Laserfiche WebLink
+� m <br />�Oo <br />N <br />d <br />• • N <br />O <br />• <br />O <br />0 <br />0 <br />a ▪ o <br />O <br />0 <br />• O <br />E.' O <br />• 0 <br />0 <br />0 ▪ !i <br />'p N <br />0 <br />+r DD <br />0 <br />.O <br />0 <br />'p N <br />0 <br />y <br />.O N <br />0. <br />0 <br />0 <br />N ▪ 8 <br />O <br />.O N <br />0. <br />7.1 <br />t <br />N <br />Projected Revenue <br />FOR TIF VIII <br />01 <br />01 <br />m <br />00 <br />N <br />co 00 <br />H <br />O <br />00 <br />00 <br />01 <br />01 <br />a <br />01 <br />a <br />N <br />00 <br />01 <br />N <br />01 <br />rriN <br />01 <br />a <br />O <br />00 <br />O <br />00 <br />00 <br />a <br />ti <br />01 <br />00 <br />m <br />0 to 1.1, <br />0.ti 01 <br />o a <br />O 01 01 <br />to a l0 <br />N 6 N <br />ti <br />o <br />N LO <br />N <br />ti <br />N N <br />N 0 <br />Hi 00 <br />0 � <br />a-... <br />N <br />o N 01 <br />0 01 .( <br />0 • 0o a <br />V1 a1n <br />N NL -1.' <br />0 10 ,( <br />0 N 01 <br />O , m <br />o m H.' <br />01 0 (0 <br />N`y` N <br />L-1 <br />0 <br />o m <br />.ti a <br />00 00 <br />a 00 <br />a N <br />W <br />o ci N <br />o 01 O <br />o 01 o <br />O o 0 <br />1 <br />00 ▪ o 00 <br />N N <br />0 00 ti <br />O l0 N <br />O O l0 <br />O N ti <br />in in in <br />NH. <br />N <br />,( m <br />a a co <br />a 01 Hi <br />01 a 0 <br />Nr m <br />Revenues <br />Land Proceeds -Lundeen <br />Land Proceeds -W Properties <br />Land Proceeds-Cullinan <br />Relocation Fees <br />Tax Increment <br />Transfer from TIF 2 to pay 20-40% bonded debt <br />Interfund Loan from PIR <br />Interest Earnings <br />Total Revenue <br />O <br />O <br />01 O 01 <br />01 O 01 <br />co 0 0o <br />01 o 01 <br />rl N N <br />00 0 <br />O O O <br />o1 O 01 <br />01d 01 <br />H .-i N <br />T O 01 <br />01 O O1 <br />00 O co <br />01 o 01 <br />c -I c -I N <br />o D in o o 01in <br />000 01 o N <br />O lO In 6 N <br />0 m , ti i0 <br />In a 01 <br />01 0 01 <br />01 0 0) <br />0o 0 of <br />01 O 01 <br />H .-i N <br />o O <br />O O <br />01 O <br />vi o <br />O1 O O1 <br />01 O <br />0 01 <br />O 0 <br />01 O to <br />c -I N N <br />0 o 01 • a 0 <br />O O 00 N t0 <br />O r.i. 01 00 t0 <br />oH 1 — m <br />m— <br />m <br />0 in 01 N ti <br />0 01 01 m m <br />o a 00 to 0 <br />O O In lO <br />0 N .ti a <br />N N .,=.,4 <br />N <br />W <br />W <br />100 <br />O O <br />m <br />a <br />-a 0 C <br />m > 3 J <br />, a c <br />013 m ' Y <br />m <br />6 N <br />.-' 06 N m la <br />= <br />ton Y ^� M 0) <br />m.�-aa E <br />a C N <br />c ti i <br />. O 0 <br />w m N N <br />CU <br />-0a ma CU E E <br />O 0 X m N E O) <br />m w m o �_ <br />_ F O O — <br />N � <br />~ g E V° <br />O m O O O o N $ 0 <br />o— o O w :S, .t• a m <br />a <br />o(90o aoo a- m2 .w <br />N 0 -..un C C CN <br />CO 0 ._- N r0 - -O > <br />= <br />C O C O O j N p' <br />O p 0 0 a U 'E = E <br />To N 16 0 0 Q O) C h <br />Q O a ill > > O O) . <br />w <br />'4S a a`, m a`, ami a` E <br />Total Expense <br />CIP Project Costs: <br />Total CIP Project Costs <br />Note: Will need to pool increment from TIF 2 to pay off bonds <br />