HomeMy WebLinkAbout[09] 2012 Preliminary Budget/LevyCrrY OF ST. 3WE111H
MEETING DATE: September 15, 2011
Council Agenda Item 9
AGENDA ITEM: 2012 Preliminary Budget /Levy
SUBMITTED BY: Administration /Finance
BOARD /COMMISSION /COMMITTEE RECOMMENDATION: The EDA and Fire Board met to
recommend their respective 2012 budgets.
PREVIOUS COUNCIL ACTION: City Council met three times in the past two months to review the
preliminary 2012 budget. The workshops included discussions for the general operating budget and the
5 -year capital improvement plans.
BACKGROUND INFORMATION: City Council requested a listing of dues and memberships the City
belongs to and those memberships the City opted to discontinue in the past due to budget constraints.
Staff prepared a summary of the membership requests with the requested funding amounts. The list is
split by the membership the City has continued and the memberships discontinued.
According to MN Statutes each taxing authority adopts a proposed budget for payable 2012 and certifies
its proposed property tax levy for payable 2012 to the county auditor on or before September 15tH
Once the preliminary budget is certified, the Council has the ability to modify the budget provided the
total budget is not increased. The preliminary budget establishes the maximum levy that could be
certified for collection in 2012. Once the budget is certified, the City should be receiving additional
information from the County on the actual impact of the proposed budget. The changes to the Market
Value Credit require some software programming that should be completed before the final budget
needs to be adopted. The project impact included with the following information is the best estimate
that is available at this time.
The laws regarding the budget process have changed over the past years and the Cities are no longer
required to conduct a public hearing; however, Cities with a population over 500 must announce the
time and place of the council meeting at which the budget and levy will be discussed and what meeting
the final levy and budget will be determined. The public must be allowed to speak at the levy discussion
meeting and the meeting must be held after 6:00pm.
Staff is requesting the City Council establish the hearing and public discussion on the final budget be set
for December 1st, 2011 at 7:00 PM
BUDGET /FISCAL IMPACT: $2,440,925 general fund budget
$1,360,570 operating levy
$502,920 debt levy
9:1
ATTACHMENTS:
Request for Council Action .............................. ...............................
9:1 -2
Resolution 2011 -020 ........................................ ...............................
9:3 -4
2012 Preliminary Levy w /out Park Terrace .. ...............................
9:5
2012 Preliminary Levy with Park Terrace ..... ...............................
9:6
2012 Proposed General Fund Revenue ........ ...............................
9:7 -8
2012 Proposed General Fund Expenditure .. ...............................
9:9
Dues and Joint Power Listing .......................... ...............................
9:10
REQUESTED COUNCIL ACTION: Authorize the Mayor and Administrator to execute Resolution 2011-
020, adopting the proposed 2011 Tax Levy, collectible in 2012 and establish the final budget hearing for
December 1, 2011 at 7:00 PM at the St. Joseph City Hall.
9:2
Resolution 2011 -020
Adopting the Proposed 2011 Tax Levy, Collectible in 2012
BE IT RESOLVED by the City Council of the City of St. Joseph, Stearns County, Minnesota, that the following
sums of money be levied for the current year, collectible in 2012 upon the taxable property in the City of St. Joseph
for the following purposes:
General Fund Levies
General Fund Tax Levy
$ 1,273,570.00
General Fund Tax Levy - EDA
87,000.00
Bond Indebtedness
2005 Bond Improvements
$ 645K Public Project Crossover Refunding
94,000.00
$ 1.655M GO Improvement Bond
16.000.00
110,000.00
2006 Bond Improvements
$ 2.375M GO Improvement Bond
56,000.00
2007 Bond Improvements
$ 980K GO Refunding Bond
8,500.00
2008 Bond Improvements
$ 290K GO Certificate of Indebtedness
67,000.00
2009 Bond Improvements
$ 2.555M GO Improvement Bond
74,000.00
$ 495K GO Capital Improvement Refunding
66.800.00
140,800.00
2010 Bond Improvements
$ 150K GO Certificate of Indebtedness
34,500.00
$ 1.845 GO Crossover Refunding Bond
11,000.00
45,500.00
2011 Bond Improvements
$ 445K GO Refunding
31,320.00
$ 400K GO Certificate of Indebtedness
20,800.00
$ 200K Capital Improvement Bond
23,000.00
75.120.00
Total
2012 Levy
$ 1,863,490.00
BE IT FURTHER RESOLVED that these levies will support the general fund budget in the amount of $ 2,440,925
for the year 2012; and
The City Council will conduct a public hearing allowing for discussion of the levy and budget on December 1, 2011
at 7:00 at the St. Joseph City Hall, 25 College Avenue North, St. Joseph MN 56374.
