Laserfiche WebLink
13 <br />a) <br />U <br />CO <br />O N <br />0 <br />, C <br />O N <br />L <br />a <br />O <br />, <br />O ▪ N <br />. � O <br />E. N <br />a <br />a) <br />w <br />O N <br />O <br />N <br />L <br />a <br />0 <br />a1 <br />U Lfi <br />O N <br />. � O <br />O N <br />aL <br />0 <br />a1 <br />U 74 <br />0 <br />pO N <br />N <br />L <br />a <br />13 <br />a) <br />V <br />M <br />O N <br />O <br />O N <br />L <br />a <br />13 <br />a) <br />v <br />N <br />O N <br />0 <br />O N <br />. L <br />N d <br />0 <br />N <br />r-I <br />M <br />U <br />a) •0 <br />O r-I <br />0 <br />u N <br />i .O N <br />a) L <br />U a <br />O <br />ms <br />a) <br />v <br />O <br />O N <br />O <br />N <br />O <br />L <br />a <br />Projected Revenue <br />FOR TIF VIII <br />Ln <br />01 <br />LO <br />Ql <br />O <br />N <br />N <br />N <br />00 <br />N <br />0 <br />01 <br />M <br />N <br />M <br />0 <br />Lri <br />O <br />N <br />N <br />r, <br />N <br />IN <br />r-I <br />rn <br />CO <br />rn <br />N <br />d " <br />00 <br />M <br />CO <br />R <br />On <br />CO <br />O IN <br />O 01 <br />O O <br />O CO <br />O 0 <br />o o <br />Lri cri <br />O N <br />M <br />0 0 <br />o Ln <br />0 0 <br />Lri o <br />0 N <br />M <br />o <br />0 N <br />0 l0 <br />Ln r\ <br />O r-I <br />M <br />0 00 <br />0 N <br />0 Ln <br />00 <br />m <br />0 <br />0 00 <br />0 <br />Lfi r1 <br />O 00 <br />M <br />0 0 <br />0 M <br />0 <br />0 0 <br />0 CO <br />O r-I <br />Lri 00 <br />0 <br />m <br />0 00 <br />O N <br />O M <br />Ln o0 <br />0 <br />M <br />0 CO <br />N N <br />00 <br />Tax Increment <br />Interest Earnings <br />N <br />01 <br />N <br />m <br />M <br />CO <br />0 <br />01 <br />00 <br />N <br />M <br />0 <br />Ln <br />N <br />M <br />d " <br />N <br />N <br />N <br />M <br />0 <br />M <br />M <br />r-I <br />M <br />CO <br />M <br />Or.). <br />M <br />00 <br />01 <br />N <br />m <br />Total Revenue <br />H <br />N <br />J <br />M M <br />O O <br />N N <br />0 0 <br />0 0 <br />o o <br />0 0 <br />0 0 <br />0 0 <br />O O <br />0 0 <br />0 0 <br />o o <br />O O <br />O O <br />0 0 <br />O O <br />O O <br />O O <br />0 0 <br />o 0 <br />0 0 <br />0 0 <br />,-i <br />0 0 <br />0 0 <br />O o <br />O O <br />r-I r-I <br />l0 O 01 O Ln <br />O O oo0 O O <br />O r Ln 00 N <br />O V N <br />,-i <br />N 00Ln 0 0 0 <br />Ln 01 M N <br />m ,4 Ln N m <br />0 r1 r1 M <br />N CO 01 M N <br />Ln 0 N CO r01 0-I 0 <br />N N Ln N M <br />0 r0 00 v M <br />Interfund Loan Prn from 2001 (not booked until 2017) <br />Interfund Loan Int (4%) <br />Administrative Expenses <br />Total Expense <br />CIP Project Costs: <br />Road Projects: Riversbend <br />O <br />0 <br />0 <br />0 <br />0 <br />m <br />Road Projects: Chestnut Ridge, Wood Pond Hills & Hy <br />0 <br />0 <br />0 <br />Los <br />Road Projects: Barthel's Rum River Acres 2nd <br />0 <br />0 <br />0 <br />0 <br />0 <br />N <br />Road Projects: Sunfish Square-Variolite <br />Road Projects eligibile amount per 1-17-18 Ehlers Email <br />O <br />O <br />O <br />0 <br />0 <br />0 <br />0 <br />0 <br />N <br />O <br />0 <br />0 <br />0 <br />0 <br />m <br />Total CIP Project Costs <br />Remaining TIF Balance <br />** This will be sent back to County 12-31-21 <br />V <br />(Total Revenue less Total Pr <br />00 <br />00 <br />01 <br />N <br />Tr <br />00 <br />up co <br />0 0 <br />0 O <br />0 00 <br />O 00 <br />00 00 <br />too <br />m <br />m <br />O M <br />N Lp <br />