7.2. EDSR 08-19-2019Request for Action
To Item Number
Economic Development Authority 7.2
Agenda Section Meeting Date Prepared by
General Business August 19, 2019 Amanda Othoudt, EDD
Item Description Reviewed by
2020 EDA Budget and Resolution Establishing Lori Ziemer, Finance Director
EDA Levy
Reviewed by
Cal Portner, City Administrator
Action Requested
1. Review and approve the 2020 EDA Budget as presented.
2. Approve, by motion, a resolution establishing the EDA Tax Levy for collection in year 2020.
Following the EDA’s action, the City Council must approve and certify the EDA levy to Sherburne
County by September 30, 2019.
Background/Discussion
At the July 15, 2019, Special Budget Workshop, the EDA reviewed the performance measures/goals and
budget for 2020.
Revenues
The state maximum EDA tax levy is 0.01813% of estimated market value and the budget proposes a
balance rate of approx. 0.0113%.
Revenues estimated from the EDA tax levy are based on an estimated market value of $2,962,252,700
and is expected to generate revenue of $334,450. In addition to the tax levy, we also calculate interest
income of $5,000 and $3,500 transfer from the HRA for supplies and shared costs.
Expenditures
The proposed 2020 budget was developed with the goals and action steps outlined in the 2017-20 EDA
Strategic Plan, the Mississippi Connections Downtown Plan, city vision and goals, and the Branding
Implementation Plan.
Major initiatives from these documents include:
Market the City of Elk River and gain positive exposure for the city.
Grow and maintain an inventory of private and public properties available for future
development.
Maintain financial incentives to enhance economic development.
Celebrate and grow our existing businesses by conducting 24 BR&E visits in 2020.
Develop and expand a microloan program to encourage 50 new green collar jobs by 2024.
Increase the number of companies actively manufacturing products or components of products
directly or indirectly used in renewable energy or energy efficiency by 2024.
The Elk River Vision
A welcoming community with revolutionary and spirited resourcefulness, exceptional
service, and community engagement that encourages and inspires prosperity
Proactively work with the business community impacted by the 169 Redefine project an assist
them with relocation within the city if necessary.
Major Changes
Direction from the budget workshop included the following changes:
Office Supplies
Office Supplies were increased by $500 in 2020 for a computer replacement.
Legal Fees
Legal fees were decreased by $1,000 in 2020.
Postage
Increased by $300 for direct mailings.
Conferences and Schools
Adjustments were made resulting in an increase of $800 over last year due to attending the 2020
International Economic Development Council Conference. This conference is budgeted for every other
year.
Advertising and Marketing
Advertising and Marketing includes advertising production and publication for local, national and global
publications, resulting in a decrease of $12,350 over the previous year. The decrease accounts for savings
in printed publications as we plan to utilize more digital advertisements and social media in 2020.
Publishing
Slight decrease was made to publishing public notices next year.
Miscellaneous
In addition to contributing to the Initiative Foundation, and a $45,000 contribution to the wetland bank,
the EDA requested that we budget for the Public Art initiative in 2020 in the amount of $5,000.
Any unspent funds remaining at the end of the year stay in the EDA fund for future economic
development purposes/projects. If a non-budget item comes up in 2020, we can use the fund balance and
make a budget amendment.
Financial Impact
The 2020 expenditure budget is $342,950.
Attachments
Resolution
Proposed 2020 Budget Detail Spreadsheet
Updated Goals-Measures
July 15, 2019, EDA Budget Workshop Packet
August 6, 2019, EDA Staff Report
Resolution 19-04
A Resolution of the City of Elk River Economic Development Authority,
Establishing the Tax Levy for the Elk River Economic Development
Authority for the City of Elk River, Minnesota
WHEREAS, Minnesota Statutes §469.107, subd. 1, authorizes the Economic
Development Authority to levy an amount not to exceed .01813 percent of the estimated
market value within the city to be used for economic development purposes; and,
WHEREAS, the Elk River Economic Development Authority will adopt and approve its
budget and will forward such to the City of Elk River pursuant to Minnesota Statutes
§469.100, subd. 2.
