m - City of New Braunfels

253
Projected School District Non-Zone Revenue
Year Real Property Value BPP&I Value CISD Tax CISD Revenue
2008 $0 $0 $1.3225 $0
2009 $42,141,550 $5,750,000 $1.3225 $633,366
2010 $64,941,250 $9,741,188 $1.3225 $987,675
2011 $90,561,449 $11,978,020 $1.3225 $1,356,084
2012 $144,848,706 $13,703,020 $1.3225 $2,096,847
2013 $305,711,160 $22,313,020 $1.3225 $4,338,120
2014 $349,314,370 $29,613,020 $1.3225 $5,011,315
2015 $466,212,490 $38,363,020 $1.3225 $6,673,011
2016 $559,528,490 $43,388,020 $1.3225 $7,973,571
2017 $604,978,490 $44,838,020 $1.3225 $8,593,823
2018 $604,978,490 $47,338,020 $1.3225 $8,626,886
2019 $604,978,490 $47,338,020 $1.3225 $8,626,886
2020 $604,978,490 $47,338,020 $1.3225 $8,626,886
2021 $604,978,490 $47,338,020 $1.3225 $8,626,886
2022 $604,978,490 $47,338,020 $1.3225 $8,626,886
2023 $604,978,490 $47,338,020 $1.3225 $8,626,886
2024 $604,978,490 $47,338,020 $1.3225 $8,626,886
2025 $604,978,490 $47,338,020 $1.3225 $8,626,886
2026 $604,978,490 $47,338,020 $1.3225 $8,626,886
2027 $604,978,490 $47,338,020 $1.3225 $8,626,886
2028 $604,978,490 $47,338,020 $1.3225 $8,626,886
2029 $604,978,490 $47,338,020 $1.3225 $8,626,886
2030 $604,978,490 $47,338,020 $1.3225 $8,626,886
2031 $604,978,490 $47,338,020 $1.3225 $8,626,886
2032 $604,978,490 $47,338,020 $1.3225 $8,626,886
$167,067,100
Replaces Schedule F on Page 25