|
45,263115,375228,762343,237479,230616,344795,421977,1851,161,6741,348,9311,538,9971,731,9141,927,7252,126,4732,328,2022,532,957
<br />Tax Revenue
<br />Cumulative
<br />$
<br />-
<br />Available
<br />$
<br />$ $
<br />$ $ $ $ $
<br />$ $ $ $ $ $ $ $
<br />45,26370,113113,387114,475135,993137,114179,077181,763184,490187,257190,066192,917195,811198,748201,729204,755 2,532,957
<br />Revenues
<br />Available
<br />Total
<br />-
<br />
<br />Tax
<br />$ $
<br />
<br />
<br />
<br />$ $ $ $ $ $ $ $ $ $ $ $ $ $
<br />
<br />
<br />
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />$
<br />45,26370,113113,387114,475135,993137,114179,077181,763184,490187,257190,066192,917195,811198,748201,729204,755 2,532,957
<br />100% of
<br />Collection
<br />City Tax
<br />-
<br />
<br />$ $
<br />
<br />
<br />
<br />
<br />$ $ $ $ $ $ $ $ $ $ $ $ $ $
<br />
<br />
<br />
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />$
<br />0.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.71000.7100
<br />100% of
<br />Tax Rate
<br />City
<br />$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
<br />20152016201720182019202020212022202320242025202620272028202920302031
<br />Coll.
<br />Year
<br />SCHEDULE D
<br />
<br />20142015201620172018201920202021202220232024202520262027202820292030
<br />Year
<br />Tax
<br />1234567891011121314151617
<br />
<br />
<br />
<br />9/13/2013
<br />6,375,0009,875,00015,970,00016,123,30019,153,90019,311,83325,222,13525,600,46825,984,47526,374,24226,769,85527,171,40327,578,97427,992,65928,412,54928,838,737
<br />-
<br />$
<br />Cumulative
<br />Valuation
<br />Total
<br />$ $
<br />$ $ $ $ $ $ $ $ $ $ $ $ $ $
<br />2,875,0002,875,0005,750,0005,750,0008,625,0008,625,00014,375,00014,590,62514,809,48415,031,62715,257,10115,485,95815,718,24715,954,02116,193,33116,436,231
<br />Commercial
<br />-
<br />$
<br />CumulativeValuation
<br /> Reflects 1.5% annual appreciation once buildout is complete
<br />$ $ $ $ $ $
<br />$ $ $ $ $ $ $ $ $ $
<br />
<br />Projected Assessed Valuations and Tax Increment
<br />(875,000)(1,750,000)(2,555,000)(2,593,325)(2,632,225)(2,671,708)(2,711,784)(2,752,461)(2,793,748)(2,835,654)(2,878,189)(2,921,361)(2,965,182)(3,009,660)(3,054,804)(3,100,626)
<br />Exemption (20%)
<br />-$
<br />Homestead
<br />Residential
<br />$
<br />$ $ $ $ $ $ $ $ $ $ $ $ $
<br />$ $
<br />LA PORTE TIRZ 1 ZONE ENLARGEMENT
<br />4,375,0008,750,00012,775,00012,966,62513,161,12413,358,54113,558,91913,762,30313,968,73814,178,26914,390,94314,606,80714,825,90915,048,29815,274,02215,503,132
<br />-$
<br />Residential
<br />Cumulative
<br />Valuation
<br />$ $
<br />$ $ $ $ $ $ $ $
<br /> $ $ $ $ $ $
<br />HHC, LLP
<br />SCHEDULE C
<br />Note:
<br />Roll
<br />Jan 1
<br />20142015201620172018
<br />201920202021202220232024202520262027202820292030
<br />Tax
<br />
<br />
|