This project is being funded in phases. The shoreline restoration portion of the project is being funded by the following:
The park improvement portion of the project is not currently budgeted, but will be programmed after design is completed.
|
Shoreline Restoration Project Funding
(indicates amount spent as of 11/6/09) |
|
SRFB |
NRDA |
City cash/In-kind |
DNR match |
Totals |
| Scoping |
|
|
$4,225/$0
($4209) |
|
$4,225 |
| Design |
$77,350
($41,936) |
$33,960
($33,960) |
$126,650/$0 |
|
$237,960
($148,768) |
|
Construction |
$252,395 |
$332,780 |
$0 |
$58,000
($58,000) |
$643,175
($58,000) |
| Stewardship |
|
$64,320 |
$0 |
|
$64,320 ($0) |
| Project Management |
|
|
$0/$6,824
($6,824) |
|
In-kind match
($6,824) |
| Total |
$326,745 |
$431,060 |
$130,225/$6,824 |
$58,000 |
$949,680/$6,824
($213,592) |
|
Total Project Funding: $949,680
Total Unexpended Funds: $736,088 |