nra_rebate_data.xls

All Taxing Entities Scenario

EXAMPLE: New construction of SF home in NRD valued at $97,771

Lot Appraised*

Lot Assessed

Property Tax**

New Appraised***

New Assessed

New Tax

Revenue-Plan

Added Value

Annual Rebate

Revenue Loss/Gain

2007

$ 52,878.00

$ 6,080.97

$ 668.91

$ 150,589.00

$ 17,317.74

$ 1,904.95

$ 730.71

$ 97,711.00

$ 1,174.24

$ 61.80

2008

$ 54,993.12

$ 6,324.21

$ 695.66

$ 156,612.56

$ 18,010.44

$ 1,981.15

$ 806.91

$ 1,174.24

$ 111.24

2009

$ 57,192.84

$ 6,577.18

$ 723.49

$ 162,877.06

$ 18,730.86

$ 2,060.39

$ 886.15

$ 1,174.24

$ 162.66

2010

$ 59,480.56

$ 6,840.26

$ 752.43

$ 169,392.14

$ 19,480.10

$ 2,142.81

$ 968.57

$ 1,174.24

$ 216.14

2011

$ 61,859.78

$ 7,113.87

$ 782.53

$ 176,167.83

$ 20,259.30

$ 2,228.52

$ 1,054.28

$ 1,174.24

$ 271.75

2012

$ 64,334.17

$ 7,398.43

$ 813.83

$ 183,214.54

$ 21,069.67

$ 2,317.66

$ 1,143.42

$ 1,174.24

$ 329.59

2013

$ 66,907.54

$ 7,694.37

$ 846.38

$ 190,543.13

$ 21,912.46

$ 2,410.37

$ 1,236.13

$ 1,174.24

$ 389.75

2014

$ 69,583.84

$ 8,002.14

$ 880.24

$ 198,164.85

$ 22,788.96

$ 2,506.79

$ 1,332.54

$ 1,174.24

$ 452.31

2015

$ 72,367.19

$ 8,322.23

$ 915.45

$ 206,091.44

$ 23,700.52

$ 2,607.06

$ 1,432.81

$ 1,174.24

$ 517.37

2016

$ 75,261.88

$ 8,655.12

$ 952.06

$ 214,335.10

$ 24,648.54

$ 2,711.34

$ 1,537.10

$ 1,174.24

$ 585.03

2017

$ 78,272.36

$ 9,001.32

$ 990.15

$ 222,908.51

$ 25,634.48

$ 2,819.79

$ 1,645.55

$ 1,174.24

$ 655.41

$12,916.66

2018

$ 81,403.25

$ 9,361.37

$ 1,029.75

$ 231,824.85

$ 26,659.86

$ 2,932.58

$ -

$ 1,902.83

2019

$ 84,659.38

$ 9,735.83

$ 1,070.94

$ 241,097.84

$ 27,726.25

$ 3,049.89

$ -

$ 1,978.95

2020

$ 88,045.76

$ 10,125.26

$ 1,113.78

$ 250,741.75

$ 28,835.30

$ 3,171.88

$ -

$ 2,058.10

2021

$ 91,567.59

$ 10,530.27

$ 1,158.33

$ 260,771.42

$ 29,988.71

$ 3,298.76

$ -

$ 2,140.43

2022

$ 95,230.29

$ 10,951.48

$ 1,204.66

$ 271,202.28

$ 31,188.26

$ 3,430.71

$ -

$ 2,226.05

$14,059.42

2023

$ 99,039.50

$ 11,389.54

$ 1,252.85

$ 282,050.37

$ 32,435.79

$ 3,567.94

$ -

$ 2,315.09

2024

$ 103,001.08

$ 11,845.12

$ 1,302.96

$ 293,332.39

$ 33,733.22

$ 3,710.65

$ -

$ 2,407.69

2025

$ 107,121.13

$ 12,318.93

$ 1,355.08

$ 305,065.68

$ 35,082.55

$ 3,859.08

$ -

$ 2,504.00

2026

$ 111,405.97

$ 12,811.69

$ 1,409.29

$ 317,268.31

$ 36,485.86

$ 4,013.44

$ -

$ 2,604.16

2027

$ 115,862.21

$ 13,324.15

$ 1,465.66

$ 329,959.04

$ 37,945.29

$ 4,173.98

$ -

$ 2,708.32

$26,598.68

2028

$ 120,496.70

$ 13,857.12

$ 1,524.28

$ 343,157.40

$ 39,463.10

$ 4,340.94

$ 2,816.66

2029

$ 125,316.57

$ 14,411.41

$ 1,585.25

$ 356,883.70

$ 41,041.63

$ 4,514.58

$ 2,929.32

2030

$ 130,329.23

$ 14,987.86

$ 1,648.66

$ 371,159.05

$ 42,683.29

$ 4,695.16

$ 3,046.50

2031

$ 135,542.40

$ 15,587.38

$ 1,714.61

$ 386,005.41

$ 44,390.62

$ 4,882.97

$ 3,168.36

2032

$ 140,964.09

$ 16,210.87

$ 1,783.20

$ 401,445.63

$ 46,166.25

$ 5,078.29

$ 3,295.09

2033

$ 146,602.66

$ 16,859.31

$ 1,854.52

$ 417,503.45

$ 48,012.90

$ 5,281.42

$ 3,426.90

2034

$ 152,466.76

$ 17,533.68

$ 1,928.70

$ 434,203.59

$ 49,933.41

$ 5,492.68

$ 3,563.97

2035

$ 158,565.43

$ 18,235.02

$ 2,005.85

$ 451,571.73

$ 51,930.75

$ 5,712.38

$ 3,706.53

2036

$ 164,908.05

$ 18,964.43

$ 2,086.09

$ 469,634.60

$ 54,007.98

$ 5,940.88

$ 3,854.79

2037

$ 171,504.37

$ 19,723.00

$ 2,169.53

$ 488,419.99

$ 56,168.30

$ 6,178.51

$ 4,008.98

2038

$ 178,364.55

$ 20,511.92

$ 2,256.31

$ 507,956.79

$ 58,415.03

$ 6,425.65

$ 4,169.34

$ 41,941.43

$106,526.55

$ 64,585.12

*Based on the average lot valuation in NRD

**Based on current mill levy of .11.

***Based on the average permit valuation for a single family new construction project in NRD plus the original appraised value of the lot.