Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2009-01-28 CC Set Agenda w/Handouts
CITY ~`®CJNCIL MEETING AGEl~TDA 1 3 .~ ~~~°~~ Wednesday, January 28, 2009 ,~~g~~~~z~~;~ 7:00 p.m. OPEN pORUM 7:00 p.m.: An opportunity for members of the public to address the City Council on items not on the current agenda. hems requiring Council action may be deferred to staff or Boards and Commissions for research and future Council Agendas if appropriate. You will be limited to two {2) minutes and we ask that you conduct yourself in a professional, courteous manner, and refrain from the use ofprofanity. Failure to abide by this policy may result in the loss of your privilege to speak. Persons wishing to speak will be required to complete a sign-up sheet a~~d give it to the Mayor or a Staff person by b:15 p.m. L CALL TO OKDER at 7:00 p.m. or shortly thereafter 1. Roll Call II. PUBLIC HEARING(S) III. APPROVAL OF AGENDA IV. APPROVAL OF MINUTES 1. January 14, 2009 City Council Meeting Minutes (Pages 1 -10 ) V. CONSENT AGENDA 1. City of Centerville January 15, 2009 through January 28, 2009 Claims (Page 2. Centennial Hire District Claiu~s .Ianetary 22, 211(19 (Pa!~c 12 - 13) VI. AWARDS/PRESENTATIONSIAPPEARANCES VIII. OLD BUSINESS 1. Adoption of Ordinance reorganizing Chapter 154, Zoning, and renumbering it to Chapter 156. (Insert) 2. Adoption of Resolution #09-XXX _ Approving Summary of Ordinance for Publication. (Pages 14 -1G) IX. NEW BUSINESS 1. Approve funds for soil borings in conjunction with downtown area drainage system, not to exceed $3,780. (Page 15) 2. Authorization of funds for appraisal work-Block 8parcels-budget not to exceed X5,000. (Page 17) 3. Approve request to Anoka County to add timer to DT ligh#ing panel-cost would be $3,340 {Page 18} X. ANNOUNCEMENTS/UPDATES I. City Administrator, Dallas Larson 2. Monthly Engineering Report (Pages 19 _ 20) XI. POSSIBLE CLOSED SESSION WITH CITY ATTORNEY TO REVIEW POTENTIAL LITIGATION (Special Assessment Appeals) XII. ADJOURNMENT _a Planning & Zoning Commission Meeting - ~ ~ ~~~~ ~~; ~ ~ ., ~::~Q , _ ~. , City Council Meeting - _ ~ ~ 1, ' , ~ CITY O~ CENTERVILLE 01/28fD9 3:11 PM Page 1 *Check Summary Register© / Y~ :.:;. .: ! ~-,~ - `L~;tcFla,~ lr~`t'"~ I<~~' JANUARY 2009 Name Check Date Gheck Amt 1p100 MAIN STREET BANK Paid Chk# 024104 ABDO, EICK & MEYER, LLP 1!28/2009 $5,000.00 CERTIFIED AUDIT THRU 1-16.09 Paid Ghk# 02A105 ASSOC. OF MN BUILDING OFFIC 1!2812009 $100.00 2009 MEMBERSHIP DUES FOR P.PAL Paid Chk# 024106 80NESTR00, ROSENE, ANDERL 1128/2009 534,754,11 GENERAL -SERV THRU 12-31-08 Paid Chk# 024107 BUSINESS FORMS & ACCOUNTI 1/28/2009 $158.99 BLUE LASER AIP CHECKS Paid Chk# 024108 FLEET SERVICES 1!2812009 $208.54 ACCOUNTING FEE Paid Chk# 024109 i=RESNWATER 50GIETY 1i28f2009 $125.00 SEMINAR - ROAD SALT SYMPOSIUM Paid Chk# 024110 H & L MESABI 1128!2009 $1,816.81 REPAIRiMAINT -PLOW BLADE Paid Chk# 024111 LINCOLN MUTUAL LIFE & CASUA 1128!2009 $164.48 FEB. 2009 LIFE INS. Paid Chk# 024112 MENARDS -FOREST LAKE 1128!2009 $42.70 STRAND -WATER -WIRE FOR PUMP Paid Chk# 024113 M-R 51GN COMPANY, ING. 1!28!2009 $354.21 STOP SIGNS Paid Chk# 024114 NORTH STAR PUMP SERVICE 1!28/2009 $319.50 REMOVE RAGS FROM IMPELLER - PU Paid Chk# D24115 QWEST 1f2812009 $416.11 651-429-3232 -SERV THRU 2-15- Paid Chk# 024116 STEPHAN, KIM 1/2812009 5140.00 REIMBURSE FROM FLEX SPENDING - Paid Chk# 024117 UNIVERSfTY OF MINNESOTA 1/28/2009 $30.00 R.Gi-IASE SEMINAR 1-12, 1-13, 1- Paid Chk# 024118 XCEL ENERGY 1/2812009 $2,755.26 7285 MAIN ST -SERV THRU 1-8-0 Paid Chk# 500335E BI-WEEKLY ACH 1/8/2009 $14,943.35 Paid Chk# 500347E B1-WEEKLYACH 1122/2009 $14,666.85 Total Checks $75,995.91 January 23, 2flfl9 Mayor Capra, Councilor's anti Administrator Larson; Because of my current deteriorating medical condition and related limitations, i have chose to retire from the City of Centerville effective January 3q, 20fl9. TlYank you. ,~ ~~ -~ ~ohn Meyer Page 1 of 2 Dallas Larson From: Steve Mcdonaid [smcdonald@aemcpas.com] Sent: Wednesday, January 28, 2009 2:57 PM To: dlarson@centervillemn.com Subject: acct prep engagement Dallas, Here is the proposed content of the letter I will have Emily send over. I have listed all the schedules we expected John to do. We estimate it will take 40 hours to complete. At that point you will have goad numbers for reporting to council. Please let me know if you have any questions. The purpose of this letter is to set forth the understanding of our engagement to provide assistance with the preparation of schedules supporting the year end balances for the City of Centerville for the year end December 31, 2008. We will prepare the following schedules: • Investments - adjustment to market value • Cash and investments -footnote disclosure support • Taxes -Schedule of tax se#tiements • Taxes -reconciliation of delinquent balances • Accounts receivable- governmental -Schedule of balances e Accounts receivable -enterprise _ schedule of balances • Accounts receivable -schedule of billing and collections • Special assessments -reconciliation of delinquent balances • Special assessments -reconciliation of deferred balances + Interfund balances -schedule of duelto other funds and transfers • Inventories -reconciliation of balances + Capital assets -Work in process schedule • Capital assets -list of additions and deletions • Escrow accounts -schedule of balances • Salaries payable -schedule of accrued balances and compensated absences • Deferred revenue -schedule of balances • Debt -schedule of future payments and reconciliation of activity You agree ta: • Devote uninterrupted time to working with us as needed • Make candid representations about your plans and expectations o Be responsible for making all management decisions and performing all management functions; o Be responsible for designating an individual (Dallas Larson} with suitable skill, knowledge, or experience to oversee our work paper preparation services • Be responsible far evaluating the adequacy and results of those services and accepting 1/2$f2009 Page 2 of 2 responsibility for them. All services will be under the direction of State McDonald. We anticipate starting this engagement on February 5, 20D9. Our fees are estimated to be $4,DDD to $S,DDD but we agree we will not exceed $5,D00. The fee estimate is based on the project taking 40 hours We sincerely appreciate this opportunity to be of service to you. If the foregoing is in accordance with your understanding, please sign the copy of this letter in the space provided and return the signed letter to us. Please Hate my near direct fine phone number below. Please update your contact lists. Steve McDonald Managing Partner ABDO, EICK & M)=YERS, LLP Certified I'ublicAccauntants & Consultants 52D1 Eden Avenue, Suite 37D Edina, Minnesota 55436 952.715.3DD2 Direct Line 952.835.9D9D Phone 952.835.3261 Fax www.aemcpas.com IMPORTANT N©TICES: This message, including attachments, is covered by the Electronic Cnmmunicatinns Privacy Act, 18 U.S.C. X510-2521, and for the sale use of the intended recipients}and may contain confidential and privileged information. Any unauthorized review, use, copying, disclosure or distribution is prohibited. if you are not the intended recipient, please contact sender by phone or reply via email and destroy all copies of the original message. Thank you. Pursuant to requirements related to practice before the Internal Revenue Service, any tax advice contained in this communication (including attachments) is not intended to be used, and cannot iae used, for purposes of (i) avoiding penaEties imposed under the United States Internal Revenue Code nr {iiJ prmm~ting, marketing nr recommending to another person any tax-related matter. This email has been scanned by the MessageLabs Email Security System. For mare information please visit http:/Iwww.messagelabs.comlemail 1/28/2Q09 Eslimaied 2009 & 2010 LGA and MVHC cuss based on Governor Pawlenty's 20'[0-11 Budgef Recommendation Source: Dop! of Revenue, January 27 fshinates based on Pay70091ery +.4id Baseline 1.GA LEVY TACONITE L+A LGA CUT MVHC CUT LGA GUT MVHC CU7 73x i'rh rtr,«ry i '. 7~~.~ rik-ai T3 ' ~t:;l ;.:, 'P4 _ :`~F G@ L.. I °iCa _ o?'~$Lf;_m :;s}:.1f v,'rv i'. ~ ~., i~ ~[ua~ts Aut - 7r<~I :f~t$ ~~-~~~c~ ~ - 1 i,0. lic4~i+:K~ , n il: 1 ~ ?dY:t=_ ~ L4rA s 1f,s:4rnl lYrm79~Nc~*n fc,. . „ ~,l _ .sal t: ' Fc ~~+.ua TOTALS 4,278,799 526,148,487 1,774,973,644 9,812,801 2,310,934,432 77,761,160 446,387,327 21,859,840 167,976,243 356,172,244 25,403,757 ADA CITY OF 1,640 621,503 359,415 tl 980,918 49,543 571,960 0 110,586 510,937 6 ADAMS CITY OF 761 215.068 202,440 p 417,508 21,087 193,981 0 47,080 168.008 0 ADRIAN CITY OF 1,226 424,393 436,826 0 851,219 43,498 388,845 0 97,D73 327,320 0 AFTON CITY OF 2,937 0 1,457,069 0 1,457,069 0 D 18,238 p 0 18,238 AITKIN CITY OF 2,113 850,152 774,525 0 1,624,677 82,058 768,094 p 183,128 667,024 0 AKELEYCITYOF 401 56,543 255,153 0 311,698 15,743 40,600 p 35,133 21,0.10 0 ALBANY CITY OF 2,193 697.971 594,836 0 1,292,807 65,246 632,675 0 145,721 552,250 0 ALBERT LEA GI7Y OF 18,125 5,432,514 4,754,550 0 10,187,064 514,518 4,917,946 0 1,148,249 4,284,265 0 ALBERTA CITY OF 125 29,289 55,610 0 84,899 4,28$ 25,001 0 9,570 19,719 fl ALBERTVILLE CITY OF 5,942 tl 2,813,263 p 2,813.263 0 0 95,477 0 p 95,477 ALDEN C€TY OF 635 147,328 176,200 0 323.528 16,340 130,988 0 36,467 110,861 0 ALDRICH CITY OF 42 6,585 5,OOfl 0 11,565 585 6,000 0 1,3D6 5,279 0 ALEXANDRIA CITY OF 11,481 1,722,502 4,516,732 0 6,239,234 315,125 1,407,377 0 703,264 1,019,238 0 ALPHA CITY OF 125 36,179 33,440 0 69,619 3,516 32,683 0 7,847 26,332 0 AtTURA CITY OF 421 41,520 92,000 p 133,520 6,744 34,776 p 15.050 26,0.70 0 ALVARADp CITY OF 369 51,649 35,1300 0 86,649 4,376 47,273 0 3,767 41,882 0 AMRDY CITY DF 539 125,934 200,850 0 326,784 16,505 169,429 0 36,834 89,160 0 ANDOVER CITY DF ANNANDALECITYOF RNOKACITYOF 30,598 2,969 18,038 0 353,895 1,305,111 10,593,520 1,046,400 5,982,990 0 0 0 16,593,520 1,402,295 7.288.101 0 70,826 368,100 0 283,669 937,011 386,652 0 0 0 158,062 821,488 0 795,833 483,623 386,852 0 0 APPLE VALLEY CITY OF 49,456 0 22,627,731 0 22,627,731 0 p 883,372 p 0 883,372 APPLETON CITY OF 2,683 1,012,543 878,257 0 1,890,800 95,499 917,044 0 213,124 799,419 0 ARCO CITY pF 92 24,933 23,000 0 47,933 2,421 22,512 p 5.403 19,530 0 ARDEN HELLS G1TY OF 9,985 0 3,003,434 0 3,003,434 0 0 51,788 0 0 51,788 ARGYLE CITY OF 659 200,050. 107,610 0 307,864 15,534 184,515 0 34,679 165,375 0 ARL[NGTONCfTYOF 2,1395 722,0.22 733,623 0 1,456,045 73,540 648,882 0 164,120 888,302 0 ASHBY CITY OF 449 110,308 172,000 p 282,308 14.259 96,049 0 31,821 78,487 0 ASKOV CITY OF 369 62,154 133,096 D 195.250 9,861 52,293 0 22,008 40,146 D ATWATER CITY OF 1,034 269,853 337,427 0 607,290 30,672 239,191 0 68,452 201,411 0 AUDUBONCITYOP 487 tOp,5fl$ 167.704 D 268,212 13,547 86,961 0 30,232 70,276 0 AURORA CITY pF 1,717 689,157 676,977 270,541 1,636,675 82,564 606,493 p 184.4$0 500.,677 0 AUSTIN GIN DF 23,671 7,766,163 3,705,000 0 11,471,163 579,374 7,186,789 0 1,292,986 6,0.73,175 0 AVOCACITYDF 122 28,613 29,000 0 57,613 2,910 25.703 0 6,494 22,119 0 AVON CITY OF 1,321 250.,880. 