v� N J LO g N t0 ln M � M M V N �O 01 r r !R iiA � � � N t0 1� i� r t0 N O M 01 Ct I� r tp Cp � � t� M O O CO n Q1 ll9 � � � O a �i � N 7 O N C N e�y iG r w o a K � i U O CT N N N J m � � � � � N t� O M � tp � � � M � M N � lA ast �ss M O O� N V' O l0 1� l0 � M OD M N O N ln M N t!) �,H 64 O� � tF 1� r � �} � N N M 00 Ol N N M M � N � f!! tR M V O 1� t0 cl' f� (� � W li'f W �O 01 l0 N N r- lp N r- C] :A aA M t0 ct M Ol 1'h W n � N M t17 tp t37 li7 00 r lA 4'T N3 N 7 O N C M 1p iG r-� W O d � � L U O Q N N N J GO � M Cp A pp Qf Q p1 M M 41 lh R. OD O eY l°'1 N N � 1!f �,v `a u7 O O s0 10 N M � � O N O M N t�. M N Ln 49 4R � N b- A M ^ Lil pt O tn i0 P. i11 ip Ln M Ol r a� M �— in 64 69 O M N � � � � � lPf 1� M t0 O t[� A M � � K b4 01 f'7 N l.f) Ol f11 lf) 1� DC/ OD 117 N M � � � 4H 64 N 7 O N C v rt � i e- O_' 7 i U O Q � Y N J O] f � � ~�" " � uj .. .� � {� O r �� U n � � 'I � P� � O N O � M U h n � • M i=� .-. 2 W . �o �wi O �D n ♦1 O h N �-1 �NNC) PTN YI�I� ��� •]I� ^ � rl nl N ra �D� N �O �v� O� N N.�+ fi .+ OI�I H_'1 � � � v1 O • • • ��� , N N H • Y� P t0 � y� � �p n � � vINI N �I II N, '^', !l � I �u . M {D O O O v1NN I��D�ONO NN N N �r b O • �'� � �� � d � t� � O M N �TI�I v �+I � �� � O I ' i � O O m� � e.f � vi .-� vi � r. .-���� � NI � Y p O • .� 1 O W N p OpNN 'uv10�0 n0 .1 n.+� � PI N I O � O n t�Vl w�i J� Ol N N N^I ihiNl O NI � � . y O !4 . O� {�1 O � N � m .+ U� �o M .y � M O n tv . � �� N O O O (� O I� Pl �\ u O n e� M O I� N� V N �t � N N N/� n� 0•-�i t^�lI`tl �C NI �.� � 1` � � � P � P'1 V1 N O b� OD 1� OI�I Yml NI b� d� � N �? ✓1 h✓1 P GD N O O<N v� �O N h'i V1 '1 • • • • � � � � � ���N ����al�! � °i � � � m V � O V � . .~i e .. .. .. w � v a n e w � o q V e O Y M > .+ C ' Y M 4 � n a a 11 Y �� n.+, % F N O v C H O� ti � y. X Y V H C C Y 7 ~ � Y - p M Y�+ w f. u U O C.�. �a [ H U' 1 ti p M Y O O q O U w p n O' Y � Y O p O fJ G U..� C.•+ C N� w... M U f � O C y �. r. c... �. u u n u w M o 4�� u u C � M O N O �� ��� Y 1� fl O M U O III q /� M �� n �.-� ��': u w p �� 1: u u � u U M e � O O 9 M h N w� [: 0. �� O O.[: A M H C O > L Y �� h M O p u! U u 4�. 1. �a M u u U N ti 4 N n D U W N�T.K��MMO U.0 u i� .+ J C Yai Y V O O O%. w T W . � O M i � x° � 4 M w � U N AY � O e li � � T OF o C M w C O i U 'l� W M V M � Y 7 Y u � � �o � �M g sd�, a 7 F C �q v� Pbt1 .G Y U N Y � q H U �1 O > m ', °a� o u a ic°-°•w .�.+r c � w a .+ � 1 M M � C Y Y t� U C w u o eo .. M O u q c� q M w U U .. nc.aa q q H Mo�6� � O YI q Y� x U 9 U U U V tt J N 'J 9 .l p q .a {: .y .y �. 4 O U Y d F� {: [: > M M N � H N I�l V v v�v e M � � � �: � � N M ' � . b w g s° 0 Y O 'U � My T u E V N V c 0 M � L M � C 6 K u e � Y Y D C 0 w Y O Y M V A V N u K � ` � 1 . ' ,. .. � . . � � . � ' � . �*,� '__ . 1 _..__...____ _ � �_._..__ _....._. ' -- ----�,� I •ii � J J . . . , ; � , �� R � � � 4� K � � . �� � � ; i � � . .. � ` 1�., 3 ; � �, , j � z � �, � � � � W � ��'i � `1 „ ? � ? ; h� � � �� � '� ►�'- :r 'k \ � � .. � 'i � �. 