|
<br />9130/2004
<br />
<br />Plge30tS
<br />
<br /> .. Yi' Slti
<br /> BI.. Project Captured Seml-Annull State Seml.Annual PAYMENT DATE
<br />PERIOD BEGINNING Tn Tn Tn Gross Tax Auditor Net Till PERIOD ENDING
<br />Yn. "'h. V,. Cilultv Ca aelt Ca aell Inerement 0.36% Inerement Yn. Mth. V,.
<br />0.0 02-01 2003 15,431 15,431 0.0 08-01 2003
<br />0.0 08-01 2003 15,431 15.431 0.0 02_01 2004
<br />0.0 02-01 2004 15,431 15.431 Pruenl Value Dale 02.01_0B 0.0 08-01 2004
<br />0.0 06-01 2004 15,431 15,-431 00 02-01 2005
<br />0.0 02-01 2005 15,-431 15,-431 0 0 0 0 0.0 08-01 2005
<br />0.0 06-01 2005 15.431 15,431 0 0 0 0 0.0 02.01 2008
<br />0.0 02-01 2006 15,431 15.431 0 0 0 0 0.' 08-01 2006
<br />0' 08-01 2006 15,431 15.431 0 0 0 0 '.0 02-01 2007
<br />'.0 02-01 2007 15,431 146,721 131,290 80,555 (290) 80,265 " 0'"' 20"
<br />" 08-01 2007 15,431 146,721 131,290 80,555 (290) 80,265 '.0 02..Q1 2006
<br />" 02.01 2008 15,431 151,122 135,691 83,256 (300) 82,956 " 0'"' 2006
<br />2.' 08-01 2008 15,431 151,122 135,691 83,256 (300) 82,956 3.0 02.01 200'
<br />3.0 02.01 2009 15.431 155,656 140,225 86,038 (310) 85,728 3.' 06-01 2009
<br />3.' 08-01 2009 15,431 155,656 140,225 86,038 (310) 85,728 '.0 02-01 2010
<br />" 02.01 2010 15,431 160,326 1-4-4,895 88,903 (320) 88,583 .., 06-01 2010
<br />.., 08_01 2010 15,431 160,326 144,895 88,903 (320) 88,583 '.0 02.01 2011
<br />'.0 02-01 2011 15,431 165,135 1-49,704 91,854 (331) 91,523 " 06-01 2011
<br />" 08-01 2011 15.431 165,135 1-49,70-4 91,854 (331) 91,523 6.0 02-01 2012
<br />60 02.01 2012 15,431 170,090 15-4,659 94,89-4 (342) 9-4,552 6.' 06-01 2012
<br />6.' 08-01 2012 15,-431 170,090 15-4,659 94,89-4 (342) 94,552 " 02-01 2013
<br />7.0 02-01 2013 15,431 175,192 159,761 98,025 (353) 97,672 7.' 08-01 2013
<br />7.' 08-01 2013 15,-431 175,192 159,761 98,025 (353) 97,672 '.0 02.01 2014
<br />'.0 02-01 201-4 15,-431 180,-4-48 165,017 101,2-49 (36-4) 100,885 " 08.01 201-4
<br />" 08-01 201-4 15,431 180,4-48 165,017 101,2-49 (36-4) 100,885 9.0 02-01 2015
<br />9.0 02-01 2015 15.431 185,861 170,430 104,571 (376) 104,195 " 08-01 2015
<br />" 08-01 2015 15,431 185,861 170,430 104,571 (376) 10-4,195 10.0 02-01 2016
<br />10,0 02-01 2016 15.431 191.437 176,006 107,992 (389) 107,603 10.5 08-01 2016
<br />10,5 08-01 2016 15,-431 191.437 176,006 107,992 (389) 107,603 11.0 02-01 2017
<br />11,0 02-01 2017 15,-431 197,180 181,7-49 111,516 (-401) 111,115 11.5 08-01 2017
<br />11.5 08.01 2017 15.431 197,180 181,749 111,516 (401) 111,115 12,0 02-01 2018
<br />12,0 02-01 2018 15.431 203.096 187,665 115,1-45 (-415) 11-4,731 12.5 08.01 2018
<br />12,5 08-01 2018 15.431 203,096 187,665 115,145 (415) 114,731 13.0 02-01 2019
<br />13.0 02-01 2019 15.431 209,189 193,758 118,88-4 (-428) 118,-456 13,5 08-01 2019
