Memo- 2010 Budget UpdateCITY OF HOPKINS
MEMORANDUM
Date: August 20, 2009
To: Mayor & City Council
From: Christine Harkess, Finance Director
Subject: 2010 Budget — Update
FINANCE DEPARTMENT
is an update to the proposed 2010 budget that was presented at the August 11 work
session. We have made some progress to closing the gap between revenues and expenditures but
aren't quite there. At Tuesday's work session we will review where we're at and discuss the
outstanding issues from the last work session.
0)
_
L N
V N
C a1
� LL
LL
0
a)
Ct
0
C
(.0 y
a) 0) C
• F
R 'a
• C) 6- 0 m
• ° E
- 0 o o
O 0
0 01
O
N m
d
E
Q
a)
0
0)
005
0 0
0 O
O O
O
O
1)
N
0 0 0 0 CO 0 0
O O O (O CO O O
O V' O N ci NF u5 6
I - 0)
yi N
• D000 O O co O
- 0 0 0 0 N CO 0
- Q000 (0 (( I 0
CO Q O CO co O io 1.6 O 0
N N
O
• 0 0 0 0 M O
0 0 0 O 0
O O O u) t` O
(15 O M O O u7 O
0) N N 0 N
t-
oo
00
0)
00
'0
0
0
O
(0
C
(0
0
F
O
O
O
O 0 0 0 0 (
O
0 n O V
r • O
V N N
O
(o
0 0
0 0
CO
00
N CO
0 0
0 0
N O
(/)
0) 0
0
U) C
0
C
M O2
LL
O
V
(()
0
O
O
0)
O
O
O
0)
0 0 0
0
0 O u)
6 N C)
0
O
O
O
O
O
O
O
O
N
a)
67.
O
0
(0
0)
J
O
(0
0
0
N
N
01
C
r C
-
m 0
N
0
a
. 2 a�
.0 C
O
0 -
( _ ) V'
0
O
O
O
O
N
O
O
N
0)
of
0
0
c
7
2
(0
0
i-
0
O
O
O
O
O
O
O
O
O
O
O
0)
N
N
N
a
O
O
O o O
(� u o ) (4)
M
o o O
O ( O O
M O
O O O
O 0 O
1� M O
0
CO
N
O
• L N 0 0)
V a
0 -0 E co
�J<0
O
O
O
O
0
0
0 )
0
0
O
O
O
O
0)
CO
N
0 (C) O 0
0 CO 0 (O
(O V 0 V
0 1-- co
N
u) 000
co 0 0(1)
N O O
L6 O O
t` CO O
M
(() 0 0 0
O O (4)
N O O
r CO f
CO
0
O
(6
O
N
as
0)
0)
M
(n
a0
(O
N
N
N
00
(O
N
O 0
0 0
O
0 N
O
0 0) 0
R N
' 0 0 0 0 ' 0 0
0 0 0 0 0 O
O O N O 0) O
O V 0) N 0 0
N
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 CD LO O 00
✓ O 0) O O (()
N O V'
0 0 0 0 0' 0 0
0 0 0 0 0 0 0
O O O In O O O
- O V 0) O O u
)- N O
N N C LL'
a)
a) N O a)
- ...5
y Q Q a) a) 0 7 N N
U -o -oLL a) c � oLL c
c • a7 0 � O N O C . E U f2 a) co
U 0 a) a) L a) c
° T°4,- Q C7 m> LL o
N
N V C C Q +�+ a) a) 7 a) 3
O a) 0 0 (O L~ V N ; � m O- o o o O
i - N J JdU 'O LLfn (n d0 0 . 0LL
c LL
CV C O - O 0 V F4- V M CO
M M V C O C) CO (,) (`) M CO
0 •
t
U N
C
E LL
LL
N
0)
N ▪ 7
C
L -.
rn
C3
W
d != N • to
o
c
0)
> 7
o c
0) 0)
N
d
c
0) N
W
O
o
g)
O
N
0
O
CO
N
o
O O O
0
0
O
("
0 0 ' 0
O O O
N M
0 0 0
O O
0)0)
V
0 0
((0 0
M V
' 0
0
O
0
0
O
N N
a)
U O
� c
WE.
o 8 o
0) V)
• 0) a
@ 0)
_ C 0
0_000
O 0) 0
✓ V V
(0
Lfi
O
O
N
N
O
O
0)
M
0
0
0)
O)
M
0
0
1
T
M
LL
O O 0 0
O O 0 0
O O CO CO
NV 0)
C
O 0 0 ' ' 0
O W O N
CO r O (D
O
0 0 0 0 0 0
0 0 0 0 0 0
O CO O O CO O
CO r V O
O
0 0 ' 0 0 0 0
0 0 0 0 0 0
co cc) O O (D O
O
O ' 0 O O
ON N O O
(0 CV N O
0 0 O
CD
W N
0O
O . 0
0 0
o 0
o
CO N
(00 ' O O '
0 0 O
N 0 0.
