HomeMy WebLinkAbout2012-2013 Budget0
a
0
c
.r
N
O
N
N
O *Elk
W
�
N
A N O N �A O� 00 �
0 0 0 0 � � o 0
o _
O _.
I I
N
0
0
�
'� N .._._ . _._......
0
0
u�
N _.__..__.._. . .. . ._. . ____.._...
O
0
rn
N
O `
o ` �,'
N _.
0
O
I�
N
O
0
�o _
N �
O
F-�
O i
N
0
N
N
N
N
-� cQ � - n
� o v o
Q � � �
�
N � � O
_� �'O
n W
O � � �
-� �N�
O
� � O �
`� O OO �-
SU � '� N
x � O
(D
� 3 � O
� ����
� �. � N
� � � � o
� � � p v
3 �
� O
� � � � n
A •�
S ��'�
c�n ° .�- �
� � � � �
� Sll .�-� � �.
� Q- � � CD
�• � � � X
r �o,�
<��,�
� (� ,--� X <
C `G � _ `G
� �� <
cD
�
o ai �
� �
� a Q-
rn m s
(D
n � �
`� � c�D
�
0 � �
� �' o
n � �
�
� � Q
� � �
C o
-. � �
� � �
N Q �
�
fD
�
�
v
�
�
■
�
m
6
m
<
�
� � �
N A Ql OO O N �
� o O o o O o 0
0 0 0 0 0 o O
0 0 0 0 0 0 0
N
O
0
w
N
0
O
A
N
0
0
�n
N
0
0
rn
N
0
0
�
N
0
O
�
N
O
O
�
N
0
N
O
N
O
N
N
N
O
N
N
�
�
�
�
�
f"F
�
�
r
C
�
3 •
F-�
O
�
N
�/
�� �
:cv�m�'
� o �
�
o � m � � t�
� � n < O �
QO � O�G��
� � Q � � (D
� �
�j (�D C�,��
� � N n �
3 � � � � x
�p "� �' � v CD
� Q � � n `G
� � � � � 0
,--� �
�°iv��-�
� 3
� � � � Q N
� �`� � c� o
(/� � �' � O �
� � C� � N
� � � (p � �
� �
C�� �v � N
� �. �.
`� � � -+- Cp �
� � N � � v
- � �
n � � O O
O (D O (p � ,�
� � � � n v
• (D 0 � � fn
� � � � v �
� � � v Q N
� � f�/i � - N
� � .� - a �
� v O CD � �
0 '-' � � _
�• � v Q Q o .
�� N(Q S�
Q� Q�
� � O (D �
' � O
� n• � o �
� � � � �
� � � � �
_„ � � p (Q
� � CU
� � �, rr �,
� � � (D O
=�G � n �
O � �: � fV
� v `�G � O
.�-'' � j
O � �,� .
m
Estimated Market Value
��
cn o�n o cn o cn f�
o O o O O O O rt
o O O O o o O
0 0 0 0 0 0 0�
� o000000A�
0 0 0 0 0 0 0�
?002
?003
���4
��D�J
?006
?��7
?008
���9
?010
?011
?012
Q.
�
�
�
cfl
rt
�
�
<D
N
Z
�D
�
�
�
C7
A�
'C
�
�
��
�
O
� �_a1NN W W.A� �
o ocnocnocnocn Ui
000000000
O O O O O O O O O
00000000
Net Tax Capacity
� _ � � v �
O
� � v v � x
oo�mms�
� < .-r ,-« (p �
O � � � �
(D
N Q � � � � .
m
°� �' Q�. o
�V p � CD �p' <
� � C7 � (D
N � � � N
� v �
� x � n tn
� N � �
�vo�v
"� o�.rn
<v �
v �.�� �
� `� �� c
X � � � Q
n (�p � � -�,
� v � O
p' � � �
� � o .�
cQ Q� ��
�• � � �
� � m
v � � �
� �' N � �
y N � (� �T.
� � p �. (�D
� 3 � �
� N • �
� N fl1 C
o��, �
� N(D (�n(Q
X � Q O �
� � � � �
���n�
`.G �� � `G �
n
<���cu
� v � � v
CD Q 'a � O
Q � v � �
� c� Cp = O
,� � Q � �,
� � � � �
N
Q- (D v Q �
� �• � �
� � � rn
� �• � rF
C� � � X
v o �
O � � X
�
� o rn
��a�
����
� � � O .
