Loading...
HomeMy WebLinkAbout1999WHEAT RIDGE TOWN CENTER PROPERTY TAX INCREMENT JULY 20,1999 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 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 TOTAL PAID TO DATE TOTAL OBLIGATION AMOUNT OUTSTANDING AMOUNT OUTSTANDING FOR 1999 $80 ,000 .00 $30,580.00 $53,978.56 $114,021.44 $37,747.16 $50,000 .00 $84,032.81 $450,359.97 REMAINING OBLIGATION AFTER 1999 PAYMENTS 1998 Value Tax Paid $153,700.00 $13,158 .71 $258,190.00 $22,104 .42 $193,830 .00 $16,594.37 $280,580 .00 $24,021.29 $904,220 .00 $77,412.98 $316,360.00 $27,084.53 $133,280 .00 $11,410 .50 $38 ,460 .00 $3,292.68 $25,000.00 $2,140 .33 $64,270.00 $5,502 .35 $28,580.00 $2,446 .82 $459,580.00 $39,346.02 $10 ,200.00 $873 .25 $3,590 .00 $307 .35 $0.00 $0 .00 $17,510 .00 $1,499 .08 $20,230.00 $1,731 .95 $90,430 .00 $7,741 .98 $2,670 .00 $228.59 $0 .00 $0 .00 $26,710.00 $2,286 .72 $2,000 .00 $171 .23 $6,100.00 $522 .24 $2,710.00 $232.01 ~23,580 .00 ~2.018 .75 $3,061,780.00 $262,128.15 $138,178.15 $4,145 .34 $134,032.81 $750,000.00 $299,640.03 $0.00 $299,640.03 WHEAT RIDGE TOWN CENTER PROPERTY TAX INCREMENT MAY 28, 1999 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 PAYMENTS July 31 , 1997 August31, 1997 January 31, 1998 amount payable for 1996 August 5, 1998 December 16 , 1998 April 19, 1999 pd 4/99 TOTAL PAID TO DATE AMOUNT OUTSTANDING AMOUNT OUTSTANDING FOR 1999 $80,000.00 $30,580 .00 $53,978 .56 $114,021.44 $37,747.16 $50.000 .00 $366,327 .16 $383,672 .84 TOTAL OBLIGATION $750 ,000 .00 REMAINING OBLIGATION AFTER 1999 PAYMENTS 1998 Value $153 ,700 .00 $258 ,190 .00 $193 ,830 .00 $280,580 .00 $904,220 .00 $316,360 .00 $133,280 .00 $38,460.00 $25,000 .00 $64 ,270.00 $28,580 .00 $459 ,580 .00 $10,200.00 $3 ,590 .00 $0 .00 $17 ,510 .00 $20,230 .00 $90,430.00 $2,670 .00 $0 .00 $26,710 .00 $2,000 .00 $6,100.00 $2 ,710 .00 $23 .580 .00 Tax Pa id $13 ,158 .71 $22 ,104 .42 $16 ,594.37 $24 ,021 .29 $77,412 .98 $27 ,084 .53 $11,410 .50 $3 ,292 .68 $2 ,140.33 $5 ,502 .35 $2,446 .82 $39 ,346 .02 $873 .25 $307 .35 $0 .00 $1,499 .08 $1,731 .95 $7,741 .98 $228 .59 $0.00 $2,286 .72 $171 .23 $522 .24 $232 .01 $2 .018 .75 $3,061 ,780 .00 $262,128 .15 $138 ,178 .15 $4 ,145 .34 $134,032 .81 $366 ,327 .16 $383 ,672 .84 $84 ,032 .81 $299 ,640 .03 WHEAT RIDGE MARKETPLACE SUPPLEMENTAL AGREEMENT Original Agreement Total $175,000 .00 Payments 02/27/97 3/98 4/99 Amount Outstanding Total $35,000.00 $35,000 .00 $35,000 .00 $105,000 .00 $70 ,000 .00 WHEAT RIDGE TOWN CENTER PROPERTY