|
lake MINNETONKA CONSERV ATION DISTRICT
<br />Deephaven
<br />Excelsior
<br />Greenwood
<br />MinnetonKa
<br />Mika. Bead)
<br />?v1innelrista
<br />Mound
<br />Oioiio
<br />Sliorewood
<br />Spring Park
<br />Tonka Bay
<br />Victoria
<br />Wayzata
<br />Woodland
<br />TOTAL
<br />Less Minnetonka
<br />1994 BUDGET
<br />DISTRIBUTION OF EXPENSE
<br />1993 Market Value for LMCD 1994 Budget'
<br />Market Value
<br />Share of
<br />% of Total EWMPg.
<br />Market Value $63.000
<br />Admin. Total Share Total
<br />Share of of Share of
<br />$77,742 $140.742 166.500
<br />296.391.600
<br />94.416.600
<br />53.357,500
<br />2.918,989.301
<br />69.008,300
<br />256.386.300
<br />339.977.500
<br />625.445.300
<br />402.364,900
<br />60,279.900
<br />125.080.700
<br />132.913.700
<br />357.327.600
<br />83.865.600
<br />6.815,804.801
<br />(2.918.939.30T)
<br />8.18 5,153 6,360 11,513 12,704
<br />2.61 1,644 2,029 3,673 5,362
<br />1.47 926 1,143 2,069 2.464
<br />20.00 12,600 15,548 28.148 33.300
<br />1.91 1,203 1,485 2,688 3,180
<br />7.08 4,460 5,505 9.965 11,338
<br />9.4 5,922 7,308 13,230 15,518
<br />17.27 10,880 13,426 24,306 28.555
<br />11.11 6.999 8.638 15,637 17,665
<br />1.66 1,046 1,290 2,336 3,629
<br />3.45 2,174 2,683 4,856 5,627
<br />3.67 2,312 2,853 5,165 5,812
<br />9.87 6,218 7.673 13,891 17.400
<br />2.32 1.462 1,803 3,265 3.946
<br />100.00 63,000 77.742 140,742 166,500
<br />2,896,815,500
<br />•5.815.804,801 X .0000242 140,742
<br />Tolal of market value less Miiuielonka because Miiuietonka is a
<br />constant 20%
<br />Calculatin n centaqe:
<br />City's market value divided by • 2.896,815.500 limes .80 equals per ceni
<br />Use only 80% because Mtka is 20%
<br />i.e. amount of city market value divided by 2.896,815.500 X .80 = % of total
<br />Take % of 140,742 for dollar amount of total share of budget
<br />»•Ml #*
<br />♦ * vr •^ -t ^ .*
|