HomeMy WebLinkAbout2A, PresentationJ �J e rrl b e r 12, Tol I
t
I\j �I1)r D�]v � r-ISyrI r
��1r1��f11`/lJrr�.JJ
E))rrlrj.l FJ )ldpra, rrE�r�
vvefrl r, and 1��J�xfS r��rrl�l
i�v `/iliorn
,�rjpn Hilly i� a EAron� c�rnrn��ni�/ � �r v�il� �c r���r ��ni�l�� envir��nrr�ent
rp, JJderidal ri- hb�jrh(-)r-)(h, vitt-- l business comm(inity, NjvJll rnainr;ain d ir�rr���Cr��rJr��rJ, ri�rJ�l
and our rr= di'lion !�; ---A dp.cJrablp, r iry in whicer to live, work,
pl Y.
JjJ
1
J �J e rrl b e r 12, Tol I
t
I\j �I1)r D�]v � r-ISyrI r
��1r1��f11`/lJrr�.JJ
E))rrlrj.l FJ )ldpra, rrE�r�
vvefrl r, and 1��J�xfS r��rrl�l
i�v `/iliorn
,�rjpn Hilly i� a EAron� c�rnrn��ni�/ � �r v�il� �c r���r ��ni�l�� envir��nrr�ent
rp, JJderidal ri- hb�jrh(-)r-)(h, vitt-- l business comm(inity, NjvJll rnainr;ain d ir�rr���Cr��rJr��rJ, ri�rJ�l
and our rr= di'lion !�; ---A dp.cJrablp, r iry in whicer to live, work,
pl Y.
vv IF) y 1-01 f p r
�),r-)
1
4 fvall a 'r�hzinj
rl-, r-�- , I
lel lev'j e Jr
J
�r! r r c-�r!r! r -s i - � rri
fro M
and ravarlue
and era] � J�1�rrJrr1 r! r
ra, r
C-1 ---, P, - r -l' r I V
vV .j .0 1 g I �j --.0 -j
Irr r r r r•sI r f -
1�/ �arl�r ��/ �1rr�r�l��,r�J� r
(IM V I--1 �' ���1� J r 1 �! ���
11 J
1\j1 �l NJ a- r v �� 1 l 1s �� 1 i ra 1��1 ��' ro r r.� rr)
Old pr ! 1 r3e propp-,,rty talxe� by El
SS r^�,i r I ^ 3, ^ t for
r r E,
ying-
J
C
Heew Program
33elx(d u d S)" P�rilrt
O a
propp-orly
rrj�rl et Via
1
��r� r�r� � ssrl nv
,raxablp
rr�� rl r
`loll ! p" for (l ! 1,- I fyin
o Jwr1 er A r-�r dj,r Jr
and r�jrfl, urJ1r�r
J
\1E� f fJlllr)r�,
Tf, I � J\jl V -'Fl C'
'D d 0 n1y f L J�1
the loc-E-11
NJ Ie
Plff P
lidded One,
} �1 vP-,ffdj,d- r)or f u I I r'J11
J
r r� r^ r^ y r^ e-� r z -
r �� �
r�� Jr errI-r1ed I eV), �1J �a r�JuJr�
Fr� �iboI i
�'��
red�J�rr�
rT! 1 �'r r1 r� y� r 11S�lJ 1�1J r, - l'
l ! l! r
J
rrrpd1r� :!r
JJrr>jr� �r d d IJ�'
rr!Earfull lewyj
rr] J1 0\jv rJ rrl oc a
tsil .
r��J�Jr�J rlfs r�r���
I �) \IV I e r] \IV J\J] I r eV I I j
-11 F) Pr�)Qr�:Irfj-0
Vv�)rl
Home Market Value
Market Value Exclusion
Market Value After Exclusion
$ 76,000 $150,000
(30,400) (23,740
$ 45,600 $126,260
$272,800
(12,688
$ 260,112
$350,000
(5,740
$344,260
$ 413,800
$ 413,800
Taxable Capacity Value - OLD
$ 760 $
1,500 $
2, 728 $
3, 500 $
4,138
Taxable Capacity Value - NEW
$ 456 $
1,263 $
2,601 $
3,443 $
4,138
Difference in Taxable Capacity
-40.0%
-15.8%
-4.7%
-1.6%
0.0%
J Tl J �l�l
rl.j . � I j r, j j - I
r�
Jig 1 r ��T1�T19 eJ
J r���'�l� �1J��l1'1r1�� JJJrt`l��Jrl�Tl�
J\jl �� rl `a ]�ue
r VJ!E- I1!
Arden rlill�
10
l T1 d rh
JPrjMj s1JJ�JJu
Y
JJ�1r � o-,
fr I� 1�
r
J
rat ri��Jr�
J
r`
r r�
General
Net Tax Capacity
Net Tax Capacity
Net Tax Capacity
Classification
Levy Year 1999
Levy Year 2000-2001
Levy Year 2002-2012
Residential
First $75,000 of EMV at 1%. EMV
First $76,000 of EMV at 1%. EMV
First $500,000 of EMV at 1%. Over
excess of $75,000 at 1.7%
in excess of $76,000 at 1.65%
$500,000 at 1.25%
Residential
2.5% of EMV
2.4% of EMV
1.8% of EMV
Non -Homestead
Agricultural Land:
First $115,000 of EMV on first 320
First $115,000 of EMV on first 320
First $600,000 of EMV at .55%.
acres at .35%. EMV in excess of
acres at .35%. EMV in excess of
Over $600,000 at 1%.
$115,000 on first 320 acres at .8%.
$115,000 on first 320 acres at .8%.
EMV in excess of $115,000 over 320
EMV in excess of $115,000 over 320
acres at 1.25%
acres at .80%.
Non -Homestead
1.25% of EMV
1.20% of EMV
1% of EMV
Commercial/
First $150,000 of EMV at 2.45%.
