|
<br />Source 2009 2010 2011 2012 2013
<br />IState Aid Funds I
<br />Beginning Balance 689,489 797,865 792,941 983,01:7 973,093
<br />Revenues and Other Fund Sources
<br />Revenue
<br />Est Rev 190,076 190,076 190,076 190,076 190,076
<br /> Total 190,076 190,076 190,076 190,076 190,076
<br />Total Revenues and Other Fund Sources 190,076 190,076 190,076 190,076 190,076
<br />Total Funds Available 879,565 987,941 983,017 1,173,093 1,163,169
<br />Exoenditures and Uses
<br />Capital Projects & Equipment
<br />Parks Deoartment
<br />Old Highway 10 Sidewalk Improvements-CP Rail 09-Park-0 11 0 (155,000) 0 0 0
<br />County Road E Sidewalk Improvement 10-Park-001 0 (40,000) 0 0 0
<br />County Road E Sidewalk Improvements (Bridge) 10-Park-003 (49,700) 0 0 0 0
<br /> Total (49,700) (195,000) 0 0 0
<br />Public Safety
<br />Emergency Vehicle Premption (EVP) 09-Pub-004 (32,000) 0 0 0 0
<br /> Total (32,000) 0 0 0 0
<br />Street Deoartment
<br />2012 PMP West Round Lake Road Construction 12-Str-042 0 0 0 (200,000) 0
<br />2013 PMP (Snelling Avenue) 13-Str-007 0 0 0 0 (920,000)
<br /> Total 0 0 0 (200,000) (920,000)
<br />Total Expenditures and Uses (81,700) (195,000) 0 (200,000) (920;000)
<br />Change in Fund Balance 108,376 (4,924) 190,076 (9,924) (729,924 )
<br />Ending Balance 797,865 792,941 983,017 973,093 243,169
<br />
<br />Produced Using the Plan-It Capital Planning Software
<br />
<br />Wednesday, December 03, 2008
<br />
|