The URL can be used to link to this page

Home My WebLink About2010-1055-11/22/2010RESOLUTION NO. 2010-1055 RESOLUTION AUTHORIZING CERTIFICATION TO THE COUNTY AUDITOR THE CITY'S EXPENDITURES THAT QUALIFY FOR REIMBURSEMENT FROM THE TAX INCREMENT FUND IN THE NORTHEAST INDUSTRIAL AREA TAX INCREMENT DISTRICT. WHEREAS, the Code of Iowa allows the City to collect taxes within a certain geographical district to be deposited in a "Tax Increment Financing Fund", and WHEREAS, certification of the City's expenditures within said district must be made to the County Auditor on a yearly basis. NOW, THEREFORE, BE IT HEREBY RESOLVED BY THE COUNCIL OF THE CITY OF WATERLOO, IOWA, that the City Clerk be instructed to certify to the County Auditor all expenditures of the City that qualify for reimbursement from the Tax Increment Fund in the Northeast Industrial Area Tax Increment District, as indicated in attached Exhibit "A" and Exhibit "B", be and the same are hereby approved. PASSED AND ADOPTED this 22nd day of November, 2010. Ernest G. Clark, Mayor RTTEST : Suzy Sc ares, CMC City Clerk EXHIBIT "A" Cumulative as of June 30, 2010 Project Designation: Northeast Industrial Area Tax Increment Redevelopment Area Schedule 1 IndPhtPdnesc OiialifvinP, fnr Tax increment Reimbursement Under Section 403.19(2) No. Source Description of Indebtedness Cumulative Amount AMOUNT INCURRED Land Acquisition 8/95 Principal $245,447.90 Land Contract $245,447.9 Land Acquisition Principal $362,178.20 Land Contract $607,626.1 Sanitary Sewer FY 97-98 Principal $215,725.99 Advance $823,352.0 Dirt Credit 1997 2000 - $126,796.00 2001 - $63,203.00 2002 - $110,908.00 2003- $46,492.50 Principal $347,400.00 Agreement $1,170,752.0 Engineering FY 97-00 Principal $105,796.41 G.O.Bonds $1,276,548.5 Recording fees FY 97-00 Principal $3,048.75 G.O.Bonds $1,279,597.2 Northeast Drive FY 1997 Principal $97,276.80 G.O. Bonds $1,376,874.0 T.G. Drive FY 1998 Principal $125,410.59 G.O. Bonds $1,502,284.6 R & N Investments II Rebate 50% 2003 50% 2004 (cancelled) 50% 2005 50% 2006 50% 2007 Principal $0 TIF Tax Rebate $1,502,284. $1,502,284. $1,502,284. $1,502,284. $1,502,284.641 Interstate Brands Rebate 75% 2003 60%2004 45% 2005 30%2006 15% 2007 Principal $21,999.00 $18,402.00 $16,027.56 $10,989.48 $4,642.41 TIF Tax Rebate $1,524,283.64 $1,542,685. $1,558,713.2 $1,569,702.68 $1 574 345.0 Financing FY 1997-2000 Interest $417,660.53 G.O. Bonds $1,992,005.6 Plat Engineering Fund 411 Principal $5,000.00 2001 G.O. Bonds $1,997,005.6 Interest $3,450.00 $2,000,455.6 GT Drive II Fund 411- Construction Fund412- Construction Principal $182,868.00 2001 G.O. Bonds $2,183,323.6 $2,255,287.3 Interest $71,963.68 Principal $48,630.00 2002 G.O.Bonds $2,303,917.3 $2,325,790.4 Interest $21873.14 Fund 412 -RISE Application Principal $4,500.00 2002 G.O. Bonds $2,330,290.4 $2,333,429.4 Interest $3,139.00 WIDA FY 2003 Interest $8,482.82 Contract $2,341,912.2 WIDA FY2004 Interest $10,820.89 Contract $2,352,733.1 WIDA FY2005 Interest $4,276.29 Contract $2,357,009.4 Cedar Valley FY2004 Principal $13,200.00 Contract $2,370,209.4 Cedar Valley FY2005 Principal $17,500.00 Contract $2,387,709.4 Cedar Valley FY2006 Principal $17,500.00 Contract $2,405,209.4 Cedar Valley FY2007 Principal $17,500.00 Contract $2,422,709.4 Cedar Valley FY2008 Principal $32,000.00 Contract $2,454,709.4 Cedar Valley FY2009 Principal $33,168.00 Contract $2,487,877.4 Cedar Valley FY2010 Principal $32,000.00 Contract $2,519,877.4 Gray Transportation Rebates Principal TIF Tax Rebate 50%2005 $31,493.93 $2,551,371.3 50%2006 $32,391.28 $2,583,762.6 50%2007 $26,788.28 $2,610,550.9 50%2008 $27,139.08 $2,637,690.01 50%2009 $28,976.01 $2,666,666.0 Ferguson Enterprises Fund 414 Principal $3,500,000.00 2004 G.O. Bonds $6,166,666.0 Interest $1,708,885.00 $7,875,551.0 Ferguson Enterprises Rebates FY2007 Principal $392,733.25 TIF Tax Rebate $8,268,284.271 EXHIBIT "A" Cumulative as of June 30, 2010 Project Designation: Northeast Industrial Area Tax Increment Redevelopment Area Schedule 1 Indebtedness Qualifving for Tax Increment Reimbursement Under Section 403.19(2) FY2008 FY2009 FY2010 FY2011* FY2012* FY2013* FY2014* FY2015* FY2016* $435,187.68 $467,334.00 $461,864.00 $461,864.00 $461,864.00 $461,864.00 $461,864.00$11,480,125.9 $461,864.00 $461,864.00 $8,703,471.9 $9,170,805.91 $9,632,669.9 $10,094,533.9 $10.55 79.14 $11,018,261.9 $11,941,989.91 $12,403,853.91 Etrin er Land Contract Principal $350,000.00 Land Contract $12,753,853.91 FY2007 Interest $3,161.67 $12,757,015.62 FY2008 Interest $2,499.56 $12,759,515:18 FI Properties Principal TIF Tax Rebate $12,759,515.1 FY2009 $52,758.13 $12,81Z273.31 273.31 FY2010 $54,310.00 $12 866 583.31 FY2011* $54,310.00 $12,920,893.31 FY2012* $54,310.00 $12,975,203.31 FY2013* $54,310.00 $13,029,513.31 1999 GO Bonds Refinanced - Deduct Old Debt Service Principal ($208,847.00) 1999 G.O. Bonds $12,820,666.31 Interest ($75,344.00) $12,745,322.31 2007 GO Bonds -1999 GO Bonds Refinanced - Add New Debt Svc Principal $210,281.00 2007 G.O. Bonds $12,955,603.31 Interest $58,851.00 $13,014,454.3-. Fund 414 Taxable Reallocate Bonds for NE Site Projects - 2008 Principal $69,651.0 2004 G.O. Bonds $12,944,803. Interest $34,007.24 $12,910,796.0 2001 GO Bonds Refinanced - Deduct Interest $15,180.06 2001 G.O. Bonds $12,895,615.9 2009 GO Bonds - 2001 GO Bonds Interest $9,564.06 2009 G.O. Bonds $12f905,180.0 Veterans Ent Grant Principal $207,093.00 Advance $13,112,273.0( 2002 GO Bonds Refinanced -Deduct Debt Service Principal $35,000.00 1999 G.O. Bonds Interest $6,250.00 071 0.02010 GO Bonds - 2002 GO Bonds - Add New Debt Svc Principal $35,266.02 2007 G.O. Bonds 1$13,077,2�.O73Old 106 2.0Refinanced Interest $3241.25 1095.2 *ESTIMATE EXHIBIT "B" Cumlative as of June 30, 2010 Project Designation: Northeast Industrial Area Tax Increment Redevelopment Schedule 2 Indebtedness Qualifying for Tax Increment Reimbursement Under Section 403.19(2) No. Year Received Amount Received Other Revenue Cumulative Amount from Payments Received under Sec. 402.12(2) 1 FY 1996 $0.00 $0.0 2 FY 1997 $0.00 $0.0 3 FY 1998 $0.00 $0.0 4 FY 1999 $201,360.86 $201,360.8 5 FY 2000 $110,300.50 $311,661.3 6 FY 2001 $194,966.55 $506,627.91 7 FY 2002 $321,469.26 $828,097.1 8 FY 2003 $381,390.68 $1,209,487.8 9 FY 2004 $458,310.16 $1,667,798.01 10 FY2005 $651,752.82 $2,319,550.8 11 FY2006 $464,313.36 $2,783,864.1 12 FY2007 $1,446,002.26 $109,650.08 $4,339,516.5 13 FY2008 $1,063,218.88 $26,036.60 $5,428,772.01 14 FY2009 $891,841.05 $4,972.61 $6,325,585.6 15 FY2010 $862,108.93 $1,153.42 $7,188,848.0 15 FY2011* $643,500.00 $7 832 348.0 *ESTIMATE EXHIBIT "A" 06/30/2006 - Annual Project Designation: Northeast Industrial Area Tax Increment Redevelopment Area Schedule 1 Indebtedness Qualifying for Tax Increment Reimbursement Under Section 403.19(2) No. Source Description of Indebtedness Cumulative Amount AMOUNT INCURRED Cedar Valley FY2006 Principal principal $17,500.00 Contract TIF Tax Rebate $17,500.0 OFI Properties $17,500.0 FY2009* $37,050.00 $54,550.0 FY2010* $37,050.00 $91,600.0 FY2011*1 $37,050.00 $128,650.0 FY2012* $37,050.00 $165,700.0 FY2013* 1 $37,050.001 $202,750.01 * Estimated