|
Ideal Ave (CSAH 13)-Phase 3- CSAH 14 to
<br />CSAH 6 PW-128 0 0 0 300,000 0 0 0 0 0 0
<br />CSAH 14 - Klondike to 39th PW-129 0 0 0 300,000 0 0 0 0 0 0
<br />CSAH 17 Imp - CSAH 14 to 43rd St PW-130 0 0 0 0 300,000 0 0 0 0 0
<br />Lake Elmo Ave (CSAH 17) & 39th St N
<br />Traffic Signal PW-131 0 0 0 0 0 150,000 0 0 0 0
<br />CSAH 6/Inwood Signal Improvements PW-132 0 0 0 0 0 0 0 150,000 0 0
<br />CSAH 10 / CSAH 17 Roundabout PW-133 0 0 150,000 0 0 0 0 0 0 0
<br />CSAH 15 - Manning Imp -43rd St to 58th
<br />St PW-138 0 0 0 0 800,000 0 0 0 0 0
<br />CSAH 10 / CSAH 19 Roundabout PW-140 0 0 0 150,000 0 0 0 0 0 0
<br />45TH - Julep, etc. (Lake Jane Trail to Lake
<br />Elmo)PW-141 0 870,000 0 0 0 0 0 0 0 0
<br />Demontreville Trail (TH36 to 50th Street)PW-142 0 0 0 0 0 0 0 0 840,000 0
<br />KIMBRO AVE / 50TH ST (47TH ST to LAKE
<br />ELMO AVE)PW-143 0 0 0 0 0 0 870,000 0 0 0
<br />Total 1,059,200 1,639,000 1,676,000 1,467,000 1,520,000 2,013,000 1,286,000 585,000 1,736,000 1,190,000
<br />Other Uses
<br />Total Expenditures and Uses 1,059,200 1,639,000 1,676,000 1,467,000 1,520,000 2,013,000 1,286,000 585,000 1,736,000 1,190,000
<br />Change in Fund Balance 2,340,800 1,883,000 -69,040 240,213 305,511 -47,897 843,822 1,739,190 817,544 1,634,182
<br />Ending Balance 3,840,800 5,723,800 5,654,760 5,894,973 6,200,484 6,152,587 6,996,409 8,735,599 9,553,143 11,187,325
<br />Source Project #2026 2027 2028 2029 2030 2031 2032 2033 2034 2035
<br />Produced Using Plan-It CIP Software
|