|
Taxes/TIF/TIF District Projections.xls TIF #3 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 105,198 338,925 6,396 345,321 217,706 72,949 465 291,120 159,399
<br />2003 159,399 384,272 2,783 387,055 218,274 70,673 301 289,248 257,206
<br />2004 257,206 468,797 7,500 476,297 228,123 210,167 71,150 500 509,940 223,563
<br />2005 223,563 475,000 10,000 485,000 214,000 63,000 1,000 278,000 430,563
<br />2006 430,563 485,000 10,000 495,000 218,000 28,000 1,000 247,000 678,563
<br />2007 678,563 495,000 10,000 505,000 222,000 1,000 223,000 960,563
<br />2008 960,563 505,000 10,000 515,000 226,000 1,000 227,000 1,248,563
<br />2009 1,248,563 515,000 10,000 525,000 230,000 1,000 231,000 1,542,563
<br />2010 1,542,563 525,000 10,000 535,000 234,000 1,000 235,000 1,842,563
<br />City of Mounds View
<br />TIF District #3
|