CD � n �
� � O �
� � � rn
� � C'�
Q
� Q � �
� � �
�• � Q �
� �
� � m �
�
�- � � �
`C � 3 cQ
Q X � �
m
rn���'
Q� � Q
O
o � � �
� = c�i m
� D��
C 'j n .�+- v
� D � �
. • m
� � � �
� � O '�
� Q �G O
•--� (�
�o ��
v � � (D
v O ( � p �
����
� v � �
r" � o Cp
� � �
n�i c�n � � o
0
� �� n N
CD �
� �
� � 3
(D Q. �p
'.. , --t �
X (D �
Locai Tax Rate %
o v o u o c�ii o
2��� �
a
C'�
2001 �
V Y
2002 �
2003 �
2004
2005
2006 � <
W �,
2007 N ,,
2008
A �
v
� x
T
'� �
� fp
w
v �
O�
�
�
�
�
H
2009 w�N
A
2010 �
w
ui I
2011 �
�,� �
�--�
2012
N —�
� � O �-
cn��m
� � �F
'� Q� X
'-.
� � v
� O �p
��
�' � o
x �
n N �
� o �
� � n
�
'"� � �
�
Q � �
� -
rn rn
�•
o � �
� O �
�• (D
� � O
� � �
.-F
� � v
o � x
�a �
N -�
� � v
� � �
�. X �
�
v < N
� `_� O
� � N
X �- O
� n. �
� �
O � o
� �. \
�. � 3
0
� � �
CD
� � O
v v �
� � v
CQ CD �
3 � �
.-�
� � O
� � �
X �' (D
O
a
�D
�
�
k
v
y
V
p --� (� (� c� � � � (7 �
�- � � � CD r ., �
� �p � 'a �. � � � �_ (p
(D � Q � � � � � � �
X � � v a" (D � � � `.G
� v m �
rn� . v cn n v o
u� N cn �p O � � � �,
� n �• � �� � � � O
Q �� � � � � � �
� � ����v
s��'X��-r:�'•�m
� � � �
v c? ��.�- O fp O�
n Sv (p � � -� -� � � �
� �
- a��Q�c��'-:rnrn
o° x�' cn c�n v�
- � rn m �
�� �-��vvX�
� � O W '"- v
�G �G CD CQ OD p1 � ffl v Q"
rF � � � � =
� x � n�i o m �� °
� � � � � � �
�� iU N X ��,. O� �
�, � � - a �I (p X .-� -� �G
� �• � � � � � x � (�
v
�.�� � ii � � �� �
� �-�� �m o m� C D
� � � .--� � � � � � �
� v v x
`�v����o�_�
v� v rn D � v�� v
� y. ��? N�p N C � i N O (p
Q.oc� �'�cQ G�`<��
�- �
� 3 (D N � (D p � � (D
O � CO � � N C7 �
m�v�`-�nCDC�°x
���°o�°�
� � X (A (Q q� � � (D
� ��� � �' ��
x v iv—�m �� o
� x N � O � � � (p
�v ii ��m�n rn �
� � � � � � � �
� c� W � v � r
���v.�'� � � Q
n �
cn m ,-,- Q � �
�� • rn cn � v m
�c� ���xiv�
� � o w rv � � ��
,�—� n�i � c�o c.� °r , o� o 0
N� ���� �� �
.� —� � v .�w�
� cu��x�rncu
�
k
n
a
v
n
�
n
0
a
a1
�n'
0
�
� (�p O �
'� �G � (p
� O '=
O � � N
� Q- �. O
� �
m���
� � v �
.-� ,_.�
�
�• � � o
v�Q�
� o .� �
�
� � v �
� o
Q�� �
� � v r.
