HomeMy WebLinkAboutX-E-01 Administration of Absentee Ballots
City Council Memorandum
To: Mayor Fasbender & City Councilmembers
From: City Administrator Dan Wietecha
Date: August 21, 2023
Item: Administration of Absentee Ballots
Council Action Requested:
Support participating with Dakota County and other municipalities for administration of absentee
ballots.
Background Information:
A workgroup with representatives from our election partners has been working over the summer
to formulate a JPA cost-share plan, under which Dakota County Elections would perform
absentee voting services. The actual draft of the JPA is pending, but Dakota County would
appreciate knowing each municipalities intent, since the JPA is based on most/all municipalities
participating.
The draft cost-share proposal is as follows:
1. A 2-year JPA between Dakota County and Cities and Townships.
2. Odd year School Districts will have a separate agreement for odd year service only. All
special elections would also be subject to a separate agreement.
3. FTE costs form a base cost, which is proportioned by registered voter count. Base costs
are shared annually, actual cost of absentee services would be paid in the year of election.
4. We have applied VOTER funds appropriated by the State to offset the costs of providing
this service, so the reduction is reflected in this proposal.
5. For 2024 and future even-years, the cost-share model would be as follows:
a. County assumes 55% of base costs, Cities/Townships assume 45% of base costs
b. County assumes 55% of Absentee Voting costs, Cities/Townships assume 45% of
Absentee Voting costs
6. For 2025 and future odd-years, the cost-share model would be as follows:
a. County assumes 75% of base costs, Cities/Townships assume 25% of base costs
X-E-01
b. Odd-year election partners assume 100% of Absentee Voting costs (unless a
shared election is held, in which case costs would be shared)
7. Estimated costs for 2024 (two elections) and 2025 are attached. Also attached is a high-
level summary that reflects a 2-year cost for each city.
The Dakota County Elections Office believes this service has many benefits:
• It will ease the growing responsibility on City Clerks.
• It will streamline Election Night reporting as absentee ballots will already be at the
County.
• It will enhance the voter experience to have consistent and uniform handling for absentee
voting services across all jurisdictions.
In 2024, there will be three elections (Presidential Nominating Primary, Primary, General).
Absentee balloting begins 46 days prior to any election. Even with the County handling
administration of absentee ballots, the City will still have some staffing costs associated with
Election Judges, such that the net savings is estimated at $12K.
Financial Impact:
Estimate $12K savings
Committee Discussion:
Not applicable
Attachments:
• 2024-2025 JPA Costs for Absentee Services (draft 8/7/23)
• 2024 Elections (draft 8/8/23)
• 2025 Elections (draft 8/8/23)
X-E-01
Ba
s
e
Co
s
t
s
Ab
s
e
n
t
e
e
Co
s
t
s
Ba
s
e
Co
s
t
s
Absentee Costs
Da
k
o
t
a
Co
u
n
t
y
Sh
a
r
e
55
%
D
a
k
o
t
a
Co
u
n
t
y
Sh
a
r
e
55
%
Da
k
o
t
a
Co
u
n
t
y
Sh
a
r
e
75
%
D
a
k
o
t
a
County Share 0%
Pa
r
t
n
e
r
Sh
a
r
e
45
%
P
a
r
t
n
e
r
Sh
a
r
e
45
%
Pa
r
t
n
e
r
Sh
a
r
e
25
%
P
a
r
t
n
e
r
Share 100%
Mu
n
i
c
i
p
a
l
i
t
y
# of
Vo
t
e
r
s
as
of
Ju
n
e
2,
20
2
2
B
a
s
e
Co
s
t
Sh
a
r
e
(2
0
2
4
‐20
2
5
)
*
Es
t
i
m
a
t
e
d
Ab
s
e
n
t
e
e
Ba
l
l
o
t
i
n
g
Co
s
t
(2
0
2
4
‐20
2
5
)
*
*
Re
d
u
c
t
i
o
n
fr
o
m
On
g
o
i
n
g
VO
T
E
R
Fu
n
d
s
*
*
*
Total Estimated Costs 2024 ‐2025
IS
D
19
6
‐
Ro
s
e
m
o
u
n
t
/
A
p
p
l
e
Va
l
l
e
y
/
E
a
g
a
n
10
5
,
6
3
5
15
,
2
4
8
$
$
13
,
3
6
7
$ 28,614
IS
D
19
7
‐
We
s
t
St
.
