Each figure links back to the document it came from. When the council voted on the amount, the motion is shown.
Seasonal Public Works employee hourly rate
Hourly wage approved for Preston Madson, Chase Glasoe, and Gavin Brunelle.
salary · Seasonal Public Works wages · FY 2026
Council voted: MOTION BY COUNCIL MEMBER RAINVILLE, SECOND BY COUNCIL MEMBER GLASER TO APPROVE RESOLUTION 2026-66 AUTHORIZING THE HIRING OF THREE (3) SEASONAL PUBLIC WORKS EMPLOYEES. Passed
p. 9↗May 28, 2026 Meeting MinutesCity Administrator Natalie Johnson presented the hiring of three seasonal Park and Public Works
employees - Preston Madson, Chase Glasoe, and Gavin Brunelle - with a start date of June 8,
2026, at a rate of $16 per hour. Flock pilot first-year participating-entity cost
First year cost to participating entities for the proposed Flock pilot program.
contract · Flock pilot year one · FY 2026
Council approval status: not yet on record.
p. 3↗May 28, 2026 Meeting MinutesThe first year carries no cost to participating entities; the Sheriff's Office will fund
the second year at approximately $245,000 from its existing budget.p. 3↗May 28, 2026 Meeting MinutesThe proposed program is a 10-year contract currently under review by the Anoka County Board of
Commissioners. Flock pilot second-year Sheriff’s Office cost
Sheriff’s Office estimated second-year funding from its existing budget.
contract · Flock pilot year two · FY 2027
Council approval status: not yet on record.
p. 3↗May 28, 2026 Meeting MinutesThe first year carries no cost to participating entities; the Sheriff's Office will fund
the second year at approximately $245,000 from its existing budget. Federal Signal siren purchase quote
Federal Signal quote total for one 2001-130 siren and controller with freight.
capital_project · Outdoor warning siren · FY 2026
Council approval status: not yet on record.
p. 7↗Additional DocumentationSubTotal Tax
$15,536.14
Total USD
$15,536.14 Federal Signal 2001-130 siren unit
Federal Signal line item for one electro-mechanical rotating siren.
capital_project · Outdoor warning siren · FY 2026
Council approval status: not yet on record.
p. 7↗Additional Documentation1
1
2001-130
ELECTRO-MECHANICAL ROTATING SIREN, 130 DB(C) 800HZ
$9,913.22
$9,913.22 Federal Signal DCB controller
Federal Signal line item for DCB control equipment.
capital_project · Outdoor warning siren · FY 2026
Council approval status: not yet on record.
p. 7↗Additional Documentation2
1
DCB
CNTRL,DCB
$4,850.40
$4,850.40 Federal Signal siren freight
Federal Signal freight line item.
capital_project · Outdoor warning siren · FY 2026
Council approval status: not yet on record.
p. 7↗Additional Documentation3
1
FREIGHT Z1
FREIGHT ZONE 1 - US GROUND ONLY
$772.52
$772.52 Ready Watt Twin Lakes Park siren installation estimate
Ready Watt Electric estimate for Twin Lakes Park siren installation.
capital_project · Outdoor warning siren · FY 2026
Council approval status: not yet on record.
p. 8↗Additional DocumentationPrice to include installing City's new Federal 2001 DC Siren on 55' wood class 2 pole.
Includes batteries, pole, all equipment for a complete install.p. 8↗Additional DocumentationTotal
$27,162.43 Building capital bond issue
Proposed 2027 bond issue for a new fire well and other building improvements.
debt_service · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 9↗May 28, 2026 Packet2027 - Issue bond for $365,000 to pay for a new well for fire. In addition, the
city will add automated locks for town hall & fire, insulate town hall and
recycling buildings and replace the air conditioning unit at city hall. Building capital annual tax transfer
Planned annual transfer from taxes into the Building Capital Improvements fund starting in 2031.
transfer · Building Capital Improvements · FY 2031
Council approval status: not yet on record.
p. 9↗May 28, 2026 PacketStarting in 2031, the city will transfer $50,000 a year into this fund from taxes to
help avoid bonding or issuing debt to pay for improvements. New well
2027 new well line item in the Building Improvement plan.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 11↗May 28, 2026 PacketNew Well
375,000 Building professional services
2027 professional services line item in the Building Improvement plan.
