|
CITY OF LITTLE CANADA
<br />MSA BONDS OF 1986
<br />HISTORICAL/PROJECTED REVENUE, EXPENDITURES, AND BALANCE
<br />REVENUE / RECEIPTS DEBT 31 -Dec
<br />BOND PROP. M S A M S A SERVICE FUND
<br />YEAR PROC. TAXES INTER. MAINT. CONST. PAYMTS. BAL YEAR
<br />1986 -1 26,653 670 5,000 15,188 17,135 1986
<br />1987 -1 24,535 1,101 5,000 29,301 17,970 1987
<br />1988 -1 287 1,572 7,650 5,000 23,940 3,539 1968
<br />1989 -1 138 1,700 23,652 5,000 29,306 4,723 1989
<br />1990 -1 60 961 23,353 5,000 29,049 5,048 1990
<br />1991 5 2,664 23,042 5,000 29,340 6,419 1991
<br />1992 -2 22,723 5,000 27,723 6,419 1992
<br />1993 -2 22,392 5,000 27,392 6,419 1993
<br />1994 -2 22,053 40,000 62,053 6,419 1994
<br />1995 -2 19,253 45,000 64,253 6,419 1935
<br />1996 -2 16,035 50,000 68,035 6,419 1996
<br />1997 -2 12,385 50,000 62,385 6,419 1997
<br />1998 -2 8,685 55,000 63,685 6,419 1998
<br />1999 -2 4,560 60,000 64,560 6,419 1999
<br />TOTALS 26,653 25,025 8,668 205,783 340,000 599,710 6,419
<br />-1 HISTORICAL/ACTUAL
<br />-2 PROJECTED
<br />Page 47
<br />DEBTSERV)QS
<br />SCHEDULE 3
<br />t_on0
<br />
|