|
<br /> EXHIBIT 17A-D
<br /> I I I I I I I I I 1
<br /> 1< I ANNUAL > < SEM/- ANNUAL----1 >
<br /> (a) (b) 1 . (c) (c2) (d) (e) (f) (g) 1 (h) (i) I 0)
<br /> Original 1 Estimated Fiscal Captured Estimated Less: Available Cumulative < Present Value->
<br /> Tax I Tax Disoarities Tax Tax Admin Tax Avail. Tax Semi Annual Cumulative
<br /> Date Caoacitv I Canacitv Reduction Caoacitv Increment I Fees 1 Increment Increment Balance Balance
<br /> (see assumptions) ((c) - (b)) x (c) - (b) - (c2 (d) x (e)x (e) - (I) Total of (g) P.V.of(g) Total of (i)
<br /> . 0.0% Inflation 0.0000% (prev. year) 1.02078 5.00% 7.00% 06/01/05
<br /> ,
<br /> 06/01/03 0 0 01 0 0 0 0 0 0 0
<br /> 12/01/03 0 0 01 0 0 0 0 0 0 0
<br /> 06/01/04 0 0 01 0 0 0 0 0 0 0
<br /> I 12/01/04 0 0 0 0 0 0 0 0 0 0
<br /> 06/01/05 0 0 0 0 01 0 0 0 0 0
<br /> 12/01/05 0 0 0 0 0 0 0 0 0 0
<br />0 06/01/06 0 477,171 0 0 0 0 0 0 0 0
<br /> 12/01/06 0 477.171 0 0 0 0 0 0 0 0
<br />1 06/01/07 0 477 171 0 477,171 243,543 12,177 231 366 231,366 201.622 201,622
<br /> 12/01/07 0 477,171 0 477.171 243,543 12,177 231,366 1 462,732 194,804 396,426
<br />2 06/01/08 I 0 477,171 01 477,171 243,543 12,177 231,366 694,099 188 217 584,643
<br /> 12/01/08 0 477,171 01 477,171 243,543 12,177 231,366 925,465 181,852 766,495
<br />3 06/01/09 0 477,171 01 477,171 243,543 12,177 231,366 1,156,831 175,702 942,197
<br /> 12/01/09 0 477 171 01 477,171 243,543 12,177 231,366 1,388,197 169,761 1,111,958
<br />4 06/01/10 0 477,171 01 477,171 243,543 1 12,1771 231,366 1 619,564 164,020 1,275,978
<br /> 12/01/10 01 477,171 0 477,171 243,543 12,177 231,366 1,850,930 158,473 1.434,451
<br />5 06/01/11 0 477,171 0 477,171 243,543 12,177 231,366 2,082,296 1 153,114 1,587,565
<br /> 12/01/11 0 477.171 0 477,171 243,543 12,177 231,366 2,313,662 147,937 1,735,502
<br />6 06/01/12 0 477,171 0 477 171 243,543 12,177 231,366 2,545,029 142,934 1,878,436
<br /> 12/01/12 0 477,171 0 477,171 243,543 12,177 231 366 2776,395 138,100 2,016,536
<br />7 06/01/13 0 477,171 '0 477,171 243,543 12,177 231,366 3,007,761 133,430 2,149,966
<br /> 12/01/13 01 477,171 0 477,171 243,543 12,177 231,366 3,239,127 128,918 2,278,884
<br />8 06/01/14 01 477,171 0 477,171 243,543 12,177 231,366 3.470.494 124,559 2,403,443
<br /> 12/01/14 01 477,171 0 477,171 243 543 12,177 231,366 3,701,860 120,346 2,523,789
<br />9 06/01/15 01 477,171 0 477,171 243,543 12,177 231.366 3,933,226 116,277 2,640,066
<br /> 12/01/15 01 477 171 0 477,171 243,543 12,177 231,366 4,164,592 112,345 2,752.411
<br />101 06/01/16 0 477,171 0 477,171 243,543 12,177 231,366 4,395,959 108,546 2,860,957
<br /> 12/01/16 0 477,171 0 477.171 243,543 12,177 231,366 4,627,325 104,875 2,965,832
<br />11 06/01/17 0 477 171 01 477,171 243,543 12,177 231,366 4,858,691 101,328 3,067,160
<br /> 12/01/17 0 477 171 0 477.171 243,543 12,177 231,366 5,090,057 97,902 3,165,062
<br />12 06/01/18 0 477 171 0 477,171 243,543 12,177 231 366 5,321,424 94,591 3,259,653