NOW, THEREFORE, BE IT RESOLVED by the Economic Development Authority
in and for the City of Elk River, Minnesota, that it hereby requests the City Council of the
City of Elk River to levy a tax in the amount of $342,950 for the year 2020 for the benefit of
the Authority to be used for Economic Development Authority purposes as provided by the
statute.
Passed and adopted this 19th day of August, 2019.
Dan Tveite, EDA President
ATTEST:
Amanda Othoudt, EDA Executive Director
8/16/2019
Dept:Economic Development Authority
Acct.2016 2017 2018
No.Actual Actual Actual Detail Total Detail Total
REVENUES:
3111 Property Taxes 342,574 358,578 375,631 325,100 334,450
3322 MV Credit 195 202 196 - -
3621 Interest Income 3,420 3,792 8,376 4,000 5,000
3629 Miscellaneous Revenue 333 27,992 - - -
3949 Transfers In - HRA 3,500 3,500 3,500 3,500 3,500
TOTAL EDA REVENUES 350,022 394,064 387,703 332,600 342,950
EXPENDITURES:
PERSONAL SERVICES
4101 Regular Pay 84,571 89,871 97,777 101,850 106,550
4103 Part-time Pay 12,600 12,600 12,150 12,600 12,600
4104 PERA 6,535 6,830 7,513 7,750 8,100
4105 FICA 5,448 5,747 6,151 7,000 7,300
4107 Medicare 1,318 1,390 1,490 1,650 1,750
4108 Insurance 10,735 11,691 15,439 16,200 16,750
4109 Workers Comp 398 406 473 550 500
TOTAL PERSONAL SERVICES 121,605 128,535 140,993 147,600 153,550
SUPPLIES
4201 Office Supplies 4,310 1,307 1,248 2,100 2,600
Office supplies 1,100 1,100
Computer Software/Licensing (MNCAR, Sketchup, etc.)1,000 200
Computer replacement (Colleen)1,300
4212 Fuels & Lubes 120 45 32 200 50
Unleaded gas 200 50
TOTAL SUPPLIES 4,430 1,352 1,280 2,300 2,650
OTHER SERVICES & CHARGES
4304 Legal Fees 8,951 6,525 2,450 7,000 6,000
Misc.7,000 6,000
4319 Other Professional Services 2,000 - - - 10,000
ED Strategic Plan 10,000
4321 Telephone 922 1,211 963 1,000 900
Cell phone reimb. (Colleen - $30/mo)400 400
Cell phone w/hotspot (Amanda - $40/mo)600 500
4322 Postage 278 302 642 350 650
Marketing mailings 350 650
4331 Conferences/Schools 18,632 10,319 13,647 11,500 12,300
EDAM 1,300 1,000
Annual IEDC Conference 2,400
Chamber Events 175 150
MREJ 375 400
MNCREW 100
CMMA 100 100
SLUC -
Springsted 400 400
Ehlers -
Site Selector Conference 2,550 2,500
Economix Spring or Fall 3,000 2,150
Misc. training - IEDC Certification?200 1,200
MAEDC 3,400 1,900
4349 Advertising/Marketing 72,945 69,286 71,525 71,850 59,500
Community Profiles 1,500 750
2020 BUDGET
2020 BUDGET DETAIL SHEET
Explanation/Detail of Supplies or Services 2019 BUDGET
8/16/2019
Dept:Economic Development Authority
Acct.2016 2017 2018
No.Actual Actual Actual Detail Total Detail Total
2020 BUDGETExplanation/Detail of Supplies or Services 2019 BUDGET
Advertising (Production & Publication)22,450 15,000
Direct Mailings - Mfg Week 200 150
Real Estate Signs - 4,000
Promo items 5,000 2,500
Special events 2,150 3,150
Sponsorships (City/EDA)10,500 9,850
Catalyst 4,100 4,100
Trade Shows & Lead Generation (includes travel)16,050 11,900
EDA Website (EDA share - 1/2 EDA & 1/2 HRA)5,700 5,700
Lead Forensics (Shared by EDA/HRA)1,200 1,200
Promotion & Awards 1,100 900
Powered by Nature sponsorships 1,600 -
Holiday card marketing 300 300
4359 Publishing 258 - 168 350 200
