|
<br />B
<br />
<br />COLLEGE PROPERTIES, INC. ,
<br /> I
<br /> , 1
<br /> iSOUTH GAMPUS REDEVELOPMENT I ,
<br /> I
<br /> , ,
<br />$385,000 iT AX INCREMENT FINANCING PAY-AS-YOU-GO
<br /> GROSS City Calculations 1 I
<br /> 1
<br /> YEAR TAX LGA-HACA NET TAX !8% DEBT GROSS !2% TAX
<br />YEAR. ,PAY INCREMENT LOSS INCREMENT !SERVICE TAX !GROWTH
<br /> , ,
<br /> oi 1994 $0 $0 $01 $45,237 i $45,237
<br />, 11 1995 $45,237 $0 $45,237 , $151,237 i $151,237
<br /> 21 1996 $509,500 $0 $509,500 ! $500,615 $646,000 : . $646,000
<br /> 3i 1997 $579,500 $0 $579,500 : $500,615 $646,000 : $658,920
<br /> 4: 1998i $579,500 $0 $579,500 : $500,615 $646,000 1 $672,098
<br /> 51 19991 $579,500 $13,773 $565,727 ! $500,615 I $646,000 : $685,540
<br /> 61 2000 $579;500 $27,768 $551,732T $500,615 $646,000 ! $699,251
<br /> 1f 2001 j $579,500 $41,652 $537.848 : $500.615 : $646.000 : $713,236
<br /> 81 20021 $579,500 $55,535 $523,965 : $500,615 $646,000 i $727,501
<br /> 91 2003 $579,500 $69,419 $510,081 i $500,615 $646,000 i $742,051
<br /> 101 2004 $579,500 $83,303 $496,197 i $500,615 i $646,000 $756,892
<br /> 11 2005 $579,500 $97,187 $482,313 : $500,615 $646,000 I $772,030
<br /> 121 2006 $579,500 $111,071 $468,429 i $500,615 $646,000 i $787,470
<br /> 13 2007 $579,500 $124,955 $454,545 j $500,615 $646,000 . $803,220
<br /> 141 20081 $579,500 $138,839 $440,661 I $500,615 $646,000 i $819,284
<br /> 15 2009 $579,500 $152,722 $426,778 $500,615 $646,000 $835,670
<br /> 161 2010' $579,500 $166,606 $412,894 i $500,615 I $646,000 $852,383
<br /> 17 2011 , '!' $1,082,830 $7,584,907,1 $7,509,225 $646,000 $869,431
<br /> 18 2012 $646,000 I $886,820
<br /> 19 2013 $646,000 . $904,556
<br /> 20 2014 I $646,000 $922,647
<br /> 21 2015 $646,000 . $941,100
<br /> 22, 2016 I $646,000 I $959,922
<br /> 23\ 2017 $646,000 $979,120
<br /> 24 2018 $646,000 $998,703
<br /> 251 2019 $646,000 $1,018,677
<br /> 26; 2020 $646,000 $1,039,050
<br /> 27 2021 $646,000 $1,059,831
<br /> 28 2022 $646,000 $1,081,028
<br /> 29 2023 $646,000 $1,102,649
<br /> 30 2024 $646,000 $1,124,702
<br /> 31 2025 $646,000 $1,147,196
<br /> 32 2026 $646,000 $1,170,140
<br /> 33 2027 $646,000 $1,193,542
<br /> 34 2028 $646,000 $1,217,413
<br /> 35 2029 $646,000 $1,241,761
<br /> 36 2030 $646,000 $1,266,597
<br /> 37 2031 $646,000 $1,291,929
<br /> 38 2032 $646,000 $1,317,767
<br /> 39 2033 $646,000 $1,344,123
<br />,40 2034 $646,000 $1,371,005
<br /> TOTALS = $25,390,474 $37,817,730
<br />
|