res_10367 - Laserfiche WebLink

Home

; I I I I IOev IOriginal Market Values ,Area I I I I ! A 11-West i B ".East & 2-NonhlEast I C 2-South, 3 & 4 o 5 I ! E 8 I I I I I I I " , i 1 Totals I I I I Office-ColDoral Housing I Commercial I Housing; Pond I ! Housing I I I 1 I , , 1 _ I I 1 , I I .1 1 I I I 1 I I 1 I 1 I I I i , I i I I I I I I I I Twin Lakes 19c - TIF PLAN.xls EXHIBIT 17-D-l , Area of Parcel I (Acresll (Sq. Feet) I 10.15 442,308 I 17 .99 783,732 36.81 1,603.400 9.46 411,969 6.11 265,934 1 I 80.52 0.00 1 I I YEAR Built - 2005 2006 2007 Built - 2006 2007 2008 I I I Built - 20071 20081 2009 I 1 Built - 2008 2009 2010 Built - 20091 2010 2011 Bullt- 2010 2011 I 2012 I Built - 2011 2012 2013 3,507,342 o , I 17,527,422 I 01 12,662,278 1 30,189,700 1 01 o units o sq. ft. 160 units o sq. ft. I I 373 units 392,170 sq. ft. I 588 units 557,713 sq. ft. 1 730 1 units 557,713 Isq. ft. 730 I units 557,713 sq. ft. 730 units 557,713 sq. ft. 730 units 557,713 sq. ft. , 1 I I I I I I I I I I I 1/212005 Market Value (Pay 2006) IOriglnal Tax Capacity CGI Commercial/Retail IAEi Rental I 1 I I Owner Occupied I 1 I I I I I I Phase 1 ! I I Estimated Market Value I I Estimated Tax Capacity I I Estimated Tax Increment I I I I Phase 2 (combined) , IEstimated Market Value I Estimated Tax Capacity , I 1 Estimated Tax Increment I I 1 1 1 1 IPhase 3 (combined) , Estimated Market Value I I Estimated Tax Capacity 1 Estimated Tax Increment I I 1 Phase 4 (combined) I Estimated Market Value Estimated Tax Capacity Estimated Tax Increment I I 1 I : Phase 5 (combined) I I Estimated Market Value I I Estimated Tax Capacity I ! Estimated Tax Increment I I I I IPhase 6 (combined) I Estimated Market Value I Estimated Tax Capacity I I Estimated Tax Increment I I I I I 1 IPhase 7 (combined) I I I Estimated Market Value , 1 1 Estimated Tax Capacity I 1 I Estimated Tax Increment 1 I I 1 1 1 1 Phase 8 (combined) 1 ~ted Market Value I Built - 2012 ated Tax Capacity I 2013 I Estimated Taxes I 2014 I I Estimated Tax Increment ! 1 I I I 1 I I Local Tax Rate! Pay 2005 ! ISO #621 I 1.02078' State Tax Rate I Pay 2005 1 I 0.51121 I (CII only) Eff. Incr. on local tax rate for taxes at F.O. ra: 0.09440 I (CII only) I Combined Tax Rate I I 1.62639 I 1 I I 1 "I used for tax increment calculations IAdmln Fees I I ! 5.00% IInflation I (after 2 yrs offull value in each tractl 2.50% IFlscal Disparities Sharing Factor I 33.9749% Pay 2005 1 Present Value Rate I I 7.00% I Bonds 1 1 1 I 5.50% IBond Coverage I I 125.00% Landi I Buildlngl! 1,944,200 1 1 1,256,200 1 4,353,671 1 I 2,846,007 8,785,729 1 I . 5,541,293 1,465,100 I 833,500 1,006,300 I 2,157,700 I I , I S 17,555,000 I S 12,634,700 ! 0 0 @ @ @ 1 Class Rale 2.00% = 1.25% =1 1.00% =1 350,548 I 01 126,623 1 I I I I I I 1 I 1 I I I I I I I I I I I I 1 1 I I I 1 i I I ! I I I 1 1 I I I 1 I I ! I 1 I I i I I SO I i o I I o I I I 1 I I I I I 125,416,254 I 1,643,661 I 1,042,140 I I I 1 36,080,000 I 360,800 1 271,341 I I 1 96,226,966 2,526,735 1,822,204 I I I I I 234,423,637 , . 2.922,814 I 2,216,725 I .1. I I I ! I I I I I : 240,284,228 2,995,884 2,281,281 I 1 246,291,334 I 3,070,781 I I 2,347,450 I I I I I 8.4, 1 limes incr. in MV 1 I 1 I 60.9%1 I lofTolal Taxes I I 1 I I , I I i I 1.6% I I Eff. Tax Rate I , I I I I 33.9749%1 I I I I I I i 1.00% Ilnflalion-bond assumptions I I I 252,448,617 3.147,551 3,967,624 2,415,275 Prepared by Krass Monroe, P .A. 1 ! i I I I I 1 I I , I Totalj 3,200,400 I 7,199,678 I 14,327,022 1 2,298,600 1 3,164,000 I I ! , S 30,189,700 I 01 477,171 I I I I I i I I I I I I I ! 1 , ! ! ! I I I o o o o o o o o o o 1 I I I I I o o I I I . I I I i I I o I I i ! I -- .- 4/18/2005