|
Non MPCA-Funded Projects
<br />Source 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 Total %
<br />Bond Proceeds - Assessment Fu 320,000 - - - - - - - - 380,000 700,000 3%
<br />Bond Proceeds - Stormwater Fu - - 575,000 - - - - - - - 575,000 3%
<br />Bond Proceeds - Water Fund 750,000 2,600,000 1,500,000 1,500,000 1,700,000 1,500,000 - 550,000 - 10,100,000 50%
<br />Sewer Fund 925,920 40,000 250,000 - 1,685,000 - - 1,000,000 - - 3,900,920 19%
<br />Storm Water Fund 685,405 80,000 206,000 50,000 50,000 50,000 50,000 50,000 50,000 - 1,271,405 6%
<br />Water Fund 1,363,275 687,000 190,000 150,000 - 150,000 180,000 210,000 800,000 - 3,730,275 18%
<br />Total - Non-MPCA 3,294,600 1,557,000 3,821,000 1,700,000 3,235,000 1,900,000 1,730,000 1,260,000 1,400,000 380,000 20,277,600 100%
<br />MPCA-Funded Projects
<br />Source 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 Total %
<br />Grants/Donation 27,000,000 24,500,000 - - - - - - - 7,985,000 59,485,000 100%
<br />Total - MPCA 27,000,000 24,500,000 - - - - - - - 7,985,000 59,485,000 100%
<br />2025 through 2034
<br />Funding Source Summary - Utility Projects
<br />Lake Elmo, MN
<br />Funding Sources (non-MPCA only)
<br />Bond Proceeds - Assessment Funded
<br />Bond Proceeds - Stormwater Fund
<br />Bond Proceeds - Water Fund
<br />Sewer Fund
<br />Storm Water Fund
<br />Water Fund
|