86-1360 WHITE - C�TV CIERK
PINK - FINANCE COUQCl�
CANARV - DEPARTMENT ITY OF SAINT PAITL File NO. � �� /� � �
BLUE - MAVOR
unci Resolution
.
Presented By
Referred To Committee: Date
Out of Com ittee By Date
RESOLVED, that he C uncil of the City of Saint Paul , having adopt d the
budgets for the City for t e fiscal year 1987 in accordance with S ction
11. 04 of the City Ch rter, to provide property tax revenue for the adopted
budget, does he eby evy t xes on all taxable property within the ity of
Saint Paul , to be co lecte in 1987 in the amounts set forth below,
including an amount or ta delinquencies and does hereby direct t e City
Clerk to certif thi tax evy resolution to the Ramsey County Dep rtment
of Taxation in accor ance ith the applicable provisions of the Ci y
Charter and oth r la s :
Property Tax
Financing in 1987 Estimated Tax Levy
Description Adopted Budget Net � Shrinkage P yable in 1987
OPERATION & MAINTENA CE 45, 332, 227 906, 644 46, 238,871
(a)
DEB T
Bond & Inter st Re empti n 19, 199, 499 (b) 19, 199, 499
TOTAL TAX LEVY 64, 531, 726 906, 644 65, 438, 370
(a) Allowa ce fo anti ipated two per cent tax delinquencies
( b) The de t ser ice f nds have a 5$ mandatory reserve in lie of increasing
the ta levy for g neral obligation debt service by 5$ as equired by
Minnes ta St tute 75. 61
AND BE IT FUR ER RE OLVED that the Budget Director complete and transmit the __. --
necessary stat form iden ifying which tax levy authorities are eing used so
that state hom stead credi payments can be processed by the Stat Revenue
Department. P y 198 tax evy worksheets are attached for refere ce.
COUNCILMEN Requested by Department of:
Yeas preW N ys Ma yo r' s Of f i C
N�cos�e In Favor
Rettman
Scheibel
��,,,,r, __ Against BY
Tedesco
Wilson
Adopted by Council: Dat 3 0 1986 Form Approv by City Attorney
Certified Pa.s d cil , eta BY
By
Approv y , avor: ate uy� � - 1986 Approve y ayor for Submissi o uncil �
_ _ B
P BLISHED 0�T 1 119�6
i
ti � � � , � , �,
� � a � _ , .� , � , ��
� x. � � � � � � , � , � � �,
� ro -a a m m . i v � -.� i u
r' o- --� x+ o � a '-+- v� �c o i i i u ...
m -< a- m -a n, �- � - i c-a i c� i n
� rt� � ro � --i �a� v .-• ro i m � � i ii
� o � r � � c� i w � m i i�
w � -i a � .-� .-r
� cn � c s. r+ -n o uti a- i � i a i ii
a^ v- cn -a w r.� r+- m r m cn s•
`" "" � • G- "S7 '!7 � g N' h i P�fl i � 1 II
.m n m -a ca o � i � i ca i ii
--i m cn 3 cn c -� � -.i .•. in -n z � v o rn i c i � i u
• � = v a� � � a+ w c.n� o 0 o w -�
m r+ w -+, x .+- • a ro -i .-. -o •< -+ �-�i- o� i c� i x+ i ii
rY O �D n n Cx. C n � rt x Z �] Pi O �' r+- 1 M 1 � 1 11
1 �"� 1 "" Y ro � q �" � /D n � R� F fO f0 1 1 IC! 1 11
N S+ � W Q O' r O 0. r-r ..GG S.a � • ^I d 1 Z� I I II
� �` ' � '-� �O �+ � 'Z7 C [I] -i r�- 7 1 ys I 3 1 II
.n a� -o r ''° r-'c " `�o „° � °' `�". m .... �n .n x. i < i s� i u
m G �o c� m 'a � m -*� <� c� � � m i m i � i ii
N � -9 < 'M fD /D �7 � �-G -F. f0 ID Cfl f[1 � I � 1 -� I 11
� :i7 O 1Q � � ✓ M- � 1 � �"' N 1 --1 I f�t 1 11 .-.
