|
<br />TWIN LAKES REDEVELOPMENT AREA
<br />
<br />
<br />
<br /> Phase 1 . Total - . . Market Value Phase 8 $262,331,059
<br /> !MV - vv...., 'v" ,"ul / Retail IVIKI values 78,156,088
<br /> T 85 0 I Big Box Anchor ! - 150.000 sq. ft. G Q 101.04 /S<i -ft. = 15,155,743
<br /> i 85 0 i Junior Anchor 0 sq. ft. ( r) 0.00 7sq.fl 0
<br /> 65, 0 i Office f \^,oorohf"\' '''0 0 sq, ft. ( 0.00 /sq. ft. 0
<br /> 90 o 'Office - \;UI fJUI dlt: ' 310,000 sq. ft. ( 106.98 fsq. ft. 33:-164:-333
<br /> 115 -6 I Retail f Office 140,000 sq. ft. ( -,- 136.70 fsq. ft. = 19,137,841
<br /> 150 o i 1't::"lClUI ClIIl 60,000 sq. ft. @ 178.30 fsq. ft. 10,698,172
<br /> I Rental I I 0
<br /> 120000 o I Market Rate 100.0% 0 units @ 0 funit = 0
<br /> 120000 o I Market Rate 100.0% 0 units @ 0 funit = 0
<br /> I Owner 184,174,971
<br />. 237000 o IArea 8 housing 100.0% 120 units @ 281,719 funit = 33,806,223
<br /> 250000 o Area 1E & 2NE ho 100.0% 300 units @ 297,171 funit = I I 89,151,432
<br /> 300000 0 Urban RowslTH FI 100.0% 125 units @ 356,606 funit = 44,575,716 I
<br /> 1280000 0 New Urban Town 100.0% 50 units@ 332,832 funit = 16,641,601
<br /> I 595 units --
<br /> .~-1- I 660,000 sq. ft.
<br /> 'Total Estimated Tax vafJa'-IlY 3,404,871
<br /> I Retail i 1,563,122
<br /> ! I 1 '1' 0 i Big Box Anchor 2.00% 303,115 ,
<br /> o 'Junior Anchor i 2.00% 0
<br /> I -0 i. Office f Warehouse 2.00% I 0
<br /> 0 IOffice '"VI fJVI Cllt:: 2.00% 663,287 .
<br /> 0 I Retail f Office 2.00% 382,757
<br /> 0 Restaurant 2.00% I I 213,963 ,
<br /> I Rental I 0
<br /> o i Market Rate 1.25% 0 ,
<br /> o ! Market Rate 1.25% 0
<br /> ,Owner IN'IIn,ort I 1,841,750 i
<br /> o I Area 8 housing 338,062 I
<br /> ! ! <= 500,000 1.00% 338,062
<br /> . i > 500,000 1.25% 0
<br /> T 6' ! Area 1E & 2NE housing 891,514
<br /> I <= 500,000 1.00% 891,514
<br /> ! I > 500,000 1.25% 0
<br /> 0 'Urban RowslTH Flats 445,757
<br /> I <= 500,000 1.00% 445,757
<br />I' I > 500,000 1.25% 0 i I
<br /> I
<br /> 0 I New Urban I UVVI II lUll It::" 166,416
<br /> I I 500,000 1.00% 166,416
<br /> ---- -- ---- I > 500,000 1.25%
<br /> 0
<br /> I
<br /> TOtal Taxes I 4,578,366
<br /> . VV, ". 'v' v.u, I Retail 2,645,966
<br /> , -6 I Big Box Anchor 150,000 sq. ft. @ 3.42 fsq. ft. = 513,096
<br /> ...0 i Junior Anchor 0 sq. ft. @ 0.00 fsq. ft. = 0
<br /> --
<br /> o Office / 0 sq. ft. @ 0.00 fsq. ft. 0
<br /> 0 Office 310,000 sq. ft. @ 3.62 fsq. ft. = 1,122,775
<br /> 0 Retail f Office 140,000 sq. ft. @ 4.63 fsq. ft. = 647,910
<br /> o I Restaurant I 60,000 sq. ft. @ 6.04 fsq. ft. = 362,185
<br /> I Rental I 0
<br /> 0 Market Rate 0 units @ 0 funit = 0
<br /> 0 Market Rate 0 units @ 0 funit = 0
<br /> I I Owner Occupied 1,932,401
<br />" 0 Area 8 housing 120 units @ 2,956 funit = 354,702
<br /> ! 0 Area 1 E & 2NE housing 300 ' units @ 3,118 Tl funit = i 935,395
<br /> 0 Urban RowslTH Flats 125 units @ 3,742 I funit = 467,697
<br /> r 0 [New Urban I UWIIIIUIIlt:::; 50 units @ 3,492 funit 174,607
<br /> I
<br /> t i~~~~n 2011 100.00% I
<br /> 2012
<br /> ITaxes Pavable 2013
<br /> . .1 T I
<br />
|