+ All Categories
Home > Documents > NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK...

NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK...

Date post: 03-Mar-2021
Category:
Upload: others
View: 2 times
Download: 0 times
Share this document with a friend
73
Posted by Bryanna Yeager Posted on July 21, 2020 at: __________ Page 1 of 2 TOWN OF WIGGINS BOARD MEETING AGENDA July 22, 2020 AT 7:00 P.M. Immediately Following the Work Session 304 CENTRAL AVENUE WIGGINS, CO 80654 NOTE: MEETING WILL BE HELD VIA ZOOM GO TO wigginsco.com FOR THE LINK I. INTRODUCTIONS 1. Call the Meeting to Order 2. Pledge of Allegiance 3. Roll Call 4. Approval of Agenda II. APPROVAL OF CONSENT AGENDA 1. Approval of Minutes from the Board Meeting held on June 24, 2020 2. Approval of Minutes from the Special Board Meeting held on July 8, 2020. 3. Approval of Bills III. REPORTS 1. Interim Town Manager 2. Financials-Budget to Actual 3. Mayor and Trustees IV. PUBLIC COMMENTS The Board of Trustees welcomes you and thanks you for your time. If you wish to address the Board of Trustees about a specific concern or to comment on an item, this is the only time set on the agenda for you to do so. We ask that you be respectful and courteous when addressing the board. When you are recognized, please step to the microphone, state your name and address. Your comments will be limited to three (3) minutes. The Board may not respond to your comments this evening, rather they may take your comments and suggestions under advisement and provide direction to the appropriate member of Town Staff for follow-up
Transcript
Page 1: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Posted by Bryanna Yeager Posted on July 21, 2020 at: __________

Page 1 of 2

TOWN OF WIGGINS BOARD MEETING

AGENDA

July 22, 2020 AT 7:00 P.M. Immediately Following the Work Session

304 CENTRAL AVENUE WIGGINS, CO 80654

NOTE: MEETING WILL BE HELD VIA ZOOM GO TO wigginsco.com FOR THE LINK

I. INTRODUCTIONS 1. Call the Meeting to Order 2. Pledge of Allegiance 3. Roll Call 4. Approval of Agenda

II. APPROVAL OF CONSENT AGENDA

1. Approval of Minutes from the Board Meeting held on June 24, 2020 2. Approval of Minutes from the Special Board Meeting held on July 8, 2020. 3. Approval of Bills

III. REPORTS

1. Interim Town Manager 2. Financials-Budget to Actual 3. Mayor and Trustees

IV. PUBLIC COMMENTS

The Board of Trustees welcomes you and thanks you for your time. If you wish to address the Board of Trustees about a specific concern or to comment on an item, this is the only time set on the agenda for you to do so. We ask that you be respectful and courteous when addressing the board. When you are recognized, please step to the microphone, state your name and address. Your comments will be limited to three (3) minutes. The Board may not respond to your comments this evening, rather they may take your comments and suggestions under advisement and provide direction to the appropriate member of Town Staff for follow-up

Page 2: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Posted by Bryanna Yeager Posted on July 21, 2020 at: __________

Page 2 of 2

V. CONSIDERATION OF RESOLUTION 23-2020-Budget Recognizing the CDOT-OTS Grant Funding Award for DUI Enforcement and Authorizing the Expenditure of These Funds

1. Resolution No. 23-2020

VI. CONSIDERATION OF RESOLUTION 24-2020 – Approving Purchase of Equipment and Service to Upgrade the SCADA System at the RO Plant.

1. Resolution No. 24-2020

VII. CONSIDERATION OF RESOLUTION 25-2020 – Approving Initial Purchase of Software Implementation of Town GIS Mapping System for Water and Wastewater Systems and Public Works

1. Resolution No. 25-2020

VIII. CONSIDERATION OF RESOLUTION 26-2020 – Approving Purchase of Replacement GPS Unit for the Public Works Department 1. Resolution No. 26-2020

IX. CONSIDERATION OF RESOLUTION 27-2020 – Approving Expenditure to Repair/Refurbish Flooring at the Knievel Farm House 1. Resolution No. 27-2020

X. LIQUOR LICENSE AUTHORITY-Approval of Liquor License Renewal for Just One More Tavern 1. Liquor License Renewal Application

XI. EXECUTIVE SESSION

1. Executive session for the purpose of determining positions relative to matters that may be subject to negotiations, developing strategy for negotiations, and/or instructing negotiators, under C.R.S. Section 24-6-402(4)(e) – (1) regarding potential Economic Development Incentives for the Roberts 81 and other projects, and (2) regarding the Town Manager’s Contract

XII. Report from Executive Session (for Discussion, Direction and/or Action)

1. Roberts 81 Incentives 2. Town Manager Contract

XIII. ADJOURNMEMENT

1. Closing Remarks by Mayor and Adjournment of Meeting

Page 3: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Page 1 of 3

TOWN OF WIGGINS AGENDA

REGULAR BOARD MEETING JUN 24, 2020 AT 7:00 P.M.

304 CENTRAL AVENUE

WIGGINS, CO 80654

MEETING WILL BE HELD VIA ZOOM. GO TO www.wigginsco.com FOR LINK INFORMATION.

I. INTRODUCTIONS

1. Call the Meeting to Order at 7:01PM

2. Pledge of Allegiance

3. Roll Call

Bruce Miller ✓ Staff Present: David Herbstman ✓ Tom Acre-Interim Town Manager Brian Flax ✓ Bryanna Yeager-Town Clerk Jerry Schwindt✓ Mark Strickland ✓ Pat Musgrave ✓ Mayor Jeff Palmer ✓

4. Approval of Agenda

Approval of the Agenda was motioned by Mark Strickland and seconded by Bruce Miller. Roll Call: unanimously approved, motion carried.

II. APPROVAL OF CONSENT AGENDA

1. Approval of Minutes from the Board Meeting held on May 13, 2020

2. Approval of Minutes from the Special Board Meeting held on June 10, 2020.

3. Approval of Bills

Approval of the Agenda was motioned by Pat Musgrave with the corrected spelling in the board meeting minutes and seconded by Mark Strickland. Roll Call: unanimously approved, motion carried.

III. SWEARING IN CEROMONY

1. Police Officer Dan Jupp - Officer Dan Jupp was sworn in.

IV. REPORTS

1. Interim Town Manager

- Mark Strickland inquired about the hiring freeze continue. Tom Acre stated

Stan is bringing in the seasonal help couple days a week. Working with Chief

of Police and staff on plan to get fully staffed. Being cautious due to COVID-

19 affecting sales tax revenue.

- Provided a report regarding guidelines set forth for the upcoming baseball

tournament at the end of June

Page 4: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Page 2 of 3

- Update on Colorado Cares Act Grant and how it will be split in the county.

Wiggins should receive about $68,000. Suggested that we create a grant

program for local businesses apply for.

- Spoke with Diamondback Engineering regarding designing the USDA water

project for new water tower. They are putting a schedule and task order

together. Reported there is plenty of water, but the current system’s capacity

is struggling with water demand.

- Request from Trustee Musgrave regarding the mowing provided by the town

by the rest area and down Central Avenue which is also a state hwy.

Discussion followed. Concerns about town employee liability due to

inadequate capabilities and supplies to protect the road during mowing.

Motion made by Pat Musgrave to cease all mowing operations on and around state highways and county roads; seconded by Mark Strickland. Roll Call: unanimously approved, motion carried.

- Chief Craig Miller gave an update on Police Department and the new officer, Dan Jupp. Good feedback from the community so far. Another report on the body camera.

2. Financials-Budget to Actual

- Tom reported about a concern brought to his attention by Mark Strickland.

Page 16 of the report. Tom is having Caselle and Bryanna looking into it.

Caselle will let Bryanna know by Monday.

- Pat Musgrave asked about the status of the audit. Loraine and Bryanna are

working together to get the audit completed. Tom reported that staff is trying

hard to make sure things stay on time.

- Bryan Flax asked about the low number for building permit. Water and

Sewer taps are separate. Can be found on page 13 – water tap fees. Tom

Sewer tap fees found on page 18. Reported that Hope in Planning and Zoning

is looking into how to audit the builders to make sure the numbers are true.

- Mark Strickland inquired about the GL 20-432-73 capital outlay of

$610,000.00. Tom stated Bryanna was planning to look into that after

meeting. Bryanna commented later in the meeting that the payment was

made to Central Water for the IGA agreement.

- David Herbstman brought up concerns of sales tax being so low. Tom

reminded trustees that sales tax is received a couple months after. COVID

has played a role.

3. Mayor and Trustees

- David Herbstman stated he had a conversation with Jodi Walker. She would

like to present to the board. She is director of Kids at Their Best. Young

development program. Tom inquired about her contact information to set up

a meeting.

- Mark Strickland commented about the residents’ disregard to the stop signs.

Inquired as to what could be done to make residents better aware. Discussion

among the trustees. Trustees all agreed the police department should place

Page 5: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Page 3 of 3

more pressure on drivers. Chief Miller gave report to trustees about ghost

decals for the PD vehicles and additional training for the officers.

- Bruce Miller provided a report regarding Morgan County Economic

Development. Sales tax were reported to be where they needed to be. Brush

was going to provide a travel-cade for 4th of July parade. A new meet plant

coming into the county.

- Mark Strickland brought up a letter from a resident regarding express bill pay

and if staff could get bids. Tom reported that he and staff were looking into

for next year’s budget but could bring it sooner if need be. Strickland would

like to see how it can be applied to the utility bill and not at the town’s cost.

Scheduled for August work session.

V. PUBLIC COMMENTS

Jana Palmer – Jana took over the care of the Old Trail School outdoor maintenance.

Brought up concerns regarding the weeds at the park. Urged the community to do their

part to help the town by pulling weeds instead of complaining.

VI. CONSIDERATION OF ORDINANCE NO. 02-2020 – An Ordinance Approving a

lease Agreement for an Office Copier for Town Hall.

1. Ordinance No. 02-2020

2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf

Capital Financing.

- Discussion regarding the new machine and its capabilities.

- Tom clarified that this was brought to the board as an ordinance because

the lease agreement effects the budget. Stated after the ordinance was

approved that by state statute staff must wait 30 days and post ordinance

in the paper before we can acquire the copier.

Motion made by Mark Strickland that we adopt Ordinance 02-2020 approving a lease agreement for the copier for the Town Hal. Seconded by David Herbstman. Roll Call: unanimously approved, motion carried.

VII. ADJOURNMENT

1. Closing Remarks by Mayor and Adjournment of Meeting

- Jerry Schwindt brought up organic options for weed control. There are

products that can do the job but are expensive. Something the trustees may

want to consider as a safe weed control product.

2. Meeting adjourned at 8:40PM

Respectfully submitted by: Approved by:

_______________________ ____________________________

Bryanna Yeager, Town Clerk Jeff Palmer, Mayor

Page 6: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Page 1 of 2

304 CENTRAL AVENUE

WIGGINS, CO 80654

TOWN OF WIGGINS BOARD OF TRUSTEES SPECIAL MEETING

MINUTES JULY 2, 2020 AT 5:30 P.M.

MEETING WAS HELD VIA ZOOM. I. INTRODUCTIONS

1. Call the Meeting to Order at 5:33PM. 2. Pledge of Allegiance 3. Roll Call

Bruce Miller-Absent Tom Acre-Interim Town Manager David Herbstman ✓ Hope Becker-Planning and Zoning Brian Flax ✓ Jerry Schwindt✓ Mark Strickland ✓ Pat Musgrave - Absent Mayor Jeff Palmer - Absent

4. Approval of Agenda Motion was made to approve the agenda by Jerry Schwindt and seconded by Bryan Flax. Roll call: David Herbstman-Yes; Pat Musgrave-Absent; Mark Strickland-Yes; Jerry Schwindt-Yes; Bruce Miller-Absent; Bryan Flax-Yes; and Mayor Jeff Palmer-Absent.

II. Consideration of Resolution No. 21-20 – Authorizing Mayor to Sign the Letter to DOLA Regarding Coronavirus Relief Fund.

1. Resolution No. 21-20 2. Letter to Department of Local Affairs Agreeing to Opt. in to the Coronavirus

Relief Fund and to Comply with the Coronavirus Relief Fund requirements

Motion was made to approve the agenda by Mark Strickland and seconded by Jerry Schwindt. Roll call: David Herbstman-Yes; Pat Musgrave-Absent; Mark Strickland-Yes; Jerry Schwindt-Yes; Bruce Miller-Absent; Bryan Flax-Yes; and Mayor Jeff Palmer-Absent.

III. Consideration of Resolution 22-20 - Approving Purchase of a Pump for the Johnson

Street Lift Station and Costs Associated with Evaluation and Repair of Existing Pump. 1. Resolution No. 22-20

Motion was made to approve the agenda by Mark Strickland and seconded by Jerry Schwindt. Roll call: David Herbstman-Yes; Pat Musgrave-Absent; Mark Strickland-Yes; Jerry Schwindt-Yes; Bruce Miller-Absent; Bryan Flax-Yes; and Mayor Jeff Palmer-Absent

IV. ADJOURN

Mayor Pro Tem David Herbstman adjourned the meeting at 5:54PM.

Page 7: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Page 2 of 2

Respectfully submitted by: Approved by: _______ Bryanna Yeager, Town Clerk Jeff Palmer, Mayor

Page 8: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Payment Approval Report - by GL Account Page: 1

Report dates: 6/24/2020-7/22/2020 Jul 21, 2020 09:44AM

Report Criteria:

Invoices with totals above $0.00 included.

Paid and unpaid invoices included.

Invoice Detail.GL account = {<>}"1020200"{AND}"2010271"{AND}"3010271"

Vendor Vendor Name Invoice Number Description Invoice Date Net Invoice Amount Amount Paid Date Paid

GENERAL FUND

10-22710 FED/ FICA TAXES PAYABLE

658 Internal Revenue Service CP220 IRS USATAXPYMT DECMEBER 21, 2019 05/11/2020 5,815.56 5,815.56 07/06/2020

Total : 5,815.56 5,815.56

GENERAL GOVERNMENTAL

10-410-32 PROFESSIONAL SERVICES

43 CASELLE, INC 101950 support 05/01/2020 243.05 243.05 07/06/2020

43 CASELLE, INC 103212 support 07/01/2020 243.05 243.05 07/20/2020

10-410-41 TELEPHONE

271 MORGAN COUNTY REA 07012020-121 SPLIT:CENTRAL AVE 07/01/2020 116.62 116.62 07/06/2020

503 VERIZON WIRELESS 9857756788 ADMINISTRATION CELL PHONES 07/01/2020 90.00 90.00 07/20/2020

10-410-42 UTILITIES

768 BLUE LIGHTNING 4407-20 SPLIT DISTRIBUTION 07/01/2020 27.65 27.65 07/20/2020

768 BLUE LIGHTNING 609-20 SPLIT DISTRIBUTION 07/01/2020 177.30 177.30 07/20/2020

10-410-44 OFFICE EQUIPMENT LEASES

318 PITNEY BOWES (LEASE) 3311310156 Postage Meter Lease 06/29/2020 174.66 174.66 07/06/2020

640 RICOH USA, INC. (LEASE) 416953-20 RETURN QUOTE AMOUNT 07/16/2020 410.47 410.47 07/20/2020

10-410-52 INSURANCE & BONDS

49 CIRSA 201220 GEN PROP LIABILITY INS 07/01/2020 5,251.54 5,251.54 07/06/2020

10-410-58 TRAVEL & MEETINGS

10437 ACRE, T JOHN 06302020 MILEAGE REIMBURSEMENT 06/30/2020 540.56 540.56 06/30/2020

10-410-61 OPERATING SUPPLIES

10437 ACRE, T JOHN 070720-01 PLASTIC SHIELD PROTECTIVE BARRIER 07/01/2020 1,052.90 1,052.90 07/07/2020

696 RICOH USA, INC. 2136835 COPIER IMAGES/SUPPLIES 06/20/2020 21.21 21.21 07/06/2020

Total GENERAL GOVERNMENTAL: 8,349.01 8,349.01

ADMINISTRATION DEPARTMENT

10-411-27 EMPLOYEE APPRECIATION

468 WIGGINS SUPER'S 1846 6161-0531 05/31/2020 146.95 146.95 07/13/2020

Total ADMINISTRATION DEPARTMENT: 146.95 146.95

JUDICIAL DEPARTMENT

10-412-00 CONTRACT-JUDGE

224 EMIL, KIMBERLY A 052020 Judge Salary 05/01/2020 312.50 312.50 07/20/2020

224 EMIL, KIMBERLY A 062020 Judge Salary 06/01/2020 312.50 312.50 07/20/2020

224 EMIL, KIMBERLY A 072020 Judge Salary 07/01/2020 312.50 312.50 07/20/2020

10-412-61 OFFICE SUPPLIES

10437 ACRE, T JOHN 06302020- FLAGS FOR THE 4TH/ MISC OFFICE SUPPLI 06/30/2020 121.35 121.35 06/30/2020

Total JUDICIAL DEPARTMENT: 1,058.85 1,058.85

TREASURERS

10-415-15 COLLECTIONS (TREASURERS FEE)

274 MORGAN COUNTY TREASURE R021232 LAND IMPROVEMENTS 07/01/2020 11.08 11.08 07/20/2020

10-415-30 TOWN LEGAL

241 KELLY, PC 07022020-02 Legal Fees 07/02/2020 3,157.00 3,157.00 07/06/2020

Page 9: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Payment Approval Report - by GL Account Page: 2

Report dates: 6/24/2020-7/22/2020 Jul 21, 2020 09:44AM

Vendor Vendor Name Invoice Number Description Invoice Date Net Invoice Amount Amount Paid Date Paid

