|
•
<br /> RESULTS 100% 100% 90% 85% 85% 85% 85% 60% 60% 60%
<br /> •
<br /> 18 pay 19 I 19 pay 20 I 20 pay 21 I 21 pay 22 I 22 pay 23 I 23 pay 24 I 24 pay 25 125 pay 26 I 26 pay 27 I 27 pay 28
<br /> Base Taxes
<br /> Parking Garage 70,038 70,038 58,047 58,047 58,047 58,047 58,047 58,047 tax paid Tax abated
<br /> Hotel - -
<br /> 56,047 58,047 604,456
<br /> 7,518 11,278 11,278 11,278 11,278 30,073 30,073 30,073 142,849 640,048
<br /> Retail/Commercial 13,693 13,693 11,348 11,348 11,348 11,348 11,348 11,348
<br /> Residential 60,103 60,103 45,886 45,886 45,886 11,348 11,348 118,173
<br /> 45,886 45,886 45,886 45,8855.6,55 45,886 487,292
<br /> New Taxes
<br /> 352,]]0
<br /> Parking Garage - - 1,677 2,516 2,516 2,516 2,516 6,708 6,708 6,708 31,863 142,765.25
<br /> Hotel - - 22,868 34,302 34,302 34,302 34,302 91,472
<br /> Retail/Commercial - - 703 1,055 1,055 1,055 1,055 2,813 91,472
<br /> 2,813 91,472
<br /> 2,813 434,490
<br /> 13,359 1 959,58.43
<br /> Residential - - 11,337 17,006 17,006 17,006 17,006 45,349
<br /> 45,349 45,349 215,409 988,578.55
<br /> 695,121 3,137,978 '
<br /> Total Paid 2,047,891
<br /> Total Abated 3,778,026
<br /> Total Taxes 5,825,917 5,825,917 formula check
<br /> ni1 0
<br /> t ate' rt a 'i
<br /> s
<br /> i
<br /> •
<br /> 1 ((�
<br /> s ?(S,
<br /> iz ![ ai!k }M" f / pay i
<br /> z VI
<br /> = A
<br /> m
<br />
|