02-770�
�
�
'�� ; t=`,� 9 t=a S n;
Presented
Referred To
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
Committee: Date
An ordinance amending Saint Paul I.egislative Code
Chapter 31018 with housekeeping language and
adding a fee for a Tasicab Replacement Vehicle license
sticker and the required taxicab driver training course.
THE COUNCIL OF THE CITY OF SAINT PAUL DOES ORDAIN:
Section 1
Section 310.18 of the Saint Paul I.egislative Code is hereby amended to read as follows:
Sec. 310.18. License fee schedule.
Notwithstanding the provision of any other ardinance or law to the contrary, the following fees are hereby provided
for all the licenses listed herein. These fees supersede all inconsistent provisions, including, but not limited to,
graduated fee provisions, in these chapters and in other ordinances and laws and include the fee for the license
application as part of the license fee; provided, however, that this section does not amend or modify sections
310.09(a) or 310.09(d) of the L.egislative Code with respect to exempt organizations or late fees. Pursuant to section
310.09(b) of the I.egislative Code, these schedules shall be posted in the office of the director of the office of
license, inspections and environmental protection. These fees shall be effective for license renewals and new license
applications occurring on and after January 1, 1495, ar on the effective date of this sec6on, whichever is later;
provided, however, that with respect to a111icenses whose renewal dates occur after the effective date of this new
schedule, there shall be no increases in, nor offsets or refunds of, the existing fees paid, or due and owing.
24 (a) ENFORCEMENT LEVEL 1
25
26
27
28
29
30
31
32
33
Chapter/Section
No.
167
198.04
316
317
317
323
325
License Description
Commercial Vehicle
Keeping of Animals (New)
Animal Foods Manufacturing & Distribution
Amusement Rides
Amusement Rides (temporary)
Christrnas Tree Sales
Close Out Sa1e
1
Fee
$66.00
66.00
66.00
66.00
25.00
66.00
66.00
Pl1BL1�H�
�7 i7�2
ORDINANCE
CITY OF SAINT PAUL, MINNESOTA
� Council File # �a-77�
Ordinance #
Green Sheet # 403380
3�
1 327 Dry Cleaning Pickup Station
2 332 Liquid Fuel Vehicle
3 333 SolidFuel Vehicie
4 336 Private Fuel Pump
5 340 Mercantile Broker
6 345 Peddler (Solicitor/Transient)
7 348 Rental of Clothing & Vehicle
8 349 Rental of Clothes Attire Vehicle
9 350.02 Rental of Hospital Equipment
10 350.02 Rental of Hospital Equipment Vehicle
11 351 Rental of Kitchenware
12 353 Roller Rinks
13 355.01(a) &(b) Secondhand Dealer-5ingle Location
14 357.03 Solid Waste Hauler-Each Vehicle Over One
15 359 Sound Trucks & Broadcast Vehicles
16 359 Sound Trucks & Broadcast Vehicles (Non-profit Organizations)
17 371 Finishing Shop
18 36114 Tow TruckiWrecker Vehicle
19 362 Tree Trimmer-Additional Vehicle
20 372 Tire Recapping Plant
21 �j
22 377 Lawn Fertilizer & Pesticide Application
23 380 `I'anning Facility
24 382 Pet Grooming Facility
25 409.11 Liquor-Outdoor Service Area (Patio)
26 412 Massage Center (Class B)
27 414 Massage Therapist
28 424.02 Gas Stations
29 (b) ENFORCEMENT LEVEL 2
30 Chapter/Section
31 No.
32 320
33 321.03
34 321.03
35 322.02(a) & (b)
License Description
Bituminous Contractor
Rooming & Boardinghouse
Rooming & Boardinghouse (Supervised)
Bowling Center & Pool Halls
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
25.00
66.00
66.00
66.00
66.00
66:e6-
66.00
66.00
66.00
66.00
66.00
66.00
66.00
Fee
$164.00
164.00
164.00
164.00
�a-��d
2
1 326 Building Contractors
2 327 Laundry & Dry Cleaning Plants
3 332 Fuel Dealers--Liquid
4 333 Fuel Dealers--Solid
5 334 Pest Controi
6 338 House Sewer Contractors
7 342 Oil Bulk Storage
8 347 Pet Shop
9 352 Rental of Trailers
10 355.01(c) SecondhandDealer--Exhibitions
11 356 Sidewalk Contractors
12 362 Tree Trimming (with One Vehicle)
13 364 Veterinary Hospital
14 365.02 Window Cleaning
15 378 Bed & Breakfast Residence
16 401 Motorcycle Dealer
17 405.02(a) Dance or Rental Hall
18 406 Game Room
19 408 Kecycling Collection Center
20 412 Massage Center (Class A)
21 415.04 Theaters and Movie Theaters
22 416 Motion Picture Drive-in Theater
23 426.04 Cabaret (Class A& B)
24 (c) ENFORCEMENT LEVEL 3
25 Chapter/Section
26 No. License Description
27 324 Cigarettes
28 354 Sanitary Disposal Vehicle
29 355.01(d) Secondhand Dealer-Multiple Dealers
30 357.03 Solid Waste Hauler & Vehicle
31 360.03 Public Swimming Pools
32 360.03 Whirlpools
33 361.14 Tow Truck Operator
34 383.02 Vehicle Immobilization Service
35 367 Tattoo Parlors
36 376.04 Tasicabs
164.0�
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
164,00
164.00
164.00
164.00
164.00
164.00
164.00
164.00
Fee
317.00
317.00
317.00
317.00
317.00
317.00
317.00
317.00
317.00
317.00
Da-��d
3
1 381 Cunency Exchanges
2 401.02(a)(1) New Motor Vehicle Dealer
3 401.02(a) Motor Vehicle Parts Dealer
4 401.02(a)(5) Secondhand Dealer Motor Vehicle Parts
5 401.02(a)(2) Secondhand Motor Vehicle Dealer
6 407.03 HoteUMotel--To 50 rooms
7 407.03 Hotel--Each additional room over 50
8 409.07.1 Liquor-Extension of Service Hours
9 412 Massage Center (Class C)
10 413 ConversationiRap Parlor (A & B)
11 415 Mini-Motion Picture Theater--Adult
12 417.04(1) Parking I.ots and Parking Garages
13 417.04(2) Parking Garages (Government)
14 417.04(3) Parking Garages (Private)
15 422 Motor Vehicle Salvage Dealer
16 423.02(b) Auto Body Repair Garage
17 423.02(a) Auto Repair Garage
18 427 Health Sports Clubs (Class A& B)
19 428 Steam RoomBath House (A & B)
2� (d) ENFORCEMENT LEVEL 4
21 Chapter/Section
22 No. License Description
23 331.04 Bakery
24 331.04 Butcher
25 331.04 Catering (A)-Limited
26 Catering (B)-Full
27 Catering (C)-Add on
28 331.04 Day Care Food (A) &(B)
29 331.04 Food Processor (up to 2,000 sq. ft.)
30 331.04 Food Processor (more than 2,000)
31 331.04 Food Salvage
32 331.04 Food Vehicle
33 331.04 Food Vending Machine
34 Food Vending Operator
35 331.04 Food Warehouse/Distributor
36 FoodlBoazding Facility
317.00
317.00
317,00
317.00
317.00
317.00
10.00
317.00
317.00
317.00
317.00
317.00
0.00
0.00
317.00
317.00
317.00
317.00
317.00
Fee
$200.00
200.00
225.00
450.00
225.00
25.00
250.00
500.00
425.00
75.00
15.00
75.00
200.00
225.00
�� -»�
�
1 Food/Institutional Facility
2 331.04 Grocery (A)-Food Shelves
3 Crrocery (B)-Farmers Mazket
4 Grocery (C)-To 2,000 sq. ft.
5 Grocery (D)-More than 2,000 sq. ft.
6 331.04 Mobile Food
7 331.04 Mobile Food (Non-profit)
8 331.04 Mobile Food (Non-profit, limited)
9 331.04 Mobile Food (I,imited)
10 331.04 Original Container
11 331.04 Original Container-Temporary
12 331.04 Restaurant (A)-0--12 seats
13 Restaurant (B)-More than 12 seats
14 Restaurant (C)-Limited
15 Restaurant (D)-Add on
16 Restawant (E)-Extension
17 Restaurant (E)- Extension (Special Event)-annual (2 or less)
18 331.04 Speciai Event Food Sales-l--3 days
19 Special Event Food Sales-4--14 days
20 Special Event Food Sales-Annual
21 Special Event Food Sales - late fee
22 Special Event Food Sales - emergency fee
23 Special Event Food Sa1es (Non-profit organization)
24 (e) ENFORCEMENT L,EVEL 5
25 Chapter/Section
26 No. License Description
27 409 Intoxicating Liquor-fee waived for government agencies
28 409A1(b) Liquor Catering Permit
29 409.05(b)(1) On-Sale--Over 200 seats
30 409.05(b)(2) On-Sale--Over 100 seats
31 409.05(b)(3) On-Sale--100 seats or less
32 409.25(b) Temporary Liquor
33 409 On-sale Club--Under 200 members
34 On-sale Club--201--500 members
35 On-sale Club--501--1,000 members
36 On-sale Club--1,001--2,000 members
25.0�
25.00
150.00
200.00
500.00
225.00
25.00
25.00
66.00
50.00
25.00
225.00
450.00
164.00
225.00
225.00
20.00
100.00
125.00
150.00
25.�0
50.00
25.00
Fee
0.00
46.00
$5,050.00
4,650.00
4,200.00
46.00
297,00
497.00
647.00
797.00
D� -7�d
5
1 On-sale Club--2,001--4,000 members
2 On-sale Club--4,001--6,000 members
3 On-sale Club--6,000+ members
4 409.05(e) Off-Sale
5 409.07(b)(2) Sunday On-Sale
6 409.11(a)(8) Extension of Service Area
7 409.15(b) Wine On-Sale
8 409.25 Temporary Wine
9 410.02 On-Sale Malt (Strong)
10 410.02 On-Sale Malt (3.2)
11 410.02 On-Sale Malt - fee waived for government agencies
12 410.02 Off-Sale Ma1t
13 410.10(a) Temporary Malt
14 4ll.03 Entertainment--Class A
15 411.03 Entertainment--Class B
16 411.03 Entertainment--Class C
17 411.03 Entertainment Temporary
18 (� ENFORCEMENT LEVEL 6
19 Chapter/Section
20 No. License Description
21 106 Sidewalk Cafe
22 127 Courtesy Benches
23 127 Courtesy Benches transfer
24 225.08 Firearms
25 278 Gambling Hall
26 318 Each MAD over 10
27 IVlusic Machine
28 Amusement Rides to 10
29 Amusement Rides over 10
30 T.V. Units per location
31 341 Milk P1anUService
32 344 Pawn Shops
33
34 376.16
35
36 376.16 (d)
Pawn Shop Billable Transaction Fee
TaYicab Duplicate Sticker
Taxicab Replacement Vehicle Sricker
Ta�cicab Driver (new)
997.00
1,997.00
2,997.00
1,�00.��
200.00
53.00
1,385.00
46.00
445.00
445.00
0.00
160.00
46.00
217.00
527.00
2,500.00
27.00
Fee
$25.00
20.00
13.00
317.00
354.00
15.00
15.00
301.00
28.00
28.00
445.00
2,500.00
1.50
16_00
44_00
35.00
Oa-��d
�
1 376.16
2
3
4 376.17 a
5 376.17(d)
6 391
7 402
8 403
9 409.24(1)
10 409.05(j)
11 409.05(j)
12 409.05(j)
13 409.04(g)(5)
14 357.03
15 408
16 429
17 198
18 198.02
19 Keeping of More than Three (3) Cats
20 (Renewal)
21 200.03
22
23
24
25
26
27
28
29
30
31
32
33
34
Taxicab Driver Renewal
Tasicab Driver Duplicate
Taacicab Driver Trainine Course
Ta�cicab Driver (provisional)
Soliciting Funds--Tag Days
Temporary Gambling
Bingo Halls
Gambling Manager
Gambling I.ocation--A
Gambling I,ocation--B
Gambling L.ocation—C
Modification of Pazking
Solid Waste Transfer Station
Recycling Processing Center
Infectious Waste Processing Facility
Keeping of Animal-Renewal
Keeping of More than Three (3) Cats
25.00
Dog License
Dog License--Senior Citizen
Dog License--Lifetime (with Microchip)
Dog License--Senior Citizen, Liferime (with
Microchip)
7
29.00
6.00
�6�6
55_00
5.00
21.00
46.00
179.00
66.00
66.00
66.00
66.00
375.00
1,500.00
750.00
1,500.00
30.00
66.00
10.00
5.00
30.00
15.00
�a- »�
�
a aoo.os
3 200.08
4
5
6
7
8
9
10 200.15
11
Dog License--Replacement
Impounding Fee
Unlicensed Dog
Dangerous Dog Registration
Boarding Fee--Per Day
Animal Adoption-St. Paul Resident
Animal Adoption-Nonresident
Animal-Insfitutional Research Use
Keeping of More than Three (3) Dogs
Keeping of More than Three (3) Dogs
(Renewal)
5.00
30.00
50.00
75.00
7.00
42.00
200.00
200.00
66.00
25.00
�a- ��d
12
13
14
15
16
17
18 Section 2
19
20
21
22
23
2�
25
26 This ordinance shall take effect and be in full force thirty (30) days following its passage, approval and publica6on
��
3� Yeas Nays sent Requested by Department of:
31 Benanav
32 Blakey Office oY License, Inspections nd
33 Bostrom Envi ent 1 Protectapn
34 coleman �f
3$ Harris By ' �
36 Lantry Form ApprOVed by Cit At orney
37 Reiter
39 By � �
4� Adopted by Council: Date O.jC- . .�DO?-- Appr b Mayor fo b' s o to
41 Cou ' '
42 Adoption Certified by Council 5ecretary
43 1 � ��
44 sy: —�
46 Approv b Mayor.�� � � �
47
48 sY: ��A
,�
$ s� �. � ��
��� �-..
