Loading...
HomeMy WebLinkAbout2001 CalculationsWHEAT RIDGE TOWN CENTER PROPERTY TAX INCREMENT CALCULATION APRIL 18, 2001 1994 Base Schedule Number Value Tax Paid 1994 1997 109826 421452 $477,660 .00 $37,517 .00 109827 421453 $121,890 .00 $10,949 .00 109828 421454 $123,300.00 $11,076 .00 109829 421455 $97,270.00 $8,737 .00 109830 421456 $83,560.00 $7,513.00 155202 421457 $121,490 .00 $10,913 .00 155203 421458 $295,280 .00 $26,524.00 155204 $6,720 .00 $604 .00 907141 $170.00 $15 .00 910136 $1,680 .00 $151 .00 913986 $10,740.00 $965 .00 912777 $0 .00 $0 .00 914058 $70.00 $6 .00 914069 $4,000.00 $359 .00 916153 $2,460.00 $221 .00 $3,590.00 $322.00 917476 $2,380.00 $214.00 957709 $4,660.00 $419.00 961461 $478.00 $42.00 961478 $21,060.00 $1,892 .00 961493 $6,150.00 $552.00 961503 $470.00 $42 .00 961521 $6,790.00 $609.00 963838 963898 965971 $6,660 .00 $598.00 $21,570.00 $1,938 .00 $15,390 .00 $1,382 .00 $390.00 $35 .00 $1,380.00 $124 .00 $950 .00 $85 .00 $1,630.00 $146 .00 TOTAL $1,439,838.00 $123,950.00 TAX INCREMENT LESS TREASURER'S FEES (3%) AMOUNT TO WHEAT RIDGE MARKETPLACE FOR 2001 PAYMENTS July 31, 1997 August 31 , 1997 January 31, 1998 amount payable for 1996 AugustS, 1998 December 16, 1998 April 19, 1999 pd 4/99 July 22, 1999 pd 7/99 April 26, 2000 July 10, 2000 April 18, 2001 TOTAL PAID TO DATE TOTAL OBLIGATION AMOUNT OUTSTANDING AMOUNT OUTSTANDING FOR 2001 $80,000.00 $30,580 .00 $53,978 .56 $114,021.44 $37,747 .16 $50,000.00 $84,032.81 $50,000.00 $85,957.56 $60.000.00 $646,317.53 REMAINING OBLIGATION AFTER 2001 PAYMENTS 2000 Value $169,070.00 $284,030 .00 $213,240.00 $311,580.00 $904,220 .00 $351 ,310.00 $155,500.00 $32,010.00 $24,550.00 $63,010.00 $23,180 .00 $389,440 .00 $12,190.00 $2,240.00 $0 .00 $35,730.00 $22,860.00 $96,720 .00 $1,510.00 $0 .00 $14,190.00 $1,680.00 $4,690 .00 $0 .00 $1,660.00 $3,114,610.00 Tax Paid $14,130.37 $23,738 .38 $17,821.95 $26,040.92 $75,571 .99 $29,361.44 $12,996 .22 $2,675 .30 $2,051 .82 $5,266 .19 $1,937.31 $32,548 .23 $1,018.80 $187 .21 $0 .00 $2,986 .21 $1 ,910.57 $8,083.57 $126 .20 $0.00 $1,185.96 $140.41 $391 .98 $0 .00 ~138,74 $260,309.77 $136,359 .77 $4,090.79 $132,268 .98 $750,000.00 $103,682.47 $72.268.98 $31,413.49 WHEAT RIDGE TOWN CENTER PROPERTY TAX INCREMENT CALCULATION MARCH 22, 2001 1994 Base 2000 Schedule Number Value Tax Paid Value Tax Paid 1994 1997 109826 421452 $477,660.00 $37,517 .00 $169,070.00 $14 ,130 .37 109827 421453 $121,890.00 $10,949.00 $284,030 .00 $23,738 .38 109828 421454 $123 ,300.00 $11,076 .00 $213,240 .00 $17,821 .95 109829 421455 $97,270 .00 $8 ,737 .00 $311 ,580 .00 $26,040 .92 109830 421456 $83 ,560 .00 $7,513.00 $904,220 .00 $75,571 .99 155202 421457 $121,490 .00 $10,913.00 $351,310 .00 $29,361.44 