Laserfiche WebLink
• <br />APPENDIX D <br />ESTIMATED CASH FLOW FOR THE DISTRICT <br />Fiscal Disparities Inside the District ("B" election) 3% Inflation - 5% P.V. <br />T.LF CASH FLOW A°Sit~APTtONS ; . <br />DisMct New Redevelopment District <br />County District # <br />Inflation Rate -Every Year. 3.OD°h <br />Pay-As-You-Go Interest Rate: 5.00°~ <br />Note Issued Date (Present Value Date): Ot-Aug-07 <br />Local Tax Rate -Frozen 122.627% Pay 2006 TNT <br />Fispl Disparities Election (B inside) B <br />Year District was ceri~ed Pay 2006 <br />Assumes First Tax Increment For District 2008 <br />Years of Tax Increment 26 <br />Assumes Last Year of Tax Increment 2033 <br />Fiscal Disparities Ratio 39.6705% Pay 2006 TNT estimated (adjusted for new construction) <br />Fiscal Disparities Metro Wide Tax Rate 121.802% Pay 2006 <br />Local Tax Rate -Current 122.827% Pay 2006 TNT <br />Commercial Industrial Class Rate 1.5°k-2.0% Pay 2006 <br />First 1.50% <br />Over 2.00% <br />• <br /> . <br /> Class Rate After <br /> ToffiI Class Original After Conversion Date <br />PID Address Market Vatus Rate Tax Capacity Conversion Tax Capacity Payable <br />DS-3423-13-0001 Jackson Dr 3,755,700 1.5°/d2.00% Tax Exempt O.DO% 74,364 2006 <br />OS3423-21-0005 Coral Sea Street 2,976,900 2.00°k Tax Exempt 2.00% 59,538 2006 <br />DS-3423-21-0006 Unassigned 1,037,600 2.oD% Tax Exempt 2.D0°~ 20,752 2006 <br />OS-3423-24-0059 Jackson Dr 982,700 2.OD°h Tax Exempt 2.00°~ 19,654 2006 <br />05-3423-240060 Edgewood Dr 385,500 2.OD% Tax Exempt 2.00% 7,710 2006 <br />Totals 9,138,400 0 182,018 <br />Note: <br />1. Sq. Ft values are based upon developers estimates <br />2. Project estimated to be 60yo completed year 1 and completed year 2 based upon developer's estimates <br />f - .. PROJECT INFO)2~AATION _ <br />P <br /> Toffit Market Value Market Class New Year Date <br />Phase Use Sq. FtJUnits Sq. FtJUnlts Value Rate Tax Capacity Constructed Payable <br />1 office o fio.oo 0 1.s°~-2.0°~ o zoos zoo? <br />1 ofr~e 7zo,ooo fio.oo s7,6DO,ooo 1.s°~2.oi° 1,151,zso zoos zoos <br />1 Office 480,000 80.00 38,400,000 2.00% 768,000 2007 2009 <br />TOTAL 1,200,000 96,000,000 1,419,250 <br />• APPENDIX D-1 <br />