|
Stormwater Fund - Cash on Hand 04/3012003
<br /> Projeted
<br /> Revenues: Funding Source Revenues-to-Date
<br /> Street Improvement Bonds $4,700,000.00 $4,626,923.80
<br /> MSA Bonds $950,000.00 $935,008.45
<br /> DNR $5,440,000.00 $5,528,617.36
<br /> FEMA $700,000.00 $700,000.00
<br /> Hennepin County $150,000.00 $150,000.00
<br /> Storm Water Utility Charges $500,000.00 $509,645.42
<br /> Storm Sewer City Bonds $1.610.000.00 $1,594.271.55
<br /> Total Project Budget $14,050,000.00 $14,044,466.58
<br /> Other Project Activity
<br /> Reserves/Transfer from Revolving Fund $175,000.00 $175,000.00
<br /> State of Minnesota-Reimbursements $0.00 $18,755.27
<br /> Homeowner Portion-Grant Agreement $0.00 $5,060.75
<br /> HRA-Streetscape Transfer $0.00 $155,100.00
<br /> Met Council $20,000.00 $10,000.00
<br /> Stormwater Fees-Purchase 2809-30th Avenue NE $106,000.00 $106,000.00
<br /> Interest Earnings(Non DNR Funds) $0.00 $126,495.42
<br /> Sale of Pahl Avenue Homes(2700&2704) $0.00 $11,200.00
<br /> 29th Avenue-Water Connection Fees $26,000.00 $26,400.00
<br /> Misc.-Homeowner/Reimburse for Extra Construction Work $0.00 $198,953.45
<br /> Total Revenues $14,377,000.00 $14,877,431.47
<br /> 04/30/2003
<br /> Expenditures: Expenditures-to-Date
<br /> WSB-Engineering Services $388,855.12
<br /> Barr-Engineering Services $2,709.35
<br /> Dorsey&Whitney-Legal Services $39,847.99
<br /> Rice Creek Watershed District-Water Study $2,025.00
<br /> Purchase of Flood Homes $1,201,416.16
<br /> Pahl Avenue Ponding $111,308.57
<br /> Flood Relief Grant Program $65,159.32
<br /> Private Homes-Dumpsters/Service Master $17,371.44
<br /> Sump Pump $246.64
<br /> 1999 Street Improvement Project $1,128,342.79
<br /> 2000 Street Improvement Project $2,943,537.37
<br /> 2001 Street Improvement Project $2,091,194.23
<br /> 2002 Street Improvement Project $2,296,896.82
<br /> 2003 Street Improvement Project $63,275.73
<br /> Harding Street Holding Ponds $925,223.57
<br /> Richard Knutson;Inc-Silver Point Park $1.597.285.21
<br /> Total Expenditures $12,874,695.31
<br /> Project Balance $2,002,736.16
<br /> Stormwater Fees Non-Desiganted $183,178.70
<br /> Total Cash on Hand $2,185,914.86
<br />
|