680,000 0 934,884 47,218 207.666 0 105,377 149,507 0 BABBITT CITY OF 1,548 387,600 939,486 642,342 1.069.426 99,470 288,130 0 221.987 165,613 p BACKUSCITYOF 323 31,463 126,656 0 158,119 7,988 23,477 0 17,823 13.640 0 BADGER CITY OF 462 99,817 83231 0 183,048 9,245 96,572 0 20,633 79,1$4 0 BAGLEY CITY OF 1,247 427.58$ 509,063 0 936,657 47,308 380,280 0 105,577 322,611 0 BAIATDN CITY DF 602 199.694 182,000 0 381,694 19,278 166,416 0 43.023 156,671 0 BARNESVILLE CITY OF 2,317 643,067 450,169 0 1,093,236 55,216 587,851 0 123,226 519,841 0 BARNUMCITYOF 588 125,954 141,667 0 287,821 13,517 112,437 0 30,165 95,784 0 BARRETTC[TYOF 329 63,174 213,796 p 276,970 13.989 48,185 0 31,219 31,955 fl BARRY CITY OF 18 2,795 8,017 D 10,812 546 2,249 0 1,219 1,576 fl BATTLE LAKE CITY OF 773 8920fl 441,508 D 530,708 28,804 62,396 0 59,$19 29,381 0 BAUDETTE CITY DF 1,059 330,329 211,817 0 542,146 27,382 302,947 0 61,'[09 269,220 0 BAXTER CITY OF 7,758 0 5,513,700 0 5,513,700 0 0 194.464 0 0 194,464 BAYPORTCITYOF 3,273 461,616 1,022,533 0 1,4$4,149 74,960 386,656 0 167,288 294,328 0 BEARDStEY CITY OF 232 74,164 36,395 fl 112,579 5,686 6$,498 0 12,689 61,495 0 BEAVER 8AY CITY OF 181 24,433 270.765 fl 295,198 14,910 9,523 0 24,433 0 5,984 BEAVER CREEK CITY OF 245 42,829 130,160 0 172,989 8,737 34,092 0 19,499 23,330 0 BECKER C€TY OF 4,173 0 4,504,691 0 4,504,691 0 0 68,184 0 D 68,164 BEJDU CITY DF 88 19,962 5,596 0 25,558 1,291 16,671 p 2,881 17,081 0 BELGRADECfTYOF 722 178,120 303,600 0 481,720 24,330 153.790 0 54,298 123,822 0 BELLE PLAINS CiTYOF 6,744 399,912 3,858,022 0 4,057,934 204,954 144,958 0 399,912 0 57,484 BELLECHESTER JT CITY OF 164 18,857 22,938 0 41,795 2,111 16,746 0 4,711 14,146 p BELDNGHAM CfTY OF 170 63,677 29,534 0 85,211 4,304 59,373 0 9,605 54,072 tl BELTRAMIG[TYOF 89 25.56$ 23,100 0 49,668 2,509 24,654 1J 5,598 20,970 0 BELVIEW CITY OF 356 100.,759 68,730 0 173,489 8,762 95,397 fl 19,555 85,204 0 BEMIDJI CITY OF 13,143 3,279,622 3,074,384 0 6,354,006 320,922 2,458,700 0 716,260 2,563,422 0 8ENA CITY OF 104 27,697 8,D11 D 35,708 1.844 25,893 0 4,025 23,672 p BENSON CITY OF 3,393 965,740 939,953 0 1.905,693 96,251 869,469 0 214,803 750,937 0 BERTHA CITY OF 469 132,621 48,700 0 181,321 9,156 123,463 0 20,438 112,183 0 RETHEL GITY OF 533 32,069 263,645 0 295,714 14,936 17,133 0 32,069 0 1,283 BIG FALLS CITY OF 267 68,581 51,000 0 119,881 6,055 82,826 0 13,513 55,356 0 BIG LAKE CITY OF 9,277 479,869 3,455,384 0 3,935,233 198,757 281,112 0 443,565 36,304 0 BIGEtOW CITY OF 226 51,536 49,500 p 101,036 5,103 46,433 0 11,386 40,146 p BIGFORK CITY OF 458 87,232 17D.741 p 257,973 13,029 74,203 0 29,076 58,154 0 61NGHAM LAKE CITY DF 154 28.911 68,500 0 97,411 4,920 23,991 0 10,980 17,931 0 BIRCHWOOOCITYDF 939 5.702 394,242 0 399,944 5,702 0 8,401 5,702 6 6,401 BIRD ISLAND CITY OF 1,121 0.20,176 327,818 0 747,994 37,779 382,397 0 84,311 335,865 D BISCRYCITYDF 110 11,934 15,218 0 27,152 1,371 10,563 0 3,060 8,874 0 81WAB1K CITY OF 87D 319,935 737,555 117,789 1.235279 62,390 257,545 0 139,236 180,699 fl BLAGKDUCK CITY OF 718 194,397 196,000 0 390,997 19,748 175,249 0 44,072 150,425 0 BLAINE JT CITY pF 56,575 0 24,384.660 0 20,384,660 0 D 829,661 p 0 829,661 BLOMKESTGITYOF 178 18,985 37,156 0 56,141 2,838 16,149 0 6.328 12,657 0 BLOOMING PRAIRIE JT CfTY 1,966 732,654 691,480 0 1,424,134 71,929 660,725 0 160,523 572,131 0 BLOOMENGTON CETY OF 85,504 0 44,577,096 p 44,577,096 4 D 1,179,821 0 0 1,179,821 BLUE EARTH CITY OF 3,440 1,671,337 1,555,967 0 3,227,304 163002 1,508,335 0 363,770 1,307,567 4 BLUFFTON CITY OF 207 31,738 38,783 0 70,521 3,562 28,176 0 7,949 23,789 0 BOCK CITY OF 104 16,291 16,683 0 34,974 1,766 19,525 D 3,942 12,30.9 0 Estimated 2009 8 2010 LGA and MVHC cuEs based on Governor Pawfenty's 2010-11 Budget Recommendation Sourca: 6ep! of Revenue, January 27 Esfrmates based on Aay2pp9 L¢ry * Aid BaseNne LGA LEW TACONITE L+A LGA Cllr MVHC CUT LGA CUT MVHC CUT ' 2~. 7F CEkTO~;f_0 HAY ~: f:0. Pa a X12, LrA r ,~.oa: --- ~ _. , ~._ a l :}e~a7-: I;ff;ti~kfi- oa -- li:; Lt' 1:~.~i~ovf ~i^:yfjrta Lk +0.18 ;fis4nt8^+7 xz. HciSfi`1_~,a~~ Etdaataa{~~.~i L` ;,n;~+ -~yf TOTALS 4,278,799 526,148,487 1,779,973,644 9,812,801 2,310,934,932 77,761,180 448,387,327 2'€,859,$46 187,976,243 358,172,240. 25,403,757 BORUP CITY OF 61 17,300 BA04 0 25,300 1,278 16,022 D 2.852 14,0.48 D BOVEY CITY OF 712 265,212 233,163 61,466 559,881 28,277 236,935 D 63,105 202,107 0 BOWLUSCITYOF 255 38,335 28,853 q 67,1$8 3,393 34,942 0 7,573 30,762 0 8OY RIVER CITY OF 36 4,248 4,666 q $,248 417 3,831 0 930 3,318 0 BOYD CETY OF 176 69,246 75,866 p 145.646 7,326 61,920 0 16,30.9 52,897 0 GRAHAM JT CITY OF 1,660 4$2,319 462.135 q 944,454 0.7,702 430.,fi17 Q 1D6,455 375,864 0 BRAINERO GITY OF 13,959 4,1$6,234 4,606.660 q 8,186,234 413,0.62 3,772,772 Q 922,723 3,263,511 D BRANDON CITY OF 441 92,975 173,100 D 266,075 13,439 79,536 0 23,991 62,984 0 BRECKENRIDGB C[7Y OF 3,555 1,267,182 693,466 D 1,980.60.8 100,037 1,187,145 fl 223,251 1,063,931 0 BRBBZY POINT CITY OF 1,664 0 1,811,000 0 1,811,000 0 0 65,1$2 q 0 65,182 BREWSTERCITYOF 476 168,646 113,894 0 288,740 14,583 154,263 q 32.546 136,300 D BRICELYN CITY OF 334 122,890 130,496 0 253,386 12,79$ 110,892 q 28,561 90.,329 D BROOK PARK CITY OF 142 2D,3D2 13,587 0 33.889 1.712 16,590 0 3,820 16,482 0 BROOKLYN CENTER CITY OF 27,307 1,483,492 12,507,919 0 13,991,411 706,655 776,827 0 1,k83,A92 D 93,569 BROOKLYN PARK CITY OF 72,724 484,239 31,632.392 0 32,116,631 484,239 0 1,106,195 484,239 D 1,106,195 BRpOKS CITY OF 146 28,911 26.274 0 49,165 2,484 26,0.27 0 5,544 23,367 p BROOKSTONCITYOF 91 7,591 12,000 0 19,591 989 6,502 0 2,208 5,383 D BRgO7EN CITY OF 646 151,604 188,596 0 340,200 17,182 134,422 0 38,346 113,258 q BROWBRVELLECITYOF 716 210,940 173,182 0 384,122 19,401 191,539 0 43,297 167,643 0 BROWNS VALLEY CITY OF 636 361,154 21D,Q00 0 571,154 28,847 332,307 0 64,378 296,776 0 BROWNSDALE C1TY OP 702 161,344 155,884 0 317,228 16,022 145.322 0 35,757 125,587 0 BROWNSV€LLECITYOF 485 64,074 1p7,5pD q 171,574 8.666 55,408 0 19,339 44,735 0 BROWNTONCITYOF 816 216,744 286,176 0 496.914 25.098 191,846 0 56,Q10 160,734 0 BRUNOCITYOF 110 1$.905 12,278 0 31,183 1,575 17,330 0 3,515 15,390 D BUCKMAN CITY OF 251 16.474 26,700 0 43,174 2,181 14,293 0 4,866 11,608 p BUFFALO CITY OF 13,950 637,601 0.,0.84,839 0 5,122,500 258,722 37$,879 0 577,390 60,211 0 BUFFALO LAKE CITY OF 738 218,323 0.52,512 0 670,835 33,882 184,441 D 75,614 142,709 0 BUNL CITY OF 979 346,139 290,OQQ 149,776 785,915 39,694 305,445 0 88,585 257,554 0 BURNSVILLEGITYOF 61.393 0 26,079,715 0 26,679,715 0 0 946.669 0 0 946,669 BURTRUMCITYOF 118 28,132 14,983 p 43,115 2,178 25,959 0 0.,860 23,272 0 BUTTERFfELB C1TY OF 517 154,354 11$,756 p 273,104 13,794 196,560 0 30,763 123,571 0 BYRONCITYOF 4,721 333,449 1,963,184 0 2,236.633 115,996 217,0.53 0 258,868 74,581 0 CALEDONIA CITY OF 2,923 908.204 518,715 0 1,427,919 72,120 836,084 0 160,350 747,254 D CALLAWAYC[TYOF 206 36,641 32,170 0 fi8,211 3,445 32,596 0 7,688 28,353 0 CALUMET CITY OF 363 126,661 131,570 34,920 292,551 14,776 111,285 0 32,875 93,086 0 CAMBRIDGE CITY OF 7,fi15 801,772 4,479,087 0 5,28D,859 266,720 535,052 0 595,239 208,533 0 CAMPBELL C€TY OF 200 55,244 34,666 p 89,244 4,567 50,737 0 10,D59 45,185 0 GANBYCITYOF 1,83Q 734,841 51$,370 0 1,253,211 63.296 671,545 0 141,257 593,584 0 GANNON FALLS CITY OF 4,166 66D,82q 2,754,556 0 3,435,376 173,511 507,309 0 387.223 293,597 Q CANTON CITY OF 318 61,866 99,054 0 186,720 9,126 72,538 0 20,370 61,296 Q CARLO5 CITY OF 396 40,883 239,fi47 D 280,330 14,159 26,524 0 31,598 9,085 Q CARLTON CITY OF 600. 226,101 240,664 0 46fi,765 23,575 202,525 0 52,$12 173,4$9 0 GARNER CITY OF 2,807 215,922 1,822,D25 0 2,037,947 102,931 112,991 0 215,922 6 13,786 GASS LAKE CITY OF 613 415,673 301,851 0 717,524 36,246 379,433 0 80,877 334,796 0 GEDAR MILLS CITY pF 46 6,032 18.006 0 24,632 1.214 4,818 0 2,709 3,323 0 GFNTER GITY CITY pF 666 46,22$ 160,600 0 206,226 10,416 35,810 0 23,245 22,581 D CENTERVILLE CITY OF 3,639 0 2,043,820 D 2,00.3,820 0 0 63,013 0 0 63,013 CEYLON CITY OF 30.7 123,736 140,446 0 270,182 13,64fi 716,099 D 36,454 99,2$2 D CHAMPLIN CITY OF 23,396 221,459 7,812,489 0 8,033,948 221,459 D 1$4,312 221,459 0 331,603 CHANDLER CITY OF 242 69,855 84,750 0 154,805 7,809 62,046 0 17,427 52,0.28 0 CHANHASSEN JT CITY OP 22,395 0 1p,13D,014 p 10,130,014 q D 157,482 0 0 157,482 CNASKACITYOF 23,775 363.565 4,529.W0 0 4,892,655 247,113 116,472 0 363,585 6 146,920 CHA7FIELD JT C1TY OF 2.531 616.156 1,022,289 0 1,840,0.0.7 92,956 725,262 Q 207,448 610,710 p CHICKAMAW BEACH CITYOF 149 0 34,650 0 34,650 0 0 1,750 0 0 3,506 CHISAGO CITY CITY OF 0.,363 120.,498 1,794,306 0 1,918,804 96,913 27,585 0 124,49$ 0 61,536 CHISHOLM GITY OF 4,645 2,301,312 1,230,873 605,329 4,737,514 239,278 2,662,034 Q 533,995 2,367,317 D GHOKIDCITYDF 425 121,054 146,911 p 267,9$5 13,534 107,526 0 30,204 90,850 0 CIRCLEPINFSGITYOF 5.250 152,960 2,144.723 0 2,297,683 116,(349 38,971 0 152,960 fl 106,026 CLARACITYCITYOF 1,328 432,268 571,196 0 1,D03,A8A 50,863 381,605 {# 113,1Q9 319,179 p CLAREMONT CITY OF 609 159,261 30.6,701 0 505,962 25,555 133,706 Q 57,030 102,231 q CLARISSA CITY OF 620 166,821 141,560 0 308,381 15,575 151,20.6 p 34,766 132,061 0 CLARKFIELD GITY OF 897 344,265 291,303 0 635,56$ 32,101 312,164 q 71,639 272,626 0 CLARKS GRAVE CITY OF fi98 181,644 60,660 0 241.644 12,174 148,$70 0 27,170 133,874 0 CLEAR LAKE GITY OF 443 37,379 376.193 0 413,572 20,888 18,491 0 37,379 0 9,237 CLEARBROOK CITY OF 546 144.944 160,200 0 305,140. 15,0.12 129,532 0 34,395 110,549 p CLEARWATER JT CITY OF 1,418 166,637 1,D75,633 0 1,242,530 62,756 103,941 0 140,053 26.844 0 CLEMENTS CITY OF 156 34,843 45,996 0 80,839 4,683 30,7$0 0 9,112 25,731 0 GLEVELANDCITYDF 708 120,252 215,542 0 335,794 16,960 403,292 0 37,$49 82,0.03 0 CLIMAX GfTY OF 221 45,488 500.60 0 95.466 4,623 40,6fi5 0 10,783 34,725 0 CLINTON CITY OF 422 14$15D 44.996 0 191.146 9,654 136,496 0 21,546 124,664 0 CLITHERALL GITY OF 117 16.170 7,000 0 23,170 1,170 15,060 0 2,632 13,558 q CLONTARFC[TYOF 154 23,120. 