WASHINGTON & CENTINELA TAX TABLE
10/9/24
Stablized Year Tax Revenue Estimated to be
Received by the City (2024 $)
Property Tax $21,900
Sales Tax 127,000
Business Tax 10,900
Total $159,800
Total Projected Tax Revenue to be Received by the City
Years of Operation
10 20 30
Property Tax $275,000 $587,000 $968,000
Sales Tax 1,639,000 3,841,000 6,800,000
Business Tax 141,000 330,000 584,000
Total $2,055,000 $4,758,000 $8,352,000
Net Present Value of the Projected City Tax Revenue
at a 6% Discount Rate
Years of Operation
10 20 30
Property Tax $183,000 $296,000 $373,000
Sales Tax 1,058,000 1,852,000 2,448,000
Business Tax 91,000 159,000 210,000
Total $1,332,000 $2,307,000 $3,031,000