23
Budget for a Better Minnesota Governor’s FY2014-2015 Budget Recommendations 2014 LGA Formula Proposal www.mn.gov/governor/budget • Join the discussion on Twitter #BetterMN

Gov. Dayton's 2014 LGA Formula Proposal

Embed Size (px)

DESCRIPTION

The governor's 2014 local government aid formula proposal.

Citation preview

Page 1: Gov. Dayton's 2014 LGA Formula Proposal

 

BudgetforaBetterMinnesota Governor’s FY2014-2015 Budget Recommendations

2014 LGA Formula Proposal

www.mn.gov/governor/budget • Join the discussion on Twitter #BetterMN

Page 2: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

SUMMARY

GREATER MN Cities:

GMN High Income 146,583 5,381,567 37 6,747,641 46 7,811,014 53 17 7,254,517 49 7,172,154 49

GMN Moderate Growth 152,184 23,211,956 153 22,437,119 147 27,492,446 181 28 23,495,099 154 26,066,851 171

GMN Major Cities 259,519 42,620,435 164 41,720,435 161 50,406,005 194 30 40,251,796 155 49,245,186 190

GMN Regional Centers 404,563 89,525,644 221 86,381,378 214 101,662,534 251 30 81,673,000 202 91,543,229 226

GMN Sub-Regional Centers 102,811 14,830,980 144 14,375,139 140 17,485,290 170 26 13,792,747 134 16,668,187 162

GMN Small 79,487 14,068,455 177 13,666,976 172 16,348,998 206 29 12,802,824 161 15,546,706 196

GMN Stable 349,810 103,312,392 295 100,237,810 287 113,806,692 325 30 97,289,159 278 105,428,953 301

GMN Urban Fringe 79,855 960,469 12 2,521,899 32 2,549,611 32 20 3,146,393 39 3,794,816 48

Greater Mn. Total 1,574,812 293,911,898 187 288,088,397 183 337,562,590 214 28 279,705,535 178 315,466,082 200

METRO Cities:

Minneapolis 387,873 64,142,268 165 63,842,268 165 75,778,458 195 30 65,386,963 169 74,578,458 192

St. Paul 286,367 50,320,488 176 50,020,488 175 58,911,498 206 30 56,141,514 196 68,560,892 239

METRO Diversified 209,088 1,660,309 8 1,342,322 6 2,669,768 13 5 886,034 4 2,116,793 10

METRO High Growth 633,048 767,483 1 2,689,306 4 2,520,512 4 3 2,857,609 5 4,601,421 7

METRO High Income 61,525 33,574 1 29,407 0 87,454 1 1 12,737 0 15,614 0

METRO Large 748,085 0 0 1,937,323 3 1,670,163 2 2 2,151,260 3 7,561,020 10

METRO Old 295,416 8,892,839 30 10,254,811 35 15,655,436 53 23 10,695,600 36 22,460,225 76

METRO Small 175,398 7,765,781 44 8,233,690 47 11,582,133 66 22 8,600,760 49 11,077,507 63

Metro Total 2,796,800 133,582,742 48 138,349,615 49 168,875,422 60 13 146,732,477 52 190,971,930 68

Total all Cities 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

Metro Core 969,656 123,355,595 127 124,117,567 128 150,345,392 155 28 132,224,077 136 165,599,575 171

Metro Suburban Balance 1,827,144 10,227,147 6 14,232,048 8 18,530,030 10 5 14,508,400 8 25,372,355 14

GMN Regional Centers 664,082 132,146,079 199 128,101,813 193 152,068,539 229 30 121,924,796 184 140,788,415 212

GMN Balance 910,730 161,765,819 178 159,986,584 176 185,494,051 204 26 157,780,739 173 174,677,667 192

Cities > 1000 4,196,186 391,516,555 93 391,594,072 93 465,570,524 111 18 393,930,313 94 467,959,449 112

Cities < 1000 175,426 35,978,085 205 34,843,940 199 40,867,488 233 28 32,507,699 185 38,478,563 219