�
OFFICE OF' LTEP Date: a''�'�
�toger curtis, Director July ��, Zoo2 GREEN SF
266-9013 NO . 4 0 3 3 8 0
1 EPAR1'MENR• DIRECTOR ITY COONCIL
ITY ATTORNEY ZTY CLERR
M�SA1
ust be on Council Agenda: � UDGEY' DIRECTOR xx. & McT. svc. nzx.
�
s soon as possible xox rox �vssxsTrwm>
AL # OF SIGNATURE PAGES 1 (CLIP ALL LOCATIONS FOR SIGNATURE)
CTION REQUESTED:
ordinance amending Saint Paul Legislative Code Chapter 310.18 (LIEP fee
schedule) with housekeeping language and adding a fee for a Taxicab Replacement
ehicle license sticker and the required taxicab driver training course.
ECOMMENDATIONS: APPROVE (A) OR AE3ECT (R) ERSONAL SBRVICE CONtRACTS MOST ANSWER 1FiE FOLLOWIN6:
PLANNINC COMMTSSION CIVIL SERVICE Has the person/firm ever worked under a contract for this depaitmenC?
COiAt4ISSION YES NO
Has this person/firm ever been a City employee?
CIB COMMTTTEE BUSINESS REVIEN7 YES NO
. COUNCiL 3. Does this personlfism possess a skill not noxmally possessed by any
Curient City employee?
Board of Zoning _ DISTRICT COUNCIL YES NO
laia all YE3 answexs on a sepaxate aheet � attacL.
Appeals
UPPQRTS WHZCH COUNCIL �BJECTIVE? �
- INITIATING PROBLEM, ISSUE, OPPORTUNITY (Who, Wh t, When, Where, Why):
urrently LIEP charges £or required taxicab driver training courses and for
replacement vehicle license stickers. The fees are not listed in Saint Paul
egislative Code. A1so, current language is in poor order and staff
ecommended re-ordering and eliminating duplicative language.
VANTAGES IF APPROVEDi
ISADVANTAGES IF APPROVED:
ISADVANTAGES IF NOT APPROVED:
OTAL AMOUNT OF TRANSACTION $ COST/REVENUE BUDGETED YES N
UNDING SOURCE ACTIVITY NUMBER
FINANCIAL II3FORMATION: (EXPLAIN)
�� �e ��� �� Cotxsc� �s�arch Center
V
AUG 0� 2��� AUG 14 2002
C�`�`i( ATTO���Y
02-77
July 10, 2002, City Council Action Minutes
FOR DISCUSSION
�/
Page 5
24. Resolution - 02-515 - Approving the appointment, by Mayor Kelly, of Andy
Dawkins as Director of the Office of Neighborhood Housing and Property
Improvement, Assistant to the Mayor V, effective June 3, 2002. (Laid over from
June 26)
Withdrawn Yeas - 4 Nays - 2(Blakey, Coleman)
25. Report from Council Research and the Administration addressing the various
issues and recommendarions for the STAR Program. (Requested by the City
Council on April 17; laid over from 3une 26)
A written report was included in the Council Agenda packet.
� The City Council requested Council Research to review the responses to the
questions addressed by the Administration and report back to the City
Council on August 21. (The matter of the RiverCentre debt will be discussed
during the Council's budget meetings.)
Yeas - 6 Nays - 0
26. Report from the Office of License, Inspecrions and Environmental Protecrion
regarding the two events held at Wild Tymes, 33 West 7th Place, on June 28 and
3uly 6. (Report requested by the Council on June 19)
A report was presented by William Gunther, Office of License, Inspections
and Environmental Protection. (See Suspension Item)
27. Final report from the Martin Luther King Jr. Street Renaming Legislative
Advisory Committee.
The final report of the Committee was presented by David Godfrey, Council
Research Center, and Rev. Bob Battle, Chair.
The City Council referred the renaming of Cedar Street and Marshall
Avenue to the Heritage Preservation Commission for their review, as well as
Cedar Street and Constitution Avenue were referred to the Capitol Area
Architectural and Planning Board for their review. A report back to the City
Council on August 14 was requested regarding their findings.
d 2•�1a�
,
April 17, 2002, City Council Acrion Minutes page g �-
D. Possible changes in State Legislation relating to citizen participation
for the STAR Programs:
�
Pending Legislation would require STAR Board
representation based on three members per City Council Ward
- Bob Hammer, PED
City couid requst merger of both STAR Boards into the City's
Long-Range Capital Improvement Budget Committee and
task force citizen participation structure to get better
coordination and prioritization of all City capital needs - Peter
Hames, O�ce of Financial Services
V. Escrow Account Management:
�
�.'-�
Inaccurate summary reports - Todd Hurley, Office of Financial
Services
Review of escrow fees - Todd Hurley, Off ce of Financial Services
VI. Other Speakers/Invited Guests:
A.
B.
C.
Neighborhood STAR Committee Chair - John Loban (invited)
C�ltural STAR Committee Chair - Richard Cook (znvited)
Port Authority PresidenUAd-hoc Committee on Economic
Development - Ken Johnson (invited)
VII. City Council Discussion
� The City Council requested Council Research to work with the
Administration to address the various issues and recommendations for the
STAR Program and report back to the City Council on June 26.
Suspension Ttems
Motion of Intent - The City Council took action amending the redistricring of -
voting precinct boundaries for the City of Saint Paul (Amendment Numbers 5, 6, -:� z.., ��--.
7, 8). -
Adopted Yeas - 7 Nays - 0(Written resolution memorializing action to
= _ _. _ - = e Z�'yJ
pffice of The Mayor
Office of Financial Services .
Peter Hames, Director
SAINT
PAUC
�
AAAA
City of Saint Paul
Randy C. Ke![y, Mayor
7une 26, 2002
Council President Dan Bosuom
and City Councilmembers
Third Floor City Hall
SaintPaul, MN 55102
160 Gry Ha71 � Te[ephone: (SSIJ 26�8800
IS West Kellagg Bouleva,d Facsi�[e: (651J 266-ffi4I
Saint paul, Minnesota 55102-1631
Subject: June 26, 2002 City Council Agenda Item Number 24
Deaz Counci�members:
This letter responds to the STAR policy questions in David Godfrey's May 15, 2002 memorandum (see
Attachment 3), which you will discuss at the 7une 26 Council meeting.
Neighborhood S'TAR Program
1. Should the Adminisuarion and the Council set a policy that changes the mix of loans and grants for the
Neighborhood STAR program to put a greater emphasis on loans for projects, so more of the STAR
monies aze recycled in future yeazs?
Staff recommends no change at this time. Current STAR guidelines set an overall prograrri goal of
60% loans and 40% grants. These are goals rather than hazd and fast requirements in order to ensuce
the program's flexibility to accommodate each funding cycle's requests. It should be noted that in the
first several yeazs of the STAR program, the mix was 70-3 O loans and grants, with 10% tazgeted for
business seed capital loans. This idea was not successful, and the current 60-40 mix was adopted in
1999. We believe the current loan-grant mix accurately reflects the program's needs, and ensures
funding in fuhue years.
2. What percentage of Neighborhood STAR funds should be used for commercial, industrial, housing and
city-owned capital projects? Should there be a dedicated amount budgeted for affordable housing
iniriatives?
Subsequent to the City Council STAR policy session, the Mayor and City Council have formally
adopted a resolution seriing $5 million, or 60%, per yeaz of Neighborhood STAR funds for the
Mayor's housing initiative, the Affordable Housing Fund. Of the 5,000 housing units in the plan, at
least 1,000 have been idenrified to be affordable.
- ° -
= °. _- = _ � - " � � � � � - � - - -�— - - - -
STAR Policy Session
7une 26, 2002
Page 2
ez•�70
3. Should the e�cisting private sector dollar leveraging policies be changed to require more funds from
outside sources? Additionally, should match requirements be different for loans and grants? Shoutd
there be unique maYCh requirements for different Neighborhood STAR project categories (i.e., housing,
commercial, industrial and city-owned capital improvements)?
The Neighborhood STAR iniriative has maintained a simple requirement, programwide, of a one-to-
one match of every STAR dollar with noncity funds. Staff believe this is a good ratio of public-to-
private participation, and works well for the vast majority of activiries, whether loans or grants,
regazdless of categories. No change is recommended.
4. Should city departments have the ability to request Neighborhood STAR money for city-owned capital
improvements without private/outside match?
Na While there ?z:ay be exceptions from time to time, the original intent of the STAR program was
not to duplicate or re�lace e�cisting city programs but, rather, to provide matching capital funds for the
kinds of projects and prograzns that might not otherwise be accomplished. The use of the STAR funds
for projects eligible for other city prograzns may dilute the benefit the city derives from the STAR
program matching requirements.
