5.9. SR 01-14-2002Public Safe(y/ Ci(y Hall Project
l iver
MEMORANDUM
Item 5.9.
TO:
FROM:
DATE:
SUBJECT:
Mayor and City Council
Pat Klaers ~
January l4,2001
Public Safety Facility- City Hall Remodeling and Expansion
The construction of a new public safety facility and the remodeling and expansion of city
hall continues to move forward. The public safety facility is planned to be constructed across
the parking lot (west) of the existing city hall - police building. It is proposed that this facility
will include police, a satellite fire station and an emergency operations center (EOC). The
remodeling and expansion of city hall, along with the construction of the utilities building
would be staged so that this work would begin as the public safety facility is nearing
completion. Overall, from start to finish, it is estimated that we will be under construction
for about twenty-two months from mid 2002 to early-mid 2004.
There is a lot to "get your arms around" regarding these new municipal facilities. Most of the
public safety building issues are directly related to funding and decisions on the scope of the
public safety project will need to be made soon. The purpose of this memo/report is mainly
to help explain some of the public safety facility issues. A separate narrative will be offered
on most of the following topics:
1. Bonding Dollars Versus Construction Dollars with a Lease/Purchase Plan.
(Why is 7.5 Million Dollars in Bonds Really only 6.5 Million Dollars for
Construction?)
2. Property Tax Impact of an 8, 7, and 6 Million Dollar Lease/Purchase Program.
3. Public Safety Building and Budget Options...From an 7.3 Million Dollar Building to
a 5.3 Million Dollar Building.
4. Public Information on the Public Safety Facility.
5. The Municipal Utilities Addition to City Hall.
6. City Hall Remodeling and Expansion...The Total Cost and Funding Sources.
7. Timetable for the Projects and Dates for Key Decisions.
8. How to Plan and Finance 2013 Building Expansion Needs.
Public Safe(y/Ci(y Hall Project
If a narrative is not offered on one of the above issues, then a verbal update will be provided
to the Council on January 14, 2002. Staffwould like some feedback from the Council on
"what is in and what is out" of the public safety building.
Gary Tushie, Tushie-Montgomery Architects (TMA) will be at this meeting to discuss the
status of the project. The next City Council project update is scheduled for January 28, 2002,
and at that time we will have a draft floor plan of the public safety facility to present. Also on
January 28, the Council will be asked to approve: 1) the contract for architectural service
with TMA for the project, 2) direct TMA to proceed with design development and
construction documents, and 3) hire the Construction Management firm for the project.
MEMORANDUM
TO:
FROM:
DATE:
SUBJECT:
Mayor and City Council
Lori Johnson, Finance Director ~'~
January 14, 2002
I. Bonding Dollars Versus Construction Dollars
2. Tax Impacts
Attached is information on financing the public safety building project. The information
provides a comparison of lease revenue and general obligation bonds as well as tax impacts
for six bond issues, three different amounts for both lease revenue and general obligation.
In an earlier memo the main differences between the two types of bonds were discussed. I
have again provided a summary of the differences in the General Comparison of Bond
Options on the attached sheet. One of the items discussed recently is the requirement for a
debt service reserve for lease revenue bonds. This reserve is required because the structure
of lease revenue bonds is that the payments are subject to annual appropriation by the
leasing authority. In other words, the City must annually appropriate funds to pay the lease
(debt) on the bonds. This is not the case for general obligation bonds because they require
an annual levy. Therefore, the reserve serves as a safety net for the bondholders in the very
unlikely event that the City would not appropriate funds for the lease. The reserve is the
City's money that is held by the paying agent. It earns interest during the life of the bond,
and this interest is used to reduce the annual debt payments. At maturity, the reserve may be
used to make the final year's debt payments or the reserve may be returned to the City.
The tax analysis attached shows tax impacts on residential homestead and
commercial/industrial properties for six, seven, and eight million dollar bond issues. The tax
impacts are different for the two types of bonds because a lease revenue levy is based on tax
capacity and a general obligation levy is based on market value. Also, because of the debt
service reserve requirement for a lease revenue bond, the issue size for a lease revenue bond
will be higher than a general obligation bond to yield the same net proceeds available for
construction.
General Comparison of Bond Options
Lease Revenue
General Obligation
IVoter approval required?
I No I Yes I
ITax levy allowed?
Tax based on -
Yes
Tax Capacity
Yes
Market Value
Debt payments subject to
annual appropriation?
Debt service reserve required?
Yes
Yes - I year annual
debt service
No
Issue size
Capitalized Interest (1)
Issuance Costs
Debt Service Reserve (2)
Proceeds available
Project fund interest earnings
Total available for project
Items Specific to This Issue
Lease Revenue
$ 6,000,000
General Obligation
$ 6,OOO,OOO
160,742 157,811
155,000 130,000
511,885 -
5,172,373 5,712,189
57,627 62,811
$ 5,230,000 $ 5,775,000
Notes:
(1) Capitalized interest is required for both issues because tax revenue will not be collected until
July 2003. The capitalized interest will be used to meet debt payments until tax revenue
is available.