expenditure · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 11↗May 28, 2026 PacketProfessional Services
18,200 City hall air conditioning replacement
2027 air conditioning replacement line item for city hall.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 11↗May 28, 2026 PacketAir conditioning city hall (2006)
10,000 Security locks for buildings
2027 security locks for buildings line item.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 11↗May 28, 2026 PacketSecurity locks for bldgs
4,000
8,000 Town hall lighting replacement
2028 lighting replacement line item.
capital_project · Building Capital Improvements · FY 2028
Council approval status: not yet on record.
p. 11↗May 28, 2026 PacketLighting
17,000
15,000 Fishing pier or park kitchen improvements
Fishing pier improvements added to Park Capital planning.
capital_project · Park Capital · FY 2027
Council approval status: not yet on record.
p. 12↗May 28, 2026 PacketFishing Pier
15,000p. 7↗May 28, 2026 Meeting MinutesFinancial Consultant Yager noted the addition of $15,000 for kitchen improvements at the
community park, drawn from the Park Capital fund. Twin Lakes Park parking lot work
2027 Twin Lakes Park parking lot and drive patch, seal coat, and restriping line item.
capital_project · Park Capital · FY 2027
Council approval status: not yet on record.
p. 12↗May 28, 2026 PacketParking lots
100,000p. 7↗May 28, 2026 Meeting MinutesThe Council discussed the $100,000 budgeted for Twin Lakes Park parking lot work, with
clarification that this covers patching, seal coating, and restriping across the multiple parking
areas at Twin Lakes Park - not a full mill and overlay - and is consistent with the scale of work at
a site that accommodates approxima… Memorial Park improvements
2029 Memorial Park improvement line item.
capital_project · Park Capital · FY 2029
Council approval status: not yet on record.
p. 12↗May 28, 2026 PacketMemorial Park impr.
20,000
75,000 Disc golf improvements
2027 disc golf line item.
capital_project · Park Capital · FY 2027
Council approval status: not yet on record.
p. 12↗May 28, 2026 PacketDisc golf - 9 holes
5,000 Twin Lakes Park metal roof replacement estimate
Estimated metal roof replacement cost for Twin Lakes Park pavilion/restroom structures discussed by Public Works.
capital_project · Park Capital
Council approval status: not yet on record.
p. 7↗May 28, 2026 Meeting MinutesHe
suggested those roofs be considered for re-roofing using metal ("tin") panels, as was done with
other shelters, at an estimated cost of approximately $17,400, and asked the Council to consider
a budget year for that work. Road improvement bond issue
Proposed 2027 road improvement bond issue.
debt_service · Road Improvements · FY 2027
Council approval status: not yet on record.
p. 10↗May 28, 2026 Packet2027 - Issue bond for $1,084,000 to help pay for road improvements for
2026/2027. Road improvements will total approximately $1,125,000 for those
two years. 2026-2027 road improvements total
Approximate total road improvements for 2026 and 2027.
capital_project · Road Improvements · FY 2027
Council approval status: not yet on record.
p. 10↗May 28, 2026 Packet2027 - Issue bond for $1,084,000 to help pay for road improvements for
2026/2027. Road improvements will total approximately $1,125,000 for those
two years. Long-term annual road improvement target
Long-term annual road improvement spending target described in the plan.
capital_project · Road Improvements
Council approval status: not yet on record.
p. 10↗May 28, 2026 PacketEventually the city will
spend approximately $1,000,000 or more on road improvements annually. 2027 RIP Hunters Meadow and Milestone ponds
2027 Road Improvement Project for Hunters Meadow and Milestone ponds.
capital_project · Road Improvements · FY 2027
Council approval status: not yet on record.
p. 14↗May 28, 2026 Packet2027
$520,000
Hunters Meadow & Milestone ponds 2028 RIP 184th and Tiger Street
2028 Road Improvement Project for 184th and Tiger Street.
capital_project · Road Improvements · FY 2028
Council approval status: not yet on record.