Pa
u
l
/
M
e
n
d
o
t
a
He
i
g
h
t
s
/
E
a
g
a
n
29
,
6
9
8
4,
2
8
7
$
$
4,
5
7
6
$ 8,863
IS
D
19
9
‐
In
v
e
r
Gr
o
v
e
He
i
g
h
t
s
18
,
2
2
6
2,
6
3
1
$
$
1,
7
7
6
$ 4,406
IS
D
20
0
‐
Ha
s
t
i
n
g
s
19
,
9
5
7
2,
8
8
1
$
$
3,
9
4
6
$ 6,827
La
k
e
v
i
l
l
e
46
,
1
3
4
26
,
0
2
1
$
29
,
1
4
6
$
(1
3
,
4
1
9
)
$
$ 41,747
Ea
g
a
n
45
,
2
7
4
25
,
5
3
5
$
35
,
6
1
6
$
(1
3
,
1
6
9
)
$
$ 47,982
Bu
r
n
s
v
i
l
l
e
37
,
8
8
3
21
,
3
6
7
$
26
,
1
9
4
$
(1
1
,
0
1
9
)
$
$ 36,542
Ap
p
l
e
Va
l
l
e
y
35
,
7
3
5
20
,
1
5
5
$
26
,
3
3
9
$
(1
0
,
3
9
5
)
$
$ 36,100
In
v
e
r
Gr
o
v
e
He
i
g
h
t
s
22
,
5
3
4
12
,
7
1
0
$
16
,
8
1
8
$
(6
,
5
5
5
)
$
$ 22,973
Ro
s
e
m
o
u
n
t
17
,
2
4
5
9,
7
2
7
$
13
,
4
0
5
$
(5
,
0
1
6
)
$
$ 18,115
Ha
s
t
i
n
g
s
14
,
5
7
1
8,
2
1
8
$
8,
7
0
4
$
(4
,
2
3
8
)
$
$ 12,684
Fa
r
m
i
n
g
t
o
n
13
,
8
4
4
7,
8
0
8
$
8,
0
0
8
$
(4
,
0
2
7
)
$
$ 11,789
We
s
t
St
.
Pa
u
l
12
,
5
2
3
7,
0
6
3
$
7,
7
0
6
$
(3
,
6
4
3
)
$
$ 11,127
So
u
t
h
St
.
Pa
u
l
12
,
1
9
0
6,
8
7
5
$
4,
9
8
7
$
(3
,
5
4
6
)
$
$ 8,316
Me
n
d
o
t
a
He
i
g
h
t
s
9,
1
5
4
5,
1
6
3
$
10
,
2
9
9
$
(2
,
6
6
3
)
$
$ 12,800
Em
p
i
r
e
2,
0
1
7
1,
1
3
8
$
57
3
$
(5
8
7
)
$
$ 1,124
Ra
v
e
n
n
a
Tw
p
1,
7
3
1
97
6
$
70
5
$
(5
0
4
)
$
$ 1,177
Eu
r
e
k
a
Tw
p
1,
0
9
6
61
8
$
29
8
$
(3
1
9
)
$
$ 598
Ca
s
t
l
e
Ro
c
k
Tw
p
98
3
55
4
$
22
6
$
(2
8
6
)
$
$ 495
No
r
t
h
f
i
e
l
d
96
7
54
5
$
87
1
$
(2
8
1
)
$
$ 1,135
Ve
r
m
i
l
l
i
o
n
Tw
p
93
3
52
6
$
22
6
$
(2
7
1
)
$
$ 481
Ma
r
s
h
a
n
Tw
p
89
3
50
4
$
26
5
$
(2
6
0
)
$
$ 509
Li
l
y
d
a
l
e
80
1
45
2
$
76
3
$
(2
3
3
)
$
$ 982
Ni
n
i
n
g
e
r
Tw
p
65
4
36
9
$
16
3
$
(1
9
0
)
$
$ 341
Ha
m
p
t
o
