|
M
<br />phesus Fordham Renewal
<br />0 year Cash Floww/+
<br />�+
<br />County & Schools
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />FY2025
<br />FY2026
<br />FY2027
<br />FY2028
<br />FY2029
<br />FY2030
<br />FY2031
<br />FY2032
<br />FY2033
<br />FY2034
<br />ounty Property Tax Increment
<br />1,540,576
<br />1,718,111
<br />1,895,647
<br />2,073,182
<br />2,250,717
<br />2,250,717
<br />2,250,717
<br />2,250,717
<br />2,250,717
<br />2,250,717
<br />M
<br />0% of Actual Debt Service Cost
<br />0% of Actual Increment
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />401,250
<br />0
<br />Wet County Increment
<br />(401,250)
<br />(401,250)
<br />(401,250)
<br />(401,250)
<br />(401,250)
<br />(401,250
<br />(401,250)
<br />(401,250)
<br />(401,250)
<br />(401,250)
<br />..
<br />Property Taxes
<br />Impact Fees
<br />374,191
<br />0
<br />417,313
<br />0
<br />460,434
<br />0
<br />503,556
<br />443,670
<br />546,677
<br />0
<br />546,677
<br />0
<br />546,677
<br />0
<br />546,677
<br />0
<br />546,677
<br />546,677
<br />:ounty Participation in Debt Servic(
<br />he lesser of 50% of the incremental property Tax
<br />
|