|
Accumulated Admin Expenses 590.750 315.857 317,083 320,005 318,008 147,239 149.492 150.196 150.901 181.960
<br /> Accumulated Total Expeditures 5.907.500 1,447,285 1,460,982 1,473,302 1,486,018 1,494,918 1,501,978 1,509,012 1,513,830 1,840,134
<br /> Admin Allowable 10%of.xpendItur.$) 10.0% 21.8% 21.7% 21.7% 21.4% 8.8% 10.0% 10.0% 10.0% 9.8%
<br /> Original Projected Prior Year
<br /> Bonded Debt Payments Amount Total Paid Payments 2007 2008 2009 2010 2011 2012 2013 2014
<br /> G.O.Exempt TIF 2004A Principal 493,835 451,664 51.409 52,487 53.530 55,723 57.520 81,423 54,936 44,636
<br /> Pooled Orb: Interest 67,600 13,661 12,281 10.668 6.900 7,060 7,034 4,818 3,178
<br /> TOTAL 493,535 519,264 - 65.070 64,765 64,198 64.623 64.580 88.457 59.754 47.814
<br /> GRAND TOTALS Principal 493,835 451,664 - 51,409 52,487 53,630 66,723 67,520 81,423 54,936 44,636
<br /> Interest - 67,600 - 13,661 12,281 10.668 8,900 7,060 7,034 4.818 3,178
<br /> TOTAL 493,835 519,264 - 65,070 64,768 64,198 64,623 64,580 88,457 59,754 47,814
<br /> (II Management Review&Analysis-Tax Increment Financing Districts February 2012
<br /> New Brighton, Minnesota Page 77
<br />
|