380.00 0 61,124 3,087 20,037 0 6,89Q 16,234 6 CLO4UET CITY OF 11,753 2,324,921 3,551,000 0 5,875,921 296,775 2,028,146 0 662,312 1,662,669 D COATFSCITYOF 180 D 32,538 p 32,536 0 0 1,643 0 D 1,934 CDBDEN GITY OF 46 3,380 1,250 0 4.630 234 3,146 0 522 2.858 0 COHA55E7CITYOF 2,567 0 1,384,925 0 1,984,925 0 0 44,890 0 0 44,83Q COKATO CITY OF 2,727 487,200 972,687 0 1,459,887 73,735 413,465 D 164,553 322,647 p COLD SPRING CITY OF 3,7$8 573,876 842,928 0 1,416,806 71,559 502,349 0 159.697 414,181 0 COLERAINE CITY OF 1,133 341,023 511,509 94,096 946,630 47,811 293,212 0 106,701 230.,322 0 COLOGNE CITY OF 1,374 129,768 724,606 0 853.768 43,121 86,647 0 96,234 33,534 0 COLUMBIAHEIGHT5CITYOF 18,124 1,425,33$ 7.762,363 0 9,127.701 461,013 964,325 0 1,028,841 396,497 0 Estimated 2fl09 & 2U1U LGA and MVHC cuts based on Governor Pawlenty's 2010-11 Budget Recommendation Source: bept aF Revenue, January 27 Estimates based on PayZ(709 LeW + kid Baseline LGA LEVY TACONITE L+A LGA CU7 MVHC CUT LGA CUT MVHC CUT r CtfY -7hS ~y - Prnlp~il:uafr ;td40 .c v. rrr~rRr l :~ i, I L Y ~ .~E ;r:..arn Cfr H ' 4'c L {.v,-: Le: 'P,rcL-r.4m ...«7 ~A43 42+5+'-u+3srrt A Y.~ -tv9L++ $Yunl,ri',^s1 LisA r'ik [NI TOTALS 4,278,799 526,148,487 1,774,973,644 9,812,801 2,310,934,932 77,761,160 448,387.327 21,859,840 167,976,243 356,172,244 25,403.757 GOLt1MBUS CITY pF 4.108 0 1,935,842 0 1,935,842 0 0 59,592 0 0 59.592 COMFREY JT CITY OF 354 99,A99 175,985 0 275,484 13,914 85,585 0 31,052 68,447 0 COMSTOCKCITYOF 109 16,075 16,OOD 0 32D75 '[,620 14,A55 0 3,615 12,460 0 CONGER CITY OF 145 22,791 52,788 p 75.579 3,817 18,974 0 8,519 14,272 0 COOK CITY OF 586 158,556 313,633 p 472,201 23,8A9 134,719 0 53,225 105,343 0 COONRAPiDSCITYOF 63,081 150,OOD 22,119,037 0 22,269,037 i50A00 0 974,743 '!50,000 0 1,202,009 CORCORAN CITY OF 5,791 0 2,589A50 D 2,589,050 0 0 47,p59 0 0 47,059 CORRELL CITY OF COSMOS CITY DF 34 533 $,933 136,271 9,026 194,478 0 0 17,959 330,749 907 15,705 8,026 719,566 0 0 2,024 37,281 6,909 98,990 D 0 COTTAGE GRpVF CITY pF 33,788 0 12,446,500 0 12,446,500 0 0 592,047 0 0 592,(147 COTTONWOOD CITY OF 1,170 311,080 393,391 0 704<471 35,581 275,499 0 79,405 231,675 D COURTLAND CITY OF 591 66,538 117,113 0 183,651 9,276 57,262 fl 20,700 45,838 0 CROMWELLCITYOF 212 26,162 114,306 p 140,468 7,095 19,067 0 15,833 10,329 0 CROOKSTONCITYOF 8,051 3,471,724 1,869,235 p 5.040,959 254,604 3,217,120 0 568,199 2,903,525 0 CROSBY CITY OF 2,306 874,117 1,2$1,$52 215,737 2,371,705 119,788 754,329 0 267,33D 606,787 D CROSSLAKE CITY OF CRYSTAL CITYpF 2,071 22,13$ 0 1,$9$,952 2,729<17fi 8,165,845 0 0 2,729,176 10,064,797 0 508,343 0 1,390,608 33,142 D 0 1,134,467 0 754,485 33,142 0 CURRIE CITY DF 204 68,926 89,$49 0 156,775 8,019 60,907 0 17,897 51,029 0 CUYUNA C€TY OF 277 12,663 111,700 0 124,363 6,281 6,382 0 12,663 0 1,355 CYRUS CITY OF 282 76,418 39,453 0 117,872 5,953 72,466 0 13,286 65,133 p DAKOTA CITY OF 32R 3A,562 111,904 0 146,566 7,4D3 27,259 0 16,520 18,142 0 DAYTON CITY OF 247 48,291 50,6p0 D 98.891 4,995 43,296 0 11,147 37,144 0 DANUBE CITY OF 489 134,337 133,520 0 267,857 13,529 120,808 0 30.192 104,145 0 DANVERS CITY OF 95 10,577 26.967 0 37,544 1,896 8,681 p 4.232 6,345 0 DARFURCITYOF 121 3$,201 29.000 0 67,201 3,394 34,807 p 7,575 30,626 0 DARWIN GITY pF 302 33,876 51,000 0 84,876 4,287 29,589 0 9,567 24,303 0 DASSEL CITY OF 1,333 358,281 511,988 0 870,269 43,955 314,326 0 98,094 260,187 0 DAWSONCITYOF 1,419 601,383 819,952 0 1,421,335 71.787 529,596 0 160,2{78 441,175 0 DAYTON JT GITY OF 5,D15 0 2,832,407 0 2,832,4p7 0 0 68,759 0 0 6$,759 DEEPHAVEN CITY OF 3,774 0 1,885,37p 0 1,885,370 0 0 6,161 p 0 6,161 DEER CREEK CITY OF 323 sp,apa 50,985 0 110,989 5,606 54,398 0 12,51p 47,494 0 DEER RIVER CITY OF 926 286,627 437,185 0 723,812 36,556 250,089 p 81,585 205,OA2 0 DEHRWODDCITYflF 576 37,7$6 455,900 0 A94,6$6 24,985 12,601 0 37,786 0 17,973 DEGRAFF CITY OF 129 23.189 13,5A8 0 36,737 1,855 21,334 D A,141 19,048 0 pEIANOGITYOF 5,222 179,684 2,049,317 0 2,229,001 112,580 67,104 0 179,684 0 71,561 DELAVAN CITY OF 180 52,341 100,000 0 152,341 7,694 44,647 0 17,171 35,170 D DELHI CITY OF 72 16,189 14,43$ p 30.6D7 1,546 14,623 0 3,45p 12,719 0 DELLWOODCITYOF 1,115 0 320,000 0 320,000 0 0 456 0 0 456 DEN HAM CITY OF 38 234 8.280 D 8,514 234 0 196 234 0 728 DENNISON JT CITY OF 172 16,564 91.210 0 107,774 5,443 11,121 D 12.14$ 4,916 0 DENTCiTYOF 191 41,567 60,000 0 101,567 5,13{3 36,437 0 i1,AA8 30,119 0 DETROIT LAKES CITY OF 8,283 1,007,565 2,704,656 0 3,712,221 187,493 820,072 D 418,428 589,137 0 DEXTER CITY OF 325 72,204 116,444 0 18$,648 9.528 62,676 0 21,264 50,440 D DILWORTHCITYOF 3,625 616,184 1,151,453 0 1,787,637 89.278 526,906 0 199,242 416,942 0 DODGE CENTER CITY OF 2,567 791,77D 1,115,425 D 1,907,195 96,327 695,443 0 214,972 576,798 0 ^ONALDSON CITY OF 29 5,249 15,003 0 20,252 1,023 4,226 p 2,283 2,966 0 DONNELLYCITYOF 233 49.584 41,707 0 91,291 4,611 44,973 D 10,290 39,294 0 DDRAN CITY OF 43 12,478 11,000 0 23,478 1,186 11,292 0 2,646 9,832 0 DOVER CITY OF 570 98,558 147,340 0 245,890 12,42p 86,138 0 27,717 70,841 0 DOVRAY CITY OF 66 14,731 12,500 0 27,231 1.375 13,358 0 3,069 11,662 D DULUTH CITY OF 85,439 30,730,443 15,437,800 p 46.168,243 2,331.821 28,398,522 0 5,203.916 25,525,527 D DUMONTCITYOF 113 2D,624 37,500 0 58,124 2,936 17,868 0 6.552 14,072 D DUNDAS CITY OF 94$ 86,589 651,000 0 737,589 37,253 49,335 D 83,138 3,451 0 DUNDEE CITY OF 92 21,937 17,380 0 33,317 1,986 19,951 0 4,0.32 17,505 0 OUNNELL CITY OF 185 60,9A5 82,530 0 143,678 7,252 53,694 0 16,183 44,763 0 EAGAN CITY OF 67,105 0 25,964,310 p 25,964,314 0 0 BA8,829 0 D 848,829 EAGLE BEND CITY OF 605 154,415 135,599 0 290,014 14,648 139,767 0 32,689 121,726 0 EAGLE LAKE CITYDF 2,115 531.443 463,998 0 995,4A1 50,277 481,156 p 112,2D2 419,241 0 EASTBETHELCITYOF 12,124 0 4,676,467 0 4,676,487 0 0 1$7,720 0 0 187,720 EAST GRAND FORKS CITY OF 7.879 2,831,969 2,836,572 0 8,668,541 286,301 2,545,668 0 638,937 2,193,032 6 EAST GULL LAKE CITY OF 1,018 0 559,861 0 559,881 0 0 6,293 0 0 6,293 EASTDN CITY OF 192 34,750 116,368 0 151,118 7.633 27,117 D 17,033 17,717 0 ECHO CITY DF 244 74,621 126,Op0 D 20{1,621 10,133 69,488 0 22,613 52,008 D EDEN PRAIRIE CITY OF 62,090 0 33,113,185 D 33,113,185 0 0 446,83$ 0 0 AA6,836 EDEN VALLEY JT GITYpF 307 219.128 431,200 0 650,328 32,846 186,282 0 73,303 145,825 0 EDGERTON CITY OF 976 300,764 3DA,284 0 505,048 30,559 270,205 0 68,199 232,555 0 EDINACITYDF A7,090 0 24,153,933 0 24,153,933 D 0 229,559 0 0 229,559 EFF€E C3TY OF 95 9,190 22,000 p 31,190 1.575 7,615 0 3,516 5,674 0 EiTZENCITYDF 232 33,1p2 93,600 0 125,7172 6,399 26,703 p 14,281 18,821 0 ELBA CITY OF 204 26,367 33,972 0 60,339 3,048 23,319 p 6,801 19,566 0 ELBOW LAKE CITY OF 1,234 415,161 721,162 0 1,136,323 57.392 357,789 D 128,062 287,079 0 ELGIN CITY OF 982 262,691 36A,421 0 647,112 32,684 25p,007 D 72,940 209,751 0 ELIZABETH CITY OF 174 28,947 31,181 0 60,128 3,037 25,910 €1 6,777 22,170 0 ELK RIVER CITY OF 23,187 686,820 11,230.$7$ 0 11,917,698 601,927 84,593 0 688,$20 0 395,661 ELKp NEW MARKET CITY OF 3,788 368,101 1.722,563 0 2,068,65A 105,A92 250,609 0 235,427 130,674 0 ELKTON GITYOF 148 13,5D7 35,037 0 48.544 2,452 11,055 D 5,472 8,035 0 ELLENDALE GITY OF 651 136,008 25A,506 0 390,514 19,724 116,284 D 4A,017 91,991 0 ELLSWORTH CITY OF 518 162.837 169,000 p 331,837 16,760 146,077 0 37,403 125,434 p ELMDALECITYOF 104 5,655 17,036 p 22.691 1,156 4,699 0 2,580 3.275 0 ELMORECITYOF 658 217,162 210,D40 0 A27,202 21,577 195,585 0 48,153 169,009 0 ELRpSA CITY DF 158 28,33p 27.461 0 53,791 2,717 23,613 0 6,063 20,267 0 estimated 20U9 & 2010 LGA and MVHC cuts based on Governor Pawlenty's 2016.11 Budget Recommendation Source: f)ept of Revenue, January 27 Estimates based an Aay 2008 Lery + Aid 9aseline LGA LEW TACONITE L+A LGA CUT M4HC CUT LGA CUT MVHC GUT CFi Y'0. :.!;97 ` LE fti<~D n L 'rPfT Y. :008 c:. L`:;~ =- Fa 2a~' Tsyga~tln ~ 7erR:~ ti,t€1~ '9 L~ +0.;.,1 LLi" f.'wn3~c.~ ~s r--~,xt5 ~ Rrd•~ ~; -R,4u~drr t L+"rR Rs~,xt~p il'F9 s'.~:.~r~~i6r.,. Lcg,$ ~~tfl rtd -: l~stHluc TOTALS 4,278,799 528,148,487 1,774,973,644 9,812,801 2,310,934,932 77,761,160 44B,3B7,327 21.859,840 187,976,243 358,172,244 25,403,757 ELY CfTY OF 3,541 1,830.,174 1,431,063 285,880 3,551,117 179,356 1,654,618 4 400,269 1,0.33,905 0 ELYSIAN JT CITY OF 569 56,366 606,552 0 663.518 33,512 23,454 0 56,966 0 17,823 EMILY CITY OF 914 p 875,721 0 875,721 n 0 26,062 0 0 26,062 EMMONS CITY OF 412 82,727 133,936 0 216.663 10,943 71,784 0 24,421 58,308 0 ERHARD CITY OF 137 25,266 24,666 q 49.206 2,485 22,721 0 5,546 19,660 0 ERSKINE CITY pF 427 99,622 156,749 0 250,371 13,050 86,572 0 29,123 70,499 0 EVAN CITY OF 89 14,$42 13,856 0 2$,692 1,449 13,393 0 3,234 11,608 p EVANSVILLF GITY DF 563 121,47€1 223,307 fl 344,777 17,414 104,056 0 38,862 82,608 6 EVELETM GITY DP 3,617 2,323,283 1,120.,852 563,661 4,811,996 202,634 2,120,649 0 452,21$ 1,$71,065 0 EXCELSIOR GETY OF 2,437 107,265 1,224,288 0 1,331,553 67,253 40,012 q 107.265 0 8,851 EYOTA CITY OF 1,825 494,412 573,516 0 1,867,928 53.93$ 440,474 0 126,373 379,039 0 FAIRFAXCITYDF 1,257 453,316 406,SOq 0 859,$16 43,427 409,889 0 96,915 355,401 0 FAIRMONTCITYOF 10,675 4,161,228 2,760,520 q 6,921,848 349,602 3,811,626 0 780,206 3,381,022 0 FALCON HEIGHTS CITYDF 5,709 438,064 974,232 q 1,412,296 71.331 366,733 0 159,189 278,875 0 FARIBAULTCITYDF 22,79$ 5,905.341 6.352,063 0 12,257,464 619,085 5,286,256 0 1,381,610 4,523,731 q FARMINGTON CITY OF 18,5$9 q 9.313.415 0 9,313,415 0 0 342,619 0 p 342,619 FARWELLCITYDF 46 15,112 7,700 0 22,812 1,152 13,960 0 2,571 12,541 0 FEpERAL pAM CITY OF 94 2,012 60,000 0 62,012 2,012 0 1,120 2,612 0 2,9$2 FELTON CITY OF 192 29,0.0.1 16,566 0 46,087 2,324 27,117 0 5,186 24,255 0 FEROUS FALLS CITY OF 13,971 0.,143,945 4,084,741 0 8,228,686 415,666 3,728,339 0 927,506 3,216,437 0 FERTILE CITY OF 862 259,567 168,000 0 427,5$7 21,595 237,972 0 48,194 211,373 0 FEFTY LAKES CITY OF 403 0 5360.00 0 536,Og0 4 0 10,305 0 0 10,305 FINLAYSONClTYOF 332 36,143 109,935 0 146,076 7,378 28,765 0 16,465 19,678 0 FISHER CITY OF 387 75,946 98,448 0 170.,390. 8,800 67,138 0 19,657 56,289 p FLENSBURG GITY OF 236 21,493 18,000 0 39,0.93 1,995 19,498 0 4,452 17,041 6 FLODDWODOC€TYDF 533 129,124 280,500 0 409,624 20,689 108,435 p 46,171 82,953 0 FLORENCE CITY OF 45 9,757 10,000 0 19,757 998 8,759 q 2,227 7,530 q FDLEYCITYOF 2,624 776,254 816,517 0 1,592,771 8n,446 695,$0$ 6 179,531 596,723 0 FORADA CITY OF 192 0 80,000 0 80,000 q 0 4,041 6 0 6,208 FOREST LAKE CITY OF 17,494 p 7,114,654 q 7,114,054 0 0 259,0.51 0 0 259,451 FORESTON CITY OF 507 65,784 76,116 q 135,880 6,863 58,901 0 15,316 50,448 q FORT RIPLEY CITY OF 64 n 16,500 0 16,50D 0 0 833 0 0 1,$60 FDSSTDNCITYOF 1,522 605,776 295,632 0 9{31,0.06 45,527 560,249 0 101,603 504,173 6 FOUNTAIN CITY OF 381 60,100 120.,675 p 184,775 3,332 50,768 0 26,$27 39,273 0 FOXHDME C€TY OF 106 25,247 16,583 0 41,830 2,113 23,134 0 4,715 20,532 0 FRANKL3N CITY OF 494 132,627 138,084 0 270,711 13,673 11$,954 0 30,514 102,113 0 FRAZEE CITY OF 1,364 458,334 257,856 p 716,190 36.173 0.22,161 0 80,726 377,608 0 FREEBORN CITY OF 282 57,535 81,35n 0 138,886 7.015 50,521 0 15,655 41,881 0 FREEPORT CITY OF 517 77,6$9 337.680 0 415,569 20,989 Sfi,900 0 46,841 31,048 n FRIpLEY CITY OF 26,459 1,332.853 9,472,787 0 16,805,60.0 545,761 787,092 0 1,217,972 114,8$1 0 FROST CITY OF 225 53,172 103,580 0 156,752 7,817 45,255 p 17,669 35,503 0 FULDA CITY OF 1,275 453,625 294,642 0 758,268 38,298 425,328 n 85,469 378,157 0 FUNKLEYCITYOF 15 145 0 0 145 7 138 0 tfi 129 0 GARFIELD CITY OF 304 33,272 74,068 p 107,34n 5,421 27,851 6 12,099 21,173 0 GARRISON CITY OF 226 q 166,116 q 160,116 0 0 6,053 0 0 6,053 GARVIN CITY OF 140 38,575 51,616 €} 96,191 0.,555 34,020 0 10,166 28,409 0 GARY CITY DF 191 53,217 40,508 0 93,725 4,734 48,483 8 10.564 42,653 0 GAYLORD CITY OF 2,270. 