|
Accumulated Admit"Expenses 480.000 173,515 179,981 184,954 188,274 249.541 257,768 265.509 273.251 28,0,993 288,734 296.476
<br /> Accumulated Total Expeditures 4.800.000 2,830,856 2,851,279 2,869,648 2,888,076 2,901,781 2,912,307 2,919,993 2,925,258 2,928,731 2,930,823 3,154,488
<br /> Admin Allowable(10%of expenditures) 10.0% 6.1% 6.3% 6.4% 6.4% 8.6% 8.8% 1.1% 1.3% 9.6% 9.9% 9.4%
<br /> Original Protected Prior Year
<br /> Bonded Debt Payments Amount Total Paid Payments 2007 200E 2009 2010 2011 2012 2013 2014 2016 2016
<br /> G.O.Exempt TIP 2004A Pnncipal 736,288 674,9138 76.648 78.256 79.878 83.080 85,760 88,976 60.032 48,776 32,696 40.896
<br /> Pooled Debt Merest 99.411 20.368 18.309 15,920 13,270 10.526 7,686 5.265 3,473 2,092 2.502
<br /> TOTAL 736.288 774.409 97.016 96,565 95.798 96.350 96,286 96,662 65.297 52,249 34.788 43,398
<br /> GRAND TOTALS Principal 736,288 674,998 •
<br /> 76,648 78,266 79,878 83,080 86,760 58,976 60,032 48,776 32,696 40,8116
<br /> Interest - 99,411 - 20,368 18.309 16,920 13,270 10,626 7,686 6,266 3,473 2,092 2,602
<br /> TOTAL 736,288 774,409 - 97,016 96,565 95,798 96.350 96,286 95,662 65,297 52,249 34,788 43,398
<br /> ilE)111 Management Review&Analysis-Tax Increment Financing Districts February 2012
<br /> New Brighton, Minnesota Page 95
<br />
|