Total TREASURERS: 3,168.08 3,168.08

COMMUNITY PROGRAMS

10-419-00 FOURTH OF JULY FESTIVAL

10437 ACRE, T JOHN 06302020- FLAGS FOR THE FOURTH/ OFFICE SUPPLIE 06/30/2020 121.35 121.35 06/30/2020

10-419-50 ECONOMIC DEVELOPMENT

503 VERIZON WIRELESS 9857756788 ECODEVO CELL PHONES 07/01/2020 89.91 89.91 07/20/2020

Total COMMUNITY PROGRAMS: 211.26 211.26

POLICE DEPARTMENT

10-421-28 FARM HOUSE UTILITIES-GAS & ELC

271 MORGAN COUNTY REA 07012020-121 3768 COUNTY ROAD P 07/01/2020 79.13 79.13 07/06/2020

10-421-29 UNIFORMS

164 GALLS 16016005 WPD UNIFORMS-OFFICER JUPP 06/17/2020 318.88 318.88 07/20/2020

10-421-41 TELEPHONE

271 MORGAN COUNTY REA 07012020-121 SPLIT:CENTRAL AVE 07/01/2020 116.62 116.62 07/06/2020

503 VERIZON WIRELESS 9857756788 WPD-CELL PHONES 07/01/2020 269.74 269.74 07/20/2020

10-421-52 INSURANCE & BONDS

49 CIRSA 201220 WPD PROP LIABILITY INS 07/01/2020 3,548.34 3,548.34 07/06/2020

49 CIRSA W20523 WPD PROP LIABILITY INS 07/01/2020 .00 .00

Total POLICE DEPARTMENT: 4,332.71 4,332.71

STREETS DEPARTMENT

10-431-10 CAPITAL LEASE

779 BANK OF THE WEST (LEASE) 06302020 PW EQUIPMENT LEASE PYMT 06/30/2020 1,116.56 1,116.56 06/30/2020

10-431-20 REPAIRS-EQUIPMENT & VEHICLES

357 RUDY'S G.T.O. W911970 PW VEHICLE REPAIR MAINT-SPLIT 06/18/2020 38.33 38.33 07/06/2020

357 RUDY'S G.T.O. W91249 PW VEHICLE REPAIR MAINT-SPLIT 06/19/2020 86.18 86.18 07/06/2020

1013 WIGGINS FARM AND AUTO SUP 8763-072020 VEHICLE REPAIR MAINT-SPLIT 07/01/2020 34.32 34.32 07/06/2020

10-431-22 REPAIRS & MAINTENANCE-STREETS

889 QUAD COUNTY PLUMBING & H 50712 INSTALLATION VENT MOTOR 02/27/2020 141.41 141.41 07/06/2020

10-431-41 UTILITIES - PW

768 BLUE LIGHTNING 4407-20 SPLIT DISTRIBUTION 07/01/2020 27.65 27.65 07/20/2020

768 BLUE LIGHTNING 609-20 SPLIT DISTRIBUTION 07/01/2020 177.30 177.30 07/20/2020

271 MORGAN COUNTY REA 07012020-121 SPLIT:CENTRAL AVE 07/01/2020 116.62 116.62 07/06/2020

503 VERIZON WIRELESS 9857756788 PW-CELL PHONES 07/01/2020 356.59 356.59 07/20/2020

10-431-52 INSURANCE - PW

49 CIRSA 201220 PW PROP LIABILITY INS 07/01/2020 2,554.80 2,554.80 07/06/2020

49 CIRSA W20523 PW PROP LIABILITY INS 07/01/2020 .00 .00

10-431-63 CONTRACT REFUSE REMOVAL - PW

544 WOLF WASTE, LLC 5722-072020 CONTRACT REFUSE REMOVAL 07/01/2020 484.00 484.00 07/06/2020

10-431-99 OTHER MISCELLANEOUS - PW

481 SAILSBERY SUPPLY CO., INC. 21280-20 FLARING TOOL 06/30/2020 34.49 34.49 07/20/2020

Total STREETS DEPARTMENT: 5,168.25 5,168.25

PARK & RECREATION

10-451-41 UTILITIES - P&R

768 BLUE LIGHTNING 4407-20 SPLIT DISTRIBUTION 07/01/2020 27.65 27.65 07/20/2020

768 BLUE LIGHTNING 609-20 SPLIT DISTRIBUTION 07/01/2020 177.30 177.30 07/20/2020

271 MORGAN COUNTY REA 07012020-121 Ball field/skalet park 07/01/2020 2,660.28 2,660.28 07/06/2020

271 MORGAN COUNTY REA 07012020-121 PARKS UTILITY 07/01/2020 209.36 209.36 07/06/2020

503 VERIZON WIRELESS 9857756788 PARKS/REC CELL PHONE 07/01/2020 92.91 92.91 07/20/2020

Page 10: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Payment Approval Report - by GL Account Page: 3

Report dates: 6/24/2020-7/22/2020 Jul 21, 2020 09:44AM

Vendor Vendor Name Invoice Number Description Invoice Date Net Invoice Amount Amount Paid Date Paid

Total PARK & RECREATION: 3,167.50 3,167.50

Total GENERAL FUND: 31,418.17 31,418.17

WATER ENTERPRISE

PROFESSIONAL SERVICES

20-410-30 LEGAL SERVICE

315 PETROCK FENDEL & POZNANO 31558-07 GLASSEY PROJECT 07/01/2020 966.00 966.00 07/20/2020

20-410-31 WATER RIGHTS EXPENSES

856 FORT MORGAN RESERVOIR & I 734 legal/engineering 04/30/2020 2,523.50 2,523.50 07/13/2020

856 FORT MORGAN RESERVOIR & I 734 legal/engineering 04/30/2020 165.00 165.00 07/13/2020

856 FORT MORGAN RESERVOIR & I 734-0713 Engineering/legal 04/30/2020 2,523.50 .00

911 SOUTHSIDE LATERAL COMPAN 779 legal/engineering 05/31/2020 242.00 242.00 07/13/2020

911 SOUTHSIDE LATERAL COMPAN 779 legal/engineering 05/31/2020 500.00 500.00 07/13/2020

20-410-32 PROFESSIONAL SERVICES

43 CASELLE, INC 101950 support 05/01/2020 242.98 242.98 07/06/2020

43 CASELLE, INC 103212 support 07/01/2020 242.98 242.98 07/20/2020

Total PROFESSIONAL SERVICES: 7,405.96 4,882.46

SUPPLIES

20-431-22 EQUIPMENT REPAIRS AND MAINT

889 QUAD COUNTY PLUMBING & H 50712 INSTALLATION VENT MOTOR 02/27/2020 141.41 141.41 07/06/2020

20-431-75 VEHICLE REPAIR

357 RUDY'S G.T.O. W911970 PW VEHICLE REPAIR MAINT-SPLIT 06/18/2020 38.33 38.33 07/06/2020

357 RUDY'S G.T.O. W91249 PW VEHICLE REPAIR MAINT-SPLIT 06/19/2020 86.18 86.18 07/06/2020

1013 WIGGINS FARM AND AUTO SUP 8763-072020 VEHICLE REPAIR MAINT-SPLIT 07/01/2020 34.32 34.32 07/06/2020

Total SUPPLIES: 300.24 300.24

OPERATIONS

20-432-30 CONTRACT OPERATOR

747 RH WATER & WASTEWATER, IN 1505-072020 WATER CONTRACT OPERATOR 06/30/2020 505.60 505.60 07/20/2020

20-432-41 UTILITIES

768 BLUE LIGHTNING 4407-20 SPLIT DISTRIBUTION 07/01/2020 27.65 27.65 07/20/2020

768 BLUE LIGHTNING 609-20 SPLIT DISTRIBUTION 07/01/2020 177.30 177.30 07/20/2020

271 MORGAN COUNTY REA 07012020-121 WATER WELL/TOWN FARM 07/01/2020 3,730.71 3,730.71 07/06/2020

271 MORGAN COUNTY REA 07012020-121 bio chem pump 07/01/2020 104.68 104.68 07/06/2020

271 MORGAN COUNTY REA 07012020-121 SPLIT:CENTRAL AVE 07/01/2020 116.62 116.62 07/06/2020

271 MORGAN COUNTY REA 07012020-121 WATER WELL/TOWN FARM 07/01/2020 233.85 233.85 07/06/2020

271 MORGAN COUNTY REA 07012020-121 roberts 81 07/01/2020 400.00 400.00 07/06/2020

271 MORGAN COUNTY REA 07012020-121 irrigation 07/01/2020 200.00 200.00 07/06/2020

271 MORGAN COUNTY REA 07012020-121 WATER TREATMENT 07/01/2020 7,492.88 7,492.88 07/06/2020

271 MORGAN COUNTY REA 07012020-121 SUZANNE/SALLY ST 07/01/2020 103.64 103.64 07/06/2020

271 MORGAN COUNTY REA 07012020-121 Lauk House 07/01/2020 165.61 165.61 07/06/2020

422 UNCC 220061288 WATER-RTL TRANSMISSIONS 06/30/2020 34.27 34.27 07/06/2020

503 VERIZON WIRELESS 9856717387 M2M ACTIVITY 06/15/2020 69.14 69.14 07/20/2020

20-432-52 INSURANCE AND BONDS

49 CIRSA 201220 WTR PROP LIABILITY INS 07/01/2020 1,419.33 1,419.33 07/06/2020

49 CIRSA W20523 WTR PROP LIABILITY INS 07/01/2020 .00 .00

20-432-55 METER INSTALL EXPENSE

187 CORE & MAIN M272826 NEPTUNE METERS 05/08/2020 9,339.22 9,339.22 07/20/2020

678 MORGAN COUNTY QUALITY W 005397 Meter Installation Expense 06/30/2020 83.16 83.16 07/20/2020

20-432-56 MAINTENANCE (PLANT)

733 TREATMENT TECHNOLOGY 182627 WATER TREATMENT PLANT 06/26/2020 300.80 300.80 07/20/2020

20-432-61 OFFICE SUPPLIES

696 RICOH USA, INC. 2136835 COPIER IMAGES/SUPPLIES 06/20/2020 21.21 21.21 07/06/2020

Page 11: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Payment Approval Report - by GL Account Page: 4

Report dates: 6/24/2020-7/22/2020 Jul 21, 2020 09:44AM

Vendor Vendor Name Invoice Number Description Invoice Date Net Invoice Amount Amount Paid Date Paid

20-432-85 WATER LEASES

785 TOWN OF CASTLE ROCK COLO 2020-1022 REIMBURSE PROFSNL SERVICES 06/29/2020 60,000.00 60,000.00 07/06/2020

20-432-87 EQUIPMENT

563 CHS C92 JA6582 PROPANE, GAS LINE/FITTINS, LP TANK 06/30/2020 627.06 627.06 07/20/2020

20-432-99 OTHER MISCELLANEOUS EXPENSE

51 CITY OF FORT MORGAN 272945-20 WATER AUGMENTATION-GLASSY 07/10/2020 8.17 8.17 07/20/2020

Total OPERATIONS: 85,160.90 85,160.90

DEBT SERVICE

20-471-12 LEASE/PURCHASE PAYMTS-KAMMERER

539 KAMMERER, WILLIAM M. K06062020 Water Shares Lease/Purch Paymt 07/01/2020 3,510.42 3,510.42 07/06/2020

539 KAMMERER, WILLIAM M. K07062020 Water Shares Lease/Purch Paymt JUNE 2020 06/01/2020 3,563.08 3,563.08 07/06/2020

20-471-14 LOAN PYMT BANK OF THE WEST

10439 BANK OF THE WEST 06302020 TOWN OF WIGGINS SYNCING FUND SPLIT 06/30/2020 36,132.75 36,132.75 06/30/2020

10439 BANK OF THE WEST 2010246951 INTEREST RATE 06/30/2020 15,409.87 15,409.87 06/30/2020

Total DEBT SERVICE: 58,616.12 58,616.12

Total WATER ENTERPRISE: 151,483.22 148,959.72

SEWER ENTERPRISE

PROFESSIONAL SERVICES

30-410-32 PROFESSIONAL SERVICES

43 CASELLE, INC 101950 support 05/01/2020 242.97 242.97 07/06/2020

43 CASELLE, INC 103212 support 07/01/2020 242.97 242.97 07/20/2020

Total PROFESSIONAL SERVICES: 485.94 485.94

PUBLIC WORKS ADMINISTRATION

30-430-26 WORKERS' COMPENSATION

49 CIRSA W20523 WORKERS COMP QUARTERLY PYMT 07/01/2020 5,489.00 5,489.00 07/06/2020

Total PUBLIC WORKS ADMINISTRATION: 5,489.00 5,489.00

WWTP

30-431-22 EQUIPMENT & REPAIRS

10353 NOCO ENGINEERING COMPAN 642-20 WIGGINS SEWERLINE 12/14/2019 14,155.00 14,155.00 07/20/2020

889 QUAD COUNTY PLUMBING & H 50712 INSTALLATION VENT MOTOR 02/27/2020 141.40 141.40 07/06/2020

30-431-62 FUEL

384 STUB'S GAS & OIL, INC. 35635 Split Distribution 06/30/2020 394.38 394.38 07/20/2020

30-431-75 VEHICLE REPAIRS

357 RUDY'S G.T.O. W911970 PW VEHICLE REPAIR MAINT-SPLIT 06/18/2020 38.34 38.34 07/06/2020

357 RUDY'S G.T.O. W91249 PW VEHICLE REPAIR MAINT-SPLIT 06/19/2020 86.21 86.21 07/06/2020

1013 WIGGINS FARM AND AUTO SUP 8763-072020 VEHICLE REPAIR MAINT-SPLIT 07/01/2020 34.34 34.34 07/06/2020

Total WWTP: 14,849.67 14,849.67

OPERATIONS

30-432-30 CONTRACT OPERATOR

747 RH WATER & WASTEWATER, IN 1505-072020 SEWER CONTRACT OPERATOR 06/30/2020 505.60 505.60 07/20/2020

30-432-41 UTILITIES

768 BLUE LIGHTNING 4407-20 SPLIT DISTRIBUTION 07/01/2020 27.64 27.64 07/20/2020

768 BLUE LIGHTNING 609-20 SPLIT DISTRIBUTION 07/01/2020 177.28 177.28 07/20/2020

271 MORGAN COUNTY REA 07012020-121 Sewer plant 07/01/2020 665.06 665.06 07/06/2020

271 MORGAN COUNTY REA 07012020-121 Sewer lift station 07/01/2020 198.32 198.32 07/06/2020

271 MORGAN COUNTY REA 07012020-121 new sewer lift 07/01/2020 367.23 367.23 07/06/2020

271 MORGAN COUNTY REA 07012020-121 SPLIT:CENTRAL AVE 07/01/2020 116.60 116.60 07/06/2020

Page 12: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Payment Approval Report - by GL Account Page: 5

Report dates: 6/24/2020-7/22/2020 Jul 21, 2020 09:44AM

Vendor Vendor Name Invoice Number Description Invoice Date Net Invoice Amount Amount Paid Date Paid

422 UNCC 220061288 SEWER-RTL TRANSMISSIONS 06/30/2020 34.27 34.27 07/06/2020

425 USA BLUEBOOK 911086 Split Distribution 06/22/2020 202.48 202.48 07/06/2020

30-432-52 INSURANCE AND BONDS

49 CIRSA 201220 SWR PROP LIABILITY INS 07/01/2020 1,419.33 1,419.33 07/06/2020

49 CIRSA W20523 SWR PROP LIABILITY INS 07/01/2020 .00 .00

30-432-60 TREATMENT/PLANT

65 COLORADO ANALYTICAL LABO 200616103 WWTP 07/01/2020 400.00 400.00 07/06/2020

733 TREATMENT TECHNOLOGY 182627 SEWER TREATMENT PLANT 06/26/2020 1,203.20 1,203.20 07/20/2020

30-432-61 OFFICE SUPPLIES

696 RICOH USA, INC. 2136835 COPIER IMAGES/SUPPLIES 06/20/2020 21.84 21.84 07/06/2020

Total OPERATIONS: 5,338.85 5,338.85

DEBT SERVICE

30-471-13 LOAN PMT-BANK OF THE WEST

10439 BANK OF THE WEST 06302020 TOWN OF WIGGINS SYNCING FUND SPLIT 06/30/2020 36,132.75 36,132.75 06/30/2020

10439 BANK OF THE WEST 2010246951 INTEREST RATE SPLIT 06/30/2020 15,409.87 15,409.87 06/30/2020

Total DEBT SERVICE: 51,542.62 51,542.62

Total SEWER ENTERPRISE: 77,706.08 77,706.08

SALES TAX CAPITAL IMPROVEMENT

CAPITAL PROJECTS

40-430-00 CAPITAL PROJECTS

742 OUT EAST CONTRACTING, LLC 7051-20 Recycled Asphalt- 2 LOADS 07/20/2020 1,000.00 1,000.00 07/20/2020

742 OUT EAST CONTRACTING, LLC 7063-2020 Recycled Asphalt- 2 LOADS 07/17/2020 1,000.00 1,000.00 07/20/2020

10438 PAWNEE BUTTES SEED , INC 63020 3RD AVE DRAINAGE PROJECT 06/30/2020 315.00 315.00 06/30/2020

Total CAPITAL PROJECTS: 2,315.00 2,315.00

Total SALES TAX CAPITAL IMPROVEMENT: 2,315.00 2,315.00

Grand Totals: 262,922.47 260,398.97

Dated: ______________________________________________________

Mayor: ______________________________________________________

City Council: ______________________________________________________

______________________________________________________

______________________________________________________

______________________________________________________

______________________________________________________

______________________________________________________

City Recorder: _____________________________________________________

Page 13: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Payment Approval Report - by GL Account Page: 6

Report dates: 6/24/2020-7/22/2020 Jul 21, 2020 09:44AM

Vendor Vendor Name Invoice Number Description Invoice Date Net Invoice Amount Amount Paid Date Paid

Report Criteria:

Invoices with totals above $0.00 included.

Paid and unpaid invoices included.

Invoice Detail.GL account = {<>}"1020200"{AND}"2010271"{AND}"3010271"

Page 14: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins

304 E Central Avenue :: Wiggins, CO 80654

970-483-6161 :: www.wigginsco.com

Interim Town Managers Report 2020 07 22

Police Dept.

• The Police Department received a CDOT-OTS Grant for DUI enforcement

• Officer Judd is out of training and working on his own

• Officer Erickson and Hope Becker are working on updating the nuisance ordinance

• Chief Miller has provided the attached stats for the month PW

• Repairs to the RO: Made repairs to Bray Valve on one of the sand filters,

Replaced the pump motor on skid one and scheduled a tech recalibrate the system.

• Making repairs to the Johnson street lift station replace the repaired lift pump #1.

• Making repairs to the (Return Active Sludge) or RAS pump at the wastewater treatment

plant. Needs a new or rebuild on the vacuum breaker.

• Spraying weeds and trying to keep up with the weed eating.

• Town needs to look into the purchase of a mosquito sprayer; the one we had been using

belonged to Charlie Ruyle. The fogger the town owned is so old you can't buy replacement

parts.

• Beau has installed a drip system around the trees on South Main and County Road P. Administrative Office-Front Desk/Utility Billing, Town Clerk/Treasurer, Planning/Parks Water & Wastewater – New Customers

June – 4 July - 9 New Home Building Permits : July 2020 - 26 July 2019 – 47 (Expect three or four more new home permits this week) Other Building Permits July 2020 – 49 July 2019 - 26

Economic Development Continue discussions on Roberts 81 development Looking at REDI Grant to see if it could be a fit Attended presentation on URA and DDA put on by DCI in Brush

Glassy

Attended Fort Morgan Reservoir and Irrigation Company (“FMRICO”) Board meeting FMRICO approved change of use request with conditions – they are workable CWCB Extended time frame on construction loan to allow for change of use cases Had a request if we have some excess river credits that could be leased

Other Continued Work with RCAC on inputs to water and wastewater rate study. Had discussion with EPA and NREL regarding designing green for water and wastewater project.

Discussed potential Tier I and REDI grant projects with DOLA – fall Tier I moved to October

Page 15: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

TuseSun Mon Wed Thur TotalFri SatActivity

ANALYSIS - ACTIVITY - DAY

Agency

Dates

Wiggins Police Dept.

06/01/2020 Thru 06/30/2020

Date

Time

Report

07/17/2020

14:47:18

CFS24

911-Welfare Check 0 0 0 11 0 0 0

Abandoned Vehicle 0 0 1 10 0 0 0

Alarm 1 0 0 50 3 1 0

Animal Bite 1 0 0 10 0 0 0

Animal Control 0 1 1 20 0 0 0

Assault-sexual 0 0 1 21 0 0 0

Assist Other Agency 2 3 5 246 2 1 5

Bar Check 1 0 0 40 0 3 0

Bicycle/Golf/ATV Reg. 0 0 0 10 1 0 0

Burn Permit 0 0 0 10 0 0 1

Community Policing 0 0 0 10 0 0 1

Disturbance 1 0 0 21 0 0 0

Dog At Large 3 0 2 61 0 0 0

Domestic Violence 1 0 0 10 0 0 0

Driving Complaint 0 0 1 10 0 0 0

Drunkenness 0 0 0 10 0 1 0

Extra Patrol 8 9 10 9015 4 31 13

Fire Investigation LE 0 1 0 30 0 0 2

Fireworks 0 0 0 20 0 2 0

Follow Up/Investigati 3 5 6 354 6 5 6

Fraud 0 0 1 10 0 0 0

Harass/threat 1 0 0 10 0 0 0

Information 2 0 2 110 3 0 4

Juv Problem 1 0 0 10 0 0 0

Keep The Peace 0 0 0 10 1 0 0

Local Ordinance Viola 5 0 0 60 1 0 0

Lost/found 0 0 0 10 1 0 0

Loud Noise 0 0 0 10 0 1 0

Medical Assist 1 0 2 80 2 2 1

Motorist Assist 0 1 1 42 0 0 0

News Media 1 0 0 10 0 0 0

Parking Complaint 0 0 0 20 0 2 0

Pedestrian Contact 0 0 0 10 0 1 0

Remove A Party 0 0 0 10 0 1 0

Return Phone Call 0 0 0 22 0 0 0

Runaway/missing Prsn 0 0 0 10 0 1 0

Susp Pers/veh/inc 1 0 2 71 0 2 1

Theft 1 0 0 20 0 0 1

Traffic Accident 0 0 0 10 0 0 1

Traffic Contact 15 4 7 6010 4 13 7

Page 1 of 2

Page 16: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

TuseSun Mon Wed Thur TotalFri SatActivity

ANALYSIS - ACTIVITY - DAY

Agency

Dates

Wiggins Police Dept.

