County Program Aid and Market Value Homestead Credits After Cuts in Governor's Budget (2/15)

2010 2011
Certified CPA and Market Value Governor's Cut, Including Reduction from Est. Market
After Governor's Cuts
Credit Before Cuts Unallotment Estimated Cert. 2010 CPA to Value Credit
CPA MV Credit CPA MV Credit CPA MV Credit Final CPA Est. Final 2011 Reduction
AITKIN 585,362 718,999 (585,362) (192,948) - 526,051 254,096 (331,266) (192,073)
ANOKA 16,776,845 6,105,422 (9,266,821) - 7,510,024 6,105,422 4,855,896 (11,920,949) -
BECKER 1,469,572 1,282,733 (1,276,875) - 192,697 1,282,733 421,452 (1,048,120) -
BELTRAMI 3,713,613 1,334,841 (1,415,413) - 2,298,200 1,334,841 1,063,981 (2,649,632) -
BENTON 2,337,344 1,297,433 (1,506,314) - 831,030 1,297,433 668,778 (1,668,566) -
BIG STONE 493,467 255,374 (280,461) - 213,006 255,374 141,197 (352,270) -
BLUE EARTH 3,168,372 1,642,716 (2,080,760) - 1,087,612 1,642,716 907,343 (2,261,029) -
BROWN 1,554,643 1,067,592 (838,757) - 715,886 1,067,592 445,030 (1,109,613) -
CARLTON 2,124,762 1,399,047 (1,451,787) - 672,975 1,399,047 608,350 (1,516,412) -
CARVER 2,603,717 1,464,429 (2,603,717) (695,037) - 769,392 745,559 (1,858,158) (691,884)
CASS 862,318 1,006,630 (862,318) (551,429) - 455,201 247,958 (614,360) (548,928)
CHIPPEWA 683,436 520,896 (540,882) - 142,554 520,896 231,744 (451,692) -
CHISAGO 2,359,952 1,598,485 (2,298,018) - 61,934 1,598,485 675,539 (1,684,413) -
CLAY 3,761,063 1,854,380 (1,806,688) - 1,954,375 1,854,380 1,076,542 (2,684,521) -
CLEARWATER 1,126,953 449,919 (379,622) - 747,331 449,919 322,383 (804,570) -
COOK 275,517 76,247 (275,517) (76,247) - - 198,620 (76,897) (75,901)
COTTONWOOD 648,474 530,161 (494,597) - 153,877 530,161 185,755 (462,719) -
CROW WING 1,489,092 1,500,749 (1,489,092) (1,037,755) - 462,994 428,186 (1,060,906) (1,033,048)
DAKOTA 16,098,285 5,393,811 (9,758,261) - 6,340,024 5,393,811 4,609,296 (11,488,989) -
DODGE 997,047 686,400 (721,836) - 275,211 686,400 285,362 (711,685) -
DOUGLAS 1,333,894 1,383,538 (1,333,894) (298,346) - 1,085,192 382,562 (951,332) (296,993)
FARIBAULT 688,321 726,048 (596,454) - 91,867 726,048 197,277 (491,044) -
FILLMORE 1,033,271 789,971 (605,025) - 428,246 789,971 295,894 (737,377) -
FREEBORN 1,839,276 1,464,120 (1,310,685) - 528,591 1,464,120 526,770 (1,312,506) -
GOODHUE 2,001,052 1,427,855 (1,892,850) - 108,202 1,427,855 573,277 (1,427,775) -
GRANT 262,127 312,160 (262,127) (82,836) - 229,324 75,153 (186,974) (82,460)
HENNEPIN 34,689,625 16,053,153 (34,689,625) (12,619,971) - 3,433,182 9,964,056 (24,725,569) (12,562,725)
HOUSTON 1,149,468 905,113 (701,707) - 447,761 905,113 329,021 (820,447) -
HUBBARD 552,326 665,122 (552,326) (245,938) - 419,184 158,820 (393,506) (244,822)
ISANTI 1,986,605 1,217,109 (1,172,110) - 814,495 1,217,109 568,622 (1,417,983) -
ITASCA 1,792,258 1,607,208 (1,792,258) (300,280) - 1,306,928 514,160 (1,278,098) (298,918)
JACKSON 381,959 574,169 (381,959) (196,353) - 377,816 109,519 (272,440) (195,462)
KANABEC 1,053,018 1,042,631 (788,547) - 264,471 1,042,631 322,693 (730,325) -
KANDIYOHI 2,221,295 1,715,035 (1,894,245) - 327,050 1,715,035 636,393 (1,584,902) -
KITTSON 312,827 160,347 (129,552) - 183,275 160,347 110,688 (202,139) -
KOOCHICHING 906,868 490,087 (319,592) - 587,276 490,087 259,816 (647,052) -
LAC QUI PARLE 457,811 335,749 (281,269) - 176,542 335,749 131,058 (326,753) -
LAKE 353,069 379,592 (353,069) (295,760) - 83,832 101,302 (251,767) (294,418)
LAKE OF THE WOODS 270,739 158,741 (110,844) - 159,895 158,741 77,504 (193,235) -
LE SUEUR 1,144,813 952,021 (945,217) - 199,596 952,021 327,850 (816,963) -
LINCOLN 355,531 311,194 (305,837) - 49,694 311,194 101,778 (253,753) -
LYON 1,326,450 813,777 (914,486) - 411,964 813,777 379,850 (946,600) -
MCLEOD 2,001,283 1,422,378 (1,397,789) - 603,494 1,422,378 572,865 (1,428,418) -
MAHNOMEN 862,179 260,033 (202,961) - 659,218 260,033 246,670 (615,509) -