First $150,000 of EMV at 2.4%.
First $150,000 of EMV at 1.5%.
Industrial
EMV in excess of $150,000 at 3.5%
EMV in excess of $250,000 at 3.4%.
EMV in excess of $150,000 at 2%.
f r
J
�;l f111J r v�fl 1 �r y o 1 --df i r� J J rr� e!' pfc)p
� ! Jr r- \ Mg 9 J TI IT -1 T J r
Jr -�1J� I rrr�
-rr� rrIad- Jar) rr Irl r ����111 � Dry �I - l f!! r alb
h�ffj'ej Jr) Arden vverit JC 0 vv n y '1 % fr 0 i
poly 901'1 .ro pl-jy 0,412, �, J�,
T ot
id�r�rJ��l�I I Jf Jc J u
t(ci if J� 1, J
T )\IVfl, IC) rfI
J �J Jrr�rr� r
(-'�J ll.-Ol r) I ] t r I a
1 v -C.011"I P--,' "r
vvfl- r� r � FJ _I r1
I �
Taxable
Market
Value
Item
Actual
Pay 2011
Proposed
Pay 2012
%
Change
1.
Levy before reduction for state aids
$3,040,964
$3,040,964
0.0%
2.
State Aids -
$0
$0
0.0%
3.
Certifed Property Tax Le =
$3,040,964
$3,040,964
0.0%
4.
Fiscal Disparity Portion of Levy -
$300,033
$262,344
-12.6%
5.
Local Portion of Levy =
$2,740,931
$2,778,620
1.4%
6.
Local Table Value -
11,335,547
11,417,154
0.7%
7. Local Tax Rate =
8. Market Value Referenda Levy
24.180%1 24.337%
$0 $0
0.6%
0.0%
9.
Fiscal Disparity Portion of Levy SDs only -
$0
$0
0.0%
10.
Local Le =
$0
$0
0.0%
11.
Referenda Market Value -
1,170,178,000
1,074, 874,000
-8.1%
12.
Market Value Referenda Rate =1
0.00000%
0.00000%
0.0%
Taxable
Market
Value
Tax
Capacit
Taxing
District
Gross
Tax
Total
Mkt Value
Hstd
Credit
Taxing
District
share of
Credit
Taxing
District
Net
Tax
($5.18)
$
Proposed Pay 2012
($10.04)
$
Pay 2012 MV
(-1.2% from 2011)
500,000@1.0%
rem @ 1.25%
Local Tax +
Referenda Tax
76,000@.40%
- rem@.09%
MVHC x %
Estimated Tax District rate as % of total rate:
21%
150,000
1,500
$365.06
$237.40
$49.85
$315.21
272,800
2,728
$663.91
$126.88
$26.64
$637.27
350,000
3,500
$851.80
$57.40
$12.05
$839.75
500,000
5,000
$1,216.85
$0.00
$0.00
$1,216.85
750,000
8,125
$1,977.38
$0.00
$0.00
$1,977.38
Annual Increase Monthlyincr.
($2.33)
$
(0.19)
($4.06)
$
(0.34)
($5.18)
$
(0.43)
($10.04)
$
(0.84)
($13.84)
$
(1.15)
!Fvv�)-
vvh,----01-t
(--Jj,(--J the rjevv ]\j]V'
r1r���f�lffl
Taxable
Market
Value
B/4 Credit
Homestead
Exclusion
Credit
Taxable
Market
Value
Tax
Capacity
Taxing
District
Net
Tax
$
(0.10)
Item
Actual
Pay 2011
Proposed
Pay 2012
Change
1.
Levy before reduction for state aids
$3,040,964
$3,040,964
0.0%
2.
State Aids -
$0
$0
0.0% 1
3.
Certifed Property Tax Levy =
$3,040,964
$3,040,964
0.0%
4.
Fiscal Disparity Portion of Levy -
$300,033
$262,344
-12.6%
5.
Local Portion of Levy =
$2,740,931
$2,778,620
1.4%
6.
Local Taxable Value -
11,335,547
11,092,334
-2.1%
7.
Local Tax Rate =
24.180%
25.050%.1
3.6% 1
8.
Market Value Referenda Levy
$0
$0
0.0%
9.
Fiscal Disparity Portion of Levy (SDs only) -
$0
$0
0.0%
10.
Local Levy =
$0
$0
0.0%
11.
Referenda Market Value -
1,170,178,000
1,074,874,000
-8.1%
12.
Market Value Referenda Rate = 11
0.00000%1
0.00000%
0.0%
Taxable
Market
Value
B/4 Credit
Homestead
Exclusion
Credit
Taxable
Market
Value
Tax
Capacity
Taxing
District
Net
Tax
$
(0.10)
Proposed Pay 2012
$
Pay 2011 MV 76,000@40%
(-1.2% from 2011) - rem up to 413799 @ 9%
$17.54
500,000@1.0%
rem @ 1.25%
Tax Capacity x
Local Rate and Referenda
150,000
23,740
126,260
1,263
$316.38
272,800
12,688
260,112
2,601
$651.55
350,000
5,740
344,260
3,443
$862.47
500,000
-
500,000
51000
$1,252.50
750,000
-
7503000
83125
$2,035.31
Total Change
Annual Increase
Monthly incr.
($1.16)
$
(0.10)
$10.22
$
0.85
$17.54
$
1.46
$25.61
$
2.13
$44.09
$
3.67
r- J I -F, I f �� e-' -J
1
VV
Taxable Value
before
Exclusion
Before Legislative Change
Impact from Market Shifts
Annual Increase
Impact from Legislative Chg
Annual Increase
Total Change
Annual Increase
150,000
($2.33)
$1.17
($1.16)
272,800
($4.06)
$14.28
$10.22
350,000
($5.18)
$22.72
$17.54
500,000
($10.04)
$35.65
$25.61
750, 000
($13.84),
$57.93
$44.09
This same scenario will play out for each jurisdiction on your Property
Tax Statement, you are likely to see significant shifts from County,
School, and Special Taxing Districts.