n
Tw
p
63
3
35
7
$
14
8
$
(1
8
4
)
$
$ 321
Gr
e
e
n
v
a
l
e
Tw
p
61
3
34
6
$
23
6
$
(1
7
8
)
$
$ 404
Ra
n
d
o
l
p
h
Tw
p
55
3
31
2
$
19
9
$
(1
6
1
)
$
$ 350
Do
u
g
l
a
s
Tw
p
52
3
29
5
$
11
5
$
(1
5
2
)
$
$ 257
Su
n
f
i
s
h
La
k
e
43
6
24
6
$
25
0
$
(1
2
7
)
$
$ 369
Ha
m
p
t
o
n
Ci
t
y
40
6
22
9
$
57
$
(1
1
8
)
$
$ 168
Wa
t
e
r
f
o
r
d
Tw
p
37
8
21
3
$
15
5
$
(1
1
0
)
$
$ 258
Sc
i
o
t
a
Tw
p
32
7
18
4
$
66
$
(9
5
)
$
$ 156
Ve
r
m
i
l
l
i
o
n
Ci
t
y
31
2
17
6
$
54
$
(9
1
)
$
$ 139
Ra
n
d
o
l
p
h
Ci
t
y
28
6
16
1
$
33
$
(8
3
)
$
$ 111
Me
n
d
o
t
a
Ci
t
y
12
9
73
$
12
$
(3
8
)
$
$ 47
Co
a
t
e
s
10
1
57
$
22
6
$
(2
9
)
$
$ 254
Mi
e
s
v
i
l
l
e
86
49
$
29
2
$
(2
5
)
$
$ 316
Ne
w
Tr
i
e
r
56
32
$
11
2
$
(1
6
)
$
$ 127
TO
T
A
L
45
5
,
5
1
7
18
4
,
1
0
0
$
21
6
,
9
3
3
$
(8
2
,
0
2
8
)
$
319,005 $
*B
a
s
e
co
s
t
s
co
n
t
e
m
p
l
a
t
e
a Pr
i
m
a
r
y
& Ge
n
e
r
a
l
El
e
c
t
i
o
n
in
ev
e
n
ye
a
r
s
an
d
a Ge
n
e
r
a
l
El
e
c
t
i
o
n
in
od
d
ye
a
r
s
.
PN
P
co
s
t
s
to
be
re
i
m
b
u
r
s
e
d
se
p
a
r
a
t
e
l
y
fr
o
m
th
i
s
ag
r
e
e
m
e
n
t
.
**
U
s
e
d
ac
t
u
a
l
ab
s
e
n
t
e
e
vo
t
i
n
g
ut
i
l
i
z
a
t
i
o
n
fr
o
m
pa
s
t
el
e
c
t
i
o
n
s
to
es
t
i
m
a
t
e
.
**
*
R
e
d
u
c
t
i
o
n
of
St
a
t
e
VO
T
E
R
fu
n
d
s
is
at
th
e
di
s
c
r
e
t
i
o
n
of
ea
c
h
mu
n
i
c
i
p
a
l
i
t
y
.
Ev
e
n
Ye
a
r
Od
d
Year
20
2
4
‐20
2
5
JP
A
Co
s
t
s
fo
r
Ab
s
e
n
t
e
e
Se
r
v
i
c
e
s
‐
Dr
a
f
t
08
/
0
7
/
2
0
2
3
DRAFT
10
0
%
of
FT
E
Co
s
t
s
2
6
3
,
0
0
0
$
AB
Ma
i
l
e
d
Co
s
t
10
.
0
0
$
AB
Da
k
C
o
Sh
a
r
e
5
5
%
AB
In
Pe
r
s
o
n
Co
s
t
4.
5
0
$
AB
Pa
r
t
n
e
r
Sh
a
r
e
4
5
%
Ba
s
e
co
s
t
pe
r
re
g
vo
t
e
r
0
.
9
3
$
$
4.
5
0
$
2.
