CR 91-228 Capital Improvements Plan' Y O
O �
ti
October 8, 1.991 0 P K ` Cl Council Report: 91 -228
1992 -1996 CAPITAL IMPROVEMENTS PLAN
Proposed Action.
Staff recommends adoption of the following motion: Move to order
a public hearing for 7:30 p.m. on November 5. 1991, regarding the
proposed 1992 -1996 City of Hopkins Capital. Improvements Plan.
Approval of this motion will allow the review and adoption
process to continue on the Capital Improvements Plan.
ov rview.
Since July, City staff has been working on the preparation of the
1992 -1996 Capital Improvements Plan for the City of Hopkins. At
this point, the plan has been initially reviewed by the City
Manager, Finance Director, and department heads, as well as by
the Park Board and the Planning Commission.
The Capital Improvements Plan is in draft form and represents the
recommendations from the various departments within the City. A
final recommended plan will be provided for the November 5
meeting. Certain maps and other graphics are still being
prepared and'will be incorporated as a part of the final adopted
plan. Also, the project numbers are not yet in sequential format
or specific projects may not have been assigned a number. This
will be corrected for the final CIP document.
Although the action requested by the City Council only involves
the scheduling of a public hearing, the City Council is
encouraged to make comments or ask questions on the plan as a
part of the Council's initial review on Tuesday night.
Obviously, the Council will have an opportunity to fully comment
on the proposed plan as a part of the public hearing process on
November 5.
Primary Issues to Consider.
o What is the purpose of a Capital Improvements Plan?
o What are the highlights of the proposed plan?
o What are the financial implications of the proposed
plan?
Suvoortina Information.
o Staff analysis of
o Finance Department
o Alternatives
o aft of 1992 -1996
issues
analysis
Capital Improvements Plan
Tom Harmening
Community Develop �tDirector
J
CR: 91 -228
Page 2
Analysis of Issu s.
o What is the purpose of a Capital Improvements Plan?
The Capital Improvements Plan is a five-year forecast of project
and equipment needs in the City of Hopkins. It is intended to
alert the Council and citizens to the major capital needs on the
horizon. The Capital Improvement Plan is intended to be a
planning tool and is structured to present a meaningful, long -
range perspective of the City's capital programming needs. At
the same time, sufficient program details are provided to enable
those who review the information to make informed decisions on
the program projects over the next five years. The first year of
the plan presumes an adopted capital budget. The remaining four
years represent an estimate of project needs and funding
capabilities of the City.
In the past, the four years after the first year were proposed
without specif is consideration to the ability for the City to
financially undertake the projects. The proposed Capital
Improvements Plan differs in that the plan was compiled in a
manner such that it is more financially realistic.
o What are the highlights of the proposed plan?
The proposed five-year Capital Improvements Plan outlines
projects totalling $15,735,000 over the 1992 -1996 period. This
compares with total projects amounting to over $22,000,000 in the
previous five-year Capital Improvements Plan (1991- 1995).
For 1992, $4,675,000 in projects and equipment are proposed.
This compares with $6,975,000 proposed for 1992 in the previous
five -year Capital Improvements Plan.
Major projects within the Capital Improvements Plan for 1992
include:
o ST -5 - Knollwood reconstruction - $ 851,000
o ST -7 - Reconstruction of Mainstreet between 11th Avenue
and Shady Oak Road - $ 1,725,000
o ST -9 - CBD alley improvement - $500,000
o CF -5 - Purchase and development of Maetzold Field -
$280,000
o MF -11 - Remodeling of the fire station - $ 71,500
o CE -4 - Purchase of a pumper truck — $ 232,500
o CE -19 - Purchase of a front -end loader - $ 80,000
o What are the financial implications of the proposed Capital
Improvements Plan?
Attached is a memo from John Schedler, Finance Director, which
provides an analysis of the effect on the various funds which
will be used to support the proposed Capital Improvements Plan.
/ 1
CR: 91 -228
Page 3
o what is the schedule for adopting the Capital Improvements
Plan?
o October 15 - Brief City Council review of CIP document
and order of public hearing
o October.29 - Final review by Planning Commission of CIP
document
o November 5 - Public hearing by City Council on proposed
Capital Improvements Plan
o November 12 - City Council review of Capital
Improvements Plan during a work session
o November 19 - Adoption of Capital Improvements Plan by
City Council.
Alternatives.
1. Adopt staff's recommendation regarding the scheduling
of a public hearing.
2. Approve the action as recommended by staff but set a
different date for the public hearing.
3. Table matter for further information or discussion.
0
Finance Director Analysis
FINANCIAL REVIEW OF FUNDING
Overall this plan is much more attainable in comparison to the
prior year's plan.
CURRENT REVENUES /GENERAL RESERVES
All of the 1992 projects cannot be funded without a reduction in
other areas of the 1992 budget. For. 1993 -1996, unless the tax
levy and /or LGA formula is revised to allow the City greater
flexibility, most of these projects cannot be funded from this
source.
G.O. BONDS /SPECIAL ASSESSMENT
Some projects listed in 1992 and 1993 are designated to be funded
from the 1990 bond issue in the amount of $448,500. Funding for
the remaining projects would require issuing $3,750,000 in bonds.
Year of
Issue
1992
1993
1995
Special Assessment
Repayment
Principal
(20 Year Bonds)
$1,350,000
1,400,000
1,000,000
3,750,000
2,800,000
Interest &
Issuance Cost
Life of Issue
$1,040,000
1,200,000
850,000
3,090,000
2,200,000
Net Cost to City $ 950,000 $ 890,000
$92,000 average annual tax levy over 20 years -,repay
bonds and interest.
MUNICIPAL STATE AID
The large projects in 1991 and 1992 will cause a two year
moratorium on projects, but the CIP takes this into account and
funding is sufficient as the projects are listed.
TAX INCREMENT FINANCING
Cash on hand and increments above debt service would cover these
projects and private sector assistance.
4 . 1 ..
SANITARY SEWER
To accomplish the timing of projects in the 5 year plan would
require significant rate increases, even if spread over the next
three or four years. This assumes MWCC fees will continue to
,increase 10 to 15% per year.
EQUIPMENT REPLACEMENT
The continued issuance of $400,000 debt annually has and is
providing a steady cash flow to maintain the variable cost of
equipment purchases in a given year. Beginning in 1991, the plan
is to shift debt instruments from bonds to internal Certificates
of Indebtedness. The City is then able to continue levying taxes
outside the levy limit, but this change of debt instruments will
avoid issuance costs for legal, bond consultant and rating =agency
fees.
STORM SEWER
The heavy construction of sewers in 1990 and 1991 and the low key
projects over the next 5 years continue a negative cash flow.
Just the debt service and the two annual maintenance projects -
systems and alleys - will continue to increase the negative cash
position at the present rate.
l�i_M
The cash position has continued to build up through 1990. The
projects completed in 1991 and scheduled in the plan will quickly
exhaust the cash by 1994 at the present rate. Small rate
increases for each of the next few years would avoid a bond.
issue.
REFUSE
After several years of struggle, working capital (cash) is in a
healthy position for this fund. Grants have been most helpful.
Cash is available now for the purchase of projected trucks.