Estimates based on 2014 baseline LGA formula factors

Page 3: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

ADA 1,710 571,600 334 554,500 324 622,900 364 30 522,924 306 554,500 324

ADAMS 792 208,384 263 200,464 253 232,144 293 30 199,811 252 242,348 306

ADRIAN 1,208 362,303 300 350,223 290 398,543 330 30 353,741 293 409,044 339

AFTON 2,887 0 0 0 0 0 0 0 0 0 0 0

AITKIN 2,160 732,618 339 711,018 329 797,418 369 30 675,008 313 711,018 329

AKELEY 430 48,881 114 45,050 105 61,781 144 30 54,197 126 66,739 155

ALBANY 2,590 627,315 242 601,415 232 705,015 272 30 636,861 246 601,415 232

ALBERT LEA 17,994 4,724,618 263 4,544,678 253 5,264,438 293 30 5,066,982 282 4,544,678 253

ALBERTA 100 28,357 284 27,521 275 31,357 314 30 24,176 242 27,357 274

ALBERTVILLE 7,114 0 0 0 0 0 0 0 0 0 0 0

ALDEN 662 145,081 219 138,461 209 164,941 249 30 145,593 220 160,855 243

ALDRICH 48 6,423 134 6,245 130 7,863 164 30 6,392 133 9,138 190

ALEXANDRIA 12,920 1,204,947 93 1,075,747 83 1,592,547 123 30 558,947 43 1,075,747 83

ALPHA 116 35,367 305 34,207 295 38,847 335 30 29,567 255 35,993 310

ALTURA 492 43,918 89 41,803 85 58,678 119 30 50,841 103 78,358 159

ALVARADO 366 55,149 151 53,932 147 66,129 181 30 66,028 180 80,769 221

AMBOY 533 125,545 236 120,215 226 141,535 266 30 132,471 249 143,066 268

ANDOVER 30,847 0 0 47,683 2 77,748 3 3 38,840 1 489,865 16

ANNANDALE 3,280 260,224 79 227,424 69 358,624 109 30 265,171 81 449,786 137

ANOKA 17,331 901,095 52 1,486,706 86 1,421,025 82 30 2,584,975 149 2,114,265 122

APPLE VALLEY 49,801 0 0 0 0 0 0 0 0 0 0 0

APPLETON 1,403 876,061 624 862,031 614 918,151 654 30 805,911 574 862,031 614

ARCO 74 24,655 333 23,915 323 26,875 363 30 20,955 283 23,915 323

ARDEN HILLS 9,381 0 0 0 0 0 0 0 0 0 0 0

ARGYLE 643 197,165 307 190,735 297 216,455 337 30 165,015 257 190,735 297

ARLINGTON 2,231 636,892 285 614,582 275 703,822 315 30 707,492 317 701,516 314

ASHBY 448 102,139 228 97,659 218 115,579 258 30 106,023 237 118,344 264

ASKOV 363 64,584 178 61,688 170 75,474 208 30 69,607 192 89,994 248

ATWATER 1,131 237,341 210 253,664 224 271,271 240 30 311,513 275 316,511 280

AUDUBON 522 98,560 189 95,402 183 114,220 219 30 82,772 159 97,893 188

AURORA 1,679 605,415 361 588,625 351 655,785 391 30 521,465 311 588,625 351

AUSTIN 24,803 7,122,450 287 6,874,420 277 7,866,540 317 30 6,693,788 270 6,943,017 280

AVOCA 143 26,223 183 24,793 173 30,513 213 30 19,073 133 24,793 173

AVON 1,403 209,935 150 232,706 166 252,025 180 30 285,182 203 195,905 140

BABBITT 1,465 299,542 204 286,671 196 343,492 234 30 300,820 205 288,286 197

BACKUS 246 28,410 115 26,619 108 35,790 145 30 19,616 80 25,950 105

BADGER 369 100,302 272 96,612 262 111,372 302 30 81,852 222 97,610 265

BAGLEY 1,404 384,402 274 381,722 272 426,522 304 30 469,257 334 458,625 327

BALATON 645 198,557 308 192,107 298 217,907 338 30 166,307 258 192,107 298

BARNESVILLE 2,588 655,766 253 629,886 243 733,406 283 30 722,534 279 651,489 252

BARNUM 614 128,897 210 123,497 201 147,317 240 30 114,080 186 148,487 242

Estimates based on 2014 baseline LGA formula factors

Page 4: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

BARRETT 414 57,809 140 59,698 144 70,229 170 30 73,073 177 86,789 210

BARRY 16 2,476 155 2,351 147 2,956 185 30 1,853 116 2,316 145

BATTLE LAKE 877 42,044 48 53,130 61 68,354 78 30 64,209 73 83,901 96

BAUDETTE 1,111 289,939 261 278,829 251 323,269 291 30 237,979 214 278,829 251

BAXTER 7,620 0 0 0 0 0 0 0 0 0 0 0

BAYPORT 3,525 335,228 95 299,978 85 440,978 125 30 276,393 78 413,825 117

BEARDSLEY 230 74,065 322 71,765 312 80,965 352 30 62,565 272 71,765 312

BEAVER BAY 181 12,520 69 10,710 59 17,950 99 30 3,470 19 10,710 59

BEAVER CREEK 298 40,424 136 39,885 134 49,364 166 30 48,786 164 52,767 177

BECKER 4,581 0 0 0 0 0 0 0 0 0 0 0

BEJOU 91 19,645 216 18,735 206 22,375 246 30 17,731 195 20,071 221

BELGRADE 748 180,345 241 172,865 231 202,785 271 30 182,107 243 190,338 254

BELLE PLAINE 6,621 54,473 8 21,818 3 253,103 38 30 18,436 3 349,458 53

BELLECHESTER 176 17,774 101 16,989 97 23,054 131 30 13,850 79 17,538 100

BELLINGHAM 167 61,143 366 59,473 356 66,153 396 30 52,793 316 59,473 356

BELTRAMI 107 25,817 241 24,747 231 29,027 271 30 20,467 191 24,747 231

BELVIEW 383 103,367 270 99,537 260 114,857 300 30 84,217 220 116,861 305

BEMIDJI 13,528 2,906,194 215 2,770,914 205 3,312,034 245 30 2,402,009 178 2,770,914 205

BENA 118 27,257 231 26,141 222 30,797 261 30 21,676 184 31,312 265

BENSON 3,223 776,650 241 744,420 231 873,340 271 30 654,550 203 744,420 231

BERTHA 498 132,871 267 127,891 257 147,811 297 30 123,184 247 155,805 313

BETHEL 466 35,117 75 34,775 75 49,097 105 30 42,202 91 37,036 79

BIG FALLS 235 67,827 289 65,477 279 74,877 319 30 56,077 239 65,477 279

BIG LAKE 10,164 156,014 15 505,341 50 460,934 45 30 618,556 61 867,494 85

BIGELOW 236 49,185 208 47,268 200 56,265 238 30 46,717 198 56,930 241

BIGFORK 443 80,363 181 75,933 171 93,653 211 30 74,107 167 94,560 213

BINGHAM LAKE 125 26,063 209 24,813 199 29,813 239 30 19,813 159 24,813 199

BIRCHWOOD 870 0 0 0 0 0 0 0 0 0 0 0

BIRD ISLAND 1,032 370,344 359 360,024 349 401,304 389 30 318,744 309 360,024 349

BISCAY 113 12,234 108 12,538 111 15,624 138 30 15,305 135 16,979 150

BIWABIK 987 263,385 267 253,515 257 292,995 297 30 214,035 217 253,515 257

BLACKDUCK 797 205,021 257 197,051 247 228,931 287 30 192,086 241 225,172 283

BLAINE 58,331 0 0 0 0 69,934 1 1 0 0 440,631 8

BLOMKEST 158 16,533 105 15,307 97 21,273 135 30 14,945 95 17,216 109

BLOOMING PRAIRIE 1,993 647,677 325 627,747 315 707,467 355 30 620,968 312 627,747 315

BLOOMINGTON 83,671 0 0 0 0 0 0 0 0 0 0 0

BLUE EARTH 3,348 1,535,819 459 1,502,339 449 1,636,259 489 30 1,368,419 409 1,502,339 449

BLUFFTON 206 32,101 156 31,431 153 38,281 186 30 31,408 152 30,041 146

BOCK 106 15,437 146 15,010 142 18,617 176 30 13,300 125 14,377 136

BORUP 113 17,772 157 17,754 157 21,162 187 30 21,748 192 25,682 227

BOVEY 801 251,002 313 242,992 303 275,032 343 30 217,398 271 242,992 303

Estimates based on 2014 baseline LGA formula factors

Page 5: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

BOWLUS 292 36,888 126 37,573 129 45,648 156 30 45,940 157 56,862 195

BOY RIVER 47 4,648 99 4,549 97 6,058 129 30 4,438 94 7,938 169

BOYD 174 65,766 378 64,026 368 70,986 408 30 57,066 328 64,026 368

BRAHAM 1,812 465,196 257 474,567 262 519,556 287 30 583,286 322 513,784 284

BRAINERD 13,606 3,637,320 267 3,501,260 257 4,045,500 297 30 3,161,331 232 3,758,130 276

BRANDON 491 86,841 177 82,202 167 101,571 207 30 86,693 177 92,241 188

BRECKENRIDGE 3,377 1,168,004 346 1,134,234 336 1,269,314 376 30 1,013,334 300 1,134,234 336

BREEZY POINT 2,388 0 0 0 0 0 0 0 0 0 0 0

BREWSTER 470 180,836 385 176,478 375 194,936 415 30 159,048 338 176,136 375

BRICELYN 368 122,801 334 119,121 324 133,841 364 30 104,401 284 119,121 324

BROOK PARK 139 17,784 128 16,525 119 21,954 158 30 18,417 132 16,707 120

BROOKLYN CENTER 30,204 411,378 14 1,316,467 44 1,317,498 44 30 1,560,328 52 2,525,658 84

BROOKLYN PARK 76,238 0 0 1,439,833 19 905,632 12 12 1,653,512 22 3,955,152 52

BROOKS 142 28,524 201 27,610 194 32,784 231 30 23,952 169 30,533 215

BROOKSTON 141 6,665 47 6,619 47 10,895 77 30 7,947 56 16,535 117

BROOTEN 745 138,694 186 136,658 183 161,044 216 30 167,603 225 163,992 220

BROWERVILLE 791 206,697 261 198,787 251 230,427 291 30 198,983 252 237,218 300

BROWNS VALLEY 583 357,430 613 351,600 603 374,920 643 30 328,280 563 351,600 603

BROWNSDALE 677 168,304 249 162,065 239 188,614 279 30 159,579 236 190,339 281

BROWNSVILLE 462 58,162 126 55,206 119 72,022 156 30 43,380 94 53,542 116

BROWNTON 759 230,476 304 222,886 294 253,246 334 30 227,582 300 241,579 318

BRUNO 102 17,945 176 16,925 166 21,005 206 30 15,094 148 18,756 184

BUCKMAN 277 18,509 67 21,212 77 26,819 97 30 29,260 106 37,899 137

BUFFALO 15,580 145,886 9 711,067 46 613,286 39 30 995,281 64 1,201,880 77

BUFFALO LAKE 723 203,623 282 196,393 272 225,313 312 30 173,417 240 196,393 272

BUHL 998 326,569 327 316,589 317 356,509 357 30 276,669 277 316,589 317

BURNSVILLE 60,664 0 0 0 0 0 0 0 0 0 0 0

BURTRUM 144 27,162 189 26,124 181 31,482 219 30 22,891 159 31,196 217

BUTTERFIELD 586 160,498 274 154,638 264 178,078 304 30 173,140 295 201,518 344

BYRON 4,952 136,035 27 95,016 19 284,595 57 30 109,345 22 248,423 50

CALEDONIA 2,851 832,011 292 803,501 282 917,541 322 30 829,744 291 803,501 282

CALLAWAY 236 34,220 145 32,208 136 41,300 175 30 34,158 145 50,740 215

CALUMET 366 118,691 324 115,031 314 129,671 354 30 100,391 274 115,031 314

CAMBRIDGE 8,194 426,004 52 538,104 66 671,824 82 30 629,509 77 929,214 113

CAMPBELL 159 58,644 369 57,054 359 63,414 399 30 50,694 319 57,054 359

CANBY 1,781 664,915 373 647,105 363 718,345 403 30 648,409 364 647,105 363

CANNON FALLS 4,082 469,740 115 428,920 105 592,200 145 30 465,113 114 537,689 132

CANTON 346 78,420 227 74,960 217 88,800 257 30 73,982 214 76,454 221

