|
Tax Capacity Captured in TIF20212022 2023 20242025 2026 2027 2028 2029 2030 2031Silver Lake Village1,884,444 1,850,393 2,162,922 2,992,078 3,021,999 3,052,219 3,082,741 3,113,568 3,144,704 3,176,1510Lowry Grove00 14,173 251,998 254,518 257,063 259,634 262,230 264,852 267,501 270,176Captured TIF Tax Capacity1,884,444 1,850,393 2,177,095 3,244,076 3,276,517 3,309,282 3,342,375 3,375,798 3,409,556 3,443,652 270,176Total Tax Capacity (Gross)13,247,449 13,744,262 15,209,030 17,029,286 17,199,579 17,371,575 17,545,290 17,720,743 17,897,951 18,076,930 18,257,700Percentage of Tax Base in14.2% 13.5% 14.3% 19.0% 19.0% 19.0% 19.0% 19.0% 19.0% 19.0% 1.5%Assumes 1% annual increase in tax base and TIF beginning in payable 2025ProjectedDistrictActual19
|