|
Fund: 100 Department: 4210 Fire
<br />Account Description 2020 2021 2022 2023 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 464,451 461,824 480,656 481,585 Share joint fire dept. costs (fixed @ 15.50%)
<br />464,451 461,824 480,656 481,585
<br />3050 Dispatching 5,305 5,465 5,796 5,970 Anoka County dispatching fee R8810 annual 3% increases
<br />5,305 5,465 5,796 5,970
<br />7040 Capital, vehicles & equipment 77,430 7,560 84,630 84,630 Share of joint fire department's capital costs
<br />77,430 7,560 84,630 84,630
<br />8010 Principal - Fire bond - Blaine 76,791 75,950 77,500 79,825 15.500% of prin pymt on 2013 refunding Fire bonds
<br />Principal - Equip Certs - SLP 35,196 34,875 35,650 - 15.500% of prin pymt on 2017 Equip Certs
<br />Principal - Equip Certs - Blaine 32,796 33,325 34,875 35,650 15.500% of prin pymt on 2018 Equip Certs
<br />8020 Interest - Fire bond - Blaine 9,759 7,967 6,448 4,898 15.500% of int pymt on 2013 refunding Fire bonds
<br />Interest - Equip Certs - SLP 3,240 2,116 1,070 - 15.500% of int pymt on 2017 Equip Certs
<br />Interest - Equip Certs - Blaine 5,256 4,139 2,473 736 15.500% of int pymt on 2018 Equip Certs
<br />163,038 158,372 158,016 121,109
<br />Using 15.500%
<br />712,224 635,221 731,098 695,294
<br />4.07%-10.81%15.09%-4.90%
<br />24
|