Laserfiche WebLink
Proposed TIF Plan Expense Budget <br />Estimated Expenses <br />TIF Budget <br />TIF Budget <br />(Option A) <br />(Option B) <br />Land /Building acquisition, Special Assessments, <br />Public Utilities, Site Improvements /Preparation <br />Costs, Northstar Transit Station and related <br />$61,825,343 <br />$40,082,416 <br />infrastructure, and other Eligible Improvements <br />*Project costs based on Present Value of TIF <br />assuming an interest rate of 6% <br />Bond /Note Interest Payments <br />105,312,690 <br />67,219,151 <br />Administrative expenses <br />18,570,896 <br />11,922,397 <br />Other Expenditures <br />Capitalized Interest payments <br />Total <br />$185,708,929 <br />$119,223,964 <br />Public Sector Advisors Springsted <br />