vo��'
� � X
� � �
� v � N
O
�
( � � �
� � � O
� � N �
c� rn a� �
� xcQ �
� � o
Q � �
��m ��
� �
� � � �
�
� � � �
,�=�cQ
�
.�
� O � �
��
����
,� v o
� � O �
o� � `� �
Q � �
O X
� � � �
� v �
�� �
v
� �. �
�
�� �
�� �
�
���
rn
� ��
�r ' � � �� ��
�
���� �������
�������������
Brooklyn Center � �-���
Hastings �
Richfield ��
Golden Valley
New Hope
South St. Paul
Savage
Crystal
Rosemount
Inver Grove Heights
Anoka
Apple Valley
Lino Lakes
St. Louis Park
Ramsey
Champlin
Maplewood
Andover
Cottage Grove
Lakeville
New Brighton
Fridley
Maple Grove
Oakdale
Woodbury
Shakopee
Minnetonl<a
Blaine
Eden Prairie
Prior Lake
Shoreview
Roseville
Chanhassen
Edina
Chaska
White Bear Lake
�
— �
� �
■ Q
m �
o �
E �
fD
A
�
Q
e=r
�
N
�
v
3
w
�
\
O
I-
N
�
70
�
e-1�
n
�
�
N�
3
�
�
fD
�
0
e-F
�
�
f�
O "' v O �
� � � N n
'a Q. n � • O
� � .-F � �
����v
v s �'
� � O (D O
v m � � o
�v�
m � �
O ,
� � � � �
� � m
�, o
�
��cnnirn
� N � � �
O �, O
_1 �
� � m �
� �
0 0 �
� � .-.
(Q � < �
(D � (D
� � �
G� �:cQ �
o � � �
rn
� � � �
.� o � ,�
X � � �
rn �
�'��o
CD � � �
O � �
� n
c�' � ' o
�� ��
N � � �
o � �' �
m
N Q Q G�
(p � O
mo
�
o � o �
� '� -� x
�
�in x �
m v v
� � � �
v
m r* �- �-
�<'vv
ornxcn
YI
�
�cnN��
��'oo � �-
Q � ° w c�n m �
CD �' � � (p
� n �� � � �
v � � � � �
.�
� � � � � �
� �
� � �� � � v
mcQ � �
�: cu n. o
m � m � o �;
�n ���
���o�
� � �' � �
� � � O '�
� �
(Q � v X
�
� � • (D �
— •--t � fA �
� S� ��
� � � �
O � � � O
(D = CD � (D
�� � —�
� � � v �
� � � x v
m
��o��
� �
mv���-
�m��,v
� � . Q
-� - p � cn
�� � �_ � s
c��° v �'m
�� � c� v�i �
� � � � �.
3 n � � �
=� v � � ni
�
cQ � � o �!'
< �
� �-.��- � (D (Q
(D � - �
� � � � �
O � � U� �
�
� N
�� �' � O
`G � � �. W
X � (�D � O
� � � N
S � fn CD O
� Q. tn. O
C�D ��'� �
� � � � -�
� = 3
O � O � (n
•
�
(D
�
Q
m
�
v
�
0
�
m
�
�
�
�
X
n
�
'�
�
n
�
v
�
0
0
�
O
�
�
v
x
n
v
�
v
�
�
<iv�o�D
vo��.,-�
rn�� �� �
�
!D � � � � �
,�. (D � �- N v
� �, '� CD O
� � � � �
m � � o � �'
� � rn rv � o
_ � o � �
o � o �
�.° �' o
��' � m�
� � � ,� .
� � � � O Q.
� � p � � �
� � � < CD v
CD �
� � � � � Q
� O O � � �
� �`<.=N
vm��Q-�
m�'����
� ,� (xl �' — CD
���Nrn�
0
� .t � O 7 �
�
� � 3 � � �
�o��m�'
o � m ci -_'� cQ
c� � v � �' � cn
v Q� QQ�
� .�
- a � �' � � m
0
�'����n
� ,_,. � � cp `�
�
��
° � �� v v
� n � �G � —
� � (�1� � CD (D
O � O (p Q
O � � � � �
�CQ CD N ��
� < �- O n �
� v C O �- (D
� � (p �
T'� (D �G � � �
��r« p�(Q v
� O ° � � �
�? � Q. v . �
�� v � � � v
— � � �
. � � � � �
� (Q = CD .-�-t
■
;�
�
�•
�
W
O
�
�
■
�
�
A'
�O
O
�O
0
�O
O�
�O
�
��
��
��
0
�O
O
��
O�,
�O
0
�O
j 0
�O
I
O�N W �cnO��lOO`O
����������
0 0 0 0 0 0 0 0 0 0
a
�
z
y
dQ
�
�
❑
�
�
�
O
�C
a
n
0
@
v
y
�
0
❑
•
�
(D
rn
�
rn
v
�
�
(Q
N
v
�
0
O
�
0
�
0
O