Adopted by the Council this 15th day of September 2011.
ATTEST
Judy Weyrens, Administrator
Rick Schultz, Mayor
9:3
THIS PAGE INTENTIONALLY LEFT BLANK
9:4
City of St. Joseph, Minnesota
2012 Net Tax Capacity
Preliminary Levy presented September 15, 2011
Estimated Net Tax Capacity
No levy limits for 2012
3,679,317 3,550,541
2011 2012
-1.61% est. a 3.5%,,1,
(per Stearns County)
Estimated Tax Impact of the Proposed 2012 Budget
Levy % change 11 to 12 4.55% mill rate chg 4.043%
Levy $ change 11 to 12 $ 81,160
36.5% city tax of total tax bill for 2011 MVHC allocation
Adopted 2011
Preliminary 2012
Impact Analysis
Levy
2011 Tax.
Levy
Impact
General Fund Levy
1,212,695
32.960%
_
1,223,570
34.462%
Coborn's Abatement
50,000
1.359%
50,000
1.408 %
Special Levy - PERA
38,835
1.055%
-
0.000%
EDA Levy
-
0.000%
87,000
2.450%
Bond 2003
32,500
0.883%
-
0.000%
Bond 2005
111,000
3.017%
110,000
3.098%
Bond 2006
61,000
1.658%
56,000
1.577%
Bond 2007
28,500
0.775%
8,500
0.239%
Bond 2008
67,000
1.821%
67,000
1.887%
Bond 2009
137,800
3.745%
140,800
3.966%
Bond 2010
43,000
1.169%
45,500
1.281%
Bond 2011
-
0.000%
75,120
2.116%
Without Park Terrace
1,782,330
6,902.99
1,863,490
7,479.07
Increase in taxes
48.442%
8 %0
52.485%
Levy % change 11 to 12 4.55% mill rate chg 4.043%
Levy $ change 11 to 12 $ 81,160
36.5% city tax of total tax bill for 2011 MVHC allocation
Net Tax
Estimated
Impact Analysis
2011 NTC
2011 Tax.
Capacity
Impact
100,000 Homestead
1000
484.42
718
376.84
Increase in taxes
MVHC
280.00
-22%
(107.58)
150,000 Homestead
1500
726.63
1,263
662.88
Increase in taxes
MVHC
237.40
-9%
(63.75)
200,000 Homestead
2000
968.84
1,808
948.92
Increase in taxes
MVHC
180.00
-2 %0
(19.92)
250,000 Homestead
2500
1,211.05
2,353
1,234.96
Increase in taxes
MVHC
147.40
2%
23.91
250,000 Business
4,250
2,058.79
4,250
2,230.60
Increase in taxes
8%
171.81
500,000 Business
9,250
4,480.89
9,250
4,854.83
Increase in taxes
8%
373.95
750,000 Business
14,250
6,902.99
14,250
7,479.07
Increase in taxes
8 %0
576.08
1,000,000 Business
19,250
9,325.09
19,250
10,103.30
Increase in taxes
8%
778.22
$1 M 20 Unit Apt.
12,500
6,055.25
12,500
6,560.58
Increase in taxes
8%
505.33
Mill rate change by 1% $ 36,000 9:5
City of St. Joseph, Minnesota
2012 Net Tax Capacity
Preliminary Levy presented September 15, 2011
Estimated Net Tax Capacity
No levy limits for 2012
3,679,317 3,550,541
2011 2012
-1.61% est. a 3.5 %,.