What staff believes should be done, however, is to review the entire question of what constitutes a
match of STAR dollars in order to provide needed flexibility and incentives for participarion by
neighborhood and community orgazrizations. The current match requirement promotes neighborhood/
citizen support and commitment to a project
5. Does the city, per the Ad-hoc Comrruttee on Economic DevelopmenYs recommendations, want to set
aside a percentage of Neighborhood STAR funds for large economic development projects? Should an
"Economic Development Opportunity Fund" be created so funds are available outside the budget
cycla?
With the Mayor and City CounciPs adopted housing initiative, the amount of funds available for the
regulaz STAR program has decreased. Staff recommends reviewing any and all economic
development proposals, including any new Opporiunity Fund, as part of the annual STAR process.
In the past ihree yeazs, the Mayor and City Council have chosen to set aside $750,000 to $1,�OO,Q00
for out-of-cycle STAR projects. This money has always been available for eligible activities, including
economic development activiries. A change of the Neighborhood Investment Iniriarive decision-
making process, to include Mayoral review of the projects, should be made.
6. Does the city want to use Neighborhood STAR funds to create simplified programs for reinvesting in
the city's existing housing stock?
Yes. Please see the response to Question No. 2 above.
. �: ; a2- 770 _
STAR Policy Session
June 26, 2002
Page 3
7. Does the city want to use Neighborhood STAR funds to establish crearive Snancing programs (i.e., a
set-aside revolving loan program) for historic preservation projects?
The city is willing to explore any and all programs that will maacimize the use of the STAR funds.
Examples could include ]oan floats, interim construction financing and loan guazantees. Staff will work
very hazd to impiement the adopted 60% set aside for housing, and is not recommending additional set
asides at this rime.
Cultural STAR Program
1. Should the policy goveming the mix of loans and grants for the Cultural STAR program be changed to
have a greater emphasis on loans for projects, in order to recycle more STAR monies for the future?
The Mayor is working on a�ulture and arts strategic plan for Saint Paul. Until it is completed, no
change in c���rent policy is recommended.
Related to the strategic plan, an in-depth review and analysis of the Cultural STAIt program, since its
inception, to determine trends related to needs of arts, culture and entertainment organizarions is
needed. It does appeaz that, over time, there have been fewer and fewer requests for loans, which may
underscore the need to further examine the need to expand our resources for assistance to organizations
in the azea of marketing and promotion, as well as operating costs.
We expect to present a plan, that will cover these and other Cultural STAR issues, later this yeaz.
2. What percentage of Cultural STAR funds should be used for orgazuzarional development projects (i.e.,
operating budget support), capital projects (i.e., construction of theaters, museums, galieries and
comedy clubs) and event support projects (i.e., an annual cultural event)?
See above answer to No. :.
3. 5hould the existing private sector dollaz leveraging policies be changed to require more funds from
outside sources? Additionally, should match requirements be different for loans and grants? Should
there be unique match requiremenu for different STAR Cultwal project categories (i.e., organizational
development projects, caQitai projects and event support projects)?
See above answer to No. 1.
4. In eazly summer, the Council will be asked to raise quesrions and concems regazding the Cuitural
STAR Boazd's study of the program's priorities and projects.
Not applicable.
STAR Policy Session
June 26, 2002
Page 4
D2- �l o
Policy Issues for Both Neighborhood and Cultural STAR Programs
1. Should there be a comprehensive review of the STAR program's experience with unexpended funds
for approved projects that have been completed or delayed? Based on that review, should there be a
City Councii-detemvned policy regazding time limits for projects with uneapended funds, so unused
money can be quickly reprogrammed to other projects?
The STAR program portfolio is generally reviewed twice a yeaz, in conjunction with the small grant
and lazge loan and grant funding cycles. As part of this review, all currently-funded activities aze
reviewed for rimeliness, completion and fund balances. All acrivities that aze completed, and those that
cannot move forward for some reason, aze closed out. The balances are transferred back to the STAR
fund pool, and may be zebudgeted as part of the next funding cycle.
By example, as part of staff's financial review as described above, funds in excess of the Small STAIZ
C'irant program request were idenrified through project complerions and close outs. These funds were
returned to the STAR pool, and covered the cost of the small grant cycle.
Typically, projects have six months from the day the Mayor and City Council approve them to get
under contract with the city, and then two yeazs from that date to complete the activity. That said, a
generai nile of thumb is that 99% of all the projects, despite the best plans and intentions, take longer to
complete than originally planned.
Staff will provide the City Council with an annual review of the STAR program, incorporating a review
of fund collections, current status and activity progress. Further, while not recommending any policy
changes on rime limits or project completion, staff would e�cplore with the Council any policy changes
which would reinforce timeliness and reallocarion of funds.
2. What recommendarions does the Admuustration have for streamluung the application process and the
contracting requirements fa: STAR programs?
Four years ago, staff eliminated the requirement for pre-applications to the Lazge STAR prog�am,
which saved enormous amounts of time and expense for both the applicant and city staff. The timing
of the funding cycles currendy is advantageous for completing capital projects in Minnesota Small
grants aze awarded in the spring, with construcrion usually occurring in that same construction season.
Large STAR loan and grant awards occuc in November, giving applicants the following tluee to six
months to finalize their projects, obtain financing, approvals, complete their city agreements and begin
unplementation.
Each yeaz staff review the program requirements, guidelines and paperwork with a goal of simplifying
the program. Staff will continue to e�cplore ways to further sueamline the program and processes,
while ensuring fl�at all local laws, rules and regulations aze adhered to.
STAR Policy Session
June 26, 2002
Page 5
bZ� ")'�D
3. Is there a means for doing periodic reviews of STAR projects? Iiow can implemented STAR projects
be evaluated to detemvne the economic and quality impacts they provide to the neighborhoods served
and to the city as a whole?
Based upon the STAR Boazd's recommendarions, the determinarion of a project's worth is made by
the Mayor and City Council at the time the acrivity is approved for funding. Staff maintains an ongoing
comprehensive list of all activities financed through the STAR program, tracks expenditures and
contract timeliness, and enacts complerion and close-out procedures.
What currently is not available is a simple project complerion report, completed by the applicant, which
states the initial goals and objectives, and how the activity(ies) met the original expectations. Staff will
put together a project complerion format for all STAR acrivities, and ask both our partners and staff for
their insight and input. These completion reports would be auailable at any time, and could also be
presented as par: of the annual report to the Council as described in Question No. 1. of tivs section.
Staff of PED and the Office of Financial Services (OFS) wili work on this issue, and will report back to
the City Council on any recommended changes.
4. What is the recommended schedule for paying interest to both STAR programs for money temporarily
loaned to the Civic Center debt service accounu? The Administrarion should idenrify recommended
interest rate assumptions, repayment yeazs and amounts.
The Adm'vustrarion does not recommend a specific repayment schedule at this rime. The bond
indenture does require that interest be charged, but the method and interest rate were not specified.
Also, sales tax will not be available for interest payments, or any other competing debt services, until
the principal on the temporary RiverCentre 3oan has been repa'sd. It is estimated that this principal
repayment will not be complete until appro�cimately 2008.
The interest catcularion method and rate were not idenrified in the indenture. There aze three main
issues to wnsider when calculating the interest expense:
Interest Rate
Compounding vs. Simple
Term.
After careful review and discussion with the STAR coordinator, the Administrarion has the following
recommendarion. Interest should be calculated based on month end principal balances, using simple
interest calcularions, with a 3% fixed interest rate since inceprion of the loan in December 1993. See
attached Treasury report, "Tnterest Calcularion for Interim I.oan to Civic Center" (Attactuneni 4).
5. Should the time lines be modified for the STAR boazds to make theu hudget recommendarions so their
recommendations can be better coordinated with those of the Capital Improvement Budget Committee?
Yes. The Mayor does not receive STAR recommendarions until SeptembedOctober.
STAR Policy Session
7une 26, 2002
Page 6
_ ...
na.�7o
The City Council currently reviews the Lazge STAR loan and grant applicarions at approximately the
same time as the annual Capital Improvement Budget. The Mayor's budget is transmitted to the
Council in August, and the Lazge STAR recommendations aze transmitted to the Mayor and City
CouncIl in late September or early October.
The forms, format and presentarion, however, do not match. This is in part because the goals, purpose,
guidelines and eligible fund use of each program aze different. Examples include thaY CIB is city
department-oriented, provides 100% grants and requires no matching resources. The STAR program
provides more loans than grants, and requires matching resources and more detailed financial
information.
In 2003, staff of OFS and PED will recommend moving up the Large STAR process to better
coordinate with the riming of the Mayor's 2004 budget transmittal, and develop a uniform financial
presentarion az�d c�cnmon forms and format to be used.
6. Should•the two STAR boards be part of the Long Range Capital Improvement Budget and
programtning process so there wili be a more coordinated budget planning and decision-making
process?
No. This idea has come up in the past, and requires a careful review of the Minnesota State Statutes
that authorize each boazd's make up, responsibiliries, membership, jurisdicrions and legal
requirements. The first priority is to align the decision-making processes. Then, staff will invesrigate
the possibiliries of combnvng all cirizen review processes that provide recommendations to the Mayor
and City Council on capital expenditures.
'7. Should the reporting practices of the Treasury staff be changed to provide monthly status reporks to the
Council on city sales ta�c collections (with history), expenditures and balance updates?
See attached Treasury report, "%: Cent Sales Ta�c Report" (Attachment lA). We propose that Treasury
send this repoR to the Council each quarter.
RiverCentre Debt Obligations and Budget Issues
1. What aze the Administration's recommendations for paying interest to both STAR programs for the
money temporarily loaned to the Civic Center debt service accounts? Please identify recommended
interest rate assumprions, repayment yeazs and amounts.
See response to Question No. 4 in the "Policy Issues for Both Neighborhood and Cultural STAR
Programs" section above.
2. What aze the Administration's recommendarions for deferring the $660,000 debt service financing
payments from the RiverCentre Operating Budget to the HRA General Debt Service Fund for 2001
through 2008? What annual amounts aze recommended for deferral? What would the interest rate and
chazges be? In what yeazs would delayed payments for debt financing and interest be made?
STARPolicy Session
June 26, 2002
Page 7
h Z-7� o..
�� Knowing the amount of current debt service facing the RiverCentre and tkat current projected zevenue
streams aze unable to cover the payments necessary to secvice that debt (See Attachment 5), some
restructuring of the debt must be done. It is likely that the recommendation will be to defer the
$b60,000 paymems due in 2003-2008 until after all other debt has been repaid. Repayment of the
deferred debt will probably occur after 2020.
What aze the Administration's recommendations for deferring the $305,OOQ Moose Hockey Loan
repayments from the RiverCentre Operating Budget to the city's Genecal Fund for 2002 through 2006?
What annual amounts are recommended for deferral? What would the interest rate and chazges be? Tn
what yeazs would delayed loan zepayments and interest payments be made?
The Mayor believes that this debt should be written off. The asset is gone. If the Council does not
change its position, and because the current revenue forecasts show the RiverCentre in need of
additional financial assistance, we propose deferring the $305,000 annual payments unri12026-2029.
