HomeMy WebLinkAboutRDA 02 HSNG DEFICIT 05-01-00AGE .;DA
RDA NO. 2
05-01-00
_
I n t e r- C o rn
DATE:
MAY 1, 2000
TO:
FROM:
SUBJECT:
WILLIAM A. HUSTON, EXECUTIVE DIRECTOR
REDEVELOPMENT AGENCY STAFF
THE HOUSING DEFICIT REDUCTION PLAN FOR THE TOWN CENTER
REDEVELOPMENT PROJECT AREA.
SUMMARY: Agency approval is requested of a revised Housing Deficit Reduction Plan for the
Town Center Redevelopment Project Area.
RECOMMENDATION
It is recommended the Agency adopt Resolution No. RDA 00-4 approving the proposed Housing Deficit
Reduction Plan for the Town Center Redevelopment Project Area.
FISCAL IMPACT
This action will have no fiscal immediate impact on the Redevelopment Agency. State Law requires the
Agency to adopt a Deficit Reduction Plan outlining its plan for the repayment to the Low and Moderate
Income Housing Fund. This Plan does not appropriate Agency funds at this time, but it would require the
Agency to appropriate Agency funds in the future.
DISCUSSION
Section 33334.6 The California Redevelopment Law (CRL) requires that not less than 20% of the taxes
allocated to a redevelopment agency from a project area for the 1985-1986 fiscal year and each
succeeding fiscal year shall be deposited into the Low and Moderate Income Housing Fund. When
Section 33334.6 of the CRL was enacted in 1985 it provided a ~ace period wherein an agency was able
to defer deposits into the Housing Fund to allow an agency to fund the completion of pre-existing plans,
programs and activities. The Tustin Community Redevelopment Agency elected to defer deposits to the
Housing Funds for the Town Center Redevelopment Project Area from 1986-87 to 1991-92, resulting in a
deferral of $2,776,042 in deposits to the Housing Fund and a future obligation for payment into the fund.
Section 33334.6(g) of the CRL provides that if an agency deposited less than 20% of the taxes allocated
to it for the 1985-86 fiscal year and any subsequent fiscal year, the amount equal to the difference
between 20% of the taxes allocated to an agency for each affected project and the amount deposited that
year shall constitute a deficit of the project. The CRL required an agency to adopt a plan to eliminate
such deficit in subsequent years as determined by the agency. The Tustin Community Redevelopment
Agency adopted a Deficit Reduction Plan for the Town Center Redevelopment Project Area on February
1, 1993. However, several intervening events served to make it infeasible for the Agency to meet the
deficit reduction schedule outlined in the previously adopted plan. These events included the enactment
of state legislation severely curtailing the Agency's time limits for financing non-housing projects,
programs and activities, and less than previously expected tax increment revenues in the Town Center
Project.
William A. Huston
Revised Housing Deficit Reduction Plan
May 1,2000
Page 2
The proposed Deficit Reduction Plan would replace the previously adopted Deficit Reduction Plan in its
entirety and covers the entire existing deficit to the Town Center Housing Fund. The proposed Deficit
Reduction Plan outlines a specific plan for the repayment of the Agency's current deficit to the Housing
Fund. The intent of the Plan is to provide for the repayment of the deficit to the Housing Fund as soon as
practical, while simultaneously protecting the Agency's ability to complete its plans, pro,ams and
activities for the Project Area that are not housing related. The proposed Deficit Reduction Plan is
designed to be flexible in nature and provide a workable framework for the repayment of the deficit
whether future tax increment revenue lags below expectation, or increases at a more robust pace. The
proposed Plan establishes a formula that provides in any given year that the Non-Housing Tax Increment
Revenues equals at least 125% of annual obligations in the Town Center Project Area, then the Agency
will make a deposit to the Housing Fund to relieve, in whole or in part, the Housing Deficit. Such
deposits, if any, would equal 20% of the'net tax increment revenue available after annual obligations of
the Agency including debt service on bonds, notes and other borrowings and administrative costs.
The Agericy's recently adopted Five Year Implementation Plan for the Town Center Redevelopment
Project identified that tax increment revenues are not anticipated to be sufficient to fully fund all of the
plans, programs and actMties included in the Implementation Plan. As a result, no deposits are proposed
to relieve the deficit prior to the expiration of the current Implementation Plan in 2004-05 so that the
Agency may concentrate its energy and resources over the next five years on unfinished non-housing
plans and programs. Table 1 in the proposed Deficit Reduction Plan shows that the housing deficit can be
adequately addressed in subsequent years. While Table 1 reflects a conservative repayment schedule, the
Agency at a future time may consider escalation of the repayment schedule through a future bond issue.
