|
CITY OF LITTLE CANADA, MINNESOTA
<br />Exhibit C
<br />IMPROVEMENT PROJECTS - PRIORITY 1 AND 2 - OVERALL FINANCING PLAN
<br />June 3, 1986
<br />Tax Levies Special Assessments
<br />Drainage Debt Curb d General MSA
<br />Description District Service Street Gutter Fund Financing Total
<br />I Morrison Avenue & Siphon S 131,652 $ 50,520 $ 28,700 $ 21,400 $ -0- $ -0- S 232,272
<br />Demont Avenue 6,936 37,578 48,260 17,900 110,614
<br />1 Centerville Road S. DeSoto St, 49,951 49,951
<br />Savage Lane 48,649 22,076 32,200 12,600 115,525
<br />Labore Road -0- 27,200 27,200
<br />Payne Avenue 39,400 39,400
<br />Beam Avenue -0- 17,600 17,600
<br />Rose Place -0- -0- 12,200 -0- 12,200
<br />Carla Lane 17,600 17,600
<br />Spruce Street 10,759 19,278 47,800 18,700 96,537
<br />Lake Street 9,011 22,444 21,100 8,300 -0- -0- 60,855
<br />Thunder Bay Area - Ditch 78 -81 105,930 -0- 105,930
<br />Arcade & Labore Area - Ditch 7A 264,270 264,270
<br />Demont Avenue:
<br />• Normal Costs 103,882 20,425 61,800 24,100 -0- -0- 210,207
<br />• Add'I for MSA Standards -0- -0- -0- -0- -0- 48,827 48,827
<br />Demont Avenue:
<br />• Normal Costs 475,977 21,291 87,300 34,200 -0- -0- 618,768
<br />• Add'l for MSA Standards -0- -0- -0- -0- -0- 101,510 101,510
<br />Land/Rights of Way:
<br />• Johnson & Mostad Properties 200,000 -0- -0- -0- -0- -0- 200,000
<br />• Other Properties 150,000 -0- -0- -0- -0- -0- 150,000
<br />Preliminary Costs 50,000 50,000
<br />Use of Additional MSA Monies (362,051) (193,612) -0- 555,663 -, -0-
<br />Totals $1,244,966 $ -0- $327,100 $137,200 $114,000 $ 706,000 $2,529,266
<br />
|