0
3
$
20
,
5
0
7
$
20
,
5
0
7
Mu
n
i
c
i
p
a
l
i
t
y
Vo
t
e
r
s
as
of
Ju
n
e
2,
20
2
2
(p
e
r
VO
T
E
R
Fu
n
d
i
n
g
ru
l
e
s
)
Pr
o
p
o
r
t
i
o
n
of
Re
g
i
s
t
e
r
e
d
Vo
t
e
r
s
An
n
u
a
l
Ba
s
e
Co
s
t
‐
sh
a
r
e
(4
5
%
)
Es
t
i
m
a
t
e
d
Co
s
t
s
of
AB
Ba
l
l
o
t
ma
i
l
e
d
*
Es
t
i
m
a
t
e
d
Co
s
t
s
of
IP
AB
Ba
l
l
o
t
*
25
%
Re
d
u
c
t
i
o
n
fr
o
m
On
g
o
i
n
g
VO
T
E
R
Fu
n
d
s
fo
r
Pr
o
p
o
r
t
i
o
n
e
d
# of
Vo
t
e
r
s
25
%
Re
d
u
c
t
i
o
n
fr
o
m
On
g
o
i
n
g
VO
T
E
R
Fu
n
d
s
fo
r
AB
To
t
a
l
Es
t
i
m
a
t
e
d
Co
s
t
s
‐
20
2
4
Estimated Cost Per Reg Voter
La
k
e
v
i
l
l
e
46
,
1
3
4
0.
1
6
4
19
,
3
6
1
$
17
,
4
0
1
$
11
,
7
4
5
$
(3
,
3
5
5
)
$
(3
,
3
5
5
)
$
41
,
7
9
8
$
0.89$
Ea
g
a
n
45
,
2
7
4
0.
1
6
1
19
,
0
0
1
$
21
,
2
6
3
$
14
,
3
5
3
$
(3
,
2
9
2
)
$
(3
,
2
9
2
)
$
48
,
0
3
2
$
1.07$
Bu
r
n
s
v
i
l
l
e
37
,
8
8
3
0.
1
3
4
15
,
8
9
9
$
15
,
6
3
8
$
10
,
5
5
6
$
(2
,
7
5
5
)
$
(2
,
7
5
5
)
$
36
,
5
8
3
$
0.98$
Ap
p
l
e
Va
l
l
e
y
35
,
7
3
5
0.
1
2
7
14
,
9
9
7
$
15
,
7
2
5
$
10
,
6
1
4
$
(2
,
5
9
9
)
$
(2
,
5
9
9
)
$
36
,
1
3
9
$
1.02$
In
v
e
r
Gr
o
v
e
He
i
g
h
t
s
22
,
5
3
4
0.
0
8
0
9,
4
5
7
$
10
,
0
4
0
$
6,
7
7
7
$
(1
,
6
3
9
)
$
(1
,
6
3
9
)
$
22
,
9
9
7
$
1.03$
Ro
s
e
m
o
u
n
t
17
,
2
4
5
0.
0
6
1
7,
2
3
7
$
8,
0
0
3
$
5,
4
0
2
$
(1
,
2
5
4
)
$
(1
,
2
5
4
)
$
18
,
1
3
4
$
1.02$
Ha
s
t
i
n
g
s
14
,
5
7
1
0.
0
5
2
6,
1
1
5
$
5,
1
9
7
$
3,
5
0
8
$
(1
,
0
6
0
)
$
(1
,
0
6
0
)
$
12
,
7
0
0
$
0.87$
Fa
r
m
i
n
g
t
o
n
13
,
8
4
4
0.
0
4
9
5,
8
1
0
$
4,
7
8
1
$
3,
2
2
7
$
(1
,
0
0
7
)
$
(1
,
0
0
7
)
$
11
,
8
0
4
$
0.85$
We
s
t
St
.
Pa
u
l
12
,
5
2
3
0.
0
4
4
5,
2
5
6
$
4,
6
0
1
$
3,
1
0
6
$
(9
1
1
)
$
(9
1
1
)
$
11
,
1
4
1
$
0.90$
So
u
t
h
St
.
Pa
u
l
12
,
1
9
0
0.
0
4
3
5,
1
1
6
$
2,
9
7
7
$
2,
0
1
0
$
(8
8
6
)
$
(8
8
6
)
$
8,
3
3
0
$
0.70$
Me
n
d
o
t
a
He
i
g
h
t
s
9,
1
5
4
0.
0
3
2
3,
8
4
2
$
6,
1
4
9
$
4,
1
5
0
$
(6
6
6
)
$
(6
6
6
)
$
12
,
8
1
0
$
1.40$
Em
p
i
r
e
2,
0
1
7
0.
