|
Lake Minnetonka Conservation District Water Patrol Project
<br />Financial Analysis For 2001
<br />CITY 1999 Taxable 1999 Net Tax % Of Net Tax City Share City Payment City Share Spent City Share Not
<br />Market Values Capacity Capacity Budgeted 2001 For 2001 $15,687 Spent 2001
<br />OiiiLNttiPj^uVvUii;:;;;.449.074.500 6,695.119 .1 7*39%' . .$2.2i7.uu'r ;$2;L17.U
<br />Excelsior 140.506 400 2.416.997 2 64%$791 66 $791 66 $414 14 $377 52 1
<br />OiusiiiSotf ..:’".^'97;e66.8oo .1,520,312 1.63% :-$466.86 $466.86 ^ 4 :$as$;ro; wi. > :
<br />Minnetonka (*)4.392.492.000 84.744.523 20 00%$6.000 00 $0 00 $0 00 $0 00
<br />Minnotonkajeach 102.674,600 1,630,361 1.75%$524.25 $52425.$274,52 •I
<br />Minnetrista 458.062,900 6.704.659 7 19%$2,155 89 $2,155 89 $1,127 90 $1,027 99
<br />Mountir^514,586,400 7,145,622 7.68%$2,297.65 $2,297.66 $1201 62:t:"'$1,096.06. C
<br />Orono 1,018,621.300 15,777,690 16 91%.$5,073 33 $5,073 33 $2,652 67 $2,420 66
<br />ShoraWeod 1,.■ 676,345.400 10,218,346 10.95%$3,285.72 $3,285.72 $i.7i7.73.;„;.; $1,567,99.,..ji;::
<br />Spring Park 82.949,600 1.582,437 1 70%,$508 83 $508 83 $266 68 $242 15
<br />Tonka Bay 166,390,100 3.001.106 3.22%$965.01 $965.01 $505.12 $459.89
<br />Victoria 293.500.300 4.302.369 461%$1,383 43 $1.383 43 $723 17 $660 26
<br />-T * ^ f
<br />Wayaate . •802,922,700 11,563,812 12.39% iV $3,718.36 $3,716.36 $1,943.62 .....J$1.77jl,74 V;V:
<br />Woodland 116.595,600 1.834,386 1 97%$589 85 $509 86 $309 03 $280 82
<br />9.143.387,600 159.337.759 100%$30,000.00 $24,000.00 $12,551.17 $11,448.83
<br />• The City of Minnetonka decided not to padiapate m 2001 and their share was made up by speaal additional private donattons to UiC Save The Lake Fund
<br />Financial Analysis For 2002
<br />CITY 2000 Taxable 2000 Net Tax %. Of Net Tax City Share City Carryover LMCO Request
<br />Market Value Capacity Capacity Budgeted 2002 Frofn 2001 For 2002
<br />■h M ^ WlfcSli 1
<br />. ' V
<br />OMPt
<br />Excelsior
<br />Minnetonka (*)
<br />Wnmtonka ^ch
<br />Minnetrista
<br />Mound
<br />Orono
<br />Shorawood
<br />Spring Park
<br />TonlM'Bay,,;.rfv-i^
<br />Victoria
<br />jt.,-1
<br />• .
<br />,1'
<br />154.541.400
<br />107.633.700 ¥
<br />4.856.351.900
<br />113.914.300
<br />515.302.400
<br />566.781.900
<br />1,127.570.100
<br />734.605.900
<br />94.375.690
<br />216.232.300
<br />328.316.500
<br />7.665,028
<br />2.767.456
<br />•,. 1,702,472
<br />95.654.021
<br />I, 810.932
<br />7.621.456
<br />8,010.389
<br />17,615.497
<br />II, 216,269
<br />1./43.805
<br />3,344.566
<br />t
<br />' Jj . -4
<br />2 65% $477 72
<br />*4:: 1.63% $293.88
<br />2000% $3.60000
<br />1.74% •?4 $312.80
<br />7.31% $1.315 62
<br />7.66% $1,36^76
<br />1689% $3.04079
<br />10.76% $1,936.50-
<br />168% $30188
<br />3.21% $577.34
<br />4 66% $839 194.861.493
<br />^: ;.|i3.046;6b2
<br />Woodland 127.130,600 2.008.035 1 93%__________$346 63 _______
<br />$377 52
<br />$233.16
<br />$0 00
<br />$249.73
<br />$1,027 99
<br />$1,096.06
<br />$2 420 66
<br />$1,567.99
<br />$242 15
<br />,$459.89
<br />$660 26
<br />$i774-4
<br />$280 82
<br />$100 20
<br />.4^:i-;;$6o.72..K^i&:;ffi^^
<br />$3,600 00
<br />$62.88
<br />$287 62
<br />$299.70 .
<br />$620.14
<br />$368.51 . ,
<br />$59 73
<br />$17893 _ _
<br />$65 81
<br />10,108,309,500 179,074,043 100%$18,000.00 $11,448.83 $6,551.17
|