Public notices, etc 350 200
4361 Insurance 87 63 146 100 150
Auto insurance 100 150
4433 Dues/Subscriptions 4,062 4,083 4,986 4,550 4,550
EDAM 500 500
Chamber 500 500
CMMA 250 250
MNCAR 300 300
IEDC 700 650
Finance and Commerce 300 300
Rotary 250 300
MN Marketing Partnership 700 700
MAEDC 300 300
MPLS/ST Paul Business Journal 300 300
Greater MSP/Salesforce License 450 450
4440 Miscellaneous 88,900 4,776 3,028 48,000 53,000
Initiative Foundation 3,000 3,000
Wetland credit bank 45,000 45,000
Public Art 5,000
TOTAL OTHER SERVICES & CHARGES 197,035 96,565 97,555 144,700 147,250
TRANSFERS OUT 38,000 39,500
4720 Jobs Incentive Fund - 66,000 -
4721 General Fund 34,800 34,800 36,600 38,000 39,500
TOTAL EDA EXPENDITURES 357,870 327,252 276,428 332,600 342,950
REVENUES OVER/(UNDER) EXPENDITURES (7,848) 66,812 111,275 - -
^
Division:
Completed by:
Date:
Performance Measure 2018 Actual 2019 Estimated 2020 Projected
Conduct BR&E Visits 24 24 24
Facilitate 4 Site Visits 2 3 4
Celebrate and grow our existing businesses Conduct Business Retention and Expansion visits to local
businesses
Division Performance Measures & Goals for 2020
Strategic Recruiting: Attend targeted industry (data centers,
manufacturing, energy, medical device technology) trade
shows, leverage opportunities with local companies. Identify
key decision makers, provide FAM tours, coordinate
development meetings with city/county/state. Partner with MN
Marketing Partnership, Sherburne County and ERMU.
Promote available properties on MNCAR. Attend Annual Site
Selector Guild Conference.
Utilize the MNCAR database in addition to identifying and
tracking available properties via word of mouth. Continue to
fund the wetland bank to facilitate new development where
wetlands impede growth.
Maximize and leverage DEED monies, Initiative Foundation,
Sherburne County Revolving Loan Fund and other financial
tools and incentives. Survey cities for new program ideas and
sucessful initiatives to grow business
Goal Objective/TaskDivision Goal
Market the City of Elk River and gain positive exposure for the
city
Grow and maintain an inventory of private and public properties
available for future development
Maintain financial incentives to enhance economic development
Economic Development
Amanda Othoudt
May 23, 2019
2020 EDA Strategic Plan
Develop an RFP, and select a neutral, third-party consultant
to create a strategic plan that aligns with the city's
Comprehensive Plan update, engage public, and integrate
community input
Work with Engineering and Communication staff to
proactively work with the business community impacted by
the 169 Redefine Project and assist them with relocation
within the city if necessary.
169 Redefine Project
Develop and expand a microloan program to encourage 50 new
green collar jobs by 2024
Increase the number of companies actively manufacturing
products or components of products directly or indirectly used in
renewable energy or energy efficiency by 2024
Work with ERMU and Environmental Departments
Work with ERMU and Environmental Departments
Special Meeting
of the
Economic
Development
Authority
AGENDA
Monday, July 15, 2019
4:30 p.m.