A portion of the bond issue proposed in the Implementation Plan for low and moderate income housing
programs and projects could be secured and repaid by non-housing tax increment revenues to reduce or
cure the deficit portion of the bond proceeds that would be deposited into the Housing Fund.
The Housing Deficit Reduction Plan for the Town Center Redevelopment Project Area is attached for the
Agency review. Staff will be available at the Agency meeting to answer any questions the Agency may
have.
Christine Shingle~
Assistant City Manager
JS earffin ieoSrDraugh°n ('Project- Ma~er
JD:kd\ToxmCenter~Deficit Plan.doc
RESOLUTION NO. RDA 00-4
10
12
13
14
20
21
22
24
25
26
27
28
29
A RESOLUTION OF THE COMMUNITY REDEVELOPMENT AGENCY OF
THE CITY OF TUSTIN, CALIFORNIA, APPROVING THE HOUSING
DEFICIT REDUCTION PLAN FOR THE TOWN CENTER
REDEVELOPMENT PROJECT AREA.
The Community Redevelopment Agency of the City of Tustin does hereby resolve as follows:
WHEREAS, the Community Redevelopment Agency of the City of/ustin (the "Agency") has
adopted a Redevelopment Plan for the Town Center Project Area; and
WHEREAS, Section 33334.2 of the California Community Redevelopment Law (Health and
Safety. Code Section 33000 et seq.) requires that not less than twenty percent (20%) of the taxes
allocated to the agency from project areas be used for the purpose of increasing, improving and
preserving the community's supply of Iow and moderate income housing available at affordable housing
cost; and
WHEREAS, Section 33334.6(c) of the California Community Redevelopment Law requires
that, except as othem'ise permitted by Section 33334.6(d) and (e), not less than twenty percent (20%) of
the taxes allocated to the agency from project areas for the 1985-86 fiscal ,,'ear and each succeeding
fiscal year shall be deposited into the Low and Moderate Income Housing Fund and use for the purposes
set forth in Section 33334.2; and
WHEREAS, Section 33334.6(g) of the California Community Redevelopment Law requires
that the agency adopt a plan to eliminate the deficit in subsequent years as determined by the agency if,
pursuant to Section 33334.6(d) and (e) the agency deposits less than twents' percent (20%) of the taxes
allocated to the agency in the 1985-86 fiscal year or any subsequent fiscal year for each affected project
area; and
WHEREAS, the Agency, on February 1, 1993, approved a Housing Deficit Plan for the
repayment of deferred deposits to the Housing Fund for the Town Center Project Area from 1986-87 to
1992-93 pursuant to Section 33334.6 (d) and instructed staff to begin making deposits to the Housing
Fund in fiscal year 1992-93.
NOW, THEREFORE, THE COMMUNITY REDEVELOPMENT AGENCY OF THE
CITY OF TUSTIN DOES HEREBY FIND, DETERMINE AND RESOLVE AS FOLLOWS:
Section 1: The Housing Deficit Reduction Plan for the Town Center Redevelopment Project
Area attached hereto as Exhibit "A" is hereby approved.
PASSED, APPROVED AND ADOPTED at a regular meeting of the Tustin Community
Redevelopment Agency, held on the Ist day of May, 2000.
Jeffery M. Thomas
Redevelopment Agency Chairman
PAMELA STOKER
Recording Secretary
STATE OF CALIFORNIA )
COUNTY OF ORANGE )
CITY OF TUSTIN )
SS
RESOLUTION NOo RDA 00-4
Pamela Stoker, Recording Secretary of the Tustin Community Redevelopment Agency of the City of
Tustin, California, does hereby certify that the whole number of the members of the Tustin Community
Redevelopment Agency is five; that the above and foregoing resolution was passed and adopted at a
regular meeting of the Tustin Community Redevelopment Agency held on the 1 ~ day of May, 2000, by
the following vote:
AGENCY MEMBER AYES:
AGENCY MEMBER NOES:
AGENCY MEMBER ABSTAINED:
AGENCY MEMBER ABSENT:
Pamela Stoker, Recording Secretary
HOUSING DEFICIT
REDUCTION
PLAN
PURSUANT TO SECTION 33334.6 OF THE
CALIFORNIA COMMUNITY REDEVELOPMENT LAW
TOWN CENTER REDEVELOPMENT PROJECT AREA
Tustin Community Redevelopment Agency
Tustirk California
Adopted ,2000
INTRODUCTION
This document represents the Housing Deficit Reduction Plan ("Deficit Reduction
Plan" or "Plan") for the amended Redevelopment Plan for the Town Center Area
Redevelopment Project in the City of Tustin. This Deficit Reduction Plan replaces
the previous Deficit Reduction Plan in its entirety and covers the entire exisffng
deficit to the Housing Fund. The Deficit Reduction Plan has been prepared by the
Tustin Community Redevelopment Agency (the "Agency") in compliance with the
California Community Redevelopment Law (the "CRL').