CARLOS 499 47,513 95 55,380 111 62,483 125 30 67,600 135 69,221 139

CARLTON 861 226,274 263 217,664 253 252,104 293 30 183,224 213 234,179 272

CARVER 3,831 40,299 11 1,989 1 155,229 41 30 0 0 1,989 1

Estimates based on 2014 baseline LGA formula factors

Page 6: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

CASS LAKE 764 411,951 539 404,311 529 434,871 569 30 373,751 489 404,311 529

CEDAR MILLS 45 5,968 133 5,847 130 7,318 163 30 5,363 119 5,722 127

CENTER CITY 629 26,951 43 23,724 38 45,821 73 30 10,816 17 20,661 33

CENTERVILLE 3,804 0 0 0 0 0 0 0 0 0 0 0

CEYLON 362 127,725 353 124,105 343 138,585 383 30 109,625 303 126,001 348

CHAMPLIN 23,223 0 0 392,286 17 107,665 5 5 465,626 20 678,364 29

CHANDLER 267 68,662 257 65,992 247 76,672 287 30 55,312 207 65,992 247

CHANHASSEN 23,247 0 0 0 0 0 0 0 0 0 0 0

CHASKA 24,002 37,441 2 310,374 13 757,501 32 30 310,342 13 817,012 34

CHATFIELD 2,784 666,960 240 639,120 230 750,480 270 30 527,760 190 639,120 230

CHICKAMAW BEACH 110 0 0 0 0 0 0 0 0 0 0 0

CHISAGO CITY 4,974 0 0 0 0 0 0 0 0 0 0 0

CHISHOLM 4,997 2,711,002 543 2,661,032 533 2,860,912 573 30 2,461,152 493 2,661,032 533

CHOKIO 392 119,050 304 115,130 294 130,810 334 30 99,450 254 115,130 294

CIRCLE PINES 4,922 152,142 31 168,360 34 299,802 61 30 199,994 41 430,191 87

CLARA CITY 1,349 358,536 266 345,046 256 399,006 296 30 371,182 275 384,212 285

CLAREMONT 550 153,171 278 147,671 268 169,671 308 30 125,671 228 147,671 268

CLARISSA 682 157,119 230 150,299 220 177,579 260 30 167,872 246 204,859 300

CLARKFIELD 857 344,785 402 336,215 392 370,495 432 30 301,935 352 336,215 392

CLARKS GROVE 701 165,361 236 159,628 228 186,391 266 30 146,092 208 158,351 226

CLEAR LAKE 550 23,234 42 28,431 52 39,734 72 30 34,229 62 17,734 32

CLEARBROOK 521 146,914 282 141,704 272 162,544 312 30 129,818 249 152,625 293

CLEARWATER 1,749 209,623 120 262,502 150 262,093 150 30 321,429 184 192,133 110

CLEMENTS 152 33,903 223 32,451 213 38,463 253 30 39,839 262 40,899 269

CLEVELAND 717 124,558 174 119,058 166 146,068 204 30 104,929 146 160,183 223

CLIMAX 267 43,962 165 41,292 155 51,972 195 30 41,378 155 62,652 235

CLINTON 445 137,750 310 133,300 300 151,100 340 30 115,500 260 144,251 324

CLITHERALL 111 16,870 152 17,721 160 20,200 182 30 21,125 190 24,640 222

CLONTARF 159 22,120 139 21,618 136 26,890 169 30 19,612 123 20,530 129

CLOQUET 12,144 1,968,020 162 1,846,580 152 2,332,340 192 30 2,025,772 167 2,238,580 184

COATES 160 0 0 0 0 0 0 0 0 0 0 0

COBDEN 36 3,505 97 3,381 94 4,585 127 30 2,886 80 3,145 87

COHASSET 2,706 0 0 0 0 0 0 0 0 0 0 0

COKATO 2,721 435,043 160 407,833 150 516,673 190 30 481,052 177 492,845 181

COLD SPRING 4,040 456,875 113 416,475 103 578,075 143 30 374,519 93 479,036 119

COLERAINE 1,977 351,624 178 396,837 201 410,934 208 30 487,001 246 331,854 168

COLOGNE 1,531 149,495 98 169,055 110 195,425 128 30 206,348 135 134,185 88

COLUMBIA HEIGHTS 19,619 895,180 46 818,036 42 1,483,750 76 30 984,353 50 2,268,510 116

COLUMBUS 3,919 0 0 0 0 0 0 0 0 0 0 0

COMFREY 382 99,593 261 95,773 251 111,053 291 30 80,493 211 95,773 251

COMSTOCK 94 16,780 179 16,119 171 19,600 209 30 13,473 143 15,840 169

Estimates based on 2014 baseline LGA formula factors

Page 7: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

CONGER 147 19,961 136 18,491 126 24,371 166 30 18,954 129 30,251 206

COOK 574 156,578 273 150,838 263 173,798 303 30 127,878 223 150,838 263

COON RAPIDS 61,766 0 0 497,490 8 694,597 11 11 497,748 8 3,165,237 51

CORCORAN 5,390 0 0 0 0 0 0 0 0 0 0 0

CORRELL 34 8,253 243 7,913 233 9,273 273 30 6,553 193 7,913 233

COSMOS 467 128,232 275 123,562 265 142,242 305 30 116,178 249 123,562 265

COTTAGE GROVE 34,828 0 0 0 0 121,729 3 3 0 0 766,975 22

COTTONWOOD 1,212 259,768 214 247,648 204 296,128 244 30 233,041 192 247,648 204

COURTLAND 606 61,726 102 59,320 98 79,906 132 30 49,698 82 55,666 92

CROMWELL 238 24,038 101 22,976 97 31,178 131 30 18,729 79 28,996 122

CROOKSTON 7,878 3,056,748 388 2,977,968 378 3,293,088 418 30 2,745,526 349 2,977,968 378

CROSBY 2,389 756,240 317 732,350 307 827,910 347 30 852,389 357 732,350 307

CROSSLAKE 2,158 0 0 0 0 0 0 0 0 0 0 0

CRYSTAL 22,168 1,455,066 66 1,233,386 56 2,120,106 96 30 801,223 36 2,631,497 119

CURRIE 231 68,556 297 66,246 287 75,486 327 30 57,006 247 66,246 287

CUYUNA 334 2,164 6 1,171 4 12,184 36 30 0 0 0 0

CYRUS 287 75,669 264 72,799 254 84,279 294 30 61,319 214 72,799 254

DAKOTA 320 34,858 109 34,153 107 44,458 139 30 31,331 98 41,193 129

DALTON 253 47,177 186 44,978 178 54,767 216 30 49,016 194 64,887 256

DANUBE 496 133,480 269 128,520 259 148,360 299 30 108,680 219 142,844 288

DANVERS 96 9,517 99 8,987 94 12,397 129 30 6,868 72 8,557 89

DARFUR 109 38,379 352 37,292 342 41,649 382 30 32,944 302 37,289 342

DARWIN 351 37,512 107 36,836 105 48,042 137 30 34,964 100 49,343 141

DASSEL 1,473 301,387 205 319,044 217 345,577 235 30 391,721 266 380,897 259

DAWSON 1,533 540,099 352 524,769 342 586,089 382 30 510,748 333 524,769 342

DAYTON 4,743 0 0 0 0 0 0 0 0 0 0 0

DEEPHAVEN 3,643 0 0 0 0 0 0 0 0 0 0 0

DEER CREEK 323 57,092 177 54,497 169 66,782 207 30 53,242 165 60,574 188

DEER RIVER 929 281,538 303 272,248 293 309,408 333 30 238,824 257 272,248 293

DEERWOOD 534 2,495 5 3,092 6 18,515 35 30 2,953 6 0 0

DEGRAFF 112 24,544 219 23,862 213 27,904 249 30 21,133 189 23,424 209

DELANO 5,510 0 0 68,721 12 12,655 2 2 73,923 13 79,734 14

DELAVAN 177 48,781 276 47,011 266 54,091 306 30 39,931 226 47,011 266

DELHI 69 15,650 227 14,960 217 17,720 257 30 12,200 177 14,960 217

DELLWOOD 1,064 0 0 0 0 0 0 0 0 0 0 0

DENHAM 37 234 6 234 6 1,344 36 30 234 6 0 0

DENNISON 212 8,798 42 10,618 50 15,158 72 30 12,772 60 6,678 32

DENT 192 41,956 219 40,791 212 47,716 249 30 36,133 188 49,136 256

DETROIT LAKES 8,716 690,536 79 603,376 69 952,016 109 30 254,736 29 603,376 69

DEXTER 340 70,342 207 66,942 197 80,542 237 30 55,195 162 66,942 197

DILWORTH 4,075 493,847 121 453,097 111 616,097 151 30 325,828 80 453,097 111

Estimates based on 2014 baseline LGA formula factors

Page 8: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

DODGE CENTER 2,688 624,915 232 598,035 222 705,555 262 30 490,515 182 598,035 222

DONALDSON 42 4,638 110 4,444 106 5,898 140 30 3,669 87 4,218 100

DONNELLY 240 50,497 210 48,477 202 57,697 240 30 40,397 168 48,097 200

DORAN 55 12,030 219 11,505 209 13,680 249 30 11,144 203 14,713 268

DOVER 741 93,649 126 90,079 122 115,879 156 30 100,422 136 134,675 182

DOVRAY 57 13,705 240 13,192 231 15,415 270 30 11,139 195 13,135 230

DULUTH 86,256 27,437,478 318 27,137,478 315 30,025,158 348 30 25,937,478 301 28,825,158 334

DUMONT 97 19,699 203 18,729 193 22,609 233 30 16,037 165 18,729 193

DUNDAS 1,402 87,420 62 143,935 103 129,480 92 30 175,527 125 73,400 52

DUNDEE 68 21,200 312 20,520 302 23,240 342 30 17,800 262 20,520 302

DUNNELL 165 61,112 370 59,462 360 66,062 400 30 52,862 320 59,462 360

EAGAN 64,456 0 0 0 0 0 0 0 0 0 0 0

EAGLE BEND 532 156,373 294 151,053 284 172,333 324 30 141,270 266 156,825 295

EAGLE LAKE 2,482 510,589 206 495,634 200 585,049 236 30 598,719 241 485,769 196

EAST BETHEL 11,783 0 0 0 0 8,948 1 1 0 0 56,379 5

EAST GRAND FORKS 8,590 2,471,550 288 2,385,650 278 2,729,250 318 30 2,042,050 238 2,385,650 278

EAST GULL LAKE 992 0 0 0 0 0 0 0 0 0 0 0

EASTON 199 31,062 156 29,072 146 37,032 186 30 28,019 141 29,072 146

ECHO 272 70,726 260 68,006 250 78,886 290 30 57,126 210 72,893 268

EDEN PRAIRIE 61,151 0 0 0 0 0 0 0 0 0 0 0

EDEN VALLEY 1,046 228,099 218 217,639 208 259,479 248 30 243,304 233 301,319 288

EDGERTON 1,184 293,365 248 281,525 238 328,885 278 30 302,755 256 352,148 297

EDINA 48,262 0 0 0 0 0 0 0 0 0 0 0

EFFIE 123 9,800 80 10,903 89 13,490 110 30 13,269 108 17,315 141

EITZEN 242 32,958 136 31,707 131 40,218 166 30 28,630 118 47,086 195

ELBA 155 29,764 192 29,231 189 34,414 222 30 27,098 175 28,214 182

ELBOW LAKE 1,167 349,082 299 337,412 289 384,092 329 30 353,741 303 399,709 343

ELGIN 1,095 281,551 257 274,433 251 314,401 287 30 266,386 243 278,232 254

ELIZABETH 173 29,650 171 28,169 163 34,840 201 30 30,917 179 41,760 241

ELK RIVER 23,101 0 0 686,820 30 4,710 0 0 686,820 30 29,676 1

ELKO NEW MARKET 4,240 164,986 39 122,586 29 292,186 69 30 0 0 122,586 29

ELKTON 141 11,799 84 10,945 78 16,029 114 30 9,814 70 12,241 87

ELLENDALE 691 124,811 181 119,038 172 145,541 211 30 141,984 205 173,181 251

ELLSWORTH 456 161,977 355 157,417 345 175,657 385 30 139,177 305 157,417 345

ELMDALE 116 5,281 46 4,994 43 8,761 76 30 4,751 41 13,401 116

ELMORE 665 216,939 326 210,289 316 236,889 356 30 190,311 286 210,289 316

ELROSA 212 24,938 118 24,142 114 31,298 148 30 25,377 120 37,745 178

ELY 3,473 1,713,366 493 1,678,636 483 1,817,556 523 30 1,539,716 443 1,678,636 483

ELYSIAN 657 20,524 31 15,377 23 40,234 61 30 0 0 13,954 21

EMILY 816 0 0 0 0 0 0 0 0 0 0 0

EMMONS 388 80,748 208 76,868 198 92,388 238 30 73,135 188 91,886 237

Estimates based on 2014 baseline LGA formula factors

