HomeMy WebLinkAboutschedulelSCHEDULE I
Economic Incentive Payments
See attached.
\WI IA-5RV0111528092v l 5\66702.010 100
5-17-04 Midtown Miami Interlocal Agreement red line 1.doc
Schedule I-1
Schedule I
economic Incentive Payments (E.I.P.)
Development Campon.hta By Phases
Pram l Cemoon.nee met be Issued 5 Cr1R.•4 el
Decupeney no bMr Man December 31, 2001
ReWI
Inbgeel.d Parkin,'
lentem Mesa IPublle)
Cando Tyr 61 re R.el.-W (274.6001q. Ft.)
60%CO Inve
Mere 1 Cemgr.ne,e nowt be 140085 a Derlale.l. of
Oreew.ney re lobe Icon December 21, 2067
Homes (73.,000 sq, R.)
Mee
Masao as. PI.)
C0 do Tv. 02 wf Rrt.49r imam sq. Si
Teel Phan II
CureaMint neve 6
40% CO *said"
Phew 11 Carrwe,rrrbl
Condo Ter 60 wean air (2N.600.6.11.)
Condo TwT 04 enR,,L41ar (391,500 so. 4.)
Taal P11ase III
CuneMOw Phew Al
000
Plum N CeewpoMnle
C.M. Ter w wr .il,.INr 1316,500 p, a.)
Tole) Mast
Cumda6» Phew N
!LP. per 1LI.►.
0.vp• Deep. Una Per CA.
M,Ptu Labe Una Plum C.D. OeveCamponer5 Debt IIN..
600,000.00 102.00
2.014.00 256.56
274,500.00
235002.00
212,000.00
160,000.00
393600.00
374.50
1O330.
1,t00.76
23000
292,00
moo
366.6q
1,072,53
62,076.17
62,306.62
62650,610.00
t2,580060.00
12.560,6e0.00
2,306.66 12,002,12 10.919,36000 159.6,350.00
2,075.01 12,691.25 16,699,360,00
12600000 30500
296,000,00 00
N
11.137.53 11,217.760.00
..41VintalgeORSKIPS wow
55.1127,705.00
206000.00 20500
3,410,24 11,711.05 96.996260.00 15,111,990.00
Phu, V C.1r orlsrw
Cone Ter w teRat 1s, PN,100 p.11.)
Coed. Two w wi7440F4ar (390.500 ee. 61
Tone P11em V
t.Ler45w» Prseie V stomas sasee610Aq 36,9N,10.00
Plu m N Camppnrda "
Cando Ten N w,Paa..er MAX eel. k.) 3N.000,00 9N,00
TOW Phu VI -- 00
WrUa1»Res 41 4,676.56 11,202.49 id .00 Total Crerete0» OP.�6e0a 15 616 310.00
Taal Clmd.e» Den Luna• W2, 0.730.00
132,641,73000
Upon Cen6Uu0tlon 14614117"1'•'C
CompMUon of Ph11.6
Ywr AMMIZIEWIRROITANAMNe
•
Deep. Una 112. per Teal 5J.P Totn Debt Denim
Devp.Cone. po yr, pas Yr.
4175.54 11,712,35 N,5N,N0.00 16065WR646,730,00
00
4675.5$ 51,2/3.22 15,991,705.00 sass e0000
4475.51 11,202.70 15,907,360.00 W,197.35/.o0
4675.5d 11,21301 15,541,ew.00 66,190./60,00
4075.511 61,253.53 50017.900.00 16,197,16000
4675.50 51.252.11 56.504.910. 0 11,614,910.00
4670.04 11,213.01 11,911,110.00 56,119,160.00
4675.24 61,253.20 14,009000.00 15,/50,660.00
4615.66 11.203.43 160/6,050.00 15.906.06000
4675,36 11,262.04 16.5311.010.10 66.900010.00
4675.24 61.213.16 61.050.410,10 1/,111,400.00
457534 51.212.14 116.114.710A0 65,994,710.00
4476,56 31.212.12 56.106,410,00 15.091,410.00
4471.54 11,203.09 60.999,loo.o0 14,9N.160.00
4675.66 11.312.47 16.901,260.00 66,115260.00
4070.69 51.21304 16001,010.00 56.120010.00
4e76,s
4671.66
4175.51
4676.54
467051
447054
467150
.2001.2012
2014
2015
2011
2017
2011
2011
2020
2021
2022
2023
2024
2025
2029
2027
2026
2021
2030
2031
2032
2033
2034
2036
2034
2037
TOM Net Dow donee
'Total RIP • • Canal.