I fj
Ol -,,-I I f t v I 11-01 f �) f E-.."
t, f I v I V f r I f f
(7�,-�Y levy
The affbc;i Of -..Ol C-01] rig
1
IV.
Taxable
Market
Value
B/4 Credit
Item
Actual
Pay 2011
Proposed
Pay 2012
%
Change
1.
Levy before reduction for state aids
$3,040,964
$3,132,264
3.0%
2.
State Aids -
$0
$0
0.0% 1
3.
Certifed Property Tax Levy =
$3,040,964
$3,132,264
3.0%
4.
Fiscal Disparity Portion of Levy -
$300,033
$262,344
-12.6%
5.
Local Portion of Levy =
$2,740,931
$2,869,920
4.7%
6.
Local Taxable Value -
11, 335, 547
11, 092, 334
-2.1%
7.
Local Tax Rate =
24.180%
25.8730/6
7.0%11
8.
Market Value Referenda Levy
$0
$0
0.0%
9.
Fiscal Disparity Portion of Levy (SDs only) -
$0
$0
0.0%
10.
Local Levy =
$0
$0
0.0%
11.
Referenda Market Value -
11170,178,000
1,074,874,000
-8.1%
[1 2.
Market Value Referenda Rate =
0.00000%1
0.00000%
0.0%
Taxable
Market
Value
B/4 Credit
Homestead
Exclusion
Credit
Taxable
Market
Value
Tax
Capacity
Taxing
District
Net
Tax
$9.24
$
Proposed Pay
2012
$
Pay 2012 MV
(1.2% from 2011)
76,000@ 40%
- rem up to 413799@9
$
500,000@1.0%
rem @ 1.25%
Tax Capacity x
Local Rate and Referenda
150,000
23,740
126,260
1,263
$326.78
272,800
12,688
260,112
2,601
$672.96
350,000
5,740
344,260
3,443
$890.81
500,000
-
500000
5,000
$1,293.65
750,000
-
750, 000
8,125
$2,102.18
Total Change
Annual Increase
Monthly incr.
$9.24
$
0.77
$31.63
$
2.64
$45.88
$
3.82
$66.76
$
5.56
$110.96
$
9.25
Taxable
Taxable Value
before
Exclusion
Before Legislative Change
Impact from Market Shifts
Annual Increase
Impact from Legislative Chg
Annual Increase
Impact from3% Levy Incr
Annual Increase
Total Change
Annual Increase
150,000
($2.33)
$1.17
$10.40
$9.24
272,800
($4.06)
$14.28
$21.41
$31.63
350,000
($5.18)
$22.72
$28.34
$45.88
500,000
($10.04)
$35.65
$41.15
$66.76
750,000
($13.84)
$57.93
$66.87
$110.96
$14.28 of the incrt;a�w ,-.v a direct result of the change from the MVHC
program to the MVE program.
Who collects, our tax dollars .
f J� tJrl ��...J�JJ S / 5.:.F.IJS N.:.J�J.N ✓rJ JJ \�JJJ
rI-rj r, n:jtr ) ID diNJ1d j :,:I:D 1J119d
�E?J
2012 Estimated Property Tax
Based on Median Taxable Market
Value $272,800
Misc
8% cit'yi
2096
$CI7001
i
%
C 01111 ty
499`
Cr�I`, JJ �J�r�J1 l�l�arl�r t;1 �'1 �I1�J!JII1�
;)Pupgrry siz b1J1 1rAn-J')IN�
rrSI
I 17
Proposed 2012 283023120035
Ramsey County 2012 Proposed Property Tax
Property Records and Revenue This is NOT a bill - Do Not Pay
90Westn®to BNd• Salol Paul, Mi Phone:651266.2000•Wellne--coramsey ra,-4pn• Email AskPmpertyTaxandRecordsQco.ramseymi-a
Total Tax excluding special assessments 3,429.35 31791.00
Percent of Tax Change 19.6%
7
Your local units of government have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
specisl assessments could change these amounts.
Your county commiasionere, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will rilacuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
nexi is required 'rf your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill - Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
1'
` r'e
■ r0Parry i s; v�,SllU a J cu r '>> 6 -9, 000
and raz r it iE)� 1,25)E'2-2
1, , r
■ NjarXat Value ',s-ylUEjJ(' i:;
1 r=�rsir��-deo' r ,of rr �
J
f r j t (
i, zzi
t
M rls.el V J 1! 1 a
-rhe c- r dit is trial reduced by
J% market nkat.
r t" rY
ov,: ,JJ
>'l9-,000 z 9% }'11,4100
■ -r cal e,s��Jl�Z) iD 'P��,-r 0
>'17,14100 'p'13,000
J rcl: clJ� � j`jlc1rf1 t V-r:d e l
For taxes payable
Fortune; peyeble In
In 2011
In 2012
Property Classification
Res Hsld
Res Hstd
Estimated Market Value
$269,000
$269,000
Green Aores Value
o
0
PI a1. Deferent
0
0 Your Taxable M.W Vabe for tat pays a
This Old House Exclusion
0
pmpeny
0 2012wassmitayouln0resprhgof2011. Thepedod
Disabled Vats Value Exclusion
0
0 m- discuss poeai6le changes hes wesed and changes
Homestead Market Value Exclusion New for 2012
13. ow canna longer 6e made m your pmpedy valax ion.Itis
Taxable Markel Value
$269,000
$256,000 indudedhemtor urimwmaaon on .
Total Tax excluding special assessments 3,429.35 31791.00
Percent of Tax Change 19.6%
7
Your local units of government have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
specisl assessments could change these amounts.