Page 9: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

ERHARD 148 25,909 175 24,946 169 30,349 205 30 21,094 143 31,424 212

ERSKINE 504 95,104 189 98,937 196 110,224 219 30 121,398 241 130,384 259

EVAN 84 14,726 175 14,318 170 17,246 205 30 12,687 151 15,896 189

EVANSVILLE 609 119,255 196 113,165 186 137,525 226 30 117,394 193 155,979 256

EVELETH 3,711 2,186,891 589 2,149,781 579 2,298,221 619 30 2,001,341 539 2,149,781 579

EXCELSIOR 2,203 0 0 0 0 0 0 0 0 0 0 0

EYOTA 1,995 422,699 212 409,444 205 482,549 242 30 473,604 237 466,245 234

FAIRFAX 1,225 398,946 326 386,696 316 435,696 356 30 389,371 318 428,538 350

FAIRMONT 10,631 3,722,165 350 3,615,855 340 4,041,095 380 30 3,190,615 300 3,615,855 340

FALCON HEIGHTS 5,385 310,126 58 337,420 63 471,676 88 30 394,314 73 510,042 95

FARIBAULT 23,409 4,772,748 204 4,538,658 194 5,475,018 234 30 4,370,032 187 4,538,658 194

FARMINGTON 21,369 0 0 258,543 12 108,959 5 5 296,788 14 686,516 32

FARWELL 52 14,192 273 13,672 263 15,752 303 30 11,592 223 13,672 263

FEDERAL DAM 107 0 0 0 0 0 0 0 0 0 0 0

FELTON 177 25,659 145 23,889 135 30,969 175 30 21,684 123 35,560 201

FERGUS FALLS 13,103 3,563,824 272 3,432,794 262 3,956,914 302 30 2,944,816 225 3,432,794 262

FERTILE 840 259,982 310 251,582 300 285,182 340 30 243,097 289 275,530 328

FIFTY LAKES 390 0 0 0 0 0 0 0 0 0 0 0

FINLAYSON 316 34,625 110 33,107 105 44,105 140 30 32,286 102 45,057 143

FISHER 433 70,862 164 68,293 158 83,852 194 30 69,036 159 101,172 234

FLENSBURG 227 20,587 91 20,601 91 27,397 121 30 25,080 110 25,400 112

FLOODWOOD 531 133,152 251 127,842 241 149,082 281 30 106,602 201 144,394 272

FLORENCE 39 9,193 236 9,963 255 10,363 266 30 12,243 314 8,803 226

FOLEY 2,612 634,131 243 608,011 233 712,491 273 30 510,381 195 608,011 233

FORADA 185 0 0 0 0 0 0 0 0 0 0 0

FOREST LAKE 18,591 0 0 0 0 0 0 0 0 0 0 0

FORESTON 529 68,533 130 69,030 130 84,403 160 30 84,414 160 65,625 124

FORT RIPLEY 69 0 0 0 0 0 0 0 0 0 0 0

FOSSTON 1,521 531,772 350 516,562 340 577,402 380 30 503,655 331 519,910 342

FOUNTAIN 407 61,595 151 59,121 145 73,805 181 30 58,331 143 57,525 141

FOXHOME 117 24,020 205 22,947 196 27,530 235 30 18,657 159 27,853 238

FRANKLIN 503 132,445 263 127,415 253 147,535 293 30 113,594 226 147,632 294

FRAZEE 1,363 429,375 315 415,745 305 470,265 345 30 407,529 299 444,079 326

FREEBORN 301 58,270 194 57,715 192 67,300 224 30 70,806 235 79,340 264

FREEPORT 643 84,947 132 80,164 125 104,237 162 30 93,100 145 98,504 153

FRIDLEY 27,515 759,414 28 484,264 18 1,584,864 58 30 0 0 1,248,844 45

FROST 196 49,882 255 47,922 245 55,762 285 30 48,246 246 47,922 245

FULDA 1,308 402,389 308 389,309 298 441,629 338 30 375,268 287 442,105 338

FUNKLEY 5 141 28 139 28 291 58 30 129 26 91 18

GARFIELD 351 35,975 102 46,330 132 46,505 132 30 58,093 166 58,594 167

GARRISON 212 0 0 0 0 0 0 0 0 0 0 0

Estimates based on 2014 baseline LGA formula factors

Page 10: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

GARVIN 134 35,795 267 34,455 257 39,815 297 30 29,095 217 35,345 264

GARY 212 49,407 233 47,287 223 55,767 263 30 38,807 183 47,773 225

GAYLORD 2,313 768,161 332 745,031 322 837,551 362 30 813,669 352 770,358 333

GEM LAKE 393 0 0 0 0 0 0 0 0 0 0 0

GENEVA 552 64,937 118 62,013 112 81,497 148 30 74,646 135 103,577 188

GENOLA 74 547 7 536 7 2,767 37 30 493 7 0 0

GEORGETOWN 131 12,022 92 11,567 88 15,952 122 30 9,745 74 21,192 162

GHENT 367 78,035 213 74,980 204 89,045 243 30 64,428 176 74,365 203

GIBBON 773 216,241 280 208,511 270 239,431 310 30 218,371 282 266,141 344

GILBERT 1,795 685,125 382 667,175 372 738,975 412 30 595,375 332 667,175 372

GILMAN 227 9,574 42 11,912 52 16,384 72 30 14,347 63 25,464 112

GLENCOE 5,621 1,063,153 189 1,006,943 179 1,231,783 219 30 1,014,802 181 1,259,519 224

GLENVILLE 638 181,068 284 174,688 274 200,208 314 30 149,168 234 174,688 274

GLENWOOD 2,553 634,282 248 608,752 238 710,872 278 30 525,274 206 608,752 238

GLYNDON 1,410 272,438 193 286,496 203 314,738 223 30 351,618 249 360,563 256

GOLDEN VALLEY 20,427 0 0 0 0 0 0 0 0 0 0 0

GONVICK 285 60,511 212 57,661 202 69,061 242 30 56,224 197 69,497 244

GOOD THUNDER 580 146,720 253 140,920 243 164,120 283 30 129,074 223 153,534 265

GOODHUE 1,184 203,727 172 233,656 197 239,247 202 30 286,711 242 286,607 242

GOODRIDGE 134 22,707 169 21,367 159 26,727 199 30 19,175 143 32,087 239

GOODVIEW 4,057 138,108 34 140,902 35 259,818 64 30 167,477 41 327,897 81

GRACEVILLE 583 186,713 320 180,883 310 204,203 350 30 157,563 270 180,883 310

GRANADA 301 91,663 305 88,653 295 100,693 335 30 76,613 255 88,653 295

GRAND MARAIS 1,356 96,422 71 82,862 61 137,102 101 30 38,765 29 82,862 61

GRAND MEADOW 1,147 266,391 232 254,921 222 300,801 262 30 298,247 260 313,397 273

GRAND RAPIDS 10,879 963,410 89 904,812 83 1,289,780 119 30 1,068,056 98 1,454,885 134

GRANITE FALLS 2,879 717,911 249 689,121 239 804,281 279 30 763,592 265 689,121 239

GRANT 4,134 0 0 0 0 0 0 0 0 0 0 0

GRASSTON 158 15,678 99 17,028 108 20,418 129 30 22,428 142 26,738 169

GREEN ISLE 560 53,119 95 60,653 108 69,919 125 30 74,016 132 92,319 165

GREENBUSH 713 220,770 310 213,640 300 242,160 340 30 192,621 270 237,072 332

GREENFIELD 2,786 0 0 0 0 0 0 0 0 0 0 0

GREENWALD 222 27,389 123 26,762 121 34,049 153 30 24,255 109 42,929 193

GREENWOOD 688 0 0 0 0 0 0 0 0 0 0 0

GREY EAGLE 346 59,124 171 55,664 161 69,504 201 30 55,029 159 75,114 217

GROVE CITY 635 156,743 247 150,393 237 175,793 277 30 149,854 236 197,463 311

GRYGLA 222 42,945 193 40,725 183 49,605 223 30 31,845 143 51,975 234

GULLY 63 17,335 275 16,733 266 19,225 305 30 14,325 227 16,705 265

HACKENSACK 314 0 0 0 0 0 0 0 0 0 0 0

HADLEY 62 15,455 249 15,058 243 17,315 279 30 13,469 217 14,835 239

HALLOCK 971 375,642 387 365,932 377 404,772 417 30 327,092 337 365,932 377

Estimates based on 2014 baseline LGA formula factors

Page 11: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

HALMA 58 10,985 189 10,500 181 12,725 219 30 8,830 152 12,781 220

HALSTAD 598 164,085 274 158,105 264 182,025 304 30 134,185 224 158,105 264

HAM LAKE 15,374 0 0 0 0 0 0 0 0 0 0 0

HAMBURG 514 58,777 114 56,324 110 74,197 144 30 46,513 90 53,637 104

HAMMOND 118 42,992 364 41,890 355 46,532 394 30 37,482 318 41,812 354

HAMPTON 689 88,374 128 87,399 127 109,044 158 30 83,498 121 81,484 118

HANCOCK 762 231,189 303 223,569 293 254,049 333 30 207,272 272 265,368 348

HANLEY FALLS 301 72,453 241 69,443 231 81,483 271 30 66,210 220 93,523 311

HANOVER 2,947 63,203 21 33,733 11 151,613 51 30 9,247 3 33,733 11

HANSKA 397 111,632 281 107,662 271 123,542 311 30 98,914 249 107,662 271

HARDING 126 2,049 16 3,249 26 5,829 46 30 4,778 38 10,869 86

HARDWICK 194 45,323 234 43,383 224 51,143 264 30 37,045 191 43,383 224

HARMONY 1,017 320,299 315 310,129 305 350,809 345 30 277,577 273 310,129 305

HARRIS 1,132 141,539 125 136,935 121 175,499 155 30 144,256 127 130,219 115

HARTLAND 315 48,121 153 47,938 152 57,571 183 30 58,706 186 70,171 223

HASTINGS 22,217 0 0 63,844 3 257,327 12 12 34,468 2 1,146,007 52

HATFIELD 54 3,830 71 3,691 68 5,450 101 30 3,134 58 3,290 61

HAWLEY 2,087 538,040 258 520,101 249 600,650 288 30 615,965 295 545,399 261

HAYFIELD 1,342 352,569 263 339,149 253 392,829 293 30 344,345 257 339,149 253

HAYWARD 249 28,981 116 26,971 108 36,451 146 30 23,435 94 43,703 176

HAZEL RUN 62 13,871 224 13,251 214 15,731 254 30 10,771 174 13,251 214

HECTOR 1,140 294,846 259 283,446 249 329,046 289 30 323,907 284 341,050 299

HEIDELBERG 122 0 0 0 0 633 5 5 0 0 3,991 33

HENDERSON 887 265,687 300 256,817 290 292,297 330 30 223,457 252 256,817 290

HENDRICKS 708 214,826 303 207,746 293 236,066 333 30 201,628 285 231,013 326

HENDRUM 306 57,667 188 54,607 178 66,847 218 30 49,882 163 79,087 258

HENNING 804 251,273 313 243,233 303 275,393 343 30 224,779 280 262,213 326

HENRIETTE 69 10,694 155 10,668 155 12,764 185 30 13,066 189 10,004 145

HERMAN 433 107,927 249 103,597 239 120,917 279 30 93,180 215 110,187 254

HERMANTOWN 9,545 331,873 35 236,423 25 618,223 65 30 200,000 21 236,423 25

HERON LAKE 691 287,970 417 281,060 407 308,700 447 30 253,420 367 281,060 407

HEWITT 265 59,776 226 57,134 216 67,726 256 30 46,567 176 70,670 267

HIBBING 16,313 7,994,316 490 7,831,186 480 8,483,706 520 30 7,178,666 440 7,831,186 480

HILL CITY 643 54,550 85 64,261 100 73,840 115 30 78,338 122 80,307 125

HILLMAN 38 2,746 72 2,599 68 3,886 102 30 2,009 53 5,406 142

HILLS 688 140,126 204 133,733 194 160,766 234 30 143,413 208 188,286 274

HILLTOP 781 116,309 149 111,693 143 139,739 179 30 94,986 122 108,499 139

HINCKLEY 1,805 267,164 148 318,426 176 321,314 178 30 504,412 279 349,044 193

HITTERDAL 207 38,852 188 36,782 178 45,062 218 30 28,502 138 45,904 222

HOFFMAN 684 139,624 204 132,784 194 160,144 234 30 157,672 231 187,504 274

HOKAH 576 154,315 268 148,555 258 171,595 298 30 125,515 218 148,555 258

Estimates based on 2014 baseline LGA formula factors

Page 12: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