155203 421458 $295 ,280 .00 $26,524 .00 $155,500.00 $12 ,996 .22 155204 $6,720 .00 $604.00 907141 $170 .00 $15 .00 $32,010 .00 $2,675 .30 910136 $1,680.00 $151.00 $24 ,550 .00 $2,051 .82 913986 $10,740.00 $965.00 $63,010.00 $5,266 .19 912777 $0 .00 $0.00 $23,180.00 $1 ,937.31 914058 $70 .00 $6.00 $389,440 .00 $32 ,548.23 914069 $4 ,000 .00 $359 .00 $12 ,190 .00 $1 ,018 .80 916153 $2,460.00 $221.00 $2,240.00 $187 .21 $3,590 .00 $322.00 $0.00 $0 .00 917476 $2 ,380.00 $214.00 $35,730.00 $2,986 .21 957709 $4,660 .00 $419.00 $22,860.00 $1,910 .57 961461 $478 .00 $42 .00 $96,720.00 $8,083 .57 961478 $21,060 .00 $1,892 .00 $1,510 .00 $126 .20 961493 $6,150 .00 $552 .00 $0 .00 $0.00 961503 $470 .00 $42.00 $14,190 .00 $1,185 .96 961521 $6,790.00 $609 .00 $1,680 .00 $140.41 963838 $4,690.00 $39 1 : 963898 $0.00 o:-o.XJ 96597 1 $1 ,!;l!;lO .OQ $1 ~~.74 $6,660.00 $598 .00 $21,570.00 $1,938 .00 $15,390.00 $1,382.00 $390 .00 $35.00 $1 ,380 .00 $124 .00 $950 .00 $85 .00 ~L!23Q .QQ ~14!;l .QO TOTAL $1,439,838.00 $123,950.00 $3,114,610.00 $260,309.77 TAX INCREMENT $136,359 .77 LESS TREASURER'S FEES (3%) $4,090.79 AMOUNT TO WHEAT RIDGE MARKETPLACE fO~ ZOO/ $132,268.98 PAYMENTS July31, 1997 $80,000 .00 August31, 1997 $30,580.00 January 31 , 1998 amount payable for 1996 $53,978 .56 August 5, 1998 $114,021.44 December 16, 1998 $37,747 .16 April 19, 1999 pd 4/99 $50,000.00 July 22, 1999 pd 7/99 $84,032 .81 April 26, 2000 $50,000 .00 July 10, 2000 ~aQ.~Q7 .QQ ~rJI (",~I hO,flXJ.OO TOTAL PAID TO DATE -$~86,317 .5S TOTAL OBLIGATION $750,000.00 AMOUNT OUTSTANDING 1'\~ OP 12. (z.,t/00 AMOUNT OUTSTANDING FOR 2001 12,U;f;.'18 REMAINING OBLIGATION AFTER 2001 PAYMENTS 01/11/00 11:57:51 Dist/Auth District/Authority NUMBER NAME County of Jefferson Treasurer Office 1999 tax Distributions DISBURSMENT TYPE 4965 WHEAT RIDGE TOWN CENTER PROJECT DELINQUENT TAX PRIOR YEAR TAX TREASURER FEES URBAN RENEWAL URBAN TAX/INT WHEATRIDGE TOwN VENDOR TOTAL PAG E 135 AMOUNT 901.05 6,651.19- 3,379.48- 4,792.21 160,955.73 7C,090.6 1 226,709.13 01/12/00 13:34:36 Dist/Auth District/Authority NUMBER NAME County of Jefferson Treasurer Office 1999 tax Collections DISBURSMENT TYPE 4965 WHEAT RIDGE TOWN CENTER PROJEC T DELINQUENT TAX PRIOR YEAR TAX TREASURER FEES URBAN RENEWA L URBA N TAX/IN T WH EA TRIDG E TOW N VENDO R TOTA L PAG E 13 4 AMOUNT 901 .05 6,651.19- 3,379.48- 4 ,792.2 1 16 0 ,955.7 3 7 0,09 0 .81 226,709.1 3 01/06/99 16:05:11 Dist/Auth District/Authority NUMBER NAME County of Jefferson Treasurer Office 1998 tax Collections DISBURSMENT TYPE 4965 WHEAT RIDGE TOWN CENTER PROJECT TREASURER FEES URBAN RENEWAL URBAN TAX/INT WHEATR lOGE TOWN VENDOR TOTAL PAGE 131 AMOUNT 3,593.59- 5,115.13 170,576.77 68,999.64 241,097.95