The CRL requires that no less than 20% of the tax increment revenue generated in
any redevelopment project area be deposited into a separate fund to be used for the
purpose of increasing and improving the supply of low and moderate income
housing (the "Housing Fund"). This requirement began to apply to redevelopment
project areas adopted before 1977 in 1985, when retroactive legislation was enacted
(Section 33334.6 of the CRL). Section 33334.6 requires that redevelopme.nt agencies
with pre-1977 projects begin making deposits to the Housing Fund starting in fiscal
year 1985-86.
The legislature recognized the financial hardship that this new requirement might
have on some redevelopment project areas by allowing redevelopment agencies up
to ten years to begin to make these deposits if funds were otherwise needed to
complete planned projects in an orderly fashion or to repay preexisting obligations.
Any amounts that were not deposited to the Housing Fund during this time period,
however, became a deficit to the Housing Fund. Redevelopment agencies that have
these deficits to the Housing Fund are required to adopt a plan to eliminate the
deficit in future fiscal years.
This Deficit Reduction Plan is intended to be a policy statement to assure that the
deficit to the Housing Fund is repaid. While projections of specific future annual
deposits are included herein, such amounts should be considered current best
estimates only. Actual deposits to the Housing Fund will be governed by actual
future financial conditions of the Project and the Agency. Further, amounts payable
to the Housing Fund, if any, pursuant to this Deficit Reduction Plan are subordinate
to all current obligations of the Agency, and any future bonds, notes or other debt
issued by or on behalf of the Agency.
This Deficit Reduction Plan may be amended at any time by action of the
Redevelopment Agency.
BACKGROUND
The Project Area
The Town Center Redevelopment Project Area is located in central Tustin and
incorporates the historic "Old Town" and civic center as well as a majority of the
commercial properties within the central portion of the City. The Town Center
Project Area contains many of the City's retail and office jobs and is the center of
goods and services that serve the greater Tustin area. The Project Area is comprised
of primarily commercial uses (approximately 90% of the Project Area land use).
Relatively few residential uses exist within the Project Area.
The Redevelopment Plan for the Town Center Redevelopment Project Area was
adopted on November 22, 1976 (Ord. No. 701). The Redevelopment Plan has been
amended twice, on September 8, 1981 and March 20, 1989 (Ord. Nos. 855 and 1021)
to revise and update certain elements of the Redevelopment Plan. On November 21,
1994, the Redevelopment Plan was amended a third time to conform the time limits
of the Redevelopment Plan to the provisions of newly adopted legislation, Califomia
Assembly Bill 1290 (Ord. No. 1141).
As the Town Center Project was initially adopted prior to 1977, it was not subject to
the 20% housing set aside requirement until 1985 when the retroactive legislation
was enacted (Section 33334.6 of the CRL). As outlined above, that legislation
provided a grace period wherein the Agency was able to defer deposits into the
Housing Fund to allow it to fund the completion of pre-existing plans, programs
and activities. The Agency elected to defer deposits to the Housing Fund for the
Town Center Project from 1986-87 to 1991-9Z resulting in a deficit of $2,776,042.
The South Central Redevelopment Project was adopted after 1977 and therefore was
not allowed to defer its housing set-aside deposits under the 1985 legislation.
Housing Deficit Reduction Plan History
In February 1993, the Agency adopted a Housing Deficit Reduction Plan for the
Town Center Project as required by law. That Deficit Reduction Plan was based on a
cash flow projection for the Project, which reflected estimates that deposits to the
Housing Fund to relieve the deficit could commence in 1996-97. Since that time,
however, a number of events have occurred which have inhibited the Agency's
ability to meet the projected payment schedule outlined in the Deficit Reduction
.Plan. First in 1994, legislation was enacted, commonly known as AB 1290, that
severely curtails the length of time that the Agency has to finance projects, programs
and activities for the Project Area. Second, economic conditions not apparent when
the initial Housing Deficit Reduction Plan was adopted have not only thwarted the
Agency's ability to implement a shorter completion time frame, but have made
meeting preexisting obligations a challenge.