Elk River City Hall
Upper Town
1. CALL MEETING TO ORDER
2. CONSIDER AGENDA
3. GENERAL BUSINESS
3.1 EDA 2020 Budget and Goals
4. ADJOURNMENT
Meeting Protocol
No sidebar discussions
No interruptions
State your concern
Ensure you understand
Don’t take things personally
Adhere to time limits
Come prepared
Ensure all are heard
The Elk River Vision
A welcoming community with revolutionary and spirited resourcefulness, exceptional
service, and community engagement that encourages and inspires prosperity
Request for Action
To
Economic Development Authority
Item Number
3.1
Agenda Section
General Business
Meeting Date
July 15, 2019
Prepared by
Amanda Othoudt, EDD
Item Description
2020 EDA Budget & Budget Goals
Reviewed by
Lori Ziemer, Finance Director
Reviewed by
Cal Portner, City Administrator
Action Requested
Information presented for discussion only. Action is to be taken at the August 19, 2019, EDA meeting.
Background/Discussion
As part of the budget process, a budget workshop is advisable to allow for informal discussions regarding
the goals and objectives, major projects, and other items influencing the EDA budget.
Staff prepared a draft budget to address several of the goals outlined in the strategic plan, downtown plan,
the city’s vision worksheet, and through recent EDA discussion. In order to meet the requirements of the
EDA Bylaws, the EDA must approve the budget at their August 19, 2019, regular meeting, and make
recommendation to the City Council on September 3, 2019.
As drafted, the proposed expenditures are $339,950. Staff is proposing a slight increase in expenditures
for office supplies, conferences and schools. Staff is proposing a decrease in fuels, legal, telephone,
advertising and marketing, and publishing. Staff is proposing to allocate $45,000 towards the wetland
credit bank which is a shared initiative between the EDA and the Environmental divisions. Allocating
$3,000 to the Initiative Foundation and allocating $5,000 towards the Public Art Initiative.
The EDA levy options are as follows:
1) A Balanced Rate
2) 0.01813% Maximum Rate
All levy options are applied against the Estimated Market Value that will be obtained from Sherburne
County. In addition to the tax levy, we also calculate interest income of $5,000 and $3,500 transfer from
the HRA for supplies and shared costs.
Financial Impact
None
Attachments
EDA 2020 Budget Goals
EDA Budget Worksheet
Division:
Completed by:
Date:
Performance Measure 2018 Actual 2019 Estimated 2020 Projected
Conduct BR&E Visits 24 24 24
Facilitate 4 Site Visits 2 3 4
Work with Engineering and Communication staff to
proactively work with the business community impacted by
the 169 Redefine Project and assist them with relocation
within the city if necessary.
169 Redefine Project
Develop and expand a microloan program to encourage 50 new
green collar jobs by 2024
Increase the number of companies actively manufacturing
products or components of products directly or indirectly used in
renewable energy or energy efficiency by 2024
Work with ERMU and Environmental Departments
Work with ERMU and Environmental Departments
Celebrate and grow our existing businesses Conduct Business Retention and Expansion visits to local
businesses
Division Performance Measures & Goals for 2020
Strategic Recruiting: Attend targeted industry (data centers,
manufacturing, energy, medical device technology) trade
shows, leverage opportunities with local companies. Identify
key decision makers, provide FAM tours, coordinate
development meetings with city/county/state. Partner with MN
Marketing Partnership, Sherburne County and ERMU.
Promote available properties on MNCAR. Attend Annual Site
Selector Guild Conference.
Continue to fund the wetland bank to facilitate new
development where wetlands impede growth.