06/01/2020 Thru 06/30/2020

Date

Time

Report

07/17/2020

14:47:18

CFS24

Traffic Hazard 1 0 0 20 0 1 0

Trespassing 0 0 0 10 0 1 0

Vacation House Check 1 1 0 41 1 0 0

Vandalism/crim Mischf 0 0 0 30 3 0 0

Vehicle Inspection 1 1 0 91 5 0 1

Vicious Dog 0 0 1 20 0 0 1

Warrant Attempt/arres 0 0 1 10 0 0 0

Welfare Check 0 1 1 50 2 1 0

52 27 4546 39 70 45 324Days Total

Page 2 of 2

Page 17: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 1

Period: 07/20 Jul 21, 2020 10:49AM

Report Criteria:

Print Fund Titles

Page and Total by Fund

Print Revenue Titles

Total by Revenue

Print Department Titles

Total by Department

All Segments Tested for Total Breaks

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

GENERAL FUND

GENERAL FUND RESERVE TRANSFER

10-30001 GENERAL FUND RESERVE TRANSFE .00 .00 .00 .00 .00 .00

Total GENERAL FUND RESERVE TRANSFER: .00 .00 .00 .00 .00 .00

OP & MAINTENANCE TRANSFER

10-30003 OP & MAINTENANCE TRANSFER .00 .00 .00 .00 .00 .00

Total OP & MAINTENANCE TRANSFER: .00 .00 .00 .00 .00 .00

GENERAL MISCELLANEOUS

10-30004 GENERAL MISCELLANEOUS .00 8.23 8.23- .00 7,846.07 7,846.07-

Total GENERAL MISCELLANEOUS: .00 8.23 8.23- .00 7,846.07 7,846.07-

APPROPRIATED FUND BALANCE

10-30099 APPROPRIATED FUND BALANCE 141,038.00 .00 141,038.00 95,917.00 .00 95,917.00

Total APPROPRIATED FUND BALANCE: 141,038.00 .00 141,038.00 95,917.00 .00 95,917.00

CURRENT PROPERTY TAX

10-31100 CURRENT PROPERTY TAX 247,362.00 257,741.02 10,379.02- 359,885.67 156,538.00 203,347.67

Total CURRENT PROPERTY TAX: 247,362.00 257,741.02 10,379.02- 359,885.67 156,538.00 203,347.67

TAX MISCELLANEOUS

10-31101 TAX MISCELLANEOUS .00 .00 .00 .00 .00 .00

Total TAX MISCELLANEOUS: .00 .00 .00 .00 .00 .00

SPECIFIC OWNERSHIP

10-31200 SPECIFIC OWNERSHIP 19,000.00 21,835.65 2,835.65- 19,000.00 9,216.96 9,783.04

Total SPECIFIC OWNERSHIP: 19,000.00 21,835.65 2,835.65- 19,000.00 9,216.96 9,783.04

1% TOWN SALES TAX

10-31300 1% TOWN SALES TAX 125,000.00 142,226.36 17,226.36- 130,000.00 72,439.97 57,560.03

Total 1% TOWN SALES TAX: 125,000.00 142,226.36 17,226.36- 130,000.00 72,439.97 57,560.03

USE TAX

10-31301 USE TAX 85,000.00 164,150.30 79,150.30- 51,500.00 45,417.38 6,082.62

Total USE TAX: 85,000.00 164,150.30 79,150.30- 51,500.00 45,417.38 6,082.62

Page 18: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 2

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

TOWN LODGING TAX

10-31302 TOWN LODGING TAX .00 .00 .00 .00 .00 .00

Total TOWN LODGING TAX: .00 .00 .00 .00 .00 .00

CIGARETTE TAX

10-31420 CIGARETTE TAX 1,100.00 1,257.04 157.04- 1,000.00 541.53 458.47

Total CIGARETTE TAX: 1,100.00 1,257.04 157.04- 1,000.00 541.53 458.47

SEVERENCE TAX

10-31810 SEVERENCE TAX 18,000.00 33,081.64 15,081.64- 18,000.00 .00 18,000.00

Total SEVERENCE TAX: 18,000.00 33,081.64 15,081.64- 18,000.00 .00 18,000.00

FRANCHISE FEE-MORGAN CTY REA

10-31820 FRANCHISE FEE-MORGAN CTY REA 5,600.00 5,188.00 412.00 8,500.00 3,866.00 4,634.00

Total FRANCHISE FEE-MORGAN CTY REA: 5,600.00 5,188.00 412.00 8,500.00 3,866.00 4,634.00

FRANCHISE FEE-XCEL ENERGY

10-31821 FRANCHISE FEE-XCEL ENERGY 9,000.00 8,029.64 970.36 10,500.00 6,006.94 4,493.06

Total FRANCHISE FEE-XCEL ENERGY: 9,000.00 8,029.64 970.36 10,500.00 6,006.94 4,493.06

FRANCHISE FEE-NCCI

10-31822 FRANCHISE FEE-NCCI .00 427.41- 427.41 .00 .00 .00

Total FRANCHISE FEE-NCCI: .00 427.41- 427.41 .00 .00 .00

FRANCHISE FEE-WIGGINS TELE

10-31823 FRANCHISE FEE-WIGGINS TELE 1,900.00 2,112.53 212.53- 2,200.00 2,068.88 131.12

Total FRANCHISE FEE-WIGGINS TELE: 1,900.00 2,112.53 212.53- 2,200.00 2,068.88 131.12

PENALTIES & INTEREST

10-31900 PENALTIES & INTEREST 1,300.00 2,128.66 828.66- 1,300.00 385.36 914.64

Total PENALTIES & INTEREST: 1,300.00 2,128.66 828.66- 1,300.00 385.36 914.64

LIQUOR LICENSE (15%)

10-32110 LIQUOR LICENSE (15%) 200.00 502.50 302.50- 200.00 .00 200.00

Total LIQUOR LICENSE (15%): 200.00 502.50 302.50- 200.00 .00 200.00

BUILDING PERMITS

10-32210 BUILDING PERMITS 120,000.00 194,422.03 74,422.03- 64,000.00 54,567.82 9,432.18

Total BUILDING PERMITS: 120,000.00 194,422.03 74,422.03- 64,000.00 54,567.82 9,432.18

GRANTS

10-33410 GRANTS .00 23,097.60 23,097.60- .00 .00 .00

Total GRANTS: .00 23,097.60 23,097.60- .00 .00 .00

Page 19: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 3

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

DOLA GRANT- PRE-SCHOOL

10-33420 DOLA GRANT- PRE-SCHOOL .00 .00 .00 .00 .00 .00

Total DOLA GRANT- PRE-SCHOOL: .00 .00 .00 .00 .00 .00

MISCELLANEOUS FEES

10-33430 MISCELLANEOUS FEES .00 8,299.31 8,299.31- .00 98.23- 98.23

Total MISCELLANEOUS FEES: .00 8,299.31 8,299.31- .00 98.23- 98.23

HIGHWAY USERS TAX

10-33530 HIGHWAY USERS TAX 39,000.00 49,352.70 10,352.70- 40,502.00 13,306.13 27,195.87

Total HIGHWAY USERS TAX: 39,000.00 49,352.70 10,352.70- 40,502.00 13,306.13 27,195.87

ADDITIONAL MOTOR VEHICLE

10-33550 ADDITIONAL MOTOR VEHICLE 5,000.00 6,829.36 1,829.36- 5,000.00 2,068.60 2,931.40

Total ADDITIONAL MOTOR VEHICLE: 5,000.00 6,829.36 1,829.36- 5,000.00 2,068.60 2,931.40

ROAD & BRIDGE

10-33800 ROAD & BRIDGE 24,000.00 29,200.40 5,200.40- 28,000.00 17,687.80 10,312.20

Total ROAD & BRIDGE: 24,000.00 29,200.40 5,200.40- 28,000.00 17,687.80 10,312.20

SPECIAL POLICE SERVICES

10-34210 SPECIAL POLICE SERVICES 50.00 .00 50.00 50.00 .00 50.00

Total SPECIAL POLICE SERVICES: 50.00 .00 50.00 50.00 .00 50.00

VIN INSPECTIONS

10-34215 VIN INSPECTIONS 250.00 220.00 30.00 250.00 .00 250.00

Total VIN INSPECTIONS: 250.00 220.00 30.00 250.00 .00 250.00

BUILDING DEVELOPMENT REVIEW

10-34220 BUILDING DEVELOPMENT REVIEW 15,000.00 12,323.30 2,676.70 7,500.00 2,009.00 5,491.00

Total BUILDING DEVELOPMENT REVIEW: 15,000.00 12,323.30 2,676.70 7,500.00 2,009.00 5,491.00

BUILDING INSPECTION PLAN REV

10-34221 BUILDING INSPECTION PLAN REV .00 .00 .00 .00 .00 .00

Total BUILDING INSPECTION PLAN REV: .00 .00 .00 .00 .00 .00

ADULT ACTIVITIES FEE

10-34281 ADULT ACTIVITIES FEE .00 .00 .00 .00 .00 .00

Total ADULT ACTIVITIES FEE: .00 .00 .00 .00 .00 .00

PARKS & REC FEES

10-34282 PARKS & REC FEES 15,000.00 10,751.50 4,248.50 15,000.00 3,192.00 11,808.00

Total PARKS & REC FEES: 15,000.00 10,751.50 4,248.50 15,000.00 3,192.00 11,808.00

Page 20: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 4

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

SOFTBALL REG FEES

10-34283 SOFTBALL REG FEES .00 .00 .00 .00 .00 .00

Total SOFTBALL REG FEES: .00 .00 .00 .00 .00 .00

BASEBALL REG FEES

10-34284 BASEBALL REG FEES .00 .00 .00 .00 .00 .00

Total BASEBALL REG FEES: .00 .00 .00 .00 .00 .00

BASKETBALL REG FEES

10-34285 BASKETBALL REG FEES .00 .00 .00 .00 .00 .00

Total BASKETBALL REG FEES: .00 .00 .00 .00 .00 .00

VOLLEYBALL REG FEES

10-34286 VOLLEYBALL REG FEES .00 .00 .00 .00 265.00 265.00-

Total VOLLEYBALL REG FEES: .00 .00 .00 .00 265.00 265.00-

SOCCER REG FEES

10-34287 SOCCER REG FEES .00 .00 .00 .00 .00 .00

Total SOCCER REG FEES: .00 .00 .00 .00 .00 .00

SUMMER ACTIVITY FEES

10-34288 SUMMER ACTIVITY FEES .00 .00 .00 .00 .00 .00

Total SUMMER ACTIVITY FEES: .00 .00 .00 .00 .00 .00

MISCELLANEOUS ACTIVITY FEES

10-34289 MISCELLANEOUS ACTIVITY FEES .00 .00 .00 .00 66.00 66.00-

Total MISCELLANEOUS ACTIVITY FEES: .00 .00 .00 .00 66.00 66.00-

MISCELLANEOUS FEES

10-34290 MISCELLANEOUS FEES 100.00 .00 100.00 100.00 .00 100.00

Total MISCELLANEOUS FEES: 100.00 .00 100.00 100.00 .00 100.00

PARK CONCESSIONS

10-34291 PARK CONCESSIONS .00 .00 .00 .00 .00 .00

Total PARK CONCESSIONS: .00 .00 .00 .00 .00 .00

ABATEMENTS

10-34292 ABATEMENTS .00 .00 .00 .00 .00 .00

Total ABATEMENTS: .00 .00 .00 .00 .00 .00

COURT APPEAL & BONDS

10-35100 COURT APPEAL & BONDS .00 .00 .00 .00 .00 .00

Total COURT APPEAL & BONDS: .00 .00 .00 .00 .00 .00

Page 21: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 5

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

COURT FINES-MUNICIPAL

10-35110 COURT FINES-MUNICIPAL 7,500.00 11,559.39 4,059.39- 10,000.00 5,068.50 4,931.50

Total COURT FINES-MUNICIPAL: 7,500.00 11,559.39 4,059.39- 10,000.00 5,068.50 4,931.50

COUNTY COURT FINES

10-35120 COUNTY COURT FINES 100.00 .00 100.00 100.00 .00 100.00

Total COUNTY COURT FINES: 100.00 .00 100.00 100.00 .00 100.00

OTHER MISCELLANEOUS

10-36000 OTHER MISCELLANEOUS 1,500.00 11,070.95 9,570.95- 1,500.00 7,450.44 5,950.44-

Total OTHER MISCELLANEOUS: 1,500.00 11,070.95 9,570.95- 1,500.00 7,450.44 5,950.44-

Cash Over/Short

10-36005 Cash Over/Short .00 .00 .00 .00 .00 .00

Total Cash Over/Short: .00 .00 .00 .00 .00 .00

DOG LICENSES/CLINIC

10-36010 DOG LICENSES/CLINIC 400.00 420.00 20.00- 400.00 275.00 125.00

Total DOG LICENSES/CLINIC: 400.00 420.00 20.00- 400.00 275.00 125.00

BUSINESS LICENSES

10-36011 BUSINESS LICENSES 500.00 535.00 35.00- 500.00 1,501.75 1,001.75-

Total BUSINESS LICENSES: 500.00 535.00 35.00- 500.00 1,501.75 1,001.75-

CONTRACTOR LICENSES

10-36012 CONTRACTOR LICENSES 1,200.00 2,425.00 1,225.00- 1,200.00 1,025.00 175.00

Total CONTRACTOR LICENSES: 1,200.00 2,425.00 1,225.00- 1,200.00 1,025.00 175.00

GOLF CART LICENSES

10-36013 GOLF CART LICENSES 60.00 120.00 60.00- 60.00 140.00 80.00-

Total GOLF CART LICENSES: 60.00 120.00 60.00- 60.00 140.00 80.00-

MISCELLANEOUS FEES

10-36014 MISCELLANEOUS FEES .00 .00 .00 .00 .00 .00

Total MISCELLANEOUS FEES: .00 .00 .00 .00 .00 .00

CULTURE & RECREATIONAL FEES

10-36020 CULTURE & RECREATIONAL FEES .00 .00 .00 .00 .00 .00

Total CULTURE & RECREATIONAL FEES: .00 .00 .00 .00 .00 .00

DONATIONS & SPECIAL EVENTS

10-36030 DONATIONS & SPECIAL EVENTS 500.00 .00 500.00 500.00 .00 500.00

Total DONATIONS & SPECIAL EVENTS: 500.00 .00 500.00 500.00 .00 500.00

Page 22: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 6

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

INSURANCE PROCEEDS

10-36040 INSURANCE PROCEEDS .00 .00 .00 .00 .00 .00

Total INSURANCE PROCEEDS: .00 .00 .00 .00 .00 .00

CAPITAL CREDITS RECEIVED

10-36050 CAPITAL CREDITS RECEIVED .00 .00 .00 .00 .00 .00

Total CAPITAL CREDITS RECEIVED: .00 .00 .00 .00 .00 .00

INTEREST ON SAVINGS

10-36100 INTEREST ON SAVINGS .00 303.72 303.72- .00 9.96 9.96-

Total INTEREST ON SAVINGS: .00 303.72 303.72- .00 9.96 9.96-

BUILDING & FARM RENT

10-36310 BUILDING & FARM RENT 8,400.00 4,391.66 4,008.34 .00 .00 .00

Total BUILDING & FARM RENT: 8,400.00 4,391.66 4,008.34 .00 .00 .00

LEGAL SETTLEMENTS

10-36314 LEGAL SETTLEMENTS .00 .00 .00 .00 .00 .00

Total LEGAL SETTLEMENTS: .00 .00 .00 .00 .00 .00

REFUNDS

10-36420 REFUNDS 15,000.00 14,342.73 657.27 15,000.00 502.79 14,497.21

Total REFUNDS: 15,000.00 14,342.73 657.27 15,000.00 502.79 14,497.21

CONTRIBUTIONS/DONATIONS

10-36500 CONTRIBUTIONS/DONATIONS 10,000.00 3,020.00 6,980.00 10,000.00 2,775.00 7,225.00

Total CONTRIBUTIONS/DONATIONS: 10,000.00 3,020.00 6,980.00 10,000.00 2,775.00 7,225.00

DEBT PROCEEDS

10-39001 DEBT PROCEEDS .00 .00 .00 .00 .00 .00

Total DEBT PROCEEDS: .00 .00 .00 .00 .00 .00

TRANSFER FROM SALES TAX FUND

10-39110 TRANSFER FROM SALES TAX FUND .00 .00 .00 .00 .00 .00

Total TRANSFER FROM SALES TAX FUND: .00 .00 .00 .00 .00 .00

SALE OF FIXED ASSETS

10-39210 SALE OF FIXED ASSETS 30,000.00 .00 30,000.00 40,000.00 .00 40,000.00

Total SALE OF FIXED ASSETS: 30,000.00 .00 30,000.00 40,000.00 .00 40,000.00

FUEL TAX REFUND

10-39310 FUEL TAX REFUND .00 .00 .00 .00 .00 .00

Total FUEL TAX REFUND: .00 .00 .00 .00 .00 .00

Page 23: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 7

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

GENERAL GOVERNMENTAL

10-410-10 PROPERTY TAX REBATES .00 .00 .00 .00 .00 .00

10-410-13 FINANCIAL AUDIT 3,000.00 2,783.06 216.94 3,200.00 900.00 2,300.00

10-410-32 PROFESSIONAL SERVICES 14,000.00 22,140.80 8,140.80- 20,000.00 6,093.09 13,906.91

10-410-40 EMPLOYEE TRAINING 9,500.00 1,921.74 7,578.26 4,500.00 341.66 4,158.34

10-410-41 TELEPHONE 1,800.00 594.13 1,205.87 2,000.00 128.93 1,871.07

10-410-42 UTILITIES 3,500.00 3,047.19 452.81 3,800.00 1,091.90 2,708.10

10-410-43 OFFICE BLDG REPAIRS & MAINT 3,500.00 1,020.52 2,479.48 4,000.00 .00 4,000.00

10-410-44 OFFICE EQUIPMENT LEASES 3,500.00 6,034.75 2,534.75- 3,500.00 .00 3,500.00

10-410-52 INSURANCE & BONDS 12,830.00 19,160.91 6,330.91- 14,000.00 5,751.90 8,248.10

10-410-54 ADVERTISING 500.00 707.00 207.00- 500.00 .00 500.00

10-410-55 POSTAGE & SHIPPING 1,800.00 1,354.22 445.78 1,800.00 1,081.43 718.57

10-410-58 TRAVEL & MEETINGS 4,000.00 2,649.48 1,350.52 3,500.00 73.60 3,426.40

10-410-61 OPERATING SUPPLIES 9,500.00 17,859.15 8,359.15- 8,500.00 3,070.23 5,429.77

10-410-90 DUES & SUBSCRIPTIONS 2,300.00 2,251.24 48.76 2,300.00 1,047.09 1,252.91

10-410-91 NEWSLETTERS & PUBLICATIONS .00 .00 .00 .00 .00 .00

10-410-99 FLOW THRU TO PRE-SCHOOL .00 .00 .00 .00 .00 .00

Total GENERAL GOVERNMENTAL: 69,730.00 81,524.19 11,794.19- 71,600.00 19,579.83 52,020.17

ADMINISTRATION DEPARTMENT

10-411-11 SALARY-TOWN CLERK .00 .00 .00 .00 .00 .00

10-411-12 SALARY-ADMINISTRATOR .00 .00 .00 .00 5,744.25 5,744.25-

10-411-13 BILLING CLERK/OFFICE ASST .00 .00 .00 .00 .00 .00

10-411-14 PT OFFICE .00 .00 .00 .00 .00 .00

10-411-15 ADMINISTRATION DEPT EMPLOYEES 82,398.00 68,733.80 13,664.20 93,400.00 32,705.83 60,694.17

10-411-20 EMPLOYEE BENEFITS 18,654.00 16,521.07 2,132.93 20,146.32 3,853.02 16,293.30

10-411-22 FICA & MEDICARE 7,260.00 6,084.83 1,175.17 7,840.00 3,241.40 4,598.60

10-411-23 457 RETIREMENT 2,472.00 1,813.54 658.46 4,780.00 930.16 3,849.84

10-411-25 UNEMPLOYMENT INS .00 .00 .00 .00 .00 .00

10-411-26 WORKERS' COMPENSATION 1,900.00 7,784.25 5,884.25- 2,052.00 .00 2,052.00

10-411-27 EMPLOYEE APPRECIATION 750.00 .00 750.00 750.00 74.71 675.29

10-411-28 TA VEHICLE STIPEND 4,800.00 4,800.00 .00 4,800.00 919.85 3,880.15

10-411-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

Total ADMINISTRATION DEPARTMENT: 118,234.00 105,737.49 12,496.51 133,768.32 47,469.22 86,299.10

JUDICIAL DEPARTMENT

10-412-00 CONTRACT-JUDGE 4,500.00 3,750.00 750.00 4,500.00 1,250.00 3,250.00

10-412-01 CONTRACT-TOWN PROSECUTOR 6,000.00 3,045.00 2,955.00 5,500.00 600.00 4,900.00

10-412-10 SETTLEMENT COST .00 164.99 164.99- 10.00 .00 10.00

10-412-61 OFFICE SUPPLIES 250.00 17.82 232.18 250.00 2.79 247.21

Total JUDICIAL DEPARTMENT: 10,750.00 6,977.81 3,772.19 10,260.00 1,852.79 8,407.21

MAYOR & LEGISLATIVE BOARD

10-413-10 MAYOR COMPENSATION 2,400.00 2,400.00 .00 2,400.00 1,400.00 1,000.00

10-413-11 BOARD OF TRUSTEES COMPENSATI 2,880.00 2,520.00 360.00 2,880.00 1,520.00 1,360.00

10-413-12 BOARD OF TRUSTEES APPRECIATIO 500.00 .00 500.00 500.00 .00 500.00

10-413-22 FICA & MEDICARE 403.92 376.38 27.54 403.91 208.08 195.83

10-413-23 457 RETIREMENT .00 .00 .00 .00 .00 .00

10-413-25 UNEMPLOYMENT .00 .00 .00 .00 .00 .00

10-413-26 WORKER'S COMPENSATION 150.00 237.16 87.16- 200.00 .00 200.00

10-413-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

Page 24: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 8

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Total MAYOR & LEGISLATIVE BOARD: 6,333.92 5,533.54 800.38 6,383.91 3,128.08 3,255.83