856,728 794.255 q 1,650,963 83,386 773,342 q 1$6.093 670,635 0 GEM LAKE CITY OF 485 2,806 473,289 q 475,097 2,86$ 0 4,753 2,808 0 4,753 GENEVA CITY OF 464 65,482 91.{}Q0 p 156,482 7,903 57,579 0 17,538 47,849 D GENOLA CITY OF 65 1,672 12,900 q 14.572 736 936 0 1,543 29 0 GFORGETDWNCITYOF 119 12.754 19,(300 0 31,754 1,600. 11,150 0 3,579 9,175 p GHENT G1TY OF 361 78,710 95,865 0 174,575 8,817 69,893 0 19,677 59,633 0 GIBBON CITY OF 779 217,989 342,712 0 560,701 28,319 189,670 p 63,2nq 154,789 0 GILBERT CITY OF 1,760. 766,122 796,387 288,801 1,847,310 83,302 666,820 q 208,222 551,900 0 GILMAN CITY OF 231 8,859 13,593 p 22,452 1.134 7,725 0 2,531 6,328 0 GLENCOE CITY OF 5,751 1,276,689 1,936,549 n 3,2n6,Z38 161,938 1,113,751 0 361,335 914,294 0 GLENVILLE CITY OF 660 186.236 157.000 0 343,236 17,336 158,900 0 30,688 147,548 0 GLENWOOp CITY DF 2,629 760,125 1,615,081 0 1,775,206 89,660 670,465 0 208,095 560,030 q GLYNDON CITY OF 1,174 302,056 367,957 0 670,023 33,841 266,215 0 75,523 225,533 0 GOLDEN VALLEY CITY OF 20,362 0 16,124,650 0 15,124,650 p 0 323.557 0 0 323,557 GONVICK CITY OF 279 59,395 88,570 0 147,965 7,473 51,922 0 16,678 42,717 0 GOOD THUNDER CITY OF 556 146,239 257,922 0 404,161 20,413 125,826 0 45,556 100,683 0 GOODHUE CITY OF 925 197,108 365,802 0 562,910 28,431 158,677 0 63,449 133,659 p GOOORIOGECITYDF 119 21,941 9,500 0 31,441 1,586 20,353 0 3,544 1$,397 6 GOODVIEW CITY OF 3,268 150,416 1,355,026 0 1,506,442 76,086 74,330 p 156,416 0 19,385 GRACEVILLE CITY OF 583 184,366 189,000 p 373,356 1$,858 165,508 0 42,084 142,282 0 GRANADA CITY OF 290 92,859 34,750 p 127,609 6,445 86,414 0 14,384 78,475 0 GRAND MARAIS CITY OF 1,414 1$4,209 799.822 0 984,031 49,706 134,509 0 110,916 73,293 0 GRANp MEADOW CITY OF 922 270,492 338,000 0 608,492 30,733 239,759 0 68,587 201,905 q GRAND RAPIpS CITY DF 8.926 1,477,250 4,842,948 0 6,320,208 319,215 1,158,045 0 712,391 764,869 0 GRANITE FALLS JT CITY OF 3,041 721,537 1,317,652 0 2,039,199 102,994 618,543 p 229,851 491,686 q GRANT CITY OF 4,244 0 929,766 0 929,766 q 0 9,731 0 0 9,731 GRASSTONCITYDF 136 16,624 11,873 0 28.497 1,439 15,185 0 3,212 13,412 q GREEN ISLE CITY OF 510 37,636 432,000 0 469,630 23,720 13,910 0 37,630 0 15,305 GREENBUSHCITYOF 726 206,906 192,393 0 399,299 20,167 186,739 0 45,007 161,899 0 GREENFIELpGITYOF 3,067 0 1,330,956 0 1,390,966 q 0 15,159 n 0 16,159 GREENWALDCITYOF 183 28,643 29,000 0 57,643 2,911 25,732 0 6,497 22,146 0 GREENWDDDCITYOF 616 0 690,957 p 690,957 n 0 1,187 6 0 1,187 GREY EAGLE CITY OF 337 65,844 115.388 0 181,232 9,153 56,691 0 20,426 45,418 0 GROVE CITY CITY OF 621 157,082 165.006 0 322,082 16,267 140,815 0 36,304 120,778 p EsEimated 2009 8~ 2010 LGA and MVHC cuts based nn Governor Pawlenty's 2010-11 Budget RecommendaEivn Source: dept of Revenue, Jaauary 27 Estimates based an Pay 2009 Cery + Aid @aselrne LGA LEVY TACON€TE L+q LGA CUT MVHC CUT LGA CUT MVHC CUT CCiY ttA?8c 2Jil7 F r-COR~itFirD. <- 9'L f!, m~:2LC9 G6hie Pal:9C'.C~3 imcarrTe: ,>,a~I -.: F~r_--:'~, ~^ ^Wla -: L~ +~ L y.,::u;.fEe3e7 r rt:-~z;», ;-.. 'L '..-. 2~1 :ttYiYe Fl~du~+,~!n :::L'I'T, -:;LGS n~~,~ ~ k wrra~a.-1^ L ' ~ 7 h. -.ftefii:cgolt TOTALS 4,276,799 526,948,987 1,774,973,644 9,812,801 2,310,934,332 77,761,160 448,387,327 21,859,840 167,976,243 358,172,244 25,0.03,757 GRYGLA CITY OF 239 40,059 48,15n 0 88,209 4,0.55 35,684 0 9,943 30,115 0 GULLY CITY OF 95 18,165 7,942 0 20.,107 1,218 14,947 0 2,717 13,40.8 0 HACKENSACK CITY OF 311 8,928 225,00[) 0 231,928 6,928 0 4,786 6,928 0 12,D52 HAOLEY CITY OF 61 15,680 25,00[1 0 40,680 2,055 13,625 p 4,585 11,595 0 HALLOCK CITY OF 1,126 423.206 373,995 0 797,201 40,284 382,942 n 89,658 333,348 0 HALMA CITY OF 64 10,723 6,782 0 17,505 884 9,639 0 1,373 8,750 0 HALSTAO GITY OF 586 155,720. 156,508 0 322,324 16,280 139,444 0 36,331 199,393 0 HAM LAKE CITY OF HAM6URG CITY OF 15,290 563 0 59,961 4,886,055 368,508 0 p 4,866.055 428,467 0 21.641 0 38,320 10.5,0.42 0 0 48,295 0 11,666 145,442 0 HAMMONO CITY OF 231 40,512 24,800 q 65.312 3,293 37,213 0 7,362 33.150 0 HAMPTON CETY OF 765 78,558 1S6,9n0 0 245,0.68 12,398 86,170 0 27,668 SOy900 0 HANCOCKCITYOF 704 223,154 245,173 0 468,327 23,654 199,500 0 52,788 178,366 0 HANLEY FALLS CITY OF 302 72.110 75,027 fl 147,137 7,431 84,679 n 16,585 55,525 0 HANOVER J CITY OF 2,582 195,165 1,277,851 0 1,473,016 74,398 120,767 q 166,033 29,132 0 MAN$KA CITY OF 410 112,703 110,000 0 222,709 11,248 101.461 0 25,103 87,606 0 MARRING GITY OF 108 1,247 B,OOD 0 9,247 467 7$0 0 1,OA2 205 0 HARIJWICKCITYOF 202 46,377 25,1Q6 0 71,483 3,610 0.2,767 0 8,057 38,320 q HARMONY CITY OF 1,116 374,439 612,942 0 987,381 49,870 324,569 0 111,294 263,145 q HARRIS CITY OF 1.279 156,013 520,Opp 4 676,013 34,30.3 121,875 0 78,198 79,$15 0 HARTLANO CITY OF 267 53,285 114,532 4 167,817 B,A75 44,809 0 18,916 34,369 0 HASTINGS JT OTY OF 22,439 361,324 11,584,000 0 11,90.5,320. 361,324 0 241,999 361,324 0 54Qfi92 HATFIELD GITY OF 42 4,108 7,000 0 11,108 561 3,547 n 1.252 2,856 0 HAWLEY GITY OF 1,924 572,544 393,000 0 965,544 46,767 523,777 0 108,833 963,711 0 HAYFIFLgClTYOF 1,338 0.12,766 45$,358 0 871,124 43.998 368,76$ 0 98,190 314,576 0 HAYWARO CITY OF 233 33,001 141,421 0 174,422 8.810 24,191 0 19,660 73,341 p HAZEL RUN CITY OF 56 14,044 8,500 q 22,544 1,139 12,905 0 2,541 11,503 0 HECTORC[TYOF 1,157 354,029 638,149 0 992,178 50,112 303,917 0 111,835 242,194 0 HEIOELBERG CITY OF 10{1 D 27,5nn 0 27,500 0 0 1,389 q 0 2,247 HENOERSON CITY OF 948 267,563 598.440 0 866,053 43,742 223,921 0 97,619 170,040. 0 HENORICK$CITYOF 695 214,122 263,647 0 477,769 24,131 189,931 n 53,852 160,270 0 HENORUM GITY OF 299 60.530 115,115 0 175,645 8,871 51,659 q 19,798 40,732 0 HENNINGCI7YOF 825 251,272 185,369 0 436,641 22,053 229,219 0 0.9,217 202,055 0 HENRIETTECITYOF 100 1€1,604 24,187 0 34,791 1,757 $,847 0 3,922 6,682 q HERMAN CITY OF 420 118,287 273,D81 0 389.368 19,666 95,621 0 43,888 72,399 0 HERMANTOWNCITYOF 9,269 647,235 2,715,052 n 3,362,287 169,819 977,416 0 378,985 28$,250 0 HERON LAKE CITY OF 759 265,034 242,331 0 508,365 25,676 240,358 0 57,3n1 206,733 fl HEWITT CITY pF 27q 57,061 49,067 0 106,128 5,360 51,701 0 11.962 0.5,899 0 H1B81NG CITY OF 16,170 8,764,714 5,023,402 2,224,534 16,018,550 809,054 7,355,680 q 1.805.564 6,959,158 0 HILL CITY CITY OF 454 57,001 285,€300 0 342,001 17,273 39,728 0 38,549 18,452 0 HILLMAN CITY OF 20 3,040 4,450 0 7,494 378 2,652 0 844 2,195 0 HILLS CITY OF 540 136,983 89,260 0 226,243 11,427 125,556 0 25,501 111,4$2 0 HILLTOP CITY OF 790 138,773 655,810 0 794,589 40,132 98,697 0 89,563 49,216 0 HINCKLEY CITY OF 1,435 245,519 473,759 0 719,278 36,329 209,190 0 81,n74 164,40.5 0 HITTERDALCITYOF 177 42.195 54.000 0 96,135 4,859 37,336 0 1n,843 31,352 0 HOFFMAN CITY OF 643 146,054 105,000 0 251,054 12,680 133,374 0 26,298 117,756 0 HOKAH CITY OF 556 161,583 292,656 0 454,239 22,942 138,641 0 51,200 110,383 0 HOLOINGFOROCITYOF 768 158,210 258,663 p 416,873 21,n55 137,155 0 46,388 111,222 0 HOLLAN©GITY OF 139 48,026 26,592 0 74,618 3,769 44,257 0 8,411 39,515 0 HOLLANOALE CITY OF 278 41,623 118,965 0 160,588 8,111 33,512 0 18,101 23,522 0 HOLLOWAY GITY pF 102 15.695 157,870 0 173,565 8,766 6,929 0 15,695 0 3,869 HOLTCITYOF 97 15,129 5,000 0 20,129 1,Q77 14,112 q 2,269 12,860 0 HOf'KIN5CITYOF 17,528 50,1300 9,553,194 0 9,603,114 50,Opp 0 242,402 50,000 0 242,402 HOUSTON CITY OF 1,003 333,217 424,394 0 757,611 38,265 294,952 0 85,395 247,822 p HOWARD LAKE CITY OF 1,994 540,025 537,515 4 1.177,540 59,474 0.80,551 fl 132,728 407,297 0 HOYT LAKES CITY OF 1,845 457,754 1,3pn.398 714,243 2,272,395 114,772 342,982 0 256,136 201,618 0 HUGO GITY OF 12,022 4 5,329,096 0 5,329,096 0 0 238,693 q 0 238,693 HUMSOLQTCITYOF 51 12,430 1,715 0 13,745 694 11,338 n 1,549 10,481 0 HUTCHINSON CITY OF 14,021 2,324,938 5,890,698 0 8,215,636 414,947 1,909,991 0 825,037 1,398,901 0 IHLEN CITY OF Bfi 17,171 15,400 q 32.571 1.645 15,525 0 3,671 13,500 n INFJEPENOENCECITVOF 3,729 0 2,875,799 0 2.875,799 0 0 23,226 0 0 29,226 INTERNATIONAL FAILS CITY 0 8,283 3,945,971 1,756.045 0 5,702,016 287,992 3,657,979 0 642,711 3,303,260 0 INVER GROVE HEIGHTS GITY 33,6n8 q 15.766.896 0 15,766,896 0 0 518,841 n 0 518,841 IONACITYOF 147 36,811 31,576 0 68,389 3,454 33,357 0 7,709 29,102 0 IRON JUNGTiflN CITY OF 62 12,987 0 0 12,987 658 12,331 0 1,460. 11,523 0 [RONTON CITY OF 535 118,283 324,4111 43,561 486,260 24,56q 93,723 0 54,809 83,474 n fSANTI CITY OF 5,485 513,888 2,259,491 n 2,773.379 14(7.075 373,813 0 312,605 201,2$3 0 ISLE CITY OF 829 71,600 534,487 0 606,087 30,612 40,988 0 68,335 3,284 0 IVANHOE CITY OF 616 202,082 252,511 0 454,593 22,960 179,122 0 51,24n 150,842 0 JAGKSON CITY OF 3,450 1,228,306 1,OA9,830 0 2,278,136 115,062 1,113,244 0 256,783 971,523 0 JANESVILLE CITY OF 2,204 806,538 654,138 0 1,480,876 73,774 732,754 0 164,60.2 641,895 0 JASPER JT CITY OF 573 176,082 134,066 n 31n,142 15,664 160,498 0 34,956 191,124 0 JEFFERS CITY OF 350 115,868 73,706 0 186,868 9,539 105,629 0 21,289 93,879 0 JENKIN9CITYOF 939 5,122 241,546 0 20.6,666 5,122 0 7,336 5,122 0 15,369 JOHNSON CITY OF 26 7,161 7,000 0 14,161 715 6,446 0 1,596 5,565 0 JOR6AN CIiY OF 5.316 239,072 3,294,543 0 3,533,515 178,472 60,600 0 239,072 0 95,996 KANOIYOHI CITY OP 530 100,146 106,555 p 2n6,701 1q,44n $9,706 0 23,299 76,847 q KARLSTAO CITY OF 713 234,237 981,Op0 q 415,237 20,972 213,255 0 46,804 187,433 0 KASOTACITYOF 576 136,333 69.628 0 205,961 10,402 125,931 0 23,215 113,118 0 KASSON CITY OF 5,520 998,795 1.620.934 0 2,813.729 142,416 856,379 0 317<83n 680,365 0 KEEWATIN GITY OE 1,168 393,376 330,339 246,637 970,952 49,040 344,936 0 109,0.42 284,534 0 KELLIHER CITY OF 310 103,507 41,700 0 145,207 7,334 98,173 0 16,367 87,140 p Estimated 20{79 ~ 2010 LGA and MEVhiC cuts based on Governor Pawlenty's 2010-11 Budget Recommendation Source: 17ep1 of Revenue, January 27 Estimates based on Pay 2tltl9 Lery f Aid Baseline LGA LEVY TACONITE L+A LGA GUT MVHC CUT LGA CUT N1VHC CUT .. 'f ttAktE ~:~7 -t r.~;r]ifikU w Ol:£§. T Ps -2 R:Mv Le . `.`Atiif Tncrr.{t~f~C V'r4Jdf.n2f -`~ ie:,.~'3 1i'4`Y~~d ~8B L4.A fi+r'.x7cYlLrr 4 --: r~sr ~r'. T:aA7 2~ #Kt+Fdi: 4rncli.-~,.