4. SR 09-25-1995 - Laserfiche WebLink

Home Browse Search

• • ILLUSTRATION CASH FLOW ANALYSIS - ECM PUBLISHERS, INC. King and Main Street Office Year 1* 2 3 4 5 6 7 8 9 10 **'ll Original Net Tax Capacity (1) $13,650 $14,060 $14,481 $14,916 $15,363 $15,824 $16,299 $16,788 $17,291 $17,810 $18,344 Total Net Tax Capacity **R 13.6 ~0 $$,151 $52.302 .4'+52.30] ,Q$ .P~52.:102 .P„ri2.:~02 ~ ~nz X52.302 ~F2.R02 X52.302 Captured Net Tax Capacity $0 $12,091 $37,821 $37,386 $36,939 $36,478 $36,003 $35,514 $35,011 $34,492 $33,958 Estimated Tax Rate (2) 1.04247 1.04247 1:04247 1.04247 1.04247 1.04247 1.042471 1.04247 1.04247 1.04247 1.04247 Captured Tax Increment $39,427 $38;974 $38,508 $38,027 $37,532 $37,022 $36,498 $35,957 $0 Cumulative Captured Tax Increment $78,401 $116,909 $154,936 $192,468 $229,490 $265,988 $301,945 $301,945 LGA/HACA Reduction Year 0 1 2 3 4 5 6 7 8 9 Reduction 0 0 0 0 0 0 12.5% 25% 37.5% 50% (1) Assumes a three percent (3%) annual increase in original tax capacity. (2) Based on a 1995 tax rate. * Taxes will be generated in Year 1 and in Year 2, but no increment will be collected. The first year an increment will be collected is Year 3: ** Assumes no construction value in previous year. *** The district is decertified in Year l0.and Lases generated in Year 11 will be collected by the local taxing jurisdictions.