Recreation Center                                  2018-2022                           Capital Improvements Program					Schedule for Five Year Period
		Special assessment Bonds = a                                      Abatement District = ad                             Olmsted County = c			Electric Utility =			eu	Federal Funds =			f	Flood Control Reserves =			fr
		Food & Beverage Tax = fb                                          Local Gov't Aid = ga              General Obligation Bonds = go			Lodging Tax =			lt	MN State Aid - Streets =			ms	Operating Trfs - fr Storm Water =			os
		Operating Trfs-fr General Fund = ot                   Operating Trfs-fr Sewer Utility = ow                               Private Funds = p			Project Reserves =			r	GO Revenue Bonds =			rb	Retained Earnings =			re
		State Funds = s                          Sn/Sewer Availability Chg = sa                              Sales Tax DMC = sd			State DMC Funds =			sm	Sales Tax 2013 =			st	Storm Water Mgmt Chg =			sw
		Tax Levy = t                     Traffic Improvement Dist Chg = td                                Tax Increments = ti			Operating Trfs - fr Other Funds =			to	Water Availability Chg =			wa	Water Utility =			wu
					2002-2017
Sort	Map #	Project Description	Proj #	Total Budget	CIP Bdgt Amts		2018		2019		2020		2021		2022			2002	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017		Totals
0																																			0
1	1	Rec Center improvements.  Door replacement - replace approximately 20 exterior doors in the facility.  Paint portions of interior and exterior that were not included in the recent renovations.	2919	885,000	710,000	t	20,000	t	20,000	t	25,000	t	25,000	t	25,000	t	t	50000	50000	25000	75000	50000	50000	100000	100000	100000		40000		40,000			30,000		710000
1					60,000	r											r										0			60,000					60000
1																																			0
2	2	Roof replacement/restoration.	2902	185,250	74,750	t	25,000	t	27,000	t	21,500	t	18,500	t	18,500	t	t														37,000	37,750			74750
2																																			0
		Total Cost		1,070,250	844,750		45,000		47,000		46,500		43,500		43,500
		Sources of Funds
		Special Assessment Bonds	a	-	-	a	-	a	-	a	-	a	-	a	-	a
		Tax Abatements	ad	-	-	ad	-	ad	-	ad	-	ad	-	ad	-	ad
		Olmsted County	c	-	-	c	-	c	-	c	-	c	-	c	-	c
		Electric Utility	eu	-	-	eu	-	eu	-	eu	-	eu	-	eu	-	eu
		Federal	f	-	-	f	-	f	-	f	-	f	-	f	-	f
		Flood Control Reserves	fr	-	-	fr	-	fr	-	fr	-	fr	-	fr	-	fr
		General Obligation Bonds	go	-	-	go	-	go	-	go	-	go	-	go	-	go
		Local Government Aid	ga	-	-	ga	-	ga	-	ga	-	ga	-	ga	-	ga
		Municipal State Aid for Streets	ms	-	-	ms	-	ms	-	ms	-	ms	-	ms	-	ms
		Operating Transfer - fr General Fund	ot	-	-	ot	-	ot	-	ot	-	ot	-	ot	-	ot
		Private Funds	p	-	-	p	-	p	-	p	-	p	-	p	-	p
		Passenger Facility Charges	pc	-	-	pc	-	pc	-	pc	-	pc	-	pc	-	pc
		Project reserves	r	60,000	60,000	r	-	r	-	r	-	r	-	r	-	r
		General Obligation Revenue Bonds	rb	-	-	rb	-	rb	-	rb	-	rb	-	rb	-	rb
		Retained Earnings	re	-	-	re	-	re	-	re	-	re	-	re	-	re
		State	s	-	-	s	-	s	-	s	-	s	-	s	-	s
		Sewer Availability Charges	sa	-	-	sa	-	sa	-	sa	-	sa	-	sa	-	sa
		State Loan Fund	sl	-	-	sl	-	sl	-	sl	-	sl	-	sl	-	sl
		Sales Tax 2013	st	-	-	st	-	st	-	st	-	st	-	st	-	st
		Plant Investment Fee	pi	-	-	su	-	su	-	su	-	su	-	su	-	su
		Storm Water Area Mgmt Charge	sw	-	-	sw	-	sw	-	sw	-	sw	-	sw	-	sw
		Tax Levy	t	1,010,250	784,750	t	45,000	t	47,000	t	46,500	t	43,500	t	43,500	t
		Traffic Improvement District Fees	td	-	-	td	-	td	-	td	-	td	-	td	-	td
		Tax Increment	ti	-	-	ti	-	ti	-	ti	-	ti	-	ti	-	ti
		Operating Transfer - Other Funds	to	-	-	to	-	to	-	to	-	to	-	to	-	to
		Water Availability Charges	wa	-	-	wa	-	wa	-	wa	-	wa	-	wa	-	wa
		Water Utility	wu	-	-	wu	-	wu	-	wu	-	wu	-	wu	-	wu
		Total Sources of Funds		1,070,250	844,750		45,000		47,000		46,500		43,500		43,500																				844,750.00
		Total of NEW FUNDING requests					45,000		47,000		46,500		43,500		43,500
		Total adjustments to prior years' funding authorizations					-		-		-		-		-
		Total Cost					45,000		47,000		46,500		43,500		43,500
				-
					-