O ry- T W I [.f7 1 � 1 11 N
Cti S. �n �,n .-r u� • V� r+ w fo -*.
G^ I"' fd t!� ID O 4t x � Cf? a�C7 R1 t�ll � I Z i I�
1 � 1 II
-n r a -+, ui u=i -n r r'�'o a -mi °" � m � i�
c m .r- o ro a ro � -a ,-.- u
z C o�, -� .... -, < cr c u
d •t -v �G ro B n O° o ��
r -.. .., r o z r+ � rn c�
u
m o o c a o � � � ��
4 -� -� -� n� -� m .c. ,y.. i�
u
m o o � �D T ,c, � u-� ��
v� -o -o �v ,-i- ��
ro m m ti -n ro a+ m i i ii s�
'� -�t tn e -� x � � i� �
ru w -. � m ro i i n w
r r rD cl Y vi .- � •-- �' I� ^+C
� U1 11 �-• 4J 1 h..] I r,} I I il
� > > G� 11 (:J Q- 1 f.J I �.} I 4J I S* CU 11 U'1
'� � 'L� �27 fO -� II .. �+ I 1 + I + I � G II - w
rT1 Y LJ 11 Q-� Cr 1 J 1 f..,l 4J G�7 I U7 I J Ci tl GJ 1!1
74 A° • G.J 1� p� Vl I GJ 1 V� 41 �-. I ✓ I F � 11
s� ro w u i � .r�. cn ra i .a � � ro n � a
3 a .. �� .� � � ..� � .� i .. � f+- r.� �� -t.
N G? II QO h,? I OC] 1 � tT 1 W I II
O+ 4J 11 C� SN 1 -C] 1 Q V N 1 W I II � C"]
� � -G. II W r-� 1 4J 1 Ga G� GJ 1 OO I II -0 O
rt' O. II 1 1 1 I II 00 C
� 1 t 11 p- 7
� � 1 1 II ft
= N 1 I II 'U � `+�
.y i 4•+ � n �o ii i i i i x� m ii o r+- �
C!� I r� 1 4J W � I 'T7 rU ln �7- 11 .i+. 1 I 1 GJ 1 'O p+ II "O ��C SS
� '� � � � � � � I �' .� 11 � �.. I ++ I + 1 � I � `-' 11 � fC OI.
4J I V C� 1 O� CO C� C�� O` I = ✓ n C�l 1� pr, � ,p I t�l I N vJ 1 LJ I N G II -P "'� O O
GJ I P �.J 1 CJ7 N �..I T .L7 I 6L � O 00 11 Q- N 1 6� I C+ p t [J7 I �-'. > > 11 �-^ N- -++'O
n7 � t V OO �o an .m � � n [.C7 �� n7 cn � v � -m [.•1 � m � r0 n �� �< rr
1 � �. 1 + + � 1 f1 r+ r-� .� 11 + � I + I + .. 1 �+ I G. fO 11 4f] fp
�.7 i .-• t7 t Ocr c.^�cn�a i --. C ra .sa �� n+ hl i a7 i --i i r,.� i �n ii --� rt a
n� i w -n � c� o -� a• i � a n .4+ n c c:� i �-.a � �c --� i o- i n y -
V 1 .J� tJ I J7 V .O �-` p0 I � iD n' h,l tl G� V I O 1 t7 G O 1 V I 11 x
1 1 V'1 fp It I 1 I I 11 'U .{7
a i i u r m ao
r+- i i u �u c v
�' i i � -, u < •-
�u ra i � ra o u � m
T�C V II �+.A 1 1 r+ I
-�. .q 11 UJ � GJ 1 4•J I i�s 1 'O �G fp Cq II Z1 4
� • + II + 1 + 1 + I �+ 1 � a '1 V 11 C!7 N �G
� N II (J7 �Y^ 1 CC] 1 W y. 1 W I �-' C 11 `-' �C /O
ce �.,. n n.� �a i ca i vt -e. i r..� � .... m �: z u o+ r+
O IO FJ II W �p I O I GJi L1� 1 ICO � fp 4 11 O'
� O' � II + .. + .� r �� r.