4 �° . ; '") \ � � \ o � � x ` � �. � ` � J ^ i � a,,� i .) � � . ? , � � it � � � � c : : � 1 � , �� � T F � � � i � � � < < Lj � � ;� L � � 2 _ �----�------ - ` � � �; � _ ;____- -- �- - . _ - ----- - � r ; � ,� a � a � � -- ----- _. �_ � t� i � o �J o a � `` ' � o �0 0 �.� �y � I .:; .. � V�- ry� 1�� � : 0 i �y . � � �� �'l;� ; b � �� � �. � l ; �: � �� ` y � . ._ - `� � ----- _ .__ n k _ .._o _ . —. - y -- .`� ` ` " -i�_ _ _ --'. _ .__ . _. ___ _� L� � �. ,� ! �' �y �'�- � �- i. �!- � � `, . � .� ,j �. . . ' : `) . ; v �:. 0 ` `\ �•. T � \ •,r •M � . � � �"+ I . � /V � � � � �' i: � \ ` •� \ "1 �, `�l C� \ �Y� `11 j 1�, � �\ � --' ___.,___. .--- - , a, T-- . _ ___. _ .... . _ , � � �, t .`i.' a � � !� � U._...------� -- --i � ^.�+ 1� � � � � ^ t � � `� � V' n. � � h i �' � . . ; �. ' � � � �.? � �� ; �� �.� ,�� �� < <� � � U� � � �i v �, � �� � � � � V ��� � � � �a i'� a,�; � i � a-� �� � h � .. ; ` '►. j y; 2 � I L�t---�------- ____._.._----------.—__..__. : �� , i � � . �--t . � )y v. . '•I �S ��� �j ��, � � i .� .Y � , ^� i n - i 1 p ,� �l� _,� M �.J L.� . � � ' • :' � � �+ \ �� �r ;� :a �; is 4 � � �J U C' � �' � � �1 �� �'3 , n\ v 1 � �: � � ' v'; ,`, ' \., � � � \' :, �� �� Cp � � �, � i ` � '\ , ` ;;} � a� � 2 ` ` � \� � � � R \ ��'� �. � i ; � . �` .� y � ;- -± -�---- -�- --.-..-- . _.__.. _� _,_..��' � -� ' ,sl tt � � . �.. u-- � . , � . .�a • � �l 1i ./ � * � { .x -i . � 2 �^� �� ... v j . � J . ; Y� �.. I V�` 1�L�Sl ; ; .) � ; � � w ; � -�ry ., � p� _ � j �, ,; `� 2 � ro � � � i ti ,� � ; '.�il Q � : q � `� -n � � � � � vi W `�. �. � 'y ��� � Z n � s a —. - _ lV _ ., _ ��_._ '�l �'l I,y� ? � � �yc ,h . � . _�_ _. _.. -- •- ,k TE SUBJECT P����� �i��� REC�a���'10�� City of ��idley lII Snowmobiling Areas Within the City Ci ����`r��� ���DU�� As.you are aware, the Ordinance passed in for all practical purposes limits snowmobiling private property, or property. which is publicly owned with permission from the landowner. 12 XX April of 1977 to individual's or privately i�ith this in mind, the Parks and Recreation Commission, at their September 26th meetinq, unanimously voted not to designate any snowmobile areas within the limits of the City. As per your request, you will find attaclzed a map outlining Moore Lake with possible entrances to Moore Lal:e marked in red. However, I should caution you that I have discussed use of the West side of Pioore Lake with parking in the Fridley Junior High parking lot and crossinq the street to the lake itself with our Public Safety Director. It is his recor.imendation that we think seriously before creating a possible traffic hazard. I would also mention the possibility oE damage to this property by snowmobiles and the cost of repair of such damage. We must also be concerned with the school's