03 A-
0
N O
N O
co O
N
0 O CD
O
00 04
O O
I-- O
O O
00 N
0)
M N V O N V CO 0 V O
M M M V 0)0) M V V V
O O O O O W
LO N 00 V M
0 0
O
N r
N
O O
N N
O O '
O N N
N
O
O
O)
O
N
O
N
M
0
r
ai
N
O co O 0 0
0 0 0 0 0
O CO O CO
V N C4 M
0 0 0 0 0 0
0 0 0 0 0 0
O O O N O CO
(00co V M
N N
O 0 0 0
O O 0 0
0000
( V(ON
N N
O 0
O O O O
O O O O
N N
0 0
(0 0 0 0 O V V
MV V V V V
0
0
O
0
0
0
M
(O
0
O
O
ri
CO
O
O
CO
0 0
0 0
0 0
0 0 0
0 0 O
0 0
r N
0
O
0 O
0 C
0 0 0
0 O OM
0 0 0
0 0 0 CO
A- C6
m r L
..
N
U _
Z N U c
m C m O �
Wo
c 0 L 0 c N :. N N
0) r N i N 9 06 _ N co s. CEMP
5 c Q m 0 r m c
U U Q L CO
> 0 .0 0) 0 7 L C C O) (O L
a�inwU cn�' Q1x0 00.0 ma >U
a
O
O
M
0)
c
0
N
O)
c
c
(0
0.
0
H
ONO
CO CO V
O
O
O
O
O)
N
0
O
V
N
O
O
O
0)
O
O
0
O
O
O
O
O
0
M
CO
O O
O M
0 O)
V O
co
LO
n
('M
00
N
N_
M
co
M
O
ti
M
0)
("1
N
0)
Oi
co
0
CO
(-1 0) V O
M M T N
. ([) T LO
CC
O N ▪ 01 V
CO T N
O W
N O V
V T
iris (or
).... 0)
co T
O 00
T
O
LO
0
O
0)
Y
V
o a
a) m
CU a1
c
- L
0
R
Q c
to �
U0
to y
o N E a)
N
ca
Q) L L m
L � 0
C N E
o N
O d
T 3
N
m
( 0
(n
0)
a1
CO
N
CO
O
(O
C '
N
0)
V
CO (n
N 0
I-O
M � LO
N 0
N-
LO LO
(0
0
LO
N
O)
d•
n
Tr
n
N
n
O
(0
n
0
0
O
0
C
O
U
0
H
00 O Otf') 0 0 00 00 0 0 00
00 0 0 (000rrn o O 00
0 0 0 0 (n 0 O CO N O O 0 0
(0 (0 N V r5 O) O V I= O V (n C4
V CV O V N C
0 CO 0 0)
N- (n O O
CO M N O
N N
N.- CO N
N- N O
CV- '! N
N N
O 0 0 0 0
(n CO V U)
O n (Ni O er
' N
(n CO 0 (0
O CO U) (0
O) 10 N
CO
(n (C) 0
10(0 LOO
CO N 0
O 0) N 00
N
(n (n O
(n O U) CO
CO N O M
CO (A N O)
O N CV
!n
U
a)
0
. 2
cn
c E
0
10
O
M
M
M
n
M
DD
O
O
N
d
V
O n CO (n N 0 CO 00 0) N 00 0)
N CO I� 0) CO 0 0 (n N CO (n V
N CO V V O 0 O CO (� ,- n N
M T V (n N czi U') O O) n o n
CO N 0) N 0 e N
(O CO CO CO
(0 00 n N O) O
N CO N CO I.-
M M CO O)
0 0 0 0
CO (0
V M (O N
N '
O
LO 0 CO
CO CO
01
O
O
N
(O
N ' CO V ' O CO
I- M O O CO
ci
( V M 0)
T
V ' M ' 0) n
( CO O n
(n CO CO O CO
M CO O N CO
(V f V CO
T
V ' CO e- O) n
(() ,- M CO CO CO
M (n ( es/ cri
N V CO
0
O
C •c c
i c O
E a s
( N O ' y
CJ) 0 0 Ti) o) V
•_ C Q c c
E
-a m w. m m_ E m c
< c T2 :Ft w LL
O
M
M
0
0
O
M
a-
14.)
N
(0
O
M
10
O
O
M
a)
J
J
00 O CO N (O (
N 0) CO . (n CO
N V O N O M co M
N
CO
O
Cr)
V.
