|
0.2/23/98 MON 10:49 FAX 612 885 5969 KRASS MONROE -*-'-> MOUNDS VIEW 2006
<br /> CITY OF MOUNDSVIEW
<br /> SCHEDULE
<br /> 6 SILVERVIEW- Combined
<br /> Gas Station/ 2 Office Senior
<br /> Cony. Store Buildings Housing ii TOTALSil
<br /> SOURCES
<br /> Tax Increment Receipts (PV) 146,872 502,673 1,062,238 $1,711,783ii
<br /> Land Sales 11 11
<br /> Gas/Convenience Store I 011
<br /> Commercial Buildings 300,000 300,00011
<br /> Senior Housing 287,000 287,00011
<br /> TOTAL SOURCES 146,872 802,673 1,349,238 2,298,7831;
<br /> I!
<br /> USES l 1
<br /> i
<br /> Land Acquisition 300,000 287,000 587,000
<br /> Site Preparation 35,000 205,000 240,000,
<br /> Site Utilities 15,000 35,000 50,0001
<br /> Public Improvements 30,000 25,000 55,000
<br /> Professional Fees 12,000 23,000 35,000
<br /> Contingencies 25,000 55,000 80,000
<br /> Other(Pond Grading) 50,000 200,000 ' 250,000
<br /> 1
<br /> 1111 TOTAL USES 0 467,000 830,000 1,297,0001
<br /> 1
<br /> SURPLUS/(DEFICIT) 146,872 335,673 519,238 1,001,7831
<br /> TOTAL USES LESS LAND ACQUISITION 167,000 543,000 710,00011
<br /> S
<br /> [verla.wk4 PREPARED BY KRASS MONROE, P.A. 12/31/97
<br />
|