|
POLICE LEASE REVENUE BONDS
<br />DEBT SERVICE ACCOUNTING UNIT
<br />POLICE BUILDING DEBT SERVICE 40019002
<br />-Account
<br />NC.TUAL. _.
<br />ACTUAL._
<br />';ADOPTED
<br />PROPOSED ..
<br />God° °LINE ITBM RESOURCES,FY
<br />16 ,, ,,,,;
<br />. ...
<br />FX:17 18
<br />.. ;FY'18 19
<br />rFY 19'20 ..
<br />58000 Earning On Investments
<br />20,486
<br />23,057
<br />0
<br />0
<br />58005 Investment Income -Trustee
<br />89
<br />1,084
<br />0
<br />0
<br />59000 Transfer From Fund 011
<br />4,622,660
<br />4,622,660
<br />4,622,660
<br />4,621,750
<br />SUBTOTAL REVENUES
<br />4,643,235
<br />4,646,800
<br />4,622,660
<br />4,621,750
<br />TOTAL
<br />4,643,235
<br />4,646,800
<br />4,622,660
<br />4,621,750
<br />DEBT SERVICE ACCOUNTING UNIT
<br />POLICE BUILDING DEBT SERVICE 40019020
<br />AM.
<br />ACTUAL
<br />a ,, oFLY9 OWE- -..I
<br />AGTl1At
<br />--.-.._F517,'i8
<br />ADOPTED
<br />; _ FY 18 49 ....;�079
<br />PROPOSED ,,
<br />18 20 _
<br />62300 Contract Services -Professional
<br />4,335
<br />6,460
<br />10;000
<br />8,000
<br />SUBTOTAL CONTRACTUALS
<br />4,335
<br />6,460
<br />10,000
<br />8,000
<br />67300 Bond Principal
<br />2,840,000
<br />3,017,500
<br />3,017,500
<br />3,407,500
<br />67310 Bond Interest
<br />1,772,657
<br />1,595,156
<br />1,595,160
<br />1,206,250
<br />SUBTOTAL DEBT SERVICE
<br />4,612,657
<br />4,612,656
<br />4,612,660
<br />4,613,750
<br />TOTAL
<br />4,616,991
<br />j 4,619,117
<br />4,622,660
<br />4,621,760
<br />7 - 99
<br />
|