HOLDINGFORD 710 165,544 233 158,444 223 186,844 263 30 147,177 207 158,444 223

HOLLAND 185 46,655 252 44,805 242 52,205 282 30 37,405 202 46,429 251

HOLLANDALE 303 38,035 126 43,182 143 47,125 156 30 52,851 174 59,245 196

HOLLOWAY 90 9,065 101 8,165 91 11,765 131 30 4,565 51 8,165 91

HOLT 88 15,629 178 15,060 171 18,269 208 30 13,622 155 21,789 248

HOPKINS 17,701 0 0 50,000 3 0 0 0 50,000 3 0 0

HOUSTON 988 331,011 335 321,131 325 360,651 365 30 288,285 292 321,131 325

HOWARD LAKE 1,978 476,814 241 457,576 231 536,154 271 30 534,465 270 457,034 231

HOYT LAKES 2,017 360,759 179 340,589 169 421,269 209 30 318,169 158 340,589 169

HUGO 13,536 0 0 0 0 0 0 0 0 0 0 0

HUMBOLDT 45 12,042 268 11,592 258 13,392 298 30 9,792 218 11,592 258

HUTCHINSON 14,148 1,784,272 126 1,805,226 128 2,208,712 156 30 2,095,485 148 2,243,546 159

IHLEN 61 16,654 273 16,044 263 18,484 303 30 13,604 223 16,044 263

INDEPENDENCE 3,553 0 0 0 0 0 0 0 0 0 0 0

INTERNATIONAL FALLS 6,394 3,710,994 580 3,647,054 570 3,902,814 610 30 3,391,294 530 3,647,054 570

INVER GROVE HEIGHTS 33,774 0 0 0 0 0 0 0 0 0 0 0

IONA 136 37,043 272 35,683 262 41,123 302 30 30,243 222 35,851 264

IRON JUNCTION 85 12,230 144 11,847 139 14,780 174 30 10,315 121 11,380 134

IRONTON 574 114,741 200 109,001 190 131,961 230 30 117,808 205 109,001 190

ISANTI 5,286 313,359 59 415,854 79 471,939 89 30 508,257 96 683,379 129

ISLE 765 25,272 33 21,383 28 48,222 63 30 5,829 8 17,622 23

IVANHOE 551 203,179 369 197,669 359 219,709 399 30 175,629 319 197,669 359

JACKSON 3,294 1,086,755 330 1,053,815 320 1,185,575 360 30 983,363 299 1,053,815 320

JANESVILLE 2,268 724,872 320 702,192 310 792,912 350 30 687,668 303 702,192 310

JASPER 631 182,806 290 176,496 280 201,736 320 30 187,437 297 204,564 324

JEFFERS 368 112,493 306 108,813 296 123,533 336 30 94,093 256 108,813 296

JENKINS 434 0 0 0 0 0 0 0 0 0 0 0

JOHNSON 29 7,000 241 6,771 233 7,870 271 30 5,853 202 6,710 231

JORDAN 5,694 0 0 65,451 11 47,552 8 8 72,642 13 275,312 48

KANDIYOHI 485 97,952 202 93,907 194 112,502 232 30 87,968 181 110,449 228

KARLSTAD 756 232,848 308 225,288 298 255,528 338 30 195,048 258 237,900 315

KASOTA 670 143,296 214 138,273 206 163,396 244 30 152,974 228 136,596 204

KASSON 6,010 780,209 130 720,109 120 960,509 160 30 621,324 103 961,762 160

KEEWATIN 1,067 343,738 322 333,068 312 375,748 352 30 311,023 291 333,068 312

KELLIHER 264 107,307 406 104,667 396 115,227 436 30 94,107 356 104,667 396

KELLOGG 450 83,859 186 80,575 179 97,359 216 30 67,717 150 82,594 184

KENNEDY 193 66,764 346 64,834 336 72,554 376 30 57,114 296 64,834 336

KENNETH 68 10,330 152 9,650 142 12,370 182 30 9,149 135 10,406 153

KENSINGTON 288 54,270 188 51,519 179 62,910 218 30 45,580 158 63,493 220

KENT 80 20,567 257 19,767 247 22,967 287 30 21,795 272 19,767 247

KENYON 1,818 466,643 257 453,324 249 521,183 287 30 557,035 306 469,233 258

Estimates based on 2014 baseline LGA formula factors

Page 13: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

KERKHOVEN 752 185,283 246 177,763 236 207,843 276 30 169,895 226 217,122 289

KERRICK 64 3,489 55 3,207 50 5,409 85 30 2,080 33 7,969 125

KETTLE RIVER 180 22,510 125 20,710 115 27,910 155 30 16,606 92 32,813 182

KIESTER 499 151,029 303 146,039 293 165,999 333 30 126,079 253 146,039 293

KILKENNY 134 35,924 268 34,584 258 39,944 298 30 29,224 218 34,584 258

KIMBALL 769 117,942 153 112,551 146 141,012 183 30 107,813 140 134,963 176

KINBRAE 12 201 17 157 13 561 47 30 0 0 81 7

KINGSTON 161 12,833 80 12,442 77 17,663 110 30 14,123 88 24,103 150

KINNEY 169 59,925 355 58,235 345 64,995 385 30 51,475 305 58,235 345

LACRESCENT 4,883 422,847 87 374,017 77 569,337 117 30 328,206 67 374,017 77

LAFAYETTE 500 120,676 241 115,676 231 135,676 271 30 99,581 199 115,676 231

LAKE BENTON 677 198,628 293 191,858 283 218,938 323 30 164,778 243 201,666 298

LAKE BRONSON 225 71,423 317 69,173 307 78,173 347 30 60,173 267 71,370 317

LAKE CITY 5,053 610,347 121 559,817 111 761,937 151 30 539,414 107 559,817 111

LAKE CRYSTAL 2,540 621,727 245 596,327 235 697,927 275 30 579,979 228 596,327 235

LAKE ELMO 8,063 0 0 0 0 0 0 0 0 0 0 0

LAKE HENRY 105 6,578 63 7,803 74 9,728 93 30 9,469 90 13,928 133

LAKE LILLIAN 239 33,155 139 30,765 129 40,325 169 30 27,447 115 36,124 151

LAKE PARK 783 231,084 295 223,254 285 254,574 325 30 191,934 245 223,254 285

LAKE SHORE 1,005 0 0 0 0 0 0 0 0 0 0 0

LAKE ST CROIX BEACH 1,052 25,673 24 42,267 40 57,233 54 30 50,506 48 23,799 23

LAKE WILSON 248 76,722 309 74,242 299 84,162 339 30 64,322 259 74,242 299

LAKEFIELD 1,690 614,261 363 597,361 353 664,961 393 30 547,699 324 597,361 353

LAKELAND 1,796 33,574 19 29,407 16 87,454 49 30 12,737 7 15,614 9

LAKELAND SHORES 311 0 0 0 0 0 0 0 0 0 0 0

LAKEVILLE 56,534 0 0 0 0 0 0 0 0 0 0 0

LAMBERTON 826 287,784 348 279,524 338 312,564 378 30 246,484 298 279,524 338

LANCASTER 338 75,242 223 71,862 213 85,382 253 30 71,278 211 98,902 293

LANDFALL 767 79,977 104 81,758 107 102,987 134 30 99,751 130 72,307 94

LANESBORO 754 204,520 271 196,980 261 227,140 301 30 166,820 221 196,980 261

LAPORTE 108 10,915 101 10,438 97 14,155 131 30 8,532 79 10,410 96

LAPRAIRIE 662 66,553 101 63,611 96 86,413 131 30 51,845 78 59,933 91

LASALLE 87 16,635 191 15,966 184 19,245 221 30 15,890 183 22,725 261

LASTRUP 104 3,428 33 3,466 33 6,548 63 30 4,113 40 8,034 77

LAUDERDALE 2,398 516,153 215 499,914 208 588,093 245 30 440,122 184 492,173 205

LECENTER 2,506 719,916 287 694,856 277 795,096 317 30 822,922 328 694,856 277

LENGBY 84 21,916 261 21,076 251 24,436 291 30 17,716 211 21,076 251

LEONARD 41 4,390 107 4,715 115 5,620 137 30 6,015 147 7,260 177

LEONIDAS 52 34,670 667 34,150 657 36,230 697 30 32,070 617 34,150 657

LEROY 932 296,859 319 287,539 309 324,819 349 30 271,586 291 287,539 309

LESTER PRAIRIE 1,720 425,969 248 411,871 239 477,569 278 30 504,793 293 408,769 238

Estimates based on 2014 baseline LGA formula factors

Page 14: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

LESUEUR 4,045 767,922 190 727,472 180 889,272 220 30 680,163 168 768,852 190

LEWISTON 1,613 383,755 238 369,354 229 432,145 268 30 418,654 260 383,477 238

LEWISVILLE 250 67,068 268 64,568 258 74,568 298 30 59,349 237 66,598 266

LEXINGTON 2,078 335,280 161 321,714 155 397,620 191 30 394,039 190 314,500 151

LILYDALE 631 0 0 0 0 0 0 0 0 0 0 0

LINDSTROM 4,464 134,663 30 140,516 31 268,583 60 30 166,341 37 170,315 38

LINO LAKES 20,505 0 0 0 0 0 0 0 0 0 0 0

LISMORE 227 65,548 289 63,278 279 72,358 319 30 54,198 239 63,278 279

LITCHFIELD 6,721 1,588,853 236 1,521,643 226 1,790,483 266 30 1,342,498 200 1,737,771 259

LITTLE CANADA 9,839 195,843 20 97,453 10 491,013 50 30 0 0 97,453 10

LITTLE FALLS 8,331 2,089,080 251 2,005,770 241 2,339,010 281 30 1,977,081 237 2,077,839 249

LITTLEFORK 646 214,814 333 208,354 323 234,194 363 30 182,514 283 208,354 323

LONG BEACH 337 0 0 0 0 0 0 0 0 0 0 0

LONG LAKE 1,775 26,410 15 18,834 11 79,660 45 30 15,329 9 8,660 5

LONG PRAIRIE 3,445 735,532 214 701,082 204 838,882 244 30 790,913 230 976,682 284

LONGVILLE 154 0 0 0 0 0 0 0 0 0 0 0

LONSDALE 3,721 245,346 66 208,136 56 356,976 96 30 216,079 58 329,443 89

LORETTO 652 0 0 5,741 9 0 0 0 6,035 9 0 0

LOUISBURG 47 7,954 169 7,676 163 9,364 199 30 6,566 140 7,702 164

LOWRY 296 49,088 166 46,128 156 57,968 196 30 41,257 139 57,231 193

LUCAN 189 49,989 264 48,099 254 55,659 294 30 40,539 214 52,918 280

LUVERNE 4,745 1,194,175 252 1,146,725 242 1,336,525 282 30 956,925 202 1,218,210 257

LYLE 550 163,174 297 157,674 287 179,674 327 30 135,674 247 166,945 304

LYND 449 55,313 123 52,136 116 68,783 153 30 39,429 88 52,266 116

MABEL 781 223,127 286 215,317 276 246,557 316 30 221,486 284 250,920 321

MADELIA 2,307 860,375 373 837,305 363 929,585 403 30 856,636 371 837,305 363

MADISON 1,542 729,097 473 713,677 463 775,357 503 30 651,997 423 713,677 463

MADISON LAKE 1,033 119,406 116 112,808 109 150,396 146 30 108,342 105 113,472 110

MAGNOLIA 217 43,194 199 41,968 193 49,704 229 30 37,401 172 41,024 189

MAHNOMEN 1,215 446,371 367 434,221 357 482,821 397 30 485,984 400 434,221 357

MAHTOMEDI 7,645 0 0 0 0 0 0 0 0 0 0 0

MANCHESTER 54 14,717 273 14,287 265 16,337 303 30 16,712 309 14,177 263

MANHATTAN BEACH 57 0 0 0 0 0 0 0 0 0 0 0

MANKATO 39,628 6,228,727 157 5,928,727 150 7,417,567 187 30 5,582,692 141 6,217,567 157

MANTORVILLE 1,205 209,003 173 198,515 165 245,153 203 30 234,297 194 272,502 226

MAPLE GROVE 62,436 0 0 0 0 0 0 0 0 0 0 0

MAPLE LAKE 2,081 431,190 207 425,084 204 493,620 237 30 521,725 251 410,380 197

MAPLE PLAIN 1,786 240,047 134 228,007 128 293,627 164 30 265,233 149 222,187 124

MAPLETON 1,761 486,318 276 484,078 275 539,148 306 30 595,118 338 574,685 326

MAPLEVIEW 177 50,167 283 48,397 273 55,477 313 30 41,317 233 48,397 273

MAPLEWOOD 38,374 0 0 0 0 4,279 0 0 0 0 26,964 1

Estimates based on 2014 baseline LGA formula factors

Page 15: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

