|
<br />City of Arden Hills
<br />Proposed 2005 Budget
<br />
<br />e...............
<br />.--,-,-,,-.......
<br />n_,,_,__........
<br />.::::r:j::.!,!:::::::;!::::;:;:;:;
<br />
<br />GO TI Bonds 1998A
<br />,'..... ... ........" .......E'.X.P. .E.. .N...O.....I..T. .U."'R'.'e. "s.'.e..r'.A.'I..L...S....
<br />-,;,;.-_;:;.-.;:;,-_;:._,:-;.:-:;.:.:_;_;.;_:_:_:_:_;_:_:-c.,-;.;.;-,.,.:-"_._:..:...,.,.....-.,, .,;',':-'-. ':.:. .:.::.:.;.."_""',_:,:,_:_."'.,.::.;._ .::.:.,....:'.,::
<br />.,......-..:..-..:...:.:.:.....-.-...-,-.-.-,..-.-,-,-..-'-"-'.'.-.'-'-',..-,.,.:.:,.:.:,.".,-,' ":'--':'.".':' .... :""-',"':-, ,,-,--.".'." .....,.,..,..-,..:.:..-...-".
<br />. . "-'-'-'-"'-"-"-'-'-',"-",',"-,",-,-,',',,",-'-,', -,,- - - -" ',',"", ,.,., ,. - ".", - "-<
<br />.......::-......'::--'.'.-.-.---:..:'.....-...--....-......... -',,-',','- --',- ,"",",'. ,"', ,-,.: .' :.,:....,. - - -'--'
<br />...".. - -----,-
<br />
<br />.
<br />
<br />e
<br />
<br />.- ....
<br />."..,.".,.."."..,.
<br />...-.._................w................
<br />.'.'... .....
<br />
<br />_.........'.. ........... ........ .......................'.....'......................'.....'..........'.....'.....'...................................'.....-.........-.-.v.-......
<br />Actual Actual Adopted Preliminarv
<br />2002 2003 BudClet 2004 2005
<br />
<br />CAPITAL OUTLAY
<br />46010 Debt Principal
<br />
<br />155000
<br />
<br />46110 Interest on Bonds
<br />
<br />131315
<br />
<br />Total Capital Outlay
<br />
<br />$286,315
<br />
<br />Grand Total- Expenditures
<br />
<br />$286,315
<br />
<br />160000
<br />
<br />125093
<br />
<br />$285,093
<br />
<br />$285,093
<br />
<br />170000
<br />
<br />118450
<br />
<br />$288,450
<br />
<br />$288,450
<br />
<br />175000
<br />
<br />111376
<br />
<br />$286,376
<br />
<br />$286,376
<br />
|