|
FIGURE 3
<br />rr- VALUATION -TAX-S 0 LUTIO KEANDREWS ISIS
<br />Potential City of Paris Property Tax Revenue
<br />-""' . . . ........... . . . ... . . ...................... . ........ . .
<br />CURRENT 50'Setback/Buffer
<br />..... . ........... ....
<br />NET PRESENT VALUE: $408551
<br />TAXABLE CITY OFPARIS ESTIMATED
<br />WITH SUP 400'Setback/Buffer
<br />NET PRESENT VALUE: $163420
<br />TAXABLE CITY OF PARIS ESTIMATED
<br />)TAR
<br />VALUE
<br />TAX RATE
<br />TAXES
<br />YEAR
<br />VALUE
<br />................
<br />TAX RATE
<br />......
<br />TAXES
<br />..... . ........ . . .
<br />2026
<br />15,800,000
<br />... . ....... . .......
<br />0.4778%
<br />75,496
<br />.2026
<br />6,320,000
<br />. . . .....
<br />0.4778%
<br />30,19.8
<br />2027
<br />14,457,000
<br />0.4778%
<br />........... . -
<br />69,0782027
<br />............ ..............
<br />. . . . . ..............
<br />5,782,800
<br />. . . . .........
<br />0.4778%
<br />27,631
<br />2028
<br />13,114,000
<br />0.4778%
<br />62,661
<br />2028 ....... .. .
<br />5,245,600
<br />-- - ------- . . .....
<br />0.4778%
<br />25,065
<br />........... . . ...... .
<br />2029
<br />11,771,000
<br />0.4778%56,244
<br />. ........ . .....
<br />2029
<br />......... . ....
<br />4,708,400
<br />. . . ... ................ .....
<br />0.4778% .. ....
<br />22,498
<br />. . . . ..........
<br />2030
<br />10,428,000
<br />0.4778%
<br />49,827
<br />...................... . . .
<br />2030
<br />4,171,200
<br />...... ......
<br />0.4778%
<br />............... . . .
<br />19,931
<br />2031
<br />9,085,000
<br />0.4778%
<br />43,410
<br />2031 . . . .
<br />......... 3,634,000
<br />0.4778%
<br />. ......... .............................
<br />17,364
<br />. ......
<br />2032
<br />7,742,000
<br />0,4778%
<br />36,993
<br />2032
<br />3,096,800
<br />- ---------- -- -.-.
<br />0.4778%
<br />4444,7 . ..... .
<br />14,797
<br />. . . .......................
<br />2033
<br />. . . . .............
<br />6,399,000
<br />I", - ---- -
<br />0.4778%
<br />30,576
<br />2033
<br />... . ............ .. . ........
<br />2,559,600
<br />. . .. ......
<br />0.478%
<br />12,230
<br />2034
<br />5,056,000
<br />0.4778%
<br />24,159
<br />2034
<br />. ................ . .
<br />. . 2,022,400
<br />0.4778%
<br />..................... . . . ......
<br />9,663
<br />2035
<br />-
<br />3,713,000
<br />-------- . ................
<br />0.4778%
<br />17,741
<br />2035
<br />1,485,200
<br />. ....... -
<br />0.4778%
<br />- , , - . . . ................ ......
<br />7,097
<br />... ....... .. ..... . . ......
<br />2036
<br />3,160,000
<br />. . . ............ . .
<br />0.4778%
<br />15,099
<br />2036
<br />. . . . ....... . ........ -
<br />1,264,000
<br />. ......
<br />0.4778%
<br />6,040
<br />. . ...........
<br />20373,160,000
<br />0.4778%
<br />15,099
<br />2037
<br />......... . . . .........................................
<br />1,264,000
<br />. ..... - ....
<br />0.4778%
<br />. . . . . . .........
<br />6,04
<br />...... ............... . ...
<br />2038
<br />. .... .
<br />3,160,000
<br />0.47789/-
<br />l..,..2.6.4,0001-11
<br />0.4778%
<br />1 ... .....