4. Is the Adminisuation recommending deferring any other debt obligarion in the RiverCentre Operating
Budget (i.e., STAR loan for lobbyist for a new auditorium, contriburion to debt service for the
RiverCentre Parking Ramp Repair Bonds of 2000, kitchen equipment lease or new tunnel debt
service)? If so, what aze the specific debt obligarions and what would be the proposed repayment
terms?
To avoid deferring any other debt, the Administration will examine the possibility of addirional city
revenues that could be lent to the RiverCentre. Although this will probabiy incur addirional debt for the
RiverCentre, this would enable the RiverCentre to meet its current debt service and defer some debt
into the future, when the RiverCentre should haue the resources to pay for its annual debt service.
What aze the projected operating losses for the RiverCentre that justify the debt obligarion defenals
being recommended by the tldmir.�strarion? What is the current projected operating loss for 2002?
(Please provide updated information since the last estimates were prepazed six months ago for the
2002 adopted budget.) What aze the projected operaring losses for the yeazs 2003, 2004 and 2005?
What informarion is available regazding trends in advance bookings for both the azena and the
convenrion facility that would justify the projected operating losses?
The RiverCentre recently distributed the ficst quarter results to the City Council and the Administrarion
via the memorandum dated June 10, 2002 (See Attachment 2). In that document, it is forecasted that
at loss of $34,056, including book entries such as depreciarion, will be the 2002 yeaz-end result of
operarions for the RiverCentre. This forecasted loss of $34,056 includes a payment of $125,000 as a
partial payment for the debt service on the 1982 bonds ($660,000), $400,000 for the 2000 pazking
repair bonds, $231,457 for the equipment lease, and $280,485 for the pedesh connecrion projeck
6. When will the RiverCentre Authority and the Administration be recommending to the City Council a
revised set of "Priority Policy for the Disfiburion of Operating Income," as recommended by the State
Auditor?
- - = nZ-�1 a
STAR Policy Session
3une 26, 2002 -
Page 8
The Ramsey County Authority will receive staff recommendations to revise the distriburion policy
during the 2003 budget process. After the Authority's approval, the Mayor will submit the new policy
to the City Council.
'7. Given that the RiverCentre Authority has hired a]obbyist to obtain the Legislature's approval for a
50% state grant funding of a new Wilkins Auditorium, how does the authority and the Administration
propose paying for the city's local shaze for the proposed auditorium?
'The local match requirement was a mistake in the proposed legislarion for a state grant for the new
auditorium. The 1oca1 match portion of the iegislation was taken out, according to the discussion held
by the legislators at a session adopting this grant. This mistake would have been corrected in January
2003 as part of the revisor's bill but since this legislation has been vetoed by the govemor the local
match is now a moot point. Curtently, no plan e3cists for 6uilding a new auditorium but the
RiverCenize staff aze looking at alternarives.
1. City Council will be asked to approve a resolurion accepting the 2002 Housing Action Plan. The action
plan will oudine how the city will implement its housing plan for this yeaz. The plan will detail specific
pro,}ects and, if passed, provide Council approval of the first yeaz of Mayor Kelly's Housing Production
Plan. This resolurion will be before the Council on Wednesday, May 15, 2002. -
Other Reiated Issues
On May 15, the Council laid over C.F. 02-425 Approving the Housing AcHon Plan 2002 to May 22.
On May 22, the Council laid over the resolution to June 26. On June 12, the Council, sitting as the
Housing and Redevelopment Authority, heazd a presentation on the Saint Paul Housing Producfion
Plan 2002-2005 Housing Replacement Plan, and accepted the plan.
2. The Administrarion will present to the Council its Housing Production Plan that will include, among
other things, the Mayor's four-yea� plan to use 6Q% of Neighborhood STAR funds for housing
producrion This will be formally presented to the Council on May 15, 2002. The Council will be
asked, through resolution, to endorse the plan and approve the dedicarion of 60% of the Neighborhood
STAR money for housing over the ne3ct four years.
Done. On June 5, 2002 the Council passed C.F. 02-510 "Endorsing Saint Paul Housing Production
Plan 2002-2005, establishing the Mixed Income Housing Fund, authorizing the use of STAR funds for
housing, requesting the Department of Planning and Economic Development to submit an applicarion
for the uses in July 2002 for Neighborhood STAR Cyctes 8-11 and authorizing any waivers from the
Neighborhood STAR guidelines provided that those waivers aze identified and discussed at the time
the project is presented to the Neighborhood STAR Boazd and the City Council."
3. What aze the Adnwustrarion's recommendations for merging the RiverCentre Aathority and the Saint
Paul Convenrion and Visitors Bureau?
The previous Administrarion had recommended merging the rivo enrities; the current Administrarion is
open to tivs and other alternarives.
�
,�,�:
- _ -= -�---= = -� �-�: =
STARPolicy Session
7une 26, 2002
Page 9
Those funds currendy go into the city's general fund. Given ow financiat cucumstances and
commitments regazding no property ta3c increases, I would not send those revenues elsewhere.
Todd Aurley
Howard Orenstein
Tony Schertler
Gerry Suathman
Eric Willems
Kichazd Zehring
4. What is the Administration's recommendation for reallocating more of the city's shaze of the Hotel-
Motel Tax to the RivecCentre Operating Budget or to support the operating budgeu of organizarions
now supported by the Cultural 5TAR program? (LTsing less Hotel-Motel Ta�c in the city's General
Fund would result in more reliance on property taxation or a reduction in city services.)
Please contact me if you have quesrions about this informarion.
Cordially,
(�.�����
Peter Hames
cc: Mayor Kelly
Rick Beeson
Greg Blees
Peter Bufler
Aennis Plaherry
MarthaFuller
Bob Geurs
Bob Haznme�
Bill Huepenbecker
attachments (S)
Council Reseazch Policy Malysts
Legislative Aides
oz-��a
H:4Shared�Budget\WPFILES\Y2002\Counci�Council Lctfer STARfollow-up 06262002-2.mpd
L �
�
Q.
� �
� �
ax�
� �
�
r
N � �
N
O fn
Y
� �
V U
N
�
i'e e
Di h tD
�1: N N
h:1A C'I
:�
�i
�i
N:
o e o
V:N C
(7: In Cl
�: M �'
SViNih Of
(Oi Ni �:l'� f�
co; n; co; v�. �
NjN;��Of N
` : f0; �; e- M
O: : N V
' ': N �
rn; cn; o:
t"): N: O:
m, r� o;
V'i �i �i
v< <: n[
N: V: �:
i N' c0'
rni v€ �-i o 0
rn[ �[ �-[ m o
a: m; N; t0 O
O]E �[ �i N oD
: n: �: h n
thi �i Oi tn V
: C1 M
U V
m : : : : : : : : ; : : :
� Cp: O; N; fD C'); LL]; thi � i�; V'; o O; t(J; �; f0 N
V� ui; V'; 6>; O� V; Ni N; Of d'; �; �; r u]; V'; W e 1� M
Q (V:�:cOFC VFNFN;a tntl�;C');iD piQi. t0
p l�. f�ic n;oin':vi OihiaSN Mi�i'd'iN 1�
� O O: �; �; Cf O; �; O; O(D'e �: N; C N; �; O; < O
N� �. . iN �:M :Cf �:t7 M
O� e�e;o�e o`o�e�� e"o;e�e o�
� tn; Ni c'J: e�! t7; COe (O; O O: oJ; �i O N;
'. 0 � O�il�i�is �i�i0ir NE�inE� Mi
�I N � O�Vi(�JiM d'it�JiOih O?I���;q o')i
�.� t0 � N° � � i �
.�_. �
Q U
y : i: e i i ::: i
> o: o� o� a� o� e� o' O� o; o;
O T �Ci; N; N; : N; tC�; Oe . tt�: C:
p�: f�: �: t0; tn_ O; (O: V; N; �;
N.L., Oi I�e �i O�e i�e <i �i LL]i ci t��.
C Ni
i6 O
3 �
Q
y o: o E o' e o' o E o i e o� e� o i e o
> tV:� M:(ViNifO (O:V:O�;d' m
d— 1�; I�; �-: a� �: N: N: M M; V'; O; N N
m� CO: O; �: O� O; �: (O; M(D: e"); e-; 1� O
a �
3 £
o �j
m ` ' ` ' ` ' ' ' '
3 o i o i o i e i e i e i o I o f o i o
Q T N: (O: m: f�i t0: Oi : : tt�i I�
L �' �' �' �' n ' �' �' �' m � �
� c6: ai[ cos va ri: n: nt �: ai o
0 0
o �
� LL�: th: tti: C')i N: �fii i I�i Ni M
] O: �: O: tn; �; N: tn; O: N: V
I�i �i I�i' Mi �i Ni �i �i a?' �
N N: N: M; N: tIJ: N; �i �i C')i N
� r: rn: m: ot v: rn rni �; M:
N � N ` N � �' �' �' �' M ' �' �' h
> > .': N: M: a: N: �i ^ i �i �i
Q U
tn;0>;Ni� t�<Q>eC');O (D;(�;Vil+
O T Oi O; �: O V i�i .-: N N: in: i�: �
c � L r" c° .-; n�n! �: �, rn in. n o=. �n
OJ;t`�;�:f'! tO:C)iM;� NiOiN;�
C t�i �: �: N . V e�i ��: N; N; ('1
O N; O. O: t� N; O; O; C/ (D; �; �; M
� i M c-i M c-! Cl
� O� N; i�; M; N; N; M; (O; O;
� rnt m; �n: �: m: n: u�s �n: �:
V: (O; Ni oJi �i t" t`�: (V: c"):
� t[)i Oi Ol'v C1: Ot; t0; �: �: N:
j�: i�i �e COi COi O; '7: �: N;
d E�' O: O! �: r: C): �: (D; O?;
'O U �i Ni v')i d'i �F t0; tOi Nj �i
�
m . . . : � : : : �
oic�'s�n'sr n:rnlo:�o otm;vico
o a rn: �s rna en rna oa �: ��[ ot m: m
�: �: �: N�; c"): N: � m: W: O: �
N t LL9: �: �: Q� �j �>i I�i A Ni �i O: N
C �; I�: Ni O� CD: Oi M:O Ri (O: �-: �
O O: �: Oe O Oi Oi �"': N tD: (D: M: �D
r G �:M r:fh �iCI
� m; m€ co's rni vi ni coi c�i �i a
C > �: 6�i O>i ME tOE Wi Ni O)E �i �
� N; t?: O: �'; I�: N: OJ: tll: O�;
N I" pJ? �i W: O]; (D; (D: d': Ni C
U� �O: �; �: : N: Np Oi �i h: 4
d£ o's rn rn: o; rn: o n[ c�, �n: <
p� �i �i Ne V[ V; tOi tOi �i �i <
L : i �
d : : ' d
Y i '' `Y =. H: a:'C
m =i >: Ni j >`: �i �i 7
(� Q gi'i C! �i � a O
a+ • :'6 iQi Ni9
h S :N F(n[t!
$
£
a-�
i L
i ' : d
= d: d: �
d; a; at �
o:E`Ei�:
d's d€� r
U: >: U;
Attachment lA -
- 02'�?
N
O
O
�
N
�
m
0
d
.t.
C `
C�
N
Q
R
� N
tll X
C
o a
T
N 'C
� a
U
T V
� + x -
� N
E N
�
U
N
�
d
T
O
.�
a
c
o -
d
N
a
�
N
m
U
U
d
�
d
�
w
01 M
a °'
� �
L y
C j
� _
w �
F
- ===f�=v_=:.