0
0
7
84
6
$
34
2
$
23
1
$
(1
4
7
)
$
(1
4
7
)
$
1,
1
2
6
$
0.57$
Ra
v
e
n
n
a
Tw
p
1,
7
3
1
0.
0
0
6
72
6
$
40
9
$
27
6
$
(1
2
6
)
$
(1
2
6
)
$
1,
1
5
9
$
0.67$
Eu
r
e
k
a
Tw
p
1,
0
9
6
0.
0
0
4
46
0
$
14
2
$
96
$
(8
0
)
$
(8
0
)
$
53
9
$
0.49$
Ca
s
t
l
e
Ro
c
k
Tw
p
98
3
0.
0
0
3
41
3
$
13
5
$
91
$
(7
1
)
$
(7
1
)
$
49
6
$
0.50$
No
r
t
h
f
i
e
l
d
96
7
0.
0
0
3
40
6
$
52
0
$
35
1
$
(7
0
)
$
(7
0
)
$
1,
1
3
7
$
1.20$
Ve
r
m
i
l
l
i
o
n
Tw
p
93
3
0.
0
0
3
39
2
$
13
5
$
91
$
(6
8
)
$
(6
8
)
$
48
2
$
0.53$
Ma
r
s
h
a
n
Tw
p
89
3
0.
0
0
3
37
5
$
14
2
$
96
$
(6
5
)
$
(6
5
)
$
48
3
$
0.54$
Li
l
y
d
a
l
e
80
1
0.
0
0
3
33
6
$
45
5
$
30
7
$
(5
8
)
$
(5
8
)
$
98
2
$
1.26$
Ni
n
i
n
g
e
r
Tw
p
65
4
0.
0
0
2
27
4
$
97
$
66
$
(4
8
)
$
(4
8
)
$
34
2
$
0.52$
Ha
m
p
t
o
n
Tw
p
63
3
0.
0
0
2
26
6
$
88
$
60
$
(4
6
)
$
(4
6
)
$
32
1
$
0.52$
Gr
e
e
n
v
a
l
e
Tw
p
61
3
0.
0
0
2
25
7
$
45
$
30
$
(4
5
)
$
(4
5
)
$
24
3
$
0.40$
Ra
n
d
o
l
p
h
Tw
p
55
3
0.
0
0
2
23
2
$
11
9
$
80
$
(4
0
)
$
(4
0
)
$
35
1
$
0.64$
Do
u
g
l
a
s
Tw
p
52
3
0.
0
0
2
21
9
$
68
$
46
$
(3
8
)
$
(3
8
)
$
25
8
$
0.50$
Su
n
f
i
s
h
La
k
e
43
6
0.
0
0
2
18
3
$
14
9
$
10
1
$
(3
2
)
$
(3
2
)
$
37
0
$
0.86$
Ha
m
p
t
o
n
Ci
t
y
40
6
0.
0
0
1
17
0
$
34
$
23
$
(3
0
)
$
(3
0
)
$
16
9
$
0.40$
Wa
t
e
r
f
o
r
d
Tw
p
37
8
0.
0
0
1
15
9
$
85
$
57
$
(2
7
)
$
(2
7
)
$
24
5
$
0.65$
Sc
i
o
t
a
Tw
p
32
7
0.
0
0
1
13
7
$
40
$
27
$
(2
4
)
$
(2
4
)
$
15
6
$
0.46$
Ve
r
m
i
l
l
i
o
n
Ci
t
y
31
2
0.
0
0
1
13
1
$
32
$
22
$
(2
3
)
$
(2
3
)
$
14
0
$
0.46$
Ra
n
d
o
l
p
h
Ci
t
y
28
6
0.
0
0
1
12
0
$
20
$
13
$
(2
1
)
$
(2
1
)
$
11
2
$
0.39$
Me
n
d
o
t
a
Ci
t
y
12
9
0.
0
0
0
54
$
7
$
5
$
(9
)
$
(9
)
$
47
$
0.36$
Co
a
t
e
s
10
1
0.
0
0
0
42
$
13
5
$
91
$
(7
)
$
(7
)
$
25
4
$
2.54$
Mi
e
s
v
i
l
l
e
86
0.
