fai_nra_rebate

All Taxing Entities Scenario

EXAMPLE: Addition to SF home in NRD

Appraised

Assessed

Property Tax**

New Appraised***

New Assessed

New Tax

Revenue-Plan

Added Value

Annual Rebate

Revenue Loss/Gain

2007

$139,771.00

$ 16,073.67

$ 1,768.10

$ 165,774.00

$ 19,064.01

$2,097.04

$ 1,784.55

$ 26,003.00

$ 312.49

$ 16.45

2008

$145,361.84

$ 16,716.61

$ 1,838.83

$ 172,404.96

$ 19,826.57

$2,180.92

$ 1,868.43

$ 312.49

$ 29.60

2009

$151,176.31

$ 17,385.28

$ 1,912.38

$ 179,301.16

$ 20,619.63

$2,268.16

$ 1,955.67

$ 312.49

$ 43.29

2010

$157,223.37

$ 18,080.69

$ 1,988.88

$ 186,473.20

$ 21,444.42

$2,358.89

$ 2,046.39

$ 312.49

$ 57.52

2011

$163,512.30

$ 18,803.91

$ 2,068.43

$ 193,932.13

$ 22,302.20

$2,453.24

$ 2,140.75

$ 312.49

$ 72.32

2012

$170,052.79

$ 19,556.07

$ 2,151.17

$ 201,689.42

$ 23,194.28

$2,551.37

$ 2,238.88

$ 312.49

$ 87.71

2013

$176,854.90

$ 20,338.31

$ 2,237.21

$ 209,756.99

$ 24,122.05

$2,653.43

$ 2,340.93

$ 312.49

$ 103.72

2014

$183,929.10

$ 21,151.85

$ 2,326.70

$ 218,147.27

$ 25,086.94

$2,759.56

$ 2,447.07

$ 312.49

$ 120.37

2015

$191,286.26

$ 21,997.92

$ 2,419.77

$ 226,873.17

$ 26,090.41

$2,869.95

$ 2,557.45

$ 312.49

$ 137.68

2016

$198,937.72

$ 22,877.84

$ 2,516.56

$ 235,948.09

$ 27,134.03

$2,984.74

$ 2,672.25

$ 312.49

$ 155.69

2017

$206,895.22

$ 23,792.95

$ 2,617.22

$ 245,386.02

$ 28,219.39

$3,104.13

$ 2,791.64

$ 312.49

$ 174.42

$ 3,437.40

2018

$215,171.03

$ 24,744.67

$ 2,721.91

$ 255,201.46

$ 29,348.17

$3,228.30

$ 3,228.30

$ -

$ 506.38

2019

$223,777.87

$ 25,734.46

$ 2,830.79

$ 265,409.52

$ 30,522.09

$3,357.43

$ 3,357.43

$ -

$ 526.64

2020

$232,728.99

$ 26,763.83

$ 2,944.02

$ 276,025.90

$ 31,742.98

$3,491.73

$ 3,491.73

$ -

$ 547.71

2021

$242,038.15

$ 27,834.39

$ 3,061.78

$ 287,066.93

$ 33,012.70

$3,631.40

$ 3,631.40

$ -

$ 569.61

2022

$251,719.67

$ 28,947.76

$ 3,184.25

$ 298,549.61

$ 34,333.20

$3,776.65

$ 3,776.65

$ -

$ 592.40

$ 3,741.51

2023

$261,788.46

$ 30,105.67

$ 3,311.62

$ 310,491.59

$ 35,706.53

$3,927.72

$ 3,927.72

$ -

$ 616.09

2024

$272,260.00

$ 31,309.90

$ 3,444.09

$ 322,911.26

$ 37,134.79

$4,084.83

$ 4,084.83

$ -

$ 640.74

2025

$283,150.40

$ 32,562.30

$ 3,581.85

$ 335,827.71

$ 38,620.19

$4,248.22

$ 4,248.22

$ -

$ 666.37

2026

$294,476.42

$ 33,864.79

$ 3,725.13

$ 349,260.82

$ 40,164.99

$4,418.15

$ 4,418.15

$ -

$ 693.02

2027

$306,255.47

$ 35,219.38

$ 3,874.13

$ 363,231.25

$ 41,771.59

$4,594.88

$ 4,594.88

$ -

$ 720.74

$ 7,078.48

2028

$318,505.69

$ 36,628.15

$ 4,029.10

$ 377,760.50

$ 43,442.46

$4,778.67

$ 4,778.67

$ 749.57

2029

$331,245.92

$ 38,093.28

$ 4,190.26

$ 392,870.92

$ 45,180.16

$4,969.82

$ 4,969.82

$ 779.56

2030

$344,495.76

$ 39,617.01

$ 4,357.87

$ 408,585.75

$ 46,987.36

$5,168.61

$ 5,168.61

$ 810.74

2031

$358,275.59

$ 41,201.69

$ 4,532.19

$ 424,929.18

$ 48,866.86

$5,375.35

$ 5,375.35

$ 843.17

2032

$372,606.61

$ 42,849.76

$ 4,713.47

$ 441,926.35

$ 50,821.53

$5,590.37

$ 5,590.37

$ 876.89

2033

$387,510.87

$ 44,563.75

$ 4,902.01

$ 459,603.41

$ 52,854.39

$5,813.98

$ 5,813.98

$ 911.97

2034

$403,011.31

$ 46,346.30

$ 5,098.09

$ 477,987.54

$ 54,968.57

$6,046.54

$ 6,046.54

$ 948.45

2035

$419,131.76

$ 48,200.15

$ 5,302.02

$ 497,107.04

$ 57,167.31

$6,288.40

$ 6,288.40

$ 986.39

2036

$435,897.03

$ 50,128.16

$ 5,514.10

$ 516,991.33

$ 59,454.00

$6,539.94

$ 6,539.94

$ 1,025.84

2037

$453,332.91

$ 52,133.29

$ 5,734.66

$ 537,670.98

$ 61,832.16

$6,801.54

$ 6,801.54

$ 1,066.88

2038

$471,466.23

$ 54,218.62

$ 5,964.05

$ 559,177.82

$ 64,305.45

$7,073.60

$ 7,073.60

$ 1,109.55

$ 110,862.66

$128,050.16

$ 17,187.49

*Based on the average property valuation in NRD

**Based on current mill levy of .11.

***Based on the average permit valuation for a residential addition project in NRD.