TIF BUDGET 2005

Revenues 
Economic Activity Taxes (EATs)

$   873,605

Payments in Lieu of Taxes (PILOTS) 717,000
Municipal Revenues212,000
Transportation Dev District (TDD) Revenues 81,750
Special Allocation Account Interest  985
TDD Revenues Interest 28

Total Budgeted Revenues:

$ 1,775,368
Expenditures 
Tax Increment Financing (TIF) 2-A Bond Payments$1,607,348
TDD Collection Fees1,400
TDD Administrative Fees – Trustee7,000

Total Budgeted Expenditures:

$1,615,748 
  

Surplus:

$    159,620