Maximize and leverage DEED monies, Initiative Foundation,
Sherburne County Revolving Loan Fund and other financial
tools and incentives
Goal Objective/TaskDivision Goal
Market the City of Elk River and gain positive exposure for the
city
Grow and maintain an inventory of private and public properties
available for future development
Maintain financial incentives to enhance economic development
Economic Development
Amanda Othoudt
May 23, 2019
7/11/2019
Dept:Economic Development Authority
Acct.2016 2017 2018
No.Actual Actual Actual Detail Total Detail Total
REVENUES:
3111 Property Taxes 342,574 358,578 375,631 325,100 331,450
3322 MV Credit 195 202 196 - -
3621 Interest Income 3,420 3,792 8,376 4,000 5,000
3629 Miscellaneous Revenue 333 27,992 - - -
3949 Transfers In - HRA 3,500 3,500 3,500 3,500 3,500
TOTAL EDA REVENUES 350,022 394,064 387,703 332,600 339,950
EXPENDITURES:
PERSONAL SERVICES
4101 Regular Pay 84,571 89,871 97,777 101,850 106,550
4103 Part-time Pay 12,600 12,600 12,150 12,600 12,600
4104 PERA 6,535 6,830 7,513 7,750 8,100
4105 FICA 5,448 5,747 6,151 7,000 7,300
4107 Medicare 1,318 1,390 1,490 1,650 1,750
4108 Insurance 10,735 11,691 15,439 16,200 16,750
4109 Workers Comp 398 406 473 550 500
TOTAL PERSONAL SERVICES 121,605 128,535 140,993 147,600 153,550
SUPPLIES
4201 Office Supplies 4,310 1,307 1,248 2,100 2,600
Office supplies 1,100 1,100
Computer Software/Licensing (MNCAR, Sketchup, etc.)1,000 200
Computer replacement (Colleen)1,300
4212 Fuels & Lubes 120 45 32 200 50
Unleaded gas 200 50
TOTAL SUPPLIES 4,430 1,352 1,280 2,300 2,650
OTHER SERVICES & CHARGES
4304 Legal Fees 8,951 6,525 2,450 7,000 3,000
Misc.7,000 3,000
4319 Other Professional Services 2,000 - - - 10,000
ED Strategic Plan 10,000
4321 Telephone 922 1,211 963 1,000 900
Cell phone reimb. (Colleen - $30/mo)400 400
Cell phone w/hotspot (Amanda - $40/mo)600 500
4322 Postage 278 302 642 350 650
Marketing mailings 350 650
4331 Conferences/Schools 18,632 10,319 13,647 11,500 12,300
EDAM 1,300 1,000
Annual IEDC Conference 2,400
Chamber Events 175 150
MREJ 375 400
MNCREW 100
CMMA 100 100
SLUC -
Springsted 400 400
Ehlers -
Site Selector Conference 2,550 2,500
Economix Spring or Fall 3,000 2,150
Misc. training - IEDC Certification?200 1,200
MAEDC 3,400 1,900
4349 Advertising/Marketing 72,945 69,286 71,525 71,850 59,500
Community Profiles 1,500 750
2020 BUDGET
2020 BUDGET DETAIL SHEET
Explanation/Detail of Supplies or Services 2019 BUDGET
7/11/2019
Dept:Economic Development Authority
Acct.2016 2017 2018
No.Actual Actual Actual Detail Total Detail Total
2020 BUDGETExplanation/Detail of Supplies or Services 2019 BUDGET
Advertising (Production & Publication)22,450 15,000
Direct Mailings - Mfg Week 200 150
Real Estate Signs - 4,000
Promo items 5,000 2,500
Special events 2,150 3,150
Sponsorships (City/EDA)10,500 9,850
Catalyst 4,100 4,100
Trade Shows & Lead Generation (includes travel)16,050 11,900
EDA Website (EDA share - 1/2 EDA & 1/2 HRA)5,700 5,700
Lead Forensics (Shared by EDA/HRA)1,200 1,200
Promotion & Awards 1,100 900
Powered by Nature sponsorships 1,600 -
Holiday card marketing 300 300
4359 Publishing 258 - 168 350 200
Public notices, etc 350 200
4361 Insurance 87 63 146 100 150
Auto insurance 100 150
4433 Dues/Subscriptions 4,062 4,083 4,986 4,550 4,550
EDAM 500 500
Chamber 500 500
CMMA 250 250
MNCAR 300 300
IEDC 700 650
Finance and Commerce 300 300
Rotary 250 300
MN Marketing Partnership 700 700
MAEDC 300 300
MPLS/ST Paul Business Journal 300 300
Greater MSP/Salesforce License 450 450
4440 Miscellaneous 88,900 4,776 3,028 48,000 53,000
Initiative Foundation 3,000 3,000
