|
TIF Projections District #10
<br />Sunfish Commons
<br />TIF PROJECTIONS DISTRICT#10
<br />Projected Revenue
<br />FOR TIF X
<br />District X (2012)
<br />Balance
<br />Actual Actual Actual Actual Projected Projected
<br />2007 2008 2009 2010 2011 2012
<br />276,530 620,543 521,185 719,029 927,756 32,216
<br />Revenues
<br />Tax Increment 101,336 132,845 106,510 182,015 128,303 128,303
<br />Panther Land 26,007
<br />Diamond Graphics 148,802
<br />QDP/JBTAIIiance Land 74,909
<br />Property Tax Refund -Abated 14,175
<br />MN Waterjet Land 81,880
<br />Riverside Manufacturing
<br />Interest Earnings 22,188.53 32,446.95 21,503.46 28,082.40 6,958.17 241.62
<br />Total Revenue 354,207 205,474 202,923 210,098 135,261 128,545
<br />Administrative Expenses
<br />Interfund Loan-PIR Fund
<br />Interest on Interfund Loan
<br />Road Construction-Waltec
<br />Sewer Trunk
<br />Water Trunk
<br />Storm Water Mgmt
<br />Site Improvements
<br />Land Acquisition
<br />Total Expense
<br />(1,519) (6,773) (1,088) (1,370)
<br />(8,675) (298,060) (3,990) (108,130)
<br />- - - - (105,276)
<br />- - - - (234,476)
<br />- - - (82,770)
<br />- - - (120,000)
<br />- - - (380,150)
<br />(10,193) (304,832) (5,078) (1,370) (1,030,802)
<br />Remaining TIF Balance 620,543
<br />(Total Revenue less Total Project Costs
<br />521,185 719,029 927,756 32,216 160,760
<br />Prepared by Financed Dept 4/20/2011
<br />
|