1 I I � O. +�. a
�+- w u o- r.� i cn i .�. c.�i i -.a � m m i n m
� a- n o a- i i .�� .b. i .so � -- x n
tn 9 nr- �� [J7 a.� � �l � C'7 �r -�.1 � a � �� ..+
N 11 1 I 1 1 11 �
I r" tn w 1 1 II
1 G f}} rt 1 � � S�' 11 M+
1 1 '9 "O 11 � .p
I "{ � � 1 I G�J C3 �'tJ II l70
1 I 1
3> I C.� � I 4J I �..� I 1 .!'.+ I 1 �O � Q II V
R- 1 .A .� I y J 4:J �-• r-� I = � (,f1 � 11 r-�
1 + 1 � � I ' 11 + 1 + I .J 1 +� I .is n" � � II �
h3 I .C� 10� 1 +J Cp 17� 4� �.J 1 r+ f�' pr t17 11 L. ^a I -J 1 �..1 I GJ I -< f7
W I 4J p 1 W �'.+ (11 -0 M1.t 1 � fp 4J II W �q I {7+ I R� 1 W 1 1 II
W 1 LT h� 1 O 3d � G•J p] J 1 < (.Il II Cfl C.11 1 W � W 1 N I --. -1 4 f��' ii
CL1 I G� G71 1 .O R- �.1 .-� p-~ I � �7,1 � �+.a 11 ..p �.! 1 U7 1 � I h? I � X �
11
v i cn i m a. -.� �.i .._. i -� .n c� r.a ii .o o u
G� 1 Ca 1
•-- i �..i -r. � cn m c.a � r..a i � ro a- �� 4•� �•� i a- i c c� v�'- i -�`'.i i u�i u=i ii
i � � a u i � i i
i m n � � ii
� i u
i � .+- a i � cn �i
� ro � N- i i � ��
i • ra u i � i � . -� u
N d II I I 1 I Q� �' II
:L 11 1 I 1 I ^ 7 II
�T] .b 11 -1? 1 I I +�O I x T. 11 �J
U7 fO CY II p 1 I 1 Q I N 11 �-^
a' U� tr• 11 p�^ I I I Q� I C��.C] II
'� N �+ 11 � I I I � I N f0 11
9 Q� II p� I I 1 p� 1 II
� 4 .6� II A I I I 1. 1 11
TC' f0 t+ 11 O A I L.a I C� C> 4 1 -0. I CT 11
�a p, u i i � � — n
ro m i i n
n
� � i n
i i v -.� .n n
ro cr- ii �n i i � .m i .-- w ou m ii
.a c.n u .a i .�i � -.i i o- i cr-c x a- n
� .p tl .p 4 1 �.1 1 �..� 1 �..] I -F O' r" -O 11 �l
^I (�� 11 W O 1 [T 1 (y 1 W I � Ip '1 �� �-•
fi1 Otl 11 Ul N 1 GJ 1 4•J i CO I �.1 f4 t O 11
�. � II �. + I + 1 + I �+ 1 �+ •t 11
W 11 .d �;,.�� 1 t,rl 1 GJl 1 p0 I IL �I
�A 11 �7 V i p I � 1 V I -0 ..�. '1 il
c:, n [.•i �i i v- � � c+ o- i .- i w n r+- u
11 I 1 1 1 �..J +�• �G 1�
Y 1 �/� /V
�
�G- /� � �
CITY OF SAINT FAUL
�auntii Adopted 1987 Budget
axi�u� 1986 �roperty Tax Levy Paya6le 19�7
Tak Levy Financing f r
6ENERAI PURPOSE LEV' t�etail with 5hriri:age 1987 Budqe
------------------- ---------- --------------- ----------- --
1986 Levy Li�itatio bJ�J�2��1�
Infiation 6rowth Ad ust�ent 5.0 per� nt 67,887,945
Household �d)us#oen :
195� t148,9bif 1 86 til0, 1�1
liU,ll;�/1�8,96t I.Gil bB�b'J�,112
I
LESS: i4$7 Lacat Governoe t Aid
it;uqust 8, f99b oti�e) t37,99G,801)
Add: Generai Re nue Shar ng Loss �,84.i,b46