<br />6..,.0 40
<br />2039
<br />...... . ... -..
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2039
<br />1,264,000
<br />0.4778%
<br />.. . .......
<br />6,040
<br />2040
<br />3,160,000
<br />...........
<br />0.4778%
<br />15,099
<br />. ........ . ................
<br />2040
<br />. . . ................ . . ..........
<br />1,264,000
<br />"I "I . . .... ...
<br />0.4778%
<br />........... . . ...... . . .
<br />6,040
<br />. .. ..... ...........................
<br />2041
<br />....... . ..
<br />3,160,000
<br />. . . ...... 11 "I'll
<br />0.4778%
<br />15,099
<br />2041
<br />. . . . . . . . ..............
<br />1,264,000
<br />0477895
<br />.. .... ... ... .... . . .
<br />. ........... 6,040
<br />...
<br />2042
<br />3,160,000
<br />0.4778%
<br />15,099
<br />..... . .... .
<br />..... . 2042
<br />1,264,000
<br />...... ....
<br />0.4778%
<br />6,040
<br />... ........
<br />2043
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2043
<br />1,264,000
<br />--------
<br />0.47 8%
<br />6,040
<br />. ...... ...... . . ....
<br />.... ..... .....
<br />2044
<br />------- . ..... -
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2044
<br />. . ...... ... ... .. ..
<br />1,264,000
<br />0.4778%
<br />................ . .........
<br />6,040
<br />2045
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2045
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2046
<br />3,160,000
<br />..................... . . ......
<br />0.4778%
<br />15,099
<br />2046
<br />1,264,000
<br />0.4778%
<br />...................
<br />6,040
<br />. .... . ...........
<br />2047
<br />.
<br />3,160,000
<br />0.4778%
<br />15,099
<br />...... . .... - 2047
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2048
<br />3,160,000
<br />0.4778%
<br />15,099 ...........
<br />2048
<br />1,264,000 .
<br />0.4778%
<br />. . .... . . ........... ..
<br />6,040
<br />2049
<br />. ..........
<br />3,160,000
<br />0.4778%
<br />15,099 . . . ....................
<br />2049
<br />1,264,000
<br />. . . ...... .......... . . . -11111-
<br />0.4778%
<br />.......... -
<br />6,040
<br />. ......
<br />® . .....
<br />2050
<br />. . ..... .......
<br />3,160,000
<br />0.4778%
<br />15,099 ... .......
<br />. ... ..... 2050
<br />1,264,000
<br />. . . . ................................ ...........
<br />0.4778%
<br />...
<br />6,040
<br />. . . . ............
<br />2051
<br />3,160,000
<br />0.4778%
<br />15,099
<br />... . ...................................
<br />2051
<br />1,264,000
<br />- - - ------ -- .
<br />0.4778%
<br />.......
<br />6,040
<br />2052
<br />3,160,000
<br />........... 1-11,11111-
<br />0.4778%
<br />15,099
<br />2052
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2053
<br />3,160,000
<br />0.4778%
<br />15,099
<br />11264,000,
<br />. . . .... .....
<br />6.1.0.4 0...
<br />2054
<br />..........
<br />3,160,000
<br />................ .
<br />0.4778%
<br />15,099
<br />. ................
<br />........... . . . 2054
<br />1,264,000
<br />...... . ...... -
<br />0.4778%
<br />6,040
<br />..........
<br />2055
<br />........ . .............. . .....
<br />3,160,000
<br />0.4778%15,099
<br />.
<br />. . . . . . . . . . ......................
<br />2055
<br />1,264,000
<br />0.4778%
<br />... 6,040
<br />Years 1-10 466,185
<br />Years 11- 30 301,992
<br />Totals: 768,167
<br />r2424 Ridge Road 469298,15M
<br />a Rockwall, TX 75087 a
<br />0 www.keatax.com
<br />Years 1- 10 186,474
<br />Years 11- 30 120,793
<br />Totals: 307,267
<br />
|