Wetland credit bank 45,000 45,000
Public Art 5,000
TOTAL OTHER SERVICES & CHARGES 197,035 96,565 97,555 144,700 144,250
TRANSFERS OUT 38,000 39,500
4720 Jobs Incentive Fund - 66,000 -
4721 General Fund 34,800 34,800 36,600 38,000 39,500
TOTAL EDA EXPENDITURES 357,870 327,252 276,428 332,600 339,950
REVENUES OVER/(UNDER) EXPENDITURES (7,848) 66,812 111,275 - -
^
The Elk River Vision
A welcoming community with revolutionary and spirited resourcefulness, exceptional
service, and community engagement that encourages and inspires prosperity
Request for Action
To
Economic Development Authority
Item Number
3.1
Agenda Section
General Business
Meeting Date
August 6, 2019
Prepared by
Amanda Othoudt, EDD
Item Description
2020 EDA Budget & Budget Goals
Reviewed by
Lori Ziemer, Finance Director
Reviewed by
Cal Portner, City Administrator
Action Requested
Information presented for discussion only. Action is to be taken at the August 19, 2019, EDA meeting.
Background/Discussion
At their July 15, 2019, special meeting the EDA directed staff to increase legal expenditures to $6,000. In
addition, the EDA asked for more information on the International Development Council’s (IEDC),
Certified Economic Developer (CEcD) Certification. As adjusted, the proposed expenditures are
$342,950.
The CEcD certification establishes a baseline of core knowledge for economic development
professionals. IEDC's CEcD are acknowledged around the world as having achieved the pinnacle of
excellence in the economic development field:
1. Experience as an economic development practitioner
Candidates are required to have at least four (4) years of consecutive, paid, full-time economic
development related experience. Positions should be directly related to economic development
activity. Candidates must provide a recent, detailed resume to verify this criterion.
2. Professional development activity
IEDC emphasizes professional development for the Certified Economic Developer. In order to
qualify for the exam and ensure that the candidate is exposed to the various aspects of economic
development, individuals are required to attend practitioner-based training courses.
Core Competency courses (required):
• Introduction to Economic Development or Basic Economic Development Course (BEDC)1
• Business Retention and Expansion
• Economic Development Credit Analysis2
• Real Estate Development & Reuse3
Elective Competency Courses (must take a minimum of 2):
• Economic Development Finance
• Economic Development Marketing & Attraction
• Economic Development Strategic Planning
• Entrepreneurial and Small Business Development Strategies
• Neighborhood Development Strategies
• Management Economic Development Organizations
• Technology-led Economic Development
• Workforce Development
The cost of each course ranges from $490 and $595, depending if the course can be completed in two or
three days. I have completed two of the regular courses and one elective. Every effort will be made to
take the courses locally.
In order to meet the requirements of the EDA Bylaws, the EDA must approve the budget at their
August 19, 2019, regular meeting, and make recommendation to the City Council on September 3, 2019.
The EDA levy options are as follows:
1) A Balanced Rate
2) 0.01813% Maximum Rate
All levy options are applied against the Estimated Market Value that will be obtained from Sherburne
County. In addition to the tax levy, we also calculate interest income of $5,000 and $3,500 transfer from
the HRA for supplies and shared costs.
Financial Impact
None
Attachments
EDA 2020 Budget Goals
EDA Budget Worksheet
IEDC Brochure