AB 1290 provides that after 2004, the Agency will not be able to incur debt for the
Project. As redevelopment is, by definition, financed through the repayment of
debt, the Agency's activities after 2004 will be limited to those projects that it was
able to finance by the 2004 deadline. Previously, the Agency could incur debt for the
Project at any time through 2019. Because of this new deadline, in 1994 the Agency
essentially needed to accelerate the completion of its redevelopment program to a
10-year ffmeframe from a potential 25-year time frame.
When the Housing Deficit Reduction Plan was adopted in early 1993, southern
California was in a recession. Property taxes were being impacted somewhat by
appeals, but were still partially insulated because the provisions of Proposition 13
(enacted in 1978) kept the assessed values for many properties substantially under
the true market value. Further, it was anticipated that the recession would end soon
and that property values would return to normal patterns for California.
Historically, such recessions were characterized by a slowing or slight reduction in
property values, followed by periods of rising values. Clearly, that did not happen
with this recessionary cycle. The duration of the downturn and the significant
impact it made on property values throughout the region was essentially
unprecedented.
It was infeasible for the Agency to meet the deficit reduction schedule outlined in
the previous Housing Deficit Reduction Plan for several reasons. First, tax
increment revenues decreased rather than increased as anticipated in the previous
Plan, and are only now returning to previous levels. For the current fiscal year,
1999-00 tax increment revenues are still slightly lower that tax increment revenues
received 7 years earlier (1992-93). Second, the Agency began meeting its "new"
Housing Set-Aside obligation in 1992-93, the commencement of a period of
declining tax increment revenues. This left less discretionary tax increment
available than previously projected for other Project obligations. Finally, the Agency
issued bonds in 1991 predicated on assumptions of continued strong growth in tax
increment revenues and the ability to defer the Agency's housing set-aside
requirement for several more years. When actual revenues declined rather fftan
increased, the result has been that bond debt service comprises a disproportionate
share of annual tax increment receipts.
Because of the factors outlined above, the Agency has just been able to meet existing
obligations and has had little money available for other purposes, including
repaying the deficit to the Housing Fund or funding the completion of its
redevelopment program in the Town Center Project Area. As a result, the Agency's
implementation of the Town Center Project has not progressed as quickly as
previously anticipated. The implementation of these projects, many of which have
long been delayed, will need to take priority over repayment of the Housing Deficit,
at least until after 2004.
THE REPAYMENT PLAN
This section of the Deficit Reduction Plan outlines the specific repayment plan
adopted by the Agency for the repayment of the Agency's current deficit to the
Housing Fund. The intent of the Plan is to provide for the repayment of the deficit
to the Housing Fund as soon as practical, while simultaneously protecting the
Agency's ability to complete its plans, programs and activities for the Project Area
that are not housing related. Further, it is desired that the Deficit Reduction Plan be
flexible in nature and provide a workable framework for the repayment of the deficit
whether revenues growth is stagnant, or increases at a more robust pace.
The Deficit Reduction Formula
No deposits are required to relieve the deficit prior to the expiration of the term of
the current Implementation Plan in 2004-05. As outlined in the Agency's recently
adopted Implementation Plan, tax increment revenues are not anticipated to be
sufficient to fully fund all of the plans, programs and activities included in the
Implementation Plan. In addition, the Agency only has until 2004 to incur non-
housing debt, although debt incurred for low- and moderate-income housing
purposes can be established beyond that timeframe. Under the CRL, all tax
increment revenues must be used to repay debt. As such, debt issuance is the
cornerstone of program implementation in the redevelopment process. Therefore,
the Agency will concentrate its energy and resources over the next five years
(through 2004-05) on unfinished non-housing plans and programs. The Housing
Deficit can be adequately addressed in subsequent fiscal years.
A formula has been established for the repayment of the Housing Deficit. Using a
formula provides greater flexibility for the Plan that can still be applicable should
tax increment revenues be significantly higher or lower than amounts currently
projected. The formula is as follows:
In any given year that Non-Housing Tax Increment Revenues equal
at least 125% of Annual Obligations, then the Agency will make a
deposit to the Housing Fund to relieve, in whole or in part, the
Housing Deficit. The amount of the deposit should equal 20% of the
Net Tax Increment Revenue available.
