|
Re-Caicutation of the Captured Value; Payments and Adjustments - La Porte Independent School District
<br />Previous Previous Previous Previous Previous
<br />Payments Based Previous Payments Made Payments Made Payments Made Payments Made Payments Made
<br />2000 Tax Year Percentage an Percentage Payments Made June 2000 May 2010 May 2011 May 2012 May 2013 Difference
<br />a Total Taxes Collected As of May 2014 $138,270.30
<br />b Total Value in the TIRZ as of today 36,105,290
<br />c Less the Tax increment Base (1999) Value $7,052,630
<br />d Equals the Captured Appraised Value $1,052,680
<br />e Equals Taxes due the TIRZ per penny of Tax Rate
<br />f Times rate for General TIRZ Projects (.0086 per contract)
<br />g Difference is Rate for Education Facilities Projects
<br />2001 Tax Year
<br />a Total Taxes Collected As of May 2014 $186,522.32
<br />b Total Value in the TiRZ as of today $8,197,950
<br />c Less the Tax increment Base (1999) Value $7,D52,630
<br />d Equals the Captured Appraised Value $i,145,330
<br />e Equals Taxes due the TIRZ per penny of Tax Rate
<br />I limes rate for General TIRZ Projects (.0086 per contract)
<br />g Difference is Rate for Education Facilities Projects
<br />2002 Tax Year
<br />a Total Taxes Collected As of May 2014 $106,197.33
<br />b Total Value in the TIRZ as of today $7,834,480
<br />c Less the Tax increment Base (1999) Value $7,052.630
<br />d Equals the Captured Appraised Value $781,850
<br />e Equals Taxes due the TIRZ per penny of Tax Rate
<br />I Times rate forGeneral TIRZ Projects (.0086 per contract)
<br />g Difference is Rate for Education Facilities Projects
<br />2003 Tax Year
<br />a TOW Taxes Collected As of May 2014 S208,686.13
<br />b Total Value 1n the TIRZ as of today s9.580,810
<br />c Less the Tax increment Base (1999) Value $7,052.630
<br />d Squats the Captured Appraised Value $2,528,180
<br />e Equals Taxes due the TIRZ per penny of Tax Rate
<br />f Times rate for GeneralTIRZ Projects (.0086 per contract)
<br />g Difference is Rate for Education FacttiOes Projects
<br />2004 Tax Year
<br />a Total Taxes Collected As of May 2014 $211,787.04
<br />b Total value in the TIRZ as of today S9,583,640
<br />c Less the TaX Increment Base (1999) Value $7,052.630
<br />d Equals the Captured Appraised Value 32,531,010
<br />e Equals Taxes due the TIRZ per penny ar Tax Rate
<br />f Times rate for General TIRZ Projects (.008G per contract)
<br />g Difference Is Rate for Education Facilities Projects
<br />87%
<br />$120,312.69
<br />13%
<br />$17,967.61
<br />$19,615.97
<br />$2,286.44
<br />$0.00
<br />$0.00
<br />$3.21
<br />44,520.23
<br />$572.22
<br />$110.17
<br />$12D.34
<br />$9,474.57
<br />$10,349.53
<br />$1,206.34
<br />$0.00
<br />$0.00
<br />$1.69
<br />-$2,384.90
<br />$301.91
<br />$6,483.04
<br />$9,266.44
<br />S1,ODD.11)
<br />$0.00
<br />$0.00
<br />$1,52
<br />-$2,135.33
<br />$270.31
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Payments Based
<br />Previous
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Percentage
<br />on Percentage
<br />Payments Made
<br />June 2009
<br />May 2010
<br />May 2011
<br />May 2012
<br />May 2013
<br />Difference
<br />86%
<br />$160,463.45
<br />1401*
<br />$28,058.87
<br />$20.470.01
<br />$397.34
<br />$4,235.80
<br />$0,00
<br />$3.47
<br />$16927
<br />$782.98
<br />$159.87
<br />$125.68
<br />$13.748.86
<br />31D,80DA3
<br />52D9.64
<br />$2,234.84
<br />$0.00
<br />$1.83
<br />$89.31
<br />$413.11
<br />S12.310.02
<br />$9.689.88
<br />$187.70
<br />$2,000.96
<br />$0.00
<br />$1.64
<br />$79.96
<br />$369.88
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Payments Based
<br />Previous
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Percentage
<br />on Percentage
<br />Payments Made
<br />June 2009
<br />May 2010
<br />May 2011
<br />May 2012
<br />May 2013
<br />Difference
<br />90%
<br />$167.615.68
<br />1D%
<br />$18.581.75
<br />$14,145.95
<br />$525.32
<br />$2,891,57
<br />$43.76
<br />$9.40
<br />$110.67
<br />$866.18
<br />$110.61
<br />S86.78
<br />$9,512.09
<br />$7.463.51
<br />$46,78
<br />$1,480.21
<br />322.40
<br />$4.82
<br />$50.60
<br />$437.77
<br />$9,069.67
<br />$6,682.44
<br />$478,53
<br />$1,411.36
<br />$21.38
<br />$4.60
<br />$53,96
<br />$417.41
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Payments Based
<br />Previous
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Percentage
<br />on Percentage
<br />Payments Made
<br />June 2009
<br />May 201 D
<br />May 2011
<br />May 2012
<br />May 2013
<br />Difference
<br />74%
<br />$153,618.12
<br />26%
<br />$55.068.01
<br />$10,976.46
<br />$35.140.52
<br />$8,51255
<br />$38.84
<br />$0.00
<br />-$321,09
<br />$720.73
<br />$327.79
<br />867.34
<br />$28,189.57
<br />$5,791.26
<br />$17,816.24
<br />$4.357.62
<br />$19.83
<br />$0.00
<br />-$164.37
<br />$368.94
<br />$25,878.43
<br />$5,185.20
<br />S17,324.28
<br />$4,154.93
<br />S10,96
<br />$0.00
<br />-$156.72
<br />$351.78
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Payments Based
<br />Previous
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Percentage
<br />on Percentage
<br />Payments Made
<br />June 2009
<br />May 20i0
<br />May 2011
<br />May 2012
<br />May 2013
<br />Difference
<br />74016
<br />$155,854.73
<br />26%
<br />$55,932.31
<br />420,004.84
<br />$17,805.66
<br />$7,898.22
<br />$39.74
<br />53,831.63
<br />-$334.98
<br />$687.30
<br />$322.66
<br />$150.32
<br />$27.748.36
<br />$12,927.28
<br />S8,807.40
<br />$3,918.35
<br />$19.72
<br />S1,900.84
<br />-$166.18
<br />$340.97
<br />$28.183.95
<br />$13.077.58
<br />$8.998.27
<br />$3,979.86
<br />$20.02
<br />$1,930.69
<br />-$168.80
<br />$346.32
<br />
|