| Burlington School District RE-6J | ||||
| Budget 2008-2009 - Bond Redemption | ||||
| Description | Revenue YTD |
BUDGET 2007-2008 |
BUDGET 2008-2009 |
|
| Current Taxes | 583,243.73 | 735,715.00 | 709,101.00 | |
| Interest Apportionment | 26.70 | 0.00 | 0.00 | |
| Specific Ownership | 86,944.90 | 18,699.00 | 20,000.00 | |
| Interest Income | 47,846.58 | 11,000.00 | 11,000.00 | |
| Brf Beginning Balance | 0.00 | 764,053.00 | 789,821.00 | |
| REVENUE TOTAL | 718,061.91 | 1,529,467.00 | 1,529,922.00 | |
| Paying Agent Fee | 649.65 | 1,000.00 | 1,000.00 | |
| Bond Interest | 192,857.50 | 350,000.00 | 364,101.00 | |
| Bond Principal | 253,562.50 | 378,646.00 | 365,000.00 | |
| Appropriated Conting.reserve | 0.00 | 799,821.00 | 799,821.00 | |
| EXPENSES TOTAL | 447,069.65 | 1,529,467.00 | 1,529,922.00 | |