|
<br />c
<br />
<br />COLLEGE PROPERTIES, INC. I
<br /> ,
<br /> i SOUTH CAMPUS REDEVELOPMENT i
<br /> , .
<br /> : I
<br />$3,875,000 : TAX INCREMENT FINANCING PAY-AS-YOU-GO
<br /> I GROSS City Calculations I
<br /> I I
<br /> 1 YEAR TAX LGA-HACA NET TAX 8'110 DEBT GROSS ! 2.5D,4 TAX
<br />YEAR - IPAY INCREMENT !LOSS INCREMENT SERVICE TAX iGROWTH
<br /> 0; 1994 SO: SO SO 545.237 ! $45,237
<br /> 1: 1995 $45,237 : SO $45,237 $151.237 i $151,237
<br /> 2: 1996 S509,5OO i SO $S09,5OO i $500,615 $646,000 ' $646,000
<br /> 3: 1997 $579,500 : SO $579,500 I S5OO,615 ' $646,000 ' $662,150
<br /> 4; 1998 $579,500 I $0 $579,500 S5OO,615 $646,000 ; $678,704
<br /> 5' 1999 $579,500 i $13,m $565,727 i S5OO,615 $646,000 : $695,671
<br /> 6; 2000 $579,500 ! $27,768 $551,732 $500,615 $646,000 i ' $713,063
<br /> 7i 2001 $S79,5OO ! $41.652 $537.848 i $500,615 $646,000 : $730,890
<br /> 8: 2002 $579.500 ! $55,535 $523,965 : S5OO.615 $646,000 ; $749,162
<br /> 91 2003 $579,500 i $69,419 5510,061 I $500,615 $646,000 ; $767,891
<br /> 10: 2004 $579,500 ! $83,303 $496,197 S5OO.615 $646,000 : $787,088
<br /> 11! 2005 $579,500 ! $97,187 $482,313 $500,615 $646,000 : $806,765
<br /> 12: 2006 $579,500 ! $111,071 $468.429 i $500,615 $646,000 ! $826,935
<br /> 13i 2007 $579,500 ! $124,955 S454.54S i $500,615 $646,000 i 5847,608
<br /> 141 2008 . $579,500 $138,839 $440,661 $500,615 : $646,000 : $868,798
<br /> 15 2009 $579,500 $152,722 $426,778 S5OO,615 ' $646,000 l $890,518
<br /> 16i 2010 $579,500 I $166.606 $412,894 ! $500,615 : $646,000 : $912,781
<br /> 17 2011 $1,082,830 57,584,907 $7,509,225 $646,000 i $935,601
<br /> 181 2012 I $646,000 ! $958,991
<br /> 19 2013 1 $646,000 I $982,965
<br /> 20 2014 i $646,000 ! $1,007,540
<br /> 21 2015 ; $646,000 $1,032,728
<br /> 22 2016 ! $646,000 $1,058,546
<br /> 23 2017 1 $646,000 $1,085,010
<br /> I
<br /> 24 2018 ! $646,000 $1,112,135
<br /> 25 2019 , $646,000 I $1,139,939
<br /> 26 2020 I $646,000 $1,168.437
<br /> f
<br /> 27 2021 ! $646,000 $1,197,648
<br /> 28 2022 i $646,000 $1,227.589
<br /> 29 2023 $646,000 $1,258,279
<br /> 30 2024 $646,000 $1,289,736
<br /> 31 2025 f $646,000 $1,321,979
<br /> 32 2026 $646,000 $1,355,029
<br /> 33 'JJrZl $646,000 $1,388,904
<br /> 34 2028 $646,000 $1.423,627
<br /> 35 2029 $646,000 $1,459.218
<br /> 36 2030 $646,000 $1,495,698
<br /> 37 2031 $646,000 $1,533,091
<br /> 38 2032 I $646,000 $1,571,418
<br /> 39 2033 $646,000 $1,610,703
<br /> 40 2034 I $646,000 $1,650,971
<br /> I
<br /> I $25,390,474 $42,046,278
<br />
|