|
Bridges Technology
<br /> 28-Jul-95
<br /> Estimated Sq. Ft. 31,400
<br /> Estimated Taxes Per Sq. Ft. $2.10
<br /> Estimated Total Taxes 65,940
<br /> Estimated Current Taxes 5,000
<br /> Present Value Rate 7.00%
<br /> T Annual Payment Payment Payment Payment '
<br /> YR Tax Admin. City A B C
<br /> Increment 10.00% Bridges Bridges City
<br /> 1 0 0 0 0 0
<br /> 2 60,940 6,094 39,900 4,927 10,019
<br /> 3 60,940 6,094 39,900 4,927 10,019
<br /> 4 60,940 6,094 39,900 4,927 10,019
<br /> 5 60,940 6,094 39,900 4,927 10,019
<br /> 6 60,940 6,094 39,900 4,927 10,019
<br /> 7 60,940 6,094 39,900 4,927 10,019
<br /> 8 60,940 6,094 39,900 4,927 10,019
<br /> 9 60,940 6,094 39,900 4,927 10,019
<br /> 10 60,940 6,094 39,900 4,926 10,020
<br /> 11 0 0 0 0 0
<br /> 12 0 0 0 0 0
<br /> 13 0 0 0 0 0
<br /> 14 0 0 0 0 0
<br /> 15 0 0 0 0 0
<br /> TOTAL 548 460 54 846 359 100 44 342 900 172
<br /> P.V. 371,064 ,_37,106 242,951 30,000 61,006
<br /> 4o4aq 4.
<br /> TIF Payback Schedule
<br /> Provided by BelAir Builders
<br />
|