|
Taxes/TIF/TIF District Projections.xls TIF #2 8/8/2018 8:57 AM
<br />Tax Begin Main Debt EDA Develop Admin &Ending
<br />Coll.Cash TIF Misc.Total Service Operating P.A.G.Interest Total Cash
<br />Year Balance Increment Revenue Revenue Transfer Transfer Payments Expense Expenses Balance
<br />2002 153,515 171,642 11,142 182,784 181,024 29,817 601 211,442 124,857
<br />2003 124,857 229,688 2,087 231,775 181,496 38,032 1,162 220,690 135,942
<br />2004 135,942 276,276 3,125 279,401 189,684 40,000 1,250 230,934 184,409
<br />2005 184,409 280,000 22,764 302,764 41,000 1,250 42,250 444,923
<br />2006 444,923 285,000 285,000 42,000 1,250 43,250 686,673
<br />2007 686,673 290,000 290,000 43,000 1,250 44,250 932,423
<br />2008 932,423 295,000 295,000 44,000 1,250 45,250 1,182,173
<br />2009 1,182,173 300,000 300,000 45,000 1,250 46,250 1,435,923
<br />2010 1,435,923 305,000 305,000 46,000 1,250 47,250 1,693,673
<br />City of Mounds View
<br />TIF District #2
|