Laserfiche WebLink
Beginning balance <br />New Allotment(average) <br />Pavement Management Plan** <br />Maintence (sealcoat)* <br />Ramsey Payback <br />Ending Balance <br />Municipal State Aid (MSA) Balance <br />2% 2% 2% 2% <br />2014 2015F 2016F 2017F 2018F <br />$ 708,248 $ 1,614,101 $(1,257,329) $ (50,502) $ 175,173 <br />1,207,804 1,231,960 1,256,599 1,281,731 1,307,366 <br />(3,795,400) - (1,000,000) - <br />(301,951) (307,990) (314,150) (320,433) (326,841) <br />- - 264,377 264,377 264,377 <br />2% <br />2019F <br />$ 1,420,074 <br />1,333,513 <br />(1,000,000) <br />(333,378) <br />$ 1,614,101 $(1,257,329) $ (50,502) $ 175,173 $ 1,420,074 $ 1,420,209 <br />"=25 % of MSA allocation (2015-2019) <br />= Funds will be advanced from future state -aid allotment <br />