Your county commiasionere, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will rilacuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
nexi is required 'rf your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill - Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
1'
` r'e
■ r0Parry i s; v�,SllU a J cu r '>> 6 -9, 000
and raz r it iE)� 1,25)E'2-2
1, , r
■ NjarXat Value ',s-ylUEjJ(' i:;
1 r=�rsir��-deo' r ,of rr �
J
f r j t (
i, zzi
t
M rls.el V J 1! 1 a
-rhe c- r dit is trial reduced by
J% market nkat.
r t" rY
ov,: ,JJ
>'l9-,000 z 9% }'11,4100
■ -r cal e,s��Jl�Z) iD 'P��,-r 0
>'17,14100 'p'13,000
J rcl: clJ� � j`jlc1rf1 t V-r:d e l
Column (1)
Column (2)
Mallin Add— end Phone Numbers
2011 Tax –Anaal
2012 Tex–Pre owed
Tax antl Bud et Meedn s and Locations
Ramsey County
1,296.25
1,439.95
Rosemlle Aree High school Cafeteria
Regional Rail Autherry
1 W1.95
116.34
1240 Co Rd 92 West, Roseville, MN
Public Safety Radio System
9.63
90.37
November 28, 2611 -6:38 p.m.
County Library
99.82
11225
Ramsey Ceunly Managers Office
15 W Kellogg Mrd, Suite 250
51 Paul, MN 55102
fS4 286-2090
ARDEN HILLS
622.69
6511
COUNCIL CHAMBERS
1246 WEST HWY 90
CITYOFARDEN HIU.S
ARLIEN Hi MN
1245 HIGHWAY 96 W
DECEMBER 5, 2611 7:00 PM
ARDEN HILLS MN 55112-6400
(051) 792-71100
State General Tax
0.60
0.60
No Meeting Required
ISD 11621
SNAIL LAKE EDUCATION CENTER
LSD621
350 WEST HIGHWAY 96
358 WEST HIGHWAY 96
SHOREVR N 55926
SHONEVIEWMN 55126
13,2011 8;00 PM
DECEMBER113,2011
(661) 621-6017
a, Vater appmved levies
725.65
768.31
b. Other local levies
456.22
646-93
Metropolitan Spacial Taring Districts
72.48
8427
Council Chambers
Metmpd0an Council
390 Robed St N
399 Robert St. N
S( Paul, MN
11 Paul, MN 55101
December 14, 2011 - 6:00 PM
651 502-1446
other epi'del taxing dishids
41.85
59.88
Nu Meeting fttquirI
=e
Tax increment
0.00
aria
No rg Required
Fiscal dis ori
0.10
0.00
No Meeting Required
Total Tax excluding special assessments 3,429.35 31791.00
Percent of Tax Change 19.6%
7
Your local units of government have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
specisl assessments could change these amounts.
Your county commiasionere, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will rilacuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
nexi is required 'rf your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill - Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
1'
` r'e
■ r0Parry i s; v�,SllU a J cu r '>> 6 -9, 000
and raz r it iE)� 1,25)E'2-2
1, , r
■ NjarXat Value ',s-ylUEjJ(' i:;
1 r=�rsir��-deo' r ,of rr �
J
f r j t (
i, zzi
t
M rls.el V J 1! 1 a
-rhe c- r dit is trial reduced by
J% market nkat.
r t" rY
ov,: ,JJ
>'l9-,000 z 9% }'11,4100
■ -r cal e,s��Jl�Z) iD 'P��,-r 0
>'17,14100 'p'13,000
J rcl: clJ� � j`jlc1rf1 t V-r:d e l
Proposed 2012 283023120035
Ramsey County 2012 Proposed Property Tax
Property Records and Revenue This is NOT a bill - Do Not Pay
90West Phao BNd • Selnl Paul, MN• Phone 65.1266.2000 •Web:w-ooramsey mnuslpn• Email AskPmpertyTaxandRecordSQAo.ramseyrx,us
Property Ciasaffii ion
For taxes payable
In 2a11
Res Hsld
Estimated Market Value
$289p00
Green A-9 Value
/
0
Plat Deferment
0
This Old House Exclusion
D
Vats Value Exclusion
0
'Disabled
Hemestead Market Value Exclusion Newfor2012
R092wlleAreeHlgh3dh60{Cal9teria
Taxable Markel Value
$269,000
Fortune peymde In
In 2612
Res Held
$269,000
0
0 Your Taxable M.W VAhlc for property to Payable
0 2012wasuretaymin0resprimgof2011. Thepadod
0 M -d1 -ss p-11. changes hes passed and changes
000
13.ranno longer ba madam yaurpmpedy valuegpn.Itis
Total Tax axcludleg special assessments 3,429.35 31702.69..
Percent of Tax Change 10.8% 9
Yourlocal units of govemment have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
speciel assessmeniB could change these amounts.
Your county commissiorem, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will discuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
hee0ng is required if your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill — Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
�riragyDu properry —f -x
■
The Taxable Nj--arke[I Valu i
' JJ,JCJ =ar)J r=az r-- rp i
r r r) r, r , r r r^ r r � t
c�p =) c1 r1)
ria
Hoff)' ),tezi l
■ X11 a S; Z --j i-rl -c a- ] o r) r a I z
■ -riaz I p �'s Icairy 1: 5b,00P
■ prop e rry alis Cr) rax -aapa airy
flu r N rs '12'832
r r f• r r tta 3-J221 r r ,
,P9 » C z 1 a )' 832 ;x `3, 2 21
■ vCr r-Eipproved ) vy r�ar i
aCC'J -50/ (0,'19507% Cr' rr)-Eyrr< r
vzj1!.1e)
■ Property taX Cr) v %pr rapprCverJ
J e vi �-,a Ji—j- $269,000 z.0021228
`
It
t 'J
r
■-rCr�alrC;a�rry r�a1s iJ `9, 2'1 -r
,9571 = `!)`3,792
This is; /�r;j ��Jir�g �;Pe(�i��l
r.)JJ�i=JJrr�l�ir� � J.