ELECTIONS

10-414-00 ELECTIONS .00 383.76 383.76- 3,000.00 1,164.25 1,835.75

Total ELECTIONS: .00 383.76 383.76- 3,000.00 1,164.25 1,835.75

TREASURERS

10-415-15 COLLECTIONS (TREASURERS FEE) 5,200.00 5,109.88 90.12 5,600.00 3,119.63 2,480.37

10-415-30 TOWN LEGAL 45,000.00 44,091.55 908.45 35,000.00 11,519.21 23,480.79

10-415-40 REPORTING & PUBLISHING 1,700.00 186.94 1,513.06 1,700.00 121.44 1,578.56

Total TREASURERS: 51,900.00 49,388.37 2,511.63 42,300.00 14,760.28 27,539.72

COMMUNITY PROGRAMS

10-419-00 FOURTH OF JULY FESTIVAL 25,000.00 19,828.44 5,171.56 12,575.00 .00 12,575.00

10-419-01 WIGGINS OLD TIME CHRISTMAS 4,500.00 1,627.61 2,872.39 3,900.00 371.63 3,528.37

10-419-05 BUSINESS DIST BEAUTIFICATION 1,500.00 23.97 1,476.03 1,500.00 .00 1,500.00

10-419-20 DONATIONS 2,900.00 1,375.00 1,525.00 2,900.00 28.28 2,871.72

10-419-50 ECONOMIC DEVELOPMENT 10,000.00 8,855.01 1,144.99 10,000.00 3,150.47 6,849.53

10-419-51 ECONOMIC DEVELOPMENT FEES .00 .00 .00 .00 .00 .00

10-419-52 ECONONIC DEVELOPMENT--SUPPLIE .00 .00 .00 .00 .00 .00

10-419-53 ECONOMIC DEVELOPMENT-TELEPHO .00 .00 .00 .00 .00 .00

10-419-60 CAPITAL OUTLAY .00 .00 .00 .00 .00 .00

10-419-61 OFFICE EQUIPMENT LEASES .00 .00 .00 .00 .00 .00

10-419-63 CEMETERY DEVELOPMENT .00 .00 .00 .00 .00 .00

10-419-99 OTHER MISCELLANEOUS .00 1.08 1.08- .00 .00 .00

Total COMMUNITY PROGRAMS: 43,900.00 31,711.11 12,188.89 30,875.00 3,550.38 27,324.62

POLICE DEPARTMENT

10-421-00 CAPITAL OUTLAY .00 .00 .00 .00 .00 .00

10-421-05 EQUIPMENT-CAPITAL OUTLAY 20,500.00 .00 20,500.00 18,500.00 221.64 18,278.36

10-421-09 CAPITAL OUTLAY LEASE 11,067.00 11,066.44 .56 11,067.00 .00 11,067.00

10-421-10 CAPITAL OUTLAY LEASE .00 .00 .00 .00 .00 .00

10-421-11 SALARIES-COMMAND OFFICERS .00 .00 .00 .00 6,829.50 6,829.50-

10-421-12 SALARIES-PATROL OFFICER .00 .00 .00 .00 .00 .00

10-421-13 SALARIES-PART TIME (DEPUTY) .00 .00 .00 .00 .00 .00

10-421-14 SPECIAL POLICE SERVICES 250.00 .00 250.00 .00 .00 .00

10-421-15 POLICE SALARIES 137,506.00 125,423.55 12,082.45 152,500.00 76,633.13 75,866.87

10-421-20 EMPLOYEE BENEFITS 32,500.00 27,340.87 5,159.13 35,000.00 8,535.40 26,464.60

10-421-22 FICA & MEDICARE 1,500.00 1,818.69 318.69- 1,620.00 3,472.67 1,852.67-

10-421-23 PENSION-FPPA 9,600.00 13,383.08 3,783.08- 13,500.00 4,004.55 9,495.45

10-421-24 DEATH & DISABILITY-FPPA 600.00 960.39 360.39- 750.00 434.85 315.15

10-421-25 UNEMPLOYMENT INSURANCE .00 .00 .00 .00 .00 .00

10-421-26 WORKERS' COMPENSATION 3,500.00 5,929.24 2,429.24- 3,800.00 .00 3,800.00

10-421-27 457 RETIREMENT .00 .00 .00 .00 .00 .00

10-421-28 FARM HOUSE UTILITIES-GAS & ELC 2,200.00 2,672.38 472.38- .00 71.80 71.80-

10-421-29 UNIFORMS 2,800.00 1,697.66 1,102.34 2,800.00 523.22 2,276.78

10-421-30 PROFESSIONAL LEGAL SERVICES 1,500.00 20.55 1,479.45 1,000.00 .00 1,000.00

10-421-40 TRAINING 3,800.00 2,017.49 1,782.51 2,500.00 2,374.00 126.00

10-421-41 TELEPHONE 2,100.00 2,476.06 376.06- 2,200.00 582.24 1,617.76

10-421-42 COM CENTER PHONE LINE 500.00 383.31 116.69 750.00 75.70 674.30

10-421-43 REPAIRS AND MAINTENANCE (AUTO) 7,500.00 3,142.16 4,357.84 6,500.00 181.75 6,318.25

10-421-49 OTHER MISCELLANEOUS 500.00 74.00 426.00 500.00 55.32 444.68

Page 25: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 9

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

10-421-50 K-9 MAINTENANCE .00 .00 .00 .00 .00 .00

10-421-52 INSURANCE & BONDS 11,226.00 14,024.04 2,798.04- 14,000.00 3,548.58 10,451.42

10-421-55 PRINTING 750.00 537.78 212.22 750.00 170.54 579.46

10-421-60 SPECIAL DETAIL SERVICES 500.00 .00 500.00 .00 .00 .00

10-421-61 GENERAL OPERATING SUPPLIES 4,450.00 3,458.62 991.38 2,500.00 1,298.27 1,201.73

10-421-62 FUEL 5,800.00 5,574.03 225.97 7,000.00 .00 7,000.00

10-421-64 CRIME PREVENTION 500.00 266.39 233.61 1,000.00 .00 1,000.00

10-421-85 ANIMAL CONTROL 1,400.00 300.00 1,100.00 1,400.00 67.44 1,332.56

Total POLICE DEPARTMENT: 262,549.00 222,566.73 39,982.27 279,637.00 109,080.60 170,556.40

BUILDING INSPECTION DEPARTMENT

10-424-20 BUILDING INSPECTIONS MATERIALS 2,500.00 157.75 2,342.25 850.00 .00 850.00

10-424-30 DEVELOPMENT REVIEW MISC EXP 10,000.00 .00 10,000.00 5,000.00 .00 5,000.00

10-424-40 EMPLOYEE TRAINING 1,800.00 209.00 1,591.00 1,500.00 287.50 1,212.50

Total BUILDING INSPECTION DEPARTMENT: 14,300.00 366.75 13,933.25 7,350.00 287.50 7,062.50

PUBLIC WORKS ADMINISTRATION

10-430-11 SALARY - PW MAINTENANCE(1) .00 .00 .00 .00 .00 .00

10-430-12 SALARY-PW MAINTENANCE(2) .00 .00 .00 .00 .00 .00

10-430-13 SALARY-PW MAINTENANCE(3) .00 .00 .00 .00 .00 .00

10-430-14 SALARY-PW MAINTENANCE(4) .00 134.62 134.62- .00 .00 .00

10-430-15 SALARY-PW SEASONAL (MOWING) 7,004.00 7,584.29 580.29- 9,420.00 3,068.64 6,351.36

10-430-16 PW EMPLOYEES-FULL TIME 73,670.00 58,738.70 14,931.30 84,200.00 29,876.02 54,323.98

10-430-20 EMPLOYEE BENEFITS - PW 19,270.00 15,587.94 3,682.06 17,500.00 5,339.72 12,160.28

10-430-22 FICA & MEDICARE 7,845.60 5,055.00 2,790.60 8,472.60 2,520.32 5,952.28

10-430-23 457 RETIREMENT 1,800.00 1,701.97 98.03 1,800.00 888.04 911.96

10-430-25 UNEMPLOYMENT INSURANCE - PW .00 .00 .00 .00 .00 .00

10-430-26 WORKERS' COMPENSATION - PW 2,162.00 4,269.08 2,107.08- 2,000.00 .00 2,000.00

10-430-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

Total PUBLIC WORKS ADMINISTRATION: 111,751.60 93,071.60 18,680.00 123,392.60 41,692.74 81,699.86

STREETS DEPARTMENT

10-431-00 UNIFORMS - PW 4,500.00 .00 4,500.00 3,500.00 .00 3,500.00

10-431-10 CAPITAL LEASE 16,200.00 16,165.59 34.41 16,200.00 .00 16,200.00

10-431-20 REPAIRS-EQUIPMENT & VEHICLES 8,500.00 9,340.98 840.98- 9,500.00 2,334.64 7,165.36

10-431-21 STREETS-SIGNS & MATERIAL 3,000.00 5,852.75 2,852.75- 3,000.00 .00 3,000.00

10-431-22 REPAIRS & MAINTENANCE-STREETS 50,000.00 5,634.91 44,365.09 90,000.00 250.22 89,749.78

10-431-23 EQUIPMENT RENTAL 500.00 .00 500.00 200.00 .00 200.00

10-431-40 EMPLOYEE TRAINING 2,500.00 2,019.04 480.96 2,500.00 .00 2,500.00

10-431-41 UTILITIES - PW 3,800.00 4,951.22 1,151.22- 4,000.00 1,695.02 2,304.98

10-431-51 DRAINAGE ENGINEERING .00 .00 .00 .00 .00 .00

10-431-52 INSURANCE - PW 8,900.00 9,444.22 544.22- 9,611.49 3,054.98 6,556.51

10-431-55 POSTAGE & SHIPPING-PW .00 .00 .00 .00 .00 .00

10-431-60 STREET LIGHTING - PW 9,000.00 9,073.62 73.62- 9,600.00 2,550.96 7,049.04

10-431-62 FUEL - PW 6,000.00 4,713.74 1,286.26 7,000.00 1,448.65 5,551.35

10-431-63 CONTRACT REFUSE REMOVAL - PW 8,500.00 6,366.90 2,133.10 8,500.00 948.00 7,552.00

10-431-64 LEVEE REPAIR & MAINT 3,500.00 796.45 2,703.55 1,500.00 367.14 1,132.86

10-431-65 TREE PROGRAM 6,000.00 421.94 5,578.06 500.00 .00 500.00

10-431-66 PEST/WEED CONTROL - PW 1,400.00 999.00 401.00 1,400.00 .00 1,400.00

10-431-74 EQUIPMENT- CAPITAL OUTLAY 6,500.00 15,256.57 8,756.57- 6,500.00 340.00 6,160.00

10-431-75 RESERVE CAPITAL OUTLAY .00 .00 .00 .00 .00 .00

10-431-95 ENGINEERING .00 .00 .00 .00 .00 .00

10-431-96 CAPITAL OUTLAY - PEST CONTROL .00 .00 .00 .00 .00 .00

Page 26: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 10

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

10-431-99 OTHER MISCELLANEOUS - PW .00 662.17 662.17- .00 .00 .00

Total STREETS DEPARTMENT: 138,800.00 91,699.10 47,100.90 173,511.49 12,989.61 160,521.88

PARK & RECREATION

10-451-10 CONTRACT LABOR 3,000.00 715.00 2,285.00 1,600.00 .00 1,600.00

10-451-11 SALARIES - P&R DIRECTOR (SEAS) .00 .00 .00 .00 .00 .00

10-451-12 SALARIES - SUMMER HELP (SEAS) 7,004.00 7,859.16 855.16- 7,500.00 2,586.54 4,913.46

10-451-22 FICA P&R 785.31 773.60 11.71 850.00 197.91 652.09

10-451-23 RENTS .00 .00 .00 .00 .00 .00

10-451-25 UNEMPLOYMENT - P&R .00 .00 .00 .00 .00 .00

10-451-26 WORKERS' COMPENSATION - P&R .00 .00 .00 .00 .00 .00

10-451-30 SPECIAL EVENTS - P&R 5,000.00 .00 5,000.00 1,000.00 .00 1,000.00

10-451-41 UTILITIES - P&R 8,000.00 8,626.63 626.63- 7,500.00 3,159.98 4,340.02

10-451-43 PARK REPAIR AND MAINTENANCE 83,200.00 55,896.77 27,303.23 23,050.00 2,896.60 20,153.40

10-451-44 CAPITAL OUTLAY - PARKS .00 .00 .00 .00 .00 .00

10-451-52 INSURANCE - P&R .00 .00 .00 .00 .00 .00

10-451-61 OPERATING SUPPLIES - P&R 2,200.00 3,533.81 1,333.81- 1,500.00 140.50 1,359.50

10-451-62 PARKS & RECREATION PROGRAMS 8,500.00 8,425.65 74.35 9,000.00 3,547.99 5,452.01

10-451-81 ADULT ACTIVITIES .00 .00 .00 .00 .00 .00

10-451-82 YOUTH ACTIVITIES .00 .00 .00 .00 .00 .00

10-451-83 SOFTBALL .00 .00 .00 .00 .00 .00

10-451-84 BASEBALL .00 .00 .00 .00 .00 .00

10-451-85 BASKETBALL .00 .00 .00 .00 .00 .00

10-451-86 VOLLEYBALL .00 .00 .00 .00 .00 .00

10-451-87 SOCCER .00 .00 .00 .00 .00 .00

10-451-88 SUMMER ACTIVITY .00 .00 .00 .00 .00 .00

10-451-89 MISC ACTIVITY .00 .00 .00 .00 .00 .00

10-451-90 UNIFORMS & EQUIPMENT P&R .00 .00 .00 .00 .00 .00

10-451-91 MISC FEES 500.00 290.00 210.00 500.00 120.00 380.00

10-451-92 PARK CONCESSION EXPENSE 1,600.00 563.06 1,036.94 1,200.00 .00 1,200.00

Total PARK & RECREATION: 119,789.31 86,683.68 33,105.63 53,700.00 12,649.52 41,050.48

Department: 471

10-471-12 LOAN PAYMENT-SRF .00 .00 .00 .00 .00 .00

Total Department: 471: .00 .00 .00 .00 .00 .00

CONTINGENCY

10-490-10 CONTINGENCY .00 .00 .00 .00 .00 .00

Total CONTINGENCY: .00 .00 .00 .00 .00 .00

TRANSFERS

10-491-00 TRANSFER TO WATER -TAXES .00 .00 .00 .00 .00 .00

10-491-10 TRANSFER TO SEWER -TAXES .00 .00 .00 .00 .00 .00

Total TRANSFERS: .00 .00 .00 .00 .00 .00

GENERAL FUND Revenue Total: 948,060.00 1,020,518.81 72,458.81- 937,664.67 416,139.65 521,525.02

GENERAL FUND Expenditure Total: 948,037.83 775,644.13 172,393.70 935,778.32 268,204.80 667,573.52

Net Total GENERAL FUND: 22.17 244,874.68 244,852.51- 1,886.35 147,934.85 146,048.50-

Page 27: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 11

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Page 28: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 12

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

WATER ENTERPRISE

20-22650 2017 CWCB NOTE PAYABLE .00 2,408,850.00 2,408,850.00- .00 2,408,850.00 2,408,850.00-

WATER FUND RESERVE TRANSFER

20-30001 WATER FUND RESERVE TRANSFER .00 .00 .00 .00 .00 .00

Total WATER FUND RESERVE TRANSFER: .00 .00 .00 .00 .00 .00

WATER DEVELOPMENT RESERVES

20-30002 WATER DEVELOPMENT RESERVES .00 .00 .00 .00 .00 .00

Total WATER DEVELOPMENT RESERVES: .00 .00 .00 .00 .00 .00

WATER DEV RESERVE TRANSFER

20-30004 WATER DEV RESERVE TRANSFER .00 .00 .00 .00 .00 .00

Total WATER DEV RESERVE TRANSFER: .00 .00 .00 .00 .00 .00

WATER BOND ACC RESERVES

20-30005 WATER BOND ACC RESERVES .00 .00 .00 .00 .00 .00

Total WATER BOND ACC RESERVES: .00 .00 .00 .00 .00 .00

WATER BOND ACC RESERVE TRNSFR

20-30006 WATER BOND ACC RESERVE TRNSF .00 .00 .00 .00 .00 .00

Total WATER BOND ACC RESERVE TRNSFR: .00 .00 .00 .00 .00 .00

WATER REVENUE BOND RESERVE

20-30007 WATER REVENUE BOND RESERVE .00 .00 .00 .00 .00 .00

Total WATER REVENUE BOND RESERVE: .00 .00 .00 .00 .00 .00

WATER REV BOND RESERVE TRNSFR

20-30008 WATER REV BOND RESERVE TRNSF .00 .00 .00 .00 .00 .00

Total WATER REV BOND RESERVE TRNSFR: .00 .00 .00 .00 .00 .00

WATER EQUIPMENT RESERVE (USDA)