p. 14↗May 28, 2026 Packet2028
$480,000
184th and Tiger St 2029 RIP Burns Commercial and Burns Town Center
2029 Road Improvement Project for Burns Commercial and Burns Town Center.
capital_project · Road Improvements · FY 2029
Council approval status: not yet on record.
p. 14↗May 28, 2026 Packet2029
$750,000
Burns Coummercial & Burns Town Center 2030 RIP Autumn Acres
2030 Road Improvement Project for Autumn Acres.
capital_project · Road Improvements · FY 2030
Council approval status: not yet on record.
p. 14↗May 28, 2026 Packet2030
$820,000
Autumn Acres Equipment replacement bond issue
Proposed 2027 equipment replacement bond issue.
debt_service · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 10↗May 28, 2026 Packet2027 - Issue bond for $945,000 to help pay for equipment needs over the next
three years. Zero Turn mower and Sterling Dump truck for public works.
Mobile and portable radios for Fire. SCBA air packs for new fire truck. Sterling dump truck replacement
2027 Sterling dump truck line item in the Equipment Replacement Plan.
capital_project · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 13↗May 28, 2026 Packet2000
Sterling dump truck
25 yrs
400,000 Dump truck lease annual payment
Approximate annual lease payment discussed for a dump truck lease scenario.
contract · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 10↗May 28, 2026 PacketEquipment costs will have
increased and the lease amount will only go down slightly with the trade in, from
$71,000 to $63,000.p. 8↗May 28, 2026 Meeting MinutesUnder the proposed lease scenario, the annual
payment would be approximately $71,000 per year for seven years ($500,000 total), with the
vehicle traded in after 10 years at an estimated trade-in value of $100,000 Dump truck lease annual payment after trade-in
Projected annual lease payment after applying an estimated dump truck trade-in.
contract · Equipment Replacement
Council approval status: not yet on record.
p. 10↗May 28, 2026 PacketEquipment costs will have
increased and the lease amount will only go down slightly with the trade in, from
$71,000 to $63,000. Dump truck estimated trade-in value
Estimated trade-in value for a dump truck traded within 10 years.
asset_value · Equipment Replacement
Council approval status: not yet on record.
p. 10↗May 28, 2026 PacketThere is approximately $100,000 trade in value for
the dump truck if you trade it in within 10 years. Additional cost of dump truck lease/trade-in option
Estimated additional 20-year cost of leasing and trading in versus bonding and holding the dump truck.
estimate · Equipment Replacement
Council approval status: not yet on record.
p. 10↗May 28, 2026 PacketComparing it to bonding and holding the equipment over 20
years, the lease with trade in after 10 years would cost the city approximately
$360,000 more over 20 years. Average annual public works equipment maintenance
Average annual public works equipment supplies and maintenance cost from historical data.
expenditure · Equipment Replacement
Council approval status: not yet on record.
p. 10↗May 28, 2026 PacketHistorical maintenance costs for the last 8 years
show supplies and maintenance for all public works equipment is about $36,000
a year. Dump truck bond purchase annualized cost
Approximate annualized bond/purchase cost for the dump truck over 15 years discussed by Financial Consultant Yager.
debt_service · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 8↗May 28, 2026 Meeting MinutesUnder the bond/purchase scenario, the annualized cost would be approximately $39,000 per year
over 15 years, with no further payments after the bond is retired - only ongoing maintenance
costs. Revised 12-foot batwing zero-turn mower quote
Revised quote discussed for a 12-foot batwing zero-turn mower.
capital_project · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 7↗May 28, 2026 Meeting MinutesPublic Works Employee Madson clarified that the replacement being
considered is a different model than the one originally quoted: a 12-foot batwing zero-turn mower
at $75,000, compared to the previously quoted rear-steer all-wheel-drive unit at $103,000. Prior rear-steer all-wheel-drive mower quote
Previously quoted rear-steer all-wheel-drive mower amount discussed for comparison.
estimate · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 7↗May 28, 2026 Meeting MinutesPublic Works Employee Madson clarified that the replacement being
considered is a different model than the one originally quoted: a 12-foot batwing zero-turn mower
at $75,000, compared to the previously quoted rear-steer all-wheel-drive unit at $103,000. 2011 Toro 12-foot replacement plan line item
2029 table line item for the 2011 Toro 12-foot equipment replacement.
