|
<br />~.u
<br />
<br />, I ,
<br />
<br />: Dev : Original Market Values
<br />iAreal i I
<br />,
<br />,~ ..
<br />
<br />TWIN LAKES REDEVELOPMENT AREA
<br />8 . Housing
<br />.ASSUMt-' liONS
<br />
<br />I
<br />
<br />i
<br />
<br />Area of Parcel
<br />(Acres (Sq. Feet)
<br />I
<br />
<br />
<br />E8
<br />
<br />6.11
<br />
<br />i
<br />:
<br />1
<br />I
<br />
<br />iTotals
<br />
<br />6.11
<br />
<br />i Ori~inal Tax :.r:-L
<br />C ~ '/ Retail
<br />Rental
<br />Owner ,...
<br />
<br />% of new ETC
<br />0.0%
<br />0.0%
<br />100.0% I
<br />100.0%
<br />
<br />. --.
<br />
<br />_ __~_ .u.
<br />
<br />Phase 1
<br />
<br />, .-. .'
<br />
<br />YE:.A.R
<br />
<br />Market Value
<br />Estimated Tax Capacity
<br />: :"', "CH"U Tax 111<.-1 t::1 I It:: I II
<br />
<br />2005
<br />2006
<br />
<br />. .
<br />
<br />Phase 2 I. .:. J\
<br />: ;::",~;" 'Ole;u Market Value
<br />j Tax Capacity
<br />i Tax "'" e;" "" "
<br />
<br />2006
<br />2007
<br />
<br />. -
<br />
<br />IPhase 3'
<br />: ;::"';;, , ,me;u Market Value
<br />· ;::",~;" 'Ole;u I ax Capacity
<br />,L.."'LIIIIOIt::U Tax
<br />
<br />"
<br />
<br />2007
<br />2008
<br />
<br />Phase 4
<br />I:"''' "<'HvU Market Value
<br />Estimated Tax Capacity
<br />! I Estimated Tax Increment
<br />I : I i I I
<br />i Phase 5 (combined) I
<br />----j I Estimated Market Value -r-
<br />Estimated Tax Capacity
<br />I Estimated Tax Increment
<br />I I I
<br />Phase 6 (combined)
<br />Estimated Market Value
<br />[Estimated Tax Capacity
<br />Estimated Tax Increment
<br />I I
<br />Phase 7 (combined)
<br />..!.Estimated Market Value I
<br />---T--------r~---TEstimated Tax Capacity---r'--~011T---"
<br />--L-LTEstimated Taxlncrement ~ . -------- ......~. .~-------20 1 ir---. ~~
<br />I I I I I
<br />Phase 8 (combined)
<br />--J~ ~j I Estimate(j Market Value,
<br />---t -- ----1 jEstimated Tax Capacity ~ 2012 J
<br />
<br />: : I ~:::~:::~ ~::~~cremd____ ~
<br />I i I I I
<br />--------r- Local Tax Rate Pay 2004 r ISO #621
<br />State Tax Rate Pay 2004 _-1~
<br />Eft. Incr. on local tax rate for taxes at F.D. rate 1
<br />I I Combined Tax Rate
<br />j r 1 I I
<br />,Admin Fees
<br />Inflation I
<br />Fiscal Disparities Sharing Factor
<br />,L._ IPresent Value Rate
<br />i -,BondS 1 - I
<br />I Bond Coverage
<br />
<br />L' ."
<br />
<br />2008
<br />2009
<br />
<br />!
<br />
<br />2009
<br />2010
<br />
<br />2010
<br />2011
<br />
<br />* used for tax 11<.-1 e;1 I le;I II
<br />
<br />(2008 I 2009)
<br />
<br />6/1/2007
<br />
<br />Twin Lakes 17a.xls
<br />
<br />265,934
<br />
<br />265,934
<br />
<br />o
<br />o
<br />4;591,300
<br />4,591,300 I
<br />
<br /> 1/2/2004 Market Value (Pa 2005)
<br /> Landi Building Total
<br />.. .., .-
<br /> 1,006.300 ':I <:;A<:; nnn $ 4,591,300
<br /> _..-------------------
<br /> 1 nnA ':Inn 3,585,000 $ 4,591,300
<br />
<br />@
<br />@
<br />@
<br />
<br />Class Rate *
<br />2.00% =
<br />I 1.25% =
<br />1.00% I
<br />I
<br />
<br />I * Final rates for Pay 2004
<br />
<br />o units
<br />o sq. ft.
<br />
<br />30 I units
<br />o Isq. ft.
<br />
<br />60 units
<br />o sq. ft.
<br />
<br />90 units
<br />o sq. ft.
<br />
<br />120 units
<br />o sq. ft.
<br />
<br />120 units
<br />o sq. ft.
<br />
<br />i
<br />120 I units
<br />o sq. ft.
<br />
<br />120 units
<br />o Isq. ft.
<br />
<br />1.04922 *
<br />0.54109 (C/I only)
<br />0.10243 (C/lonly)
<br />1.69274
<br />
<br />10.00%
<br />2.50%
<br />31.8268% Pay 2004
<br />7.00%
<br />5.50%1
<br />111.11%1
<br />
<br />Prepared by Krass Monroe. P.A.
<br />
<br />o
<br />o
<br />45,913
<br />
<br />$0
<br />0
<br />0
<br />7,287,750
<br />72,878
<br />28,292
<br />I
<br />iLl. 0':10 AAA
<br />149,399
<br />108,579
<br />22,970,077
<br />229,701
<br />192,834
<br />I I
<br />31,392,439
<br />313,924
<br />281,203
<br />
<br />32,177,250 I
<br />__j---- 321,772
<br />289,437
<br />
<br />32,981,681
<br />329,817
<br />297,878 I
<br />
<br />45,913
<br />
<br />33,806,223
<br />338,062
<br />354,702
<br />306,529
<br />
<br />I
<br />7.4
<br />times incr. in MV
<br />I
<br />86.40/~-~----
<br />---- ciTTotal'T axes.---t-----. . .. ......---
<br />
<br />1.0%
<br />Eff. Tax Rate
<br />
<br />7/6/2004
<br />
|