CO
CO
CO
(0
n
(0
(0
M
0)
O
O
(0
O
ti
r
O
(0
O
CO
CO
a-
03
CO
N
n
(0
CO
CO
N
n
(0
T
M M co
(0 O 0
N- (O M
N N V
0
n
CO
N
O
O
M
n
N
O
vo
0)
O
n
0)
0)
CO
CO
CO
O 10 N CO (O n
N CO CO CO CO
CO (O CO M O)
(n V (O O
CO
CO N (n O CO
0) LO r V CO
O M co M (O
0 CO CO <- (O
N
0 0 0 0 0 0
CO nn
• • (n co co • • co (n V
M M N (NI O) 6)
O) in co O) (0
0) co CO I- O
� N: r-:
CO CO V co (o 0
co co O) V
0 co co
I� r O V M O)
CO CO CO CV N (n
N
0) 0) n (O (n
O CO (n CO (n N
I� CO CO V N N
O V 0 O V
O V CO N (n
N
0) 0) N . (n
O O CO LO N
CO O CO N
O V CO O V
V CO . N (()
N
0 U ',
(/)
c Q. O 0
°= c N a
- ~0 - ' U — 0 to
0) 0 0) C c
E o. c m
N c -0 = O w
m L c E t 2 •c
ca
U T m a .°' o `..
V o w W udCO(LS2r
CO
O
N-
(.6
(0
O
n
0)
0)
10
n
0>
O)
n
0)
N
0)
0
'L
nY
0
Cn
O
N 0 o
a
�
0) 0
(0 0)
O a
N m
0
tf
O.
0
0
CO V' O V' V' CO LC) N CO CO CO CO d
r-- CO V' V' V' O V' O v O CO CO CO
O CO O V' O N a- 0) CO 0) CO r` r-
O O) N- M am c- C O O M CO C
✓ N N
CO r` O CO 0) (O 0) CO CO CO CO r` CO CO N O) O V' O N N O r- CO CO CO
N O O r• N O CO V' 0) CO M O N O O co r` N r- N O O
O CO O N .- 0) N v O r- CO O r- O V' O 0) r• dr O r- V' co N r- o
M CO N O V' M V' O M n- (n O) O V' M V' CO CO 0) N N O r- r�
(0
co O O (V '- 0 CO V' N LO O CO 0) LO r- Mc- O N .- N
N
0 ( O 0 0 0 0 0 0 0
O 0 N CO V' O co O N 87 N
LO CO V' O N. 0) CO O V O N M
�-- N v V' v v 0 0) O v CI N
O V' r` O) CO CO O O r N O
dr V' 0 V' CO N- N CO CO 0) O CO
r` v v CO r O N V' r`
O O N M V' V' 0 V' 0) CO
0 V O O N r- r - N 0 O)(0
CO r` 0 CO r� N. 0 CO
O r` N M n M M (O r` O) N.
CO V' co r` CO O r` V N CO
CV
▪ 0 CO 0 CO V' O CO v CO
(O V V' CO CO 0) O O) 0) O CO
O N 0 A CO A CO V' r- N V
CO r` CO O 0 M CO r` O r-
V' N V' N
N
O r- 00 CO O (0 LO CO v CO
O - N 0 CO M 0) M V O N V
CO CO v N M co 0) CO O
CO r` CO CO O CO V N r•
N
O
O
O
0)
Tr r`
N
1•
O
CO
CO
O
N
M
V•
CO
r`
M
00(
0 0 0
N M tV
O V'
N. h-
i()
O
(0 O
CO CO
CO O
co
r `
0) N-
CO CO
CO O
N CO
ui O O
W
O
V'
O
10
0)
O
N
r`
co
0)
O
N
0)
O
CO
L N N
U'O U
O O_ 0 C
( 2 0)
O o Q cG a 2
E (0
U) C N N
0 o . � 0) ( a C ) d
( 6 (6
5
E U C O O U (n V co c U
(6 L -C C d C a)
a) o (C).mDcn m E QEa o °) LL
U 2c N
a)
o ca a) a) > a) cco o o o o .0 a) E 2.
