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