|
FIGURE 3
<br />�ffk KEANDREWS
<br />mrN�ALUATIOilsl #TAX- SOLUTIONS
<br />71-
<br />Potential City of Paris Property Tax Revenue I
<br />. . ................ ... . . .... . . . .......... . . ............ .. ..... - 11111111"�--,--:- . . ......... . . _- - ------- ...............
<br />CURRENT SO' Setback/Buffer
<br />. .........
<br />NET PRESENT VALUE: $408551
<br />TAXABLE CITY OF PARIS 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 />.. . . ... .
<br />TAX RATE
<br />............ . . . . . . .
<br />TAXES
<br />15,800,000
<br />0.4778%
<br />75,496
<br />2026
<br />6,320,0000.4778%
<br />- - --- -----
<br />30,198
<br />. . .......... . . . ...... . . .
<br />_?026
<br />2027
<br />14,457,000
<br />0.4778%
<br />69,078
<br />........... 2027 11
<br />1 1 5,782,800
<br />0.,4,778,% ....... . .
<br />------- ........ 27,631
<br />2028
<br />. . . ..................
<br />13,114,000
<br />---------
<br />0.4778%
<br />- -
<br />62,661
<br />2028
<br />. ... ....... .. -
<br />5,245,600
<br />0.4778%
<br />. . ...... . .................
<br />25,065
<br />2029
<br />. ...
<br />11,771,000
<br />. . . ................
<br />0.4778%
<br />56,244
<br />2029
<br />4,708,400
<br />............. -
<br />0.4778% .
<br />22,498
<br />. . . . . ....................
<br />2030
<br />10,428,000
<br />........... . . . . . . -
<br />O�4 78%
<br />49,827"
<br />..............
<br />.......... . 2030
<br />. . ........ 4,171,200
<br />0.4778%
<br />19,931
<br />- - - ------
<br />2031
<br />9,085,000
<br />0.4778%
<br />43,410
<br />2031
<br />...........
<br />3,634,000
<br />0.4778...
<br />.4778
<br />J7,364
<br />2032
<br />7,742,000
<br />0.4778%
<br />36,993
<br />2032
<br />...... ... ... . 3,096,800
<br />0.4778%
<br />1-1-111, . . . ...........
<br />14,797
<br />.. .... . . ...........
<br />2033
<br />6,399,000
<br />0.4778%
<br />30,576
<br />2033
<br />2,559,600
<br />0.,4778%
<br />12,230
<br />2034
<br />..... .
<br />5,056,000
<br />. ........... - .
<br />0.4778%
<br />......
<br />24,159 ... ....
<br />. ..... .. 2034
<br />2,022,400
<br />0.4778%
<br />9,663"
<br />2035
<br />3,713,000
<br />0.4778%
<br />17,741
<br />2035
<br />1,485,200
<br />0.4-77_8_%_
<br />7,097
<br />2036
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2036
<br />............. .....
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2037
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2037
<br />1,264,000
<br />-------- -
<br />0.4778%
<br />...... . ....
<br />6,040
<br />2038
<br />3,160,000
<br />0.4778%
<br />. . ......... 1,264,000
<br />0.4778%
<br />..... ......... 6,040
<br />2039
<br />... .......... -
<br />3,160,000
<br />-----
<br />0,4778%
<br />-1�5,099
<br />15,099 ................
<br />2039
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2040
<br />...........
<br />3,160,000
<br />0 . 4778%
<br />15,099
<br />2040
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2041
<br />3,160,000
<br />OA778%
<br />15,099
<br />- ---------- ..........
<br />2041
<br />. ..................
<br />1,264,000
<br />... . .. .......
<br />02.4778%
<br />. ... ...
<br />6,040
<br />........ ..
<br />2042
<br />.
<br />3,160,000
<br />..... . . . ........
<br />0.4778%
<br />15,099
<br />2042
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2043
<br />3,160,000
<br />. ........ .....
<br />0.4778%
<br />15,099
<br />2043
<br />................
<br />1,264,000
<br />0.4778%
<br />6,04.0
<br />2044
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2044
<br />1,264,000
<br />.0.4778%
<br />6,040,
<br />2045
<br />........
<br />........
<br />3,160,000
<br />. . . . . . . . . . .
<br />0.4778%
<br />15,099
<br />. . ...........
<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 />... ................. . . . . ......
<br />0.4778%
<br />6,040
<br />.. . ........
<br />2047
<br />. . ............
<br />3,160,000
<br />- - - ---------
<br />0.4778% .
<br />15,099
<br />.............. .....
<br />2047
<br />......
<br />1,264,000
<br />- --- ------- - - - --- ---
<br />0.4778%
<br />........
<br />.......... 6,040
<br />................
<br />2048
<br />. . . . ................ .............................
<br />3,160,000
<br />........ .
<br />0.4778%
<br />15,099
<br />2048
<br />1,264,000
<br />0.4778%
<br />-----------
<br />6,040
<br />2049
<br />3,160,000
<br />0.47789/o
<br />15,099
<br />2049
<br />1,264,000 . .
<br />....... 0.4778%
<br />. . . ....... ...... 6,040
<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 />2051
<br />3,160,000
<br />. .
<br />0.4778%
<br />. . ............
<br />15,099
<br />. . . . . . ...........
<br />2051
<br />1,264,000
<br />0.4778%
<br />6,040
<br />2052
<br />. ......... . . .. . .... -
<br />3,160,000
<br />----
<br />0.47789/o
<br />15,099
<br />2052
<br />1,264,000
<br />..... ......
<br />.... 0.4778% .... ..
<br />.... 6,040
<br />2053
<br />3,160,000
<br />0.4778%
<br />15,099
<br />2053
<br />1,264,000
<br />0.4778%
<br />6,040
<br />--- .....
<br />2054
<br />. . . ..........
<br />3,160,000
<br />0.4778%
<br />15,099
<br />..... . . ......
<br />2054
<br />1,264,000
<br />. . ..............
<br />0.4778%
<br />6,040
<br />2055
<br />. . . ........ ..... . . .
<br />3,160,000
<br />0.4778%
<br />15.,-0..99.
<br />2055_
<br />1,264,0,00
<br />0.4778%
<br />6,04,01,
<br />Years 1- 10 466,185
<br />Years 11- 30 301,982
<br />Totals: 768,167
<br />Elwww.keatax.com
<br />Years I - 10 186,474
<br />Years11 - 30 120,793
<br />........... -
<br />Totals: 307,267
<br />
|