|
Stanz Foodservice
<br />Comparison of Taxes Abated & Paid
<br />Before HEA 1001 & After 1001
<br />Existing AV 520,970
<br />New Project Cost 850,000
<br />New Project AV 340,000
<br />Before HEA 1001
<br />After HEA 1001
<br />New
<br />Combined
<br />Net
<br />Existing
<br />Project
<br />Existing
<br />Tax
<br />Tax
<br />Year
<br />Taxes
<br />Taxes
<br />& New Taxes
<br />Abated
<br />Paid
<br />1
<br />23,991
<br />15,657
<br />39,649
<br />15,657
<br />23,991
<br />2
<br />23,991
<br />21,920
<br />45,912
<br />17,536
<br />28,375
<br />3
<br />23,991
<br />16,440
<br />40,432
<br />9,864
<br />30,568
<br />4
<br />23,991
<br />12,526
<br />36,517
<br />5,010
<br />31,507
<br />5
<br />23,991
<br />9,394
<br />33,386
<br />1,879
<br />31,507
<br />Totals
<br />119,957
<br />75,939
<br />195,896
<br />49,947
<br />145,948
<br />After HEA 1001
<br />New
<br />Combined
<br />Net
<br />Existing
<br />Project
<br />Existing
<br />Tax
<br />Tax
<br />Year
<br />Taxes
<br />Taxes
<br />& New Taxes
<br />Abated
<br />Paid
<br />1
<br />18,482
<br />12,062
<br />30,545
<br />8,135
<br />22,410
<br />2
<br />18,482
<br />12,807
<br />31,290
<br />4,785
<br />26,505
<br />3
<br />18,482
<br />12,155
<br />30,638
<br />2,086
<br />28,552
<br />4
<br />18,482
<br />11,690
<br />30,172
<br />743
<br />29,430
<br />5
<br />18,482
<br />11,317
<br />29,800
<br />370
<br />29,430
<br />Totals
<br />92,412
<br />60,032
<br />152,444
<br />16,119
<br />136,325
<br />
|