396,000.00
316,000.00
10602
305.00
760.00
4,250.56
.41 60.164,010,00 56.9911.010.00
51,262.63 55,091,550.00 f5,910.560.00
i1,7/2A4 f6,9M,260A6 a6,994.2NAo
31222,01 10191,06 .00 11.196,00000
11212.41 16,9316,210.00 15,990.2,0.00
11212,77 15,107.000.00 66.117,60,00
11.210,34 66.115,66000 N.N4660.00
00
M.ump1Wn1 i limn:
I. ions for Denster r6 Cond.6.nl., Dm end Woe was elwtn.d from Much 24, 2004 Devebpnw4 Conueneewe, 50hedule sal Vdues.
(Oros 6 "Wino, 9RUe hew boa mural Oarehrr.d 11wb, Tol1,b41 Wholes biers mean.. lrpreewmenw,
2. 061e64101e2e60 Lrd mike see .0110r10 MU mmpaled to and ;arrow or amprommenb tr Me OMce eel Moth.
3. Owl lentos has been .p4el0d b cellos Are 22, 2004 maims by 10A,
4. Perms PIre lame 11II 4111wed
ropto Pha% Phase Iam eauent V nos ein%of Me Mom nee nano . Cnmpeew.aq O.eenneLe a cemmo4b
15ow4reas41es maul* a Id lam.
epneea snitsla Mee men*QrtMW d dsOCr1NI
up,.wraW My ihrwe l PSNrwMde
*nowt so mode
6. MNldddola far NUJ developed b Or. PWrhd Ad not Ire nee DNA fa 18 MOON 9r1M and elms. W. rowed In OSW, MAW DIP to Pal
asrseshe. using I11l49ee402 0 Wjel1: Tall meet ddsrdlomuentlar Re151, Mohr T11npnt 6111b11w PFI11 by 1q. FL el Mull to arrive st coil par
10.1, 011106e1 by 5 0180.11114 1p (I000), Tell Cast et %OM§ a Plpw f marble el 51216Mq Waal h mmvl el m mat pI p455,10 ark
406 1 con Awl IOW brel or paler' ONI. .,More Pe riesling 11.27plodso unlb to 1 nelall urn.
Lisps al Os•doprrost um, rem be 1UMrease as deemed 41 MI ScheaM9 N IIN w M tamY8» Phase Table we spud Is or gnaw Mee 1M
4elp6y eldee IN the 1oh6diM hr cosh Arens. Ties rOMam 5086 034 apply b PPP Osysleprlrrl Uryb,
wort_ s eeb.r*um 4eeddp Cala6rb el Co sort el to ill s lieu del D.asnbsr 31, 7607, erica Mau Wbelo aM r.nMw n.,MY 0onekei,we
S. 1421,101.8118yMien
1N 3 V4705,203..IO DMt air b on dd� bl94lel h r l61 OW the i. MIOwds root 05 91b Bdd44.
Wear CMM6yer.40.9%al Toll El.P, aWho
ias ply N.1%aVal ia.P.
Tab' 'IL P•P6e.ael I21d1,010.00 Pt mop I Caporal kW M suds B el I.s.110% of 11114 Telel Prow D.veloprel t1Nb w bawd
: °el�el°ere�,M1.1N.
TNel PPel
a mauls��1rpg Pr flew 9 M•e.,e1,s. ell tk nesd.If el No10%elps Tab' alp D.velep,.m Untie ire need
.) Is9P6n(1wel4v611161nwpeilmeMego9nw wee be .*lout 6w.rwwwy N Mee rot dam,' (411 Menem 01 603 11%kr Plane land Phew 11.