33 Miss. Code R. § 6-A Part 2A

Current through June 25, 2024
Appendix 33-6-A Part 2A - FFY-2015 End-of Year Funds ReportMississippi Drinking Water Improvements Revolving Loan Fund (DWSIRLF) Program October 1, 2015

FFY-2015 National Title IDWSRF ADDronriation (Actual)

$906,896,000

* Mississippi's Allotment [section 1452(m)] (Actual FFY-2015) (Actual)

$9,159,000

FFY-2015 State Match Required (20% of Mississippi's Allotment) (Actual)

+

$1,831,800

Total FFY-2015 Federal Allotment and Required State Match (Actual):

$10,990,800

FFY-2015 Actual Funding (Federal and State)

**2014 Legislated State Match (Direct Appropriation from Legislature)

+

$1,000,000

**2014 Legislated State Match (State Legislature authorized the use of $2M in an existing MSDH Fund - 02MS)

+

$2,000,000

**2014 Emergency Fund transfer (Amount of State Match needed for the remainder of the FFY-2013 Cap Grant and all of the FFY2014 Cap Grant Funds)

+

$180,000

Remaining Portion of FFY-2013 Cap Grant Balance Captured by 2014 Legislation (FFY-2013 Cap Grant Completely Match)

+

$6,727,455

FFY-2014 Cap Grant (State Match = $1,831,800)

(FFY-2014 Federal Cap Grant completely matched by the 2014 Legislation & Emergency Fund transfer)($2,709 will remain from the Emergency Fund for future State match funds)

+

$9,159,000

Total FFY-2014 Federal and State Funds available in FFY-2015 for Loan Obligations & Set-asides:

$19,066,455

FFY-2014 Cap Grant Set-Asides

DWSRF Administrative Expenses [section 1452(g)(2) - 4%] (Used reserved amount from 2004)

+

$332,124

Small Systems Technical Assistance [section 1452(g)(2) - 2%]

+

$183,180

Local Assistance and Other State Program [section 1452(g)(2) -15%] (taking -5.2%)

+

$500,000

State Program Management [section 1452(g)(2) -10%]

+

$915,900

Total FFY-2014 Cap Grant Set-Asides:

$1,931,204

Total FFY-2014 Federal & State Funds Available in FFY-2015 for Loan Obligation & Set-asides

$19,066,455

Less FFY-2014 Set-asides

-

$1,931,204

Total Federal & State Funds Available in FFY-2015 for Loan Obligation

$17,135,251

FFY-2015 DWSRF Funds & Repayments (Actual)

Unobligated Funds Carried Over from FFY-2014

+

$17,135,251

Federal & State Funds available in FFY-2014

+

$9,574,696

Loan Repayments Deposited to the Fund (Actual)

10/1/14 - 9//30/15

+

$12,230,086

Interest Deposited to the Fund (Actual)

10/1/14 - 9//30/15

+

$420,000

FFY-2015 Loan Decreases (Actual)

10/1/14 - 9//30/15

+

$5,005,390

FFY-2015 Loan Increases (Actual)

10/1/14 - 9//30/15

_

($2,468,190)

Funds Available for Loan Awards in FFY-2015

$41,897,233

Loan Awards made during FFY-2015 (13 Initial Loans for $20,323,503)

($20,323,503)

FFY-2015 Carryover Funds to FFY-2016

$21,573,730

33 Miss. Code. R. § 6-A Part 2A

Adopted 2/14/2016