Laserfiche WebLink
TIF Projections District #9 <br />ACCAP <br />TIF PROJECTIONS DISTRICT #9 <br />Projected Revenue <br />Projected <br />Projected <br />Projected <br />Projected <br />Projected <br />FOR TIF IX <br />2025 <br />2026 <br />2027 <br />2028 <br />2029 <br />District IIX (2029) <br />.- ' <br />Balance <br />(34,121) <br />(12,673) <br />8,936 <br />30,707 <br />52,641 <br />Revenues <br />Tax Increment <br />28,582 <br />28,582 <br />28,582 <br />28,582 <br />28,582 <br />Interest Earnings <br />(255.91) <br />(95.05) <br />67.02 <br />230.30 <br />394.81 <br />Total Revenue <br />28,326 <br />28 <br />28,649 <br />28,812 <br />28,977 <br />Administrative Expenses <br />(6,878) <br />(6,878) <br />(6,878) <br />(6,878) <br />(6,878) <br />Site Improvements(2004 -2023) <br />Total Expense <br />(6,878) <br />(6,878) <br />(6,878) <br />(6,878) <br />(6,878) <br />Remaining TIF Balance (12,673) 8,936 30,707 52,641 .74,740 <br />(Total Revenue less Total Projec <br />Prepared by Finance Dept <br />11/9/2010 <br />