|
TIF Projections District#7
<br />B&B Carpeting
<br />TIF PROJECTIONS DISTRICT #7
<br />Projected Revenue Actual Actual Actual Actual Projected Projected Projected Projected Projected
<br />zOR TIF VII 2007 2008 2009 2010 2011 2012 2013 2014 2015
<br />District VII (2015)
<br />Balance (18,572) (13,265) (6,104) 2,022 7,935 1,978 (1,955) (3,739) (3,245)
<br />Revenues
<br />B&B Carpeting 29,510 31,235 31,733 29,266 27,879 27,879 27,879 27,879 27,879
<br />Special Assessment-Prin
<br />Special Assessment Int
<br />Interest Earnings (736.80) (561.28) (75.23) 204.54 418.19 418.19 418.19 418.19 418.19
<br />Total Revenue 28,773 30,673 31,657 29,471 28,297 28,297 28,297 28,297 28,297
<br />Less:
<br />B&B Revenue Note-Prn (site impr) (23,000) (23,000) (23,000) (23,000) (23,000) (23,000) (23,000) (23,000) (8,466)
<br />B&B Revenue Note-Int (8,754) (6,730) (4,582) (2,303) (40,340)
<br />Administrative Expenses (466) (513) (531) (558) (2,500) (2,500) (2,500) (2,500) (2,500)
<br />S&W Extension
<br />Total Expense
<br />(23,466) (23,513) (23,531) (23,558) (34,254) (32,230) 130,082) (27,803) (51,306),
<br />Remaining TIF Balance (13,265)
<br />(Total Revenue less Total Project Costs
<br />(6,104) 2,022
<br />7,935 1,978
<br />Prepared by Finance Dept 4/20/2011
<br />(1,955) (3,739) (3,245) f26,254)
<br />
|