Page 11 - CityofNRHFY25AdoptedBudget

FISCAL YEAR 2024-2025
SCHEDULE 6 - SUMMARY OF TAX INCREMENT FINANCE (TIF) DISTICT PROPERTY TAX REVENUE AND DISTRIBUTION

TAX INCREMENT FINANCING DISTRICT #3 VALUE
Taxable Value (2024 Tax Year) $96,431,234
Less: Base Taxable Value (2019 Tax Year) 6,348,296
Taxable Value Increment (2024 Tax Year) Gain/(Loss): $90,082,938

TAX INCREMENT FINANCING DISTRICT #3 CONTRIBUTION
M&O Rate $0.331880
X Participation Rate (45% of M&O) 45%
Tax Rate per $100 Valuation $ 0.149346

Taxable Value Increment: TIF District #3 $90,082,938
$100 of Value $900,829
X Tax Rate per $100 Valuation $0.149346
TIF District #3 Property Tax Revenue at 100% $134,535
X Collection Rate 98.00%
TIF District #3 Property Tax Revenue $131,845

Notes:
(1)
The information presented on this schedule represents the contribution of the City of North Richland Hills to the Tax Increment Financing
Districts in which it participates. This schedule does not reflect the contribution of other entities.

11