Laserfiche WebLink
ORDER NO. 95771 <br />SCHEDULE"C" <br />MINNESOTA DEPARTMENT OF TRANSPORTATION <br />Estimated Funds Available for Distribution <br />To Municipalities in 2017 <br />INCOME <br />Municipal State Aid Street Fund (95% Distribution x 9%) $ 176,235,849 <br />Motor Fuel Taxes - FY 2016 actual vs. estimate 62,689 <br />Motor Vehicle Taxes - FY 2016 actual vs. estimate (1,955,020) <br />Motor Vehicle Sales Taxes - FY 2016 actual vs. estimate (592,843) <br />Interest on Investments (estimated) 1,539,000 <br />Investment Interest - FY 2016 actual vs. estimate (170,826) <br />Fund Balance Reserve -FY 2016 actual vs. estimate 1,026,000 <br />Unexpended Balance of Administrative Account 1,171,781 <br />Unexpended Balance of Research Account <br />Federal Reimburse for State Planning and Research Program 268,409 <br />Total Funds Available <br />LESS: DEDUCTIONS <br />Administrative Account (2% of the total funds available) 3,551,701 <br />Disaster Account (after deducting for the administrative <br />account, 2% of the remaining funds available, provided <br />that the total amount in the account shall not exceed 3% <br />of the total apportionment sum) <br />Legal Limit <br />Year End Account Balance <br />2% Distribution or Amount to Reach Legal Limit <br />Research Account (shall not exceed 1/2 of 1 % of the prior year <br />apportionment sum, as recommended by the previous year <br />screening board) <br />$173,612,036 x 0.50% <br />Total Deductions <br />5,196, 551 <br />5,249,637 <br />(53,086) <br />868,060 <br />$ 177,585,039 <br />4.366.675 <br />Apportionment Sum Available for Distribution to Municipalities $ 173.218.364 <br />Apportionment Formula <br />Population (50%) = $ 86,609,182 <br />Money Needs (50%) = 86.609,182 <br />Total $ 173.218 364 <br />10 <br />