18 C14H-2022-007 Applicant Tax Calcs.pdf — original pdf

Backup

2022 Actual Values 2022 Proposed Values TC Unit # 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 AISD $33,044.44 $9,846.58 $18,650.33 $23,642.57 $6,275.76 $7,950.97 $8,556.75 $6,429.98 $10,828.40 $6,990.24 $7,443.39 $12,918.94 $13,842.68 $2,597.11 $2,834.78 $3,184.32 $10,678.02 $2,597.11 $4,464.08 $2,245.03 $4,457.38 $3,296.73 $6,768.39 $2,207.27 $3,224.60 $2,851.65 $3,054.77 $9,667.73 $3,124.04 $2,526.45 $8,069.34 $5,341.95 $2,300.87 $3,054.77 $4,495.83 $950.55 $10,608.73 $1,946.24 $2,489.86 $3,353.81 $2,724.83 $4,555.60 $1,721.86 $4,492.88 $3,825.56 $2,235.56 $1,983.82 $6,261.78 $3,353.81 $3,390.36 $4,915.54 $876.54 $4,623.09 $3,380.36 $2,380.96 COA $16,790.60 $5,003.26 $9,476.64 $12,013.30 $3,188.85 $4,040.06 $4,347.87 $3,267.21 $5,502.15 $2,986.73 $4,284.13 $6,564.39 $7,033.77 $1,319.65 $1,297.55 $1,439.64 $5,425.73 $1,319.65 $2,268.30 $1,140.75 $2,264.89 $1,485.33 $2,896.55 $1,121.56 $1,456.01 $1,448.98 $1,552.20 $4,912.38 $1,587.39 $1,283.75 $4,100.21 $2,714.36 $1,080.51 $1,552.20 $2,284.43 $430.65 $5,390.53 $988.93 $1,369.08 $1,704.15 $1,384.54 $2,314.80 $997.22 $2,282.93 $1,943.85 $1,053.97 $2,290.25 $3,181.75 $1,704.15 $1,722.72 $2,497.69 $543.53 $2,349.09 $1,717.63 $1,113.07 TCHD $3,417.76 $1,018.43 $1,928.99 $2,445.33 $649.10 $822.36 $885.02 $665.05 $1,119.97 $607.96 $874.81 $1,336.20 $1,431.74 $268.62 $264.12 $293.04 $1,104.42 $268.62 $461.72 $232.20 $461.02 $302.34 $589.60 $228.30 $296.37 $294.94 $315.95 $999.93 $323.12 $261.31 $834.61 $552.51 $219.94 $315.95 $465.00 $90.43 $1,097.25 $201.30 $281.45 $346.88 $281.83 $471.18 $202.99 $464.70 $395.68 $214.54 $468.96 $647.65 $346.88 $350.66 $508.41 $113.41 $478.16 $349.63 $226.57 TC $10,929.69 $3,256.83 $6,168.73 $7,819.95 $2,075.75 $2,629.84 $2,830.21 $2,126.76 $3,581.57 $1,944.18 $2,797.58 $4,273.03 $4,578.57 $859.01 $844.63 $937.12 $3,531.83 $859.01 $1,476.53 $742.56 $1,474.31 $966.86 $1,885.48 $730.07 $947.78 $943.20 $1,010.39 $3,197.67 $1,033.30 $835.64 $2,668.99 $1,766.89 $703.35 $1,010.39 $1,487.03 $289.19 $3,508.91 $643.73 $900.05 $1,109.30 $901.26 $1,506.80 $649.13 $1,486.05 $1,265.33 $686.07 $1,499.68 $2,071.13 $1,109.30 $1,121.39 $1,625.85 $362.66 $1,529.12 $1,118.08 $724.54 ACC $3,170.90 $944.86 $1,789.66 $2,268.71 $602.21 $762.96 $821.09 $617.01 $1,039.08 $698.00 $1,056.77 $1,239.68 $1,328.33 $249.22 $302.02 $335.56 $1,024.65 $249.22 $428.37 $215.43 $427.72 $346.34 $676.93 $211.81 $339.42 $273.64 $293.13 $927.70 $299.78 $242.44 $774.32 $512.61 $250.78 $293.13 $431.41 $154.15 $1,018.00 $186.76 $375.52 $321.83 $261.47 $437.15 $231.12 $431.13 $367.10 $244.52 $590.80 $600.87 $321.83 $325.33 $471.69 $180.80 $443.63 $324.37 $258.47 HS TOTAL $67,353.39 $20,069.96 $38,014.35 $48,189.86 $12,791.67 $16,206.19 $17,440.94 $13,106.01 $22,071.17 $13,227.11 HS $16,456.68 HS $26,332.24 $28,215.09 $5,293.61 $5,543.10 HS $6,189.68 HS $21,764.65 $5,293.61 $9,099.00 $4,575.97 $9,085.32 $6,397.60 HS $12,816.95 HS $4,499.01 $6,264.18 HS $5,812.41 $6,226.44 $19,705.41 $6,367.63 $5,149.59 $16,447.47 $10,888.32 $4,555.45 HS $6,226.44 $9,163.70 $1,914.97 HS $21,623.42 $3,966.96 $5,415.96 HS $6,835.97 $5,553.93 $9,285.53 $3,802.32 HS $9,157.69 $7,797.52 $4,434.66 HS $6,833.51 HS $12,763.18 $6,835.97 $6,910.46 $10,019.18 $2,076.94 HS $9,423.09 $6,890.07 $4,703.61 HS AISD $24,535.50 $7,311.09 $13,847.87 $17,554.61 $4,659.75 $5,903.60 $6,353.39 $4,774.26 $8,040.09 $3,490.24 $3,943.39 $9,592.31 $10,278.19 $1,928.35 $1,374.87 $1,544.40 $7,928.43 $1,928.35 $3,314.58 $1,666.93 $3,309.60 $1,598.91 $3,282.67 $1,638.90 $1,563.93 $2,117.35 $2,268.17 $7,178.29 $2,319.60 $1,875.89 $5,991.48 $3,966.40 $1,115.92 $2,268.17 $3,338.15 $461.02 $7,876.98 $1,445.08 $1,207.58 $2,490.20 $2,023.19 $3,382.53 $835.10 $3,335.96 $2,840.48 $1,084.25 $962.15 $4,649.37 $2,490.20 $2,517.34 $3,649.79 $425.12 $3,432.64 $2,509.92 $1,154.77 COA $8,143.44 $2,426.58 $4,596.17 $5,826.45 $1,546.59 $1,959.43 $2,108.72 $1,584.60 $3,002.15 $89.60 $1,784.13 $3,183.73 $3,411.38 $640.03 $38.93 $43.19 $2,631.48 $640.03 $1,100.13 $553.26 $1,098.47 $44.56 $86.90 $543.96 $43.68 $702.76 $752.82 $2,382.50 $769.88 $622.62 $1,988.60 $1,316.46 $32.42 $752.82 $1,107.95 $12.92 $2,614.41 $479.63 $41.07 $826.51 $671.50 $1,122.68 $29.92 $1,107.22 $942.77 $31.62 $68.71 $1,543.15 $826.51 $835.52 $1,211.38 $16.31 $1,139.31 $833.05 $33.39 TCHD $1,657.61 $493.94 $935.56 $1,185.99 $314.81 $398.84 $429.23 $322.55 $543.19 $486.73 $874.81 $648.06 $694.39 $130.28 $535.64 $130.28 $223.93 $112.62 $223.59 $396.55 $110.73 $143.05 $153.24 $484.97 $156.71 $126.74 $404.79 $267.97 $153.24 $225.53 $532.17 $97.63 $168.24 $136.69 $228.52 $225.38 $191.90 $314.11 $168.24 $170.07 $246.58 $231.91 $169.57 $5,628.79 $1,677.27 $3,176.90 $4,027.27 $1,069.01 $1,354.37 $1,457.56 $1,095.28 $1,844.51 $297.58 $2,200.61 $2,357.96 $442.39 $1,818.89 $442.39 $760.41 $382.42 $759.27 $375.99 $485.75 $520.35 $1,646.80 $532.15 $430.35 $1,374.53 $909.95 $520.35 $765.82 $1,807.09 $331.52 $571.29 $464.15 $776.00 $765.32 $651.64 $1,066.63 $571.29 $577.52 $837.31 $787.50 $575.81 ACC $3,170.90 $944.86 $1,789.66 $2,268.71 $602.21 $762.96 $821.09 $617.01 $1,039.08 $698.00 $1,056.77 $1,239.68 $1,328.33 $249.22 $302.02 $335.56 $1,024.65 $249.22 $428.37 $215.43 $427.72 $346.34 $676.93 $211.81 $339.42 $273.64 $293.13 $927.70 $299.78 $242.44 $774.32 $512.61 $250.78 $293.13 $431.41 $154.15 $1,018.00 $186.76 $375.52 $321.83 $261.47 $437.15 $231.12 $431.13 $367.10 $244.52 $590.80 $600.87 $321.83 $325.33 $471.69 $180.80 $443.63 $324.37 $258.47 TOTAL $43,136.24 $12,853.73 $24,346.16 $30,863.03 $8,192.38 $10,379.20 $11,169.99 $8,393.70 $14,469.01 $4,764.57 $7,956.68 $16,864.39 $18,070.26 $3,390.28 $1,715.81 $1,923.14 $13,939.10 $3,390.28 $5,827.42 $2,930.66 $5,818.66 $1,989.81 $4,443.05 $2,881.38 $1,947.03 $3,722.54 $3,987.70 $12,620.26 $4,078.13 $3,298.04 $10,533.72 $6,973.39 $1,399.12 $3,987.70 $5,868.86 $628.09 $13,848.64 $2,540.63 $1,624.17 $4,378.07 $3,556.99 $5,946.89 $1,096.14 $5,865.01 $4,993.90 $1,360.39 $1,621.66 $8,174.13 $4,378.07 $4,425.78 $6,416.75 $622.23 $6,034.99 $4,412.72 $1,446.63 ^ $24,217.15 $7,216.23 $13,668.19 $17,326.83 $4,599.29 $5,826.99 $6,270.95 $4,712.31 $7,602.16 $8,462.54 $8,500.00 $9,467.85 $10,144.83 $1,903.33 $3,827.29 $4,266.54 $7,825.55 $1,903.33 $3,271.58 $1,645.31 $3,266.66 $4,407.79 $8,373.90 $1,617.63 $4,317.15 $2,089.87 $2,238.74 $7,085.15 $2,289.50 $1,851.55 $5,913.75 $3,914.93 $3,156.33 $2,238.74 $3,294.84 $1,286.88 $7,774.78 $1,426.33 $3,791.79 $2,457.90 $1,996.94 $3,338.64 $2,706.18 $3,292.68 $2,803.62 $3,074.27 $5,211.85 $4,589.05 $2,457.90 $2,484.68 $3,602.43 $1,454.71 $3,388.10 $2,477.35 $3,256.98 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 $4,823.60 $2,287.00 $4,722.68 $2,538.88 $3,236.57 $4,122.52 $3,096.42 $3,742.06 $3,189.30 $11,084.04 $8,075.35 $3,957.69 $4,434.35 $2,984.23 $3,750.99 $4,277.02 $3,097.99 $6,741.04 $2,287.00 $4,755.32 $3,195.57 $4,108.17 $5,231.69 $3,073.53 $3,840.30 $3,256.82 $4,212.30 $4,778.05 $3,444.66 $10,853.38 $6,931.29 $10,806.43 $9,749.29 $8,405.90 $4,866.20 $2,966.17 $6,014.51 $3,834.32 $3,241.03 $7,109.72 $3,940.08 $9,910.01 $2,189.79 $17,035.75 $16,549.01 $44,221.67 $2,450.97 $1,162.07 $2,399.69 $1,177.27 $1,644.57 $2,094.74 $1,573.36 $1,901.42 $1,441.66 $5,632.04 $4,103.26 $2,010.99 $2,253.19 $1,516.35 $1,905.96 $2,173.25 $1,574.16 $3,425.27 $1,162.07 $2,078.24 $1,358.12 $2,087.45 $2,658.34 $1,561.73 $1,951.34 $1,047.07 $2,235.33 $2,427.83 $1,750.31 $5,514.84 $3,521.94 $5,490.98 $4,953.83 $4,271.22 $2,472.62 $1,981.97 $2,204.37 $1,558.64 $1,646.84 $3,612.60 $2,210.01 $5,037.69 $649.63 $8,656.23 $8,408.91 $22,469.99 $498.90 $236.54 $488.46 $239.64 $334.76 $426.39 $320.26 $387.04 $293.45 $1,146.42 $835.23 $409.34 $458.64 $308.66 $387.96 $442.37 $320.42 $697.22 $236.54 $423.03 $277.83 $424.91 $541.11 $317.89 $397.20 $215.90 $457.78 $494.19 $356.28 $1,122.56 $716.90 $1,117.70 $1,008.36 $869.42 $503.31 $406.21 $451.48 $317.26 $335.22 $735.35 $452.62 $1,028.20 $135.01 $1,762.00 $1,711.65 $4,573.82 $1,595.44 $756.44 $1,562.06 $766.33 $1,070.52 $1,363.55 $1,024.17 $1,237.71 $938.43 $3,666.13 $2,670.98 $1,309.03 $1,466.69 $987.05 $1,240.67 $1,414.66 $1,024.68 $2,229.65 $756.44 $1,352.81 $888.49 $1,358.81 $1,730.42 $1,016.59 $1,270.21 $690.44 $1,463.93 $1,580.37 $1,139.35 $3,589.84 $2,292.58 $3,574.30 $3,224.65 $2,780.31 $1,609.53 $1,299.01 $1,443.78 $1,014.58 $1,072.00 $2,351.59 $1,447.45 $3,288.10 $431.73 $5,634.70 $5,473.71 $14,626.64 $462.87 $219.46 $453.18 $273.62 $310.58 $395.59 $297.13 $359.08 $336.04 $1,063.61 $774.90 $379.77 $425.51 $286.36 $359.94 $410.42 $297.28 $646.86 $219.46 $485.69 $279.68 $394.21 $502.03 $294.93 $368.51 $299.66 $577.97 $458.50 $330.54 $1,041.48 $665.12 $1,036.97 $935.53 $806.62 $466.95 $518.76 $517.29 $363.65 $311.01 $682.24 $572.05 $1,232.88 $111.18 $1,634.73 $1,588.02 $4,243.45 $9,831.78 $4,661.51 $9,626.07 $4,995.74 HS $6,597.00 $8,402.79 $6,311.34 $7,627.31 $6,198.88 HS $22,592.24 $16,459.72 $8,066.82 $9,038.38 $6,082.65 $7,645.52 $8,717.72 $6,314.53 $13,740.04 $4,661.51 $9,095.09 HS $5,999.69 HS $8,373.55 $10,663.59 $6,264.67 $7,827.56 $5,509.89 HS $8,947.31 HS $9,738.94 $7,021.14 $22,122.10 $14,127.83 $22,026.38 $19,871.66 $17,133.47 $9,918.61 $7,172.12 HS $10,631.43 HS $7,088.45 HS $6,606.10 $14,491.50 $8,622.21 HS $20,496.88 HS $3,517.34 HS $34,723.41 $33,731.30 $90,135.57 $1,262,514.48 $3,581.52 $1,698.10 $3,506.59 $1,231.36 $2,403.15 $3,060.97 $2,299.09 $2,778.48 $1,546.81 $8,229.90 $5,995.95 $2,938.58 $3,292.50 $2,215.79 $2,785.11 $3,175.69 $2,300.26 $5,005.22 $1,698.10 $2,306.33 $1,549.85 $3,050.32 $3,884.53 $2,282.10 $2,851.42 $1,579.56 $2,042.97 $3,547.70 $2,557.66 $8,058.63 $5,146.48 $8,023.77 $7,238.85 $6,241.38 $3,613.15 $1,438.59 $2,514.51 $1,859.65 $2,406.46 $5,278.97 $1,910.94 $6,410.01 $1,062.05 $12,649.04 $12,287.64 $32,834.59 $1,188.72 $563.60 $1,163.85 $35.32 $797.62 $1,015.95 $763.08 $922.19 $43.25 $2,731.54 $1,990.08 $975.33 $1,092.80 $735.43 $924.39 $1,054.03 $763.47 $1,661.26 $563.60 $62.35 $40.74 $1,012.41 $1,289.29 $757.44 $946.40 $31.41 $67.06 $1,177.50 $848.90 $2,674.70 $1,708.14 $2,663.13 $2,402.61 $2,071.54 $1,199.22 $59.46 $66.13 $46.76 $798.72 $1,752.11 $66.30 $2,537.69 $19.49 $4,198.27 $4,078.32 $10,897.95 $241.97 $114.72 $236.90 $162.36 $206.80 $155.33 $187.71 $556.01 $405.09 $198.53 $222.44 $149.70 $188.16 $214.55 $155.40 $338.15 $114.72 $206.08 $262.44 $154.18 $192.64 $239.68 $172.80 $544.44 $347.70 $542.08 $489.05 $421.67 $244.11 $821.65 $389.57 $804.46 $551.32 $702.23 $527.45 $637.42 $1,888.06 $1,375.55 $674.15 $755.35 $508.33 $638.95 $728.55 $527.71 $1,148.27 $389.57 $699.79 $891.17 $523.54 $654.16 $813.89 $586.77 $1,848.77 $1,180.68 $1,840.76 $1,660.69 $1,431.86 $828.91 $162.58 $356.64 $552.08 $1,211.07 $1,028.20 $788.10 $854.57 $830.15 $2,218.30 $2,901.87 $2,818.96 $7,532.72 $462.87 $219.46 $453.18 $273.62 $310.58 $395.59 $297.13 $359.08 $336.04 $1,063.61 $774.90 $379.77 $425.51 $286.36 $359.94 $410.42 $297.28 $646.86 $219.46 $485.69 $279.68 $394.21 $502.03 $294.93 $368.51 $299.66 $577.97 $458.50 $330.54 $1,041.48 $665.12 $1,036.97 $935.53 $806.62 $466.95 $518.76 $517.29 $363.65 $311.01 $682.24 $572.05 $1,232.88 $111.18 $1,634.73 $1,588.02 $4,243.45 $6,296.73 $2,985.45 $6,164.98 $1,540.29 $4,225.03 $5,381.54 $4,042.08 $4,884.88 $1,926.10 $14,469.12 $10,541.57 $5,166.37 $5,788.60 $3,895.61 $4,896.55 $5,583.23 $4,044.12 $8,799.76 $2,985.45 $2,854.37 $1,870.28 $5,362.81 $6,829.46 $4,012.19 $5,013.13 $1,910.63 $2,688.00 $6,237.27 $4,496.66 $14,168.02 $9,048.12 $14,106.72 $12,726.73 $10,973.07 $6,352.34 $2,016.81 $3,097.93 $2,270.05 $4,230.85 $9,281.03 $2,549.29 $11,996.88 $1,192.72 $22,238.49 $21,603.09 $57,727.01 $3,535.05 $1,676.06 $3,461.09 $3,455.45 $2,371.97 $3,021.25 $2,269.26 $2,742.43 $4,272.78 $8,123.12 $5,918.15 $2,900.45 $3,249.78 $2,187.04 $2,748.97 $3,134.49 $2,270.41 $4,940.28 $1,676.06 $6,240.72 $4,129.41 $3,010.74 $3,834.13 $2,252.48 $2,814.43 $3,599.26 $6,259.31 $3,501.67 $2,524.48 $7,954.08 $5,079.71 $7,919.66 $7,144.93 $6,160.40 $3,566.27 $5,155.31 $7,533.50 $4,818.40 $2,375.25 $5,210.47 $6,072.92 $8,500.00 $2,324.62 $12,484.92 $12,128.21 $32,408.56 $751,968.66 $510,545.82 @85% $433,963.95