>~ . ~I L1`nA a~.:tiiir*r -: io 3kn~' ~ : 11:~ 10.. s1 died. TOTALS 4,278,799 526,148,487 1,77A,973,64A 5,812,601 2,310,934,932 77,761,160 448,387,327 21,859,640 167,976,243 356,172,244 25,403,757 KELLOGG CITY OF 477 81.543 183,462 0 265,005 13,385 68,158 0 29,870 51,673 0 KENNEDY CITY OF 213 67,243 76,675 0 143,918 7,269 59,974 p 16.222 51,021 0 KENNETH CITY OF B3 11,370 7,500 0 18,870 953 10,417 p 2.127 9,243 0 KENSINGTON CITY OF 267 57,336 55,921 0 113,257 5,720 51,616 0 12,76fi k4,570 0 KENT CITY OF 114 21,320. 9,000 0 30,324 1,532 19,792 0 3,418 17,906 0 KENYON CITY OF 1,704 543,681 691,140 0 1,235,021 62,377 481,504 0 139,207 409,674 0 KERKHOVENCITYOF 737 181,011 270,808 0 451,819 22,820 158,191 0 50,927 130,084 0 KERRICKCITYOF 71 4,053 93,793 p 17,846 901 3,152 0 2,012 2,041 0 KETTLE RIVERC[TYOF 177 26,020 81,503 p 107,523 5,431 20,589 0 12,120 13,900 0 KIEBTER CITY OF 499 149.883 250,381 0 400,264 20,216 129,fi67 0 45,116 104,767 p KILKENNY GITY OF 158 36,362 42,206 0 78,568 3,968 32,394 0 $,856 27,506 0 KIMBALL CITY OF 702 124,417 365,399 0 A89,876 24,739 99,678 0 55,210 69,207 0 KINBRAECITYOF 17 589 3,911 0 4,500 227 362 0 507 82 0 KINGSTON CITY OF 158 12,030. 22,026 0 34,Ofi0 1,720 10,314 0 3,839 8,195 0 KINNEYCITYOF 170 63,315 721,40fi 65,157 269,878 13,631 49,664 0 3(1,420 32,895 0 LACRESCENT JT CITY OF 5,157 613,872 1,919,485 0 2,533,357 127,952 485,920 0 265,551 328,321 0 LAFAYETTE CITY OF 479 129,328 94,500 0 223,828 11<305 118,023 0 25,229 164,099 0 LAKE BENTON CITY OF 670 200,163 205,0$6 0 406,255 20,519 179,650 0 45,792 154,377 0 LAKE BRONSON GITYDF 235 70,907 54,650 0 125,557 6,3A2 64,565 0 14,152 56,755 p LAKE G€TY JT CITY OF 5,317 877,929 2,454,839 0 3,332,7fi8 168,328 709,601 0 375,657 502,272 p LAKE CRYSTAL CITY OF 2,586 744.956 SBA,083 0 1,629,039 82,278 662,678 0 183,6'[9 561,337 0 LAKE ELMO CITYDF 8,182 0 2,708,203 0 2,708,203 0 0 38,172 0 0 38,172 LAKE HENRY CITY OF 80 B,A12 18,459 0 24,871 1,256 5,156 0 2,803 3,609 0 LAKE LILLIAN CITY OF 235 37,765 83,000 0 120.765 6.099 31,666 0 13,612 24,153 0 LAKE PARK CITY OF 832 227,591 100,098 0 327,689 16.551 211,040 0 36,936 190,655 0 LAKE SHORE C€TY OF 1,040 p 788,447 0 788,447 0 0 9,859 0 0 9.859 LAKE ST CRO1X BEACH CITY O 1,177 39,008 506.557 0 545,565 27,555 11,453 fl 39,006 0 22,486 LAKE W ILSON GITY OF 252 80.566 41,495 0 122,Ofi1 6,165 79,401 fl 13,758 66,808 0 LAKEFIELD CITY OF 1,684 688.200 426,731 0 1,11A,931 56,312 631,888 fl 125,671 562,529 0 LAKELANDCITYOF 1,905 119,351 948,315 0 1,067.666 53,925 65,426 0 119,351 0 992 LAKELAND SHORES CITY OF 3fi3 0 102,426 0 102,426 0 0 1,579 0 0 1,579 LAKEVILLECITYOF 53,829 0 23,616,118 0 23,616,118 p p 602.161 0 0 602,161 LAMBERTON CITY OF 805 287,800 294,000 0 581,800 29.385 258,415 0 fi5,576 222,222 0 LANCASTER CITY OF 331 7$,527 54,000 0 132.527 6,694 71,833 0 14,936 53,589 0 LANDFALL C[TY OF 711 137,277 485.703 0 622,980 31,465 105,612 0 70,220 57,057 fl LANE580R0 CITY OF 749 247,721 394,053 0 601,77A 30,394 177,327 0 67,830 139,891 p LAPORTE CITY OF 138 10,586 37,395 0 47,981 2,423 8,183 p 5,408 5,178 0 LAPRAIRIE CITY OF 627 72,437 195,960 0 286,397 13,556 58,681 p 3D,253 42,16A 0 LASALLE CETY OF 62 16,284 16,000 0 34,284 1,732 14,552 0 3,Bfi4 12,420 0 LASTRUP CITY OF 91 2,fi98 16,000 0 1$,69$ 944 1,754 0 2,108 590 0 LAUDERDALE C[TY OF 2,316 595,441 558,381 0 1.153.822 58.276 537,185 0 130,055 455,365 0 LECENTER CITY OF 2,370 754,551 487,707 fl 1.242,358 62,748 591,903 0 140,034 614,617 0 LENGBYCITYOF 74 23,36fi 7,700 0 31,066 1,569 21,797 0 3,502 19,864 0 LEONARD CITY OF 22 4,208 2,750 0 6,956 351 3,857 0 784 3,424 0 LEONI0ABCITYOF 53 35,770 13,780 13,933 fi3,483 3,206 32,564 0 7,156 26,61A 0 LEROY CITY OF 902 291.947 525,000 0 816,947 41,262 250,685 0 92,083 199,864 0 LESTER PRAIRIE CITY OF 1,768 455,1 B2 632,023 p 1,087,205 54,911 400.271 0 122,5Afi 332,636 0 LESUEUR CITY OF 4,302 965.529 1,727,583 0 2,693,112 136,021 829,506 0 303,558 fi61,971 0 LEWISTONGITYOF 1<490 451.493 565,000 0 1,016,493 51,340 A00,153 0 114,575 33fi,978 p LEWISVILLE CITY OF 245 65,949 A7,250 0 113,194 5,717 60,232 p 12,759 53,190 0 LEXINGTON CITY OF 1,997 430,0.86 970,300 0 1,400,786 70,750 359,736 p 157,892 27.2,594 0 LILYDALE CITY OF 754 4,589 495,823 0 500,412 4,589 0 15,875 4,589 0 15,875 L[NDSTROM CITY OF 3,391 163,478 1,599,345 0 1,768,823 $9,33$ 80,140 0 169,478 0 29,897 LINO LAKES G1TY OF 19,851 0 9<244,338 4 9.244,338 0 0 237,A92 0 0 237,492 LISMDRECITYpF 214 67,129 101,000 0 166,129 8,492 56,637 0 16,951 48,178 0 LITCHFIELDCITYOF 6,871 1,877,112 2,162,750 0 A,039,872 204,042 1,673,070 0 455,360 1,421,752 0 LITTLE CANADA CITY OF 10,157 527,fi49 2,505,854 0 3,034<503 153,264 374,385 0 342,03$ 1$5,611 0 LITTLE FALLS CITY OF 8,427 2,444,161 2,748,9fi1 0 5,193,122 262,289 2,181,872 0 585,350 1,858,811 0 LITTLEFORK CITY OF 703 219,443 104,000 0 319<443 15,134 203,309 0 36,005 183,437 0 LONG BEACH C[TY OF 312 p 87,232 p 87,232 0 0 3,778 0 0 3,778 LONG LAKE CITY OF 1,725 141.041 1,045,555 0 1,186,596 59,931 81,110 0 133,749 7,292 p LONG PRAIRIE CITY OF 3.7143 784,000 556,137 0 1,30.0,137 67,686 716,314 0 151,055 532,945 0 LONGVILLECITYOF 178 0 276,000 0 276,000 0 0 7,548 0 0 7,548 LONSDALE CITY OF 2,819 414,083 1,475,107 0 1,889,190 95,417 378,656 0 212.943 201,140 0 LORETTO C1TY OF fi12 9,034 357,759 0 366.793 9,034 0 9,492 9,034 0 10,491 LOUlBBURG CITY OF 42 6,855 12,QOD p 18.855 952 5,903 0 2,125 4,730 0 LOWRY CITY OF 282 51.761 67,000 0 138,761 7,008 44,753 0 15,641 36,120 p LUCAN CITY OF 205 49,270 70,000 0 119,270 6,024 43,246 0 13,444 35,826 0 LUVERNECITYOF 4,593 1,306,179 1,016,155 0 2,322,334 117,294 1,188,885 0 261,765 1,044,414 0 LYLE CITY OF 568 764,266 63,000 0 247,268 12,489 151,779 0 27.871 136,397 0 LYND GITY OF 396 61,667 130.000 0 191.667 9,681 51,986 0 27,fi00. 40,663 0 MABEL CITY OF 727 227,675 319.8$5 p 547,540 27,655 200,020 0 61,717 165,958 0 MADELIACITYOF 2.283 918,656 541,020 0 1,A59,678 73,72A 844,934 0 164,530 754,128 p MADISON CITY OF 1,681 802,712 535,700 0 1,338,412 67,599 735,113 p 150,861 651,851 0 MADISON LAKE CITY OF 935 132,6fl2 470,465 0 543,067 27,429 105,173 0 61,213 71,369 0 MAGNOLIA CITY OF 203 42,515 27,530 0 70.045 3,538 38,977 0 7,895 34,620 0 MAHNOMENC[TYOF 1,171 404,810 327,364 0 732,174 3fi,980 367,830 0 82,528 322,282 0 MAHTOMEDICITYOF 8,405 0 3,174,854 0 3,17A,85A 0 0 73,862 a o- 73,862 MANCHESTERGITYOF 70 13,809 9,W6 0 22,887 1,156 72,653 {3 2,580 71,229 0 MANHATTAN BEACH CITY OF fit 0 88,000 0 88,000 0 0 1,859 0 0 1,859 MANKATO JT CITY OF 36,240 7,622,943 12,639,782 0 20,262,125 1,023,380 6,599,563 p 2,263,873 5,339,078 0 Estimated 2009 & 2D90 LCnA and IUIVHC cuts based on Governor Paw[enty`s 2090-91 Budget Recommendation Savrce: bept of Revenue, January 27 Estimates based on Pay 2009 Levy +.4id Baseline LGA LEVY TACONITE L+A LGA CL1T MVHC CUT LGA GUT MVHC CUT Frc, •nmrrv «JC~ ~ ~2~C9 '..^ia . 1 :it0 2~M~r o€n;a[o I~<y~ws r-~~_,~ 1e~:~ `v- >"c?r, rw,:a~tr+~ v- L.7 t~~rtainuy Ct1'Yff.4c~!8- _r, k.; t: T sv T[tcs.cxQEx+Aas '1.€ra+A~ 'F4+StlL'o1:an -:L~,~ RsBi[dt~rrn P.o-+4~44+n L fT~:fi:GE3ltft TOTALS 4,278,799 526,148,487 1,774,973,fi44 9,812,801 2,310,934,932 77,761,160 949,387,327 21,859,840 167,976,243 356,172,244 25,403,757 MRNTORV[LLECITYOF 1,186 253,287 449,573 0 702,866 35,499 217,788 0 79,224 174,063 0 MAPLE GROVE CITY OF 59.458 0 26.669.741 0 28,669,741 0 0 742,414 0 0 742,414 MAPLE LAKE CITY OF 1,987 477,195 793.850 0 1,2fi9,645 64,096 9#3,099 0 143,042 334,153 0 MAPLE PLAIN CITY OF 1,961 373,662 1,213,620 0 1,566,702 80,140 292,942 0 178,847 194,235 p MAPLETON CITY DF 1,640 544,853 491,699 4 1,036,552 52,353 492,500 0 116,836 428,017 p MAPLEVIEWCITYDF 170 53,537 22,000 0 75,537 3,815 49,722 0 8,514 95,023 0 MAPLEWDODCITYOF 36,663 0 16,461,820 0 16,481,820 0 0 481,9p4 0 0 481,904 MARBLE CITY OF 700 235,484 165,000 54,255 454,739 22,968 212,516 0 51,257 184,227 0 MARIETTA CITY DF 363 53,797 15,500 fl 69,297 3,500 50,297 0 7,811 45,986 0 MARINE ON ST CROIX CITY OF 703 0 645,329 €7 645,329 0 0 7,155 0 0 7,155 MARSHALL CITY CF '[3,040 2655,394 5.106.990 0 7,762,364 392,055 2,263,339 0 874,948 1,780,446 0 MAYER G€TY OF 1,842 286,379 1.136.364 0 1,422,743 71,853 219,520 0 160,366 12fi,013 0 MAYNARD CITY OF 361 119,338 131,000 0 250,338 12,644 106,694 0 28,217 91,121 p MAZEPPA C[TY OF 783 159,87fi 263,198 0 443,074 22,378 137,498 0 43,942 109,934 p MCGRATH CITY OF 75 6,082 7,200 0 13,282 671 5,411 0 1,497 4,585 p MCGREGOR CITY OF 395 91,694 213,745 0 303,439 15,326 76,368 0 34,2p3 57,491 0 MCINTOSH CITY OF 589 203,028 113,663 0 316,691 15,995 187,033 0 35.696 167,332 0 MCKINLEYCITYOF 85 52,842 2,995 11,113 66,95fl 3,301 49,461 0 7.546 45,296 0 MEADDWLANOSCITYDF 129 19,938 47,798 0 67,736 3,421 16,517 0 7,635 12,303 0 MEDFOR6CITYpF 1,159 204,114 478,347 0 680,463 34,386 169,746 0 7fi,699 127,415 0 MEDICINE LAKE CITY OF 371 0 343,410 0 343,410 0 0 521 0 0 521 MEDWACITYOF 4.911 0 2,724,719 0 2,724.719 0 0 15,796 0 0 15,796 METRE GROVE CITY OF 147 1Z,fi79 22,660 0 35.339 1,785 10,894 0 3,983 8,696 0 MELRDSE CITY OF 3,306 756,16fi 1,335,370 0 2,093,53fi 105,738 652,428 0 235,976 522,190 0 MENAHGAClTYOF 1,231 321,034 342,364 0 663,398 33,506 287,528 0 74.776 296,258 0 MENDOTA CITY OF 195 25,000 131,459 p 156.459 7,9{12 17,098 0 17,635 7,365 0 MENDOTA HEIGHTS CITY OF 11,752 0 6,139,263 p 6,139.263 0 0 81,735 0 0 61,735 MENTOR CITY OF 126 33.047 32,960 0 66,007 3,334 29,713 0 7,440 25,607 0 MIDDLE RIVER CITY OF 327 73.059 64,800 0 143,859 7,266 71,793 0 3fi,215 62,844 0 MIESV3LLE CITY OF 171 1,018 94,097 0 45,115 1,016 0 3,261 1,p18 0 3,170 MILACA CITY OF 2,775 629,735 775,798 0 1,405,533 70,989 556,746 0 158,427 471,308 0 MILAN CITY OF 292 93,061 120,000 0 213,061 10,7fi1 82,300 p 24,015 69,046 0 MELLERVILLE CITY OF 114 6,691 11,000 0 17,691 894 5,797 p 1,994 9,697 0 MILLVILLE CITY OF 16fi 13,032 25,Op0 0 44,032 2224 1fi,80B 0 4,9fi3 14,069 0 MILROY CITY OF 249 55,827 164,Op0 0 215,827 1n,s91 44,926 0 24,327 31,5410 0 MiLTONA CITY OF 333 31.290 340,990 0 172,260 8,701 22,589 0 19,419 11,879 0 MINNEAPOLIS CITY OF 388,020 88,78fi,411 245,003,164 0 333,769,575 16,858,718 71,927,693 0 37,623,547 51,162,8fi4 0 MINNEISKA 3T C€TYOF 99 fi,759 11,031 0 17,790 899 5,860 0 2,005 4,754 0 MENNEOTACITYOF 1,398 470,0#0 430,196 0 900,20fi 45,467 424,543 p 101,468 368,542 0 M€NNESOTAC[TYCITYOF 221 40,272 25,000 0 65,272 3,297 36,975 0 7,357 32,915 0 M[NNESOTALRKE JT CITY OF 85fi 137,612 260,41p 0 398,022 2p,103 117,509 0 44,864 92,748 0 MINNETONKABEACH CITY OF 809 3,715 786,424 0 77fl.139 3,715 0 426 3,715 0 426 MENNETONKACITYOH 51.499 0 28,935,443 0 28,935,443 0 0 465,699 0 0 465,fi99 M[NNETRISTACITYOF 6,234 0 4,fi14,798 0 A,fi14,798 0 0 27,128 [] 0 27,128 MIZPRH CITY OF 63 5,996 2,500 D 8,496 429 5,567 0 958 5,038 0 MONTEVIDEO CITY OF 5,467 1,928,124 1,542,287 0 3,470,391 