20-30009 WATER EQUIPMENT RESERVE (USDA .00 .00 .00 .00 .00 .00

Total WATER EQUIPMENT RESERVE (USDA): .00 .00 .00 .00 .00 .00

APPROPRIATED FUND BALANCE

20-30099 APPROPRIATED FUND BALANCE .00 .00 .00 .00 .00 .00

Total APPROPRIATED FUND BALANCE: .00 .00 .00 .00 .00 .00

LOAN PROCEEDS-USDA

20-31001 LOAN PROCEEDS-USDA 6,030,000.00 .00 6,030,000.00 .00 .00 .00

Total LOAN PROCEEDS-USDA: 6,030,000.00 .00 6,030,000.00 .00 .00 .00

LOAN PROCEEDS-CCWB

20-31002 LOAN PROCEEDS-CCWB .00 .00 .00 .00 .00 .00

Page 29: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 13

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Total LOAN PROCEEDS-CCWB: .00 .00 .00 .00 .00 .00

LOAN PROCEEDS-SRLF

20-31003 LOAN PROCEEDS-SRLF .00 .00 .00 .00 .00 .00

Total LOAN PROCEEDS-SRLF: .00 .00 .00 .00 .00 .00

LOAN PROCEEDS-USDA

20-31004 LOAN PROCEEDS-USDA 1,970,000.00 .00 1,970,000.00 .00 .00 .00

Total LOAN PROCEEDS-USDA: 1,970,000.00 .00 1,970,000.00 .00 .00 .00

CWCB LOAN PROCEEDS ESCROW

20-31020 CWCB LOAN PROCEEDS ESCROW .00 .00 .00 .00 .00 .00

Total CWCB LOAN PROCEEDS ESCROW: .00 .00 .00 .00 .00 .00

WATER SALES

20-34000 WATER SALES 627,000.00 616,744.37 10,255.63 650,000.00 247,899.27 402,100.73

Total WATER SALES: 627,000.00 616,744.37 10,255.63 650,000.00 247,899.27 402,100.73

CUSTOMER DEPOSITS

20-34001 CUSTOMER DEPOSITS 5,500.00 25,348.00 19,848.00- 4,500.00 52,675.00 48,175.00-

Total CUSTOMER DEPOSITS: 5,500.00 25,348.00 19,848.00- 4,500.00 52,675.00 48,175.00-

BULK WATER SALES/DEPOSITS

20-34002 BULK WATER SALES/DEPOSITS 5,000.00 4,700.60 299.40 5,000.00 1,589.00 3,411.00

Total BULK WATER SALES/DEPOSITS: 5,000.00 4,700.60 299.40 5,000.00 1,589.00 3,411.00

BULK WATER DEPOSITS

20-34003 BULK WATER DEPOSITS .00 178.00 178.00- .00 .00 .00

Total BULK WATER DEPOSITS: .00 178.00 178.00- .00 .00 .00

TAP FEES & ACQUISITION FEES

20-34440 TAP FEES & ACQUISITION FEES 552,000.00 721,000.00 169,000.00- 460,000.00 457,000.00 3,000.00

Total TAP FEES & ACQUISITION FEES: 552,000.00 721,000.00 169,000.00- 460,000.00 457,000.00 3,000.00

WATER DEVELOPMENT FEES

20-34441 WATER DEVELOPMENT FEES .00 .00 .00 .00 .00 .00

Total WATER DEVELOPMENT FEES: .00 .00 .00 .00 .00 .00

MISCELLANEOUS WATER INCOME

20-34450 MISCELLANEOUS WATER INCOME 5,000.00 32,635.15 27,635.15- 5,000.00 8,925.00 3,925.00-

Total MISCELLANEOUS WATER INCOME: 5,000.00 32,635.15 27,635.15- 5,000.00 8,925.00 3,925.00-

Other Miscellaneous Income

20-34451 Other Miscellaneous Income .00 .00 .00 .00 .00 .00

Page 30: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 14

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Total Other Miscellaneous Income: .00 .00 .00 .00 .00 .00

WATER AGREEMENT REIMBURSEMENTS

20-36000 WATER AGREEMENT REIMBURSEME .00 125,343.34 125,343.34- .00 225.00 225.00-

Total WATER AGREEMENT REIMBURSEMENTS: .00 125,343.34 125,343.34- .00 225.00 225.00-

RENTAL INCOME

20-36001 RENTAL INCOME 14,000.00 25,999.92 11,999.92- 14,000.00 7,683.30 6,316.70

Total RENTAL INCOME: 14,000.00 25,999.92 11,999.92- 14,000.00 7,683.30 6,316.70

SALE OF ASSETS

20-36002 SALE OF ASSETS .00 .00 .00 225,000.00 .00 225,000.00

Total SALE OF ASSETS: .00 .00 .00 225,000.00 .00 225,000.00

INTEREST EARNED

20-36100 INTEREST EARNED .00 639.22 639.22- 2.00 221.11 219.11-

Total INTEREST EARNED: .00 639.22 639.22- 2.00 221.11 219.11-

TRANSFER FROM OTHER FUNDS

20-39100 TRANSFER FROM OTHER FUNDS .00 .00 .00 .00 .00 .00

Total TRANSFER FROM OTHER FUNDS: .00 .00 .00 .00 .00 .00

LOAN/GRANT PROCEEDS

20-39101 LOAN/GRANT PROCEEDS .00 .00 .00 .00 .00 .00

Total LOAN/GRANT PROCEEDS: .00 .00 .00 .00 .00 .00

TRANSFER FROM CAPITAL FUNDS

20-39102 TRANSFER FROM CAPITAL FUNDS .00 .00 .00 130,000.00 .00 130,000.00

Total TRANSFER FROM CAPITAL FUNDS: .00 .00 .00 130,000.00 .00 130,000.00

APPROPRIATED FUND BALANCE

20-39999 APPROPRIATED FUND BALANCE .00 .00 .00 277,959.00 .00 277,959.00

Total APPROPRIATED FUND BALANCE: .00 .00 .00 277,959.00 .00 277,959.00

PROFESSIONAL SERVICES

20-410-13 FINANCIAL AUDIT 3,000.00 2,783.06 216.94 3,200.00 900.00 2,300.00

20-410-30 LEGAL SERVICE 100,000.00 85,289.83 14,710.17 125,000.00 24,884.00 100,116.00

20-410-31 WATER RIGHTS EXPENSES .00 .00 .00 .00 .00 .00

20-410-32 PROFESSIONAL SERVICES 135,000.00 149,550.54 14,550.54- 150,000.00 44,988.88 105,011.12

20-410-33 POSTAGE 1,500.00 1,354.22 145.78 1,800.00 1,081.70 718.30

20-410-34 WATER DEPOSIT REFUND 1,000.00 2,017.52 1,017.52- 1,000.00 .00 1,000.00

20-410-40 TRAVEL, MEETINGS, & TRAINING 6,500.00 2,272.20 4,227.80 4,000.00 51.66 3,948.34

Total PROFESSIONAL SERVICES: 247,000.00 243,267.37 3,732.63 285,000.00 71,906.24 213,093.76

WATER ADMINISTRATION

20-411-11 SALARY-TOWN CLERK .00 .00 .00 .00 .00 .00

Page 31: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 15

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

20-411-12 EMPLOYEE SALARY-ADMINISTRATIO 69,919.00 62,685.82 7,233.18 72,017.00 29,521.40 42,495.60

20-411-13 SALARY-PART TIME CLERK .00 .00 .00 .00 .00 .00

20-411-20 EMPLOYEE BENEFITS 13,770.00 15,420.62 1,650.62- 15,500.00 3,754.19 11,745.81

20-411-22 FICA & MEDICARE 4,900.00 4,795.68 104.32 5,292.00 2,258.39 3,033.61

20-411-23 457 RETIREMENT 1,548.00 1,826.06 278.06- 1,671.00 643.44 1,027.56

20-411-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

20-411-61 CAPITAL LEASE .00 .00 .00 .00 .00 .00

Total WATER ADMINISTRATION: 90,137.00 84,728.18 5,408.82 94,480.00 36,177.42 58,302.58

PUBLIC WORKS ADMINISTRATION

20-430-11 SALARY-PW MAINTENANCE 50,522.00 38,035.20 12,486.80 63,150.00 19,391.86 43,758.14

20-430-12 SALARY-PW MAINTENANCE .00 .00 .00 .00 .00 .00

20-430-13 SALARY-PW MAINTENANCE .00 .00 .00 .00 .00 .00

20-430-14 SALARY-PW MAINTENANCE .00 .00 .00 .00 .00 .00

20-430-15 EMPL SALARY-PW P/T SEASONAL 9,000.00 761.16 8,238.84 6,060.00 .00 6,060.00

20-430-20 EMPLOYEE BENEFITS 13,219.00 10,179.01 3,039.99 12,000.00 3,351.68 8,648.32

20-430-22 FICA & MEDICARE 4,300.00 2,953.75 1,346.25 4,200.00 1,483.53 2,716.47

20-430-23 457 RETIREMENT 1,300.00 1,109.84 190.16 1,200.00 575.58 624.42

20-430-25 UNEMPLOYMENT INSURANCE .00 .00 .00 .00 .00 .00

20-430-26 WORKERS' COMPENSATION 3,050.00 2,371.72 678.28 2,900.00 .00 2,900.00

20-430-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

Total PUBLIC WORKS ADMINISTRATION: 81,391.00 55,410.68 25,980.32 89,510.00 24,802.65 64,707.35

SUPPLIES

20-431-22 EQUIPMENT REPAIRS AND MAINT 10,000.00 3,903.07 6,096.93 10,000.00 44.27 9,955.73

20-431-50 DEPRECIATION .00 .00 .00 .00 .00 .00

20-431-62 FUEL 5,000.00 4,983.84 16.16 5,800.00 1,448.54 4,351.46

20-431-74 EQUIPMENT 12,000.00 5,951.46 6,048.54 8,000.00 .00 8,000.00

20-431-75 VEHICLE REPAIR 10,000.00 6,627.35 3,372.65 7,500.00 1,943.04 5,556.96

Total SUPPLIES: 37,000.00 21,465.72 15,534.28 31,300.00 3,435.85 27,864.15

OPERATIONS

20-432-00 LINE MAINTENANCE 5,000.00 1,361.85 3,638.15 5,000.00 196.43 4,803.57

20-432-10 CAPITAL LEASE .00 .00 .00 .00 .00 .00

20-432-30 CONTRACT OPERATOR 6,500.00 4,800.00 1,700.00 6,800.00 1,200.00 5,600.00

20-432-41 UTILITIES 55,000.00 64,265.52 9,265.52- 58,000.00 15,993.03 42,006.97

20-432-52 INSURANCE AND BONDS 12,230.00 5,353.01 6,876.99 13,208.40 1,419.43 11,788.97

20-432-54 WATER MAIN INSTALLATION EXP 7,500.00 7.00 7,493.00 7,500.00 .00 7,500.00

20-432-55 METER INSTALL EXPENSE 15,000.00 40,519.22 25,519.22- 20,000.00 403.84 19,596.16

20-432-56 MAINTENANCE (PLANT) 8,000.00 5,068.93 2,931.07 8,500.00 .00 8,500.00

20-432-57 TREATMENT/OPERATING SUPPLIES 30,000.00 24,504.98 5,495.02 25,000.00 5,193.45 19,806.55

20-432-61 OFFICE SUPPLIES 4,000.00 2,297.52 1,702.48 2,500.00 835.47 1,664.53

20-432-73 CAPITAL OUTLAY 8,159,000.00 250,000.00 7,909,000.00 610,000.00 610,000.00 .00

20-432-75 EQUIPMENT REPAIR & MAINTENANC .00 .00 .00 .00 .00 .00

20-432-80 NSF CHECKS .00 .00 .00 .00 .00 .00

20-432-85 WATER LEASES 60,000.00 60,000.00 .00 60,000.00 8,360.80 51,639.20

20-432-86 DEPRECIATION .00 .00 .00 .00 .00 .00

20-432-87 EQUIPMENT 27,000.00 9,104.13 17,895.87 20,000.00 101.52 19,898.48

20-432-90 CAPITAL IMPROVEMENT PROJECT .00 .00 .00 .00 .00 .00

20-432-99 OTHER MISCELLANEOUS EXPENSE 2,500.00 6,612.24 4,112.24- 2,500.00 8.17 2,491.83

Total OPERATIONS: 8,391,730.00 473,894.40 7,917,835.60 839,008.40 643,712.14 195,296.26

Page 32: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 16

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

DEBT SERVICE

20-471-09 LOAN PMT-CWCB 85,000.00 .00 85,000.00 45,000.00 .00 45,000.00

20-471-10 DEBT PYMT DIV LOCAL AFFAIRS .00 .00 .00 .00 .00 .00

20-471-11 LOAN PAYMENT-USDA 147,000.00 147,072.00 72.00- 147,000.00 10,223.00 136,777.00

20-471-12 LEASE/PURCHASE PAYMTS-KAMMER 42,162.00 42,125.04 36.96 42,162.00 21,062.52 21,099.48

20-471-13 TRANSFER TO WATER RESERVE ACC 26,000.00 .00 26,000.00 26,000.00 .00 26,000.00

20-471-14 LOAN PYMT BANK OF THE WEST 33,000.00 96,625.99 63,625.99- 172,000.00 40,012.55 131,987.45

20-471-15 LOAN PYMT HIGH PLAINS BANK .00 83,194.67 83,194.67- .00 .00 .00

20-471-16 TRANSFER TO CAPITAL ACCT-LINES .00 .00 .00 .00 .00 .00

20-471-17 COPIER LEASE--INTEREST .00 .00 .00 .00 .00 .00

20-471-50 LOAN ISSUANCE COSTS .00 .00 .00 .00 .00 .00

Total DEBT SERVICE: 333,162.00 369,017.70 35,855.70- 432,162.00 71,298.07 360,863.93

WATER ENTERPRISE Revenue Total: 9,208,500.00 1,552,588.60 7,655,911.40 1,771,461.00 776,217.68 995,243.32

WATER ENTERPRISE Expenditure Total: 9,180,420.00 1,247,784.05 7,932,635.95 1,771,460.40 851,332.37 920,128.03

Net Total WATER ENTERPRISE: 28,080.00 304,804.55 276,724.55- .60 75,114.69- 75,115.29

Page 33: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 17

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

SEWER ENTERPRISE

SEWER FUND RESERVE

30-30000 SEWER FUND RESERVE .00 .00 .00 .00 .00 .00

Total SEWER FUND RESERVE: .00 .00 .00 .00 .00 .00

SEWER FUND RESERVE TRANSFER

30-30001 SEWER FUND RESERVE TRANSFER .00 .00 .00 .00 .00 .00

Total SEWER FUND RESERVE TRANSFER: .00 .00 .00 .00 .00 .00

SEWER PROJECT RESERVES

30-30002 SEWER PROJECT RESERVES .00 .00 .00 .00 .00 .00

Total SEWER PROJECT RESERVES: .00 .00 .00 .00 .00 .00

SEWER PROJECT RESERVE TRANSFER

30-30003 SEWER PROJECT RESERVE TRANSF .00 .00 .00 .00 .00 .00

Total SEWER PROJECT RESERVE TRANSFER: .00 .00 .00 .00 .00 .00

CDPHE GRANT

30-33410 CDPHE GRANT .00 .00 .00 .00 .00 .00

Total CDPHE GRANT: .00 .00 .00 .00 .00 .00

DOLA GRANT

30-33420 DOLA GRANT .00 .00 .00 .00 64,390.77 64,390.77-

Total DOLA GRANT: .00 .00 .00 .00 64,390.77 64,390.77-

DOLA LOAN

30-33430 DOLA LOAN .00 .00 .00 .00 .00 .00

Total DOLA LOAN: .00 .00 .00 .00 .00 .00

WPCRF DESIGN GRANT

30-33440 WPCRF DESIGN GRANT .00 .00 .00 .00 .00 .00

Total WPCRF DESIGN GRANT: .00 .00 .00 .00 .00 .00

CWRPDA GRANT

30-33450 CWRPDA GRANT .00 .00 .00 .00 .00 .00

Total CWRPDA GRANT: .00 .00 .00 .00 .00 .00

SEWER SALES

30-34000 SEWER SALES 225,000.00 173,716.77 51,283.23 225,000.00 89,881.41 135,118.59

Total SEWER SALES: 225,000.00 173,716.77 51,283.23 225,000.00 89,881.41 135,118.59

CUSTOMER DEPOSITS

30-34001 CUSTOMER DEPOSITS 5,000.00 34,004.00 29,004.00- 2,000.00 88,450.00 86,450.00-

Page 34: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 18

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Total CUSTOMER DEPOSITS: 5,000.00 34,004.00 29,004.00- 2,000.00 88,450.00 86,450.00-

TAP FEES

30-34440 TAP FEES 288,000.00 444,000.00 156,000.00- 240,000.00 154,000.00 86,000.00

Total TAP FEES: 288,000.00 444,000.00 156,000.00- 240,000.00 154,000.00 86,000.00