MARBLE 700 221,504 316 214,504 306 242,504 346 30 186,504 266 214,504 306

MARIETTA 162 50,577 312 48,957 302 55,437 342 30 42,477 262 51,872 320

MARINE ON ST CROIX 688 0 0 0 0 0 0 0 0 0 0 0

MARSHALL 13,767 2,110,608 153 1,972,938 143 2,523,618 183 30 1,872,615 136 2,022,341 147

MAYER 1,756 266,365 152 264,551 151 319,045 182 30 257,296 147 248,805 142

MAYNARD 363 121,181 334 117,551 324 132,071 364 30 103,031 284 117,551 324

MAZEPPA 844 158,301 188 151,366 179 183,621 218 30 133,610 158 169,595 201

MCGRATH 79 7,837 99 9,063 115 10,207 129 30 11,067 140 13,367 169

MCGREGOR 390 89,434 229 85,534 219 101,134 259 30 69,934 179 85,534 219

MCINTOSH 621 199,366 321 193,156 311 217,996 351 30 168,316 271 200,598 323

MCKINLEY 128 51,142 400 49,862 390 54,982 430 30 44,742 350 49,862 390

MEADOWLANDS 133 21,477 161 20,625 155 25,467 191 30 17,216 129 28,750 216

MEDFORD 1,243 161,120 130 154,511 124 198,410 160 30 188,849 152 148,690 120

MEDICINE LAKE 371 0 0 0 0 0 0 0 0 0 0 0

MEDINA 4,916 0 0 0 0 0 0 0 0 0 0 0

MEIRE GROVE 180 12,123 67 14,457 80 17,523 97 30 18,415 102 24,723 137

MELROSE 3,622 614,850 170 578,630 160 723,510 200 30 633,890 175 581,761 161

MENAHGA 1,300 281,960 217 270,522 208 320,960 247 30 332,063 255 372,960 287

MENDOTA 204 25,000 123 24,694 121 31,120 153 30 23,472 115 22,960 113

MENDOTA HEIGHTS 11,098 0 0 0 0 0 0 0 0 0 0 0

MENTOR 153 32,824 215 31,923 209 37,414 245 30 28,317 185 36,195 237

MIDDLE RIVER 304 78,955 260 76,370 251 88,075 290 30 66,031 217 84,271 277

MIESVILLE 125 0 0 0 0 0 0 0 0 0 0 0

MILACA 2,944 602,629 205 573,189 195 690,949 235 30 683,359 232 808,709 275

MILAN 365 87,281 239 83,631 229 98,231 269 30 94,724 260 99,142 272

MILLERVILLE 105 7,791 74 7,729 74 10,941 104 30 7,482 71 7,634 73

MILLVILLE 184 18,803 102 17,950 98 24,323 132 30 19,454 106 31,683 172

MILROY 251 57,009 227 54,499 217 64,539 257 30 46,019 183 61,546 245

MILTONA 419 34,112 81 34,470 82 46,682 111 30 41,901 100 55,390 132

MINNEAPOLIS 387,873 64,142,268 165 63,842,268 165 75,778,458 195 30 65,386,963 169 74,578,458 192

MINNEISKA 109 5,781 53 5,292 49 9,051 83 30 3,334 31 4,691 43

MINNEOTA 1,392 412,603 296 398,683 286 454,363 326 30 408,454 293 409,620 294

MINNESOTA CITY 201 39,186 195 37,889 189 45,216 225 30 32,703 163 37,176 185

MINNESOTA LAKE 688 128,750 187 121,870 177 149,390 217 30 124,299 181 133,097 193

MINNETONKA 50,046 0 0 0 0 0 0 0 0 0 0 0

MINNETONKA BEACH 544 0 0 0 0 0 0 0 0 0 0 0

MINNETRISTA 6,450 0 0 0 0 0 0 0 0 0 0 0

MIZPAH 56 6,496 116 6,278 112 8,176 146 30 6,918 124 10,416 186

MONTEVIDEO 5,360 1,674,841 312 1,621,241 302 1,835,641 342 30 1,406,841 262 1,621,241 302

MONTGOMERY 2,952 628,916 213 599,396 203 717,476 243 30 501,127 170 599,396 203

MONTICELLO 12,840 0 0 0 0 0 0 0 0 0 0 0

Estimates based on 2014 baseline LGA formula factors

Page 16: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

MONTROSE 2,923 489,481 167 460,251 157 577,171 197 30 545,258 187 460,251 157

MOORHEAD 38,516 6,790,628 176 6,490,628 169 7,946,108 206 30 5,379,708 140 7,503,440 195

MOOSE LAKE 2,791 588,789 211 636,185 228 672,519 241 30 825,768 296 784,159 281

MORA 3,557 710,562 200 674,992 190 817,272 230 30 662,635 186 959,552 270

MORGAN 896 292,157 326 283,197 316 319,037 356 30 247,357 276 295,168 329

MORRIS 5,343 2,110,244 395 2,056,814 385 2,270,534 425 30 1,843,094 345 2,056,814 385

MORRISTOWN 986 230,442 234 221,601 225 260,022 264 30 247,807 251 299,462 304

MORTON 406 131,431 324 127,371 314 143,611 354 30 111,434 274 127,371 314

MOTLEY 673 131,075 195 125,820 187 151,265 225 30 128,381 191 137,186 204

MOUND 9,084 0 0 0 0 0 0 0 0 0 0 0

MOUNDS VIEW 12,136 232,078 19 650,216 54 596,158 49 30 958,222 79 1,081,598 89

MOUNTAIN IRON 2,859 1,156,268 404 1,127,678 394 1,242,038 434 30 1,013,318 354 1,127,678 394

MOUNTAIN LAKE 2,111 807,450 382 786,340 372 870,780 412 30 811,294 384 786,340 372

MURDOCK 273 69,561 255 66,831 245 77,751 285 30 55,911 205 66,831 245

MYRTLE 47 11,424 243 10,962 233 12,834 273 30 9,114 194 10,954 233

NASHUA 68 0 0 0 0 0 0 0 0 0 0 0

NASHWAUK 982 403,480 411 393,660 401 432,940 441 30 354,380 361 393,660 401

NASSAU 72 17,638 245 17,070 237 19,798 275 30 14,798 206 16,918 235

NELSON 183 23,990 131 23,198 127 29,480 161 30 21,028 115 24,286 133

NERSTRAND 294 24,733 84 31,489 107 33,553 114 30 44,998 153 40,119 136

NEVIS 393 41,623 106 38,039 97 53,413 136 30 39,577 101 69,133 176

NEW AUBURN 451 106,481 236 102,869 228 120,011 266 30 90,905 202 101,971 226

NEW BRIGHTON 21,496 0 0 739,266 34 238,750 11 11 961,246 45 1,098,590 51

NEW GERMANY 374 11,743 31 10,792 29 22,963 61 30 6,989 19 8,003 21

NEW HOPE 20,486 41,843 2 158,936 8 656,423 32 30 143,106 7 1,475,863 72

NEW LONDON 1,260 274,860 218 262,991 209 312,660 248 30 246,275 195 262,260 208

NEW MUNICH 322 69,686 216 67,219 209 79,346 246 30 57,353 178 66,466 206

NEW PRAGUE 7,351 515,478 70 451,040 61 736,008 100 30 542,149 74 735,609 100

NEW RICHLAND 1,214 325,599 268 313,459 258 362,019 298 30 339,972 280 397,899 328

NEW TRIER 112 779 7 695 6 4,139 37 30 360 3 5,635 50

NEW ULM 13,467 4,111,762 305 3,977,092 295 4,515,772 335 30 3,438,412 255 3,977,092 295

NEW YORK MILLS 1,195 342,150 286 330,200 276 378,000 316 30 326,082 273 333,991 279

NEWFOLDEN 374 75,781 203 72,041 193 87,001 233 30 71,602 191 100,703 269

NEWPORT 3,449 588,876 171 554,386 161 692,346 201 30 569,477 165 554,386 161

NICOLLET 1,091 179,752 165 172,480 158 212,482 195 30 209,529 192 252,540 231

NIELSVILLE 89 21,942 247 21,052 237 24,612 277 30 17,492 197 25,821 290

NIMROD 71 2,542 36 2,457 35 4,672 66 30 2,115 30 7,512 106

NISSWA 1,979 0 0 0 0 0 0 0 0 0 0 0

NORCROSS 70 16,497 236 15,797 226 18,597 266 30 12,997 186 15,797 226

NORTH BRANCH 10,122 146,132 14 515,790 51 449,792 44 30 623,464 62 854,672 84

NORTH MANKATO 13,426 1,358,107 101 1,223,847 91 1,760,887 131 30 912,823 68 1,223,847 91

Estimates based on 2014 baseline LGA formula factors

Page 17: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

NORTH OAKS 4,539 0 0 0 0 0 0 0 0 0 0 0

NORTH ST PAUL 11,485 1,863,726 162 1,748,876 152 2,208,276 192 30 1,289,476 112 1,748,876 152

NORTHFIELD 20,454 2,243,397 110 2,141,063 105 2,857,017 140 30 2,473,336 121 3,675,177 180

NORTHOME 202 65,984 327 63,964 317 72,044 357 30 55,884 277 63,964 317

NORTHROP 223 45,444 204 43,809 196 52,134 234 30 40,158 180 58,647 263

NORWOOD YOUNG AMERICA3,558 203,574 57 167,994 47 310,314 87 30 164,260 46 307,806 87

NOWTHEN 4,469 0 0 0 0 0 0 0 0 0 0 0

OAK GROVE 8,045 0 0 200,000 25 0 0 0 200,000 25 0 0

OAK PARK HEIGHTS 4,593 0 0 0 0 0 0 0 0 0 0 0

OAKDALE 27,538 0 0 0 0 0 0 0 0 0 0 0

ODESSA 136 37,973 279 36,613 269 42,053 309 30 31,173 229 36,613 269

ODIN 106 24,822 234 23,835 225 28,002 264 30 19,886 188 25,807 243

OGEMA 192 26,614 139 24,827 129 32,374 169 30 29,320 153 40,054 209

OGILVIE 362 123,218 340 119,598 330 134,078 370 30 105,118 290 119,598 330

OKABENA 189 49,544 262 47,654 252 55,214 292 30 40,094 212 55,934 296

OKLEE 441 107,276 243 102,866 233 120,506 273 30 89,478 203 138,136 313

OLIVIA 2,479 706,366 285 701,429 283 780,736 315 30 862,443 348 681,576 275

ONAMIA 875 239,116 273 230,650 264 265,366 303 30 196,784 225 230,366 263

ORMSBY 131 24,183 185 23,113 176 28,113 215 30 22,848 174 25,350 194

ORONO 7,438 0 0 0 0 0 0 0 0 0 0 0

ORONOCO 1,303 28,182 22 39,371 30 67,272 52 30 46,522 36 15,152 12

ORR 268 41,927 156 39,247 146 49,967 186 30 33,888 126 49,365 184

ORTONVILLE 1,896 703,420 371 684,460 361 760,300 401 30 658,976 348 684,460 361

OSAKIS 1,742 380,867 219 363,447 209 433,127 249 30 437,360 251 395,604 227

OSLO 330 74,947 227 71,647 217 84,847 257 30 58,488 177 71,647 217

OSSEO 2,430 634,438 261 611,217 252 707,338 291 30 605,472 249 610,138 251

OSTRANDER 254 52,825 208 50,886 200 60,445 238 30 43,131 170 50,285 198

OTSEGO 13,816 0 0 277,687 20 60,352 4 4 337,236 24 380,257 28

OTTERTAIL 576 0 0 0 0 0 0 0 0 0 0 0

OWATONNA 25,572 3,153,124 123 3,140,994 123 3,920,284 153 30 3,620,595 142 3,375,194 132

PALISADE 163 14,295 88 13,561 83 19,185 118 30 11,722 72 25,705 158

PARK RAPIDS 3,708 314,126 85 316,185 85 425,366 115 30 384,567 104 497,613 134

PARKERS PRAIRIE 1,011 225,671 223 215,561 213 256,001 253 30 198,997 197 248,010 245

PAYNESVILLE 2,434 679,593 279 655,253 269 752,613 309 30 735,030 302 655,253 269

PEASE 241 19,424 81 23,427 97 26,654 111 30 39,439 164 36,294 151

PELICAN RAPIDS 2,476 908,614 367 883,854 357 982,894 397 30 939,134 379 883,854 357

PEMBERTON 248 25,203 102 24,295 98 32,643 132 30 20,664 83 22,723 92

PENNOCK 509 109,031 214 104,455 205 124,301 244 30 103,687 204 103,941 204

PEQUOT LAKES 2,176 59,996 28 93,113 43 125,276 58 30 111,493 51 38,236 18

PERHAM 2,995 459,137 153 429,187 143 548,987 183 30 511,721 171 465,122 155

PERLEY 92 22,100 240 21,212 231 24,860 270 30 19,664 214 21,180 230

Estimates based on 2014 baseline LGA formula factors

Page 18: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

