|
Accumulated Admin Expenses 630.000 542.414 544.275 548 000 55E 314 362,755 375,467 l
<br /> Accumulated Total Expeditures 6.300,000 3,025,739 3,054,315 3,551,858 3,594,859 3,631,078 4,043,470
<br /> Admin Allowable(10%of expenditures) 10.0% 17.9% 17.8% 15.4% 15.8% 10.0% 9.3%
<br /> Original Projected Prior Year
<br /> Bonded Debt Payments Amount Total Paid Payments 2007 2008 2009 2010 2011 2012 2013
<br /> G.O.Exempt TIE 2004A Pnncipal 1,030,254 1,045.179 107.250 219,146 257,93E 226,765 234.080 - -
<br /> Pooled Debt Interest 182.180 28,500 51.274 37,457 36,219 28.730 - -
<br /> TOTAL 1,030,254 1,227,359 - 135,750 270.420 295,395 262.984 262.810 -
<br /> GRAND TOTALS Principal 1,030,254 1,045,179 - 107,250 219,146 257,938 226,765 234,080 -
<br /> littered - 182,180 - 28,500 51,274 37,457 36,219 28,730 - -
<br /> TOTAL 1,030,254 1.227,359 - 135,750 270,420 295,395 262,984 262.810 - -
<br /> Management Review&Analysis-Tax Increment Financing Districts February 2012
<br /> New Brighton, Minnesota Page 35
<br />
|