nra_rebate_data.xls

City-Only Scenario

EXAMPLE: Average home in East Lawrence is rehabbed for an increased valuation of $10,676

Appraised

Assessed

Property Tax

New Appraised

New Assessed

New Tax

Revenue-Plan

Added Value

Annual Re

Revenue Loss/Gain

2007

$ 169,693.00

$ 19,514.70

$ 514.41

$ 180,369.00

$ 20,742.44

$ 546.77

$ 516.03

$ 10,676.00

$ 30.75

$ 1.62

2008

$ 176,480.72

$ 20,295.28

$ 534.98

$ 187,583.76

$ 21,572.13

$ 568.64

$ 537.90

$ 30.75

$ 2.91

2009

$ 183,539.95

$ 21,107.09

$ 556.38

$ 195,087.11

$ 22,435.02

$ 591.39

$ 560.64

$ 30.75

$ 4.26

2010

$ 190,881.55

$ 21,951.38

$ 578.64

$ 202,890.59

$ 23,332.42

$ 615.04

$ 584.30

$ 30.75

$ 5.66

2011

$ 198,516.81

$ 22,829.43

$ 601.78

$ 211,006.22

$ 24,265.72

$ 639.64

$ 608.90

$ 30.75

$ 7.12

2012

$ 206,457.48

$ 23,742.61

$ 625.86

$ 219,446.47

$ 25,236.34

$ 665.23

$ 634.48

$ 30.75

$ 8.63

2013

$ 214,715.78

$ 24,692.31

$ 650.89

$ 228,224.33

$ 26,245.80

$ 691.84

$ 661.09

$ 30.75

$ 10.20

2014

$ 223,304.41

$ 25,680.01

$ 676.92

$ 237,353.30

$ 27,295.63

$ 719.51

$ 688.77

$ 30.75

$ 11.84

2015

$ 232,236.59

$ 26,707.21

$ 704.00

$ 246,847.43

$ 28,387.45

$ 748.29

$ 717.55

$ 30.75

$ 13.55

2016

$ 241,526.05

$ 27,775.50

$ 732.16

$ 256,721.33

$ 29,522.95

$ 778.23

$ 747.48

$ 30.75

$ 15.32

2017

$ 251,187.09

$ 28,886.52

$ 761.45

$ 266,990.18

$ 30,703.87

$ 809.35

$ 778.61

$ 30.75

$ 17.16

$ 338.20

2018

$ 261,234.58

$ 30,041.98

$ 791.91

$ 277,669.79

$ 31,932.03

$ 841.73

$ -

$ 49.82

2019

$ 271,683.96

$ 31,243.66

$ 823.58

$ 288,776.58

$ 33,209.31

$ 875.40

$ -

$ 51.81

2020

$ 282,551.32

$ 32,493.40

$ 856.53

$ 300,327.64

$ 34,537.68

$ 910.41

$ -

$ 53.89

2021

$ 293,853.37

$ 33,793.14

$ 890.79

$ 312,340.75

$ 35,919.19

$ 946.83

$ -

$ 56.04

2022

$ 305,607.51

$ 35,144.86

$ 926.42

$ 324,834.38

$ 37,355.95

$ 984.70

$ -

$ 58.28

$ 368.12

2023

$ 317,831.81

$ 36,550.66

$ 963.48

$ 337,827.75

$ 38,850.19

$ 1,024.09

$ -

$ 60.62

2024

$ 330,545.08

$ 38,012.68

$ 1,002.01

$ 351,340.86

$ 40,404.20

$ 1,065.05

$ -

$ 63.04

2025

$ 343,766.88

$ 39,533.19

$ 1,042.09

$ 365,394.50

$ 42,020.37

$ 1,107.66

$ -

$ 65.56

2026

$ 357,517.56

$ 41,114.52

$ 1,083.78

$ 380,010.28

$ 43,701.18

$ 1,151.96

$ -

$ 68.18

2027

$ 371,818.26

$ 42,759.10

$ 1,127.13

$ 395,210.69

$ 45,449.23

$ 1,198.04

$ -

$ 70.91

$ 696.43

2028

$ 386,690.99

$ 44,469.46

$ 1,172.22

$ 411,019.12

$ 47,267.20

$ 1,245.96

$ 73.75

2029

$ 402,158.63

$ 46,248.24

$ 1,219.10

$ 427,459.88

$ 49,157.89

$ 1,295.80

$ 76.70

2030

$ 418,244.97

$ 48,098.17

$ 1,267.87

$ 444,558.28

$ 51,124.20

$ 1,347.63

$ 79.77

2031

$ 434,974.77

$ 50,022.10

$ 1,318.58

$ 462,340.61

$ 53,169.17

$ 1,401.54

$ 82.96

2032

$ 452,373.76

$ 52,022.98

$ 1,371.33

$ 480,834.23

$ 55,295.94

$ 1,457.60

$ 86.28

2033

$ 470,468.72

$ 54,103.90

$ 1,426.18

$ 500,067.60

$ 57,507.77

$ 1,515.90

$ 89.73

2034

$ 489,287.46

$ 56,268.06

$ 1,483.23

$ 520,070.31

$ 59,808.09

$ 1,576.54

$ 93.32

2035

$ 508,858.96

$ 58,518.78

$ 1,542.56

$ 540,873.12

$ 62,200.41

$ 1,639.60

$ 97.05

2036

$ 529,213.32

$ 60,859.53

$ 1,604.26

$ 562,508.04

$ 64,688.43

$ 1,705.19

$ 100.93

2037

$ 550,381.85

$ 63,293.91

$ 1,668.43

$ 585,008.37

$ 67,275.96

$ 1,773.39

$ 104.97

2038

$ 572,397.13

$ 65,825.67

$ 1,735.16

$ 608,408.70

$ 69,967.00

$ 1,844.33

$ 109.17

$ 32,254.10

$ 33,945.12

$ 1,691.03