|
LAKE MINNETONKA CONSERVATION DISTRICT
<br />1995 BUDGET
<br />DISTRIBUTION OF EXPENSE
<br />DRAFT
<br />Mai’lcet Value
<br />Deephaven
<br />Excelsior
<br />Greenwood
<br />Minnetonka
<br />Mtka. Beach
<br />Minnetrista
<br />Mound
<br />Orono
<br />Shorewood
<br />Spring Park
<br />Tonka Bay
<br />Victoria
<br />Wayzata
<br />Woodland
<br />TOTAL
<br />303.839,500
<br />97.155,800
<br />59,671.300
<br />2,946.311,200
<br />69.127,100
<br />271.390.000
<br />343.925.000
<br />658.911.700
<br />425.119.000
<br />57.378,500
<br />128.390,200
<br />150,848,900
<br />356,093,300
<br />87,833,200
<br />5.955,994,700
<br />% of Total
<br />Market Value
<br />Share of
<br />EWM Pg.
<br />$63,000
<br />Share of
<br />Admin.
<br />$80,322
<br />Shaie of
<br />Total Budget
<br />$143,322
<br />8.08 5,088 6,492 11,580
<br />2.58 1,627 2,071 3,698
<br />1.59 999 1,280 2,279
<br />20.00 12,600 16,064 28,664
<br />1.84 1,158 1,479 2,637
<br />7.21 4,545 5,789 10,334
<br />9.14 5,759 7,341 13,100
<br />17.51 11,034 14,062 25,096
<br />11.30 7,119 9,076 16,195
<br />1.53 961 1,232 2,193
<br />3.41 2,150 2,737 4,887
<br />4.01 2,526 3,221 5.747
<br />9.47 5,963 7,610 13.573
<br />2.33 1,471 1,868 3,339
<br />100.00 63,000 80,322 143.322
<br />Less Minnetonka 2,946,j1Jq2QP
<br />3,009,683,500
<br />5,955,994.700
<br />X .0000242
<br />144.135.07
<br />Total of market value less Minnetonka because Minnetonka is a constant 20%.
<br />rai^iilatino per centagei
<br />City market value divided u, 3,009,683.500 times .80 equals per cent
<br />Use only 80% because Mi.nntuonka is always 20%.
<br />i.e. amount of city market value divided by 3,009,683,500 X .80 = % of total
<br />May 26. 1994
<br />Lotus:95MKTVAL
|