|
(A)
<br />(B)
<br />(C)
<br />(D) -
<br />(E)
<br />(2xB)
<br />Balance
<br />1991
<br />Amount
<br />*
<br />(B-C)
<br />(Negative)
<br />As Of C-> Construction (=)
<br />Available
<br />(-} Allowable (_)
<br />Excess
<br />Adjustment Of
<br />Municipality
<br />02-01-91
<br />AL(otment
<br />02-01-91
<br />Balance
<br />Balance
<br />Needs
<br />----------------------------------------------.-_----______------------_-__-____.____-___....___--...___
<br />Rochester
<br />$5,265,940
<br />$1,817,135
<br />$3,448,805
<br />$3,634,270
<br />(5185,465)
<br />s0
<br />Rosemount
<br />311,355
<br />305,704
<br />5,651
<br />611,408
<br />(605,757)
<br />0
<br />Roseville
<br />1,483,800
<br />779,103
<br />704,697
<br />1,558,206
<br />(853,509)
<br />0
<br />St. Anthony
<br />541,678
<br />139,897
<br />401,781
<br />300,000
<br />101,781
<br />803,562
<br />St. Cloud
<br />2,385,764
<br />927,122
<br />1,459,642
<br />1,854,244
<br />(395,602)
<br />0
<br />St. Louis Park
<br />3,673,027
<br />699,082
<br />2,973,.945
<br />1,398,164
<br />1,575,781
<br />8,921,835
<br />St. Paul
<br />23,392,858
<br />6,238,171-
<br />17,154,687
<br />12,476,342
<br />4,678,345
<br />34,309,374
<br />St. Peter
<br />226,642
<br />226,641
<br />1
<br />453,282
<br />(453,281)
<br />0
<br />Sauk Rapids
<br />673,757
<br />198,940
<br />474,817
<br />397,880
<br />76,937
<br />949,634
<br />Savage
<br />580,584
<br />275,950
<br />304,634
<br />551,900
<br />(247,266)
<br />- 0
<br />Shakopee
<br />1,123,568
<br />375,174
<br />748,394
<br />750,348
<br />(1,954)
<br />0
<br />Shoreview
<br />856,042
<br />367,942
<br />488,100
<br />735,884
<br />(247,784)
<br />0
<br />Shorewood
<br />385,594
<br />251,395
<br />134,199
<br />502,790
<br />(368,591)
<br />0
<br />South St. Paul
<br />840,340
<br />431,740
<br />408,600
<br />863,480
<br />(454,880)
<br />0
<br />Spring Lake Park
<br />604,128
<br />89,434
<br />514,694
<br />300,000
<br />214,694
<br />1,544,.082
<br />Stillwater
<br />1,425,843
<br />349,705
<br />1,076,138
<br />699,410
<br />- 376,728
<br />2,152,276
<br />Thief River Falls
<br />390,101
<br />343,286
<br />46,815
<br />686,572
<br />(639,757)
<br />0
<br />Vadmis Heights
<br />537,792
<br />131,860
<br />405,932
<br />300,060
<br />105,932
<br />T
<br />811,864
<br />Virginia
<br />288,422
<br />254,251
<br />34,171
<br />508,502
<br />(474,331)
<br />0
<br />Waseca
<br />594,136 -
<br />164,886
<br />429,250
<br />329,772
<br />99,478
<br />858,500
<br />West St. Paul
<br />1,146,430
<br />416,957
<br />729,473
<br />833,914
<br />(104,441)
<br />0
<br />White Bear Lake
<br />1,588,788
<br />444,838
<br />1,143,950
<br />889,676
<br />254,274
<br />2,287,900
<br />Wit Lmar
<br />1,065,682
<br />408,666
<br />657,016
<br />817,332
<br />(160,316)
<br />0
<br />Winona
<br />1,231,994
<br />502,230
<br />729,764
<br />1,004,460
<br />(274,696)
<br />0
<br />Woodbury
<br />2,548,271
<br />796,067
<br />1,752,204
<br />1,592,134
<br />160,070
<br />3,504,408
<br />Worthington
<br />. 944,468
<br />303,049
<br />641,419
<br />606,098
<br />35,321
<br />1,282,838
<br />--------------------------------------------------------------------'_-------------------------------
<br />$172,996,989
<br />S66,729,825
<br />$106,267,165
<br />$134,144,568
<br />(S27,877,403)
<br />$109,140,425
<br />* The allowable balance in (C) is
<br />two times the construction
<br />attotment
<br />or $300,000 (whichever
<br />is greater.)
<br />** The initial adjustment loss in
<br />apportionment in (F) cannot exceed excess balance in M.
<br />*** r on the
<br />1991 apportionment
<br />$1000 of money needs =
<br />S32.11
<br />(F)
<br />***
<br />Estimated
<br />Loss Of 1992
<br />Apport i o ment
<br />-------------
<br />$0
<br />0
<br />0
<br />25,802
<br />0
<br />286,480
<br />1,101,674
<br />0
<br />30,493
<br />0
<br />0
<br />0
<br />0
<br />0
<br />49,580
<br />69,110
<br />0
<br />26,069
<br />0
<br />27,566
<br />0
<br />73,464
<br />0
<br />0
<br />112,527
<br />35,321 **
<br />-------------
<br />S3,370,005
<br />(G)
<br />Column B
<br />Divided By
<br />Column A
<br />1.90
<br />0.02
<br />0.90
<br />2.87
<br />1.57
<br />4.25
<br />2.75
<br />0.00
<br />2.39
<br />1.10
<br />1.99
<br />1.33
<br />0.53
<br />0.95
<br />5.76
<br />3.08
<br />0.14
<br />3.08
<br />0.13
<br />2.60
<br />1.75
<br />2.57
<br />1.61
<br />1.45
<br />2-20
<br />2.12
<br />1.59
<br />a
<br />
|