|
MSA Fund
<br />Expenditure
<br />Streets CIP - MSA Portion
<br />Annual MSA Maintenance Payment to the City
<br />Transfer Out (Repayment to General Fund)
<br />Debt Service (interest) - from MSA maintenance account.
<br />Debt Service (Principal) - from MSA Construction Account
<br />Total Expenditure
<br />Revenue
<br />Yearly Allocation - MSA Maintenance
<br />Yearly Allocation - MSA Construction (State Held Funds)
<br />School Loan Repayment
<br />Total Revenue
<br />Change in Fund Balance
<br />Ending Balance
<br />Pavement Management Fund
<br />Expenditure
<br />Streets CIP - Pavement Management Portion
<br />Total Expenditure
<br />Revenue
<br />Tax Levy
<br />Transfer in - Water/Sewer/Storm Fund
<br />Total Revenue
<br />Change in Fund Balance
<br />Ending Balance
<br />Balance 12/31/24
<br />$390,327
<br />State MSA Construction Balance 12/31/23 =
<br />$497,324
<br />Table 11
<br />2025
<br />2026
<br />2027
<br />2028
<br />2029
<br />2030
<br />2031 2032
<br />2033
<br />2034
<br />2035
<br />375,900
<br />0
<br />570,300
<br />0
<br />0
<br />695,000
<br />420,000 0
<br />420,000
<br />0
<br />0
<br />39,500
<br />39,500
<br />39,500
<br />39,500
<br />39,500
<br />39,500
<br />39,500 39,500
<br />39,500
<br />39,500
<br />39,500
<br />0
<br />125,000
<br />125,000
<br />125,000
<br />125,000
<br />125,000
<br />125,000 125,000
<br />125,000
<br />125,000
<br />125,000
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0 0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0 0
<br />0
<br />0
<br />164,500
<br />415,400
<br />164,500
<br />734,800
<br />164,500
<br />50
<br />JM&500
<br />584,500 164,500
<br />584,500
<br />164,500
<br />329,000
<br />124,650
<br />124,650
<br />124,650
<br />124,650169,25
<br />4,6150
<br />0
<br />124,650
<br />124,650
<br />124,650
<br />124,650
<br />124,650
<br />363,451
<br />374,400
<br />385,600
<br />397,200
<br />1(33',1
<br />434,000
<br />447,000
<br />460,400
<br />474,200
<br />488,400
<br />101,200
<br />101,200
<br />101,200
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />589,301
<br />600,250
<br />611,450
<br />521,850
<br />5460
<br />650
<br />571,650
<br />585,050
<br />598,850
<br />613,050
<br />173,901
<br />435,750
<br />(123,350)
<br />357,350
<br />1 1,263,928
<br />407,150
<br />$1,671,078
<br />550
<br />$1,671,628
<br />434,350
<br />$2,105,978
<br />284,050
<br />$2,390,028
<br />$564,228
<br />$999,978 $876,628 $1,233,978 $1,603,228 289,778
<br />Balance �24 59� 14W Table 12
<br />2025
<br />2026
<br />2027
<br />21
<br />2030
<br />2031
<br />2032
<br />2033
<br />2034
<br />2035
<br />1,148,500
<br />1,124,100
<br />1,276,400
<br />1 ,400
<br />1,325,2
<br />462,900
<br />1,087,500
<br />1,326,100
<br />1,076,900
<br />1,164,400
<br />1,200,000
<br />1,148,500
<br />1,000,000
<br />407,300
<br />1,124,100
<br />1,000,000
<br />1,276,4
<br />1,
<br />209,
<br />1,178,400
<br />1,150,000
<br />325,400,
<br />1,325,2
<br />0
<br />1210
<br />462,900
<br />1,224,000
<br />175,425
<br />1,087,500
<br />1,249,000
<br />195,640
<br />1,326,100
<br />1,274,000
<br />183,300
<br />1,076,900
<br />1,300,000
<br />192,500
<br />1,164,400
<br />1,326,000
<br />192,500
<br />1,200,000
<br />1,353,000
<br />192,500
<br />1,407,300
<br />258,8
<br />0028,600
<br />1,309,94
<br />540
<br />1,475,400
<br />7,000
<br />1,413,210
<br />88,010
<br />1,399,425
<br />936,525
<br />1,444,640
<br />357,140
<br />1,457,300
<br />131,200
<br />1,492,500
<br />415,600
<br />1,518,500
<br />354,100
<br />1,545,500
<br />345,500
<br />$j,20gjjjW
<br />$1,229,404
<br />44
<br />44
<br />$1,547,954
<br />$2,484,479
<br />$2,841,619
<br />$2,972,819
<br />$3,388,419
<br />$3,742,519
<br />$4,088,019
<br />Page 21 of 24
<br />24
<br />
|