(per Stearns County)
Estimated Tax Impact of the Proposed 2012 Budget
General Fund Levy
Coborn's Abatement
Special Levy - PERA
EDA Levy
Adopted 2011
Levy
1,212,695 32.960%
50,000 1.359%
38,835 1.055%
- 0.000%
Preliminary 2012
Levy
1,223,570 34.462%
50,000 1.408%
0.000%
87,000 2.450%
Bond 2003
32,500
0.883%
-
Bond 2005
111,000
3.017%
110,000
Bond 2006
61,000
1.658%
56,000
Bond 2007
28,500
0.775%
8,500
Bond 2008
67,000
1.821%
67,000
Bond 2009
137,800
3.745%
140,800
Bond 2010
43,000
1.169%
45,500
Bond 2011
-
0.000%
125,120
With Park Terrace
1,782,330
10,374.39
1,913,490
48.442%
1,049.30
Levy % change 11 to 12 7.36%
Levy $ change 11 to 12 $ 131,160
36.5% city tax of total tax bill for 2011 MVHC allocation
Impact Analysis
2011 NTC
2011 Tax I
100,000 Homestead
1000
484.42
Increase in taxes
MVHC
280.00
150,000 Homestead
1500
726.63
Increase in taxes
MVHC
237.40
200,000 Homestead
2000
968.84
Increase in taxes
MVHC
180.00
250,000 Homestead
2500
1,211.05
Increase in taxes
MVHC
147.40
0.000%
3.098%
1.577%
0.239%
1.887%
3.966%
1.281%
3.524%
53.893%
mill rate chg 5.451%
Net Tax
Estimated
Capacity I
Impact
718
386.95
-20%
(97.47)
1,263
680.67
-6%
(45.96)
1,808
974.38
1 %
5.54
2,353
1,268.10
5%
57.05
250,000 Business
4,250
2,058.79
4,250
2,290.45
Increase in taxes
11%
231.66
500,000 Business
9,250
4,480.89
9,250
4,985.09
Increase in taxes
11%
504.21
750,000 Business
14,250
6,902.99
14,250
7,679.74
Increase in taxes
11%
776.76
1,000,000 Business
19,250
9,325.09
19,250
10,374.39
Increase in taxes
11%
1,049.30
$1 M 20 Unit Apt.
12,500
6,055.25
12,500
6,736.61
Increase in taxes
11%
681.36
Mill rate change by 1% $ 36,000 9:6
CITY OF ST JOSEPH
2012 Proposed General Revenue Budget
Preliminary
as of September 15, 2011
2011
2011
2012
SOURCE
SOURCE Descr
2009 Amt
2010 Amt
YTD Amt
Budget
Budget
FUND 101 General
31010
Current Ad Valorem Taxes
$1,093,336.87
$1,148,666.86
$621,228.90
$1,262,695.00
$1,273,570.00
31012
Special Levy- City St. Joe
$10,868.60
$40,786.22
$19,112.66
$38,835.00
$0.00
31320
State Sales Tax
$401.91
$236.89
4177.88
$0.00
$0.00
31820
Gas Franchise
$27,326.93
$27,259.13
$15,654.94
$32,000.00
$32,500.00
31830
Electric Franchise
$45,712.51
$48,925.28
$26,018.50
$49,000.00
$50,000.00
32111
Beer
$656.64
$650.00
$0.00
$600.00
$450.00
32112
Liquor
$17,460.00
$16,684.94
$13,32500
$16,520.00
$19,760.00
32113
Outdoor Liquor Permit
$1,800.00
$2,750.00
$1,400.00
$2,500.00
$2,500.00
32114
Gambling Permits
$110.00
$60.00
$60.00
$150.00
$100.00
32170
Amusement/Hunting Permit
$1,200.00
$840.00
$0.00
$1,200.00
$840.00
32182
Excavation Permit
$350.00
$200.00
$250.00
$200.00
$200.00
32184
Cigarette License
$408.34
$525.00
$0.00
$500.00
$525.00
32186
Cable Franchise Fee
$24,330.40
$26,340.86
$13,731.54
$25,000.00
$27,000.00
32210
Building Permits
$139,646.14
$32,532.07
$36,970.77
$50,000.00
$40,000.00
32261
Rental Housing Registratio
$21,156.50
$21,978.10
$15,739.00
$19,000.00
$19,000.00
33160
Federal Grants - Other
$0.00
$4,289.00
$0.00
$0.00
$0.00
33400
State Grants and Aids
$0.00
$0.00
$0.00
$0.00
$965.00
33401
Local Government Aid
$777,183.00
$645,151.00
$322,575.50
$807,470.00
$645,150.00