Geduct: 6rand Av . 5pecial Taxinq Di trict toI,200)
1987 SENERRI PURPdSE L V� 3�,43b,357 33,701, 34
i =_________ ___________ ____=__ ___
l�RT LIABiLIiY 5PE IAL LEVY
------------------ --------
1987 Budget Tart A propriati n tG9�101 b44,0�8
19$7 Budget dudqe� nts Hppr riations �90b5f 15,000
b59,048 bi2,229
LE55: I97��/71 S eciai Le v {218,41�1
T�THL TORT LIA$ItI Y SPECIH LEVY �53,8ii �4�, 19
MiATCNIf�6 fUN�S PR 6RH� SPEC AL LEVY
----------------- --------- -------
1987 Budget Fubli Nealth a propriati n :,051,25�
LESS: Canine C ntrol iG 218} (A7 {278,155i
L�IIJ��19.i �lO���JJJ
LE5S: 197G;71 evy Adju ed (1,099,943I
SUBTOIAL - PU8 IC HEr1LI SPECIAL L VY 1,7;:8,612 i,b44 718
1987 Budqet Libra ies Appr priatian J�ZJ'1�U'19 5,359,234
LESS: 147u/71 evy Adlu ted for Ci ic Cntr. & Stadiu� ii,59�,2�0i i3,b28,165)
SUB�DT�rL - LI �RiE5 5P CIAI. �E6'Y �,730,�b5 3,b5 ,80R
---------- ---- -----
TOTAL t9�1TGH N6 f41N05 RQi�RHM 5P CIAL LE�'Y �,459,577 5,35 ,527
i (I/ _,��D
� CIT'v Of SAINT PAUL 0�`
Coun�ii Adopted I987 Budget
axinu� 199b Peoperty Tax Levy Payabie 1487
(continued)
i
I
Tax zevy financing t
TAX ABATEMEPiT 5PECI�1 LEV'r' Getail with Shrinkage 1987 Budget
-------------------- ----- ---------- --------------- ----------- -
i985 Revenue Ld55 fr � ahate� nts 2,188,b44
LESS: Aiju�t�er�t actor fo
I984/e5 iotal Lev 55,997,519
ie5s t98�/8� Spe ial levi s {�;,976,0791
----------- �
2$,02i,��`v
27,516,!i79155,R97,5t =.49959 i "u.�4959
� -----------
TOTAI IA�i HB�TEM NT SPECI L LEVY � --1,�93,119 --1,;;93,174 -_1,365,9 1
i
�
UNFUNflEG PENSIUN LI' ILITV 5P CIA� LEVi i
------------------- --------- --------- j
1487 6udget Polic kelief ppropriati n t04Gl�i 4,111,894
1987 8udget fire eiief Ap ropriatio (G9011i 5,I41,5�I
4,253,�1; 9,438,48%
LESS: Fund � Iance ii9`ui'v} G
� -----------
i 9,4:,�,483
LESS: i97�171 Levy 2 On� � i3,976,140i
Su6tat i Unfande Pensions iPolice � Firei 5,532,343
PERA Ba:ic {090 3-�lll 9ob,6bl
facto ed 2.5/lfi 5= 11,�,8i u.�381
23Q,157
PERA Coordinated i�9u13-4 2} 1,5c0,106
facto ed 1.5 1� 5= 0.�72i 0.2i27
452,75b
LESS: 976i17 Le v@ IG6Z = 543,7a5 (543,7�51 89,17Y
LE5S: ther Reve uF to the 6enerai Fund t1,41�,�491
TDTHL UNr'IIN�Eb ENSIDN5 5 Ei.IAL lEV' 3,b51,�i3 3,5�4,b 9
----------- ----------- -------- --
----------- ----------- -------- --
�
� - �� � �
CITY DF 5HiN+ PAUl.