<br />13.5 08-01 2019 15.431 209,189 193.758 118,88-4 (-428) 118.-456 14.0 02_01 2020
<br />14.0 02-01 2020 15.431 215,464 200,033 122,73-4 (-4-42) 122.293 1-4.5 08-01 2020
<br />1-4,5 08.01 2020 15.431 215.464 200.033 122,73-4 (442) 122.293 15.0 02-01 2021
<br />15,0 02-01 2021 15,431 221,928 206,497 126,701 (456) 126,244 15,5 08-01 2021
<br />15.5 08.01 2021 15.431 221,928 206.-497 126,701 (-456) 126.244 16.0 02-01 2022
<br />16,0 02.01 2022 15,-431 228.586 213.155 130,786 (471) 130,315 16.5 08-01 2022
<br />16.5 OS.01 2022 15.431 228,586 213.155 130,786 (-471) 130,315 17.0 02-01 2023
<br />17,0 02.01 2023 15.431 235.4-44 220.013 134,993 (486) 134,507 17,5 08.01 2023
<br />17.5 OS-01 2023 15,431 235,4-44 220,013 13-4,993 (-486) 134.507 18.0 02-01 2024
<br />18,0 02.01 2024 15,431 242,507 227,076 139,327 (502) 138.825 18.5 OS-01 2024
<br />18,5 06-01 202-4 15.431 2-42.507 227,076 139,327 (502) 138,825 19.0 02-01 2025
<br />19.0 02.01 2025 15,431 249.782 234,351 143,791 {518} 1-43,273 19.5 OS.01 2025
<br />19,5 OS.01 2025 15.431 2-49,782 234,351 143,791 (51S) 143,273 20.0 02.01 '076
<br />20,0 02.01 2026 15.431 257.276 2-41,8-45 1-48,389 (534) 147,854 20.5 08-01 2026
<br />20.5 06-01 2026 15,-431 257,276 2-41,8-45 1-48.389 (534) 147,854 21.0 02.01 2027
<br />21.0 02-01 2027 15,431 26-4,994 249,563 153,124 (551) 152,573 21.5 06-01 2027
<br />21.5 06-01 2027 15,431 26-4,994 2-49,563 153.12-4 (551) 152,573 22.0 02.01 2028
<br />22.0 02.01 2028 15,431 272,9-4-4 257,513 158.002 (569) 157.433 22.5 08-01 2028
<br />22.5 08-01 202S 15.431 272,944 257,513 158,002 (569) 157.433 23.0 02-01 2029
<br />23.0 02-01 2029 15,-431 281,132 265,701 163.026 (587) 162,439 23.5 08.01 2029
<br />23.5 08-01 2029 15,431 281,132 265,701 163,026 (587) 162.439 2-4,0 02-01 2030
<br />24.0 02-01 2030 15,-431 289,566 27-4,135 168,201 (606) 167,596 2-4.5 08-01 2030
<br />2-4.5 08-01 2030 15.431 289,566 274,135 168,201 (606) 167,596 25,0 02-01 2031
<br />25.0 02-01 2031 15,-431 298,253 262,822 173,531 i:~:; 172,906 25.5 08-01 2031
<br />25.5 08-01 2031 15-431 298253 282822 173531 172,906 26.0 02-01 2032
<br /> Totala 6090977 21928 6,0690-49
<br />Present Value Dale 02.01.05
<br />
<br />NOTES:
<br />1. State Audltorpaym"nt III baud upon 151 hall, pay 2004 actual and may Increase overlerm of dlslrlct
<br />2, Assumes there II Inflationary Increment collected In 2006 whith startalhe district (shown as 0 alnce Innation C<lnnot be determined at this time),
<br />&the 1st full year of Increment Is 2007
<br />3. Amount of Increm"nt will varydep"ndlng upon mark,,1 valu", In ral"s, dass rales, conslructlon schedule and Inflation on Markel Value.
<br />4. Inflation ont3xratuC3nt\otbe caplured.
<br />5, TIFdoesnotC3plureSlalewldeormarkelvaluelncreaselinlaxes
<br />
<br />Prepared by Ehle..
<br />
<br />NewCuhflow 9-21-D4 we> admin
<br />
|