Laserfiche WebLink
I <br />PD98BUDI <br />ORONO POUCE SERVICE CONTRACT <br />BASE BUDGET FORMULA FACTORS <br />BUDGET YEAR 1998 <br />ORONO LONG LAKE <br />MINNETONKA <br />BEACH <br />W MM MM MM <br />SPRING <br />PARK <br />POPULATION 7477 1.929 577 1.829 <br />% OF TOTAL 63.61%16.19%4.84%15.35% <br />WEIGHT 50%31.80%8.10%2.42%7.68% <br />MARKET VALUE <br />% OF TOTAL <br />WEIGHT 30% <br />S815.373.500 <br />75.89% <br />37.94% <br />S 106.393.400 <br />9.90% <br />4.95% <br />S84.224.900 <br />7.84% <br />3.92% <br />S68.427.400 <br />6.37% <br />3.18% <br />TOTALPERCENT 69.75%13.05%6.34%10.86% <br />PD98BUD1 <br />ORONO POLICE SERVICE CONTRACT <br />DISTRIBUTION OF COSTS <br />SERVICE YEAR 1998 <br />MINNETONKA SPRING <br />ORONO LONG LAKE BEACH PARK <br />PERCENT APPLIED 69.75%13.05%10.86% <br />BASE BUDGET S709.179 S131.448 S63.885 $102,902 <br />TOWN AID CREDIT (40.594)(7.594)(3.691)(6.321) <br />TOTAL 668.585 123.854 60,194 96481 <br />admin charge (10%)66.859 12.385 6.019 9.658 <br />TOTAL BASE S735.444 S 136.240 S66.214 $106439 <br />ADDITIONAL OFFICERS S124450 <br />• <br />S245480 <br />TOWN AID (11.640)(23480) <br />TOTAL ADDL OFFICERS SI 12.610 S222.000 <br />GRAND TOTAL S735.444 S248.850 S66.214 S328439 <br />!