33404
Market Value Credit
$83,994.33
$31,130.45
$0.00
$0.00
$0.00
33409
PERA Rate Increase Aid
$1,541.00
$1,541.00
$770.50
$1,540.00
$1,540.00
34103
Zoning and Subdivision Fe
$1,170.00
$900.00
$400.00
$1,250.00
$1,000.00
34104
Land Use Deposit Fee
$1,298.80
$10,000.00
$3,000.00
$4,000.00
$4,000.00
34105
Sale of Maps and Publicati
$116.05
$92.05
$56.50
$75.00
$75.00
34107
Assessments Search
$3,675.00
$2,375.00
$1,585.00
$2,500.00
$2,500.00
34111
Special Hearing
$4,960.00
$6,850.00
$3,200.00
$4,500.00
$4,500.00
34118
Administration Reimb
$9,860.94
$10,119.27
$0.00
$11,600.00
$11,350.00
36100
Special Assessments
$4,735.47
$20,349.32
$529.24
$2,000.00
$2,000.00
36210
Interest Earnings
$24,425.14
$15,129.20
$11,678.51
$7,500.00
$13,000.00
36213
Interest Charges
- $488.70
$126.36
$345.19
$150.00
$100.00
36215
Co-op Dividend - LMCIT
$9,241.24
$11,388.79
$0.00
$8,000.00
$6,000.00
36221
Water Tower Antenna Leas
$3,276.47
$3,278.64
$2,216.40
$3,500.00
$3,325.00
36222
Land Rental
$16,500.00
$0.00
$0.00
$2,400.00
$0.00
36225
Advertising
$0.00
$0.00
$0.00
$0.00
$7,000.00
36230
Contributions - General
$500.00
$0.00
$0.00
$0.00
$0.00
36260
Surplus Property
$0.00
$0.00
$0.00
$0.00
$0.00
36300
Reimbursement
$4,986.80
$2,942.51
$633.69
$150.00
$150.00
32240
Animal License
$3,270.00
$3,110.00
$3,035.00
$3,000.00
$3,150.00
33160
Federal Grants - Other
$9,461.66
$7,221.53
$4,803.05
$3,000.00
$5,000.00
33416
Police Training Reim
$3,567.72
$2,867.96
$3,029.81
$3,500.00
$3,500.00
33422
State Police Aid
$54,009.00
$51,292.00
$1,000.00
$45,000.00
$50,000.00
33500
Other Governmental Unit
$0.00
$0.00
$10,280.00
$10,000.00
$10,000.00
34950
Kennel Fees
$712.00
$237.00
$509.00
$500.00
$500.00
35101
County Fines
$29,774.92
$23,479.41
$16,135.80
$30,000.00
$30,000.00
35102
Policy Fines
$34,620.50
$50,731.00
$21,565.01
$35,000.00
$35,000.00
35105
Accident Report Fee
$674.30
$823.50
$813.50
$1,000.00
$1,000.00
35106
Seized Property
$3,66110
$0.00
$8,205.00
$500.00
$500.00
36230
Contributions - General
$0.00
$0.00
$100.00
$0.00
$0.00
36300
Reimbursement
$3,450.00
$7,575.00
$3,050.00
$3,000.00
$3,500.00
33421
State Municipal Funds Aid
$6,180.00
$6,180.00
$22,908.05
$6,200.00
$6,200.00
33430
Other Grants/Aids
$240.00
$0.00
$0.00
$0.00
$0.00
33611
County Grants - Road Main
$7,745.22
$7,745.22
$0.00
$7,750.00
$7,750.00
36230
Contributions - General
$0.00
$0.00
$1,500.00
$0.00
$1,500.00
36300
Reimbursement
$21,151.63
$26,424.05
$1,076.00
$750.00
$19,450.00
36233
Contributions - Holiday Light
$3,000.00
$1,000.00
$1,000.00
$0.00
$1,000.00
34782
Winter Recreation Donation
$0.00
$0.00
$0.00
$0.00
$0.00
31320
State Sales Tax
$7.61
-$0.07
$37.70
$0.00
$0.00
34407
Weed Cutting
$5,023.27
$621.73
$1,000.00
$1,000.00
$1,000.00
34780
Park Fees
$4,600.00
$5,300.00
$5,370.00
$4,500.00
$4,750.00
9:7
CITY OF ST JOSEPH
2012 Proposed General Revenue Budget
Preliminary
as of September 15, 2011
FUND 101 General $2,751,612.06 $2,355,690.64 $1,217,072.09 $2,524,385.00 $2,353,700.00
FUND 150 Economic Development
31010
Current Ad Valorem Taxes
$0.00
$0.00
2011
2011
2012
SOURCE
SOURCE Descr
2009 Amt
2010 Amt
YTD Amt
Budget