(2) The Debt Service Reserve is the City's money held in reserve to meet bond payments in the
unlikely case that the City did not appropriate funds for the lease payment. Interest earnings on
this reserve are used to reduce annual debt payments. The reserve may be used to make the
final debt payment so a tax levy is not required in the final year.
1/11/02
d
Public Safe(y/Ci(y Hall Project
Public Safety Building and Budget Options...From a 7.3 Million Dollar
Facility Down to a 5.3 Million Dollar Facility
As noted in the material from the Finance Director, regardless if the bond issue is 8
million or 6 million dollars, there is about 1 million dollars less available for the
actual project when considering capitalized interest, issuance costs, and the
requirement for a one year payment reserve.
Construction costs of 7.3 million dollars equals a total project (or bonding) cost of
about 8.35 million dollars. The construction cost includes FFE and consulting fees.
For 7.3 million dollars the city would get a $32,600 sq ft police station, which
includes a partial second level and a partial basement level, an EOC in the basement,
a geothermal heating/cooling system, and a fire station that includes 3,000 sq ft of
office space and 4,500 sq ft of fire truck garage space.
Possible cuts from this 7.3 million dollar construction proposal (in priority ranking)
are as follows:
Delete one-half police garage spaces (8 spaces)
Build the 4,500 sq ft second level as a shell for future expansion
Delete gun range equipment and build only the shell
Delete the 4,500 sq ft second level shell
Delete gun range shell
Delete energy considerations (extra dollars for geothermal system)
Delete apparatus garage from fire department
-$100,000
-$225,000
-$215,000
-$450,000
-$160,000
-$200,000
-$70O,000
All of the above building deletions will get the city to a 5.25 million dollar
construction project, which equals approximately a 6 million dollar bond proposal.
I think that it is somewhat easy to remove the garage spaces and to build the second
level as a shell for a savings of approximately $325,000. After these two adjustments,
the cuts get more difficult and the most emotional one to consider relates to the gun
range. If the gun range equipment was deleted and added to the above cuts, then we
are looking at a construction project of 6.76 million dollars and a bond amount of
7.76 million dollars.
It seems to make sense to keep the second level - at least as a shell to be finished
when needed and funds are available - as this should address the police office space
need until 2023. Also, I am in support of the fire truck garage being included in this
project for a number of reasons, including the fact that future funding for this
expenditure will be difficult to identify and that the need for this facility is sooner
rather than later. It doesn't make sense to complete a construction project in 2003
and then commence with an expansion for the truck garage spaces in 2005.
Public Safe~y/ Ci(y Hall Project
Public Information on the Public Safety Facility
Following is a list of items for the Council to discuss as reasons for the city pursuing
a lease/purchase program now versus waiting until a public referendum in
November 2002.
The public safety needs are immediate. Construction on a new facility should
begin in late spring 2002. A successful bond referendum in fall 2002 would
delay construction until spring-summer of 2003. The need for police space
had been previously underestimated and the need has been heightened by the
recent addition of the assistant city attorney department. The fire department
needs are supported and documented in the Insurance Services Office (ISO)
Survey Report. The ISO ranking for the city impacts insurance rates for local
businesses.
Moving forward now will allow the city to take advantage of the record low
interest rates for bonds. Rates have never been lower and are not expected to
go lower in the future. Interest rates can only go in one direction and that is
higher, which will cost everyone more in the long run and make the project
more expensive.
Due to the state of the economy, the construction industry is very "hungry"
and accordingly, it is believed that the bids for this project will be very
competitive. A few years ago when the economy was strong, it was
sometimes difficult to even get contractors to bid on municipal projects and
in many cases municipalities "overpaid" for their projects due to the state of
the construction industry and the economy. Today, the opposite situation
exists and this environment may not continue into spring 2003. Moving
forward now should produce a lower bid for the project than what we would
see next year.
Public safety is a necessity and a requirement, not a luxury. The City Council
has the obligation to make the best and most timely decision regarding this
public service.
A November 2002 bond referendum would be successful. There is no reason
to wait, as the project will only get more expensive as compared to moving
forward now.
(This may or may not be a reason to move forward now)...A lease/purchase
program is based on net tax capacity and a bond referendum is based on
market value; a lease/purchase plan will cost a homeowner less and a
business owner more as compared to a successful bond referendum.
(This point is neutral)...As the citywide net tax capacity or market value
increases, each property owner will see their annual payment amount
decrease.
Public Safqyl City Hall Project
Public Information on the Public Safety Facility (continued)
Another issue to discuss and present to the public is why the public safety building is
6.76(+) million dollars. The discussion needs to center on the fact that this is a bare
minimum for the facility and does not include any "luxuries or extras." This facility
includes the following:
1. Fire truck garage/apparatus room for 6 fire trucks.
2. 3,000 sq ft of office space and meeting room space for the fire department.
3. 2,000 sq ft for the emergency operations center, which will be in the
basement
4. A two level (plus a basement) 32,600 sq ft police facility, which includes:
a. only 8 garage stalls for police vehicles
b. gun range for fire arm training (total cost of $380,000)
The only "extra" debatable with this facility is the gun range. In the long-term, it is
believed that the gun range will be positive and will save in operating expenses,
although it will be a long time before the saving reaches $380,000.