0
0
0
36
$
17
5
$
11
8
$
(6
)
$
(6
)
$
31
6
$
3.85$
Ne
w
Tr
i
e
r
56
0.
0
0
0
24
$
67
$
45
$
(4
)
$
(4
)
$
12
7
$
2.19$
TO
T
A
L
28
2
,
0
0
1
1.
0
0
11
8
,
3
5
0
$
11
5
,
2
1
6
$
77
,
7
7
1
$
(2
0
,
5
0
7
)
$
(2
0
,
5
0
7
)
$
27
0
,
3
2
3
$
0.96$
Ba
s
e
co
s
t
s
pr
o
p
o
r
t
i
o
n
e
d
by
re
g
i
s
t
e
r
e
d
vo
t
e
r
20
2
4
El
e
c
t
i
o
n
s
‐
Dr
a
f
t
08
/
0
8
/
2
0
2
3
DRAFT
10
0
%
of
FT
E
Co
s
t
s
26
3
,
0
0
0
$
AB Mailed Cost 10.00 $ AB DakCo Share 0%
Ba
s
e
co
s
t
pe
r
re
g
i
s
t
e
r
e
d
vo
t
e
r
0.
5
8
$
AB In Person Cost 4.50 $ AB Partner Share
1
0
0
%
$ 10.00 $ 4.50 $ 20,507 $ 20,507
Mu
n
i
c
i
p
a
l
i
t
y
# of
Vo
t
e
r
s
fo
r
Ba
s
e
Co
s
t
s
Pr
o
p
o
r
t
i
o
n
of
Re
g
i
s
t
e
r
e
d
Vo
t
e
r
s
fo
r
Ba
s
e
Co
s
t
s
Vo
t
e
r
s
as
of
Ju
n
e
2,
20
2
2
(p
e
r
VO
T
E
R
Fu
n
d
i
n
g
ru
l
e
s
)
Pr
o
p
o
r
t
i
o
n
of
Re
g
i
s
t
e
r
e
d
Vo
t
e
r
s
fo
r
VO
T
E
R
fu
n
d
s
An
n
u
a
l
Ba
s
e
Co
s
t
(1
0
0
%
)
An
n
u
a
l
Ba
s
e
Co
s
t
‐
25
%
Sh
a
r
e
AB
s
Ca
s
t
in
Mo
s
t
Re
c
e
n
t
El
e
c
t
i
o
n
Estimated Costs of AB Ballot mailed*Estimated Costs of IP AB Ballot*25% Reduction from Ongoing VOTER Funds for AB25% Reduction from Ongoing VOTER Funds for Proportioned # of VotersTotal Estimated Costs ‐ 2025Estimated Cost Per Reg Voter
IS
D
19
6
‐
Ro
s
e
m
o
u
n
t
/
A
p
p
l
e
Va
l
l
e
y
/
E
a
g
a
n
10
5
,
6
3
5
0.
2
3
2
60
,
9
9
0
$
15
,
2
4
8
$
1,995
$ 7,980 $ 5,387 $ 28,614 $ 0.27
IS
D
19
7
‐
We
s
t
St
.
Pa
u
l
/
M
e
n
d
o
t
a
He
i
g
h
t
s
/
E
a
g
a
n
2
9
,
6
9
8
0.
0
6
5
17
,
1
4
7
$
4,
2
8
7
$
683
$ 2,732 $ 1,844 $ 8,863 $ 0.30
IS
D
19
9
‐
In
v
e
r
Gr
o
v
e
He
i
g
h
t
s
18
,
2
2
6
0.
0
4
0
10
,
5
2
3
$
2,
6
3
1
$
265
$ 1,060 $ 716 $ 4,406 $ 0.24
IS
D
20
0
‐
Ha
s
t
i
n
g
s
19
,
9
5
7
0.
0
4
4
11
,
5
2
2
$
2,
8
8
1
$
589
$ 2,356 $ 1,590 $ 6,827 $ 0.34
La
k
e
v
i
l
l
e
46
,
1
3
4
0.
1
0
1
46
,
1
3
4
0.
1
6
4
26
,
6
3
6
$
6,
6
5
9
$
‐$ ‐$ (3,355)$ (3,355)$ $ (51)(0.00)$
Ea
g
a
n
45
,
2
7
4
0.
0
9
9
45
,
2
7
4
0.
