|
COURTHOUSE SQUARE
<br />COMBINED REVENUE SUMMARY
<br />
<br />Source Projected Dollar
<br />Amount Over Lffe of
<br />Project pollar Amount
<br />Received as of ',
<br />6/30/9T. Dollar Amount
<br />Received as of
<br />7/1/97 -11/30/97 "' Total Dollar
<br />Amount Received
<br />to Date
<br />ounty evenue on s or 's a 21,115,717.00 0.00 0.00 0.00
<br />Transit District Federal FTA Grants (b) 7,675,506.03 1,786,050.43 0.00 1,786,050.43
<br />Transit District Local Match - Federal Grants c) 1,459,845.26 446,512.61 0.00 446,512.61
<br />Salem Area Mass Transit District Funds (d) 249,678.71 705,023.80 244,041.89 949,065.69
<br />Transfers from County Funds:
<br />Management Services Fund e 19,400.00 19,400.00 0.00 19,400.00
<br />Communit Development Block Grant Fund f 111,747.14 109,867.16 1,879.98 111,747.14
<br />Video Lottery Fund 459,031.00 232,000.00 227,031.00 459,031.00
<br />Solid Waste Mana ement Fund Loan h 600,000.00 600,000.00 0.00 600,000.00
<br />Chevron Reimbursement (i 90,000.00 0.0o so,ooo.00 so,ooo.oo
<br />Interest from Solid Waste Mone ~) 30,000.00 4,505.00 16,851.00 21,356.00
<br />City of Salem Streetscape (k) 2,000,000.00 0.00 0.00 0.00
<br />Bekins Refund (I 438.00 438.00 0.00 438.00
<br />Property Sale Refund m) 3,817.00 3,817.00 0.00 3,81~7.00
<br />Count 140 Fund ( n) 112,000.00 0.00 0.00 0.00
<br />
<br />Proceeds from sale of land to Salem Area Mass 2,232,563.04 2,232,563.04 0.00 2,232,563.04
<br />Transit District o
<br />
<br />TOTAL 33,927,180.14 3,907,614.00 579,803.87 4,487,477.87
<br />(a) To be sold after the total costs are available; Type sold to be determined by financial advisors.
<br />(b) Grant funds with restrictions for use.
<br />(c) Local funds match required by Federal grants.
<br />(d) Local funds not tied to Federal grants.
<br />(e) 140 Fund (McCune) - appraisal
<br />(f) By BOC actions these funds were applied to the project.
<br />(c~) By BOC actions these funds were applied to the project.
<br />(h) To be repaid once revenue bonds issued.
<br />(i) Negotiated portion for environmental cleanup.
<br />Q) Interest earned to date of $21,356, plus projected interest of $8,644.
<br />(k) For street landscaping at completion of project.
<br />(I) Refund on moving costs.
<br />(m) Refund from escrow closing: $2,494.33 Goldberg, $1,322.51 Lui
<br />(n) 50% salary for Project Coordinator and assistant starting 7/1/98 for 18 months
<br />(o) DO NOT add to total - already shown in Transit District Federal FTA Grant dollars.
<br />Revised: 2-12-98
<br />Form: 2
<br />
|