Budget
36236
Contributions - Parks
$869.07
$912.52
$1,175.21
$600.00
$800.00
36300
Reimbursement
$0.00
$0.00
$175.00
$0.00
$0.00
36231
Contribution - Health Ins Di
$0.00
$328.85
$0.00
$0.00
$0.00
36260
Surplus Property
$0.00
$0.00
$0.00
$250.00
$0.00
39201
Transfers from Other Fund
$227,851.68
$25,741.00
$0.00
$14,000.00
$0.00
FUND 101 General $2,751,612.06 $2,355,690.64 $1,217,072.09 $2,524,385.00 $2,353,700.00
FUND 150 Economic Development
31010
Current Ad Valorem Taxes
$0.00
$0.00
$0,00
$0.00
$87 000 00
34150
TIF /MIF Deposit
$7,500.00
$0.00
$0.00
$0.00
$0.00
34200
DEED Housing Reimburse
$0.00
$0.00
$16,368.57
$0.00
$0.00
36210
Interest Earnings
$719.98
$116.04
$149.37
$150.00
$225.00
39201
Transfers from Other Fund
$28,820.60
$51,136.79
$28,000.00
$83,840.00
$0.00
FUND 150 Economic Development
$37,040.58
$51,252.83
$44,517.94
$83,990.00
$87,225.00
$2,788,652.64
$2,406,943.47
$1,261,590.03
$2,608,375.00
$2,440,925.00
9:8
kA
DEPART DEPART Descr
FUND 101 General
1 41110
Council
1 41120
Legislative Committees
I 41130
Ordinance & Proceedings
1 41310
Mayor
1 41410
Elections
1 41430
General Adminstration
1 41530
Finance
1 41540
Audit Service
1 41550
Assessing
1 41610
City Attorney
1 41910
Planning and toning
1 41941
General Government
1 41942
City Offices
1 41943
FacilRes and Planning
1 41950
Cable Access
1 42120
Crime Control & Investigation
1 42140
Police Training
1 42151
Communication Service
1 42152
Automotive Services
1 42401
Building Inspec. Admistration
1 42500
Emergency Management
1 42610
Signal Lights CSAH 75
1 42700
Animal Control
1 42860
Ordinance /Easement Enforce
1 43120
Street Maintanence
1 43125
Ice & Snow Removal
I 43131
Engineering Fee
1 43160
Street Lighting
1 43220
Street Cleaning
1 45123
Skate Park and Ice Rink
1 45201
Maintenance Shop
1 45202
Park Areas
1 49200
Community Support
1 49300
Other Financing Uses
1 49305
Fire Protection
FUND 101 General
CITY OF ST JOSEPH
2012 Proposed General Expenditure Budget
Preliminary
as of September 15, 2011
2011 2011 2012
2009 And 2010 Amt YTD Amt Adopted Budget
$39,348.51
$4,129.19
$2,656.44
$9,603.53
$295.51
$202,404.65
$118,238.75
$23,920.00
$18,570.79
$11,750.65
$2,535.93
$18,363.89
$27,876.46
$0.00
$12,702.27
$799,594.14
$4,775.79
$10,874.47
$50,039.00
$113,904.52
$2,412.09
$885.99
$848.13
$0.00
$230,355.75
$72,411.42
$42,637.51
$50,320.73
$16,008.31
$3,008.95
$19,230.79
$192,592.74
$4,336.68
$28,505.00
$86,138.12
$2,221,276.70
$40,708.76
$22,907.66
$48,750.00
$5,307.62
$1,596.66
$8,980.00
$2,203.66
$1,982.90
$3,000.00
$9,415.63
$6,370.06
$14,110.00
$10,213.45
$0.00
$3,000.00
$205,402.57
$144,896.69
$227,230.00
$102,950.43
$72,214.16
$107,060.00
$24,780.00
$25,000.00
$25,900.00
$18,849.35
$19,285.00
$19,000.00
$28,456.87
$11,865.38
$20,000.00
$4,668.40
$1,554.11
$2,450.00
$22,379.76
$15,500.78
$31,380.00
$28,854.03
$17,660.38
$26,525.00
$60.00
$0.00
$0.00
$16,429.43
$8,382.09
$8,355.00
$780,948.73
$543,206.22
$819,660.00
$4,339.65
$2,587.95
$10,000.00
$11,799.54
$6,955.25
$18,700.00
$53,647.98
$31,885.08
$68,675.00
$99,544.01
$46,243.62
$82,550.00
$3,195.02
$451.75
$5,800.00
$1,781.68
$1,138.13
$800.00
