Laserfiche WebLink
TIF Projections District#9 <br />ACCAP <br />11F PROJECTIONS DISTRICT #9 <br />Projected Revenue Projected Projected Projected Projected Projected <br />FOR TIP' 1X 2025 2026 2027 2028 2029 <br />District I IX (2029) <br />Balance (33,240) (11,785) 9,830 31,608 53,549 <br />Revenues <br />Tax Increment 28,582 28,582 28,582 - 28,582 28,582 <br />Interest Eamings (249.30) (88.39) 73.73 237.06 401.62 <br />Total Revenue 28,333 28,494 28,656 28,819 28,984 <br />Administrative Expenses (6,878) (6,878) (6,878) (6,878) (6,878) <br />Site Improvements(2004 -2023) <br />Total Expense (6,878) (6,878) (6,878) (6,878) (6,878) <br />Remaining TIF Balance (11,785) 9,830 31,608 53,549 - 75,655 <br />(Total Revenue less Total Projec <br />Prepared by Finance Dept 4/20/2011 <br />