Column (1)
Column (2)
Mailin Address and Phone Numbers
2611 Tax -Anaal
2012 Tex -Pre owed
Tax antl Butl et MaeUn s and La 11—
RamseyCounty
1,291.25
1,439.95.
R092wlleAreeHlgh3dh60{Cal9teria
Regional Rail Aurcnty
1w.95
116.34
1240 Co Rd 92 West, Roseville, MN
Pubic, Safety Radio System
9.63
10.37
November 28, 2611 -6:38 P.M.
County Library
99.82
112.25
Ramsey Ceunly Managers OIFlce
15 W Kellogg Bid, Suite 250
51 Paul, MN 55102
fS4 266-2090
ARDEN HILLS
622.69
659.70
COUNCIL CHAMBERS
1246 WEST HWY 90
CITYOFARDEN HIU.S
ARLIEN Hi MN
1245 HIGHWAY 96 W
DECEMBER 5, 2611 7:00 PM
ARDEN HILLS MN 55112-6400
(051) 792-71100
$tate General Tax
0.60
0.60
No Meeh. Required
ISD *621
SNAIL LAKE EDUCATION CENTER
ISD621
350 WEST HIGHWAY 96
350 WEST HIGHWAY 96
SHOREVIEW,MN 55926
SHORIEVIEWMN 55126
DECEMBER 13, 2011 8;00 PM
(651) 621-6017
a, Vater appmved levies
725.65
768.31
b. Other local 11
456.22
646-93
Metropolitan Spacial Taring DislActs
72.46
6427
Council Chambers
Metmpdhan Council
390 Robed St N
399 Robert St. N
S( Paul, MN
St Paul, MN 55101
December 14, 2011 - 6:00 PM
651 502-1446
other api'dal taxing dlAids
41.85
59.86
Na Meeting fttquirI
Tax increment
0.00
0.00
No MaaBrg Required
Fiscal dis ori
OAO
0.00
No Meeting Required
Total Tax axcludleg special assessments 3,429.35 31702.69..
Percent of Tax Change 10.8% 9
Yourlocal units of govemment have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
speciel assessmeniB could change these amounts.
Your county commissiorem, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will discuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
hee0ng is required if your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill — Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
�riragyDu properry —f -x
■
The Taxable Nj--arke[I Valu i
' JJ,JCJ =ar)J r=az r-- rp i
r r r) r, r , r r r^ r r � t
c�p =) c1 r1)
ria
Hoff)' ),tezi l
■ X11 a S; Z --j i-rl -c a- ] o r) r a I z
■ -riaz I p �'s Icairy 1: 5b,00P
■ prop e rry alis Cr) rax -aapa airy
flu r N rs '12'832
r r f• r r tta 3-J221 r r ,
,P9 » C z 1 a )' 832 ;x `3, 2 21
■ vCr r-Eipproved ) vy r�ar i
aCC'J -50/ (0,'19507% Cr' rr)-Eyrr< r
vzj1!.1e)
■ Property taX Cr) v %pr rapprCverJ
J e vi �-,a Ji—j- $269,000 z.0021228
`
It
t 'J
r
■-rCr�alrC;a�rry r�a1s iJ `9, 2'1 -r
,9571 = `!)`3,792
This is; /�r;j ��Jir�g �;Pe(�i��l
r.)JJ�i=JJrr�l�ir� � J.
Proposed 2012 283023120035
Ramsey County 2012 Proposed Property Tax
Property Records and Revenue This is NOT a bill - Do Not Pay
90West Phao BNd• Selnl Paul, MN• Phone:651266.2000•Web:w-ooramsey mnuslpn• Email: AskPmpertyTaxandRecordSQAo.ramseyrx,us
Property Ciasaffii ion
For taxes payable
In 2a11
Res Hsld
Estimated Market Value
or
$289p00
Green A-9 Value
/
o
Plat Deferment
0
This Old House
D
Vats Value Exclusion
0
'Disabled
Hemestead Market Value Exclusion Newfor2012
RosemlleAnis HlghSCh00lCafeteria
Taxable Markel Value
$269,000
Fortune payaak In
In 2612
Res Held
$269,000
0
0 Your Taxable M.W VAhlc for property to Payable
0 2012wasuretaymin9resprimgof2911. Thepadod
0 M -d1 -ss pe 11. changes hes paaeed and changes
000
13.ranno longer ba madam yaurpmpedy valuegpn.Itis
Toral Tax axcludleg special assessments 3,429.35 31702.60..
Percent of Tax Change 10.8% 9
Yourlocal units of govemment have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
speclel ass855meniS court Change these ameunta.
Your county commissiorem, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will discuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
hee0ng is required if your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill - Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
WFI 11 r a K p" S 1 P rrl y Tai rR1't ,
AS; pr ;vii! lly;rlr d, rrl T_l;{
r.clr� l� "1 �Ja
AS S)ho\J\Irl if] ;gavot � J D ,rjei-
he C°ily',-�-j r IZ r=ata iNN"',
lt7 thji ; xample rti J� J1e
rt r r �, r- �+ 41a-
Or y�,JJ0 x .2/69 .pa 19.7
mal r -.s rylr S1 "I
■ rr62'1 29,070%
,rr 61:- '16 . J 4 4' %
C lrrty �'1, 0"A %
J 1\j11 E4) ja 9, —D41`1 %
■ All jr ,-- i i- �,:Ijr d P, d r0gar
r Orrjpr -e rfle cAall t r ria
you rrlUS;r ll ;o r :like 111 tg �acr;oUrlr
zlrly r -fer n d! lrrl z -j which �,:lre
on h e rm@r1s r rra rpE;; Of,.,
J irJr� 0,1191) � %
Column (1)
Column (2)
and
Mailin Address and Phone Numbers
2611
2012 Tex -Pre owed
Tax antl Butl et MaeUn s and La 11—
RamseyCounty
1,291.25
1,431115
RosemlleAnis HlghSCh00lCafeteria
Regional Rail Aurcnty
1W1.95
116.34
1240 Co Rd 92 West, Roseville, MN
Pubic Safety Radio System
9.63
iD.37
November 28, 2611 -6:38 p.m.
