Laserfiche WebLink
Exhibit B, SBLID sample budget and estimated assessment. <br />Proposed 2026 Stubbs Bay LID Budget <br />Revenues <br />2026 Property Tax Resolution #XXXX 11,872 <br />Grants/donations 0 <br />Total Revenue 11,872 <br />Expenditures <br />Delineation Survey - Curlyleaf Pondweed <br />0 <br />Delineation Survey - Eurasian Watermilfoil <br />0 <br />Aquatic Plant Survey (Point Intercept Survey) <br />(3,000) <br />Treatment — Whole Bay (2 bumps)* <br />(10,000) <br />*1st treatment in late fall2025 (paid in 2025 <br />2 bumps in 2026 paid by LID) <br />Lake Minnetonka Association — Program support <br />0 <br />Board and Annual Meeting space <br />(50) <br />District PO Box Rental <br />(72) <br />Administrative Expenses - (printing, postage, public notice ad) <br />(250) <br />Accounting Services <br />0 <br />Insurance <br />(900) <br />Total Expenditures <br />(14,272) <br />Revenue Over / (Under) Expenditures <br />(6,000) <br />Estimate Cash Balance December 31, 2025 <br />6,000 <br />Cash Balance December 31, 2026 <br />X <br />246 <br />