<br /> 12/01/18 0 477,171 0 '477,171 243,543 12,177 231,366 5,552,790 91,393 3,351,046
<br />13 06/01/19 0 477.171 0 477,171 243,543 12,177 231,366 5,784,156 88,302 3,439,348
<br /> 12/01/19 0 477,171 0 477,171 243,543 12,177 231,366 6,015,522 85,316 3,524,664
<br />14 06/01/20 0 477,171 0 477,171 243,543 12177 231,366 6,246,889 82,431 3,607,094
<br /> 12/01/20 0 477,171 0 477,171 243,543 12,177 231,366 6.478,255 79,643 3,686,738
<br />15 1 06/01/21 0 477; 171 0 477,171 243,543 12,177 231,366 6,709,621 76,950 3,763,688
<br /> 12/01/21 0 477,171 0 477.171 243,543 12,177 231,366 6,940,987 74,348 3,838,035
<br />16 06/01/22 0 477.171 0 477,171 243,543 12,177 231,3661 7,172,354 71,834 3,909,809
<br /> 12/01/22 01 477,171 0 477,171 243,543 12,177 231,366 7,403,720 69,405 3,979,274
<br />.17 06/01/23 0 477,171 1 0 477,171 243,543 12,177 231,366 7,635,086 1 67,058 4,046,331
<br /> 12/01/23 0 477,171 0 477,171 243,543 12,177 231 ;366 7,866,452 64,790 4,111,121
<br />18 06/01/24 1 0 477.171 0 477,171 243,543 12,177 231,366 8,097,819 62,599 4,173,720
<br /> 12/01/24 0 477,171 0 477,171 243,543 12,177 231,366 8,329,185 60,482 4,234,202
<br />19 06/01/25 0 477,171 0 477,171 243,543 12,177 231,366 8,560,551 58,437 4,292639
<br /> 12/01/25 0 477,171 0 477,171 243,543 12,177 231,366 8,791,917 56,461 4,349,099
<br />20 06/01/26 0 477,171 0 477.171 243,543 12177 231,366 9,023,284 54,551 4.403,651
<br /> 12/01/26 0 477.171 0 477,171 243,543 12177 231,366 9,254,650 52,707 4,456,357
<br />21 06/01/27 0 477.171 0 477,171 243,543 12,177 231,366 9,486,016 50,924 4,507,282
<br /> 12/01/27 0 477,171 0 477,171 243,543 12,177 231,366 9,717,3821 49,202 4,556,484
<br />22 06/01/28 0 477,171 0 477,171 243,543 12,177 231,366 9,948,749 47,538 4,604,022
<br /> 12/01/28 0 477,171 0 477 171 243,543 12,177 231,366 10,180,115 45,931 4,649,953
<br />23 06/01/29 0 477,171 0 477,171- 243,543 12177 231,366 10.411,481 44,378 4,694,330
<br /> 12/01/29 0 477,171 0 477,171 243,543 12,177 231,366 10,642,847 42,877 4,737,207
<br />24 06/01/30 0 477 171 0 477,171 243,543 12,177 231,366 10,874,214 41,427 4,778,634
<br /> 12/01/30 0 477.171 0 477,171 243,543 12,177 231,366 11,105,580 40,026 4,818,660
<br />25 06/01/31 0 0 0 477 171 243,543 12,177 231,366 11,336,946 38,672 4,857,333
<br /> 12/01/31 0 0 0 477,171 243,543 12,177 231,366 11,568,312 37,365 4,894,697
<br />26 06/01/32 0 0 0 0 0 0 0 11 568,312 0 4,894,697
<br /> 12/01/32 0 0 0 0 0 0 0 11,568,312 0 4,894,697
<br />27 06/01/33 0 0 0 0 0 0 0 11,568~ 0 4,894,697
<br /> 12/01/33 0 0 0 0 0 0 0 11,568,31 0 4,894,697
<br />28 06/01/34 0 0 0 0 0 0 0 11,568,312 0 4,894,697
<br /> 12/01/34 0 0 0 0 0 0 0 11,568,312 0 4,894,697
<br />29 06/01/35 0 0 0 0 0 0 0 11,568,312 0 4,894,697
<br /> 12/01/35 0 0 0 0 0 0 0 11,568,312 0 4,894,697
<br /> I 12,177,171 608,8591 11,568,312 11,568,312 4,894,697 4,894,697
<br /> I 1 0 01 01 0 0 0 0
<br /> I
<br />
<br />Hazardous Substance Subdistrict Areas 1-5 & 8-TIF PLANR,,"pared by Krass Monroe, PA
<br />
<br />4/19/2005
<br />
|