County Library
99.82
112.25
Ramsey Ceunly Managers OIFlce
15 W Kellogg Bid, Suite 250
51 Paul, MN 55102
661 266-2666
ARDEN HILLS
622.69
659.70
COUNCIL CHAMBERS
1246 WEST HWY 90
CITYOFARDEN HIU.S
ARLIEN Hi MN
1245 HIGHWAY 96 W
DECEMBER 5, 2611 7:00 PM
ARDEN HILLS MN 55112-6400
(051) 792-71100
$tate General Tax
0.00
0.00
No Meeh. Required
ISD *621
SNAIL LAKE EDUCATION CENTER
ISD621
350 WEST HIGHWAY 96
350 WEST HIGHWAY 96
SHOREVIEW,MN 55926
SHORIEVIEWMN 55126
DECEMBER 13, 2011 8;00 PM
(651) 621-6017
a, Vater appmved levies
725.65
768.31
b. Other local 11
456.22
646-93
Metropolitan Special Taring DislActs
72.48
8427
Council Chambers
Metmpdhan Council
390 Robed St N
390 Robert St. N
S( Paul, MN
St Paul, MN 55101
December 14, 2011 - 6:00 PM
651 502-1446
other apenisl taxing dlAids
41.85
59.88
Na Meeting fttquirI
=a
Tax increment
0.00
6.00
No rg Required
Fiscal dis ori
OAO
6.00
No Meeting Required
Toral Tax axcludleg special assessments 3,429.35 31702.60..
Percent of Tax Change 10.8% 9
Yourlocal units of govemment have proposed the amount of property taxes that they will need for 2012. Column (1) above shaves your actual
2011 property taxes. Column (2) above shows what your 2012 property taxes will be d your local jurisdictions approve the property tax
amounts they are now considering. Any upcoming referendums, legal judgments, natural disasters, voter approved levy limit increases, or
speclel ass855meniS court Change these ameunta.
Your county commissiorem, school board, orly council, and metropolitan special taxing districts will soon be holding public meetings to discuss
their proposed 2012 budgets and proposed 2012 property taxes. The school board will discuss the 2011 budget. You are invited to attend these
meetings to express your opinion. The meeting plans and limes are listed above. Also shown are the addresses and telephone numbers
for these local units of government it you have comments or questions concerning the Proposed property tax amounts shown on this notice. No
hee0ng is required if your city has a population of less than 500 people. There is also no public hearing on the state general tax.
This is NOT a bill - Do Not Pay
For additional information about this notice, visit: www.to.ramsey.mn.uslprf
Please see the back of this notice for more information on available
appeals and programs that may reduce your property tax. 11M
WFI 11 r a K p" S 1 P rrl y Tai rR1't ,
AS; pr ;vii! lly;rlr d, rrl T_l;{
r.clr� l� "1 �Ja
AS S)ho\J\Irl if] ;gavot � J D ,rjei-
he C°ily',-�-j r IZ r=ata iNN"',
lt7 thji ; xample rti J� J1e
rt r r �, r- �+ 41a-
Or y�,JJ0 x .2/69 .pa 19.7
mal r -.s rylr S1 "I
■ rr62'1 29,070%
,rr 61:- '16 . J 4 4' %
C lrrty �'1, 0"A %
J 1\j11 E4) ja 9, —D41`1 %
■ All jr ,-- i i- �,:Ijr d P, d r0gar
r Orrjpr -e rfle cAall t r ria
you rrlUS;r ll ;o r :like 111 tg �acr;oUrlr
zlrly r -fer n d! lrrl z -j which �,:lre
on h e rm@r1s r rra rpE;; Of,.,
J irJr� 0,1191) � %
-fh p Prop oS dJ Leply f, 30
public- t)owfary C'o�-)-r 1ncarpslE;a
Pla�ari rl Irl l �a�rion- jr) 20'1 '1)
barlefft-, Orlrj varJouz—) Other
�a4 a
T r =l l
Actual Cost of City Services
Pay 2012 Property Tax Support
for $272,800 Homestead
City Service Percent Amount Monthly
Category Actual of Levy of Levy Cost
General Government
Mayor/Council, Administration,
Communications, Elections,
$1,153,596
28.3%
$190
$16
Auditor, Assessor, Legal,
Planning
Public Safety
Building Inspection/Code
Enforcement, Court,
$1,707,329
41.9%
$282
$23
Police Contract, Fire, Ambulance,
Human Services, Animal Control
Public Works
Engineering, Streets, Street