L
�
Q
�a
a�
� ~ N
y a o
N
O tA
4� _
U �
U
N
�
�
O
N
L
O
C
�
N
a
R
�
U
8
�
C
�
A
U
@
�
�
N
7
O
.)
N
6
C
O
v
v
m
m
a
a
�
m
�
U
�
m
N
N
�
m
C
d
�
O
�
a
T
.�
C
�
Attachment 1B
n2�'77O
N
O
O
N
<
N
�
x
�
r
?
G
N
N
0
r
fh
m
�
T
O
_
9
9
O
r
-- - - Attachment 2
02� ��°
RIVERCENTR�
�cTouchsttme Energy'Place
Ray Willcins Audirorium
MEMO
To; Mayor Keily and City Council Members
From: Bill Huepenbecker.��(
Date: June 10, 2002
Re: 1 Quarter 2002 RiverCentre Financial Report
The following narrative is a summary of the attached 2002 1 quarter spreadsheefs.
Piease call me if you have any questions or would like to go over this information in
greater detail.
Comparison of 1 4uarter 2002 Actuai v. Budget — Spreadsheet 1
Revenues
Rent Income shows a positive variance for the 1 quarter. Much of the $103,018
overage is due to higher than anticipated revenue from scheduled events like Kidfesf,
Toughman, MN Pouitry Convention and American Summit. However, over 25% of the
overage was due to additional bookings.
Service Income shows a positive variance. Similar to Rent Income, much of the
$93,655 is due to higher event revenue with at least 25% due to additional bookings.
Standard Parking shows a positive variance due in large part to increased attendance
activity for Roy Wilkins and Touchstone Energy Place.
Food and beverage numbers show a positive variance. Concessions had a strong 15t
quarter from various shows and concerts. Catering was slightly below budget in
January because of a loss of two events but was on budget for February and March and
is expected to recover to budget by May.
Other income shows a slight negative variance. This is revenue that is miscellaneous
and is timing related.
Expenses
Facility operations show a negative variance of $70,377. PT labor was over budget but
is in-line with the additional events at which PT tabor was used. Ops managers have
been asked to find areas to reduce PT labor where possible. The heavier event
nZ- ��a
schedule also escalated the OT labor and some additional operating supplies. YTD is
higher than expected in facility ops, and significant effort wil{ be made to get this moce
in-line with budget.
Event operations are slightly under budget.
Marketing budget shows a positive variance. This is due in large part to a timing
variance.
Overhead shows a positive variance. This is in line with projections
The facility continues to show a gross operating profit. However, as the summer
months approach you will see the YTD number reduce as the budgeted deficits hit.
However our strong start should keep our YTD numbers positive until September.
The 1 quarter was budgeted to show a modest profit of $107,621 for net income from
operating and non-operafing revenues and expenditures. We posted a positive
$718,900, which is a variance of $611,279.
Comparison of 1 Q�arter 2002 v. 1� Quarter 2001 - Spreadsheet 1
It is di�cult to do an apples-to-apples comparison of the variance between the actual
and budgeted amounts between years. This is due to changes in how revenue and
expense items are budgeted. These changes were made to more accurately reflect the
great seasonal variance in events, revenues and expenses. The comparison made
below and on the last 2 columns of the spreadsheet is based on the difference between
the actual dollar amounts in each category for the 1 quarter of 2001 and 2002.
Revenues
Revenues are $307,008 ahead of last year primarily because of increased bookings and
the completion of the parking ramp renovation and Kellogg Boulevard reconstruction
projects.
Building Rent and S2rvice tncome increases of $77,134 and $131,338 ar� due to higher
than anticipated rent from pianned events and additional bookings.
Food and Beverage is slightly behind last year. Even with more event bookings in 2002
the loss of the World of Wheels show resulted in $70,000 fewer concession coliections
than 2001.
Other Income is less than 2001 because of an allocation error that was fixed later in
2�01. This amount will come into balance as we get later into the year when the
allocation was fixed.
Expenses
Overall expenses are $101,383 lower tfian fast year.
Combined Facility and Event Operations are higher than the 1 quarter of 2001. This is
explained by the fact that the increase in the number of events in the 1 quarter of 2002
aiso means an increase in event costs.
_ __ . - - d� ��a �;�.
The substantial variance between the two years in Facility Operations and Event
Operafions is expiained by the fact that this year the Event Operations expense
was split out from the Facility Operations expense. This provides the opportunity
fo better track and budget for these cosfs.
Typically as more evenfs are booked both revenue and expenses increase. However,
in the 1 quarter of 2002 expenses are �ess than 2001. Several factors accouni for this
favorable variance including tighfer sta�ng, improved margins and lower overhead.
One example of these cost saving measures is the new contract RiverCentre entered
into with a difEerent elevator maintenance company. By combining all RiverCentre
buildings under one contract and switching to a new vendor, the RiverCentre wiii save
$50,000 in overhead this year.
2002 Budget Status — 1� Quarter Actua! ptus IasE 3 quarters as
budgeted and forecast - Spreadsheet 2
The difference between the 2002 Net Budgeted and 2002 Net For.ecast columns is that
the budget was built around actual and anticipated bookings the forecast is based o�i
actual and probable bookings.
The spreadsheet shows the appropriate end-of-year comparison between 2000, 2001
and 2002 budget and forecast. So if the 2002 Net Forecast numbers are hit, combined
with the strong 1 Quarter, the end-of-yea[ net will be 603,349 ahead of budget and
result in a year-end deficit of $34,056 that would come out of RiverCentre reserves.
Debt Service Pavments
Lump sum debt payments are noted on the far right column in the months they occur.
The 2-$200,000 Parking Ramp payments in May and November cover the $400,000
owed in 2002.
The 2-$56,000 Equipment Lease (Kitchen Equipment) payments in January and July
leave a balance owed of $119,457 that will be paid out ofi the RiverCentre reserves.
The yeariy payment amount is $231,457
In 2002, monthly amounts ofi $10,417 are accrued to pay $125,000 of the $660,000 debt
owed to the HRA.
No payments are being made in 2002 on the Moose Loan
Money accrues as it comes in from the $1 event and $5 contract parking surcharges to
pay for the annual tunnef and the library connection debt of $225,000 and $84,000
respectively. The overail coliections should be adequate in 2002 to cover these
payments.
Unanticipated/Unbudqeted Expenses
Not inciuded in the spreadsheet are some unanticipated expenses.
RiverCentre has been biiled $13,922.00, its pro rata share, to rep{enish the citywide risk
retention fund.
. - __ = t,a- ��a
There is an increased assessment of $10,000 for the Kellogg Boulevard streetlights.
There will also be a large bill for Roy Wilkins roof repairs. We are in the process of
going out for bids to repair the roof on the north section of Roy Wlkins
These items wili impact the year-end bottom line number and increase the doliars used
from the reserve fund.
9
A
RivxCeN+a C�de�tiai
RGCON
'REVENUES'
SWGmg Re�d
Servkelncome
Pa�king RamC
FaoE 8 Beve2ge
SPO^sarstuP
ONer N�wmO
TOTALREVENUE
'EXPENSES'
FaaTry Operations
Event Operations
Parku+g Ramp CosLs
MarkeCu�g
Wwttead
AdminisVation
Authority
Managamrnt Fee �
TOTALEXPENSES . ,
GROSS OPERATNG PROFIT (LOSS)
TJON OPERATING'
IMerest &panse
MgiFea-Quafily
Mgl Fee - InceMive #7
M9l Fee.lncentive #2
Mgl Fae • Sponsarships
51 Co�v+eciim Consvuetiu+
SS Connection Conshuaton
Opera!'ug Reserva
Ramp/Capkal Repaitl FwW
Moase DeW
HRA OeN
parking Ramp Debt
Equipment Leaza Debl
a;Ve�ce��cay a s� P�n
Farihe 3 Months EnEktg M:
2002 tST QUAR7ER SUMMARY
Variarxe
Actual BWget .Favaabie
NNavcac�e)
499,381 3%,3G9 103,016
487.698 393.993 93,655
993,225 941.886 51.339
261,895 777,726 84,769
tW.669 105.813 1,�`
69,424 75,720 (6,2%)
2.419,248 2.090.907 ffi8.341
400.382 329.965 Q0�3T!)
321,604 30.5,420 7J,816
790.783 20.5.735 14,952
37,ffi7 88,592 S6fi65
429,365 526.371 97,006
72.331 92.670 20,279
�8,890 44,985 26,095
46,248 G6,248 � 0
t.511.490 1.679.926 168,436
907,758 470,981 696,7T!
55.579 57.865 2,346
0 O �
0 0 0
0 0 0
0 O 0
82,449 TT,275 (S,t74)
t9.690 27,240 1600
0 0 0
0 0 0
0 0 0
31,25f1 31,257 1
0 0 0
0 115,729 �775,729
188.858 303.360 774.502
TOTN. NON OPERATING
NET INCOME FROM OP AND NON OP (LOSS)
AmortizatiorJDapreciation
NEf INCOME (IOSS)
94,807 97,782 2,375
624,093 70,439 613,654
z
2001 t5T QUAftTER SUMMARY
Variance
aW Butlget Favareble
(UMavaaE�e)
422,253 %9.485 52.768
356,310 419.207 (62.897)
924,294 826,753 98,161
264,397 21'1,627 52,770
705.250 760.t25 (54.875)
39,736 75.844 (36.756)
2,112$40 2,062,C91 49.749
455,144 6G6,62C 251,St6
210,642 0 .f210.692)
230.403 239.412 9.C69
7�3,542 139.691 36,749
525.992 3&9.657 (136.335j
91.891 71.763 (20.128)
35$89 39.650 4.361
72,91T 47.7ai .(29.16/)
1.612.873 1.546,857 (66.016)
499,367 575.6�d (76,26�
57,867 57.665 (2)
0
43,750 43.750 0
0
0
74.�7� 0 (74.0'10)
78,320 21,240 2.920
0
0
0
0
700.000 700.000 0
0
294,007 �21,855 (77,152),
93,618 97.783 3,565
t11,142 795.5% (83,854)
b2=���
CAMPARISON
77,136 15%
731.338 27°6
68.937 T%
(2.502) -0%
2,419 2%
29.688 43%
307.008 13X
14,R2 4°b
;110.962) -35%
39.620 21%
71.615 224Y.
96.627 23%
19.560 27%
iQ399 87%
26.669 5E°?
707.383 7X
404J9/ 45%
2,348 A%
Q
43.750 700°:
0
0
(8,3�9j -70%
(7,320) -7X
0
0
0
(37,250) -100%
t00.W0 100°L
0
10.5.749 56%
(1.189) -0%
572,351 82°6
+�
N
�
v
�
L
0
Ll.
L
�
�
�
�
�
N
L �
� N
a� � s
U s2. �
� �
4i. V
Q
L
�
�
�
�
L
�
N
�
O
N
�
�
�
�
Q
T
�
�
N
�
O
�
�
N
�. .
�
.� A,
W
�
�
-a
}I
�
�
Q
N
0
�
N
O
�
_
�
�
�L
�
�
�
U
NI
.°�.
