|
Fargo-Moorhead Metropolitan Area Flood Risk Management Project
<br />State Water Commission Funds Reimbursement Worksheet
<br />Fargo Flood Control Project Costs - HB1020 & SB2020
<br />Time Period for This Request: March 1, 2020 - March 31, 2020
<br />Drawdown Request No: 101
<br />Requested Amount:1,432,479.03$
<br />Total Funds Expended This Period:2,417,309.06
<br />Total Funds Requested at 100% Match 447,649.00
<br />Remaining Funds Requested at 50% Match 1,969,660.06
<br />SB 2020 Matching Requirements 50%
<br />Total Funds Requested at 50% Match 984,830.03
<br />Total Funds Requested:1,432,479.03
<br />STATE AID SUMMARY:
<br />Summary of State Funds Appropriated
<br />Appropriations from 2009 Legislative Session 45,000,000$
<br />Appropriations from 2011 Legislative Session 30,000,000
<br />Appropriations from 2013 Legislative Session 100,000,000
<br />Appropriations from 2015 Legislative Session 69,000,000
<br />Appropriations from 2015 Legislative Session - Interior Flood Control 60,000,000
<br />Appropriations from 2017 Legislative Session 66,500,000
<br />Anticipated appropriations to be funded in 2019 Legislative Session 66,500,000
<br />Anticipated appropriations to be funded in 2021 Legislative Session 66,500,000
<br />Anticipated appropriations to be funded in 2023 Legislative Session 66,500,000
<br />Anticipated appropriations to be funded in 2025 Legislative Session 66,500,000
<br />Anticipated appropriations to be funded in 2027 Legislative Session 66,500,000 Anticipated appropriations to be funded in 2029 Legislative Session 47,000,000
<br />Total State Funds 379,500,000 370,500,000
<br />Less: Payment #1 through #35 - City of Fargo (55,510,209.00)
<br />Less: Payment #1 - Cass County (136,039.36)
<br />Less: Payment #1 through #7 - Interior Flood Control (60,000,000.00)
<br />Less: Payment #1 through #28 - FM Diversion Authority (38,049,107.00)
<br />Less: Payment #29 through #75 - FM Metro Area Flood Risk Management Project (93,470,290.00)
<br />Less: Payment #76 - FM Metro Area Flood Risk Management Project (433,312.97)
<br />Less: Payment #77 - FM Metro Area Flood Risk Management Project (11,892.35)
<br />Less: Payment #78 - FM Metro Area Flood Risk Management Project (244,521.99)
<br />Less: Payment #79 - FM Metro Area Flood Risk Management Project (255,691.15)
<br />Less: Payment #80 - FM Metro Area Flood Risk Management Project (121,908.95)
<br />Less: Payment #81 - FM Metro Area Flood Risk Management Project (105,433.98)
<br />Less: Payment #82 - FM Metro Area Flood Risk Management Project (135,130.77)
<br />Less: Payment #83 - FM Metro Area Flood Risk Management Project (13,901.70)
<br />Less: Payment #84 - FM Metro Area Flood Risk Management Project (558,592.20)
<br />Less: Payment #85 - FM Metro Area Flood Risk Management Project (229,746.00)
<br />Less: Payment #86 - FM Metro Area Flood Risk Management Project (6,421,825.21)
<br />Less: Payment #87 - FM Metro Area Flood Risk Management Project (59,863.29)
<br />Less: Payment #88 - FM Metro Area Flood Risk Management Project (6,650,000.00)
<br />Less: Payment #89 - FM Metro Area Flood Risk Management Project (973,992.33)
<br />Less: Payment #90 - FM Metro Area Flood Risk Management Project (1,294,793.15)
<br />Less: Payment #91 - FM Metro Area Flood Risk Management Project (88,136.44)
<br />Less: Payment #92 - FM Metro Area Flood Risk Management Project (2,835,957.03)
<br />Less: Payment #93 - FM Metro Area Flood Risk Management Project (750,500.56)
<br />Less: Payment #94 - FM Metro Area Flood Risk Management Project (6,250.00)
<br />Less: Payment #95 - FM Metro Area Flood Risk Management Project (111,960.91)
<br />Less: Payment #96 - FM Metro Area Flood Risk Management Project (3,699,516.47)
<br />Less: Payment #97 - FM Metro Area Flood Risk Management Project (1,954,126.65)
<br />Less: Payment #98 - FM Metro Area Flood Risk Management Project (4,111,403.41)
<br />Less: Payment #99 - FM Metro Area Flood Risk Management Project (114,099.62)
<br />Less: Payment #100 - FM Metro Area Flood Risk Management Project (98,001.53)
<br />Less: Payment #101 - FM Metro Area Flood Risk Management Project (1,432,479.03)
<br />Total Funds Reimbursed (279,878,683.05)
<br />Total State Fund Balances Remaining 90,621,316.95
|