Loading...
ITEM 1#1 - Developer Request 2,214,237.00 #2 - Previous Support Voiced Apartments WAC 383,487.80 Riverbend SAC Apartments SAC 1,330,749.20 Plant Decommision Plant Decommision 150,000.00 Traffic Signals Traffic Signals 350,000.00 Sub -Total 2,214,237.00 Riverbend SAC 1,618,282.58 Total Assistance 3,832,519.58 Total Assistance Annual Increment 209,412.00 Annual Increment Developer Repaid 10.57 City Repaid 7.73 Total Repayment 18.30 Total Repayment #3 - Less: Rehab Costs & WAC 1,684,684.99 1,618,282.58 Riverbend SAC 1,618,282.58 150,000.00 Apartments SAC 1,330,749.20 350,000.00 Less: Rehab Estimate (579,600.00) Plant Decommision 150,000.00 Traffic Signals 350,000.00 2,118,282.58 Total Assistance 2,869,431.78 209,412.00 Annual Increment 209,412.00 10.12 Total Repayment 13.70 #3 - Less: Rehab Costs & WAC (2018) Riverbend SAC 1,684,684.99 Apartments SAC 1,385,328.00 Less: Rehab Estimate (579,600.00) Plant Decommision 150,000.00 Traffic Signals 350,000.00 Total Assistance 2,990,412.99 Annual Increment 209,412.00 Total Repayment 14.28