O
Z
Z R
U
m
N {i
� d
G Z
� N
a°
an
Z �a
7
� �
O f�
o a
N
w
Z �
O w
o Q
N
c c
E E
m n
a a
a a
d �
9 'O
E E
K C
c
m
� e �
� n R
a a a
o a `o y
Y m Y ❑
O N O C
o � o
N y N
� � d
3 a`� 3 �
u� c m °'
° m � m =
o �yj o V
m Y o a
� � Z�
o� O N M� O a
M�N O N O(�O O O
O t0 N � N M O HI
vv .N.....�.�`�r N (�
Vf EA EPr fA E9 fR fA tA
nc�o r=tiv�ui
� m W N O 1� � �
ti� (fl 61 CO V N c7 t�
r�ait�rmou'iui
v M N O h N v�
��������
� ln t0 O ��� O
� O M(O 'V' 61 N t0
.icot�ovovo
N� M N f�0 W�t CO
P �"' v N v
v,v�»u�v>�E»es
.-.
M N(�O N 61 i�- � O
t� O(7 I� O> �C? N tD
� M 1� IA 1� (O 1`^ OJ (O
1 � O N � (O � � ` V
Vi fR KT � ff3 EA �A
�
� N N
� � s �
� � .�.. p N N
N C � j d J O d
r L��Q(n�ZL'
a
A
�
d
V
v
C
v
c
Z
�
m
H
�
� �
rn
��
� O
� `
� �.
N '7
N �
rn �
.�... �
��
� co
O N
v �°
bi-�7a
fR H)' M II
w
N
N z
O �
~ � N
� Z }
� � O
! <
•_ �
Q y C
Q � W
_._ .i
---�;
- _-.-=------ =... _
>- `� - -- _ - ' ` Attachment 3
° . ' . f� Z' 'Tlo
City of Saint Paul
City Council Research Center
Room 3�0 City Haii
Saint Paul, MN 55102
612 266-8571
INTER-DEPARTMENTAL MEMORANDUM
DATE: May 15, 2002
TO:
FROM:
RE:
Saint Paul City Council
pavid Godfrey, Policy Analyst f�'"
STAR Policy Session Follow-up
This memo is in response to the City Council's request to have Council Research summarize the
unzesolved policy questions and issues concerning the City's'/z percent sales tas and the STAR
program that resulted from the Apri117`� policy session. The following memo oatline these
policy questions and details the commitrnent made by the Administration for follow up on these
issues. The memo is divided in five parts: (1) Neighborhood STAR program; (2) Cultural STAR
program; (3) issues for both Neighborhood and Cultural STAR programs; (4) RiverCentre debt
obligations and budget issues; and (5) other related issues. The following issues were raised by
Councilmembers, representatives from the Administration and other guest speakers at the policy
session.
It should be noted that on June 26, 2002, the Administration, led by the Office of Financial
Services, will make recommendations relating to many of these issues and questions. It is
unclear how the Administration will address these mattecs. Some issues in this memo may be
left to the City Council to in;tiate.
Neighborhood STAR Program
l. Should the Administration and the Council set a policy that changes the mix of loans and
grants for the Neighborhood STAR Program to put a greater emphasis on loans for
proj ects, so more of the STAR monies aze recycled in future yeazs?
2. What percentage of Nei�hborhood Star funds should be used for commercial, industrial,
housing and City-owned capital ptojects? Should there be a dedicated amount budgeted
for affordable housing initiatives?
3. Should the existing private sector dollar leveraging policies be changed to require more
funds from outside sources? Additionally, should match requirements be different for
loans and grants? Should there be different match requirements for different STAR
-_.-�_..._ -._ = � -_ _-
nz-77�
Neighborhood STAR project categories; i.e. housing, commercial, industrial and city-
owned capital improvements?
4. Should City Departments have the ability to request Neighborhood STAR money for
City-owned capitai improvements without private/outside match?
5. Does the City, per the Ad-hoc Committee on Economic Development's
recommendations, want to set aside a percentage of Neighborhood STAR funds for large
economic development projects? Should an"Economic Development Opportunity Fund"
be created so funds are available outside the budget cycle?
6. Does the City want to use Neighborhood STAR funds to create simplified programs for
reinvesting in the City's existing housing stock?
7. Does the City want to use Neighborhood STAR funds to establish creative financing
programs (i.e. a set-wside revolving loan program) for historic preservation projects?
Cultural STAR Program
1. Should the policy governing the mix of loans and grants for the Cultural STAR Program
be changed to have a greater emphasis on loans for projects, in order to recycle more
STAR monies for the future?
2. What percentage of Cultural STAR funds should be used for organizational development
projects (i.e. operating budget support), capital projects (i.e. construction of theaters,
museums; galleries and comedy clubs) and event support projects (i.e. an annual culttiral
event)?
Should the existing private sector dollaz leveraging policies be changed to require more
funds from outside sources? Additionally, should match requirements be different for
loans and grants? 5hould there be different match requirements for different STAR
Cultural project categories; i.e. organizational development projects, capital projects and
event support projects?
4. In early summer, the Council will be asked to raise questions and concems regarding the
Cultural STAR Board's study of the program's priorities and projects.
Policy Issues for both Neighborhood and Cultural STAR Programs
1. Should there be a comprehensive review of the STAR programs' experience with
unexpended funds for approved projects that have been completed or delayed? Based on
that review should there be a City Council determined policy regarding time limits for
projects with unexpended funds, so unused money can be quickly reprogrammed to other
2
2.
projects ?
dz-��o
What recommendations does the Administration have for streamluung the application
process and the contracting requirements for STAR Programs?
3. Is there a means for doing periodic reviews of STAR Projects? How can implemented
STAR projects be evaluated to determine the economic and quality impacts they provide
to the neighborhoods served and to the City as a whole?
4. What is the recommended schedule for paying interest to both STAR programs for
money temporarily loaned to the Civic Center debt service accounts? The Administration
should identify recommended interest rate assumptions, repayment yeazs azid amounts.
5. Should the time lines be modified for the STAR boazds to make their budget
recommendations so their recommendations can be better coordinated with the Capital
Improvement Budget Committee's recommendations?
6. Should the two STAR boards be part of the Long-Ran�e Capital Improvement Budget
and programming process so there will be a more coordinated budgec plannino and
decision-making process?
Should the reporting practices of the Treasury Staff be changed to provide monthly status
reports to the Councii on City Sales Tax collections (with history), expenditures and
balance updates?
RiverCentre Debt Obligations and Budget Issues
1. What are the Administration's recommendations for paying interest to both STAR
programs for the money temporarily loaned to the Civic Center debt service accounts?
Please identify recommended interest rate assumptions, repayment years and amounts.
2. What are the Administration's recommendations for deferring the $660,000 debt service
financing payments from the RiverCentre Operating Budget to the H.R.A. General Debt
Service Fund for 2001 through 2008? What annual amounts aze recommended for
defenal, what would the interest rate and chazges be, and in what years would delayed
payments for debt financing and interest be made?
3. What are the Administration's recommendations for deferring the $305,000 Moose
Hockey Loan repayments from the RiverCentre Operating Budget to the City's General
Fund for 2002 through 2006? What annual amounts aze recommended for deferral, what
would the interest rate and charges be, and in what yeazs would delayed loan repayments
and interest payments be made? �
4. Is the Administration recommending deferring any other debt obiigation in the
3
02,- � 7 a
RiverCenue Operating Budget (i.e. STAR Loan for lobbyist for a new auditorium,
contribution to debt service for the RiverCentre Pazking Ramp Repair Bonds of 2006,
kitchen equipment lease or new tunnel debt service)? If so, what aze the specif c debt
obligations and what would be the proposed repayment terms?
5. What are the pro,}ected operating losses for the RiverCenter that,}ustify the debt
obligation deferrals being recommended by the Administration? What is the current
projected opetatino loss for 2Q02? (Please provide updated information since the last
estimates were prepazed six months ago for the 2002 adopted budget.) What are the
projected operating losses for the yeazs 2003, 2004 and 2005? �Vhat information is
available regazding trends in advance bookin�s for both the azena and the convention
facility that would justify the projected operating losses?
6. `Vhen will the RiverCenter Authority and Administration be recommendin� to the City
Council a revised set of "Priority Policy for the Distribution of Operating Income," as
recommended by the 5tate Auditor?
7. Given•that the RiverCentre Authority has hired a lobbyist to obtain the Legislature's
approval for a 50 percent state grant funding of a new Wilkins Auditorium, how does the
Authority and the Administration propose paying for the City's local shaze for the
proposed auditorium? .
Other Related Issues
City Council will be asked to approve a resolution accepting the 2002 Housing Action
Plan. The Action Plan will outline how the City will implement its Housin� Plan for this
year. The plan will detail specific projects and, if passed, provide Council approval of the
first year of Mayor Kelly's Housing Production Plan. This Resolution will be before the
Council on Wednesday, May 15, 2002.
The Administration will present to the Council its Housing Production Plan that will
include among other things, the Mayor's four yeaz plan to use 60 percent of
Neighborhood STAR Funds for housing production. This will be formally presented to
the Council on May 15, 2002. The Council �Gill be asked, through resolution, to endorse
the plan and approve the dedication of 60 percent of the Neighborhood STAR money for
housing over the next four years.
What are the Administration's recommendations for merging the RiverCentre Authority
and the Saint Paul Convention and Visitors Bureau?
4. What is the Administration's recommendation for reallocating more of the City's shue of
the Hotel-Motel Tax to the RiverCentre Operating Budget or to support'the operating
budgets of organizations now supported by the Cultural STAR program? (Using less
Hotel-Motei Tax in the City's General Fund �vould result in more reliance on property
0
. - =-- cz.='77a
taxation or a reduction in City services.)
Follofv up items requested by Council at Policy Session
On June 26, 2002, the Administration, led by the Office of Financial Service, wili make
recommendations relating to the issues and questions raised at the Apri117, 2002 STAR Policy
meeting and in this memo. If necessary, they will identity in writing work plans to supply the
requested information that cannot be provided by June 26, 2002.
Please cali me at 266-8571 if you have any questions about this or any related issues.
cc: Legislative Aides
Dennis Flaherty, Office of the Mayor
Howazd Orenstein, Office of the Mayor
Ivlactfia Fuller, Office of the Mayor
Peter Hames, Office of Financial Services •
Todd Hurley, Office of Financial Services
Eric Willems, Office of Financial Services
Peter Butler, Office of Financial Services
Tony Schertler, Department of Planning and Economic Development
Bob Geurs, Department of Planning and Economic Development
� Bob Haznmer, Department of Planning and Economic Development
Bill Huepenbecker, RiverCentre Authority
Richard Zehring, RiverCentre Authority
Greg Blees, City Council Fiscal Policy Director
Gerry Strathman, City Council Investigation and Reseazch Center
Council Research Policy Analysts
- Chron file .
. . � - �
d
C
V
>
E
NE
o� �
� °. o
a c-+
�FE
N d
N
N y �
�Nw
U d p
V q
N �
�- u
U
d
i
'
_ mmr�m........
y m h V t
N ee O
U
»inwrr�s�s«w.s.sw«« .
'9 ^ inS- o�S .
y Np m . .� • r • • • . . N ..
� pq hm0'a�rv,
a�n�� b
�
�
Z y H N N V1H M N N H K N N H M� N
J N m n N
N � � � �i �
�R n$ �.