Council Rdopted 1987 Budget
axi�u� 1986 Property Tau Levy Payable 1987
icontinuedi
Tax Levy financing f r
Detail with 5hrinkage t987 Budge
5HA6E 1r�EE �iI5EA5E DNTR�iI 5P CIRL LEVY
------------------- --------- ---------
1481 8udget 5had Tre� �is ase appro riatian (O�F95'r ?45,502
i987 Budget idood Recycling appropria ion tU3I96? I71,250
9bi,81Z 987,168
LESS: 1967 B dget Reve ue (142,50"vi
TOT�L 5H aE IREE G SEASE 5PE If�l LE'vY 844,bb$ 828,1 i
---------- ---------- -------- -
---------- ---------- -------- -
PRfiFERTY iA� LEVIi T Ty'tS FAR HE 6ENERH Fl1Nti �b,238,811 45,332,2 7
80NGE0 tiEBT SPECi�il. i.EVY
1986!$i 5pecial evy for 6 0. De6t 5 rvi�e I9,19b,2�4 19,19b,?49 14,i96,2 9
198biB7 Spe�ial evy fnr G 0. Hesory De6t 3,250 3,25� 3,2 0
----------- ---------- -------- -
----------- ---------- -------- -
T�TAL PROPERTY TAX GENERAL IiND �ND D BT 65,438,370 64,�31,i 6
Special Tazing trist i�ts - 6r nd Avenue Business Distri�t bi,244 b4,�i 0
124fTAllLEVb T. Cran �9/24i96
I
�
I
I
!
I
,.- _ • _ : � �:
�. ��
_ � `
, ��
.
.
,
, . . . , .. ..
,
. . _ ,. .
� • . � � �r
_ . ' � ��=�
� � � .� . � � � ��� �-�'"�� � ���
.
_. ; .. � . .
. , _��,:
. ; _ y' � ��'.
. t�
1 . , f, rv _ �
. .
�� q�,�
. . , . : .
. .
, . . .
. - �
. �.
�� ,.,
:a .:,
- -. s�
,. . ..
_:: � . -
, _ _. _
_ _ __ . . , . - . �y t� .
/ . '
� . ..�. ".� � '.� ��. . . .�..._', . � ' �/ � . .. '.. F, �:,, .. , _ _`J�
.. . . . ..� . . ' �' '^. . r .. ' .._- %..�\ .
. � G
� . .. . : �.. . -l . . ,'. , , :_ .. '.�..�. , ..: .. ' ., .• ' •'.� Y �a-'Sr%�.
�..� �� ti 'e 7"�«
. . ,. v . �, - �1 _ . '� '� �+
. . � "� � . `' r ���a�� �J
� �
. � .t �
i
. n
. . .T ._.. . ...^ .' .' ,�n. � ��lFk �.
October 0, 198 . F ., � `
, .;� � � -.
. � ; ' _ �.. � .:
. ;��r . . _ . y�,�'� � ;s: '"`�
, ,. > ' ,,• � y .,y �
� ,, � s.� � � . � �- �
r r � �
.. �.`.r �� _ � ��, .
l .. i F 4 +�....
