|
_ M UM . �vious Pry, �ous MPrevi"w s
<br /> P Bas Previous Payments Made Payments Made Payments
<br /> 2 ax Year Percentage on Percentage Payments Made June 2009 May 2010 a011 Payments lade Paymentsay 2013 ade Payments
<br /> 201 Made Difference
<br /> Total Taxes Collected As of May 2015 $209,232.79
<br /> Total Value in the TIRZ as of today $9,524,093
<br /> Less the Tax Increment Base(1999)Value $7,259,820 76.2258% $159,489.45
<br /> Equals the Captured Appraised Value $2,264,273 23.7742% $49,743.34 $21,481.98 $13,214.10 $6,050.64 $5,757.63 $3,788.86 -$394.60 -$464.16 $308.89
<br /> Equals Taxes due the TIRZ per penny of Tax Rate $286.95 $124.17
<br /> Times rate for General TIRZ Projects(.0086 per contract) $24,677.97 $10,678.90 $6,534.04 $3,001.75 $2,856.40 $1,879.68 -$195.77 -$230.27 $153.24
<br /> Difference is Rate for Education Facilities Projects $25,065.36 $10,803.08 $6,680,07
<br /> $3,048.87 $2,901.24 $1,909.18 -$198.83 -$233.89 $155.64
<br /> Previous Previous Previous Previous Previous Previous
<br /> Payments Based Previous Payments Made Payments Made Payments Made Payments Made Payments Made Payments Made
<br /> 2006 Tax Year Percentage on Percentage Payments Made June 2009 May 2010 May 2011 May 2012 May 2013 May 2014 Difference
<br /> Total Taxes Collected As of May 2015 $230,657.15
<br /> Total Value in the TIRZ as of today $14,247,997
<br /> Less the Tax increment Base(1999)Value $7,259,820 50.9533% $117,527.35
<br /> Equals the Captured Appraised Value $6,988,177 49.0467% $113,129.80 $68,032.35 $33,545.91 $1,103.27 $7,953.51 $2,793.31 -$457.04 -$3,275.44 $3,433.93
<br /> Equals Taxes due the TIRZ per penny of Tax Rate $691.93 $417.38
<br /> Times rate for General TIRZ Projects(.0086 per contract) $59,505.58 $33,819.55 $19,610.00 $580.30
<br /> 212.80 -
<br /> $4,183.50 $1,469.27 4240.40 -$1,722.86 $1,806.22
<br /> Difference is Rate for Education Facilities Projects $53,624.22 $34
<br /> $13,935.92 $522.95 $3,770.02 $1,324.04 -$216.64 -$1,552.58 $1,627.7711
<br /> Previous Previous Previous Previous Previous Previous
<br /> Payments Based Previous Payments Made Payments Made Payments Made Payments Made Payments Made Payments Made
<br /> 2007 Tax Year Percentage on Percentage Payments Made June 2009 May 2010 May 2011 May 2012 May 2013 May 2014 Difference
<br /> Total Taxes Collected As of May 2015 $207,488.74
<br /> Total Value in the TIRZ as of today $16,043,332
<br /> Less the Tax Increment Base(1999)Value $7,259,820 45.2513% $93,891.40
<br /> Equals the Captured Appraised Value $8,783,512 54.7487% $113,597.34 $55,709.32 $43,582.89 $4,307.15 $7,908.10 $2,261.53 $1,106.90 -$2,985.90
<br /> Equals Taxes due the TIRZ per penny of Tax Rate ' $870.48 $428.53 $1,707.35
<br /> Times rate for General TIRZ Projects(.0086 per contract) $74,861.08 $27,693.65 $37,740.30 $2,838.43
<br /> Difference is Rate for Education Facilities Projects $38,736.26 $5,211.46 $$771.36 $729.45 -$1,967.72 $$582.15
<br /> $28,015.67 $5,842.59 $1,468.73 $2,696.63 $771.17 $377,45 -$1,018.18 $582.20
<br /> Previous Previous Previous Previous Previous Previous
<br /> 2008 Tax Year Payments Based Payments Made Payments Made Payments Made Pa
<br /> Percentage on Percentage June 2009 May 2010 May 2011 May2012ade Payments May 2013 ade Payments
<br /> 201 Made Difference
<br /> Total Taxes Collected As of May 2015 $972,585.30
<br /> Total Value in the TIRZ as of today $73,635,740
<br /> Less the Tax Increment Base(1999)Value $7,259,820 9.8591% $95,888.14
<br /> Equals the Captured Appraised Value $66,375,920• 90,1409% $876,697.16
<br /> Equals Taxes due the TIRZ per penny of Tax Rate $662,877.68 $189,261.06
<br /> $6,616.58 $19,369.98 $5,351.14 -$2,792.23 -$5,454.82 $8,084.35
<br /> .Times rate for General TIRZ Projects(.0086 per contract)
<br /> Difference is Rate for Education Facilities Projects $569,026.08 $430,245.13 $122,841.15 $12,572.21 $3,473.19 -$1,812.31 -$3,540.49 $5,247.20
<br /> $307,671.08 $232,632.54 $66,419.92 $6,797.77 $1,877.95 -$979.92
<br /> -$1,914.33 $2,837.15
<br /> Previous Previous Previous Previous Previous
<br /> 2009 Tax Year Payments Based Payments Made Payments Made Payments Made Payments Made Payments Made
<br /> Total Taxes Collected As of May 2015 Percentage on Percentage May 2010 May 2011 May 2012 May 2013
<br /> Y $1,054,387.99 Y Y May 2014 Difference
<br /> Total Value in the TIRZ as of today $79,893,473
<br /> Less the Tax Increment Base(1999)Value $7,259,820 9.0869% $95,810.92
<br /> Equals the Captured Appraised Value $72,633,653 90.9131% $958,577.07 $863,799,89 $114,912.09
<br /> Equals Taxes due the TIRZ per penny of Tax Rate $7,234.54 -$22,723.46 -$2,657.80 -$2 867.99 $8,114.34
<br /> Times rate for General TIRZ Projects(.0086 per contract) $622,170.78
<br /> Difference is Rate for Education Facilities Projects $336,406.29 $560,655.02 $74,584.45 -$14,748.81 -$1,725.06 -$1,861.49 $5,266.67
<br /> $303,144.87 $40,327.64 -$7,974.65
<br /> -$932.74 -$11006.50 $2,847.67
<br />
|