|
Original Projected Prier Year
<br /> Non-Bond Payments Amount Total Paid Payments 2007 2008 2009 2010 2611 2012 2013 2014
<br /> Muncipal Development Fund Pnncipai 0 (1,438,010) 25,434 94.921 (52,709) (23.276) 168.012 170.282 174.368
<br /> Interrund Loan Interest 585,050 59,065 57.520 57.523 56.506 52.709 54.817 55,748 49.028 42.217
<br /> TOTAL 0 585,050 (1,378.945) 57,448 82.957 151.427 0 31.541 223,760 219.310 216,585
<br /> GRAND TOTALS Principal 0 (0) (1,438,010) i i 21 26.434 84,921 (52,709) (23,276) 166,012 170,262 174,366
<br /> Interest 0 666.060 60,656 67,620 67,623 56,506 62,709 54,1117 66,746 49,028 42,217
<br /> TOTAL 0 585,050 (1,378,9451 57,448 82,957 151,427 0 31,541 223,700 219,310 216,585
<br /> Original Projected
<br /> Non4ond Payments Amount Total Paid 2016 2016 2017 2018 2019 2020 2021 2022
<br /> Muneipel Development Fund Principal 0 203.020 215.406 220.506 r 0 C C 0
<br /> Intertund Loan Interest 511,902 25,557 17,437 8.820 0 0 _ _ 0
<br /> TOTAL 0 517.902 228,577 232.843 229,326 0 0 0 ., 0
<br /> GRAND TOTALS Principe) 0 (0) 203,020 216,406 220,606 0 0 0 0 0
<br /> Interest 0 611,902 25,667 17,437 8,820 0 0 0 0 0
<br /> TOTAL 0 511,902 228,577 232,843 229,326 0 0 0 c 0
<br /> el Management Review&Analysis-Tax Increment Financing Districts February 2012
<br /> New Brighton, Minnesota Page 183
<br />
|