Laserfiche WebLink
Fiscal Year 2021 - Est. Actual <br />EMERALD PARK HISP / MIRROR LAKE <br />502 536 502/536 311 <br />REVENUES <br />TAX ABATEMENT/ LEASE REVENUE LEVY 124,425$ 104,160$ 228,585$ 344,897$ (1) <br />ISD DEBT CONTRIBUTION - - - - <br />INVESTMENT INCOME 1,500 850 2,350 4,500 <br />OTHER- HISP GRANT - - - - <br /> TOTAL REVENUES 125,925$ 105,010$ 230,935$ 349,397$ <br />EXPENDITURES <br />DEBT SERVICE: <br /> PRINCIPAL 100,000 90,000 190,000 355,000 <br /> INTEREST 15,000 10,100 25,100 28,690 <br />PAYING AGENT FEES 115 450 565 200 <br />PROFESSIONAL SERVICE 250 250 500 500 <br /> TOTAL EXPENDITURES 115,365 100,800 216,165 384,390 <br />REVENUES OVER (UNDER) EXPENDITURES 10,560$ 4,210$ 14,770$ (34,993)$ <br />OTHER FINANCING SOURCES (USES) <br /> CAPITALIZED INTEREST - - - - <br /> TRANSFERS IN - - - - <br />TOTAL OTHER FINANCING SOURCES - - - - <br />NET CHANGE IN FUND BALANCE 10,560$ 4,210$ 14,770$ (34,993)$ <br />EST. FUND BALANCE - JANUARY 1 2021 429,807$ 565,904$ <br />EST. FUND BALANCE - DECEMBER 31 2021 444,577$ 530,911$ <br />1) Deby Levy Reduction plan calles for reduced levy <br />TAX ABATEMENT and LEASE REVENUE DEBT SERVICE FUNDS <br />COMBINED TAX <br />ABATEMENT <br />PUBLIC <br />FACILITIES LEASE <br />REVENUE <br /> <br />55