MISCELLANEOUS SEWER INCOME

30-34450 MISCELLANEOUS SEWER INCOME .00 .00 .00 .00 .00 .00

Total MISCELLANEOUS SEWER INCOME: .00 .00 .00 .00 .00 .00

INTEREST EARNED

30-36100 INTEREST EARNED .00 191.52 191.52- .00 32.90 32.90-

Total INTEREST EARNED: .00 191.52 191.52- .00 32.90 32.90-

BOTW INTEREST PAYMENTS

30-37100 BOTW INTEREST PAYMENTS .00 .00 .00 .00 .00 .00

Total BOTW INTEREST PAYMENTS: .00 .00 .00 .00 .00 .00

TRANSFER FROM OTHER FUNDS

30-39100 TRANSFER FROM OTHER FUNDS .00 .00 .00 .00 .00 .00

Total TRANSFER FROM OTHER FUNDS: .00 .00 .00 .00 .00 .00

TRANSFER FROM STCI FUND

30-39140 TRANSFER FROM STCI FUND .00 .00 .00 .00 .00 .00

Total TRANSFER FROM STCI FUND: .00 .00 .00 .00 .00 .00

APPROPRIATED FUND BALANCE

30-39999 APPROPRIATED FUND BALANCE .00 .00 .00 187,106.00 .00 187,106.00

Total APPROPRIATED FUND BALANCE: .00 .00 .00 187,106.00 .00 187,106.00

PROFESSIONAL SERVICES

30-410-13 FINANCIAL AUDIT 2,400.00 2,783.88 383.88- 2,600.00 900.00 1,700.00

30-410-30 LEGAL SERVICE 6,500.00 .00 6,500.00 6,500.00 .00 6,500.00

30-410-32 PROFESSIONAL SERVICES 7,500.00 48,650.15 41,150.15- 15,000.00 4,731.28 10,268.72

30-410-33 POSTAGE 2,000.00 1,389.18 610.82 2,200.00 1,101.01 1,098.99

30-410-34 SEWER DEPOSIT REFUND 500.00 579.41 79.41- 500.00 .00 500.00

30-410-40 TRAINING 6,500.00 2,081.61 4,418.39 3,000.00 51.68 2,948.32

Total PROFESSIONAL SERVICES: 25,400.00 55,484.23 30,084.23- 29,800.00 6,783.97 23,016.03

SEWER ADMINISTRATION

30-411-11 SALARY-TOWN CLERK .00 .00 .00 .00 .00 .00

30-411-12 SALARY-ADMINISTRATOR 69,950.00 62,685.82 7,264.18 .00 29,521.39 29,521.39-

30-411-13 SALARY-PART TIME OFFICE .00 .00 .00 .00 .00 .00

30-411-14 EMPL SALARY'S-ADMINISTRATION .00 .00 .00 72,049.00 .00 72,049.00

30-411-20 EMPLOYEE BENEFITS 13,613.00 15,418.71 1,805.71- 15,500.00 3,754.19 11,745.81

30-411-22 FICA & MEDICARE 5,806.00 4,794.82 1,011.18 6,270.48 2,258.38 4,012.10

30-411-23 457 RETIREMENT 2,431.00 1,826.26 604.74 2,625.48 643.43 1,982.05

Page 35: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 19

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

30-411-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

30-411-61 CAPITAL LEASE .00 .00 .00 .00 .00 .00

Total SEWER ADMINISTRATION: 91,800.00 84,725.61 7,074.39 96,444.96 36,177.39 60,267.57

PUBLIC WORKS ADMINISTRATION

30-430-11 SALARY-PW MAINTENANCE .00 .00 .00 .00 .00 .00

30-430-12 SALARY-PW MAINTENANCE 57,087.00 44,373.54 12,713.46 63,150.00 23,142.10 40,007.90

30-430-13 EMPL SALARY-PW P/T SEASONAL 9,000.00 2,872.61 6,127.39 8,460.00 2,586.54 5,873.46

30-430-14 SALARY-PW MAINTENANCE .00 .00 .00 .00 .00 .00

30-430-20 EMPLOYEE BENEFITS 13,219.00 11,712.25 1,506.75 14,276.00 3,522.80 10,753.20

30-430-22 FICA & MEDICARE 4,600.00 3,600.27 999.73 4,968.00 1,968.26 2,999.74

30-430-23 457 RETIREMENT 1,532.00 1,306.69 225.31 1,666.00 688.04 977.96

30-430-26 WORKERS' COMPENSATION 7,150.00 2,371.69 4,778.31 7,722.00 6,242.86 1,479.14

30-430-29 LIFE INSURANCE .00 .00 .00 .00 .00 .00

30-430-30 CONTRACT LABOR/CERTIFIED OPER .00 .00 .00 .00 .00 .00

30-430-50 DEPRECIATION .00 .00 .00 .00 .00 .00

Total PUBLIC WORKS ADMINISTRATION: 92,588.00 66,237.05 26,350.95 100,242.00 38,150.60 62,091.40

WWTP

30-431-22 EQUIPMENT & REPAIRS 40,000.00 6,115.50 33,884.50 10,000.00 2,549.91 7,450.09

30-431-50 WWTP CONSTRUCTION .00 .00 .00 .00 .00 .00

30-431-51 WWTP ENGINEERING & CONTINGEN .00 .00 .00 .00 .00 .00

30-431-62 FUEL 3,200.00 5,037.15 1,837.15- 3,500.00 1,457.29 2,042.71

30-431-75 VEHICLE REPAIRS 15,000.00 7,670.24 7,329.76 12,500.00 1,950.99 10,549.01

Total WWTP: 58,200.00 18,822.89 39,377.11 26,000.00 5,958.19 20,041.81

OPERATIONS

30-432-00 LINE MAINTENANCE 4,500.00 .00 4,500.00 1,000.00 195.50 804.50

30-432-23 457 RETIREMENT .00 .00 .00 .00 .00 .00

30-432-25 UNEMPLOYMENT INSURANCE .00 .00 .00 .00 .00 .00

30-432-30 CONTRACT OPERATOR 7,500.00 4,800.00 2,700.00 7,800.00 1,200.00 6,600.00

30-432-41 UTILITIES 25,000.00 24,298.94 701.06 26,500.00 7,839.06 18,660.94

30-432-50 PERMIT FEES 1,500.00 .00 1,500.00 1,650.00 .00 1,650.00

30-432-52 INSURANCE AND BONDS 11,730.00 5,352.95 6,377.05 12,668.40 1,419.44 11,248.96

30-432-53 SEWER CLEANING 15,000.00 .00 15,000.00 15,000.00 617.88 14,382.12

30-432-54 INSTALLATION OF LINE EXPENSE 10,000.00 .00 10,000.00 .00 .00 .00

30-432-56 GENERAL MAINT OF PLANT 5,000.00 3,257.90 1,742.10 5,500.00 227.23 5,272.77

30-432-60 TREATMENT/PLANT 12,000.00 16,591.82 4,591.82- 12,000.00 2,381.35 9,618.65

30-432-61 OFFICE SUPPLIES 6,000.00 2,065.62 3,934.38 3,500.00 836.19 2,663.81

30-432-74 CAPITAL LEASE .00 .00 .00 .00 .00 .00

30-432-75 CAPITAL OUTLAY - LINES 100,000.00 .00 100,000.00 165,000.00 .00 165,000.00

30-432-80 NSF CHECKS .00 .00 .00 .00 .00 .00

30-432-86 DEPRECIATION .00 .00 .00 .00 .00 .00

30-432-87 EQUIPMENT .00 661.72 661.72- .00 .00 .00

30-432-99 OTHER MISCELLANEOUS EXPENSE 1,000.00 .00 1,000.00 1,000.00 .00 1,000.00

Total OPERATIONS: 199,230.00 57,028.95 142,201.05 251,618.40 14,716.65 236,901.75

DEBT SERVICE

30-471-10 DOLA LOAN PAYMENT .00 .00 .00 .00 .00 .00

30-471-11 BOTW INTEREST PAYMENTS .00 .00 .00 .00 .00 .00

30-471-12 LOAN PAYMENT-SRF .00 .00 .00 .00 .00 .00

30-471-13 LOAN PMT-BANK OF THE WEST 33,500.00 72,692.47 39,192.47- 150,000.00 28,946.11 121,053.89

Page 36: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 20

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

30-471-14 LOAN PAYMENT-USDA .00 .00 .00 .00 .00 .00

30-471-50 LOAN ISSUANCE COSTS .00 .00 .00 .00 .00 .00

Total DEBT SERVICE: 33,500.00 72,692.47 39,192.47- 150,000.00 28,946.11 121,053.89

SEWER ENTERPRISE Revenue Total: 518,000.00 651,912.29 133,912.29- 654,106.00 396,755.08 257,350.92

SEWER ENTERPRISE Expenditure Total: 500,718.00 354,991.20 145,726.80 654,105.36 130,732.91 523,372.45

Net Total SEWER ENTERPRISE: 17,282.00 296,921.09 279,639.09- .64 266,022.17 266,021.53-

Page 37: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 21

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

SALES TAX CAPITAL IMPROVEMENT

SALES TAX FUND RESERVE TRANSFR

40-30001 SALES TAX FUND RESERVE TRANSF .00 .00 .00 .00 .00 .00

Total SALES TAX FUND RESERVE TRANSFR: .00 .00 .00 .00 .00 .00

SALES TAX FUND APPROPRIATIONS

40-30002 SALES TAX FUND APPROPRIATIONS .00 .00 .00 .00 .00 .00

Total SALES TAX FUND APPROPRIATIONS: .00 .00 .00 .00 .00 .00

SALES TAX FUND TRANSFER

40-30003 SALES TAX FUND TRANSFER .00 .00 .00 .00 .00 .00

Total SALES TAX FUND TRANSFER: .00 .00 .00 .00 .00 .00

SALES TAX FUND APPROPRIATIONS

40-30099 SALES TAX FUND APPROPRIATIONS 100,000.00 .00 100,000.00 .00 .00 .00

Total SALES TAX FUND APPROPRIATIONS: 100,000.00 .00 100,000.00 .00 .00 .00

1% TOWN SALES TAX

40-31300 1% TOWN SALES TAX 125,000.00 157,527.71 32,527.71- 130,000.00 45,074.99 84,925.01

Total 1% TOWN SALES TAX: 125,000.00 157,527.71 32,527.71- 130,000.00 45,074.99 84,925.01

GRANT REVENUE

40-33430 GRANT REVENUE .00 .00 .00 .00 .00 .00

Total GRANT REVENUE: .00 .00 .00 .00 .00 .00

DONATIONS

40-33510 DONATIONS .00 .00 .00 .00 .00 .00

Total DONATIONS: .00 .00 .00 .00 .00 .00

INTEREST EARNED

40-36100 INTEREST EARNED .00 21.25 21.25- .00 5.61 5.61-

Total INTEREST EARNED: .00 21.25 21.25- .00 5.61 5.61-

FARM RENT

40-36310 FARM RENT .00 .00 .00 .00 .00 .00

Total FARM RENT: .00 .00 .00 .00 .00 .00

FARM HOUSE RENT

40-36320 FARM HOUSE RENT .00 .00 .00 .00 .00 .00

Total FARM HOUSE RENT: .00 .00 .00 .00 .00 .00

MISCELLANEOUS INCOME - ST

40-39000 MISCELLANEOUS INCOME - ST .00 .00 .00 .00 .00 .00

Page 38: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 22

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Total MISCELLANEOUS INCOME - ST: .00 .00 .00 .00 .00 .00

INSTALLMENT NOTE PROCEEDS

40-39001 INSTALLMENT NOTE PROCEEDS .00 .00 .00 .00 .00 .00

Total INSTALLMENT NOTE PROCEEDS: .00 .00 .00 .00 .00 .00

SALE OF FIXED ASSETS

40-39210 SALE OF FIXED ASSETS .00 .00 .00 .00 .00 .00

Total SALE OF FIXED ASSETS: .00 .00 .00 .00 .00 .00

Department: 419

40-419-61 LEASES .00 .00 .00 .00 .00 .00

Total Department: 419: .00 .00 .00 .00 .00 .00

CAPITAL PROJECTS

40-430-00 CAPITAL PROJECTS 200,000.00 144,533.19 55,466.81 130,000.00 46,162.00 83,838.00

40-430-20 CAPITAL OUTLAY--WATER .00 .00 .00 .00 .00 .00

40-430-30 CAPITAL PROJECTS--SEWER .00 .00 .00 .00 .00 .00

40-430-43 ROAD CONSTRUCTION 25,000.00 .00 25,000.00 .00 .00 .00

40-430-52 REPAIRS and MAINTENANCE .00 .00 .00 .00 .00 .00

40-430-75 INSURANCE .00 .00 .00 .00 .00 .00

40-430-85 CAPITAL OUTLAY .00 .00 .00 .00 .00 .00

40-430-95 CAPITAL OUTLAY .00 .00 .00 .00 .00 .00

40-430-96 LEASE PAYMENT .00 .00 .00 .00 .00 .00

Total CAPITAL PROJECTS: 225,000.00 144,533.19 80,466.81 130,000.00 46,162.00 83,838.00

TRANSFERS

40-499-00 TRANSFER TO OTHER FUNDS .00 .00 .00 .00 .00 .00

Total TRANSFERS: .00 .00 .00 .00 .00 .00

SALES TAX CAPITAL IMPROVEMENT Revenue Total:

225,000.00 157,548.96 67,451.04 130,000.00 45,080.60 84,919.40

SALES TAX CAPITAL IMPROVEMENT Expenditure Total:

225,000.00 144,533.19 80,466.81 130,000.00 46,162.00 83,838.00

Net Total SALES TAX CAPITAL IMPROVEMENT: .00 13,015.77 13,015.77- .00 1,081.40- 1,081.40

Page 39: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 23

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

CONSERVATION TRUST

CONSERVATION TRUST FUND RESERV

50-30000 CONSERVATION TRUST FUND RESER .00 .00 .00 .00 .00 .00

Total CONSERVATION TRUST FUND RESERV: .00 .00 .00 .00 .00 .00

CONSERVATION TRUST FUND TRANS

50-30001 CONSERVATION TRUST FUND TRANS .00 .00 .00 .00 .00 .00

Total CONSERVATION TRUST FUND TRANS: .00 .00 .00 .00 .00 .00

CONSVTN TRST FND RSRV TRNSFER

50-30002 CONSVTN TRST FND RSRV TRNSFER .00 .00 .00 .00 .00 .00

Total CONSVTN TRST FND RSRV TRNSFER: .00 .00 .00 .00 .00 .00

CT - ST PROCEEDS (LOTTERY)

50-33501 CT - ST PROCEEDS (LOTTERY) 9,800.00 5,177.61 4,622.39 9,800.00 2,455.36 7,344.64

Total CT - ST PROCEEDS (LOTTERY): 9,800.00 5,177.61 4,622.39 9,800.00 2,455.36 7,344.64

GOCO GRANT

50-34430 GOCO GRANT .00 .00 .00 .00 .00 .00

Total GOCO GRANT: .00 .00 .00 .00 .00 .00

INTEREST EARNED

50-36100 INTEREST EARNED .00 38.49 38.49- .00 7.67 7.67-

Total INTEREST EARNED: .00 38.49 38.49- .00 7.67 7.67-

BALLFIELD RENT

50-36310 BALLFIELD RENT .00 .00 .00 .00 .00 .00

Total BALLFIELD RENT: .00 .00 .00 .00 .00 .00

MISCELLANEOUS INCOME - CT

50-39000 MISCELLANEOUS INCOME - CT .00 .00 .00 .00 .00 .00

Total MISCELLANEOUS INCOME - CT: .00 .00 .00 .00 .00 .00

CAPITAL PROJECTS APPROPRIATION

50-39001 CAPITAL PROJECTS APPROPRIATION .00 .00 .00 .00 .00 .00

Total CAPITAL PROJECTS APPROPRIATION: .00 .00 .00 .00 .00 .00

APPROPRIATED FUND BALANCE

50-39099 APPROPRIATED FUND BALANCE .00 .00 .00 .00 .00 .00

Total APPROPRIATED FUND BALANCE: .00 .00 .00 .00 .00 .00

CAPITAL PROJECT APPROPRIATIONS

50-39901 CAPITAL PROJECT APPROPRIATIONS .00 .00 .00 .00 .00 .00

Page 40: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins Budget Worksheet Page: 24

Period: 07/20 Jul 21, 2020 10:49AM

2019 2019 2019 Variance 2020 2020 2020 Variance

Budget Actual Budget Actual

Account Number Account Title

Total CAPITAL PROJECT APPROPRIATIONS: .00 .00 .00 .00 .00 .00

ADMINISTRATION

50-411-11 GROUNDSKEEPER SALARY 8,000.00 10,730.89 2,730.89- 8,000.00 .00 8,000.00

50-411-20 EMPLOYEE BENEFITS .00 .00 .00 .00 .00 .00

50-411-22 FICA 450.00 658.90 208.90- 450.00 .00 450.00

50-411-23 457 RETIREMENT .00 .00 .00 .00 .00 .00

50-411-25 UNEMPLOYMENT .00 .00 .00 .00 .00 .00

50-411-26 WORKERS' COMPENSATION .00 .00 .00 .00 .00 .00

50-411-39 SERVICE CHARGES & FEES .00 .00 .00 .00 .00 .00

50-411-61 CAPITAL LEASE .00 .00 .00 .00 .00 .00

Total ADMINISTRATION: 8,450.00 11,389.79 2,939.79- 8,450.00 .00 8,450.00

PARK OPERATIONS

50-452-43 REPAIRS AND MAINTENANCE - CT .00 .00 .00 .00 .00 .00

50-452-60 REPAIRS AND MAINTENANCE 1,350.00 .00 1,350.00 1,350.00 .00 1,350.00

50-452-73 UTILITIES .00 .00 .00 .00 .00 .00

Total PARK OPERATIONS: 1,350.00 .00 1,350.00 1,350.00 .00 1,350.00

CAPITAL OUTLAY

50-499-00 CAPITAL OUTLAY .00 .00 .00 .00 .00 .00

Total CAPITAL OUTLAY: .00 .00 .00 .00 .00 .00

CONSERVATION TRUST Revenue Total: 9,800.00 5,216.10 4,583.90 9,800.00 2,463.03 7,336.97

CONSERVATION TRUST Expenditure Total: 9,800.00 11,389.79 1,589.79- 9,800.00 .00 9,800.00

Net Total CONSERVATION TRUST: .00 6,173.69- 6,173.69 .00 2,463.03 2,463.03-

Net Grand Totals: 1,555,407.60-45,384.17 2,068,626.04-1,887.591,600,791.77 2,070,513.63

Report Criteria:

Print Fund Titles

Page and Total by Fund

Print Revenue Titles

Total by Revenue

Print Department Titles

Total by Department

All Segments Tested for Total Breaks

Page 41: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins

304 E Central Avenue: Wiggins, CO 80654

970-483-6161: www.wigginsco.com

STAFF SUMMARY

Board of Trustee Board Meeting

July 22, 2020

DATE: July 17, 2020 AGENDA ITEM NUMBER: 5 TOPIC: Resolution 23-2020 – Recognizing the CDOT-OTS Grant Funding for DUI Enforcement STAFF MEMBER RESPONSIBLE: Craig Miller, Chief of Police

BACKGROUND: CDOT’s Office of Transportation Safety (OTS) provides funding for enforcement of Colorado’s impaired driving laws for 15 enforcement periods from July 1, 2020 until June 30, 2021. The selection and funding of participating agencies is based on, 1) the mission, goals, strategy and objectives of CDOT, 2) problem identification date relating to impaired driving related caused injury and fatal crashes, and 3) statistical analysis of local, state, and federal driving related statistics. Close to 100 agencies applied for the DUI grants, which exceeded available funding levels by nearly $500,000. The state said that funding decisions were difficult, and there were some agencies who received no funding. In making the funding decisions a number of factors were considered, such as:

● Agency compliance with previous Grant Requirements (timely claims submission, website entries by Due dates, number of Enforcement Periods worked, etc.),

● Demonstrated jurisdictional problem (# of Impaired crashes, number of fatals, number of Impaired Driving arrests, etc.),

● Agency productivity and history of traffic safety/impaired driving enforcement efforts.

SUMMARY: The Wiggins Police Department received $3000 in DUI grant funds. The funding will provide overtime for enforcement of Colorado’s impaired driving laws with increased patrols over 15 pre-determined enforcement periods. The Wiggins Police Department is required to participate in 10 of the enforcement periods.

Page 42: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

FISCAL IMPACT: Adoption of this Resolution has a neutral impact on the adopted budget. The DUI Grant will provide $3000 of overtime funding for DUI Enforcement. These funds will be recognized as additional revenue and appropriated in the 2020 Budget through a future budget amendment. APPLICABILITY TO TOWN OBJECTIVES AND GOALS TO PROVIDE SERVICES: This supports the Board’s desire to provide a safe environment in the Town of Wiggins by reducing opportunities for accidents and injuries caused by drunk drivers. OPTIONS AVAILABLE TO THE BOARD OF TRUSTEES: The Board of Trustees could adopt this Resolution as presented, request a modification, or not adopt the Resolution. MOTION FOR APPROVAL: I make a motion to adopt Resolution 23-2020 – Recognizing the DUI Grant funding For DUI Enforcement

ACTION REQUESTED: MOTION, SECOND, ROLL-CALL VOTE (Resolutions require affirmative votes from the majority of Trustees present)

Page 43: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

RESOLUTION 23-2020

RECOGNIZING THE CDOT-OTS GRANT FUNDING FOR DUI ENFORCEMENT

WHEREAS, the Town of Wiggins (“Town”) supports providing a safe environment in

the Town by reducing opportunities for accidents and injuries caused by drunk drivers; and,

WHEREAS, the Town Police Department applied for and was awarded a grant from

CDOTs Office of Transportation Safety (CDOT-OTS) FOR THE ENFORCEMENT OF

Colorado’s impaired driving laws for 15-periods from July 1, 2020 to June 30, 2021; and

WHEREAS, this is funding that was not anticipated when the 2020 Budget was adopted:

and,

WHERAS, the Town’s 2020 General Fund Budget revenue and expenditures will increase

by $3,000.

NOW THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF

THE TOWN OF WIGGINS, COLORADO:

Section 1. The Board of Trustees hereby authorizes the Town Manager or his designee

to accept the CDOT-OTS grant in the amount of $3,000.

Section 2. The Town Manager or his designee is authorized to implement the grant in

accordance with the grant award.

INTRODUCED, ADOPTED AND RESOLVED THIS 22nd DAY OF JULY 2020.

