Laserfiche WebLink
TIF Projections District #14 -COR <br />-cs <br />N <br />V <br />0 <br />O <br />a` <br />-cs <br />N <br />V co <br />0 <br />O <br />a` <br />al <br />N <br />✓ <br />0 <br />0 <br />O <br />a` <br />al <br />N <br />✓ 4 <br />0 <br />0 <br />O <br />a` <br />al <br />N <br />✓ N <br />0 <br />0 <br />O <br />a` <br />✓ a <br />44 0 <br />O <br />N <br />f7 m <br />7 N <br />✓ O <br />• N <br />19 N <br />7 N <br />✓ O <br />Q N <br />f7 N <br />✓ O <br />• N <br />m <br />rn <br />1.11 <br />a-1 <br />00 <br />00 <br />0 <br />co <br />00 <br />00 <br />0 <br />m <br />00 <br />ti <br />N <br />m <br />ri <br />00 <br />m <br />N <br />rn <br />O <br />00 <br />N <br />co <br />m <br />Vl <br />N <br />W <br />00 <br />vl <br />N <br />W <br />m <br />N <br />W <br />00 <br />N <br />0 <br />m <br />vi <br />0 <br />m <br />00 <br />m <br />0 <br />-I <br />00 <br />vi <br />m <br />vl N. <br />M 0 <br />0 lD <br />0 ch <br />Vl <br />ti <br />Z. <br />U <br />0 <br />T <br />ra <br />LL <br />X -0 <br />u. 0 <br />H -0 0 <br />cc 0 m <br />0 m° u u <br />LL U LL <br />O o2S C H <br />O LL O <br />N 4 28 V C <br />N N 2 <br />cc <br />C U <br />-owV N y 71 O 2 <br />0 U C C C LL N <br />•0 N f0 i LL '107) <br />a 8 m 12� m wU <br />m <br />m <br />N <br />Interest Earnings <br />vl <br />N <br />W <br />0 <br />m <br />N <br />W <br />00 <br />0 <br />m <br />00 <br />m <br />0 <br />-I <br />00 <br />vi <br />m <br />00 <br />N <br />0 <br />m <br />m <br />N <br />0 <br />00 <br />N <br />rn ti <br />m v <br />0 n <br />T -i lIS <br />W N N O <br />m O m O <br />I� N N 0 <br />Lfl m 0D Lf1 <br />N cr 0 N <br />ooa m co <br />tri r.i. Lci. <br />Total Revenue <br />0 <br />W <br />City Fees F&C Interfund Loan Dec 2010 <br />Admin Expenses $500,000 Interfund Loan Dec 2011 <br />City Costs to be reimbursed <br />F&C Draws from Bond <br />Interest on Interfund Loan Est - 4%(2011-2013) <br />0 <br />00 <br />a00 <br />m <br />of <br />00 <br />Total Expenditures <br />CIP Project Costs: <br />o o <br />o o <br />O O <br />o 0 <br />O 0 <br />RTC Bunker (Armstrong to Bunker Lake Blvd) <br />0 <br />O <br />O <br />0 <br />O <br />0 <br />m <br />0 <br />O <br />Total CIP Project Costs <br />Remaining TIF Balance <br />NEED TO DETERMINE WHAT CITY FUNDS NEED TO BE PAID BACK FROM TIF 14 <br />*Issue Road Recon Debt if no land/TIF proceeds <br />