capital_project · Equipment Replacement · FY 2029
Council approval status: not yet on record.
p. 13↗May 28, 2026 Packet2011
Toro 12'
17 yrs
103,880 Exmark zero turn replacement
2027 table line item for replacing the 2006 Exmark zero turn mower.
capital_project · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 13↗May 28, 2026 Packet2006
Exmark zero turn LZ27DD724
20 yrs
32,000 Mobile radios
2027 mobile radios line item.
capital_project · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 13↗May 28, 2026 PacketMobile Radios
10 yrs
5,900 Portable radios
2027 portable radios line item.
capital_project · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 13↗May 28, 2026 Packet2017
Portable Radios (2017)
10 yrs
10,600 SCBA air packs
2027 SCBA air packs line item.
capital_project · Equipment Replacement · FY 2027
Council approval status: not yet on record.
p. 13↗May 28, 2026 Packet2018
SCBA's air packs (2018) 15 packs
15 yrs
19,600 Finance software replacement
2028 finance software line item.
capital_project · Equipment Replacement · FY 2028
Council approval status: not yet on record.
p. 13↗May 28, 2026 Packet2018 Finance Software - 10 yrs
10 yrs
60,000 Turnout gear fund transfer in
2026 transfer into the Turnout Gear Fund.
transfer · Turnout Gear Fund · FY 2026
Council approval status: not yet on record.
p. 15↗May 28, 2026 PacketTransfer In
7,500
7,500
25,000
10,000
10,000
10,000
20,000
20,000 Turnout gear purchase line item
2026 turnout gear use line item.
capital_project · Turnout Gear Fund · FY 2026
Council approval status: not yet on record.
p. 15↗May 28, 2026 PacketTurnout Gear
7,269
7,500
24,000
10,000
10,000
5,200
16,800
5,800 2026/27 total levy before credits
Projected total levy before credits for levy payable years 2026/27.
levy · Tax levy · FY 2027
Council approval status: not yet on record.
p. 16↗May 28, 2026 Packet2026/27
2,565,927
9,466,731
2,150,470
415,457
2,414,555
25.506%
9.99%
6.57% 2026/27 tax levy after credits
Projected tax levy after credits for levy payable years 2026/27.
levy · Tax levy · FY 2027
Council approval status: not yet on record.
p. 16↗May 28, 2026 Packet2026/27
2,565,927
9,466,731
2,150,470
415,457
2,414,555
25.506%
9.99%
6.57% Monthly tax impact for $460,000 home
Estimated monthly city tax impact for a $460,000 home under the CIP/ERP plan.
estimate · Tax levy impact · FY 2027
Council approval status: not yet on record.
p. 8↗May 28, 2026 Meeting MinutesShe translated this to dollar terms: approximately $9 per month for a home valued at
$460,000, $15 per month for a home valued at $750,000, and $27 per month for a home valued at
$1,200,000. Monthly tax impact for $750,000 home
Estimated monthly city tax impact for a $750,000 home under the CIP/ERP plan.
estimate · Tax levy impact · FY 2027
Council approval status: not yet on record.
p. 8↗May 28, 2026 Meeting MinutesShe translated this to dollar terms: approximately $9 per month for a home valued at
$460,000, $15 per month for a home valued at $750,000, and $27 per month for a home valued at
$1,200,000. Monthly tax impact for $1,200,000 home
Estimated monthly city tax impact for a $1,200,000 home under the CIP/ERP plan.
estimate · Tax levy impact · FY 2027
Council approval status: not yet on record.
p. 8↗May 28, 2026 Meeting MinutesShe translated this to dollar terms: approximately $9 per month for a home valued at
$460,000, $15 per month for a home valued at $750,000, and $27 per month for a home valued at
$1,200,000. Calcium Chloride line item
Road Improvement table includes 2026 Calcium Chloride line item; separate memo discussed timing of magnesium chloride application but did not state a dollar amount.
expenditure · Magnesium Chloride / gravel roads · FY 2026
Council approval status: not yet on record.
p. 14↗May 28, 2026 PacketCalcium Chloride
47,861
50,000
55,000
60,000