|
<br />, " "'.', .'.'~l.UMll:P}lEytNi'I()N/C~tJ\1E ANALYSlSPtj>>lP:lW .,.
<br />81' ATE AID FOR POLICE OFFlCEli. PENSION ' , , , S4,9JS.ooPER DEPUTY
<br />
<br />:::,C';':"':':':"':':"':';':':';_'_":':':_"':::::"_
<br />:.,."".;.;.;.:.:.,.:.:.;.:.;.:.;.:.,,:.:.:.:.,.....
<br />.','..,'."'.,'.,.,..'.e
<br />
<br />ESTIMATE BASED ON POPULA TlON(50'Io) AND EVENTS (50'10)
<br />
<br />CITY POPULATION EVENTS $ FOR POP. $ FOR EVENTS TOTALS
<br />ARDEN HILLS 9737 3830 $323,36 $382,55 $705,91
<br />GEM LAKE 458 384 $15.21 $38.35 $53.58
<br />LITTLE CANADA ,9626,--,. 4852 $3Hl.67,-, . $484,63 ,- , $804.31
<br />NORTH OAKS 3844 1220 $127.66 $121.86 $249,51
<br />SHOREVIEW 26427 7014 $8n.63 $700.58 $1,578.20
<br />VADNAIS HEIGHT 13284 4534 $441.16 $452.87 $894.02
<br />WHITE BEAR TW 10925 2870 $362.81 $286,66 $649,48
<br />TOTALS 74301 24704 $2,467.50 $2,467.50 $4,935.00
<br />
<br />..i.',"....'.RE;YENtiiti<RQM,.sALES.9F"(JSEl)sQtJAfrcA~<'
<br />
<br />....'._....._...._..._._"................'.-..-.-.'.---..
<br />...-...-.-.....--.-.--.,.--.....-...........-....
<br />......,.,................................,.......,.....
<br />........."............,-,,, .
<br />.-......--..-.---.,-....-.....
<br />...........................
<br />-,....--......---,..-,.,.
<br />....-..-..--...--..-..-.-..
<br />..................
<br />
<br />...,...-.--,.--.,.,-,.,.
<br />.--.-.-----.---------..
<br />.....................
<br />....-,-----.,--,.,.
<br />.-...-.-.-....-.-,-,..-...
<br />
<br />ESTIMATED SALE PRICE BASED ON PREVIOUS YEARS
<br />
<br />55,200.00
<br />
<br />SEVEN CONTRACT CITIES
<br />
<br /># OF SQUADS
<br />
<br />6
<br />
<br />$31,200.00
<br />
<br />PER DEPUTY
<br />
<br />BASED ON #OF DEP'S
<br />
<br />34
<br />
<br />$917.65
<br />
<br />.
<br />
<br />ARDEN HILLS
<br />GEM LAKE
<br />LITTLE CANADA
<br />NORTH OAKS
<br />SHOREVIEW
<br />VADNAIS HGTS
<br />WHITE BEAR TWP
<br />
<br />5.4098245
<br />0.4520085
<br />5.7433113
<br />3,0834175
<br />10.2291181
<br />4.9872352
<br />4,0950849
<br />
<br />$4,964,31
<br />$414,78
<br />$5,270.33
<br />$2,829.49
<br />$9,386,72
<br />$4,576.52
<br />$3,757,84
<br />
<br />TOTAL
<br />
<br />34
<br />
<br />531,200.00
<br />
<br />
<br />WORKERS COMP
<br />PROPERTY & CASUALTY
<br />TOTAL
<br />REFUND BASED ON PATROL DEPUTIES ONLY
<br />
<br />12000
<br />12560
<br />24560
<br />
<br />ARDEN HILLS
<br />GEM LAKE
<br />LITTLE CANADA
<br />NORTH OAKS
<br />SHOREVIEW
<br />VADNAIS HEIGHTS
<br />WHITE BEAR TOWN
<br />TOTALS
<br />
<br />5,4098245
<br />0.4520085
<br />5.7433113
<br />3.0834175
<br />10.2291181
<br />4.9872352
<br />4.0950849
<br />34
<br />
<br />0,1591
<br />0,0133
<br />0,1689
<br />0.0907
<br />0.3009
<br />0.1467
<br />0,1204
<br />1
<br />
<br />REFUND
<br />$3,907.50
<br />$326,65
<br />$4,148,18
<br />$2,227,59
<br />$7,390.10
<br />$3,602.95
<br />$2,957.02
<br />$24,560.00
<br />
<br />.
<br />
<br />04/201200O
<br />
<br />PAGE 21
<br />
|