1
6
1
26
,
1
4
0
$
6,
5
3
5
$
‐$ ‐$ (3,292)$ (3,292)$ $ (50)(0.00)$
Bu
r
n
s
v
i
l
l
e
37
,
8
8
3
0.
0
8
3
37
,
8
8
3
0.
1
3
4
21
,
8
7
2
$
5,
4
6
8
$
‐$ ‐$ (2,755)$ (2,755)$ $ (42)(0.00)$
Ap
p
l
e
Va
l
l
e
y
35
,
7
3
5
0.
0
7
8
35
,
7
3
5
0.
1
2
7
20
,
6
3
2
$
5,
1
5
8
$
‐$ ‐$ (2,599)$ (2,599)$ $ (39)(0.00)$
In
v
e
r
Gr
o
v
e
He
i
g
h
t
s
22
,
5
3
4
0.
0
4
9
22
,
5
3
4
0.
0
8
0
13
,
0
1
0
$
3,
2
5
3
$
‐$ ‐$ (1,639)$ (1,639)$ $ (25)(0.00)$
Ro
s
e
m
o
u
n
t
17
,
2
4
5
0.
0
3
8
17
,
2
4
5
0.
0
6
1
9,
9
5
7
$
2,
4
8
9
$
‐$ ‐$ (1,254)$ (1,254)$ $ (19)(0.00)$
Ha
s
t
i
n
g
s
14
,
5
7
1
0.
0
3
2
14
,
5
7
1
0.
0
5
2
8,
4
1
3
$
2,
1
0
3
$
‐$ ‐$ (1,060)$ (1,060)$ $ (16)(0.00)$
Fa
r
m
i
n
g
t
o
n
13
,
8
4
4
0.
0
3
0
13
,
8
4
4
0.
0
4
9
7,
9
9
3
$
1,
9
9
8
$
‐$ ‐$ (1,007)$ (1,007)$ $ (15)(0.00)$
We
s
t
St
.
Pa
u
l
12
,
5
2
3
0.
0
2
7
12
,
5
2
3
0.
0
4
4
7,
2
3
0
$
1,
8
0
8
$
‐$ ‐$ (911)$ (911)$ $ (14)(0.00)$
So
u
t
h
St
.
Pa
u
l
12
,
1
9
0
0.
0
2
7
12
,
1
9
0
0.
0
4
3
7,
0
3
8
$
1,
7
6
0
$
‐$ ‐$ (886)$ (886)$ $ (13)(0.00)$
Me
n
d
o
t
a
He
i
g
h
t
s
9,
1
5
4
0.
0
2
0
9,
1
5
4
0.
0
3
2
5,
2
8
5
$
1,
3
2
1
$
‐$ ‐$ (666)$ (666)$ $ (10)(0.00)$
Em
p
i
r
e
2,
0
1
7
0.
0
0
4
2,
0
1
7
0.
0
0
7
1,
1
6
5
$
29
1
$
‐$ ‐$ (147)$ (147)$ $ (2)(0.00)$
Ra
v
e
n
n
a
Tw
p
1,
7
3
1
0.
0
0
4
1,
7
3
1
0.
0
0
6
99
9
$
25
0
$
3
12 $ 8 $ (126)$ (126)$ $ 18 0.01$
Eu
r
e
k
a
Tw
p
1,
0
9
6
0.
0
0
2
1,
0
9
6
0.
0
0
4
63
3
$
15
8
$
9
36 $ 24 $ (80)$ (80)$ $ 59 0.05$
Ca
s
t
l
e
Ro
c
k
Tw
p
98
3
0.
0
0
2
98
3
0.
0
0
3
56
8
$
14
2
$
‐$ ‐$ (71)$ (71)$ $ (1)(0.00)$
No
r
t
h
f
i
e
l
d
96
7
0.
0
0
2
96
7
0.
0
0
3
55
8
$
14
0
$
‐$ ‐$ (70)$ (70)$ $ (1)(0.00)$
Ve
r
m
i
l
l
i
o
n
Tw
p
93
3
0.
0
0
2
93
3
0.
0
0
3
53
9
$
13
5
$
‐$ ‐$ (68)$ (68)$ $ (1)(0.00)$
Ma
r
s
h
a
n
Tw
p
89
3
0.