a �aic 0..00ci 0 1 -
_
a
0 0 0 0 0
o o 0 0 0
00000
O M 0) O N
• V' V' (O
O 0 N r N (O r` 0
O N CO CO V' 0 CO O
CO CO O O V' O O CO
0 0 N N O O 0
00
CO — N
000
N ?Cr M r• 0 O 0 v
• CO O) O r` V' CO � •
CO • (y CO CO (n
M V r` N r- N N O
N. 0) v r• (0 0)
N r-. N10 COCO
CO O M N O CO 0) r-
CO V
• CO V CO N O r• N
CO CO O CO 0 (O CO N
O O V CO V' N V' N
O V' M r` r` O (O
N M r`
CO N CO N
CV
CO v 0 CO V 0 V' 0 0
O O CD O r- CO 0)
CO V' ('M O (O V'
V' (O N 0) CO 00 O O)
O v O
V' O) v v 0) CO O N-
O CO V' r` CO
r-
O(OCOCOO(O
O V' O V' N O M
nr O N (0 O) CO CO N
CO O N
0)
01
CO
N
O
M
(O
O
r•
Tr
M
O
N
a)
O
O
(O
M
O
N
n
0)
CO
0)
M
N
(0
CO CO CO
Cr)
V N i0
o 0 CO
00 0 V'
0 0 0 0 0 0 0 0
M 0 CO V' CO O N- O 10 N CO
(A (A N a0 M aD O Lci O
N N v 0 CA
0 CO CO O N
N '- V'
CO
CO
r`
N- 00
dr CO
V' V'
n- M
0)
0)
N O A O N 0 V' V" CO
N V' CO 0 CO CO
M O
O)NNOr`r: v CO
<- A- V' 0) (O (O N
,- ' N M
1 7'000 01 r■ V' O O —
N. CO O O O) CO M V' M
A-
N V' 0) N CO (0
M
CO 0 0 0 O M (- N 0)
N C U 0 0)) CO V nt
(0 O) r` V~ N O 00
N A N CO CO M
0)
U
C
E c
C
• E .
o (6
a
L'g • U0
¢¢
L
4-
0
0
Q
0
0
a)
E
O.
0
0
0
CO LC) I- 0 CO
r co co O
co co to
(o 0 V
00 ‘-
CO O) CO
CO V
0 0 0 0
O) 00 (O T
T
(0 0 v
oori
r
CV (0 CO
CO
(T
CO M (O
CO 0
CO O f�
(4 N
CO CO (n
CO (O
N- O x-
0 O
CO
ti
O
t0
N
O
O
O
O
m C)
C c
o E � a N
c a) 0- 0_ co5
C)
N .> c o c
od U a) c C
C) u- LL al (6
c
c • C U
c o O)`n
a N(n 0
e
0
(o
N
N
LO
O
0
0
O
O
N
O
O
N
O
M
T
N 0
. 4
O
T
O
T
CO
O
N
CO
Cr)
0
O
0
O
O
a
C
LL
CD C
E5
c
=
CD my
0
0
O
r
O
O
O
O
O
O
O
O
O
O
0
0
O
(D
00
O
O
O
0) Q1
0
T
0
a)
d
c.
Ta
X
O
N M
i
C2
0)
O
N
E
CA
W
O
O
N
CO
CO 0
O
O N
c 0
O
N
N
N
T
N
C C J
N a) —
E E .@
O O 0)
f6 a) a
c c
7 7 a)
U U 4
2 2 0
g 2 a
CO O)
0 0
0 0 0
N N F -
o 0 0
N CO LO
V CO V
CO
E T
m
co La-
O co (D
0 0 O t O O
N
O O
CO to
O O O
) O f) 0 N
N 1• O
O O)
N-
» vt
M 0 M
CD
0 0 0 0) )
CO O tD
O CD
O O
t` n
(0 fA
T
a)
J
C C T
a) a) •
E E N
O O 63
To c c
7 7
N
J J a
CO 0) m
0 0
N N F-
0 0
0 0
O O
N O
0 0
0
0 '
0
co
O
O ' ' 0
O
00 O
O
N
' O O ' 0 0 0
0 0 0 0 0
0 0 0 0 0
CO 0) O O
O O 0 CO
N ,- C-
N
Q
a)
T O O N CO N- N
N 0 0 0 0 0 0 0
(.,, N N N N N
0 ' 0 0 ' 0 0 0
0 0 0 0 0 0
co O O O O O
N O M ) N 1- V
.-- N '- (O
O 0 ' 0 0 ' 0 0 O
0 0 0 0 0 0
CO 0 0 0 0 0 0
CO 0 0) 0 O N
N O O CO N d'
N , CO
O 0 0 0 0 0 0 '
O 0 0 0 0 0
CD 0 0 O 0 0 0
O N O CO O LO
CI N O r O O CO
(0 N
O
co
O
0
0
CD
O
N
O
O
N
CD
O
O
N
N
o O (0 N a)
o a cc cc
w -5 O > °8 a
0 00 m , C C (0
O a m O O -0 0 t c E a m m F,
O > m m m
A a) c O o In 0 .c u) m . 0 (0
L E = O > m m m m> E J
d E 7 c_ 1 c c 7 7 O
U O 7 f0 'O 'O O c O a 8
0) o o ��� a > > a
> . :13' N T a 0 N a) cc cc @ «
> _,J > a>i _ � 0 __ O a 75
O t J 8V 3
J
V )) J _ ¢ O
2,1 J o 0 0 0 N O o 0 o N
d
a) a7 a G 0_ 2 J N 0.- N N N N N N N
0) U 1- 0) o
O
W
M
O
CO
CO
N
0)
0)
0 0 0
0 O 0)
O M
0
CD
ri
T
M
N CO
(O O
co co
O N
V