MERRIMAN | IMPROVING TAX INCREMENT FINANCING FOR ECONOMIC DEVELOPMENT | 11
Table 1
Annual Real Property Appraisals and City/County Tax to the TIF Fund (Deep Ellum TIF District)
Tax
Year
Property
Value Total
Anticipated
Captured Value
TIF Contribution
City of Dallas
TIF Contribution
Dallas County
Total TIF
Contribution
Total TIF 2006
NPV @ 4.00%
2005
$107,990,540
2006
$114,140,302 $6,149,762 $0 $0 $0 $0
2007
$124,590,053 $16,599,513 $0 $0 $0 $0
2008
$150,935,989 $42,945,449 $273,011 $53,877 $326,888 $290,602
2009
$168,506,948 $60,516,408 $384,712 $75,921 $460,633 $684,353
2010
$402,025,968 $294,035,428 $1,869,227 $368,882 $2,238,109 $2,523,916
2011
$425,967,142 $ 317,976,602 $2,021,425 $398,918 $2,420,343* $4,436,748
2012
$509,592,727 $4 01,602,187 $2,553,945 $503,830 $3,0 57,775* $6,759,722
2013
$5 31,297,766 $423,307,226 $2,691,028 $531,060 $3,222,088 $9,114,070
2014
$539,267,233 $431,276,693 $2,741,691 $541,058 $3,282,749 $11,420,485
2015
$568,993,295 $461,002,755 $2,930,664 $578,351 $3,509,015 $13,791,050
2016
$577,528,194 $469,537,654 $2,984,921 $589,058 $3,573,979* $16,112,639
2017
$586,191,117* $478,200,577 $3,039,993 $599,927 $3,639,920* $18,386,122
2018
$594,983,984 $486,993,444 $3,095,890 $610,958 $3,706,848 $20,612,359
2019
$615,253,167 $507,262,627 $3,224,745 $636,386 $ 3,861,131 $22,842,066
2020
$624,481,964 $516,491,424 $3,283,413 $647,964 $3,931,377* $25,025,020
2021
$633,849,194 $525,858,654 $3,342,962 $659,716 $4,002,678 $ 27,162,08 3
2022
$643,356,932 $535,366,392 $0 $0 $0 $27,162, 0 83
2023
$653,007,286 $545,016,746 $0 $0 $0 $ 27,162,083
2024
$662,802,395 $554,811,855 $0 $0 $0 $27,162,08 3
2025
$672,744,431 $564,753,891 $0 $0 $0 $ 27,162,083
2026
$682,835,597 $574,845,057 $0 $0 $0 $27,162, 0 83
2027
$693,078,131 $5 85 ,0 87,591 $0 $0 $0 $27,162,08 3
2028
$703,474,303 $595,483,763 $0 $0 $0 $ 27,162,0 83
2029
$714,026,418 $606,035,878 $0 $0 $0 $27,162,0 83
2030
$724,736,814 $616,746,274 $0 $0 $0 $27,162,0 83
2031
$735,607,866 $627,617,326 $0 $0 $0 $27,162, 0 83
2032
$746,641,984 $638,651,444 $0 $0 $0 $27,162,08 3
2033
$757,8 41,614 $649,851,074 $0 $0 $0 $27,162,083
2034
$769,209,238 $661,218,698 $0 $0 $0 $27,162, 0 83
2035
$780,747,377 $672,756,837 $0 $0 $0 $ 27,162,083
TOTAL
During
TIF
$34,437,627* $6,795,906 $41,233,533* $27,162,083
Assumptions:
The city of Dallas is expected to participate in the Deep Ellum TIF District for a period of 19 years beginning in 2008 at a rate of 85%. Dallas County
is expected to participate in the Deep Ellum TIF District for a period of 19 years beginning in 2008 at a rate of 55%. The tax rate is assumed constant
at 2005 rate. The actual rate will vary annually. Tax appraisals are for January 1 of the year. Levies occur by September 30 of the year. Tax receipts
generally occur 12–13 months after appraisal. Property value estimates assume 1.5% annual property appreciation and 3% annual inflation.
Source: City of Dallas, Office of Economic Development (2011, 2014).
* Figures corrected by the Lincoln Institute of Land Policy.
MERRIMAN | IMPROVING TAX INCREMENT FINANCING FOR ECONOMIC DEVELOPMENT | 11