|
MSAD
No. 75 FY
05-06 Approved Budget - Function 5100 |
|
|
|
|
|
Debt Service - Harpswell Allocation Estimate |
|
|
|
|
|
Account |
Description |
FY06
Budget |
Category
Total |
% Allocated |
Allocation |
|
Interest
Expense Debt Service BC |
Bowdoin Central School Construction |
196,433 |
|
|
|
|
Prin
Repayment Debt Service BC |
Bowdoin Central School Construction |
263,403 |
|
|
|
|
Interest Expense Debt Service WES |
Woodside Elementary School |
114,324 |
|
|
|
|
Prin
Repayment Debt Service WES |
Woodside Elementary School Construction |
281,997 |
|
|
|
|
Interest Expense Debt Service MTAMS |
Middle School Construction |
694,274 |
|
|
|
|
Prin
Repayment Debt Service MTAMS |
Middle School Construction |
790,000 |
2,340,431 |
0.17863156 |
$418,075 |
|
Interest Expense Debt Service BC |
Bowdoin
Central School Construction (Locally Funded) |
16,826 |
|
|
|
|
Prin
Repayment Debt Service BC |
Bowdoin
Central School Construction (Locally Funded) |
22,562 |
|
|
|
|
Interest Expense Debt Service WC |
Williams-Cone Renovation (Local Share) |
35,648 |
|
|
|
|
Prin
Repayment Debt Service WC |
Williams-Cone Renovation (Local Share) |
101,230 |
|
|
|
|
Interest Expense Debt Service MTAMS |
Middle School Construction (Locally Funded) |
13,403 |
|
|
|
|
Prin Repayment Debt Service MTAMS |
Middle School Construction (Locally Funded) |
15,250 |
|
|
|
|
Interest Expense Debt Service DW |
Dist-wide Gym Floors/Improvements (Locally
Funded) |
2,263 |
|
|
|
|
Interest Expense Debt Service DW |
Dist-wide Capital Improvements (Locally Funded) FY022 |
4,943 |
|
|
|
|
Interest Expense Debt Service DW |
Dist-wide Capital Improvements (Locally Funded) FY04, |
4,733 |
|
|
|
|
Prin Repayment Debt Service DW |
Capital Improvements (Locally Funded) - Gym
Floors |
90,000 |
|
|
|
|
Prin Repayment Debt Service DW |
Capital Improvements (Locally Funded) FY02 |
92,212 |
|
|
|
|
Prin Repayment Debt Service DW |
Capital Improvements (Locally Funded) FY04 |
53,440 |
452,510 |
0.3709592 |
$167,863 |
|
|
|
2,792,941 |
|
|
$585,938 |