Capitalized terms used above have the meanings shown below:
Annual Obligations: Means all actual current and future annual
obligations of the Agency to be repaid from Non-Housing Tax
Increment (exclusive of the Housing Deficit), including debt service
on bonds, notes and other borrowings and administrative costs.
Net Tax Increment Revenue: Means total actual annual Non-
Housing Tax Increment receipts for the Town Center Project, less
Annual Obligations.
Non Housing Tax Increment Revenues: Means actual annual tax
increment revenues received from the Project Area, less the annual 20
percent housing set-aside requirement.
An example of the calculation of net tax increment revenues for a
hypothetical future fiscal year is as follows:
Fiscal Year
Description 2014-15
Non-Housing Tax Increment Revenues $ 3,917,401
Less Annual Obligations:
Debt Service - 1998 Bonds 1,670,000
Debt Service - 2004 Bonds 980,000
Annual Administrative Costs 269,174
Net Tax Increment Revenues 998,227
Percentage Due for Deficit Reduction 20 %
Housing Defidt Reduction Payment $199,645
No deposits are required in any year that Non-Housing Tax
Increment Revenues do not achieve the 125 % threshold. The amount
of the deficit as of April 1, 2000 is $2,776,042. Once the Agency has
deposited this amount into the Housing Fund (from revenues not
otherwise payable to the Housing Fund), whether through the
application of this formula or otherwise, the deficit shall be deemed
paid in full and no additional payments shall be due.
Application of the Formula
Given current best estimates of tax increment revenues that may be generated over
the remaining life of the Town Center Project, application of the above formula
would result in the full repayment of the deficit by 2023. The attached Table 1
demonstrates one possible repayment scenario based on current best estimates of
future tax increment revenues for the Project.
As shown on Table 1, non-housing tax increment revenues are projected to increase
from approximately $1.9 million anticipated for the fiscal year ending June 30, 2000
(1999-00) to slightly over $2.6 million in 2004-05. Strong growth in tax increment
revenue is anticipated over the next few years, reflecting the assumption of a
continuation of the current robust economy and restored real estate environment.
The pace of revenue growth for the Project, however, is assumed to slow after 2004-
05 to a level consistent with the rate of growth experienced by the Project since its
adoption in 1976 (about 4%). Debt service amounts are based on actual amounts for
the 1998 Bond issue and are projected for the assumed 2004 financing. As 2004 is the
last date the Agency currently has to incur additional debt, Table 1 reflects the
assumption that the Agency will issue bonds for non-housing purposes and will
fully leverage tax increment revenues in that year. Administrative cost estimates
included on Table 1 begin at $200,000 in 1999-00 and are assumed to escalate
annually by 2%. Actual administrative costs, particularly after the end of the Plan's
effectiveness in 2014, may vary from these estimates.
As shown on Table 1, annual deposits to the Housing Fund are projected to
commence in 2014-15 in the amount of $199,645, with payments continuing, each
year in increasing amounts until the deficit is fully repaid in 2022-23. See columns
entitled "20% Deficit Reduction" and "Cumulative Reduction" on Table 1.
Repayment of the Housing Fund Deficit is assumed to commence at such time as tax
increment revenues reach 125 percent of debt service on the 1998 bond issue, the
assumed 2004 bond issue and the $200,000+ for annual administrative costs. The
potential payments to the Housing Fund to relieve the Deficit equal 20 percent of the
amount of tax increment revenues in excess of these costs, or 20 percent of Net Tax
Increment Revenues.
As mentioned previously, Table 1 illustrates one possible scenario only. If future
revenues are higher than projected, deficit payments may commence sooner and be
in higher annual amounts. Conversely, if future revenues are lower than projected,
the deficit payments might commence later and be in lower annual amounts. Even
under conservative revenue growth assumptions (growth of 2% per year), however,
it is currently anticipated that the deficit can be repaid prior to 2026.
The Agency reserves the right to prepay, in whole or in part, the Housing Deficit, or
escalate repayment of the Housing Deficit at any time without the need to amend
this Deficit Reduction Plan.
