|
SCENARIO J-1
<br />City of Arden Hills, Minnesota
<br />Capital Improvement Plan 1,321,501 1,083,361 1,675,491 1,191,028 1,393,600
<br />SOURCES AND USES OF FUNDS
<br />2026 2027 2028 2029 2030 2031 2032 2033 2034 2035
<br />Capital Improvement Funds (PIR) - F411 20.0%16.7%14.3%12.5%11.1%10.0%9.1%8.3%7.7%7.1%
<br />Beginning Balance 3,407,566 2,115,932 2,107,659 3,628,287 4,406,680 4,502,872 5,914,311 3,590,735 4,649,151 1,521,931
<br />Revenues and Other Fund Sources
<br />PPD Special Assessments 372,000 620,000 232,000 976,000 1,146,000 300,000
<br />Special Assessments 299,501 383,361 305,491 391,028 311,600 398,848 317,832 406,825 324,189 414,962
<br />MSA State Street Aid (cash basis)350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000
<br />LGA 122,591 122,591 122,591 122,591 122,591 122,591 122,591 122,591 122,591 122,591
<br />Local Government Grants 2,030,000 - 187,500 - - - - - - -
<br />Local Government Grants (Ramsey County)1,307,500 - - - - - - - - -
<br />Contributions/Donations - - - - - - - - - -
<br />Interest/Other - - - - - - - - - -
<br />Park Dedication Fees 1,423,500 - - - - - - - - -
<br />Bond Proceeds - 2,790,000
<br />Tax Levy for Bond Proceeds (105%)215,271 215,271 215,271 215,271 215,271 215,271 215,271 215,271
<br />Tax Levy 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000
<br />Total Revenues and Other Fund Sources 6,205,092 1,205,952 4,990,853 1,528,890 1,731,462 1,636,710 2,581,694 1,744,687 2,858,051 2,152,824
<br />Expenditures and Uses
<br />TOTAL PARKS (5,396,725) (1,214,225) (680,225) (475,225) (240,000) (10,000) (10,000) (471,000) (10,000) (10,000)
<br />TOTAL STREETS (2,100,000) - (2,790,000) - (1,180,000) - (4,680,000) - (5,760,000) -
<br />Sanitary Sewer Lining/Rehabilitation - - - (60,000) - - - - - -
<br />Debt Service (215,271) (215,271) (215,271) (215,271) (215,271) (215,271) (215,271)
<br />Total Expenditures and Uses (7,496,725) (1,214,225) (3,470,225) (750,496) (1,635,271) (225,271) (4,905,271) (686,271) (5,985,271) (225,271)
<br />Change in Fund Balance (1,291,633) (8,273) 1,520,628 778,394 96,191 1,411,439 (2,323,577) 1,058,416 (3,127,220) 1,927,553
<br />Ending Balance 2,115,932 2,107,659 3,628,287 4,406,680 4,502,872 5,914,311 3,590,735 4,649,151 1,521,931 3,449,484
<br />$0.0
<br />$1.0
<br />$2.0
<br />$3.0
<br />$4.0
<br />$5.0
<br />$6.0
<br />$7.0
<br />2026 2027 2028 2029 2030 2031 2032 2033 2034 2035
<br />Mi
<br />l
<br />l
<br />i
<br />o
<br />n
<br />s
<br />SCENARIO J-1
<br />19
|