|
2005 Tax Year
<br />a Total Taxes Collected As of May 2014 $201.497.70
<br />b Tatai Value In the TIRZ as or today 59.345,379
<br />c Less the Tax Increment Base (1099) Value $7,052.630
<br />d Equals the Captured Appraised Value $2,292.749
<br />e Equals Taxes due fhe TIRZ per penny ofTex Rate
<br />f Times rate for General TIRZ Projects (.0086 per contract)
<br />g Difference is Rate for Education Facilities Projects
<br />2006 Tax Year
<br />a Total Taxes Collected As of May 2014 $219,954.19
<br />b Total Value in the TIRZ as of today 314,069,283
<br />c Less the Tax Increment Base (1999) Value $7,052,630
<br />d Equals the Captured Appraised Value $7,016.653
<br />e Equals Taxes due the TIRZ per penny of Tax Rate
<br />f Times rate for General TIRZ Projects (.COBS per contract)
<br />9 Difference is Rate for Education Facilities Projects
<br />2007 Tax Year
<br />a Total Taxes Collected As of May 2014 $200,358.56
<br />b Total Value in the TiRZ as of today S15,972,393
<br />c Less the Tax increment Base (1999) Value $7,052.630
<br />d Equals the Captured Appraised Value $8,919.763
<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 />2008 Tax Year
<br />a Total Taxes Collected As of May 2014 5961,130.70
<br />b Total Value in the TiRZ as of today $73.266,903
<br />c Less the Tax increment Base (1999) Value $7,052,030
<br />d Equals the Captured Appraised Value $05.214.273
<br />e Equals Taxes due theTIRZ 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 />2009 Tax Year
<br />a Total Taxes Collected As of May 2014 $1,042,970.10
<br />b Total Value In the TiRZ as of today $79.514,554
<br />c Less the Tax increment Base (1299) Value $7,052,630
<br />d Equals the Captured Appraised Value $72,461,924
<br />e Equals Taxes due the TIRZ per penny ofTax Rate
<br />f Times rate for General TIRZ Projects (.0086 per contract)
<br />g Difference is Rate for Education Facilities Projects
<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 />75%
<br />$152.063.25
<br />25%
<br />349,434AS
<br />$21.481.98
<br />$13,214.10
<br />$6,050.64
<br />$5,757.63
<br />$3,788.86
<br />4394.60
<br />(S464.16)
<br />$285.17
<br />$124.17
<br />$24,524.73
<br />$10,678,90
<br />$6,534.04
<br />$3,OD1.75
<br />$2,856.40
<br />S1.879.68
<br />5195,77
<br />($230.27)
<br />$24,909.71
<br />$10,803.08
<br />$6.680.07
<br />$3,048.87
<br />$2.901.24
<br />$1,909.16
<br />•$198.83
<br />(6233.89)
<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 />50%
<br />$110,P.58.32
<br />50%
<br />$109,695.87
<br />$68,032.35
<br />$33,545.91
<br />$1,103.27
<br />$7,953.51
<br />$2,793.31
<br />4457,04
<br />(83,275.44)
<br />$670,92
<br />$417.38
<br />557,699.36
<br />$33.819.65
<br />$19.610.00
<br />$680.30
<br />$4,183.60
<br />51AS9,27
<br />-3240.40
<br />($1,722.86)
<br />$51.998.61
<br />$34,212.80
<br />$13,935.92
<br />$522.96
<br />$3,770.02
<br />$1,324.04
<br />-$216.64
<br />($1,552.58)
<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 2D13
<br />Difference
<br />44%
<br />$88,466.67
<br />56%
<br />$111,889.90
<br />$55,709.32
<br />$43,582.89
<br />$4,307.16
<br />$7.908,10
<br />$2.281.53
<br />$1,106.90
<br />($2,985.90)
<br />$857.39
<br />$428.53
<br />$73,735.93
<br />S27,693.65
<br />$37,740.30
<br />$2,838.43
<br />$$,211AS
<br />$1,490.36
<br />$729AS
<br />($1,967.72)
<br />$38.154.08
<br />$28,015,67
<br />$6.847-59
<br />$1.468.73
<br />$2,698.63
<br />S771.17
<br />$377.45
<br />($1,018.18)
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Previous
<br />Payments Based
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Payments Made
<br />Percentage
<br />on Percentage
<br />June 2009
<br />May 2010
<br />May 2011
<br />May 2012
<br />May 2013
<br />Difference
<br />10%
<br />$92,517.89
<br />90%
<br />$868.612.81
<br />$662,877.68
<br />$189,261.o6
<br />$19,369.98
<br />$5,351.14
<br />•S2.792.23
<br />($5,454.82)
<br />$6,555.57
<br />$563,778.88
<br />$430,246.13
<br />$12$841.15
<br />$12.572.21
<br />$3,473.19
<br />-$1,812.31
<br />($3,540.49)
<br />$304,833.93
<br />$232,632.64
<br />$65.419.92
<br />$6,797.77
<br />$1,677.95
<br />•$979.92
<br />($1,914.33)
<br />Payments Based
<br />Percentage on Percentage
<br />9% $92,507.37
<br />91% $950,462.73
<br />$7.173.30
<br />$616,904.11
<br />$333,558.62
<br />Previous Previous Previous Previous
<br />Payments Made Payments Made Payments Made Payments Made -
<br />May 2010 May 2011 May 2012 May 2013 Difference
<br />$863.799.89 $114.912.09-$22,723.46-$2,657.80 ($2,867.99)
<br />$560,666.02 $74,5t14.45-$14.748.81 •$1,72S,06 ($1,861.49)
<br />$303.144.87 $4D,327.64-$7,974.65 4932.74 (S1,006.50)
<br />
|