3 r�R�
i V wv+h`w 2
�y? $
�p $m a
� h�t�nm
tV m �
;� � � � N
� � 9
� Z N M N M (�
� L
� rr�e �
:v �
;� m�"mm
� m.`V �
�• • NNMH M
p �
S h 9 O C _
(n r�m� . m p
� Nn � V
� N N M N • N �
� onmS m �
N �
4 mino
jy, �r<m c
� � rz? ' E
m
a �
¢ � P �
Z NHHH �� E
° o $
`p • O
U - �
y c�a ^ E
U y � �
«�+�+.+ n $
m �
�5 Romh � 2 "
y e rcm� f �
�a m�a� v��
�° raR° g c ° o LV '�
�' m =
V wwww •�+ E��'+9
�y` °o°ov°i`„ m
m N ucmo � m�rv
jR m� �o a. ao 0
$LO � � SSc
�$"' °� B aS°
ad
Z H N w N C O Y G
OOb� • y� p ��
� ONtO O
Na? POMC m p
U O 0 O � O m N q C
Q m < O �
� y W" m cHE
v Ee�
V �C�
� O O � O � � � �
Q N `p ' rj C �
q d V O� N � ` y�
f NNVia� � r
m . na'° �`�v gv??
m c
m? ' ��E
* q F�h
anwww .
� N N N N N� N N o N N N N y •
� p• p p O O� O O O O O
��8����'��'���'�' ..
�5���.:v�'�r � z°
i
Attachment 4
OZ� 7��
N
C
3
3
\
Ch � �n e�i.� tl 0 tla
. . ��X n
�U
U
mV�l p
g�x n _ _ n� � m r�
bZ- 77�
_ � .� � � �. �memm� sm� e � � �
� n�+m �
w �. � H m tir rvncssn nsm n n � p
""d�ro�momr�n<mmommr«mwm�m��=em�����m�mam�5n=�hRnme=o�m��mm�;�
e' �do ' A & g ey, ,� 3 _ g
y �.�nA�Bn�..__.��__. Vn nrr.V«r.-^____-'a�mo , .-����r..�.Vrrrr�_n. , .A�����e£An««n.�.���r
N
e
U
� n o n Hm m b y�j�nOm �mm m nP
N ng r' i�.n 'm�pom�m m „gP cl ^ rvs�n
nry� o�n �antt� mtt�vmi_nvn.
� �re�vuQumnmafiVn°n��n,rv'm�8mmmmnn�onaanm�una0�_i"f' ! ,'{m_ ^^' r�. N^ ^�`I�.o.mnmo
Z
� w��a mgngdeOn.siw ^mbr,�nsnuS$n�m m�mo n av n
- m�am :�m °ae WR��em e8am�, � �mwa°..�em$
m r m^nm��� �m F��mqN ffimnom
� «,8� m" mn " rp&:' _�5___ccm�mnm����� e«'g�m ��'o� o��
_ ��:___.�_^_c�Cm_ '-'�c.n=�n . :n= ..,
..����.�.�.�.�.�,.....� .�.�.....���.��.�.���C.LLCC.CC�� L��� ..
U
� .........��ry� .... m ns m�m rgnv�W ........ Nm ' w�mmv ' �
U � `
g� .......�. .... m�n n�w .....���.Pn °w�.�. .$ge�°i_umi_O4w,eiNn
�r y
aN n � wv�ism � rv�o �v n �loiaon �na
2
'� nNONm3M �OnC°i_nnn0.��,,,,...,� v,nnnm „ °m=e� amS,,,,,, '
'�, v Xm$ � �Se_r. �b� o"d_ae °' n�
' .'-°im.�.�.`"-m... ��
� _«�N r.. n e_rH r �°�°� _ :'r
U
°�^ v�'i� �`�m iu °m mon
EK v`iR"SO �$'�O n"m°n _ _ _ -
� ��v�w w.� m a�nr � a n.-�v�na� r � v� n ��n .e�nnNm�un
U'�
g eNwHm�mm°om<��_$e°o.PeC�mm,oh,m,M�e��m
;S a� a�e e�e m m�« � � ��m° o�a^,_ N���mA,�,,.
y m �R:9,8r _ � '�'$' r m r mkRem ��rm
: m _ _ _ < h -� «
ai
� tl xo o � < .�.� m FAcmm« .°, °Onm° o$m:$«m�° ' �
� o$`�" _ _:Ne °om �wnmoe��o ' ' .^.5
_ rn$�m .. .o a � ° � m..mmm m��o r �$ti� n �vo� �nN�� rr
i�
m8�
_ �qms�'3� N�m '$��� ��: -
m° rg' S$h m6P �SR N��� ame "nm�
_ _m�� ����rn�rNmmm<eehhh�H�eeem ��mmmmmma _�.-_����������.-^___`"
�
�&',8�m�m r8M °md6ffi� �8855888msr��� �Sm msm �����$�&� ��
r N� g ,2$� � «$e m�m .^ ���$m _ eBam
'° ���r r_ m e_,�� �Se��:�°�omm:e���:�:^eahn�m�ma'_mRre���hR°��n
°�°x_� a�°�z��oa e ��ae��eze����"r�:�a�"ae���e�em�
ecc�;e� ccn=� e"ess"s�e=$$�$�°a_,e=§��_e;= c'ec,�, ea---��=�
�sss$ooao�s3S o$�^SSooBooag��g�"ao-`__•-_sa000'�OOOa�oa^oas" ??ssso�a
�„�aa�
63m m�.^o m`�m��� ��$'�° " °ry'�m ���eS.°V m$e
.����m
g
�
�
C
N
�
x
8
,_ _ � (
�v��a
�
m � a _ � � ` � _ _ a " _ � _ _ " � _ - _ _ _ _ � 8 m � _ - ° ° _ _ _ _ " m _ a
�m s� - �s � �
e:��<� �� m m�� m� � m m � m m � � m �,. ° m � � m m m m m m� � m m
��m�m���mom�.�x���rm�m��mmo�o<��ma�m�$mmem�����sa����
_ �qm - <.nm"an-- :a�� �"sm e�� m�: e���m
�,���°e°om�:.�������:s.��me�����mm��m�^e��h������m���m�nmm�����mmm���mmm°����
aM�pm � mmm��:�sow�� m: o Ws� � ne@ ��ao :�oeP:�m �memh�
�ar���mamoem„m;^P=voa��e�ma�s�m"s.o���m�m°m�s���mm$m:M^A�e��:mne�=���:m:�oe
""" ae� on�a ; ��a x s� m m� .� � ��m����,
����nNtVtV �'t`InNnNI�NNNIV(a ('�tx�nNtVlVClolml� q0iasnNNNIVNCiW�nm lfNN aOne�Anl�v�TV�ne�wn
ao
° r��
yv�MOaew
g
qs°��s�
"a"s
ee��em��°
oo�a�000
-.is $e"�"�
�n
• „ " • av a 3
N
n
��ia�wa �
��m
�vm n�a
�v�i
E'i�� mb'_n
nn ��nrn
�ss
�x�
orym ^Hw
__ nsmr
��m$��Sg ^
s��'ss'so� �
t
88'o38SFb"�J S
�
• _' `
� < a s� �sm
�m �s h � '
- r�$°�e�` `�� " n°sm- -�$N`se _rom _m�_
s�$n�mm`m'mn
� o
_de
° �i
^aro�m `n h°m.ou.:o.mm=m.�``.,mo�mm9,� ,:nm:.�3= ^�:�'n'�
�Xnm �
nm .o.�v..a.�.��n�n . �nrinMn.:«arv - _^
�c�<$�rm��',rRmm�F�$oeqn000�Nmmm�o8��og$$o�m$�mm
e�n:^ �Srm°�r5�<�e�_=m::^e����mmem.ee���emmmm�,����e
�emmm�m
��R$�wm.4rr��nn��'.m���mommmmm$�oen�����N�m:������m�o�«m��3 g8
_:e.s��h,s�ssss�esss�ssss'e'�e'ssee__._.-_....�a�.e�een�,r.ac"e'��^ � �
o' �
..�m$� ^ oSa'� a"�d�S... tinW� ��„ �°.4.= h3<.. ' w�ry ' ' N ' a2
� �_ _ _ ..��� _ __ Q �
- m�on " ,^.,"�°o , ,
.. m�..
Orya O
� Y n nu �o mnbnnll nn� �wcv n n�n �a�n�
enen ° �ggv�..�
.. .������ ...... o�oN����� 8��m
� e-� m P �m °��°8:°m8r8�8a°�8888reoSor
g°�na„��,�Nggg; m8$�° 38 =88°8m8�'8mS�8�Y8S8moeo�m
_:�,', m'"�'°�r m,.,mn,.mmm m,��°°'&rm�&mw'°wr&'�w_ a�"m�°.mrm��
r�> <� °�ss�° o�000�ovo�ses�se° �so�
�� oaso�sm �`so �ses
=a� rnnw= �on��mne� mae
_._.� _�m�a� <_< m<.. ._a"s^.._ o_< . _.
r�m :s�s°�om=x= �s°,°�,sms; sass�
xawo�ms���e�m�s�
��� � ��r,�,,,� m_„ „m_^�° „_� � _ _.�
e�_a�r �ao�����e�am<maanr.am.o.om.m,s<�mme.m.os��:.