0
0
2
89
3
0.
0
0
3
51
6
$
12
9
$
4
16 $ 11 $ (65)$ (65)$ $ 26 0.03$
Li
l
y
d
a
l
e
80
1
0.
0
0
2
80
1
0.
0
0
3
46
2
$
11
6
$
‐$ ‐$ (58)$ (58)$ $ (1)(0.00)$
Ni
n
i
n
g
e
r
Tw
p
65
4
0.
0
0
1
65
4
0.
0
0
2
37
8
$
94
$
‐$ ‐$ (48)$ (48)$ $ (1)(0.00)$
Ha
m
p
t
o
n
Tw
p
63
3
0.
0
0
1
63
3
0.
0
0
2
36
5
$
91
$
‐$ ‐$ (46)$ (46)$ $ (1)(0.00)$
Gr
e
e
n
v
a
l
e
Tw
p
61
3
0.
0
0
1
61
3
0.
0
0
2
35
4
$
88
$
24
96 $ 65 $ (45)$ (45)$ $ 160 0.26$
Ra
n
d
o
l
p
h
Tw
p
55
3
0.
0
0
1
55
3
0.
0
0
2
31
9
$
80
$
‐$ ‐$ (40)$ (40)$ $ (1)(0.00)$
Do
u
g
l
a
s
Tw
p
52
3
0.
0
0
1
52
3
0.
0
0
2
30
2
$
75
$
‐$ ‐$ (38)$ (38)$ $ (1)(0.00)$
Su
n
f
i
s
h
La
k
e
43
6
0.
0
0
1
43
6
0.
0
0
2
25
2
$
63
$
‐$ ‐$ (32)$ (32)$ $ (0)(0.00)$
Ha
m
p
t
o
n
Ci
t
y
40
6
0.
0
0
1
40
6
0.
0
0
1
23
4
$
59
$
‐$ ‐$ (30)$ (30)$ $ (0)(0.00)$
Wa
t
e
r
f
o
r
d
Tw
p
37
8
0.
0
0
1
37
8
0.
0
0
1
21
8
$
55
$
2
8 $ 5 $ (27)$ (27)$ $ 13 0.03$
Sc
i
o
t
a
Tw
p
32
7
0.
0
0
1
32
7
0.
0
0
1
18
9
$
47
$
‐$ ‐$ (24)$ (24)$ $ (0)(0.00)$
Ve
r
m
i
l
l
i
o
n
Ci
t
y
31
2
0.
0
0
1
31
2
0.
0
0
1
18
0
$
45
$
‐$ ‐$ (23)$ (23)$ $ (0)(0.00)$
Ra
n
d
o
l
p
h
Ci
t
y
28
6
0.
0
0
1
28
6
0.
0
0
1
16
5
$
41
$
‐$ ‐$ (21)$ (21)$ $ (0)(0.00)$
Me
n
d
o
t
a
Ci
t
y
12
9
0.
0
0
0
12
9
0.
0
0
0
74
$
19
$
‐$ ‐$ (9)$ (9)$ $ (0)(0.00)$
Co
a
t
e
s
10
1
0.
0
0
0
10
1
0.
0
0
0
58
$
15
$
‐$ ‐$ (7)$ (7)$ $ (0)(0.00)$
Mi
e
s
v
i
l
l
e
86
0.
0
0
0
86
0.
0
0
0
50
$
12
$
‐$ ‐$ (6)$ (6)$ $ (0)(0.00)$
Ne
w
Tr
i
e
r
56
0.
0
0
0
56
0.
0
0
0
32
$
8
$
‐$ ‐$ (4)$ (4)$ $ (0)(0.00)$
TO
T
A
L
45
5
,
5
1
7
1.
0
0
28
2
,
0
0
1
1.
0
0
26
3
,
0
0
0
$
65
,
7
5
0
$
3,574
$
14,296 $ 9,650 $ (20,507)$ (20,507)$ 48,682 $ 0.11$
20
2
5
El
e
c
t
i
o
n
s
‐
Dr
a
f
t
08
/
0
8
/
2
0
2
3
Co
s
t
s
pr
o
p
o
r
t
i
o
n
e
d
by
re
g
i
s
t
e
r
e
d
vo
t
e
r
DRAFT