Laserfiche WebLink
I <br /> <br />1993 <br />1994 <br />1995 <br />1996 <br />1997 <br />1998 <br />1999 <br />2000 <br /> <br />Projected Franchise Fees and Property Tax <br />Received from Fictitious 50 Lot Subdivision <br />with Five Year Buildout to 75% of Lots* <br /> <br />Subdivision Franchise <br />Homes Fees <br /> <br /> 13 520.65 <br /> 23 921.15 <br /> 30 1,201.50 <br /> 35 1,401.75 <br /> 38 1,521.90 <br /> 38 1,521.90 <br /> 38 1,521.90 <br /> 38 1,521.90 <br /> <br />*Assumed at 25%, 20%, 15%, 10% and 5% in years 1 - 5 <br /> <br />Property <br />Tax <br /> <br /> 0 <br /> 0 <br /> 3,523 <br /> 6,233 <br /> 8,130 <br /> 9,485 <br /> 10,298 <br /> 10,298 <br /> <br /> <br />