|
Original Projected Prior Year
<br /> Non-Bond Payments Amount Total Paid Payments 3007 30118 2008 2010 2011 2812 2013
<br /> Municipal Development Fund Pnnc:pal 94.623) (8,555) (17,356) 10,985 (5.781) (8,852) (3.651) (4.300)
<br /> Intertund Loan interest 122,255 53,567 3,785 4.127 4,822 4,382 4,813 4.969 5.115
<br /> TOTAL 0 122255 (41,058) (4,770) (13,229) 15,807 (1,399) (4.279) 1,318 815
<br /> GRAND TOTALS Principal 0 (94,623) (8,555) (17,3561 10,985 (5,781) (8,892) (3,651) (4,300)
<br /> Interest 0 122,255 83.667 3,785 4,127 4,822 4,382 4,513 4,8110 6,116
<br /> TOTAL 0 122,255 (41,056) (4,770) (13,229) 15,807 (1.399) (4,279) 1,318 815
<br /> Original Projected
<br /> Non-Bond Payments Amount Total Paid 2016 2017 2018 2019 2020 2021 2022
<br /> Municipal Development Fund Principal 25.287 26,601 28,517 31,145 34,134 38,529 0
<br /> Interlund Loan Interest 122,255 7,369 6,357 5,293 4,152 2.907 0 0
<br /> TOTAL 0 122 255 32.656 32,958 33,810 35 297 37.041 38,529 0
<br /> GRAND TOTALS Principal 0 25,287 26,601 28,517 31,145 34,134 38,529 0
<br /> Interest 0 122,255 7,369 6,357 5,293 4,162 2,907 0 0
<br /> TOTAL 0 122,266 32,656 32,958 33,810 35,297 37,041 38,529 0
<br /> Management Review&Analysis-Tax Increment Financing Districts February 2012
<br /> i
<br /> New Brighton, Minnesota Page 171
<br />
|