feelings toward utilization of their parking lot by the general public. On the East side of tioore Lake, you are aware of our aeration system which keeps two large areas of open k�ater throughout the winter. We also have an ice skating rink located in relationship to our bathing house and, therefore, I would certainly recommend that the Council not approve snowmobiling on East Moore Lake. Although we are conscious of the desire for snowmobiling, I'do believe that the time has come that the citizens must realize that the very limited open space available in Fridley is really not•practical for this type of activity. If I may be of additional help, please call me. CAB/77 i .. � . . I� iiMCLt 'NO�� . 'L �. � � I N0. .��-� .;-����� r�`r. �� � j 1 '' t wt« wo: i , �� 1 C?� . r� �_� � i—�'.t' ' + �9( " . _ . _ a_ t : '• r �• S- `�� t. . _ � (� 1 y� � � + y � L / "t OM! L NU.9 1 ��r 1. .�. �- •� T e . _ i� l� 1- � • i•} t- a aNS _ j i "l � C y � . �' �. �. 1.�.. t i i tf :'•�MG �[S[RVOIR �- j_ L-�-= •�{ I--y '-+.} � '-- -r--=,-���� .. e" +.+MG1 � �''M'E�L !"'.! ' � FRIOLEY �dN'' � �,°�j -" r'T r � IXICM SGti � �'�'i�,y�ir _."_j�y'ELL N0.3 t .-♦ a « F�i.l. P. 5MT � �. �„� �.i- T� i" �' T T _' �E� t-=-- - ----' -F• .-i- � - J-^ -F -� E'1 + �� 1:..-a_ r-.a �-� rt-• f 1 � n �� .-i--i -r -- 1-ri r"� -+-� .i 1--� t �. � 1- "�...I i, r., -{ .-T +. i-1- `.J 1J 1- iW rn i-r 1—. .- �-1'^�-�i-�-� 1-FT al¢ W -�--�-�- r!-� -•- �-T �-' H + ... 3 't"• r""� .r -� 'F.y a_..� �-I � � � �Y�� -r H -t' r:-� f-. .F � (�I a � r-� + • --- __.• -T �-' � -t a- � � a r� r-•i -+ - f-•. �-t i• r-� -a-:-: +-� r W� �, '- i -1- �-� •� 1'� t • -' -' 1 ' �� - Y Lt-{' Y'1_f r-+ T•F�. , 0 4�. ' 1 -� � r i r 1" -i : -i +{- •-T= •-: • i :�"'.,�.� „� FRIOL[Y SN}y. -}." ry' :.,. 1-."T x10N �SCX.1--i W C'� .-r � � r. '1' 1"i" -}''- '7 i'1 _ 3 O y-� 1- : i �.._}_ .. i :.-� �--1 � � .I -�-1�-{. �- 4-I I t I r :��' t-t- i + i-f �--+ +--t +-- - � '' ('t i-i- �-! � a F•� ,- �: � � ... _,. �-�• --! F-i-E� -. -I-� •,.. E:+ r� ., :S7x nvE \ W L a F SlTN �YEI:UE � w "' u i a r p W � o MELENE PL�CE � • n �u u o t c- s J 2 ]O R N hYEKUE � s u i �ao Tw�� onwe-i� � �N. V:� � 4 � � � F ' � . a �._. SK�uNE f • 1,2 A VETEB�NLF1 ' MOSPITAL �.uv.: _._.. .�ire 4E�N�:[�ar �.• . . YILLER NJPf �� �y00.EM100D / 30FILE /lfl/- -// inrr �ICF �CEA ST PHtLL�PS {�' ' LUTFEFaR CM t fl:.._ SMOYPING :Cn.- `r V.C✓ A•��E�'�: L � � `II� F�' Q~�� /.+i� r�J ., L l.i� � e�p s � �, 0 ti�'. O�i•P . � r� � .. v %__ �e� (� //(�" ^ �O �� �.:� � . / � \�. � .T..� �-� ( .i. - � `r� ��r t -� a� "i.,,,,"' . r ��, _, rtor�rN r=' a .i. 4 � scn . - y � � a_� { : . .{�111�� �-�. � -1 1_� 1"' . � Fr L. � 7 , � � �.: ORDINANCE N0.__._._ Ak-0RDIIdANCE A11fI�DtNG CNAPTER 703 StJOI•JMOBIL€S, SECTION 703.021, OP[RATION AND GELETIP�G SECTION 703.022 THE CITY COUNCIL OF 7HE CITY Of FRIDLEY DOES ORDAIN AS FOLLOWS: That Chapter 703, Section 703.021 be amended as follows: � 703.