Alternatives
One alternative to the repayment schedule outlined above is currently being
considered by the Agency and may be evaluated in detail at a future time. The
alternative being considered is an escalation of the repayment of the Housing Deficit
through a future bond issue. A bond issue secured and repaid by non-housing tax
increment revenues would reduce or cure the deficit if a portion of the bond
proceeds were deposited into the Low and Moderate Income Housing Fund.
Currently, non-housing tax increment revenues are insufficient to support such a
bond issue. It is possible, however, that revenue growth in the next 3 to 5 years may
render such an alternative viable. In such an instance, the Agency may elect to
deposit bond proceeds in the Housing Fund, which action would serve to reduce or
eliminate the Housing Deficit. As stated above, this Plan would not need to be
amended in this instance. If the Deficit were only partially repaid, the Agency could
continue to apply the formula outlined under the "Deficit Reduction Formula"
section above to make payments until the Deficit was fully repaid. If the Deficit
were fully repaid, no additional payments would be due.
Table 1
Tustin Community Redevelopment Agency
Town Center Redevelopment Project
Illustrative Housing Deficit Reduction Scenario
Fiscal Non-Housing Avg. Annual
Year Ending Tax Increment (1) Debt Service 98
Annual Obligations ~
Avg. Annual Administrel]ve Net Tax
Debt Svc 2004 Costs Increment (2)
2000 1,905,020 1,670,000
2001 2,057,422 1,670,000
2002 2,222,015 1,670,000
2003 2,355,336 1,670,000
2004 2,496,656 1,670.0(X)
2005 2,646,456 1,670,000 980,000
2006 2,752,314 1,670,000 980,000
2007 2,862,407 1,670,000 980,000
2008 2,976,903 1,670,000 980,000
2009 3,095,979 1,670,000 980,000
2010 3,219,818 1,670,000 980,000
2011 3,348,611 1,670,000 980,000
2012 3,482,555 1,670,000 980,000
2013 3.621,858 1,670,000 980,000
2014 3,766,732 1,670.000 980,000
2015 3,917,401 1,670,000 980,000
2016 4,074,097 1,670.000 980.000
2017 4,237,061 2,650,000
2018 4,406,543 2,650,000
2019 4,582,805 2.650,000
2020 4,766,117 2.650,0(X3
2021 4,956,762 2.650,000
2022 5,155,033 2,650.000
2023 5,361,234 2.650.000
2024 5,575,683 2.650,000
2025 5,798,711 2,650,(X)0
2026 6,030,659 2,650,000
200,000
204,000
208,080
212,242
216 486
220 816
225 232
229 737
234 332
239 019
243 799
248 675
253 648
258 721
263 896
269 174
274 557
280 048
285 649
291 362
297 189
303 133
309 196
315 380
321 387
328 121
334,684
Coverage/
Rev to Oblig.
35,020 101.87%
183,422 109.79%
343,935 118.31%
473,095 125.13%
610,170 132.34%
100.00%
100.00%
100.00%
92,571 103.21%
206,960 107.16%
326,019 111.27%
449,936 115.52%
578,907 119.94%
713,136 124.52%
852,836 129.27%
998,227 134.20%
1,149,540 139.31%
1,307,013 144.61%
1,470,894 150.10%
1,641,443 155.81%
1,818,928 161.72%
2,003,629 167.85%
2,195,837 174.20%
2,395,854 180.79%
2,603,996 187.63%
2,820,589 194.71%
3,045,975 202.05%
Housing Deficit Reduction
20% Cumulative
Deficit Reduction {3) Reduction
17(~ 567
199 545
229 908
261 403
294 179
328 289
363 786
400 726
439 167
88,373
170,567
370,213
600,121
861,523
1,155,702
1,483,991
1,847,776
2,248,502
2,687,669
2,776,042
(1) Tax increment revenues are estimated based on Ora-~e Count7 Aucitor-Controller assessed value reports for 1999-00. Revenues are assumed to increase
8% per year for the next two years (FY 2000-01 to 2001-02). Assumed growth is then reduced to 6.0% through 2004-05 and 4.0% thereafter.
(2) Amounts shown under "Net Tax Increment" above, represent amcxz3ts estimated to be in excess of AnnuaJ Obligations, which include amounts payable for 1998 debt service,
assumed 2004 debt service and annual administrative costs.
(3) The annual repayment amount equals 20% of Net Tax Increment Revenue in any year lYmt Non-Housing Tax Increment equals 125% of Annual Obligations.
Hsg Deficit 3,31.00: Deficit Plan
4/4/2000/6:58 AM