375,273 1,752,845 0 391,17p 1,536,959 p MONTGOMERY CfTY DF 3,246 788,067 1,406,669 0 2.194,736 110,850 677,217 0 247,383 540,689 0 MONTIGELLD CITY OF 11,253 0 7,750.OOD 0 7,750.000 0 0 263,210 0 0 263,210 MONTROSE CITY OF 2.438 527,pp3 932.58p 0 1,459.583 73.719 953,289 0 164,519 362,484 0 MDDRHEAO CITY OF 35,853 7,833,646 7,189,236 0 15,022,882 758,761 7,074,885 0 1,693,325 6,140,321 p MOOSE LAKE CITY OF 2,258 586,771 375,000 0 961,771 48,576 538,195 0 108,407 478,364 0 MORACITYOF 3,699 773,562 602,937 0 1,37fi,439 69,523 704,039 p 155,154 618,408 0 MORGAN CITY OF 852 291,512 324,798 0 fi1fi,310 31,128 260,384 0 69,468 222,049 0 MORRIS G1TY OF 5,223 2,321,783 1,p98.501 0 3,420,284 172,748 2,149,035 0 385,522 1,936,261 0 MORRISTOWN CITY OF 3,p41 267,024 278.229 0 545,253 27,539 239,465 0 61,459 205,565 D MORTON CITY OF 420 327,621 187,Sfi1 0 315,482 35,934 111,687 0 35,560 92,061 0 MOTLEY JT CITY OF 677 330,823 327,112 0 457,635 23,114 107,409 0 51,583 78,940 p MDUNDCITYOF 9,753 0 5,175,181 0 5,#75,381 0 0 157,295 p fi 157.295 MOUNDS V[EW CfTY DF 12,fi34 642,866 3,799,393 p 4,442,259 224,365 418,501 0 500,715 192,151 0 MOUNTAIN IRON CITY OF 2,816 1,200,124 1,p49.686 1.165,766 3,423,576 172,915 1,035,209 0 385,693 822,231 D MOUNTAIN LRKE CITY OF 2,43E 875,$35 526,801 0 1,402,636 70,843 809,892 0 158,100 717,735 0 MURODCKCITYOF 293 7Q587 63.000 0 133,587 6,747 53,840 0 35,057 55,530 0 MYRTLE CITY OF 58 11,880 9,000 0 20,880 3,055 10,825 0 2,354 9,526 p NASHUA CITY DF 50 357 7,000 0 7,357 357 0 15 357 0 472 NASHWAUKCITYOF 943 422,330 354,102 173,168 949,6p0 47,361 374,969 0 107,035 315,295 0 NASSAU CITY OF 78 17,451 14,042 0 31,493 1,591 15,660 0 3,550 13,901 0 NELSON CITY OF 152 24,906 36,no6 0 60,906 3,076 2#,830 0 6,865 16,041 0 NERSTRAND CITY OF 249 17,809 34.922 0 52,731 2,663 15,146 0 5,944 19,665 0 NEVIS CETY OF 367 48,743 186,376 0 237,387 33,979 36,612 0 26,733 22,058 p NEW AU[dURN CITY DF 506 101,931 135,175 0 237,086 #3,975 89,936 0 26,723 75,18$ 0 NEW BRIGHTON CITY OF 22,391 152,339 7,401,983 p 7,554,322 152,339 0 229,207 152,339 0 253,801 NEW GERMANYC[TYOF 366 13,645 192,21p 0 205,855 1D,397 3,248 0 13,645 0 3,556 NEW HOPE CITY OF 20,824 738,701 8.899.010 0 9,fi37,711 486,772 251,929 0 738,703 0 296,789 NEW LONDON ClTYOF 1,185 316,559 353,807 0 670,366 33,858 282,701 0 75,5[11 240,948 0 NEW MUNICH CITY OF 36fi 71,028 79,000 0 150,028 7,577 63,451 0 16,911 54,117 0 NEW PRAGUE JT C[TYDF 7,003 832,188 3,895,661 p 4,527,849 228,688 603,500 0 510,363 321,825 0 NEW RIGHLAND CITY pF 1,154 356,437 307,606 0 664,043 33,539 322,898 0 74,849 281,588 0 NEW TRIER CITY OF 110 947 33.606 0 34,553 947 0 798 947 0 2,803 NEW ULM CITY OF 13,568 4,658,946 5.221.854 0 9,880,800 499,050 4,159,896 0 1,113,728 3,545,218 0 NEW YORK MILLS CITY OF 1,195 385,676 352,000 0 737,676 37,258 398,418 0 83,'[48 302,528 0 NEWFOLDEN CITY OF 362 78,031 53,500 0 129,531 6,542 71,489 0 14,6pp 63,431 0 Estimated 2009 & 2018 LGA and MVHC cuts based on Governor Pawlenty's 2010.17 Budget Recommendation Source: Dept of Revenue, January 27 Estimates based on pay Z0d9 Levy t kid Baseline LGA LEVY TACONITE L+A LGA Cl1T MVHC CUT LGA CUT IY3VHC CUT Ctt"t MpmiB~:'- ::,€37 {} u'$~$L Aza- C,{tY'L 7'a :~r$ taC2Rr~B Ak1i .ice Lm+Y+A~ F LGP= fiv~xp^Cr rs ~ ,~1,:3e - l.Pi4 [ kR`k~: R~1rct10a 'i R~1:Id4l~nn R:=atasca~ : -:. L~4 wr;!;ti ~•: ~:'w.'~Oti TOTALS 4,278,799 528,148,4$7 1,774,973,644 9,$12,$01 2,310,934,932 77,761,150 0.0.8,387,327 21,859,640 1fi7,978,243 35$,172,244 25,403,757 NEWPORT CITY DF 3,534 779,483 1,7$0,437 n 2,559.920 129,290. 65f1,189 0 288,545 490,938 0 NIGOLLET CITY OF 1,000 189<655 160.390 0 370,045 18,690 170,965 0 41,716 147,845 0 NIELSVILLE G[TY OF $3 22,285 25.661 0 47,966 2,423 19,862 0 5,467 16,87$ 0 NIMROD VILLAGE OF 71 2,712 15,000 0 17,712 895 1,817 n 1,996 716 0 NISSWAC€TYOF 2.047 12,268 1,572,473 0 1,584,761 12,288 0 2$,552 12,28$ 6 26,552 NORCROSS CITY OF 55 17,617 24,434 0 42,051 2,124 15,493 0 4,740 12,877 0 NORTH BRANCH CITY OF 10,4fi2 0.23,063 3,980,610 0 4,409,673 222,719 206,344 0 429,063 6 67,979 NORTHMANKATOCITYOF 12,935 1,824,115 4,874,079 0 6,898,194 338,3{16 1,485,$09 0 750.,996 1,689,116 0 NORTH OAKS CITY OF 4,554 0 1,089,651 0 1,#389,651 0 0 600. 0 0 604 NORTH ST PAUL CITY OF 11,695 2,092,094 2,9780.15 n 5.€17(1.109 256,076 1,836,018 0 571,484 1,520,610 n NORTHFIELD JT CITY OF 19,853 2,933,130 6,270,169 0 9,209,299 455,130. 2,473,996 0 1,038,039 1,901,091 0 NORTHOME CITY pF 235 68,431 45,225 0 114,256 5,771 62,260 0 12,879 55,152 0 NORTHROP CITY OF 240 43.747 49,760 0 93,447 4,720 39,027 6 '[0,533 33,210. 0 NORWOOOYOUNGAMERICA 3,626 227.337 1,763,100 0 1,990,437 140,531 12fi,806 0 224,355 2,962 0 OAK GRDVE CITY OF 6.433 200,00D 3,217,537 0 3,417,537 172,610 27,390 n 200,000 0 101,450 OAK PARK HEIGHTS CITY OF 4,751 0 3,766,865 0 3,76fi,865 0 0 8n,W9 0 0 80,079 OAKDALE CITY OF 27,518 0 9,727,488 0 9,727,48$ n 0 491,306 0 0 52$530 ODESSA CITY OF 97 39,903 16,500 0 55,463 2,849 37.654 0 6,356 33,545 6 ODIN CITY OF 110 24,962 12,$5$ n 37,820 1.910 23,052 0 4,263 26,699 p OGEMA CITY OF 118 28,965 30,066 4 5$.905 2.975 25,930 0 6,640 22,265 p OG€LVIE CITY OE 477 124,555 61,269 0 185,824 9,385 115,170 6 20,945 103,616 0 OKABENA CITY OF 178 49.506 9fi,390 0 145,896 7,369 42,137 {! 16,445 33,061 0 DKLEE CITY OF 390 110,755 10.0,20.2 0 250,997 12,677 98,078 p 28,291 $2,460. 0 OL[VIA CITY OF 2,559 791,922 846,950 0 1,fi38,872 82,775 709,147 6 184.728 607,199 0 ONAMIA CITY OF 862 228,249 169,423 0 397,672 20,085 208,184 6 44,624 1$3,425 0 ORMS6Y JT CITY OF 144 24,781 24,729 0 49,590 2,501 22,280 0 5,581 16,260 0 ORONOCITYOF 7,841 0 4,633,071 p 4,633,071 0 0 1fi,973 0 0 16,973 ORONOCOCITYOF 1,049 63,055 45$.459 0 521,514 26,340 36,715 0 58,783 4,272 n ORR CITY OF 236 41,356 89.613 0 130,963 6,615 34,735 0 14,762 2fi,58B n ORTONVILLE CITY OF 1,932 761,894 571,829 0 1,353,723 68,373 713,521 0 152,5$7 629,367 0 OSAKIS JT CITY OF 1,608 455,647 0.59,036 0 914,683 46,198 409,499 0 163,100 352,547 0 OSLO CITY OF 325 75,945 145,408 0 221,353 11,180 64,785 4 24,950 56,995 fl OSSEO CITY OF 2,479 740,484 1,225,130 0 1,965,614 99,277 641,207 0 221,557 518,927 0 OSTRAN-ERCITYOF 243 53,288 98,641 0 151,909 7,672 45,596 0 17,123 3fi,145 0 OTSEGD CfTY OF 12,499 0 3,726,690 q 3,720,690 n 6 187,921 0 0 191,891 OTTERTAIL GITY OF 490 p 317.418 0 317,418 0 0 12,470 0 0 12,470 OWATONNACITYOF 25,[790 4,260,278 9,774,113 0 ik,03A,391 706,835 3,551,443 0 1,58'[,908 2,678,372 0 PALISADE CITY OF 146 15,7fi3 0.3,139 0 58,902 2,975 12,788 0 6,639 9,124 0 PARK RAPIDS CITY OF 3,508 520,376 1,736,889 0 2,257,285 114,{308 466,368 0 254,431 265,90.5 0 PARKERS PRAIRIE CITY OF 1,031 274,240 431,998 0 70fi,238 35,870 238,576 0 79,fi05 194,635 0 PAYNESVILLE GITY OF 2,299 763,046 563,247 p 1,326,293 66,987 696,053 0 143,0.95 613,551 0 PEASE CITY OF 190 15,922 46,030 q 55,952 2,$26 13,696 0 5,307 9,615 0 PELICAN RAPIDS GITY OF 2,423 965,767 707.412 0 1,673,179 84,507 881,266 0 188,595 777,172 0 PEMBERTON CITY OF 238 26,111 119.545 0 145,656 7,357 18,754 0 18,418 9,693 0 PENNOCK CITY OF 494 111,9fi9 185,616 0 297,585 15,030 96,939 p 33,543 7$,426 0 PEOUOT LAKES CITY OF 1,994 88,039 1,522,106 0 1,610,145 81,324 6,715 p $6,039 0 64,582 PERHAM CITY OF 2,755 552,403 1,071,850 0 1,624,253 $2,036 470,367 0 183,080 369,323 0 PERLEY G1TY DF 109 21,338 21,560 n 42.838 2,164 19,174 0 4,829 16,509 0 PETERSON CITY OF 248 46,86$ 69,300 0 116.168 5,867 0.1,601 0 13,094 33,774 p PIERZ CITY OF 1.420 385,619 280,515 0 fi66,33A 33,655 352,164 0 75,107 316,712 0 PILLAGER CITY OP 489 117,697 212,350 0 330,00.7 16,670 101,027 0 37,262 80,495 0 PINE CITY CITY OF 3,275 526,216 1,020,551 0 1,546,767 78,123 448,093 n 174,346 351,876 0 PINEISLANI7 JT CITY OF 3,304 677,748 1,664,402 0 2,342,150 118,295 559,453 0 263,999 0.13,70.9 0 PINE RIVER CITY OF 930 255,701 333,87'[ 0 589.572 29.778 225,923 0 6fi,454 189,247 0 PINE SPRINGS CITY OF 384 2,472 38,606 D 40.472 2,444 428 0 2,472 6 348 PIPESTONE GITY OF 4,333 1.727.159 1,274,740 0 3,001,899 151,617 1,575,542 0 338,3fi3 1,388,796 0 PLAINVIEW CITY OE 3,405 666,912 1,181,735 0 1,848,60.8 93,370 573,542 0 208,373 45$,539 0 PLATO CITY OF 313 24,262 153,756 0 1$8,012 9,498 14,76fi p 21,192 3,076 0 PLUMMER CITY OF 250 50,567 106,900 0 157,467 7,953 42,fi14 0 17,749 32,818 0 PLYMOUTH CITY OF 71,147 0 28,604,043 Q 28,604,643 0 0 502,479 0 0 502,479 PORTER CITY OF 159 38,2$5 40,416 0 78.701 3,975 34,310 0 8,871 29,414 n PRESTON CITY OF 1.396 553.675 631,731 0 1,185,406 59,871 0.93,800. 0 133,615 426,060 0 PRINCETON JT CITY OF 4,517 7fi8,919 2,136,500 0 2,907,419 146,845 622,074 0 327.714 441,205 0 PRIN56URGCITYOF 0.$A 79,630 202,617 0 282,247 14.255 85,375 0 31,814 47,81fi 6 PRIOR LAKE CITY OF 22,111 q 9,881,555 0 9,881,555 0 0 223,124 0 0 223,124 PROGTORCITYOP 2,845 1,096,958 794,739 p 1,891,597 95,544 1,001,414 0 213,225 883,733 0 CUAMBA G[TY OF 115 15,949 27<50n 0 43,449 2,194 13,755 0 4,697 17,052 n RACINE CITY OF 403 60.031 157,205 0 217,236 10,972 49,059 0 24,486 35,545 p RAMSEY CITY OF 22,408 0 9,550.,085 0 9,554,08fi 0 6 408,300 p 0 408,300 RANDALL C€TY OF 596 114,579 125,000 0 239,679 12,105 162,574 p 27.016 87,663 0 RANDOLPH CITY OF 386 11,452 61,063 p 72,515 3,663 7,7$9 0 8,174 3,278 0 RANTER CITY OF 171 24,177 30,850 n 550.27 2,779 23,398 0 6,202 17,975 0 RAYMONG CITY pF 788 212,598 160.883 0 373.481 16,863 193,735 0 42,097 176,801 n RED LAKE FALLS CITY OF 1,583 611,045 497,589 0 1,108,630. 55,994 555,651 0 124,961 486,084 0 RED W3NG CITY OF 16,338 1,445,120 12,650,124 0 14,105,244 712,414 732,706 0 1,445.1211 0 10.0.,772 REDWOOD FALLS CITY OF 5,271 1,276,536 2,074,18fi 0 3,350,824 169,240 1,107,398 0 377,fi93 898,945 0 REGALC[TYOF 28 2,155 7,f}00 p 9,'[55 462 1,$93 0 1,032 1,123 0 REMER CITY OF 366 57,721 185,f30n 0 242.721 12.259 AS,A62 0 27,359 30,362 0 RENVILLECITYOF 1,266 459,140 684,[10{1 0 1,143,140 57,737 401,403 0 128,851 330,289 0 REVEREC[TYOF 94 22,561 27,508 0 50,061 2,528 26,033 0 5,643 18,91$ 0 RICE CITY OF 1,310 143,855 357,477 0 501,332 25,321 118,534 p 56,508 87,347 0 Esiimaled 2008 & 2010 LGA and MVHC cuts based on Governor PawlenEy's 2010-19 BudgeE RecommendaEion Source: Dept of Revnnua, January 27 Estimates leased an Pay 20091evp + etid baseline LGA LEVY TACONITE LtA LGA CUT MVHC CUT LGA CUT MVHC CUT redar by rrar--, . :T F .. _r:2 1. LN 1 I .:7 :910 2U7i7 ;. C~RTSFCEI3 i'a $ 2''~ t tat 12. 1. rai°rx:r ~ is _ "_-LC3,0. -: h~roITkut -;.N LYtY FiE. t?a .. :L. - G~'L 'f ~car[~n LQ~r *A'Fi1 F.~nuct alt - L .fad5r41at - - n L 'fin TOTALS 4,278,793 526,148,487 1,770.,973,644 9,812,801 2,310,934,932 77,761,160 kA8,387,327 21,859,840 167,876,243 358,172,244 25,403,757 RICHFIELD CITY OF 33,107 2.640.727 14.360.125 0 17.600,852 656,fi62 1,782,065 0 1,916,270. 