|
Mounds View
<br />Street Program
<br />Totals 27,345,006
<br />18,476,974
<br />Actual
<br />Street Imp. Fund Balance 12-31-13
<br />7,225,778
<br />Cost to date to
<br />Location
<br />Budget
<br />Reconstruct
<br />A
<br />5,313,019
<br />4,854,773
<br />B&C
<br />4,347,814
<br />3,465,132
<br />D
<br />2,454,743
<br />2,339,179
<br />E
<br />4,169,709
<br />3,408,579
<br />F
<br />3,160,177
<br />3,396,330
<br />G
<br />1,935,401
<br />138,887
<br />H
<br />2,477,705
<br />-
<br />Totals 27,345,006
<br />18,476,974
<br />Street Imp. Fund Balance 12-31-13
<br />7,225,778
<br />MSA Funding
<br />873,000
<br />Franchise Fee
<br />720,000
<br />Utility funds transfers
<br />900,000
<br />TIF
<br />500,000
<br />Tax Levy
<br />1,090,000
<br />Remaining Sources
<br />11,308,778
<br />Remaining Uses (G,H,I)
<br />7,899,544
<br />Surplus 3,409,234
<br />10
<br />Finaled
<br />Finaled
<br />Finaled
<br />Finaled
<br />
|