PETERSON 197 45,675 232 43,995 223 51,585 262 30 43,274 220 43,705 222

PIERZ 1,401 362,938 259 351,943 251 404,968 289 30 382,593 273 348,928 249

PILLAGER 466 124,543 267 120,086 258 138,523 297 30 102,256 219 119,883 257

PINE CITY 3,119 426,553 137 395,363 127 520,123 167 30 397,854 128 603,979 194

PINE ISLAND 3,260 498,960 153 466,360 143 596,760 183 30 383,171 118 466,360 143

PINE RIVER 940 247,854 264 238,454 254 276,054 294 30 210,751 224 242,945 258

PINE SPRINGS 408 0 0 0 0 0 0 0 0 0 0 0

PIPESTONE 4,308 1,535,857 357 1,492,777 347 1,665,097 387 30 1,320,457 307 1,492,777 347

PLAINVIEW 3,348 544,648 163 511,168 153 645,088 193 30 567,610 170 696,992 208

PLATO 319 22,094 69 25,040 78 31,664 99 30 30,414 95 44,424 139

PLUMMER 296 49,211 166 46,251 156 58,091 196 30 36,732 124 60,567 205

PLYMOUTH 71,263 0 0 0 0 0 0 0 0 0 0 0

PORTER 180 35,295 196 33,495 186 40,695 226 30 26,295 146 33,495 186

PRESTON 1,322 484,980 367 471,760 357 524,640 397 30 418,880 317 471,760 357

PRINCETON 4,698 612,831 130 575,154 122 753,771 160 30 702,862 150 931,013 198

PRINSBURG 496 75,659 153 70,699 143 90,539 183 30 53,687 108 82,300 166

PRIOR LAKE 23,010 0 0 0 0 0 0 0 0 0 0 0

PROCTOR 3,058 955,226 312 924,646 302 1,046,966 342 30 802,326 262 924,646 302

QUAMBA 123 15,487 126 15,206 124 19,177 156 30 17,529 143 24,097 196

RACINE 454 61,097 135 59,604 131 74,717 165 30 58,217 128 56,557 125

RAMSEY 23,865 0 0 281,412 12 33,600 1 1 323,263 14 211,705 9

RANDALL 651 125,534 193 128,676 198 145,064 223 30 157,896 243 171,104 263

RANDOLPH 440 11,015 25 13,795 31 24,215 55 30 16,327 37 33,892 77

RANIER 609 21,685 36 20,439 34 39,955 66 30 20,496 34 15,595 26

RAYMOND 761 203,926 268 196,316 258 226,756 298 30 165,876 218 222,375 292

RED LAKE FALLS 1,429 546,204 382 531,914 372 589,074 412 30 478,743 335 531,914 372

RED WING 16,432 619,586 38 666,960 41 1,112,546 68 30 666,960 41 455,266 28

REDWOOD FALLS 5,248 1,075,270 205 1,254,408 239 1,232,710 235 30 1,532,443 292 1,442,630 275

REGAL 33 2,115 64 2,095 63 3,105 94 30 2,017 61 1,785 54

REMER 367 56,366 154 53,084 145 67,376 184 30 49,780 136 60,850 166

RENVILLE 1,272 408,605 321 395,885 311 446,765 351 30 408,416 321 402,839 317

REVERE 95 20,990 221 20,040 211 23,840 251 30 16,240 171 20,040 211

RICE 1,279 146,674 115 144,703 113 185,044 145 30 136,818 107 133,884 105

RICHFIELD 35,376 1,218,346 34 918,346 26 2,279,626 64 30 652,158 18 3,345,779 95

RICHMOND 1,430 237,322 166 236,309 165 280,222 196 30 289,590 203 223,022 156

RICHVILLE 95 14,049 148 13,742 145 16,899 178 30 13,363 141 17,787 187

RIVERTON 117 5,562 48 5,060 43 9,072 78 30 3,051 26 4,392 38

ROBBINSDALE 14,014 1,170,849 84 1,149,067 82 1,591,269 114 30 1,385,172 99 1,705,799 122

ROCHESTER 107,630 5,101,571 47 4,801,571 45 8,330,471 77 30 3,601,571 33 8,916,715 83

ROCK CREEK 1,624 133,506 82 153,806 95 182,226 112 30 235,006 145 143,443 88

ROCKFORD 4,321 309,689 72 284,640 66 439,319 102 30 344,606 80 456,587 106

Estimates based on 2014 baseline LGA formula factors

Page 19: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

ROCKVILLE 2,466 105,568 43 211,959 86 179,548 73 30 334,555 136 80,908 33

ROGERS 11,314 0 0 0 0 0 0 0 0 0 0 0

ROLLINGSTONE 657 135,555 206 131,078 200 155,265 236 30 113,170 172 128,985 196

ROOSEVELT 150 18,964 126 18,561 124 23,464 156 30 20,006 133 17,464 116

ROSCOE 103 21,702 211 20,918 203 24,792 241 30 17,781 173 20,672 201

ROSE CREEK 395 71,101 180 67,293 170 82,951 210 30 55,936 142 79,596 202

ROSEAU 2,622 569,076 217 542,856 207 647,736 247 30 535,985 204 568,871 217

ROSEMOUNT 22,139 0 0 0 0 0 0 0 0 0 0 0

ROSEVILLE 33,807 0 0 0 0 0 0 0 0 0 0 0

ROTHSAY 490 116,916 239 112,016 229 131,616 269 30 93,208 190 117,115 239

ROUND LAKE 374 119,605 320 115,865 310 130,825 350 30 100,905 270 115,865 310

ROYALTON 1,241 209,265 169 232,173 187 246,495 199 30 323,803 261 295,683 238

RUSH CITY 3,091 620,496 201 589,586 191 713,226 231 30 634,330 205 836,866 271

RUSHFORD 1,749 559,018 320 541,528 310 611,488 350 30 487,514 279 541,528 310

RUSHFORD VILLAGE 808 43,944 54 40,797 50 68,184 84 30 28,207 35 35,864 44

RUSHMORE 340 101,319 298 97,919 288 111,519 328 30 84,319 248 97,919 288

RUSSELL 336 81,277 242 77,917 232 91,357 272 30 66,037 197 91,751 273

RUTHTON 239 80,121 335 77,731 325 87,291 365 30 68,171 285 77,731 325

RUTLEDGE 227 3,257 14 3,225 14 10,067 44 30 3,097 14 5,678 25

SABIN 537 73,496 137 70,334 131 89,606 167 30 65,353 122 77,657 145

SACRED HEART 541 192,791 356 187,381 346 209,021 386 30 165,741 306 187,381 346

SAINT ANTHONY 8,333 0 0 0 0 22,360 3 3 0 0 140,881 17

SAINT BONIFACIUS 2,287 294,333 129 287,150 126 362,943 159 30 345,733 151 271,463 119

SAINT LOUIS PARK 45,505 0 0 0 0 0 0 0 0 0 0 0

SANBORN 337 121,650 361 118,280 351 131,760 391 30 104,800 311 118,280 351

SANDSTONE 2,848 869,374 305 840,894 295 954,814 335 30 996,217 350 1,068,734 375

SARGEANT 61 12,070 198 11,774 193 13,900 228 30 10,592 174 11,460 188

SARTELL 15,963 3,554 0 85,702 5 482,444 30 30 89,206 6 0 0

SAUK CENTRE 4,325 966,004 223 922,754 213 1,095,754 253 30 775,716 179 956,403 221

SAUK RAPIDS 12,796 1,579,706 123 1,584,234 124 1,963,586 153 30 1,875,425 147 1,938,149 151

SAVAGE 27,147 0 0 0 0 0 0 0 0 0 0 0

SCANDIA 3,967 0 0 0 0 0 0 0 0 0 0 0

SCANLON 991 175,093 177 165,183 167 204,823 207 30 136,130 137 165,183 167

SEAFORTH 86 16,402 191 15,542 181 18,982 221 30 12,102 141 17,270 201

SEBEKA 708 169,550 239 162,470 229 190,790 269 30 194,322 274 219,110 309

SEDAN 43 7,025 163 6,807 158 8,315 193 30 8,093 188 6,595 153

SHAFER 1,047 150,254 144 167,560 160 181,664 174 30 205,287 196 147,469 141

SHAKOPEE 37,652 0 0 0 0 0 0 0 0 0 0 0

SHELLY 190 65,258 343 63,358 333 70,958 373 30 55,758 293 63,358 333

SHERBURN 1,131 291,361 258 288,248 255 325,291 288 30 354,233 313 370,531 328

SHEVLIN 178 24,244 136 24,429 137 29,584 166 30 29,889 168 36,704 206

Estimates based on 2014 baseline LGA formula factors

Page 20: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

SHOREVIEW 25,118 0 0 0 0 0 0 0 0 0 0 0

SHOREWOOD 7,312 0 0 0 0 0 0 0 0 0 0 0

SILVER BAY 1,869 450,020 241 431,330 231 506,090 271 30 408,067 218 431,330 231

SILVER LAKE 835 168,619 202 160,269 192 193,669 232 30 178,090 213 227,069 272

SKYLINE 285 4,344 15 4,155 15 12,894 45 30 3,397 12 15,144 53

SLAYTON 2,147 762,656 355 741,186 345 827,066 385 30 703,474 328 741,186 345

SLEEPY EYE 3,598 1,274,191 354 1,238,211 344 1,382,131 384 30 1,094,291 304 1,238,211 344

SOBIESKI 197 11,997 61 11,838 60 17,907 91 30 11,204 57 23,312 118

SOLWAY 98 4,975 51 6,375 65 7,915 81 30 7,992 82 11,835 121

SOUTH HAVEN 189 32,626 173 30,908 164 38,296 203 30 30,506 161 30,736 163

SOUTH ST PAUL 20,275 1,663,720 82 1,597,863 79 2,271,970 112 30 1,933,631 95 2,642,430 130

SPICER 1,164 45,440 39 38,454 33 80,360 69 30 10,511 9 33,800 29

SPRING GROVE 1,324 367,822 278 354,582 268 407,542 308 30 388,839 294 359,158 271

SPRING HILL 85 2,131 25 3,446 41 4,681 55 30 4,272 50 8,081 95

SPRING LAKE PARK 6,432 0 0 258,896 40 66,580 10 10 408,839 64 323,860 50

SPRING PARK 1,686 0 0 0 0 0 0 0 0 0 0 0

SPRING VALLEY 2,474 797,702 322 773,545 313 871,922 352 30 951,535 385 772,962 312

SPRINGFIELD 2,144 875,030 408 853,590 398 939,350 438 30 821,050 383 853,590 398

SQUAW LAKE 109 9,160 84 8,688 80 12,430 114 30 6,800 62 13,558 124

ST ANTHONY 86 7,166 83 6,919 80 9,746 113 30 5,933 69 13,186 153

ST AUGUSTA 3,358 10,963 3 0 0 111,703 33 30 0 0 0 0

ST CHARLES 3,737 757,339 203 719,969 193 869,449 233 30 570,489 153 719,969 193

ST CLAIR 871 182,675 210 176,124 202 208,805 240 30 183,787 211 243,645 280

ST CLOUD 65,633 10,081,386 154 9,781,386 149 12,050,376 184 30 10,712,747 163 11,503,313 175

ST FRANCIS 7,255 80,929 11 352,340 49 298,579 41 30 380,859 52 364,382 50

ST HILAIRE 283 68,008 240 65,766 232 76,498 270 30 56,799 201 65,178 230

ST JAMES 4,597 1,336,057 291 1,290,087 281 1,473,967 321 30 1,291,858 281 1,577,283 343

ST JOSEPH 6,579 645,151 98 579,361 88 842,521 128 30 671,809 102 1,105,681 168

ST LEO 99 16,916 171 16,272 164 19,886 201 30 14,309 145 23,784 240

ST MARTIN 307 42,909 140 41,820 136 52,119 170 30 37,466 122 39,839 130

ST MARY'S POINT 370 0 0 0 0 0 0 0 0 0 0 0

ST MICHAEL 16,536 0 0 415,306 25 112,062 7 7 494,038 30 706,071 43

ST PAUL 286,367 50,320,488 176 50,020,488 175 58,911,498 206 30 56,141,514 196 68,560,892 239

ST PAUL PARK 5,304 143,307 27 205,641 39 302,427 57 30 247,042 47 514,587 97

ST PETER 11,459 2,616,126 228 2,501,536 218 2,959,896 258 30 2,088,687 182 3,219,226 281

ST ROSA 68 0 0 0 0 0 0 0 0 0 0 0

ST STEPHEN 853 105,818 124 101,999 120 131,408 154 30 99,137 116 115,078 135

ST VINCENT 61 21,076 346 20,466 336 22,906 376 30 18,026 296 20,466 336

STACY 1,456 235,912 162 228,975 157 279,592 192 30 273,977 188 221,352 152

STAPLES 2,976 957,573 322 927,813 312 1,046,853 352 30 1,034,219 348 977,600 328