It should be noted that this facility is planned to meet our public safety needs until
the year 2023. However, sometime in the next 10 years the city will need to identify
and spend about $450,000 to complete the gun range and the second level building
shell (4,500 sq ft).
Opportunities to present information to the public on the public safety project
include: cable TV shows, city newsletter articles, StarNews articles, and the use of the
city web site.
Public Safe(y/Ci(y Hall Project
o
City Hall Remodeling and Expansion...The Total Cost and Funding Sources
Funding for the City Hall remodeling and expansion, including furniture, fixture, and
equipment (FFE), is scheduled to come from the government building reserve.
Monies from the landfill surcharge fund this government buildings reserve. The total
project is estimated at 2.8 million dollars or slightly more depending upon a
basement being included in the expansion part of the project. When the project is
completed in early 2004 there will be about 2.8 million dollars in the building reserve
to finance the building improvements. If funds are short in 2004 to finance the entire
project, then an internal loan can take place and it is likely that this loan can be
repaid by the end of 2004. Revenues into this building reserve are dependent on
disposal volumes at the landfill. If the volumes in 2002-03 are consistent with
volumes the past few years then we should have no difficulties in funding a city hall
remodeling and expansion project that is under 3 million dollars. After 2004 funds
need to continue to be placed into this reserve in order to finance the 2013
expansion or to be used for other improvements to municipal buildings.
At this time it looks like the finance and administration departments are moving into
the former police station and that planning, building, and engineering will occupy the
current administration space. A number of the garage spaces will be converted into
office space but we will be retaining about five garage stalls. Also at this point, it
looks like most of the offices will be "gutted" and that it will be a total renovation
and remodeling project with the exception of offices along some of the external
walls. TMA advises us that in most cases it is more economical to do a complete
renovation than trying to retrofit and work around existing walls and structures.
At this time we have just seen the first draft of the remodeled city hall office layout.
Planning for this project is following the planning for the public safety project. There
will be a number of revisions made before any plans are ready to be presented to the
City Council for discussion. Included in the expansion part of the project is: 1) about
2,000 sq ft of shared space with the Utilities and quite possibly a basement under this
shared space area for city use, and 2) about a 3,500-4,000 sq ft of addition and also a
basement under this area. With the basements it is expected that the total expansion
and remodeling project will be closer to 3 million dollars than 2.8 million dollars.
The plans are still evoMng and it is too early to say what will be the final project will
cost or look like.
ELK RIVER CITY HALL COMPLEX EXPANSION
ELK RIVER, MINNESOTA
PROJECT SCHEDULE
CRITICAL DATES
JANUARY 2, 2002
T U S H I E
MONTGOMERY
ARCHITECTS
Requires Completion
ACTIVITY City, EDA, Date
Utility
Commission
Action
City Council determines size and scope of project · CC January 14, 2002
Complete Preliminary Project Design January 28, 2002
Select Construction Manager ·CC January 28, 2002
City Council authorizes TMA to proceed with design development ·CC January 28, 2002
and construction documents Utility
Submit design drawings to Planning Commission for public review February, 2002
and approval
Submit design drawings to City Council for public review and final · CC March, 2002
design approval
Complete design development documents February 28, 2002
Complete construction documents for Public Safety April 30, 2002
Start bond proceeds for Public Safety Building · EDA May 10, 2002
Complete public bidding process and award construction contracts · EDA May 13, 2002
for Public Safety
Start Construction of Public Safety Building June 1,2002
Complete construction documents for Utility Building addition August 31,2002
Complete public bidding process and award construction contracts · September 23, 2002
For Utility Building addition Utility
Start construction of Utility Building addition October 7, 2002
Complete construction documents for City Hall renovation and November 20, 2002
expansion
Complete public bidding process and award construction contracts · CC December 9, 2002
For City Hall work (additions)
Start construction of City Hall Building additions January 6, 2003
Remove existing City Hall furniture to be renovated for Public March 28, 2003
Safety
Have rental furniture for City Hall in place - existing space only March 30, 2003
Complete construction of Public Safety Building May 30, 2003
Owner move-in to Public Safety Building June 1 - 16, 2003
Start construction on renovation of existing Public Safety space June 2, 2003
Complete construction of Utility Building addition October 3, 2003
Owner move-in to Utility Building addition October 3 - 6, 2003
Purchase new furniture for City Hall space · CC October 13, 2003
Complete construction of renovated Public Safety space and new December 31,2003
addition to City Hall
Owner move-in to renovated Public Safety space and new additions January 2 - 5, 2004
to City Hall
Start construction on existing City Hall space January 5, 2004
Complete construction of renovated City Hall space April 5, 2004
Owner move-in to renovated City Hall space April 5 - 8, 2004
§Ul,,,~ueil]oa,
eseqd
UlilSeo
seseqd uop, onJ),suoo
. stueuJnooO uop, onJisuo0