|
5
<br />2035/3 26,041,478 (4,228,752) 2,181,273 9,576,444 1,915,289 4,096,561
<br />6
<br />2036/3 26,707,193 (4,376,291) 2,233,090 9,861,385 1,972,277 4,205,367
<br />7
<br />2037/3 27,386,222 (4,526,784) 2,285,944 10,152,025 2,030,405 4,316,349
<br />8
<br />2038/3 28,078,832 (4,680,286) 2,339,855 10,448,477 2,089,695 4,429,550
<br />9
<br />2039/4 28,785,293 (4,836,858) 2,394,844 10,750,859 2,150,172 4,545,015
<br />0
<br />204014 29,505,884 (4,996,558) 2,450,933 11,059,288 2,211,858 4,662,790
<br />1
<br />2041/4 30,240,887 (5,159,456) 2,508,143 11,373,886 2,274,777 4,782,920
<br />2
<br />204214 30,990,590 (5,325,612) 2,566,498 11,694,775 2,338,955 4,905,453
<br />3
<br />2043/4 31,755,287 (5,495,091) 2,626,020 12,022,083 2,404,417 5,030,436
<br />4
<br />2044/4 0 0 0 12,355,937 2,471,187 2,471,187
<br />5
<br />2045/4 0 0 0 12,696,467 2,539,293 2,539,293
<br />6
<br />2046/4 0 0 0 0 0 0
<br />7
<br /> $743,188,85 ($110,203,809 $63,298,50 $287,547,69 $57,509,53 $120,808,04
<br />Total 3 ) 4 7 9 4
<br />Notes: Gross tax increment exclusive of supplemental revenue. Pass-t hrough payments exc lusive of payment to Hayward Area
<br /> Recreation and Park Department, which is paid from the County 's portion of tax increment.
<br />Source: Urban Anatytics, as to projections.
<br />-42-
<br />
|