Laserfiche WebLink
TIF Projections District#8 <br />Maken <br />TIF PROJECTIONS DISTRICT#8 <br />Projected Revenue Projected Projected Projected Projected <br />FORTIFVIII 2025 2026 2027 2028 <br />District VIII (2028) <br />Balance 1,148,617 - 1,405,846 - 1,666,934 - 1,931,938 <br />Revenues <br />Land Proceeds - Cullinan <br />Tax Increment 250,000 250,000 250,000 250,000 <br />Transfer from TIF 2 to pay 20-40% bonded debt <br />Interest Earnings 17229.25 21,087.69 25,004.00 28,979.06 <br />Total Revenue 267,229 271,088 275,004 278,979 <br />Less: <br />Principal on 920,000 GOTI Bond (Fund 330 141st8 <br />Int on 920,000 GOTI Bond(fund 330-141st &143rd <br />Principal on 1,680,000 GO Taxable(Fund 329 Mak( <br />Interest on 1,680.000 GO Taxable(Fund 329 Make! <br />S &W Trunk - Sauter & RJM <br />Interfund Loan Pm <br />Interfund Loan Int <br />Old Castle Precast Site Impr <br />Clean up Cullinan Site <br />VV Properties (Land Reimbursement) <br />Lundeen Holdings (Phase II Reimbursement) <br />Administrative Expenses (10,000) (10,000) (10,000) (22,103) <br />Total Expense (10,000) (10,000) (10,000) (22,103) <br />CIP Project Costs: <br />Total CIP Project Costs <br />Remaining TIF Balance 1,405,846 1,666,934 1,931,938 2,188,814 <br />(Total Revenue less Total Project Costs <br />Note: Will need to pool increment from TIF 2 to pa <br />Prepared by Finance Department 4/20/2011 <br />