 2010 2011
Certified CPA and Market Value Governor's Cut, Including Reduction from Est. Market
After Governor's Cuts
Credit Before Cuts Unallotment Estimated Cert. 2010 CPA to Value Credit
CPA MV Credit CPA MV Credit CPA MV Credit Final CPA Est. Final 2011 Reduction
MARSHALL 1,064,550 493,618 (386,646) - 677,904 493,618 304,446 (760,104) -
MARTIN 1,081,860 825,873 (770,671) - 311,189 825,873 310,050 (771,810) -
MEEKER 1,074,614 899,247 (861,677) - 212,937 899,247 307,817 (766,797) -
MILLE LACS 1,609,520 1,168,922 (1,109,896) - 499,624 1,168,922 460,883 (1,148,637) -
MORRISON 1,749,008 1,733,588 (1,177,650) - 571,358 1,733,588 500,845 (1,248,163) -
MOWER 2,597,860 1,533,647 (1,193,573) - 1,404,287 1,533,647 743,965 (1,853,895) -
MURRAY 235,445 441,843 (235,445) (117,497) - 324,346 67,583 (167,862) (116,964)
NICOLLET 1,817,634 1,083,011 (1,131,722) - 685,912 1,083,011 520,261 (1,297,373) -
NOBLES 1,110,264 740,060 (724,118) - 386,146 740,060 317,992 (792,272) -
NORMAN 652,879 328,939 (296,301) - 356,578 328,939 186,803 (466,076) -
OLMSTED 7,377,085 4,036,147 (5,742,494) - 1,634,591 4,036,147 2,112,245 (5,264,840) -
OTTER TAIL 1,975,762 2,250,210 (1,975,762) (118,490) - 2,131,720 566,871 (1,408,891) (117,953)
PENNINGTON 995,942 599,922 (501,407) - 494,535 599,922 285,071 (710,871) -
PINE 1,580,849 1,317,441 (1,072,807) - 508,042 1,317,441 452,942 (1,127,907) -
PIPESTONE 1,089,939 378,510 (355,575) - 734,364 378,510 311,748 (778,191) -
POLK 1,936,908 1,310,247 (1,383,928) - 552,980 1,310,247 554,780 (1,382,128) -
POPE 494,030 515,711 (465,622) - 28,408 515,711 141,566 (352,464) -
RAMSEY 18,989,456 9,541,002 (18,695,905) - 293,551 9,541,002 5,452,661 (13,536,795) -
RED LAKE 628,294 187,742 (107,691) - 520,603 187,742 179,633 (448,661) -
REDWOOD 706,074 741,801 (706,074) (60,489) - 681,312 202,355 (503,719) (60,215)
RENVILLE 526,253 798,613 (526,253) (291,872) - 506,741 151,003 (375,250) (290,548)
RICE 3,287,083 1,203,511 (1,449,966) - 1,837,117 1,203,511 940,931 (2,346,152) -
ROCK 468,875 399,204 (314,057) - 154,818 399,204 134,273 (334,602) -
ROSEAU 1,012,214 694,811 (491,728) - 520,486 694,811 289,546 (722,668) -
ST LOUIS 12,956,458 6,794,451 (8,869,482) - 4,086,976 6,794,451 3,711,645 (9,244,813) -
SCOTT 4,519,640 1,759,250 (4,030,864) - 488,776 1,759,250 1,294,061 (3,225,579) -
SHERBURNE 3,687,024 2,022,402 (3,051,139) - 635,885 2,022,402 1,055,304 (2,631,720) -
SIBLEY 543,619 770,248 (543,619) (224,576) - 545,672 155,717 (387,902) (223,557)
STEARNS 8,112,758 4,387,118 (5,052,587) - 3,060,171 4,387,118 2,322,730 (5,790,028) -
STEELE 2,055,926 1,341,118 (1,386,216) - 669,710 1,341,118 588,604 (1,467,322) -
STEVENS 954,434 320,702 (392,183) - 562,251 320,702 272,976 (681,458) -
SWIFT 747,207 509,326 (531,838) - 215,369 509,326 213,882 (533,325) -
TODD 1,522,643 1,301,433 (912,246) - 610,397 1,301,433 436,000 (1,086,643) -
TRAVERSE 136,564 197,539 (136,564) (92,027) - 105,512 70,818 (65,746) (91,610)
WABASHA 1,158,968 935,670 (889,701) - 269,267 935,670 331,753 (827,215) -
WADENA 994,949 825,723 (581,368) - 413,581 825,723 284,962 (709,987) -
WASECA 1,095,309 807,943 (775,948) - 319,361 807,943 313,618 (781,691) -
WASHINGTON 7,740,011 3,092,042 (6,349,246) - 1,390,765 3,092,042 2,259,442 (5,480,569) -
WATONWAN 993,733 565,729 (540,991) - 452,742 565,729 284,297 (709,436) -
WILKIN 245,911 363,291 (245,911) (170,769) - 192,522 86,193 (159,718) (169,994)
WINONA 3,036,428 1,611,373 (1,409,929) - 1,626,499 1,611,373 869,063 (2,167,365) -
WRIGHT 4,558,787 2,630,081 (3,519,269) - 1,039,518 2,630,081 1,305,194 (3,253,593) -
YELLOW MEDICINE 706,784 541,663 (567,785) - 138,999 541,663 202,298 (504,486) -
COUNTY TOTAL 231,935,450 129,354,137 (174,331,380) (17,668,620) 57,604,070 111,685,517 66,891,492 (165,043,958) (17,588,473)

C:\work\123\aid\CPA\[Gov Feb budget - county aid & MVC cut.xls]Sheet1