$304,556
7.5%
$50
$4
Lighting, City Buildings
Parks
$425,239
10.4%
$70
$6
Recreation
$248,676
6.1%
$41
$3
Transfers
$240,000
5.9%
$40
$3
Reserves
$0
0.0%
$0
$0
Capital Projects
$0
0.0%
$0
$0
Totals
$410797396
100.0%
$673
$56
J 1r) c'Orrip:arJrlJ the
it Of r z In rR� mSey
•!�rrry, reran Hill
I rI lsZ-) '12 Our Of '19
Th " ff -c r1 sae Tr-►Iz
.Rata', k-) the rate
�Orrib,fi d ", C)rrj :all
r�l:sJr1� 1��flJflrJ��
J N ol J tJ 1 J- J P, are the
-E1 d Op r e d P rpeliminary
Rates that vv�rp, EO
in Septe m b e r
1
Tax Rate
Rank
St. Anthony
177.956
1
Spring Lake Park
164.514
2
St. Paul
152.997
3
Mounds View
150.776
4
Maplewood
143.998
5
New Brighton
141.478
6
North St. Paul
135.945
7
Blaine
135.397
8
Rosevi Ile
132.573
9
Shoreview
131.236
10
Gem Lake
129.117
11
Arden Hills
125.832
12
Vadnais Heights
125.577
13
White Bear Township
125.128
14
White Bear Lake
118.459
15
Lauderdale
118.063
16
Little Canada
116.703
17
Falcon Heights
111.435
18
North Oaks
107.587
19
CAly T�1'1_
1
jr) coffjp�arlflJ the
f".1 Taz Rzlte', of
r
�'• urlrry, r\rrlprl Hill
fllsZ-) '15) Ou r of, '19
The "(City -rats FR -at ap
1S) the loczll purrlofl Of
the levy zrrrP,r "I@,r)
11 d,
J J\l olp, tf1J-JP, are the
-Elr1whed Prel rrjirJ-,�:Jry
Rates that vv � r E.P r
in Septe m b e r
Tax Rate
Rank
St. Anthony
67.194
1
Spring Lake Park
62.599
2
Mounds View
48.861
3
St. Paul
45.336
4
Maplewood
43.97
5
New Brighton
41.415
6
Rosevi Ile
34.022
7
Blaine
33.482
8
North St. Paul
33.276
9
Shoreview
33.259
10
Gem Lake
31.337
11
Lauderdale
31.21
12
Little Canada
28.023
13
Vadnais Heights
27.854
14
Arden Hills
25.769
15
White Bear Township
25.065
16
Falcon Heights
23.499
17
White Bear Lake
19.883
18
North Oaks
9.864
19
r Ol
2 P J /� � J d i't
` �( .moi! v y r� J �1 J _ J �J� r .moi r .� .�J s,
Falcon Heights
By �
(A�; Dr PrelimInary Levi )
New Bri ghton
White Bear
Vader is 'white Bear
Levi 7'fi-r--.inqes — Pleighboring Coitoics
Ag
r \1 l \1\1
1 \JvBldgrty,
DDyjvr1 "1, S)%
r�
D�
Ard ri 'Jill
2.1r.01, r "1
f- f� , -1 � 11
F", a - � a It 8, f�
T'a-X R to J4,029
Tz-1j\� r, I - t a 215, 7 6 9
What Do You Get for Your Arden H'Os Tac DoHor?
Check Register
i uirLicrSafety
$23.47
C y Se Ntcew
$15.86
Parka a,, & jZ e,Cre WLA1` v
$9.26
�u lrl%riW arks-
$ 7.49
CapXa.L
$0.00
12e4ervea-
$0.00
DATE January 1, 2012
� E HI CXyOfAr�,H� S 56.08
ilonevInstructorxom Bank
MONTHLY police, fire,
street maintenance,
FOR parks, programs etc.
1- 334010681: 726991462501 0101:'h
J
1eReeere epr�dtrelatively
pair ly rer iri
rel
r1 :1 beer) ��rl� rv:�rJv, y �rJrrl�Jr�� ��� rraJ Jry �J
rlrrl�lrfly J,b Jfli-o i,, h "Orne rail vep]Dprfa rl rJ�
�15��1rllr1, bLj•r ���1r1r1Jrt1rr11t�1,
rl r�aJ r!.Jr1�J rev r1 J� �1r t�rrl It l be I��
or .4.67% over 20'1 '1, rn-airily dup, tD the JrjCrP 1j-ir1 rr1
r J1s Jgvy�
J-1lfry re'ver1ue- \Jy111 irlc�r 1s '11,97`'/ 'or VV 1t ---,r,
7 32% -for Ja\j\aer, 3,28% fV
F^1 r � FM,-:1-ter
r � s• r r r- r^ � � � e•s r � ' �^ r `•� f^ �� �^ r � a• �
t) lm,:T ,' �l•rer N ;lrl-lgerr) en t, lieu Jr1 r rP 1��� fP,,f �
he Jrl�'r��l��� Irl r�ltre� or % ror� W4:4rer, % dor ���a�l�r,
a- nd ►% for eater Nlan-ag rrlerl't,
rfl revenue-, are rlur e,spcrarl10fullyf Jrld Opar�atjng and
rrl�alrlr��.rl lrl�'� Coo )t ► lrl rflw-j4p, furlrj� lrrlmer lat J!y but !'Divi, Jp1rl
projec; ( �O Over 'Urrle while b lrlJ ��rl�l r1�1r; rJ rTl� lrl�'r��l�� ro our
_a�,E)E) r�.
r p prop)�;erj at 3.0%,
pry 1� j! J rlrl�ll r a- p--arr o"r C`� ��
f propoJ rJ burjg- Pt r�r rir protection llrl� ��
-rTl propo�aj budger for polis', Pr te"ction �rjl Anirmal (— , it 1
rl�aJrj-(-'r EJ��j by l.07 .