. . . . . .�- � 4 Y . • � _ �� � :f yA
Mr: Lou -. � _
. Covnty A itor ' - �� ��` '. -
r�ooRi 126 �Cit all ° :," ,. , _ � " ti�� .�
Y -- t��� z�
. . , .
' -;�. _ ,_, 4 t ty •C•_ . ' `�r' �Q' I
Dear Sir � � *� �
. . ,
^ : _: e . '� � ��
� � � �
_ f, �, n-�y ``z-
, . . : . - . "i . . � . � . . �! �,x��.f- r,s t
I am tr 'tt' g ce `fied copies of the 1987 Tax Levy resolutiong - .
for fiii in ur of ce. These were adopted by the City Councit , .
on Sept aber , I986,� d September 30, 1986. . � � � _
� .. : -, • t ; s,,_
. . ...._ . -... ... ;. .. . , . . ,.. . .�:. �.r,f r .
C.F. 86 1322 Adop��' g servi�e charges as special assessments agai t� ` 4
� be �efi.tt prop rties for the 198b Street and Aliey Hlaintenanc
� ,, ._.
Pc ram.. (Sept r 23. 2986) - _
,,. _ .
_ , . _- : - •
__. . _.�. _ : __.. �. __ _
.
__.:._ . _ �. �; . _ _..:.. ,a ,
' ,C.�. 8 `13b0. Certi ying the tax levy to finance ChQ 198? budge� f
t City .of St:' Paul. (September-30, .I986) �
, , .
. _ _ _:.
. -. . . . �. �... ., ... , ..': ,.> '�:
. . . . . �. ..� . �� , .� � , - T - ?.- � .
C.L�. 8 . 1353 Adopt ng setvice c[iarges as special assessments aqai t
b eEitt p�o rCies for the Town Square Public Spaces. � - _-
" ( ept r 30, 86) _
_
"
. ,: ; , . - ` ,� .
. .
x � .
_ ' __ �
, ; , . •
�, : _
C.F. 8 -I373- Certi yzng the tax levy fo� the 1987 budget for the , :
H using, Red �relopment-Authority. (5eptember 30, 1986) - ' .
:_ .. . ;
Vesy.. Iy,y� s� � _. ' , �, -
,.
_ ��`
A1.bert . Olso . _ - �"
r_.P
City Cl rk -
_ . ' _ . .
, . . � �-;�-. .�:.
� s� �
Aso:r.n ���it�v� k3swr�1 . .
Atta nts- " � , i�����X�f! �tl�3d0�ld '>' _
_ ,� ;.��� "�:d?� -
..� � , .,
� � .:..� . -. ' .'.. . . . . . .:' ... _; _."_-..:F,y _, ..
- ' i, . � . : -:... . - . �.
�. . . .� .Tf.�� '�f� ��V� " t�n •�Y�� I � . � �J _
• '
a� �.��Q . . � �
.., .,
. .
- . , , :, �, . �,�,,,
. .
� - _:.�. - _. . . , _ .
�,�.�1�l���� � _ �_ ,� ', �.v -
I .
. . . - , . .1 , .�. � �� . . . . , .�. .� _ � . . _ L_ k � �..
. . . . . . � � . . .� . . .' l ;�. .
� . �
.
.. . . . .. . . , . �. . ;., . . �
d _ � }� .. ' ' .. , . � . - ., Y �<. ,'
� . ' . 3. . , �. . . ''+.r..• ' .. . . _. � . . . �.. . w r�
. . .
. .,. , . � ,. .
- . .. . . . . , . .
�- .. . .... , ..
_
. -..� . . �. .�.. .,1: :'
. .., . . .� . � . � . .
"
�
. . ��., . . �,
. .. ':.- ,. .. ..�
�,. it
, . : .� =.. , . . . . .�.� , ,i :,�,....- ..:.� ,. . . .. : . . , .. : t ..,