|
TENTATIVE EXCESS UNENCUMBERED BALANCE ADJUSTMENT
<br />The guidelines setforth in the resolution will affect the city's apportionment the fotlowing year by approximately the
<br />amount of (F) if the balance is not reduced to the allowable balance (C) by September 1,1991. See attached resolution.
<br />(A)
<br />(8)
<br />(C)
<br />(D)
<br />(E)
<br />(F)
<br />(G)
<br />(2xB)
<br />***
<br />Balance
<br />1991
<br />Amount
<br />*
<br />(B-C)
<br />(Negative)
<br />Estimated
<br />Column B
<br />As Of (-)
<br />Construction
<br />(_) Available
<br />(-? Allowable
<br />(_) Excess
<br />Adjustment Of
<br />Loss Of 1992
<br />Divided By
<br />Municipality
<br />02-01-91
<br />Allotment
<br />02-01-91
<br />ga lance
<br />Balance
<br />Needs
<br />Apportionment
<br />Cot u n A
<br />-----------------------------------------------------------------------------------------------------------------------------------------------------------------
<br />Albert Lea
<br />$1,617,977
<br />S546,195
<br />$1,071,782
<br />$1,092,390
<br />($20,608)
<br />s0
<br />$0
<br />1.96
<br />Alexandria
<br />538,239
<br />281,413
<br />256,826
<br />562,826
<br />(306,000)
<br />0
<br />0
<br />0.91
<br />Andover
<br />620,593
<br />419,084
<br />201,509
<br />838,168
<br />(636,659)
<br />0
<br />0
<br />0.48
<br />Anoka
<br />715,197
<br />341,799
<br />"� 373,398
<br />683,598
<br />(310,200)
<br />0
<br />0
<br />1.09
<br />Apple Valley
<br />1,009,260
<br />822,681
<br />186,579
<br />1,645,362
<br />(1,458,783)
<br />0
<br />0
<br />0.23
<br />Arden Hills
<br />238,550
<br />184,508
<br />54,042
<br />369,016
<br />(314,974)
<br />0
<br />0
<br />0.29
<br />Austin
<br />2,349,351
<br />823,818
<br />1,525,533
<br />1,647,636
<br />(122,103)
<br />0
<br />0
<br />1.85
<br />Bemidji
<br />1,117,041
<br />411,327
<br />705,714
<br />822,654
<br />(116,940).
<br />0
<br />0
<br />1.72
<br />Blaine
<br />1,535,212
<br />855,880
<br />679,332
<br />1,711,760
<br />(1,032,428)
<br />0
<br />0
<br />0.79
<br />Bloomington
<br />4,414,457
<br />2,225,659
<br />2,188,798
<br />4,451,318
<br />(2,262,520)
<br />0
<br />0
<br />0.98
<br />Brainerd
<br />784,T68
<br />274,137
<br />510,631
<br />548,274
<br />(37,643)
<br />0
<br />0
<br />L86
<br />Brooklyn Center
<br />2,368,335
<br />829,821
<br />1,538,514
<br />1,659,642
<br />(121,128)
<br />0
<br />0
<br />1.85
<br />Brooklyn Park
<br />3,986,854
<br />1,078,848
<br />2,908,006
<br />2,157,696
<br />750,310
<br />5,816,012
<br />186,752
<br />2.70
<br />Buffalo
<br />737,816
<br />217,738
<br />520,078
<br />435,476
<br />84,602
<br />1, 040,156
<br />33,399
<br />2.39
<br />Burnsville
<br />1,130,685
<br />870,653
<br />260,032
<br />1,741,306
<br />(1,481,274)
<br />0
<br />0
<br />0.30
<br />Champlin
<br />728,357
<br />- 270,805
<br />457,552
<br />541,610
<br />(84,058)
<br />0
<br />0
<br />1.69
<br />Chanhassen
<br />434,217
<br />260,563
<br />173,654
<br />521,126
<br />(347,472)
<br />0
<br />0
<br />0.67
<br />Chaska
<br />886,109
<br />261,227
<br />624,882
<br />522,454
<br />102,428
<br />1,249,764
<br />40,130
<br />2.39
<br />Chisholm
<br />283,776
<br />212,379
<br />71,397
<br />424,758
<br />(353,361)
<br />0
<br />0
<br />0-34
<br />Cloquet
<br />1,449,951
<br />379,056
<br />1,070,895
<br />758,112
<br />312,783
<br />2,141,790
<br />68,773
<br />2-83
<br />Columbia Heights
<br />1,067,648
<br />393,589
<br />674,059
<br />787,178
<br />(113,119)
<br />0
<br />0
<br />1.71
<br />Coon Rapids
<br />1,517,073
<br />927,385
<br />589,688
<br />1,854,770
<br />(1,265,082)
<br />0
<br />0
<br />0.64
<br />Corcoran
<br />197,840
<br />197,839
<br />1
<br />395,678
<br />(395,677)
<br />0
<br />0
<br />0.00
<br />Cottage Grove
<br />760,285
<br />652,488
<br />107,797
<br />1,304,976
<br />(1,197,179)
<br />0
<br />0
<br />0.17
<br />Crookston
<br />966,373
<br />312,541
<br />653,832
<br />625,082
<br />28,750
<br />1,307,664
<br />41,989
<br />2.09
<br />Crystal �
<br />1,909,960
<br />539,769
<br />1,370,191
<br />1,079,538
<br />290,653
<br />2,740,382
<br />87,994
<br />2.54
<br />Detroit Lakes
<br />531,504
<br />216,699
<br />314,805
<br />433,398
<br />(118,593)
<br />0
<br />0
<br />1.45
<br />
|