|
FIGURE 3
<br />o
<br />f Paris P
<br />Cit
<br />i
<br />en4
<br />Pottal y of Tax Revenue
<br />. ... . .......... . ........... . . . .... _7 11 1, --l"11111 I I � -1 . . . . . . . . . .... .... ............ .......... . ..... .- I - - -- - ------ -, .. . . .. .............. ................ . . . ... . ................ """, - - -- --------
<br />.. . .... ......
<br />CURRENT SO' Setback/Buffer
<br />... ... ... ...
<br />NET PRESENT VALUE: $408551
<br />TAXABLE CITY OFPARIS ESTIMATED
<br />WITH SUP 400'Setback/Buffer
<br />..........
<br />NET PRESENT VALUE: $163420
<br />TAXABLE CITY OF PARIS ESTIMATED
<br />YEAR
<br />VALUE
<br />TAX RATE
<br />TAXES
<br />..........
<br />YEAR
<br />VALUE
<br />TAX RATE
<br />TAXES
<br />2026
<br />15,800,000
<br />4778%
<br />0.4778%
<br />75,496
<br />. ....... 2026
<br />6,320,000
<br />.... ...... --
<br />0.4778%
<br />- .. . .....
<br />..... 30,198
<br />2027
<br />14,457,000
<br />...... ......................
<br />0.4778%
<br />69,078
<br />2027
<br />5,782,800
<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 />0.4778%
<br />25,065,
<br />2029
<br />11,771,000
<br />0.4778%
<br />56,244 . . . .......
<br />2029
<br />4,708,400
<br />0.4778%
<br />22,498
<br />2030
<br />10,428,000
<br />. ..
<br />.... O�4778%
<br />49,827
<br />2030
<br />4,171,200
<br />..............
<br />0.4778%
<br />. .........
<br />19,931
<br />... . . ................
<br />2031
<br />..... ....
<br />9,085000
<br />0.4778%
<br />43,410
<br />2031
<br />- ------
<br />3,634,000
<br />..... . ... . ....
<br />0.4778%
<br />17,364
<br />2032
<br />7,742,000
<br />0.4778%
<br />36,993
<br />2032
<br />3,096,800
<br />------
<br />0.4778%
<br />............. ......
<br />... 14,797
<br />2033
<br />...... . . . ......
<br />6,399,000
<br />0.47789,o
<br />30,576
<br />2033
<br />...........
<br />2,5S9,600
<br />OA778%
<br />12,230
<br />... ... . . ....
<br />2034
<br />5,056,000
<br />0.4778%
<br />24,159
<br />. . ....
<br />2034
<br />2,022,400
<br />0.4778%
<br />9,663
<br />2035
<br />. . . ................ . .
<br />3,713,000
<br />0.4778%
<br />17,741 .... . .... ---
<br />2035
<br />... . ....
<br />1,485,200
<br />0.4778%
<br />.......... 7,097
<br />2036
<br />..................... .
<br />3,160,000
<br />................
<br />0.4778%
<br />- ----------- ...
<br />15,099
<br />2036
<br />. ............ ............ . .
<br />1,264,000
<br />0 - - 4778%
<br />6,040
<br />. . . ...... . ...... -
<br />2037
<br />3,160,000
<br />0.4778%
<br />15,099
<br />...... . . ............
<br />2037
<br />. . . . . ....... .......
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2038
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2038
<br />11,264,000
<br />0.4778%
<br />6,040
<br />2039
<br />3,160,000
<br />0.4778%
<br />15,099 ......
<br />........... 2039
<br />1,264,000
<br />0.4778%
<br />................................
<br />6,040
<br />. . ........... ....
<br />2040
<br />---------- .
<br />3,160,000
<br />..... . . . . ......
<br />0.4778%
<br />15,099
<br />2040
<br />1,264,000
<br />.. .. ..... . .....
<br />0.4778%
<br />6,040
<br />2041
<br />....... ........ .......
<br />3,160,000
<br />0.4778%
<br />15,099
<br />. . ...........
<br />2041
<br />1,264,000
<br />....... . . ...... ... ........
<br />0.4778%
<br />6,040
<br />2042
<br />3,160,000
<br />0.4778%
<br />---------------
<br />15,099
<br />............. 2042
<br />1,264,000
<br />0.4778%
<br />. . ........... . . .
<br />6,040
<br />. . . ........... . .... ...........
<br />. . . . ... ..............
<br />2043
<br />3,160,000
<br />0.4778%
<br />15,099
<br />. . . ...........
<br />2043
<br />.... . ....... . .....
<br />1 , 264,000
<br />0.4778%
<br />------ -------------
<br />6,040
<br />. ..... ................
<br />2044
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2044
<br />1,26.42.000
<br />0.4778%
<br />6,040
<br />2045
<br />. ................................ . . .....
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2045
<br />1,264,000
<br />.............
<br />0.4778%
<br />6,040
<br />2046
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2046
<br />1,264,000
<br />0.4778%
<br />6,040
<br />. .............. . . ...
<br />2047
<br />3,160,000 . ..........
<br />0.4778%
<br />"I'll- . . . ...........
<br />15,099
<br />. . . . . ..........................
<br />2047
<br />1,264,000
<br />01.4778%,
<br />6,040
<br />2048
<br />. ................
<br />3,160,000
<br />0.4778%
<br />15,099 . .
<br />2048
<br />......... ...... . ... ....
<br />1,264,000
<br />0.4778%
<br />6,040
<br />.. .........
<br />2049
<br />3,160,000
<br />0.4778%
<br />15,099
<br />- - --------
<br />2049
<br />1,264,000
<br />0.4778%
<br />6,040
<br />... . ......
<br />. ...... ......... . .....
<br />2050
<br />.....
<br />3,160,000
<br />0.4778%15,099
<br />....... . . ... . . . . . .................
<br />1,264,000
<br />0.4778,%,
<br />6,040
<br />2051
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2051 . . . .....
<br />1,264,000
<br />....... . . ........
<br />0.4778%
<br />.......... . . .
<br />6,040
<br />2052
<br />3,160,000
<br />. .. ..... . ..........
<br />0.4778%
<br />15,099 - . . . .......................
<br />2052 1-11,111,11111,
<br />1,264,000
<br />. . .. ............ . .
<br />0.4778%
<br />6,040
<br />...... . . . -.--
<br />2053
<br />3,160,000
<br />0.4778%
<br />15,099
<br />--------
<br />2053
<br />1,264,000
<br />0.4778%
<br />6,040
<br />. . . ...............
<br />2054
<br />3,160,000
<br />0.4778%
<br />15,099
<br />20541,264,000
<br />........... . . .
<br />0;4778%
<br />6,040
<br />2055
<br />.
<br />3,160,000
<br />................
<br />0.4778%
<br />15,099
<br />. ............... ..
<br />2055
<br />1,264,000
<br />......................
<br />0.4778%
<br />6,040
<br />Years 1-10 466,185
<br />Years 11- 30 301,982
<br />Totals: 768,167
<br />NOMM.
<br />Years 1-10 186,474
<br />Years 117,30 120,793
<br />Totals: 307,267
<br />
|