724,453 8 RICHMDNDCITYOF 1,325 299,588 567,407 0 886,935 40.,799 254,789 0 99,979 199,609 8 RICHVILLECITYOF 103 13,0.70. 18,933 0 32,0.07 1,637 17,837 0 3,653 9,821 0 RIVERTON CITY OF 100. 6,566 45,000 4,516 56,062 2,833 3,733 0 6,321 245 6 ROBBINSDALECITYOF 13,551 1,442,452 5,281,484 0 6,723,936 339,fi06 1,102,846 0 757,898 684,554 6 ROCHESTER CITY OF 160,845 8,979,816 41,487,000 0 50,466,816 2,548,929 6,430,887 0 5,888,436 3,291,360 6 ROCK CREEK CITY OF 1,393 13fi,201 213,000 0 349,201 17,fi37 118,564 0 39.361 96,690 0 ROGKFORp JT CITY DF 4,014 319,272 1,321,739 6 1,633.011 82,479 228,793 D 184.067 127,255 0 ROGKVILLE CITY OF 2,663 36,127 1,052,438 6 1,090.565 38,127 0 16.954 38,127 0 80,603 ROGERS G1TY OF 6,971 0 3,533.699 0 3.593,699 0 0 97,437 0 0 97,437 ROLLINGSTONE CITY OF 641 132,455 142,000 D 274,0.55 13,862 118,593 0 30,936 101,519 0 RONNEBY CITY OF 43 6,940 6,900 0 13,80.0 699 6,241 D 1,560 5,380 0 ROOSEVELT JT GITY OF 138 17,247 14,000 0 31,247 1,578 15,569 0 3.522 13,725 0 ROSCOE CITY OF 100. 23,270 18,000 0 41.270 2,084 21,18fi 0 4,652 18,618 0 RASE CREEK CfTY OF 387 78,717 110,000 a 186,717 9,532 69,185 0 21,271 57,446 6 RpSEAU CITY OF 2,869 fi80,453 1,061,099 0 1,741,552 87,961 592,492 0 198,301 484,152 D ROSEMOUNTCITYOF 2p,917 6 11,429,007 6 11,429.667 0 0 341.048 0 0 341.046 ROSEVILLE CITY OF 34,093 6 14,095,580 6 14,095,580 0 0 333.995 0 0 393,995 ROTHSAY JT CITY OF 504 121.261 84.017 0 205,278 10,368 110,893 0 23,138 98,123 0 ROUND LAKE CITY OF 414 122.017 78.383 0 200,400 10,122 111,895 0 22,588 99,429 0 ROYALTON JT CITY OF 904 192,196 210,173 0 0.02,369 20,322 171,870. 0 45,354 145,842 0 RUSH CITY C[TY OF 3,048 674,071 385,457 0 1,059,528 53,514 620,557 a 119,426 554,645 0 RUSHFORD CITY OF 1,777 633,407 649,080 0 1,282,487 fi4,775 588,532 0 144,557 4$8,850 0 RUSHFOR^ VILLAGE CiTYOF 783 73,749 275,000 0 348,749 17,614 56,135 D 39.310 34,439 D RUSHMORE GETY OF 363 102,630 107,756 0 210,366 10,828 92,004 D 23,714 78,916 D RUSSELL CITY OF 333 84,408 86,044 6 176,452 8,809 75,799 0 19,213 65,195 D RUTHTON CITY OF 247 78,994 85,526 0 164,520 8,309 70,685 0 18,544 60,450 D RUTLEDGE CITY OF 185 3,321 37,457 0 0.0,778 2,060 1,261 0 3,321 0 1,275 SASINCITYOF 437 76,107 76,073 0 154,180 7,787 70,320 0 17,379 60,728 0 SACRED HEART CITY OF 51Q 189,299 258,183 0 447,482 22,fi07 1S6,fi98 0 50,439 138,860 a SAINT ANTHONY JT CITY 8,500 0 4,431,437 0 4,491,437 0 0 133,286 0 0 133,200 SAINT BON]FACIUS CETY OF 2,366 324,960 783,585 0 1,108,545 55,989 258,971 D 124,951 200,009 6 SAINT LOU15 PARK CITY OF 45,218 0 21,912,719 6 21,912,719 0 0 622,649 0 0 622.649 SANBORN CITY OF 461 124.405 77,070 0 201,475 16,176 114,229 6 22,710 101,695 0 SANDSTONE CITY OF 2.497 898,214 468,336 0 1,366,550 69,820 629,794 0 154,033 744,181 D SARGEANTCITYOF 74 11,598 26,000 0 31,598 1,596 10,002 0 3,562 8,636 0 SARTELL JT CITY OF 14,259 443,363 4,494,593 0 4,937,956 249,401 193,962 0 443,363 0 113,225 SAUKCENTRECITYOF 4,218 1,171,054 1,504,210 0 2,675,264 135,120 1,035,934 0 301,546 869,508 0 SAUK RAPIDS G1TY OF 12,885 2,077,552 3,632,566 6 5,710,118 288,401 1,784,151 D 643.624 1,933,528 6 SAVAGE CITY OF 25,293 0 15,597,946 6 15,597,946 0 0 408,186 6 0 408.180 SCANDIA CITY OF 4,210 0 1,$60.892 D 1.860,892 D 6 47.379 0 0 47,379 SCANLON CITY OF 85{7 192,233 243.273 D 435,506 21,996 170,237 0 49,089 143,144 0 SEAFORTH CITY OF 64 16,996 8,500 0 25,0.96 1,288 15,708 0 2,874 14,122 0 SEBEKA CITY OF 677 169,726 164,600 0 330.,326 16,886 152,840 0 37,684 132,042 0 SEDAN CITY OF 52 7,352 14,520 8 21,872 1,105 6,247 0 2,465 4,$87 0 SHAPER CITY OF 868 141,616 382,400 8 524,016 26,468 115,150 0 59,065 82,551 6 SHAKOPEE C[TY OF 32,567 0 14,363,677 p 14,363.677 0 0 479,866 0 0 479.866 SHELLY CITY OF 243 66,913 21,200 8 88,113 4,450 62,463 0 9,932 Sfi,981 0 SHERBURN CITY OF 1,016 333,900 465,849 8 799,749 40,393 293,507 a 90,145 243,755 0 SHEVLINCITYOF 169 24,075 2Q100 8 50,175 2,534 21,541 0 5,656 18,419 0 SHOREVIEW CITY OF 26,159 0 8,712,178 8 8,712,178 0 0 274,132 0 0 274,132 SHOREWOOQ G1TY pF 7,811 0 4,843,580 8 4,843,560 0 0 290.25 D 0 29,425 SILVER BAYCETYOF 1,993 562,480 $66,055 495,154 1,923.609 97,158 455,244 0 216,822 345,578 0 SILVER LAKE CITY OF 610 169,621 488.665 8 658.286 33,248 136,373 0 74,2(10 95,421 0 SKYLINE C€n OF 297 4,722 45,000 8 49,722 2,511 2,211 0 0.,722 0 882 SLAYTON CITY OF 2,033 860,373 619,146 8 1,479,519 7A,72b 785,647 0 168,768 693,607 0 SLEEPY EYE CITY OF 3,581 1,420,576 972,025 4 2,392,601 120,843 1,299,733 0 269,685 1,150,891 0 5061ESKI CITY OF 174 1#1,372 40,472 {# 50,844 2,568 7,804 0 5,731 4,641 6 SOLWAY CITY OF 75 5,717 140.60 8 13.717 996 4,721 D 2,222 3,495 0 SOUTH HAVEN CITY OF 208 30,376 97.580 f7 127,956 6,463 23,913 6 14,423 15,953 0 SOUTH ST PAUL CITY OF 20,135 2,299,651 7,216,602 8 9,516,253 0.80,838 1,819,013 0 1,872,637 1,227,014 0 SPIGER CETY OF 1<15fi 118,120 716,996 0 835,116 42,179 75,941 0 94,131 23,989 0 SPRING GROVE C[TY OF 1,288 427,278 456,581 0 683,859 44,541 382,637 0 99,625 327,653 0 SPRING HILL CITY pF 61 2,596 13,150 0 15,748 795 1,803 0 1,775 823 6 SPRING LAKE PARK JT CITY 6,690 30,000 3,352,570 0 3,442,570 36,868 0 83,874 90,006 0 148,684 SPRING PARK CITY OF 1,926 80,812 979,856 0 1.060,668 53,571 27,241 0 80,812 0 6,033 SPRING VALLEY C[TY OF 2,561 900,678 928,275 8 1,826,953 92,375 806,303 0 206,153 694,525 0 SPRINGFIELD CITY OF 2,230 963,174 765,675 0 1,726,80.9 87,319 875,855 6 194,870 758,309 0 SOUAW LAKE C[TY OF 95 18,184 15,236 0 25,340 1,280 6,824 0 2,856 7,248 6 ST ANTHONY CITY OF 81 6,962 2,038 0 9,000 455 6,507 0 1,p14 5,948 6 ST AUGUSTAC[TYOF 3,178 84.288 786,000 0 864,288 43,653 40.635 0 64,286 0 13,131 ST CHARLES CITY OF 3,568 856,623 634.626 D 1,551,249 78,349 776,274 D 174,851 681,772 0 ST CLAIR CITY OF 789 180,303 202,500 0 382,803 19,330. 100,969 6 43,148 137,155 0 ST CLOUQ JT G€TY OF 65,246 12,352,518 22,812,000 0 35,164,518 1,776,855 10,516,463 0 3,963,617 8,38$,901 0 ST FRANCIS CITY pF 7,473 323,498 2,724,202 0 3,047,700 153,336 159,568 0 323.498 ~ 20.028 ST HILAIRE CITY OF 275 64.563 35.651 0 166,214 5,062 59,501 0 11,296 53,267 D ST JAMES CITY OF 4,625 1.447.944 867,764 6 2.315,708 116,960 1.330,9$4 D 261,016 1,186,926 0 ST JOSEPH CITY OF 6,068 865,754 1,824,602 0 2,690,358 135,882 729,872 0 303,247 582,507 0 ST LEO GITY OF 9S 17,156 12,500 0 29,586 1,499 15,687 0 3,346 13,840 D ST MARTIN GITY OF 345 42,831 169,000 0 151,831 7,669 35,162 0 17,114 25,717 6 ST MARY'S POINT GITY pF 405 2,520 169,689 0 172,209 2,520 0 3,862 2,520 0 3.662 EsEimated 2U09 & 2010 LGA and MVHC cuts based on Governor Pawlenty's 2Q1O-11 Budget Recommendation Source: Ocpt of Revenue, January 27 Fs6mates baser! an Pay20D91evy +.Oid Baseline LGA LEVY TACONITE L+q LGA CUT MVHC GUT LGA GUT MVF€C CUT 7 t!r2'klstif-: ", ;..-k -:SCi~9 4J1 -_ 2D4 '.~'(0 34il7 : c1:TtYit=i;_U Pe 2:1ll9 Pa- ~$f68 '7ofsf : L rat;,x_n<..' [ '-i ii~~°r.'x"rrf, , {:iIY.F9ea.#~< n .'~~9.L G4vl:^ i:.cor$t~.e~et Lys + R«fucLCm :. -'L" kk;-~' ii:,~~:~Tfsn t. -F[&4uetivn TOTALS 4,278,799 526.948,487 1,774,973,644 9,812,601 2,310,934,932 77,761,160 448,387,327 21,858,890 167,976,243 358,172,244 25,403,757 ST MICHAEL CITY OF 14,883 p 4,720.000 0 4,720,000 0 0 191,241 0 0 131,241 ST PAUL CITY OF 287,669 62.600.01$ 89,254,264 0 151,854,282 7,669,708 54,930,310 0 17,118,462 45,483,556 0 ST PAUL PARK CITY OF 5,344 263,607 1,476,584 0 1,738,191 87,791 173,816 0 195,923 65,684 0 ST PETER CITY OF 10,966 2,876,009 1,767,886 0 4,643,895 234,549 2,641,450 0 523,443 2,352,566 p ST ROSA CITY OF 34 1,110 17,000 0 18,110 915 195 0 1,1'[0 0 931 ST STEPHEN CITY OF 641 108,213 237,557 0 345,770 17,464 90,749 0 38,974 69,239 0 ST VINCENT CITY OF 82 20,084 9,916 0 30,000 1,515 18,589 p 3,3$1 16,703 0 STACYCITYOF 1,378 280,581 571,066 0 851,647 43,014 237,557 0 95.995 18d,5B6 0 STAPLES JT GITY OF 3,145 1,056,223 750,210 p 1,806,433 91,23$ 964,985 0 203,615 852,608 0 STARBUCKCITYOF 1,343 382,900 800,000 p 1.182.900 59,745 323,155 0 133,332 249,568 0 STEEN CITY OF 769 31,425 20.700 0 52,125 2,633 28,792 0 5,875 25,550 0 STEPHEN CITY OF 704 184,406 129.600 0 314,006 15,860 168,546 0 35,394 149,012 0 STEWART CITY OF 534 140,828 383,084 0 523,912 26,461 114,337 D 59,053 81,775 0 STEWARTVILLE CITY OF 5,784 768,836 1,787,758 0 2,554,594 129,025 637,811 0 287,945 478,891 0 STILLWATER CITY OF 16,112 749,238 10,099,769 0 10,849,007 547,951 201,287 p 749,238 0 347.382 STOCKTONCITYOF 765 143,576 113,172 0 256,748 12,868 130,606 p 28,940 114,636 0 STORDENCITYOF 247 70,96D 110,000 f7 180.980 9,141 61,839 0 20,399 50,581 0 STRANDOUISTCITYOF 77 18,054 5,500 p 23.554 1,190 16,$84 0 2,665 15,399 0 STRATHCONA CITY OF 25 3,701 2,500 0 6.201 313 3,386 0 699 3,502 0 STURGEON LAKE CITY OF 3$5 27,212 184,400 0 211.212 10,668 16,594 0 23,807 3,405 0 SUNBURGCITYOF 96 25,906 37,320 4 63,226 3,193 22,713 0 7,127 18,779 0 SUNFISH LAKE C]TY CF 539 0 365,000 0 365,000 0 0 21 fl 0 0 218 SWANVILLECITYOF 354 82,655 75,800 0 156,455 8,003 74,652 0 17,860 54,795 0 TACONITE CITYDF 336 99,424 122,789 27,174 249,383 12,596 86,828 fl 28,110 71,314 0 TAMARACK CITY OF 53 3,037 19,073 4 22,110 1,117 1,920 fl 2,492 545 0 TAOPIGITYOF 78 8,547 5,500 fl 94,047 709 7,$3$ 4 1,583 6,969 0 TAUNTONGITYOF 183 41,253 33,030 p 74,2$3 3,752 37,501 0 8,373 32,880 0 TAYLORSFALLSCITYCF 1,052 195,970 692.800 [t 888,770 44,889 151,081 0 100,179 95,791 0 TENNEY CITY OF 4 1,130 1[1.646 0 11,776 595 535 fl 1,130 0 14 TENSTRIKE CITY OF 168 3,094 27,000 fl 30,094 1,520 1,574 0 3,094 0 298 THIEF RIVER FALLS CITY OF 8,515 2,684,970 1,582,406 0 4,2&7,376 215,532 2,469,436 0 461,003 2,203,987 p THOMSON CITY OF 167 10,65$ 83,499 0 94,157 4,756 5,902 0 10,613 45 0 TINTAHCITYOF 68 12,185 13,745 4 25,930 1,310 10,875 0 2,923 3,262 0 TONKABAYGITYOF 1,534 9,420 379,690 CI 989,110 9,420 0 4,445 9,420 0 9,445 TOWER CITY OF 499 90,126 291,685 (1 381,$11 18,284 70,692 0 43,036 97,090 0 TRACY CITY OF 2,153 944,426 908,625 0 1,853,051 93,592 850,834 0 208,869 735,557 0 TRAIL CITY OF 61 2,712 8,000 0 10,712 541 2,171 0 1,207 1,585 0 TRfMONT CITY OF 697 220,712 244,578 0 485,290 23,500 157,212 0 52,446 168,266 p TROMMALDCITYOF 119 $,054 28,500 3,193 37,747 1,906 6,148 0 4,255 3,739 0 TRpBKYCITYOF 106 19,164 zo,a©4 0 39,164 1,978 17,186 p 4.414 14,750 0 TRUMANCITYOF 1,175 431,379 224,700 p 656,679 33,187 398,812 0 74,018 357,961 0 TURTLE RIVER GITY OF 75 p 20,000 p 20,000 0 0 1,010 0 0 1,900 TWIN LAKES CITYOF 154 29.171 16,579 0 45,750 2,311 26,860 0 5,157 24,014 0 TWIN VALLEY CITY OF 795 274,024 181,088 0 455,112 22,986 251,036 0 51,299 222,725 0 TWO HARBORS CITY OF 3,696 1,256,185 1,357,886 0 2,616,071 132,130 1,126,055 0 294,874 963,311 0 TYLER CITY OF 1,196 414,395 220,353 0 634,746 32,059 382,336 0 71,546 342,849 0 ULEN GITY OF 539 142,938 74,926 0 217,862 11,004 131,932 0 24.557 118,379 0 UNDERWOOD GiTY OF 338 74,024 77,547 0 151,571 7,655 66,369 0 17,085 