CURRENT FUNDING STATUS <br />Original Budget allocated to this project - - - - - - - - <br />Assessments <br />Road <br />Sanitary Sew. <br />Stortn Sew. <br />Subsidy <br />Other <br />Other <br />Other <br />ESTIMATED CONSTRUCTION COSTS <br />Conhactor(s): <br />Contract Amount - - - - - <br />Contingency 10q <br />Total Estimated Costs - - - - <br />$0.00 <br />$o.oo <br />$o.oo <br />$o.oo <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />ESTIMATED ENGINEERING COSTS <br />Engineering Expenses to Date (PSF) - - - - - - - - - - - - - <br />Estimated Engineering Expenses to Completion- - - - - - - - - - <br />Total Estimated Engineering Costs - - - - - - - - - - - - - - - - <br />ESTIMATED ADMINISTRATION/SHORT TERM FINANCING <br />(use numbers from your assessment spreadsheet) <br />Admin. (5% of assessable) - - - - - - - - - - - - - - - - <br />Short Term Construction Financing - - - - - - - - - - - - - - <br />Total Estimated AdmiNConsWction Financing- - - - - - - - - - - - <br />ESTIMATED DIRECT COSTS <br />EWEB- - - - - - - - - - - - - - - - - - - - - <br />Testing Expense AllocaGon - - - - - - - - - - - - - - - - <br />Warranty Inspecfion Fee --- (Fund Number to charge to: ) <br />Permit Fees- - - -~rueravz~ara-ara~+'ira~ - <br />ROW - - - - - - - - - - - - - - - - - - - - - <br />Consultant Fees - - - - - - - - - - - - - - - - - - - <br />Total Estimated Direct Costs - - - - - - - - - - - - - - <br />ESTIMATED TOTAL EXPENSES <br />Estimated Contract Cost - - - - - - - - - - - - - - - - - <br />~ Estimated Engineering Costs - - - - - - - - - - - - - - - <br />Estimated AdmiNFinanc./Direct Costs - - - - - - - - - - - - - - - - <br />Total Estimated Project Costs - - - - - - - - - - - - - - - - - <br />REVISED FUNDING STATUS <br />FUNDING SOURCE <br />(click cells below for dropdown) <br />311 Generai Fund <br />Olher. Overwrite cell to enterfund aiM fund number <br />Ofher. Overvmte cell to eMer(urid and fund number <br />TOTAL <br /> Short Tertn <br />Construct. Enaineer. Direct Finance <br />$13,500.00 $4,200.00 $300.00 $0.00 <br />$o.oo $0.00 $0.00 $0.00 <br />$o.oo $0.00 $0.00 $0.00 <br />So.oo $0.00 $0.00 $0.00 <br />So.00 $0.00 $0.00 $0.00 <br />So.OO $0.00 $0.00 $0.00 <br />So.oo $0.00 $0.00 $0.00 <br />$o.oo $0.00 $0.00 $0.00 <br />$0.00 $0.00 $0.00 $0.00 <br />$13,500.00 $4.200.00 $300.00 $0.00 <br />5% Adm. <br />$0.00 <br />$0.00 <br />$18,000.00 <br />$13,500.00 <br />$1,350.00 <br />$13,500.00 <br />$1,200.00 <br />$3,000.00 <br />$4,200.00 <br />$o.oa <br />$o.oo <br />$0.00 <br />$0.00 <br />$o.oo <br />$300.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$300.00 <br />$13,500.00 <br />$4,200.00 <br />$300.00 <br />$18,000.00 <br />FUNDS TO <br />THIS <br />PROJECT <br />$18,000.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$18,000.00 <br />$18,000.00 <br />.~~ ~~~ <br />,~~~ <br />~ 'h' ,t~ L'' ~ ~~ <br />: y ~'~ `~~ <br />~ <br />~ <br />(~~~~ ~, <br />I..1 C~ L~ <br />~~C , .C~1 <br />~~ <br />REMAINING ~~ <br />FUND <br />BALANCE ~~ <br />~ <br /> `' <br />~ ~ <br /> ~ <br />\~ S <br />~~` <br />$0.00 <br />BUDGET RECOMMENDAI'ION <br />~ . I recommend that (undirg for fhis proJed 6e allopted as shown above. <br />, -~-D $ 2~ f~ <br />roject Ma ger Date rindpal gineer te <br />` ~J~ <br />Administration Date City ngineer Date ~y2~$ <br />0 <br />PROJECT BUDGET SUMMARY <br />"Overwrite" this TiUe with vour Proiect Nam '' <br />JN 4562 =ORIGINAL R REVISED <br />.._.,........,,,., ~cir one) <br />