Laserfiche WebLink
TRAFFIC DEPUTY <br />$4,600.00 <br />ESTIMATED REBATE BASED ON TRAFFIC DEP FORMULA <br />SHARE REBATE <br />ARDEN HILLS 16.2757% $748.68 <br />GEM LAKE . 1.3958% $64.21 <br />LITTLE CANADA 16.8610% $775.61 <br />NORTH OAKS 8.8053% $405.04 <br />SHOREVIEW 30.3863% $1,397.77 <br />VADNAIS HEIGHTS 14.4623% $665.27 <br />WHITE BEAR TOWNSHIP 11.8135% $543.42 <br />TOTALS <br />TOTAL ESTIMATED REVENUE <br />100.0000% $4,600.00 <br />ARDEN HILLS $41,280.40 <br />GEM LAKE $3,129.78 <br />LITTLE CANADA $41,363.50 <br />•NORTH OAKS $20,866.69 <br />SHOREVIEW $83,615.35 <br />VADNAIS HEIGHTS $38,849.50 <br />WHITE BEAR TOWNSHIP $32,407.86 <br />TOTAL REVENUE $261,513.08 <br />REVENUE FROM SALE OF USED SQUAD CARS <br />ESTIMATED SALE PRICE BASED ON PREVIOUS YEARS $2,500.00 <br />ARDEN HILLS ONE SQUAD $2,500.00 <br />OTHER SIX CONTRACT CITIES <br /># OF SQUADS <br />BASED ON #OF DEP'S <br />4 $10,000.00 <br />PER DEPUTY <br />27.5901925 $362.45 <br />GEM LAKE 0.4520085 $163.83 <br />LITTLE CANADA 5.4098245 $1,960.78 <br />NORTH OAKS 3.0834345 $1,117.58 <br />SHOREVIEW 10.062605 $3,647.17 <br />VADNAIS HGTS 4.6537485 $1,686.74 <br />WHITE BEAR TWP 3.9285715 $1 423.90 <br />TOTAL <br />SEPTEMBER 30. 1902 <br />27.5901925 $10,000.00 <br />Page 43 <br />