TOWN OF WIGGINS, COLORADO

___________________________________

Jeffrey Palmer, Mayor

ATTEST:

_______________________________

Bryanna Yeager, Town Clerk

Page 44: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins

304 E Central Avenue: Wiggins, CO 80654

970-483-6161: www.wigginsco.com

STAFF SUMMARY Board of Trustee Board Meeting

July 22, 2020

DATE: July 17, 2020 AGENDA ITEM NUMBER: 6 TOPIC: Resolution 24-2020 – Approving Purchase of Equipment and Software to Upgrade the SCADA System at the RO Plant STAFF MEMBERS RESPONSIBLE: Tom Acre, Interim Town Manager Stan Dooley, Public Works Supervisor

BACKGROUND: The Town of Wiggins through the Water Enterprise owns, operates and is responsible to maintain the Reverse Osmosis (RO) Plant. The RO Plant is located approximately seven miles north of Town near the South Platte River. The RO Plant has been operating since it was installed in 2011. The RO treats South Platte Alluvial Groundwater for potable use as the Town’s drinking water source. The RO Plant has been operating relatively free of any major issues for many years. Recently, it has been beginning to show its age. A Brady Valve and one of the pumps failed and needed replacement. The SCADA system has been operating on the same computer hardware and operating system in place since RO operation commenced. Several versions of the computer operating system and SCAD software have come out since that the system begun operation. No ability to back up the Scada system exists currently. The SCAD system controls the operation of the RO, providing communication between components within the RO, monitoring water tank levels both at the RO Plant and in Town, and provides alarm notification to staff of condition changes or problems. A SCADA system allows for remote operation of the system instead of having staff at the RO Plant monitoring the system 24/7. SUMMARY: Staff has determined that the RO Plant Scada system needs an update. The Town at one time had a technical service contract for the SCADA system that was discontinued. Having an updated and reliable SCADA system is critical to providing potable water for the Town. The need to upgrade the SCADA system has been previously discussed with the Board, most recently last fall during budget discussions. Staff has contacted the company and technician

Page 45: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

that originally installed the system. Logical Systems, LLC (LSI) has worked with staff to determine a recommended course of action to update the RO Plant SCADA system. They have provided a proposal that includes updating the computer hardware and software. They will also provide an evaluation of how the SCADA system is operating and recommend any additional components that may need adjustment or replacement. FISCAL IMPACT: Adoption of this Resolution has a will impact the Water Enterprise budget by approximately $11,000. There are funds within the Water Enterprise sufficient to cover this required expense. APPLICABILITY TO TOWN OBJECTIVES AND GOALS TO PROVIDE SERVICES: This supports the Board’s desire to provide a safe and reliable drinking water supply to the citizens of Wiggins. OPTIONS AVAILABLE TO THE BOARD OF TRUSTEES: The Board of Trustees could adopt this Resolution as presented, request a modification, or not adopt the Resolution. MOTION FOR APPROVAL: I make a motion to adopt Resolution 24-2020 – Approving Purchase of Equipment and Software to Upgrade the SCADA System at the RO Plant

ACTION REQUESTED: MOTION, SECOND, ROLL-CALL VOTE

(Resolutions require affirmative votes from the majority of Trustees present)

Page 46: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

RESOLUTION 25-2020

APPROVING INITIAL PURCHASE OF SOFTWARE IMPLEMENTATION OF TOWN

GIS MAPPING SYSTEM FOR WATER AND WASTEWATER ENTERPRISES AND THE

PUBLIC WORKS DEPARTMENT

WHEREAS, the Town of Wiggins (“Town”) through its Water Enterprise owns, operates

and is responsible for the maintenance of the Town’s Reverse Osmosis (RO) Plant; and,

WHEREAS, the RO Plant has been operating since it was constructed in 2011; and,

WHERAS, the SCADA System equipment and software are functioning but need to be

periodically upgraded in order for the RO Plant to reliably provide drinking water for the Town;

and

WHEREAS, the Board of Trustees has budgeted money for such maintenance expenses in

the Water Enterprise Fund.

NOW THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF

THE TOWN OF WIGGINS, COLORADO:

Section 1. The Board of Trustees hereby authorizes the Town Manager or his designee

to enter into a contract to purchase updated equipment and software at the RO Plant.

• Estimated Cost $11,000.

Section 2. The Town Manager and Town Clerk are hereby authorized to execute and

deliver all documents and monies in accordance with this resolution.

INTRODUCED, ADOPTED AND RESOLVED THIS 22nd DAY OF JULY 2020.

TOWN OF WIGGINS, COLORADO

___________________________________

Jeffrey Palmer, Mayor

ATTEST:

_______________________________

Bryanna Yeager, Town Clerk

Page 47: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 1 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

Stan Dooley Town of Wiggins 304 Central Avenue Wiggins, CO 80654 970.483.6161 voice [email protected]

Bid Prepared by LOGICAL SYSTEMS, LLC - Golden Branch Proposal No. 22423 Town of Wiggins SCADA Server Upgrades

This document is confidential information of Logical Systems, LLC and is only for use by Town of Wiggins and Logical Systems, LLC All information contained herein is to be strictly controlled and in no case can this information be shared outside of the parties listed here without prior written consent from both parties.

Page 48: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 2 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

Table of Contents Overview ....................................................................................................................................................... 2 1 Scope of Work ...................................................................................................................................... 3 2 Equipment ............................................................................................................................................ 3 3 Software Licensing ............................................................................................................................... 3 4 Project Management ............................................................................................................................ 4 5 Control System Integration Effort ......................................................................................................... 4 6 On-Site Support .................................................................................................................................... 4 7 Client Responsibilities .......................................................................................................................... 5 8 Schedule ............................................................................................................................................... 5 9 Pricing ................................................................................................................................................... 5 10 Assumptions, Exclusions and Clarifications ......................................................................................... 6 11 Terms and Conditions .......................................................................................................................... 7

Overview Logical Systems is pleased to present this Time and Material proposal for the professional services required for the SCADA Server Upgrades on the Town of Wiggins.

The Supervisory Control and Data Acquisition (SCADA) system for the Town of Wiggins was installed as part of the Wiggins Water Project in 2012. Since that time, manufacturer support has ended for the installed versions of the Microsoft Windows 7 operating system, Rockwell FactoryTalk View SE version 6.1 SCADA software, and RSLogix Service Edition version 20.01 controller programming software. LSI will replace the existing SCADA workstation with a new mini-tower CPU with a Microsoft Windows Server 2019 operating system which will be supported by Microsoft through 2029.

If accepted, this document forms the entire basis for the contract between the two parties. No other terms or agreements, unless explicitly referenced in this document, are agreed to. A written purchase order is required for confirmation of the order and must reference this proposal number.

Page 49: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 3 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

1 Scope of Work This scope of work is based on the desire expressed by the Town of Wiggins for assistance upgrading the water SCADA system. The original system was based on a Microsoft Windows 7 operating system that was updated to Windows 10 when Microsoft discontinued Windows 7 support. Since the upgrade, incompatibility between the older Rockwell SCADA software versions and the newer Windows 10 operating system have made the system unstable. In addition, the SCADA computer is now roughly 8 years old and is reaching the end of its useful life.

For this scope of work, LSI will be providing a new Dell SCADA server to the Town of Wiggins. As part of this effort LSI will be migrating the SCADA configurations and logged historical data from the existing workstation and upgrading the system to the latest available software and firmware versions. LSI will also provide an overall Project Manager for this effort to provide a single point of interface responsible to Town of Wiggins’s Project Manager.

It is recognized by the parties that the aforementioned scope of services is based on the current evaluation and corresponding request by Town of Wiggins and it is possible that variations in the scope of services specified herein may be adjusted from time to time based on newly found needs and requirements at the facility. In such an event, Logical Systems will use its best efforts to keep Town of Wiggins informed of any such variations and, in any event, shall receive Town of Wiggins’s advance approval prior to undertaking any variations that will increase the costs of services by Logical Systems to Town of Wiggins.

2 Equipment In support of the scope of this proposal LSI will be providing the following equipment/hardware:

2.1 Computer Hardware Qty Description

1 ea. Dell PowerEdge T140 Mini-Tower Server CPU 1 ea. 16 GB RAM 1 ea. 1 TB RAID Hard Disk Array, 2 disks 1 ea. 3 year Dell ProSupport On-site Support Plan

3 Software Licensing Included in this scope, LSI will provide the following commercial software licenses:

Qty Description

1 ea.

Rockwell TechConnect Support, 1 year, includes license upgrades to the latest supported versions of:

• FactoryTalk View SE 15 Display, S/N 2715011205 • FactoryTalk View SE 15 Display, S/N 2715011206 • RSLogix Micro Starter, S/N 2855013951 • RSLogix 5000 Service Edition, S/N 1842012841

1 ea. Microsoft Windows Server 2019 Standard, 16 core, operating system

Page 50: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 4 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

Qty Description 1 ea. Microsoft Office Home & Business 2019

4 Project Management LSI shall provide specific for its scope, a Project Manager for this effort to serve as the point of contact between Town of Wiggins personnel, contractors, vendors and the LSI resources working on the project. This allows for timely updates of project milestones and will ensure a seamless documented transfer of information between all parties minimizing the potential for scope changes.

5 Control System Integration Effort 5.1 Control System Integration Effort LSI will migrate the existing SCADA graphics, alarm configuration, and logged historical data from the existing workstation to the new server. In the process of migration, the FactoryTalk View SE installation will be upgraded from the existing version 6.1 to the latest available version 11.00.00. The existing system is using 13 of the 15 licensed displays, which leaves 2 screens available for the future inclusion of the Town’s wastewater system.

In addition to the Rockwell and Microsoft software identified in section 3, the latest versions of other free or open-source software installed on the SCADA workstation (web browser, Adobe PDF reader, VNC server) will be migrated to the new server. One (1) day has been budgeted for server setup and data migration at LSI’s Golden office prior to on-site commissioning.

PLC and PanelView touchscreen interface programs for the existing control panels will also be migrated and the existing programmable controllers will be upgraded to the latest available firmware supported on the L32E processors, firmware version 20.019 and RSLogix 5000 version 20.05.00.

6 On-Site Support LSI will provide two (2) days of on-site installation of the new SCADA server and support for the retrofitting of the existing equipment and the modifications to the control system configuration on a Time and Material basis. This proposal does provide a startup estimate for the sake of providing a complete project cost.

Unforeseen, on-site delays with existing site condition, network connections, production rescheduling, plant services, and personnel are not taken into account of which any of these could contribute to extending a line’s startup over the estimated period. In addition, the estimated period does not account for personnel staying over a weekend or returning on-site for production standby.

All On-site scheduling and Time & Material billing will not be administered without the explicit knowledge and approval of the Town of Wiggins Project Manager.

Page 51: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 5 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

7 Client Responsibilities 7.1 Source Documentation Town of Wiggins is to make current copies of the existing server and PLC configuration files from the existing process available to LSI.

7.2 Existing Equipment Condition It is the responsibility of Town of Wiggins to ensure that all existing equipment to be reused, is fully functional and operational to support the scope of this proposal. Any equipment found not to be in satisfactory condition will be identified to the Owner and repair or replacement options will be discussed.

8 Schedule 1. A mutually agreeable project schedule will be coordinated between LSI and the Town of Wiggins

after receipt of order. At the time of this proposal, manufacturer’s lead time for the server hardware is approximately two (2) weeks from date of order.

9 Pricing Pricing is Time and Material

Section Section Total Project Management $ 400 Dell Server, Support, Microsoft Licenses $ 3,185 Rockwell TechConnect Reinstatement $ 1,740 Controls System Integration & On-Site Support $ 5,300 Taxes (Note 1) Not Included

Estimated Total $ 10,625 NOTES:

1. Federal, state, or local taxes, fees, or permits are not included. LSI™ will be required to charge and collect sales tax unless furnished with the appropriate exemption documentation.

2. Any overtime required of LSI will be billed at 1.5 times the normal bill rate. Overtime is defined as work exceeding 8 hours in a 24-hour period, over 40 hours in 5 days and any support required on weekends. National holidays and Sunday’s will be billed at 2 times the normal rate. No overtime will be worked without prior approval by Town of Wiggins.

Remit Payments to: Logical Systems, LLC P O Box 341321 Memphis, TN 38184-1321

Page 52: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 6 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

10 Assumptions, Exclusions and Clarifications The following items are LSI’s assumptions and/or exclusions for the scope of work defined herein.

1. Overall project management for the project is provided by others. 2. Electronic copies of CAD files requiring modifications will be supplied by the client in their native

format. PDF file will not suffice for this work.

Page 53: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 7 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

11 Terms and Conditions 11.1 GOVERNANCE OF PROPOSALS 11.1.1 If there is any conflict between this proposal, if accepted and earlier orders or proposals this proposal will

govern. 11.2 PAYMENT 11.2.1 For Time and Material contracts, Customer shall make monthly payments to Logical Systems, LLC based on

actual time, materials, out of pocket expense and sales tax, if applicable. 11.2.2 For Lump Sum or Fixed Price contracts, Customer shall make to Logical Systems, LLC milestone payments

as listed in the Pricing Section of this proposal. 11.2.3 Payment is due 30 days from post date of invoice. If post date is not determinable, payment is due 30 days

from invoice date. User shall pay 1.5% per month of the unpaid balance if amounts are not paid within 65 days of the post date or 65 days of the invoice date if the post date is not determinable. LOGICAL SYSTEMS, LLC shall be entitled to compensation for the cost of collection, including but not limited to interest and/or attorney fees.

11.2.4 Federal, state, or local taxes, fees, or permits are not included. Town of Wiggins will be required to pay sales tax unless LSI™ is furnished with the appropriate exemption documentation.

11.3 DEFINITIONS 11.3.1 LSI™ or Seller – LOGICAL SYSTEMS, LLC 11.3.2 User – Town of Wiggins 11.3.3 Equipment – The hardware or software (including any manufacturing system controls integration) described

in the body of the proposal. 11.4 VALIDITY OF PROPOSAL 11.4.1 This Proposal is valid for 30 days, unless extended in writing by LOGICAL SYSTEMS, LLC

11.5 SALE AND DELIVERY 11.5.1 EXW /Origin, unless otherwise specified in the proposal. User to pay all freight and insurance charges from

Origin, and all demurrage, rigging and unloading charges at destination point per INCOTERMS 2010. 11.6 WARRANTY 11.6.1 LOGICAL SYSTEMS, LLC warrants Equipment of its own manufacture to be free from defects in materials

and workmanship for a period of twelve (12) months from shipment. THIS WARRANTY EXTENDS ONLY TO THE USER, AND IN NO EVENT SHALL LOGICAL SYSTEMS, LLC BE LIABLE FOR PROPERTY DAMAGE SUSTAINED BY A PERSON DESIGNATED BY THE LAW OF ANY JURISDICTION AS A THIRD PARTY BENEFICIARY OF THIS WARRANTY OR ANY OTHER WARRANTY HELD TO SURVIVE LOGICAL SYSTEMS, LLC’S DISCLAIMER. Replacement parts or manufacturing system controls modifications provided under the terms of this warranty are warranted for the remainder of the warranty period applicable to the Equipment, as if such parts were original components of the Equipment. With respect to equipment, materials, parts and accessories manufactured by others, LOGICAL SYSTEMS, LLC will undertake to obtain for User the full benefits of the manufacturer’s warranties, BUT IN NO EVENT SHALL USER OR ANY OTHER PERSON HAVE ANY REMEDY AGAINST LOGICAL SYSTEMS, LLC FOR BREACH OF MANUFACTURER’S WARRANTY. A defect in a part shall not condemn the whole machine or system. THE WARRANTY DESCRIBED IN THIS PARAGRAPH SHALL BE IN LIEU OF ALL OTHER WARRANTIES, EXPRESS OR IMPLIED INCLUDING, BUT NOT LIMITED TO, ANY IMPLIED WARRANTY OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE.

11.6.2 Warranty period terminates should the User modify the Equipment (including any manufacturing system controls integration) without LSI authorization.

11.7 EXCLUSIVE REMEDY 11.7.1 Upon written notification received by LOGICAL SYSTEMS, LLC within the above stated warranty period of

any failure to conform to the above warranty, upon return prepaid to LOGICAL SYSTEMS, LLC of any nonconforming original part of its own manufacture, and upon inspection by LOGICAL SYSTEMS, LLC to verify said nonconformity, LOGICAL SYSTEMS, LLC shall repair or replace said original part without charge to User. LOGICAL SYSTEMS, LLC shall ship the repaired or replaced part to User at User’s expense. Cost for removal and/or installation of repaired or replaced parts supplies under the above warranty shall be at the User’s expense. Correction of nonconformities, in the manner and for the period of time provided above,

Page 54: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 8 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

shall constitute fulfillment of all liabilities of LOGICAL SYSTEMS, LLC to User or any other person whether based upon contract, tort (including negligence), strict liability or otherwise.

11.7.2 THE REMEDIES SET FORTH HEREIN ARE EXCLUSIVE, WITHOUT REGARD TO WHETHER ANY DEFECT WAS DISCOVERABLE OR LATENT AT THE TIME OF DELIVERY OF THE EQUIPMENT TO USER. The essential purpose of this exclusive remedy shall be to provide User with repair or replacement of parts or components that prove to be defective within the period and under the conditions previously set forth. This exclusive remedy shall not have failed of its essential purpose (as that term is used in the Uniform Commercial Code) provided LOGICAL SYSTEMS, LLC remains willing to repair or replace defective parts or components within a commercially reasonable time after it obtains actual knowledge of the existence of a particular defect.

11.8 CORROSION EXCLUSION 11.8.1 The Seller specifically excludes corrosion of stainless steel or other metals normally used in the fabrication

of the Equipment from its warranty. The Seller is not liable for loss or damage to corrosion from exposure to aggressive liquids or atmospheres. Nor shall Seller be held liable for User’s failure to properly clean or care for this Equipment.

11.9 LIMITATIONS OF LIABILITY 11.9.1 IN NO EVENT SHALL LOGICAL SYSTEMS, LLC BE LIABLE FOR ANY SPECIAL, CONSEQUENTIAL,

INCIDENTAL OR INDIRECT DAMAGES NOR SHALL LOGICAL SYSTEMS, LLC BE LIABLE FOR ANY LOSS OF PROFIT, LOSS BY REASON OF PLANT SHUTDOWN, NON-OPERATION OR INCREASED EXPENSE OF OPERATION, LOSS OF PRODUCT OR MATERIALS, WITH RESPECT TO THIS PROPOSAL OR ANYTHING DONE IN CONNECTION THEREWITH (INCLUDING, WITHOUT LIMITATION, SERVICES PROVIDED PURSUANT TO THIS AGREEMENT), WHETHER BASED UPON PROPOSAL, TORT (INCLUDING NEGLIGENCE), STRICT LIABILITY OR OTHERWISE. LOGICAL SYSTEMS, LLC’s liability to USER hereunder, if any, shall in no event exceed the total amount paid to LOGICAL SYSTEMS, LLC hereunder by USER.

11.9.2 Any indemnification obligation or other liability of Logical Systems, LLC is strictly limited to direct damages to the extent due to the negligent acts or omissions of Logical Systems and is further limited to the amount of the purchase order, including accepted change orders, for the work which gives rise to the damages.

11.10 INSTALLATION 11.10.1 Unless otherwise specifically agreed, User assumes full responsibility for the installation and start-up of the

Equipment and for any loss or damage of whatever nature to persons or property. 11.11 ACCELERATION 11.11.1 If the terms of payment for the Equipment allow for installment payments, User agrees that LOGICAL

SYSTEMS, LLC, at its discretion, may accelerate and make due and payable all remaining installments if (a) User shall fail to make one or more installments when due, or (b) any of the events constituting cause for automatic cancellation under the CANCELLATION paragraph below shall have occurred before or after delivery of the Equipment.

11.12 FORCE MAJEURE 11.12.1 No liability shall result from delays in shipment caused by circumstances beyond the control of Seller,

including but not limited to, Acts of God, fire, flood, war, riots, accidents, strikes, plant shutdown, rules and regulations of local, state and Federal governmental agencies or any causes beyond the reasonable control of Seller.

