|
Fund: 100 Department: 4210 Fire
<br />Account Description 2019 2020 2021 2022 Description
<br />3030 Fire inspection services 2,000 2,000 2,000 2,000 Contractual fee for Fire Marshalling services (SBM)
<br />2,000 2,000 2,000 2,000
<br />3032 Contractual fire services 451,351 464,451 461,824 461,824 Share joint fire dept. costs (fixed @ 15.50%)
<br />451,351 464,451 461,824 461,824
<br />3050 Dispatching 5,150 5,305 5,465 5,629 Anoka County dispatching fee R8810 annual 3% increases
<br />5,150 5,305 5,465 5,629
<br />7040 Capital, vehicles & equipment 59,761 77,430 7,560 Share of joint fire department's capital costs
<br />59,761 77,430 7,560 -
<br />8010 Principal - Fire bond - Blaine 76,954 76,791 75,950 77,500 15.500% of prin pymt on 2013 refunding Fire bonds
<br />Principal - Equip Certs - SLP 34,384 35,196 34,875 35,650 15.500% of prin pymt on 2017 Equip Certs
<br />Principal - Equip Certs - Blaine 31,928 32,796 33,325 34,875 15.500% of prin pymt on 2018 Equip Certs
<br />8020 Interest - Fire bond - Blaine 11,527 9,759 7,967 6,448 15.500% of int pymt on 2013 refunding Fire bonds
<br />Interest - Equip Certs - SLP 4,348 3,240 2,116 1,070 15.500% of int pymt on 2017 Equip Certs
<br />Interest - Equip Certs - Blaine 6,975 5,256 4,139 2,473 15.500% of int pymt on 2018 Equip Certs
<br />166,116 163,038 158,372 158,016
<br />Using 15.500%
<br />684,378 712,224 635,221 627,469
<br />13.42%4.07%-10.81%-1.22%
<br />22
|