$1,871.83
$788.36
$1,150.00
$0.00
$0.00
$300.00
$217,782.08
$138,897.10
$255,430.00
$86,885.96
$56,685.54
$76,285.00
$51,891.64
$21,899.18
$37,000.00
$45,249.82
$26,370.81
$42,500.00
$12,188.10
$7,573.93
$26,010.00
$5,062.68
$1,940.47
$4,280.00
$18,484.20
$14,993.78
$25,200.00
$192,875.92
$154,098.80
$208,200.00
$4,400.00
$6,500.00
$14,220.00
$198,326.79
$28,000.00
$188,965.00
$91,818.92
$69,807.06
$92,920.00
$2,402,774.51 $1,509,238.90 $2,524,385.00
$48,615.00
$11,565.00
$2,700.00
$13,970.00
$3,000.00
$211,870.00
$112,430.00
$25,000.00
$19,500.00
$20,000.00
$2,300.00
$22,455.00
$26,665.00
$0.00
$11,320.00
$604,215.00
$10,200.00
$12,015.00
$71,870.00
$90,000.00
$5,800.00
$2,000.00
$1,150.00
$0.00
$265,035.00
$98,445.00
$37,000.00
$47,500.00
$18,005.00
$3,745.00
$21,990.00
$222,815.00
$12,515.00
$0.00
$96,010.00
$2,353,700.00
FUND 150 Economic Development
1 46500 Economic Development Auth $52,829.00 $49,717.57 $37,632.58 $83,990.00 $87,225.00
FUND 150 Economic Development $52,829.00 $49,717.57 $37,632.58 $83,990.00 $87,225.00
$2,274,105.70 $2,452,492.08 $1,546,871.48 $2,608,375.00 $2,440,925.00
9:9
City of St. Joseph Memberships / Joint Powers Agreements
Memberships NOT Funded through Bu
Proposed 2012 Amounts
Budgeted
Budgeted
Memberships - Council
2011
2012
Council - NOT Funded
St. Cloud APO
101 - 41110 -433
5,723
5,837
St. Cloud Chamber
Initiative Foundation
101 - 49200 -430
1,500
1,500
LMC Mayor's Assn
League of MN Cities
101 - 41110 -433
5,622
5,626
Coalition of Greater MN Cities
RSVP
101- 49200 -430
4,600
4,800
Central MN Transportation Alliance
Stearns Municipal League
101- 41110 -433
Woived
-
Greater St. Cloud
17,445
17,763
Joint Powers Agreements
Joint Powers NOT funded
Gang Strike Task Force
101 - 42120 -300
4,052
4,400
St. Cloud Area Human Rights Office
101- 41120 -433
3,450
4,080
Resource Training and Solutions
101/601/602/603 /651
144
144
Tri -Cap
101 - 49200 -433
800
Tri Cap -
8,446
8,624
Memberships - Administration
St. Joseph Chamber
101- 41430 -433
100
100
MN Gov't Finance Officer's Assn
101 - 41530 -433
60
60
160
160
Memberships - Public Works
Public Works NOT Funded
CM Water Education Alliance
651 -49900 -308
1,570
1,570
MN Municipal Utilities
601 - 49440 -433
385
385
MN Wastewater Operators Assn
MN Rural Water Assn
601/602- 49490 -433
210
210
One Call Concept
601/602- 49490 -433
100
100
Rural Water Drug/Alcohol Consortium
601 /602 /ST /PK
232
232
American Waterworks Assn
601 - 49440 -433
173
173
2,670
2,670
Memberships - Police Dept
Police NOT Funded
MN Chiefs of Police Assn
101 - 42120 -433
230
230
International Police Chief Assn
MN Crime Prevention Assn
101 -42120 -433
45
45
Stearns County Chief's Assn
101- 42120 -433
50
50
Assn of MN Emergency Managers
101 - 42500 -433
100
100
425
425
Memberships -Fire Dept
MN Smoke -Eater
105 - 42240 -433
20
20
Central MN Fire Aid Assn
105- 42240 -433
50
50
MN State Fire Chiefs Assn
105- 42240 -433
305
305
Lake Region Firefighters Assn
105- 42240 -433
40
40
MN State Fire Dept Assn
105- 42240 -433
220
220
MN Fire Service Certification Board
105- 42240 -433
100
100
MN Chapter IAAI
105- 42240 -433
50
50
785
785
9:10