|
Landfill Trust Fund 0803
<br />Cash Balance
<br />Beginning Balance
<br />Interest Earnings
<br />Total Revenues
<br />Dog Park Shelter -Alpine Park
<br />Total Expenditures
<br />Increase (decrease) in cash
<br />FUND BALANCE, End of Year 2,090,585 2,121,994 - 2,115,773 - 2,147,510 - 2,179,723 - 2,212,418 - 2,245,605 - 2,279,289 - 2,313,478 - 2,348,180 2,383,403 2,419,154
<br />LANDFILL TRUST FUND
<br />Actual Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected
<br />2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
<br />2,061,543 2,090,585 2,121,944 2,115,773 2,147,510 2,179,723 2,212,418 2,245,605 2,279,289 2,313,478 2,348,180 2,383,403
<br />29,043 31,359 31,829 31,737 32,213 32,696 33,186 33,684 34,189 34,702 35,223 35,751
<br />29,043 31,359 31,829 31,737 32,213 32,696 33,186 33,684 34,189 34,702 35,223 35,751
<br />(38,000)
<br />(38,000) -
<br />29,043 31,359 (6,171) 31,737 32,213 32,696 33,186 33,684 34,189 34,702 35,223 35,751
<br />Landfill Sale in 1984 was for $1,580,770
<br />249
<br />
|