11.13 ACCEPTANCE 11.13.1 This Proposal shall be a binding contract on receipt of first payment of the first invoice and acceptance of

payment by an officer or authorized employee of LOGICAL SYSTEMS, LLC 11.14 CANCELLATION 11.14.1 LOGICAL SYSTEMS, LLC may cancel this Proposal before shipment if User refuses to authorize shipment

within thirty (30) days after notice that the Equipment is ready, or fails to make any payment or execute any documents required prior to shipment. (b) This Proposal may, at the sole discretion of Logical Systems, be canceled if User has become insolvent or bankrupt or admits in writing its inability to pay its debts as they mature, or if proceedings are commenced by or against User in any jurisdiction under a provision or chapter of any bankruptcy act, or if User suffers the appointment of a receiver or trustee or makes an assignment for the benefit of creditors. (c) User may not cancel except upon payment of twenty percent (20%) of the total price of the Equipment, plus LOGICAL SYSTEMS, LLC’s non-recoverable costs (including incidental and

Page 55: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

LOGICAL SYSTEMS, LLC - Golden Branch 400 CORPORATE CIR., SUITE R GOLDEN, CO 80401 Ph 303.215.9950 Fax 303.215.9952 www.logicalsysinc.com

Submitted to: Stan Dooley Creation Date: May 13, 2020 Submitted by: Ted Cookson Last Revision Date: May 13, 2020 Reviewed by: Tre Prater

File: 22423_Wiggins_SCADASupport_Proposal_R1.docm Page 9 of 9 Town of Wiggins SCADA Server Upgrades LSI™ / Town of Wiggins Confidential

®

LOGICAL SYSTEMS, LLC

consequential damages) attributable to this Proposal, plus a restocking charge to be determined by LOGICAL SYSTEMS, LLC

11.15 ARBITRATION 11.15.1 Any controversy of claim arising out of or relating to this Proposal should be determined by arbitration in

accordance with the rules of the American Arbitration Association. With regard to hearing locale, hearing locale shall be in Memphis, Tennessee. The arbitration shall be conducted by a single arbitrator and shall be in the English language.

11.16 MODIFICATION OR WAIVER OF PROVISION 11.16.1 This Proposal cannot be modified except by agreement in writing signed by LOGICAL SYSTEMS, LLC A

waiver or repeated waiver by LOGICAL SYSTEMS, LLC of any provision or the breach of any provision shall not constitute a further waiver of such provision or breach.

11.17 MERGER CLAUSE 11.17.1 This Proposal including all appendices, constitutes the final written expression of the terms of this Proposal

and is a complete and exclusive statement of those terms, and any and all representations, promises, warranties or statements by LOGICAL SYSTEMS, LLC’s agent that differ in any way from the terms of this written Proposal shall be given no force of effect.

11.18 OTHER CHARGES 11.18.1 A processing charge shall be payable by User to Seller for each change order or equipment drawing change

requested by User after Seller has received the approved drawings. The processing charge shall be added to the material and labor cost associated with each such change order. A processing charge shall be payable by User to Seller for “Prepay and Add” shipping charges.

11.18.2 A charge for storage shall be payable by the User if the User requests shipment deferral beyond the date of completion. Deferral of shipment will not defer invoicing or payment terms of the order.

11.18.3 Additional professional services, start-up support, and training not included within the scope of this proposal shall be provided on a T&M basis per LOGICAL SYSTEMS, LLC standard rates. Any stand-by time that is not the fault of the Seller, incurred by the Seller’s employees at the User’s site will be billed on a T&M basis.

11.18.4 Pricing data is based upon all work being performed in a forty-hour week. Any overtime required and pre-approved by USER will be billed per LOGICAL SYSTEMS, LLC’s standard T&M rate sheet, which is incorporated by reference to this agreement.

11.18.5 All costs incurred for performance bonds shall be borne by the User. 11.18.6 All costs incurred for CE or UL approval shall be borne by the user. 11.18.7 Seller will reasonably attempt to manage travel costs to the estimate provided, however any travel costs that

exceed the estimate provided will be invoiced at Seller’s cost. 11.18.8 On the event of a direct hire of a LOGICAL SYSTEMS, LLC employee, the hiring company shall pay to

Logical Systems, LLC a recruiting fee equal to four months of base billing.

END OF PROPOSAL

Page 56: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins

304 E Central Avenue: Wiggins, CO 80654

970-483-6161: www.wigginsco.com

STAFF SUMMARY Board of Trustee Board Meeting

July 22, 2020

DATE: July 18, 2020 AGENDA ITEM NUMBER: 7 TOPIC: Resolution 25-2020 – Approving Initial Purchase of Software Implementation of Town GIS Mapping System for the Water and Wastewater Enterprises, and Public Works Department STAFF MEMBERS RESPONSIBLE: Tom Acre, Interim Town Manager Stan Dooley, Public Works Supervisor

BACKGROUND: Discussion on a Geographic Information System (GIS) for the town of Wiggins how it would benefit the Water and Wastewater Enterprises and the Public Works Department has brought up previously. A GIS can be much more than a digital mapping program, it has the capability of being an asset management system. On the Public Works side of things, the Town of Wiggins currently has a mix of ways to determine the location and size of water lines, control valves, wastewater lines, manholes, etc. throughout Town. Location information is found on hand drawn maps, paper maps, PDF copies of drawings/documents, and more recently digital CAD drawings. At times, the information can only be found by talking to those who were around and/or involved when the utility was installed. Staff needs a better and more efficient way finding and sharing this information. Additionally, every department and the Town would benefit Having a GIS is an efficient way of accomplishing this. A GIS allows for the collection, organization, and display of a vast array of information. Information such as water or wastewater line size, material, and pavement condition can be tracked. age and condition can be readily obtained. Additionally, information on streets such as paved or unpaved, pavement condition and signage can be tracked. Such information is beneficial as capital improvement plans are put together and budgeted. SUMMARY: It is my understanding that staff and the Board have discussed the need for and benefit to having a GIS system previously. Trustee Strickland attended a Colorado Rural Water

Page 57: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Association meeting last year and sat in on a presentation about GIS. He introduced staff to a product called “i am GIS” that was developed for smaller entities, is user friendly and not overly costly. Historically, GIS software has been expensive, staff resource intensive and complicated to use. “I am GIS” is unique and to our knowledge staff is not aware of a platform that is equivalent or comparable to “I am GIS”. The “i am GIS” software platform has the capability to be useful for not only Public Works, but the Police Department and the entire administrative staff with its work order functionality and tracking of specialized information such as incident locations, code enforcement, and other trouble spots. Staff has had a discussion with a representative and a demo from “ i am GIS” and was impressed with its capability and ease of use. Staff sent the company information from which they put together a proposal. “i am GIS” will digitize our current paper maps/drawings and incorporate any digital files we have and develop an initial GIS focused on water and wastewater utilities. The GIS will incorporate Google’s satellite imaging allowing us to add things such as roads and signage. A copy of their proposal is attached to this summary. A link to their website is below.

https://iamgis.net/ FISCAL IMPACT: Adoption of this Resolution has a will impact the Water and Wastewater Enterprises, and Public Works budget by approximately $7,000 in 2020. Annually we will pay $2,500 for years two and three for unlimited licensing, program enhancements, updating the maps, data storage and technical assistance. There are funds within the Water and Wastewater Enterprise Funds and General Fund budgets sufficient to cover this expense. A budget amendment will be required in the future as this is not a budgeted item. APPLICABILITY TO TOWN OBJECTIVES AND GOALS TO PROVIDE SERVICES: This supports the Board’s desire to provide adequate tools such that staff can efficiently provide services to the Town. OPTIONS AVAILABLE TO THE BOARD OF TRUSTEES: The Board of Trustees could adopt this Resolution as presented, request a modification, or not adopt the Resolution. MOTION FOR APPROVAL: I make a motion to adopt Resolution 25-2020 – Approving Initial Purchase of Software Implementation of Town GIS Mapping System for the Water and Wastewater Enterprises, and Public Works Department ACTION REQUESTED: MOTION, SECOND, ROLL-CALL VOTE

(Resolutions require affirmative votes from the majority of Trustees present)

Page 58: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

RESOLUTION 25-2020

APPROVING INITIAL PURCHASE OF SOFTWARE IMPLEMENTATION OF TOWN GIS

MAPPING SYSTEM FOR THE WATER AND WASTEWATER ENTERPRISES, AND

PUBLIC WORKS DEPARTMENT

WHEREAS, the Town of Wiggins (“Town”) through its Public Works Department, and the

Water and Wastewater Enterprises is responsible for having accurate location of the Town’s various

utilities; and,

WHEREAS, the Town staff currently relies on a combination of paper maps, hand drawings,

electronic CAD drawings, and information from personal recollection (self and others) when

determining where utilities are located; and,

WHEREAS, as time passes and staff change this information can be lost; and,

WHERAS, the Geographic Information System (GIS) will benefit all departments and citizens

by allowing for the accurate collection, organization, and display of various Town assets; and,

WHEREAS, the Board of Trustees has budgeted money for such maintenance expenses in the

Water Enterprise Fund.

NOW THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF THE

TOWN OF WIGGINS, COLORADO:

Section 1. The Board of Trustees hereby authorizes the Town Manager or his designee to

enter into a contract to purchase updated equipment and software at the RO Plant.

• Estimated Cost $11,000.

Section 2. The Town Manager and Town Clerk are hereby authorized to execute and deliver

all documents and monies in accordance with this resolution.

INTRODUCED, ADOPTED AND RESOLVED THIS 22nd DAY OF JULY 2020.

TOWN OF WIGGINS, COLORADO

___________________________________

Jeffrey Palmer, Mayor

ATTEST:

_______________________________

Bryanna Yeager, Town Clerk

Page 59: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding
Page 60: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins

304 E Central Avenue: Wiggins, CO 80654

970-483-6161: www.wigginsco.com

STAFF SUMMARY Board of Trustee Board Meeting

July 22, 2020

DATE: July 18, 2020 AGENDA ITEM NUMBER: 8 TOPIC: Resolution 26-2020 – Approving the Purchase of a Replacement Trimble GPS for the Water and Wastewater Enterprises, and Public Works Department STAFF MEMBERS RESPONSIBLE: Tom Acre, Interim Town Manager Stan Dooley, Public Works Supervisor

BACKGROUND: The Town of Wiggins has owned a Trimble GPS unit for several years. For the past five years it has not been utilized due to a missing “key”. Apparently a former Public Works employee misplaced this component years ago. In the absence of the Trimble, staff has utilized the capability of the GPS on their iPhones. The iPhone GPS works for some applications, however as the Town increases its need for more accurate data, our method of collecting such data must improve. Staff research the ability to have our current GPS unit evaluated and put back into working order. To accomplish that would require an expenditure of $2,000 to $3,000 dollars. The unit is of the age, that Trimble support would only be available for another year or so. SUMMARY: The benefit of a Geographic Information System (GIS) was discussed immediately prior to this item. Concurrently to researching GIS vendors, staff was looking for a GPS replacement. The Trimble R1 was determined as the most cost-effective GPS for our needs. The Trimble R1 is recommended by “i am GIS” and was included in their quote. However, Frontier Precision provided us a promotional offer that is significantly less than what “i am GIS” quoted. Staff recommends this purchase regardless of whether the GIS is implemented this year, so that going forward accurate location data is collected. FISCAL IMPACT: Adoption of this Resolution has a will impact the Water and Wastewater Enterprises, and Public Works budget by approximately $1,985 in 2020. There are funds within the Water and Wastewater Enterprise Funds and General Fund budgets sufficient to cover this expense.

Page 61: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

APPLICABILITY TO TOWN OBJECTIVES AND GOALS TO PROVIDE SERVICES: This supports the Board’s desire to provide adequate tools such that staff can efficiently provide services to the Town. OPTIONS AVAILABLE TO THE BOARD OF TRUSTEES: The Board of Trustees could adopt this Resolution as presented, request a modification, or not adopt the Resolution. MOTION FOR APPROVAL: I make a motion to adopt Resolution 26-2020 – Approving the Purchase of a Replacement Trimble GPS for the Water and Wastewater Enterprises, and Public Works Department ACTION REQUESTED: MOTION, SECOND, ROLL-CALL VOTE

(Resolutions require affirmative votes from the majority of Trustees present)

Page 62: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

RESOLUTION 26-2020

APPROVING THE PURCHASE OF A REPLACEMENT TRIMBLE GPS FOR THE

WATER AND WASTEWATER ENTERPRISES, AND PUBLIC WORKS DEPARTMENT

WHEREAS, the Town of Wiggins (“Town”) has a GPS receiver that is currently

inoperable and within a couple years of being unsupported by the manufacturer; and,

WHEREAS, the staff has need to have accurate location information of utilities and other

Town assets; and,

WHEREAS, the Town staff research repair and updating of the current GPS receiver and

found it was not cost-effective to do so; and,

WHEREAS, the Town has budgeted for equipment replacement.

NOW THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF

THE TOWN OF WIGGINS, COLORADO:

Section 1. The Board of Trustees hereby authorizes the Town Manager or his designee

to purchase a new GPS receiver.

• Estimated Cost $1,985

Section 2. The Town Manager and Town Clerk are hereby authorized to execute and

deliver all documents and monies in accordance with this resolution.

INTRODUCED, ADOPTED AND RESOLVED THIS 22nd DAY OF JULY 2020.

TOWN OF WIGGINS, COLORADO

___________________________________

Jeffrey Palmer, Mayor

ATTEST:

_______________________________

Bryanna Yeager, Town Clerk

Page 63: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Tom Acre <[email protected]>

Re: Trimble R11 message

Tom Acre <[email protected]> Fri, Jul 17, 2020 at 12:10 PMTo: David Siddle <[email protected]>

Thank you David. Nice to talk to you this morning.

Tom AcreInterim Town Manager

Town of Wiggins304 Central AvenueWiggins, CO 80635

P) 970.483.6161F) 970.483.7364C) [email protected]

Virus-free. www.avg.com

On Fri, Jul 17, 2020 at 11:24 AM David Siddle <[email protected]> wrote:

Tom,

Thank you for your time on the phone today. Per our discussion attached is your quote for:

Trimble R1, submeter receiver/antenna

MSRP $2,495 promotion price $1,985

https://frontierprecision.com/product/trimble-r1-gnss-receiver/

Data sheet

http://trl.trimble.com/docushare/dsweb/Get/Document-741768/022516-127D_R1%20GNSS%20receiver_DS_USL_0316_LR.pdf

Submeter accuracy (typically 50cm)

IP65, operating temp -4 to 140, 0.4lb (size of a deck of cards), 10+ hours battery

Very easy to update this quote if you have any changes.

Next step:

Wiggins Mail - Re: Trimble R1 https://mail.google.com/mail/u/0?ik=9415790d15&view=pt&search=all...

1 of 3 7/18/2020, 15:19

Page 64: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Please confirm name, ship to / bill to addresses

Email approval or sign the quote and email to me

Let us know your preferred payment method: PO, Invoice, other

Please provide Tax exempt certificate, plus any docs if we are not set up as vendor.

For Credit Card payment please call Candice at 800 652-1522 or 720 214-3500

Do not hesitate to contact me if you have any questions or if we can help in any way.

David Siddle | Geospatial | MGIS Sales Representative

How You Measure Matters

FRONTIER PRECISION

5480 West 60th Avenue, Unit A | Arvada, CO 80003

MOBILE (303) 881.4463 | LOCAL (720) 214.3500 | TOLL FREE (800) 652.1522

FAX (720) 214.3503

MAPPING TECHNICAL SUPPORT | (866) 560-6200

From: Tom Acre <[email protected]>Sent: Wednesday, July 15, 2020 3:43 PMTo: David Siddle <[email protected]>Subject: Trimble R1

Hi David,

We are getting things in place to start our water project, including implementing GIS and purchasing a new GPSunit. Earlier in June you gave Stan a quote for an R1, I believe it was a promotional price for the R1, submeterreceiver/antenna. What is the current pricing?

Thank you

Wiggins Mail - Re: Trimble R1 https://mail.google.com/mail/u/0?ik=9415790d15&view=pt&search=all...

2 of 3 7/18/2020, 15:19

Page 65: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Tom

Tom Acre

Interim Town Manager

Town of Wiggins

304 Central Avenue

Wiggins, CO 80635

P) 970.483.6161

F) 970.483.7364

C) 970.441.1111

[email protected]

Virus-free. www.avg.com

Wiggins Mail - Re: Trimble R1 https://mail.google.com/mail/u/0?ik=9415790d15&view=pt&search=all...

3 of 3 7/18/2020, 15:19

Page 66: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Town of Wiggins

304 E Central Avenue: Wiggins, CO 80654

970-483-6161: www.wigginsco.com

STAFF SUMMARY

Board of Trustee Board Meeting

July 22, 2020

DATE: July 17, 2020 AGENDA ITEM NUMBER: 9 TOPIC: Resolution 27-2020 – Approving Expenditure to Refinish Flooring at the Knievel

Farmhouse STAFF MEMBERS RESPONSIBLE: Craig Miller, Chief of Police

Stan Dooley, Public Works Supervisor

BACKGROUND: The Town of Wiggins owns and maintains the Knievel farmhouse resulting from the land purchase completed in 2017. The Town provides this house to the Chief of Police as a part of his compensation package. Upon moving into the property, the Chief found that the wood floors needed repair due to water damage and from not being maintained properly by the previous owner/tenant. Photos of the condition of the floors are attached to this staff summary. SUMMARY: A request for bid was sent via Home Advisor and one company responded, Executive Floor Coverings, LLC out of Orchard. They returned with a bid to refinish and seal the floors. No other companies that refinish wood floors in Morgan County were located. The bid includes repair where carpet was tacked to the floor and the refinishing of the two bedrooms, the main living area, and the laundry room. Refinishing the floors will add value to the house if it should be sold. FISCAL IMPACT: Adoption of this Resolution has an impact on the adopted budget in the amount of $2,221. There is funding in the General Fund that will be used to fund this expenditure.

Page 67: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

APPLICABILITY TO TOWN OBJECTIVES AND GOALS TO PROVIDE SERVICES: This supports the Board’s desire to maintain value for Town property. OPTIONS AVAILABLE TO THE BOARD OF TRUSTEES: The Board of Trustees could adopt this Resolution as presented, request a modification, or not adopt the Resolution. MOTION FOR APPROVAL: I make a motion to adopt Resolution 27-2020 – Approving Expenditure to Refinish Flooring at the Knievel Farmhouse

ACTION REQUESTED: MOTION, SECOND, ROLL-CALL VOTE (Resolutions require affirmative votes from the majority of Trustees present)

Page 68: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

RESOLUTION 27-2020

APPROVING EXPENDITURE TO REFINISH FLOORING AT THE KNIEVEL

FARMHOUSE

WHEREAS, the Town of Wiggins (“Town”) purchased the Knievel Farm including the

farmhouse in 2017; and,

WHEREAS, the Town recently hired a new Chief of Police; and,

WHEREAS, the Town Board of Trustees is providing the Knievel farmhouse as the Chief

of Police residence as part of his compensation while he serving as Chief of Police for the Town;

and,

WHEREAS, the Knievel farmhouse needs some repairs and maintenance; and,

WHEREAS, the wood floors in the Knievel farmhouse require refinishing beyond staff’s

expertise.

NOW THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF

THE TOWN OF WIGGINS, COLORADO:

Section 1. The Board of Trustees hereby authorizes the Town Manager or his designee

to enter a contract to have the wood floors refinished at the Knievel farmhouse.

• Estimated Cost $2,221.

Section 2. The Town Manager and Town Clerk are hereby authorized to execute and

deliver all documents and monies in accordance with this resolution.

INTRODUCED, ADOPTED AND RESOLVED THIS 22nd DAY OF JULY 2020.

TOWN OF WIGGINS, COLORADO

___________________________________

Jeffrey Palmer, Mayor

ATTEST:

_______________________________

Bryanna Yeager, Town Clerk

Page 69: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding
Page 70: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding
Page 71: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding
Page 72: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding
Page 73: NOTE: MEETING WILL BE HELD VIA ZOOM GO TO ......2020/07/22  · 2. Lease Agreement – Kyocera TASK Alpha 7052ci Copier - Premier Copier/Leaf Capital Financing. - Discussion regarding

Recommended