J rTl� propos, budg, p`r_ r�r 9'1 "1 D1 ;��l��'ll r�ll�'� ll Jrl�'r
by '16.73 x,
C
r .1J E)) JamF-I ari '-.a lerner). t �) ( (_�- _j
TrpY rJp�J� dYbudget ��p
,r
r" ;, ,r�1 1 Vely f 'lr ur11,�� rf r�.�lrvj��z 7vr1ltl 11tv� iJU
'he prJpoJed budgat
j �p,Pr1�JJ,JJJ� for c',-Jp aj
improv arj.t�-;
tlrlJ
r1 �' JTlrr�l c'r
r I n f'p-9 r
r Irv✓ to ria u-;ap lir rJ�� J
,-.0, JJJ .,Jr �,��; 1 r �l ra�ervp� �to be U�arj for 11�rr1 Arlt
r p��'E)rrIE)r) r
■ -r r> j
� rrl
1-1 r1 t nor r
D u r �ElEj, we, h a vpe
r)ut
'con a -dr) l
r Jrl rlfI
al(_'y
N r
uEj�
� r -d i^ � ��
re�arv �
� r r
r0 ri �l
r
rlf
Y r � r r
rrl EO
r
In rhe -l r r�1vJ �lr ,
I j
J rr� �� r �' ari
t Y,
�_)Y -�)177X) fn�ajrjly due -(o --A
ir i i r -
g J1 J r r E) I by
'J '1,
1 0121 dJ'r �]r r -f r
(An a d d it"J or) Of )rj e rrorr) r�� e 'j ! J d g par
rioIr r] ]71; era - 1) a
C'J r1 r)JJJ < I I f fY
b�Jng C-'Orjtr ovr'terj Dl -],r rr,rjrrl 1 I- r
tj . '-.a t
;aDjtal 1rnorovernenC DrJJJrc;t; budcietad in 20'12 indude:
Galevva y S'ign
/alaritirie Pahl Improverrient
f�arfk sar,r�i', ImplarrJaritati rl
rH:@Zplr,ur Park Irrigation
Plo,ygr unJ 'trurc;iur. RpepI.lr�erneri�
rorp,�;try Implefflentatiorl Plan
Park AmemitieJ
oc ke, Johanna Fire Dept Equipment
r egciulal vy street 'Sign Reel -ca cement
C a RJ. lrn;�r taw ar, ;-14�1y "I Ll a1ngtJtJ Ave
Sivrn Pond 111 JirJt�r,�Jnc;
pringbrools S'ofthivare, JpgraiJ
rp,(--;r'lr,olc)gy :,JrJJ office, Ecopm nt
��rr,rrJ�rli�=,ti�n� ��lr.li;�rrl�nt
Water Nleler UpgraJ z
lvllo!.JnjlE; view ;-lS -rr:,ii) (�wmer;lion
Trail r JJ= JJIJ�JtJfir,
c c)writy ,�oarj =,� -rraiil
90'12 c'r@r,,sE;Pal and Sea1✓oat
�):Jnitary "eve er Pipp. L road alt IS }t
lnnovs,tiun Way/Co Rd r Panel Dredging
Water Tuwpar RepaJir :lnd Rap�-:jiri6rlg
FF
,--I ��- C_ �� � �] �] � � \[
r�-
It nterp rise Funds
39.1%§ƒ43¢857
'k
Internal Serf
Funds 7.3%,
$831,815
Capital Funds
8.5%, $963,200
General Fund 36.0%,
$4,079,186
.,venue
Funds 6.6"C", $743,881
�Debt Service Funds
2.5%, $286,698
.00
Internal Sear Funds
6.9%, $849,918
Enterprise Funds
39.7%, $4,855,161
1
General Fun(
33.3%, $4,079,
Capital Funds
13.3'x=.., x.1,630,71
Special Revenue
Funds 4.4"x',
$538,996
Debt Service Funds
2.3%, $2-86,698
Fines & Forfeits
1.1%, $45,462
2 P
1
Special
Assessments 0.0%,
Charges for
Services 10.4°%,
$425,545
Intergovernmental
Revenues 2.8%,
$115,582
Licenses and
Permits 6.3%,
$256,850
Miscellaneous
1.8%, $73,922
Taxes 77.5%,
$3,161,825
-posed
r :_i__/I f i _EIJr!Jf��J
CelebratingArden May or•& Council
Reserves Contingency, Elections 0.4,
Hills 0.6%, $25,000 1.8"•:•. `::74,511
� ----- $18,06$
Recreation 5.5%,,
$223,676
■
Park Maint 10.496,
$425,239
Street Maint 7.540,
$304,.556
Protective Insp
.6%, $270,753
Emergency Mgmt
0.4%, $15,533
Transfers
5.9%,
$240,000 Administrate€
9.0%, $367,5
Dispatch 1.2%,
$49,219
Finance & Support
Sery 4.0%, $164,749
TCAAP 1.7%, $70,000
Planning & Zoning
6.1%, $249,441
Gov't Bldgs
$209,3.
Police & An
Control 24
;,97$,95
CA, iy J-Xir(J f -I
Pzparjd rur � 2009-r201
Fund 2009 - 2012
Actual Actual Budget Amended Proposed
Activity FY 2009 FY 2010 FY 2011 FY 2011 FY 2012
/ Mayor & Council
Elections
Administration
Finance & Administrative Services
TCAAP
Planning & Zoning
Government Buildings
/Police & Animal Control
Dispatch
Fire Protection
Emergency Management
Protective Inspections
Street Maintenance
Park Maintenance
Recreation
Celebrating Arden Hills
Reserves/Contingency
Transfers
$ 76,760 $
67,839 $
69,706
$ 69,706 $
1,656
16,156
1,720
1,720
370,599
391,510
338,828
338,828
132,039
150,727
139,745
139,745
182,688
219,465
903,741
30,678
337,873
7,408
247,119
282,019
397,752
209,070
378.696
188,552
195,378
907,144
36,025
356,778
6,859
254,240
322,795
366,906
218,889
19,416
270,266
270,806
237,870
940,655
42,166
379,402
26,445
259,302
280,983
412,825
218,953
25,000
20,211
252,600
270,806
237,870
940,655
42,166
379,402
26,445
259,302
280,983
412,825
218,953
25,000
20,211
252,600
74,511
18,068
367,506
164,749
70,000
249,441
209,321
978,955
49,219
392,869
15,533
270,753
304,556
425,239
223,676
25,000
240.000
Total General Fund Expenses $ 3,777,564 $ 3,769,482 $ 3,917,217 $ 3,917,217 $ 4,079,396
-ll anrS rDf at f, ►ll c- lin jj/