STARBUCK 1,297 316,109 244 303,139 234 355,019 274 30 287,910 222 303,139 234

Estimates based on 2014 baseline LGA formula factors

Page 21: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

STEEN 179 33,495 187 32,594 182 38,865 217 30 29,775 166 45,510 254

STEPHEN 658 193,225 294 186,645 284 212,965 324 30 160,392 244 197,166 300

STEWART 567 131,959 233 126,289 223 148,969 263 30 139,394 246 145,108 256

STEWARTVILLE 5,972 599,307 100 540,858 91 778,467 130 30 660,153 111 896,830 150

STILLWATER 18,299 174,580 10 290,558 16 723,550 40 30 304,926 17 0 0

STOCKTON 690 154,893 224 151,729 220 175,593 254 30 139,071 202 147,993 214

STORDEN 216 68,812 319 66,652 309 75,292 349 30 62,853 291 66,652 309

STRANDQUIST 69 17,869 259 17,179 249 19,939 289 30 14,419 209 17,179 249

STRATHCONA 44 3,915 89 4,215 96 5,235 119 30 5,415 123 6,995 159

STURGEON LAKE 437 28,838 66 36,607 84 41,948 96 30 44,512 102 32,010 73

SUNBURG 100 25,134 251 24,134 241 28,134 281 30 20,134 201 25,986 260

SUNFISH LAKE 521 0 0 0 0 0 0 0 0 0 0 0

SWANVILLE 349 85,817 246 82,327 236 96,287 276 30 82,076 235 82,327 236

TACONITE 359 92,714 258 89,124 248 103,484 288 30 74,764 208 89,124 248

TAMARACK 98 15,076 154 14,828 151 18,016 184 30 13,836 141 14,096 144

TAOPI 58 9,097 157 8,866 153 10,837 187 30 7,940 137 8,517 147

TAUNTON 136 43,070 317 42,076 309 47,150 347 30 38,100 280 41,710 307

TAYLORS FALLS 974 156,385 161 149,408 153 185,605 191 30 133,370 137 146,645 151

TENSTRIKE 205 2,960 14 2,893 14 9,110 44 30 2,624 13 910 4

THIEF RIVER FALLS 8,587 2,418,906 282 2,333,036 272 2,676,516 312 30 2,095,206 244 2,413,351 281

THOMSON 157 9,022 57 8,204 52 13,732 87 30 4,932 31 7,452 47

TINTAH 63 11,846 188 11,264 179 13,736 218 30 11,933 189 14,789 235

TONKA BAY 1,477 0 0 0 0 0 0 0 0 0 0 0

TOWER 497 80,156 161 75,186 151 95,066 191 30 55,306 111 75,186 151

TRACY 2,178 859,170 394 837,390 384 924,510 424 30 858,996 394 837,390 384

TRAIL 46 2,350 51 2,169 47 3,730 81 30 1,446 31 1,890 41

TRIMONT 742 218,148 294 210,728 284 240,408 324 30 181,048 244 230,809 311

TROMMALD 98 6,968 71 6,425 66 9,908 101 30 4,255 43 5,988 61

TROSKY 85 18,940 223 18,563 218 21,490 253 30 17,055 201 18,090 213

TRUMAN 1,107 392,748 355 381,678 345 425,958 385 30 358,535 324 381,678 345

TURTLE RIVER 80 0 0 0 0 0 0 0 0 0 0 0

TWIN LAKES 152 26,141 172 24,621 162 30,701 202 30 22,267 146 27,724 182

TWIN VALLEY 823 269,231 327 261,001 317 293,921 357 30 229,412 279 281,058 342

TWO HARBORS 3,728 1,107,828 297 1,070,548 287 1,219,668 327 30 1,003,767 269 1,070,548 287

TYLER 1,130 387,654 343 376,354 333 421,554 373 30 358,822 318 411,321 364

ULEN 553 138,006 250 132,476 240 154,596 280 30 110,356 200 132,476 240

UNDERWOOD 339 70,902 209 67,512 199 81,072 239 30 53,952 159 67,512 199

UPSALA 428 64,069 150 60,434 141 76,909 180 30 65,540 153 91,693 214

URBANK 54 6,744 125 6,514 121 8,364 155 30 5,596 104 9,381 174

UTICA 290 30,803 106 29,849 103 39,503 136 30 36,402 126 41,660 144

VADNAIS HEIGHTS 12,393 0 0 265,888 21 0 0 0 289,810 23 0 0

Estimates based on 2014 baseline LGA formula factors

Page 22: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

VERGAS 332 30,206 91 28,986 87 40,166 121 30 24,106 73 27,338 82

VERMILLION 420 5,649 13 5,346 13 18,249 43 30 4,135 10 1,449 3

VERNDALE 601 130,357 217 124,575 207 148,387 247 30 141,039 235 172,427 287

VERNON CENTER 331 66,020 199 63,351 191 75,950 229 30 59,793 181 62,710 189

VESTA 319 82,326 258 79,136 248 91,896 288 30 79,784 250 93,669 294

VICTORIA 7,554 0 0 0 0 0 0 0 0 0 0 0

VIKING 108 18,592 172 17,512 162 21,832 202 30 13,192 122 26,152 242

VILLARD 250 36,658 147 34,476 138 44,158 177 30 30,881 124 35,984 144

VINING 78 9,042 116 8,442 108 11,382 146 30 6,414 82 11,896 153

VIRGINIA 8,685 4,062,905 468 3,976,055 458 4,323,455 498 30 3,628,655 418 3,976,055 458

WABASHA 2,516 584,751 232 559,591 222 660,231 262 30 458,951 182 559,591 222

WABASSO 693 183,887 265 176,957 255 204,677 295 30 165,686 239 204,314 295

WACONIA 10,833 0 0 0 0 0 0 0 0 0 0 0

WADENA 4,014 1,191,075 297 1,150,935 287 1,311,495 327 30 1,263,320 315 1,275,361 318

WAHKON 207 0 0 0 0 0 0 0 0 0 0 0

WAITE PARK 6,714 0 0 0 0 0 0 0 0 0 0 0

WALDORF 230 41,621 181 39,321 171 48,521 211 30 33,661 146 56,034 244

WALKER 925 79,001 85 69,751 75 106,751 115 30 32,751 35 69,751 75

WALNUT GROVE 871 225,413 259 236,088 271 251,543 289 30 290,223 333 286,383 329

WALTERS 72 18,983 264 18,263 254 21,143 294 30 16,826 234 20,492 285

WALTHAM 151 33,076 219 31,566 209 37,606 249 30 27,753 184 31,566 209

WANAMINGO 1,084 182,565 168 182,906 169 215,085 198 30 224,183 207 231,392 213

WANDA 83 22,194 267 21,433 258 24,684 297 30 18,390 222 21,364 257

WARBA 178 12,403 70 11,849 67 17,743 100 30 9,633 54 12,267 69

WARREN 1,563 561,156 359 545,526 349 608,046 389 30 569,598 364 555,533 355

WARROAD 1,768 732,836 415 715,156 405 785,876 445 30 658,769 373 715,156 405

WASECA 9,368 2,273,651 243 2,179,971 233 2,554,691 273 30 2,174,824 232 2,256,139 241

WATERTOWN 4,215 173,368 41 131,218 31 299,818 71 30 134,179 32 312,803 74

WATERVILLE 1,869 438,284 235 419,594 225 494,354 265 30 447,673 240 419,594 225

WATKINS 957 251,433 263 243,184 254 280,143 293 30 223,783 234 241,863 253

WATSON 203 59,458 293 57,428 283 65,548 323 30 52,924 261 57,428 283

WAUBUN 403 93,242 231 90,187 224 105,332 261 30 88,212 219 113,494 282

WAVERLY 1,371 82,979 61 144,284 105 124,109 91 30 176,009 128 89,746 65

WAYZATA 3,720 0 0 0 0 0 0 0 0 0 0 0

WELCOME 683 216,934 318 210,104 308 237,424 348 30 182,784 268 210,104 308

WELLS 2,338 893,883 382 870,503 372 964,023 412 30 899,997 385 870,503 372

WENDELL 166 34,022 205 32,362 195 39,002 235 30 26,470 159 37,095 223

WEST CONCORD 785 261,011 332 253,161 322 284,561 362 30 223,419 285 253,161 322

WEST ST PAUL 19,605 773,763 39 577,713 29 1,361,913 69 30 601,774 31 1,917,378 98

WEST UNION 110 6,713 61 7,713 70 10,013 91 30 11,713 106 14,413 131

WESTBROOK 739 230,048 311 222,658 301 252,218 341 30 199,059 269 259,834 352

Estimates based on 2014 baseline LGA formula factors

Page 23: Gov. Dayton's 2014 LGA Formula Proposal

2014 LGA Formula Proposal January 22, 2013

Current Law Governor's Proposal - 2014 Current Law - 2018 Governor's Proposal - 2018

2013 2013 2014 2014 2014 2014 Change Current Law 2018 2018 2018

Population Certified Per Estimated Per Estimated Per Per Capita Estimated Per Estimated Per

CITY 2011 LGA Capita LGA Capita LGA Capita from 2013 2018 LGA Capita LGA Capita

TOTALS 4,371,612 427,494,640 98 426,438,012 98 506,438,012 116 18 426,438,012 98 506,438,012 116

WESTPORT 56 5,951 106 5,857 105 7,631 136 30 7,130 127 9,871 176

WHALAN 63 8,001 127 7,371 117 9,891 157 30 4,851 77 7,371 117

WHEATON 1,425 562,909 395 548,659 385 605,659 425 30 491,659 345 548,659 385

WHITE BEAR LAKE 23,820 1,532,448 64 1,294,248 54 2,247,048 94 30 388,338 16 1,294,248 54

WILDER 60 16,106 268 15,506 258 17,906 298 30 13,106 218 15,506 258

WILLERNIE 508 75,922 149 73,860 145 91,162 179 30 69,008 136 70,842 139

WILLIAMS 190 41,672 219 39,772 209 47,372 249 30 33,936 179 39,772 209

WILLMAR 19,600 4,052,790 207 3,856,790 197 4,640,790 237 30 3,325,471 170 3,856,790 197

WILLOW RIVER 414 45,572 110 43,725 106 57,992 140 30 39,439 95 71,403 172

WILMONT 337 86,327 256 82,957 246 96,437 286 30 69,477 206 82,957 246

WILTON 218 7,670 35 7,646 35 14,210 65 30 7,551 35 6,322 29

WINDOM 4,649 1,202,917 259 1,156,427 249 1,342,387 289 30 1,147,457 247 1,337,940 288

WINGER 220 33,075 150 31,489 143 39,675 180 30 38,540 175 48,475 220

WINNEBAGO 1,435 503,310 351 488,960 341 546,360 381 30 477,075 332 488,960 341

WINONA 27,603 9,162,003 332 8,885,973 322 9,990,093 362 30 8,122,189 294 8,885,973 322

WINSTED 2,348 547,848 233 559,169 238 618,288 263 30 686,925 293 524,368 223

WINTHROP 1,400 393,587 281 379,587 271 435,587 311 30 422,012 301 379,587 271

WINTON 170 24,869 146 29,704 175 29,969 176 30 36,417 214 23,169 136

WOLF LAKE 59 8,042 136 8,006 136 9,812 166 30 7,861 133 12,172 206

WOLVERTON 142 24,318 171 22,898 161 28,578 201 30 17,218 121 32,534 229

WOOD LAKE 434 108,208 249 103,868 239 121,228 279 30 99,258 229 117,568 271

WOODBURY 63,143 0 0 0 0 0 0 0 0 0 0 0

WOODLAND 437 0 0 0 0 0 0 0 0 0 0 0

WOODSTOCK 125 32,442 260 31,192 250 36,192 290 30 26,192 210 32,724 262

WORTHINGTON 12,829 2,705,107 211 2,576,817 201 3,089,977 241 30 2,455,790 191 3,603,137 281

WRENSHALL 403 42,399 105 39,200 97 54,489 135 30 26,403 66 38,369 95

WRIGHT 130 7,938 61 7,494 58 11,838 91 30 5,717 44 17,038 131

WYKOFF 444 118,215 266 113,775 256 131,535 296 30 97,332 219 113,775 256

WYOMING 7,796 0 0 0 0 0 0 0 0 0 0 0

ZEMPLE 93 742 8 682 7 3,532 38 30 440 5 0 0

ZIMMERMAN 5,235 235,842 45 371,947 71 392,892 75 30 478,317 91 602,292 115

ZUMBRO FALLS 180 34,610 192 33,077 184 40,010 222 30 26,943 150 32,810 182

ZUMBROTA 3,267 426,975 131 394,305 121 524,985 161 30 404,764 124 495,876 152

Estimates based on 2014 baseline LGA formula factors