TAX INCREMENT CALCULATION APRIL 26, 2000 1994 Base Schedu le Number Value Tax Pa id 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 PAYMENTS July31, 1997 August 31 , 1997 January 31 , 1998 amount payable for 1996 AugustS , 1998 December 16, 1998 April 19, 1999 July 22 , 1999 April 26 , 2000 TOTAL PAID TO DATE TOTAL OBLIGATION AMOUNT OUTSTANDING pd 4/99 pd 7/99 AMOUNT OUTSTANDING FOR 2000 $80 ,000 .00 $30 ,580 .00 $53 ,978 .56 $114 ,021.44 $37,747.16 $50,000.00 $84,032 .81 $~O.OQQ .OO $500,359.97 REMAINING OBLIGATION AFTER 2000 PAYMENTS 1999 Va lue $169,070 .00 $284 ,030.00 $213 ,240 .00 $3 11 ,580.00 $904 ,220 .00 $351 ,310 .00 $155 ,500.00 $25,830 .00 $27 ,520 .00 $68 ,170 .00 $24 ,590.00 $421 '11 0.00 $11,370 .00 $2 ,370.00 $0 .00 $38 ,160 .00 $23,750 .00 $82,240 .00 $1,670 .00 $0 .00 $26,710 .00 $1,850.00 $3 ,750 .00 $0 .00 $1 .3~0 .00 $3,149,370.00 Ta x Pa id $14 ,178 .54 $23,819.32 $17 ,882 .73 $26,129 .72 $75 ,829 .69 $29,461 .56 $13,040 .54 $2 ,166 .16 $2 ,307.88 $5 ,7 16 .87 $2 ,062 .17 $35,315 .13 $953 .51 $198 .75 $0 .00 $3 ,200 .17 $1 ,991.72 $6 ,896 .81 $140 .05 $0.00 $2,239 .95 $155 .14 $314.48 $0 .00 $111.54 $264,112.43 $140,162.43 $4,204.87 $135,957.56 $750,000.00 --------~----~o_-__ 9_7 _____________ ~~1 ss~. 6t s~/o --~1 C. 7 1 zlc... s-Y z '-d<f -oo .3-0""2 ~06 WHEAT RIDGE TOWN CENTER PROPERTY TAX INCREMENT APRIL 15, 1999 All years are due in one year, payable the following year, as in due 1998, payable in 1999. 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 pd 9/98 $151,768.60 PAYMENTS July31,1997 August31, 1997 March 1, 1998, amount payable for 1996 April 1999 pd 4/99 TOTAL PAID TO DATE AMOUNT OUTSTANDING AMOUNT OUTSTANDING FOR 1999 $80,000.00 $30,580.00 $53,978.56 $50,000.00 $366,327.16 $383,672.84 TOTAL OBLIGATION $750,000 .00 REMAINING OBLIGATION AFTER 1999 PAYMENTS 1998 Value $153,700.00 $258,190 .00 $193,830 .00 $280,580 .00 $904,220.00 $316,360.00 $133,280.00 $38,460.00 $25,000 .00 $64 ,270 .00 $28,580.00 $459,580.00 $10,200.00 $3,590 .00 $0 .00 $17,510 .00 $20,230.00 $90,430.00 $2,670.00 $0.00 $26,710.00 $2,000.00 $6,100.00 $2,710 .00 $23,580 .00 $3,061,780.00 Tax Paid $13,158 .71 $22,104.42 $16,594 .37 $24,021 .29 $77,412.98 $27,084.53 $11,410.50 $3 ,292 .68 $2,140 .33 $5,502.35 $2,446 .82 $39,346 .02 $873 .25 $307 .35 $0 .00 $1,499.08 $1,731 .95 $7,741 .98 $228 .59 $0 .00 $2,286 .72 $171.23 $522.24 $232.01 ~2.018 .75 $262,128.15 $138,178 .15 $4,145 .34 $134,032 .81 $366,327 .1 6 $383,672 .84 $84 ,032 .81 $299,640.03