__m��xme=a��'m'mm�:::��mmrr;�o:« �o"smWm_mo.s�����a:��m
�s o�m a�so ��m �s�as° �s�sm�ss�sx°�°«sas�sass:�OOe
gQNme�
_ m m m3m�m�m°'m'�'�«�am�'�"mmmwR�g
� � g m meQg�$$Q$o$�88Q$S$o888QO88sQ QQ se e`Y "e s"e
aa�a� a aam ��$�m$a�_ ��$�°ar$���°a_
�oa°��a>SS�Sae�d�$$oS'voeoo���SanS�o�o�83�g8�o d°aSac�a`��oe
4�6�$mR����
��������3�33333333�3333333333
bZ-� ��
s
c
�
i
n
�
z
8
\
�
9YTU S+vTVMw�
PwM SwrTU(iMn .�MYWbOM
PL'Sbr TvSN+� .YUIMI/ AWWthPlCwlb SLY' M1dTWbJG �� �Y M'a
���bbYyTUPG�b% Cma�MF/�HM�f6i N)pltlM MyO�utlB tllbY�+✓b+���A 'u %WPq1F/iryLlwW� E4Y^��tw�tmw� EnrW� b�bf4
Y�e Mw�Pµ4�/iuy� f�9JW W fW�nl.lL 01MI/m fYNYM4M/�IIU4 I✓9��MtY) (�dl f�) Iml) 1�1 1�/ 1���
1�] �.�@�19 03I.T]
IW, 4111.� f?AAfS
iqc et�.�� >sTi]m
im aamne xix.w
�mr s.na,vo asxe�a
t� e.tlt$B 1.194AW '
T6�19 IA�.IY tl�bJl/All Y4M1p 11tYO M.�
b» KrtAA� 6AiW 1 lb.M 2VS.t4 VAFM
g]� ytq1A .92fR
z� wm.ae ..omme aswu - u.m .wr.w n+u u+ua w++rn �eet� +xme xnm as.me um+
Aa 25RW1 61m.0.a (�b.W ' D14f9 2v1I}A WV 2�Ofrt �l.`8.46) i �DP A1bT 95.aX xP�l i'4�
'bJ' f2M.W 6Y6.OP ♦�b.H� �Fm fYY L'�� O.� .6nAH (l.Od.m1) {1�.'.]6 lW.QC ]T.W ffiPL MOA �6'.�
aW �x.ea�a 4�c3to +.cqn+s niM Hs.YM1f �ans+ at,Y+ �Sa.s¢ (�aaNN 4%.� ae�Pn a44 �v.sa atmo ssmo
zm iavc.m svs,w ' aw.s� m..0 nve i.Yeau anm �a�s,+%� a.uvmn xma� emmo xtm u.mu axwo
5L] V6N.W Si4�. afSSl iSf.uY t15AK �bVWI M91 �.�At OP1lBA tltl�5 �.V 9�/9 d.CA Y40b
2m �vxesa�� 43u.Ta0 �.�mtl� TNPa xo9m �P�ec ��Ta �w+sP1 (�.ov.wJ m4om �m,mi nLasl u.am
RB N�tt6t 6pYJ6/ �}ID.CS NlT9 6f4f]( 1,fb.Ni 91.q1 Iffiflt ISfi.Nn V2�4 �tlC DyIA MDY
'Snp 4p].fy q]m/d �.W.C)) ]f99A 1A1y4Of D]6AO PS3 �Sfy �14.1�9 tPMn V.� �� b�
m� +��+ssn sm.m �.�aa oln +n�.f¢ ' ' " i.e2laz �ntu9 alw asm
m�z �s.ao.vm eie.m. o�a� 1os.sn �.nu» . . . �.+�em ijm�z+a a�.m v.mo
9tt �SAIAM Rf46Q Vd1.Wf S2mt 1.L5].Y ' 1.]ISi.Y YOtlO b�.Yal 4AV
a�u �amxm aauss ..msu istm� ' ' ' s..-im .soow e..m
afi5 t4K5.95 dr:2�9 (0, 5 f.ffi'+tl 6 nSn ' N.Y`t wml
m�a I[.N46i5 0.XRMf U3Fl L11qT) I1l]Y21 I�14ST MtlA
DO 14]YG� 0.�).MI aS}B1 3915V V9 19ET. S.Y6 �E].WS OR?M M.OS
x
mu n.�msc sxu.a i�5w xmmv �mw m.� zs� iex� +sam xoa
'61�9 RStSR1 i.662Y 4ut$ 241AE1 MAtI ' �Edn �'�
dY9 QA]PS i.�B1fIG allA'� �.]d5Yf Y@iID . . . . NSSW M.
A21 t[D1�4 ))�).� �m5]e 2bf]ff . . . ]M�.aT N.FO
� iC.8�P1 ],M.N3 44b?Y i�YYd � ' - SWiSU M[W
aA n.�dSA >Ht� 2�ioNx 4�¢R 4ffi+"N M •�
A2� iG5M5`B )A�1.4, >DnAV . . . lA�f.SU M.04
9S t9P4SR )%td >Riab . . - ).R.a'O Mpn
� .5.8)PS 4�a.W� 41wA/� ' bt9,Oft a.�
� p,yp p„yp-q 4m¢lt l.Td,Rt a.�
� a.a.ws em� wxms . • . evzm2 a.aoo
um v.m.m e.�m.wt aamqn . . , e.mesor v.aoo
�f aa2im 4W�tt0 4m1��! - . . 4W�1i6 d.otl
SiMM
�
�yRa�. PauifvA
(L110) TWlpyt'U% b.au
1�A]R
nsn
RI61
smm�.m uewe.*a aax� �cmaw. aow.¢s� ia�aaa ssama cm^u cmtta zsmmo ivsan a�s,ma
n..ar+.aue�a..w.
m��m. re,as.�. w+xm�y ��.ru.nw
WqnwJ54�TqM1.�'{tlk Ca�N�fWl�' Mj'LM�N
Y� Pwm -P�p[b'�IM4� Y0M1�� G1YYMb
�Yp IjbJlp Y1,f12 '
t� GA�J4! ]MOfS
105 0.��a yVl3W
0.�.ftO >'rsi.e9�
�mi e.n.s.o atw.me
�we .v..sv ima�e
+sa iorne.a a.�.im
mn wm�mz sm.oas
ac� �aaz+n cmure
Ay ty y] d,piyy �}Yyf . Mt
AY �?9ltA'4 6.50.� 4aIDAW 6A.
NL 12A)Stl 6#4Ytl �AA.MI �!!.
'd'M 12916.515 6�6,t1O tV?�b �1N> (�.
ans uia.sn azrvan iuws m.w n.
Ii�W.,'6D 6M6.OL �IDSB� fSNY 215�
EG 13fM.w� 63flfs s.U4At� Y1�.� �+
MA M.(Bi.161 6m5AJ ♦�ID.BS �l"JB 610
A10 1(I2.tY 13�C`A �t�O.Oh a1a.910 �AR
]D11 1�)16R11 6.bb.1M a�19,'IIl W]W tAR
blti 16G0,]10 6AW.1M �N1'Rl VESt! IfA
Avb 15Ait,� 41Nb42 Ipipb TRX2 t�LS
AN 14]m.'Ai e,'tl,B12 (abSU �.]i[Nt
Af5 1404E6 EA216C 11'B.pS 1'�iZV �0
Ai6 �¢.Ke.6�5 E.RlU6 •WJn L^�i.a�> (in
mn �s.rm.en am.az �..s.oa �ni s.z e
mie n.�asx asssu� �.av.s�s zsa�w iae
w
mn nxs.se+ �ro:m wu�sv xmvexa eu
5,5 •
A1A �].m1.4ID ],Ip.]m u1A31 I.TS�G" M]
m� rea.�n �.en,m �,wsm zw�
At2 f6�I]]I ].1]G.ffi a.tE.%6 idB
A9 �9.1m.90 l.6naA 2tq99 4�R
AN �9.516.9£9 t.6tyYl �Ptl
155 tAA=B.SM T.G44;Y >A]i
aa mar.ass e,�mpu a+s
am mt�s.w w%.n� e.sse
mm zyru.ms es¢mz am
mn stm.�s+ a.roc,vi ara
am zzsu�n aao�.ne ew��
6/0.�116 yE%S,gS b]]Y.YS IY.4E'.�
IASR
mam
s.�.mr.....
�v�YWbOM SfMM
Yr1W�
w ..���...� n caw.e.+w�c:�.+ur � u.a�m. f++wm
44�NY[M) R�) (Y ! lmf) (�) (FNl (F�) 19�1 TqJpwRH
us.em zw+w
n.Y1 �.511,91
RRl 21p,09
>.OfJ 1.81>p]1
n,p �n� qs�ea
�61m 1.99.99
�i.m i.a�s:a
a�sn msna
�i3]6 W.42f
EvG tuHB
6?21 fl2�
azwo
wu.wo
1A,qq 1ZS.tltl
1 A��
�1�.]%
G]S�
er.ss
ee¢aw
��
I.N]eP
tnvae
t�zn
KO.W.
��
m.4A
bt�
]ll,tr
]Jl�S9
avwi
D�AST
a� �sr
atASl
A1.45]
a�.�
a+�
b1
�.�
�.DA
��
macoo
��
ao.ao
��
ftAfM
+a�mxis ezmom zm,.0
nxsm u.000
bl4b MYN
'QS,DO. M.UO
ffi.VG tAtW
2� bAO
xw
4pL
YJW
u.rw
h4tl
MPV
uaw
M.OD
M0.0
M.IXO
MA9
M.YO
uam
w�mo
utto
4W]
upA
M0.V
M.0.v
u.cm
M�
u,am
�.�
MfM
qC.4tl ESfi.O]1
�4T6
�St99T
e�ai
aocwo
Yb.w
mw
��
S�sA»
i.ss.ava aun�
T CoWbn " t¢ FV�mad
aT^�fW TWCWt/�MflG M1m�MiYYOSn/FUtl TdY6Mw GmiM
IPm tie�rr�fW Q�eKfud YO[+lb� AM pL11 Wul1LN Yv
lii}tt
n,vz
h1�
N194
ntax
N1P4
Ml.W2
n�9ax
911Y2
ans�z
mwz
91ipt
➢f�9a4
i��9a1
9f�91$
miw
NIAV
9t�9a2
WLA2
au.vu
D1�813
vnea
Yllpp
➢�1y3
Y�lyt2
P1W
nivz
M�91x
2a.uz.ae
OuvYfW
ie..oen�.. q eu..srm
��.vm w++wa *a.�o..ee
FMM l.e�u+a CsaJNA
1y�
�mr�
�.imm
yYS,aN
61431
�4�
qno
�92P/
��
iM.pl
xowsse
SY26'!
>AUYs
)PbAM
6»Al�
e,ib5]�
6N;t@
n+msm
450Ltt6
tt���
CUt
324
Y¢6
�
mfl
A�4
��
g11
'd1$
g�s
]Ol)
xna
A�Y
�
�
A3�
�
dyb
2IIl
�
�
s.wn. nm.m��a
a.....a..o.�wo.«+�e rwso..a wm.r..
MMSIMU IC.�M (fwe41 EmmlNrfJ Tau
lAjl] 15�515 �.Vn 1541m TyW -
YA.M 612R6 t69b 6tB,3>G �IM -
W.� t.ORBt� AAM L#]$CM1 l�i� '
621?W 1dY1.iM �].NS 1.R1b65 �.W] '
ax.u+ zre>m� ¢o�z z�a.em am,mo �
61].�Y 261631f A.]9 2T�.� �� '
mtus am.an e.erz �ue.au am.ac �
m..z« i,a.im in.m. w.mz mxav �
F0251 ¢�bAfe f�UA l�A.� QN.LOJ �fe.lv
442vF 1�.� �'2f.� tln.W iH].]@ 170fA
y�o.mo im.rm im.d% cw.av i.�n�n mo.mo
Y�LYS �W.]H ].�i.@i CO50 I.EKY{ ��.@I
3.OM.]fL bvW lN.% Qu.Af 01.3t
25W.t6! T6.6A 3.R�p1 M.W tlbM bf6.bt
21vaN W}te ;1>�9�0 �.ob - 6mpS
�,tY,6fE K]SY f.Ptl,in b'I,tlp 6�6�OS
I.IJe.i9] 35.� I,t1yW �]p9 1SN1 LJy]Yl
a+.wr n.mo mz.� em.mo azen voe.m
(� . ryJ M.tlD Mi]9 9�2�
m) � rol - zm�sn •
� . � - >MnF[C
1% • 6F4�
�y . �q - TAtt.3A
(y - NI - >.9tlN�
p� . W . e.uam�
�q . � - e.msr�
w � m - asamz
m � roi � amsw
� - p) ' ppJ�116
i�stmz . . _ +2o±zn____ n.�us.ux as�a» aw.m
ti�
� � ...��� i �
= \
• - mu
� 9v
� - Al1
- . �
a�w
i% IN amo
(0) � All
�m a„z
c
p 3111
� Ai6
. �
1 Ai>
0 1 bl]
o mn
xm
2�?�� 2gC.gft XPI
Y.S�S.Y# 4]m.�A fiE
hT $Si to,ui.e5� M3
1.e6/SV R.YGV6 '�4
t.t]9HS 41AI.CM 8Tb
1.ItOpl� Jf}Wffi� R+e
]]Bi.AS a.IW.SN am
]AA. Q IS�'].6M 9"aL
�.mcem s�.zU,a+ mm
am++e ¢ss.�m m+o
�
C�
Q R
� w
n
. g
� �
�
rt
� �