56,939 0 UPSALA CITY OF 423 60,829 152,757 0 213,586 10,788 50,041 0 24,075 36,754 0 URBANKCITYOF 55 6,479 3,026 0 9,505 480 5,999 0 1,071 5,408 0 UTICA CITY OF 237 31,273 46,000 0 77,273 3,983 27,376 0 8,710 22,563 0 VAONA[S HEIGHTS CITY DF 13,038 0 3,051,728 0 3,051,728 0 0 123,170 fl 0 123.170 VERGAS CfTY OF 330 32,646 112,122 0 144,768 7,312 25,334 0 16,318 15,328 0 VERMILLICN G[TY OF 444 6,255 16$,941 0 173,196 6,255 0 2,493 6,255 0 10,937 VERNDALE CITY OF 555 133,34€3 157.839 0 291,179 14,747 116,633 0 32,621 100,519 0 VERNON CENTER CITY OF 332 64,933 182,034 0 246,967 12,974 52,459 0 27,637 37,096 0 VESTA CITY OF 319 82,796 117,000 0 199,796 10,091 72,705 0 22,520 68,276 0 VICTORIA CITY OF 6,330 0 4,362,480 0 4,362,480 0 0 49,072 p 0 49,072 VIKING GITY OF 78 20,162 15,000 0 35,162 1,776 1$,3$6 0 3.963 15,199 0 VILLARq CITY OF 230 37,734 68,200 0 103,934 5,243 32,485 0 11.715 25,019 0 VINING CITY OF 59 10,182 10,590 0 20,682 1,045 9,737 0 2,331 7,851 0 VIRGINIA CITY OF 8,732 4,479,565 3,098,399 1,219,861 8,797,825 444,352 4,035,213 0 991,659 3,487,906 0 WABASHA CITY OF 2,691 690,194 921,118 0 1,611,312 $1,383 608,811 0 181,621 508,573 0 WABASSD CITY OF 648 181,888 303,537 0 485,425 24,517 157,371 0 54,715 127,173 p WACONIAC[TYOF 9,701 0 4,328,987 0 4,328,9$7 p 0 135,778 o B 135,778 WADENA JT CITY OF 4,199 1,326,871 742,023 0 2,068,894 104,494 1,222,377 0 233,198 1,093,673 0 WAHKONC[TYOF 343 11,852 1$4,649 0 196,501 9,925 1,927 0 11,852 0 5,552 WAITE PARK C[TY OF 6,729 295,880 4,627,75E 0 4,923,838 248,676 47,202 0 295,860 0 155,307 WALDORF CETY OF 225 46,061 59,890 0 105,971 5,352 4[1,723 0 11,945 34,136 p WALKER CITY OF 1,125 147,234 1,000,700 0 1,147,934 57,979 89,255 0 129,391 17,643 D WALNUTGR4VEC[TYCF 693 225,971 176,000 0 401,971 20,302 205,884 0 45,309 180,662 0 WALTER$ CITY pF 84 20,593 16,551 0 37,154 1,877 18,716 0 4,188 16,405 0 WALTHAM CITY OF 191 36,702 22,433 0 59,135 2,987 33,715 0 6,665 30,037 0 WANAMINGO CITY OF 1,053 229,887 414,500 0 644,367 32,546 197,341 0 72,633 157,254 p WANDA CITY OF 82 22,664 33,349 0 56,013 2.629 19,835 0 6,314 96,350 p WARBA C€TY OF 183 13,511 45,250 0 58,761 2,958 10,543 p 6,623 6,888 0 WARREN CITY OF 1,672 599,768 307,000 0 906,765 45,798 553,968 0 102,207 497,559 0 WARROAOCITYOF 1,722 815,90{1 689,990 0 1,505,890 76,058 739,842 0 169,738 646,162 0 WASECA CITY OF 9,827 2,674,495 3,490,002 0 6,164,497 311,350 2,363,145 0 694,840 1,979,655 0 WATERTOWNCITYOF 4,216 106,169 1,722,19E 0 1,626,367 92,345 13,824 0 106,169 0 67,463 WATERVILLE CITY OF 1,882 530,418 779,586 0 1,310,004 66,164 464,254 0 147,$59 382,759 0 Estimated 2009 8 2010 l-GA and MVMC cuts based on Governor Pawlenty's 2010-11 Budget Recommendation Source: 6ept of fievenue, January 27 Estimates based an Pay 20091evy + Aid Baseline LGA LEVY TACONITE LtA LGA Cllr MVHC CUT LGA CUT MVHC CUT -7 E* ~.. h -- :6Fi8 a81 1 _:2070 ::HIY :' fxRTlrttE[t ' P;,v::00A YP. : ~8 -' i Qt L r~#~7.'a~i' !~ : L F.,r:s'.wui C1TY:td~p£E a L C -l.~ TucneF® :;'Lees ?A}i RS[l:tGED17 -: L ':.f¢+~~,pd$bR RaL"tSvl paT34EGt1Ci! TOTALS 4,278,789 525,148,487 1,774,973,644 9,812,801 2,310$30.,932 77,761,150 448,3$7,327 21,859,840 167,976,243 358,172,244 25,403,757 WATKINS CITY OF 947 237,750 379.546 0 617,296 31,178 206,572 0 fi9,579 158,171 0 WATSON CITY pF 212 68,190 79,170 0 139,360 7,039 53,151 0 15,708 44,482 0 WAUBUNCITYpF 384 89,176 89,142 0 178,320 9,006 80,172 0 20,100 69,078 0 WAVFRLY CITY OF 1,028 62,248 945,000 0 1,007,248 50,873 A1,375 0 62,248 0 36,474 WAYZATACITYOF 4,145 0 3,587,999 0 3,587,999 0 0 13,442 p 0 13,442 WELCOME CITY OF 678 215,334 431,663 0 646,997 32,678 182,656 0 72,927 142,A0T 6 WELLS CITY OF 2,491 952,505 598,068 0 1,556,673 78,320 874,285 0 974,766 777,819 0 WENDELLCITYOF 174 37,512 60,467 0 97,979 4,949 32,563 0 11.044 26,468 0 WEST CONCOR^ CETY OF 829 254,145 615,561 0 669,707 43.926 210,220 0 98,030 156,116 0 WEST ST PAUL CITY OF 18,914 1,523,142 8,948,848 0 1Q471.990 528,909 99k,233 0 1,180,365 342,777 0 WEST UNIDN G[TY OF 75 5,801 5,750 0 11,551 583 5,21$ 6 1,302 4,499 p WESTBROOK C[TY OF 699 238.545 158,908 0 397,453 20,07A 216,471 0 44,799 193,746 p WI=STPpRTGITYpF 67 5,425 4,725 0 1[1,150 513 4,912 0 1,144 4,281 0 WHALAN CITY OF 56 9,111 21,412 0 30,523 1,542 7,569 0 3,440 5,671 p WHEATONCITYOF 1,50{f 627,542 629,549 0 1,257,091 63,492 564,050 p 141,695 4$5,847 0 WHITE BEAR LAKE JT CITYO 24,776 2,035,324 4,55fi,5i8 0 6,591,842 332,934 1,702,390 fl 743,008 1,292,316 0 WILOER CITY OF 65 16,347 24,953 0 41,300 2,086 14.261 p 4,655 11,692 0 WILLERNIE CITY OF 566 80,046 174,408 p 254,454 92,852 87,194 0 28,681 51,365 0 WILLIAMS CITY OF 203 40,713 59,600 0 100,313 5.067 35,846 0 11,307 29,406 0 WILLMARCITYOF 19,040 4,596,086 3,525,325 0 8.121,411 410.188 4,185,898 0 915,416 3,fiS0,670 0 WILLOW RIVER GITY OF 398 49.266 85,000 0 134,266 6,781 42,485 0 15,134 34,132 fl WILMpNTCITYpF 313 87,734 88,829 0 176,563 8,918 78,815 0 19,902 67,$32 0 WILTpN CITY OF 197 6,820 8,500 0 15,320 774 5,046 0 1,727 5,093 0 WINQOMCITYOF 0.,A22 1,334,068 1,526,175 0 2,860,243 144,462 1,189,506 0 322,396 1,811,672 0 WINGERCITYOF 183 35,830 54,652 0 90,482 4,57fl 31,268 0 10,199 25,631 0 WINNE8AG0 CITY OF '€,398 578,934 436,235 0 1,015,189 51,273 527,fi61 0 114,426 464,588 0 WINONACITYOF 27,458 10,160,338 5,972,530 0 16,132,868 814,823 9,395,515 0 1,818,438 $,341,980 0 WINSTECI C[TY pF 2,305 662,853 1.082,143 0 1,744,996 88,135 574,718 0 196,690 465,163 0 W[NTHROP G1TY OF 1,330 457,079 579.757 0 1,036,836 52,368 404,711 0 1'E6,86S 340,211 0 W[NTON GITY pF 167 27,197 48,000 0 75,197 3,798 23,399 0 8,476 18,721 0 WOLF LAKE G[TY pF 49 7,626 12,500 0 20,126 1,£717 6,609 0 2,2$9 5,357 0 WOLVERTON CITY OF 129 25,270 33,300 0 58,570 2,958 22,312 0 6,6{12 18,668 0 WOOCILAKE CITY OF 40fi 108,616 107,700 0 216,316 10,925 97,591 0 24.382 84,23A 0 WOOCIBURYCITYOF 57,279 0 27,121,971 0 27,121.971 4 0 679,744 0 0 679,744 WDOOLANOCITYOF 497 3,168 280,799 0 291,967 3,168 0 303 3,168 0 303 Wpp~STOCK GITY OF 103 32,426 26.400 0 58,826 2,971 29,A55 0 6,631 25,795 0 WOR7H[NGTONCITYOF 11,379 3,145,279 2,596,510 0 5,741,789 290,001 2,855,278 0 647,194 2,498,085 0 WRENSHALL C[TY pF 370 48,797 105,243 0 154,040 7,780 41,017 0 17,363 31,434 0 WRIGHT CITY OF 94 8,498 22,080 0 30,578 1,544 5,954 p 3,447 5,051 0 WYKOI=F CITY OF 416 119,329 144,023 0 263,352 13,301 10$,028 p 29,684 89,645 0 WYOMING CITY OF 3,734 0 2,239,619 0 2.239,619 0 0 7fi,503 0 8 76,503 ZEMPLE CITY OF 72 862 12,000 0 12.862 650 212 0 862 0 588 zIMMERMAN CITY pF 4,877 360,325 1,120,213 6 1,480,536 74,778 2$5,547 0 166,881 193,444 0 ZUMBRp FALLS CITY pF 181 36.059 42,291 0 78,350 3,957 32,102 0 8,631 27,228 p ZUMBROTACITYOF 3,165 557,309 1,248,727 0 1,806,036 91,218 465,091 0 203,570 353,739 0 2x08 MONTHLY CASHIGENERAL I.EfJGER BALANCE RECONCILIATIONS Co[ialeral Bank Ghecking Statement Balance U. S. Gov't Securities Outstanding Deposits Outstanding Checks Other Transactions Monthly #nterest Net Checking Account Balance investments Mainsheet Bank Flex CD Beginning Other Transactions Monthly Interest Ending Baiance CD 3p3665 Mainstreel Bank GD's Beginning 1D033p258fi CDARS 1D03111039 CDARS 10D3154544 CDARS 10D3638274 CDARS 10D4175111 CDARS 10D4296536 GDAR5 Monthly Interest -CDARS Ending Balance Mainstreet Bank -Subtotal Smith Barney Smith Barney Money Fund Beginning Monthly Adjustments ether Transactions Ending Balance Smith Barney Gov't Bonds Beginning FHLB DTD 91291D3 FHLB DTD 6!30103 FHLMC DTD 6/30103 FNMA DTD 2!7/03 FNMA DTD 3I3DI04 FNMA DTD 4!8!04 FHLB DTD 4113104 FHLM DTD 3!25104 FHLM DTD 3117104 FHLM DTD 3124!04 Other Transactiens Annual Fair Market Adjustments Ending Balance Smith Barney CD's Beginning Direct Merchants Bank Capitol One Bank Hemisphere Nati Bank Lehman Brothers Bank C!B Bank Compass Bank 1st. Natl Bk o1 Nevada Cole Taylor Bank Other Transactions Monthly Adjustments Ending Balance Smith Barney -Subtotal Total Cashlinvestmenls Per Statement General Ledger Cash Balance Total Monthly Interest & Adjustments 20081nlerest 10/31/2008 11/2872008 1213112008 $ 1,082,489.85 $ 1,183,514.06 $ 1,806,578.48 $ 479,20 $ {105,139.04) $ (305,994.49) $ (193,347.21) $ (9,044.57} $ - $ 27,395.39 $ 2,571.42 $ 2,190.60 $ 3,852.24 $ 968,725.44 $ 877,519.57 $ 1,613,229.28 $ 7D2,860.93 $ 702,860,99 $ 907,860.99 $ 205,DDO.OD $ {208,000.00} $ 4fi,583.63 $ - $ 5,484.91 U.S. Gov't Securities $ 702,880,99 $ 947,860.39 $ 705,345.90 $ 903,806.63 $ 600,000.00 $ 6D0,40p.Dp $ 60Q000.00 $ - $ 354,000.00 $ 350,000,pD $ 350,0Dn.n4 $ 687,545.19 $ fi93,844.38 $ 1,174,858.77 $ 1,170,858,77 $ 1,170,858.77 $ 62,7fi1.14 $ - FDiC(sj $ 2,808,363.96 $ 2,814,703.16 $ 2,124,858.77 $ 4,479,950.39 $ 4,604,483.71 $ 5,343,240.58 $ 104,175.53 $ 106,666.74 $ 3,388.03 $ 29,737.86 $ 2,491.21 $ 1,721.29 $ 3,003.43 $ {1D5,ooo.op) $ zas,naD.4o U.S. Gov't Securities $ 146,666.74 $ 3,386.03 $ 252,391.46 $ 250,493.1fi 5 250,493,16 $ 150,493.16 U.S. Gov`t Securities U.S. Gov't Securities $ 411.37 $ 411.3T U.S.Gov'tSecurities $ 99,750.00 $ (250ADj U.S. Gov't Securities U.S. Gov't Securities $ 0.12 $ 0.12 U. S. Gov't Securities $ 394.17 $ 394.17 U.S. Gov't Securities $ - $ _ $ _ 11.5. Gov't Securities U.S. Gov't Securities $ (62.50] $ {6250) U.S. Govt Securities $ 154,000.44 $ 150,Op0 p0 $ (275.40) $ {275.40] $ 258,493.16 $ 15p,493.16 S 185,100.00 $ 185,100.04 $ 185,100.00 FDIC FDIC $ 90,000.00 $ 90,060.00 $ 90,1}00.00 FDIC FDIC $ _ $ _ FDIC $ {900.00} $ (940.60} FD1G FDIC FpIC $ 96,ODD.00 $ 96.000.00 $ - $ 165,100.00 $ 185,100,00 $ 90,000.40 $ 542,259.90 $ 338,981.19 $ 342,391.46 $ 5,022,210.29 $ 4,939,064.90 $ 5,685,632.04 $ 5,022,210.29 $ 4,939,p64.9p $ 5,685,632.04 $ 166,202.62 $ 5,062.63 $ 3,911.89 $ 12,340.58 ,~ CITY OF CENTERVILL,E Fund Summary Monthly 12 O V27Ip9 11:42 AM Page 1 Current MTD MTD Period FUNb Ipescr FUND Revenue Expense DECEMBER 2008 GENERAL FUND 1D1 5933,327.62 $242,607.86 DEGEMBER 2008 MUNI STREET IM 312 525,231.48 $0.00 DEGEMBER 20€}8 PARKVIEW DEVE 324 51,052.98 50.00 DEGEMBER 2008 G.O. Bond Hun#ers 336 522.93 $0.00 DEGEMBER 2008 PELTIER PRESER 345 $3,566.87 $0.00 DECEMBER 2008 Hunters Crossing II 346 $8,415.44 $0.00 DECEMBER 2008 GO Bond 2006A (H 348 530,866.46 $OAO DECEMBER 2008 GO Bond 2007A (C 349 $311.49 $D.00 DECEMBER 2008 PARK CAPITAL P 402 5173.56 -$6,650.00 DECEMBER 2008 STORM WATER I 416 $1,178.72 51,267.82 DECEMBER 2008 HUNTER'S CROS 448 535.50 $0.00 DECEMBER 2008 2006 Municipal Imp 449 50.00 $3,147.50 DECEMBER 2008 CSAH 14 Imp€ove 450 $1,602.12 50.00 DECEMBER 2p08 20p9 Street & Utilit 451 $fl.fl0 $6,793.75 DECEMBER 2008 2007 Deveiopment 452 -$807.06 5936.00 DECEMBER 2008 2p07 Downtown Re 453 $195.25 $1,860.33 DECEMBER 2008 WATER FUND 601 $29,564.80 543,608.19 DEGEMBER 2Dp8 SEWER FUND 802 $24,997.41 $7,563.10 DEGEMBER 2008 CABLE N FUND 614 $0.00 5576.82 $1,059,735.37 $3D1,691.37