-021 Operation No person shall operate a sno��rmobile upon the road�aay, shoulder or inside 6ank or slope of any trunk, county state aid,or county highti•ray in this City and in the case of a divided trunk or county hight�ray, or the right of v+ay between the opposing lanes o[ traffic except as provided in this Ordinance. No person shall operate a snoarmobile within the right of tvay of any trunk, county state aid, or county highti•:ay bet�•�een the hours of one-half hour after sunset to one-half hour before sunrise, except on the right hand side of such right of �aay and in the same direction as the highway traffic on the nearest lane of the road�•ray adjacent thereto. �Qo sno�amobile shall be operated at any time within the right of way of any interstate highs•ray or bf freeway within this �t�,i� CitY. Pot withstandin�any statutes or person shall operate nor shall snoti,nnobi 1 e: 1• UPon a municipal street. ULon public lands and fr epp]iczble aovernmental Upon land not his own, w occu ant or leasee of su aiven by a �osted notice nr words substantially s ordinances to the an owner allow to ti•ratenaays without authority or authorized admim strativ ut the written ermission of ands. 4lritten permission may t s�ecifies "Snotivmobiles kll �a from the e personne the owner be oi•+ed" 703.022 A'6 ��r`$6�i S{��dl 4k�E�`$�C i� Sf��l�rd�4lS,iXE dt�dli 1}Sk 1`,��}i,t df �+�� 6f iS�i� �M1df��C1��I ���`kkt k��k�� fb� �n� l�d����d ¢�r`�d�k bf ��`����b�`��f�� ��8d �f�4���d��l� f�`Qd� �Yf� �a�e� �f �li� b�lr�S�r`I'� tkS�Qkr�G� �b ��`b�k�`�3� t�S�� ��� b��rS dd�is��`iz�A fdt �fib/��t���� �S�l 7ri� d��r`��4�` 0f ���A $►Sc��(�s�b;�1� sF�f1a ��`bf�e� fr`4� �H� ����� df ���idefCk �6 �ri �d�ribr`�tk� 6�kr`��s��` f�`�# b�` � v��`��� r`b�f� str�s� �H31d �6l�fss�F:S �b �zX �r`r�z�aS�b�56 df Zii,iS At����irit� �(�id dttS�r` ���1�E�Skidk a��4�! 0�k�`a��b�S ,�ri �nk A,��in �f �r( �IS� 4d1��4� k�i��k ti4��Y,9� �}i� �`if}St bf SGf� di tf��` ��t��� b�` KaAn��f.�' ��E��t inf�r`�;�,�XE Y���l�wf�� dt f�`��tiu��ti �� r`•E�`FS�t��A �� �dAfc��;���!t��"� 14�ti1 ���.�� as��' ��s1 E,i�)` 6�`d,�f��fit�6 dl���S� �Y�� �`b���r�b� d9►`�t�l�` �tsd��� b�dk�1�C ��Qev6�fdK 4t` �!��aK�4�s�1 8k��',k��i �Y�k nba�`� bf 0�� I�f�f f�DySY` �fz�r` �dri��?� �b p��fN�(af }56��` �Ef��`� �d1��`�{��S 6I�a' bd�tf �ii6ri d,��' ��1�' I�� �i� t}i� r`i�nt .n��6 A�s�� �f �dtri ��t��'� ur` i��6►��+�� �f0 9►� �fix �r���� rii�`t�¢��d�i �� �h� hir1H��1�b i�►`�ffi¢ �rf �N� �i���`��1� 1�►�� Of �N@ r`r��0s��� �s��b�C�� iY�s��`�Ldl 12 B OP[RAT I Of� -�:- ., � ��- ., AA70URNMENT: ' 12 C il 27,1977. y of nate on to as in tion ing. MOTION by Jan Seeger, seconded by Leonard Moore, to adjourn theneeting at 10;10 p.m. Upon a voice vote, all voting aye, the motion carried unanimously. Respectfully submitted, � t k. _ .2�Cr-t� Ly �'e Saba Recording Secretary