larimer county tif report

Source: Larimer County Assessor

Larimer County

TIF Report August 18, 2021

INTE

RSTA

TE 25

NB

INTERSTATE 25 SB

E HARMONY RD

WELD

COU

NTY R

OAD

13

E COUNTY ROAD 40

S COU

NTY R

OAD

5MA

IN ST

S COU

NTY R

OAD

1

CLUB

DR

LATH

AM PK

WY

RIVER PASS RD

SIENNA DR

BIDENS GATE DR

E COUNTY ROAD 36

S LAT

HAM

PKWY

SUMMERFIELDS PKWY

S COU

NTY R

OAD

3

FOLSOM PKWY

CLUB DR

LATH

AM PK

WY

Timnath Urban Renewal Plan AreaAugust 2021

E 7TH ST

E 4TH ST

N LIN

COLN

AVE

N CL

EVEL

AND

AVE

E 6TH ST

W 4TH ST

W 6TH ST

N WA

SHIN

GTON

AVE

W 7TH ST

Modified Finley's Addition PlanAugust 2021

E VINE DR

S LEM

AY AV

E

RIVERSIDE AVE

E PITKIN ST

N CO

LLEG

E AVE

STOV

ER ST

CONIFER ST

S COL

LEGE

AVE

E ELIZABETH ST

E LINCOLN AVE

LINDEN ST

E LAUREL ST

REDW

OOD

ST

S MAS

ON ST

N LE

MAY A

VE

S HOW

ES ST

CHERRY ST

E MULBERRY STLIN

DENM

EIER

RD

BUCKINGHAM ST

W LAUREL ST

LAPORTE AVE

WILLOW ST

REMI

NGTO

N ST

HICKORY ST

W MULBERRY ST

W MOUNTAIN AVE

N MA

SON

ST JEFFERSON STJEROME ST

WALNUT ST

PENNOCK PL

E PITKIN ST

REMI

NGTO

N ST

Fort Collins DDAAugust 2021

N CO

LLEG

E AVE

REDW

OOD

ST

E VINE DR

W WILLOX LN

CONIFER ST

E WILLOX LN

HICKORY ST

JERO

ME ST

LINDE

N ST

TERRY LAKE RD

North College Avenue Urban Renewal PlanAugust 2021

E 1ST ST

N LIN

COLN

AVE

E 7TH ST

E 4TH ST

N GA

RFIE

LD AV

E

N CL

EVEL

AND

AVE

N WA

SHIN

GTON

AVE

W 4TH STN

MONR

OE AV

E

W 1ST ST

W 10TH ST

4TH ST SE

W 8TH ST

S RAIL

ROAD

AVE

S LIN

COLN

AVE

W EISENHOWER BLVD

S CLE

VELA

ND AV

E

E 10TH ST

S WAS

HING

TON

AVE

W 6TH ST

W 7TH ST

E EISENHOWER BLVD

Loveland Downtown Urban Renewal AuthorityAugust 2021

INTE

RSTA

TE 25

SBIN

TERS

TATE

25 N

B

N BO

YD LA

KE AV

E

E HIGHWAY 402

E EISENHOWER BLVD

CROSSROADS BLVD

E 1ST ST

E COUNTY ROAD 20E

FAIR

GROU

NDS A

VE

E COUNTY ROAD 18

E 5TH ST

MCWHINNEY BLVD

E 15TH ST

RIVER RANCH PKWY

CENT

ERRA

PKWY

ALADAR DR

EARHART RD

THOMPSON PKWY

CORVUS DR

BRIARWOOD BLVD

E EISENHOWER BLVD

US34/Crossroads Urban Renewal PlanAugust 2021

S COL

LEGE

AVE

REMI

NGTO

N ST

W PROSPECT RD

E STUART ST

E PROSPECT RD

SPRING PARK DR

Midtown Urban Renewal Plan Prospect South TIF DistrictAugust 2021

S COL

LEGE

AVE

MCCL

ELLA

ND D

R

STAN

FORD

RD

E SWALLOW RD

E HORSETOOTH RDS MAS

ON ST

JOHN

F KE

NNED

Y PKW

Y

W SWALLOW RD

LANDINGS DR

E MONROE DR

W HORSETOOTH RD

W MONROE DR

Midtown Urban Renewal Plan Foothills Mall TIF DistrictAugust 2021

E 1ST ST

N LIN

COLN

AVE

E 7TH ST

E 4TH ST

N GA

RFIE

LD AV

E

N CL

EVEL

AND

AVE

W 4TH ST

E 16TH ST

W 1ST ST

W 10TH ST

N WA

SHIN

GTON

AVE

N MO

NROE

AVE

W 8TH ST

4TH ST SE

E EISENHOWER BLVD

S RAIL

ROAD

AVE S L

INCO

LN AV

E

W EISENHOWER BLVD

S CLE

VELA

ND AV

E

S SAI

NT LO

UIS A

VERE

DWOO

D DR

E 10TH ST

S WAS

HING

TON

AVE

W 6TH ST

W 7TH ST

N SA

INT L

OUIS

AVE

MADR

ONE D

R

Loveland Downtown Development AuthorityAugust 2021

S COL

LEGE

AVE

W DRAKE RD

MCCL

ELLA

ND D

R

E DRAKE RD

COLUMBIA RD

College and Drake Urban Renewal PlanAugust 2021

Increment for Certification Letters8/18/2021

Auth # Authority Name Gross Assessed Increment Net Assessed

006 POUDRE R-1 SCHOOL DISTRICT 4,176,923,197 229,983,045 3,946,940,152

011 THOMPSON R2-J SCHOOL DISTRICT 2,577,844,551 172,090,695 2,405,753,856

028 LARIMER COUNTY 7,214,564,925 402,073,740 6,812,491,185

032 CITY OF FORT COLLINS 3,042,989,485 182,403,369 2,860,586,116

033 CITY OF LOVELAND 1,548,830,415 172,090,695 1,376,739,720

034 TOWN OF TIMNATH 166,833,928 108,001,881 58,832,047

044 POUDRE VALLEY FIRE PROTECTION DISTRICT 787,509,821 107,776,176 679,733,645

047 WINDSOR - SEVERANCE FIRE PROTECTION DISTRICT 214,833,346 225,705 214,607,641

054 HEALTH DISTRICT OF NORTHERN LARIMER CNTY 4,247,240,134 229,983,045 4,017,257,089

055 THOMPSON VALLEY HEALTH SERVICES DISTRICT 2,524,466,289 172,090,695 2,352,375,594

056 TIMNATH URBAN RENEWAL AUTHORITY 111,015,558 108,001,881 3,013,677

057 BLK 41 - FINLEYS ADD URP 5,728,922 5,456,178 272,744

058 FORT COLLINS DOWNTOWN DEVELOPMENT AUTH 218,842,742 60,422,205 158,420,537

059 FORT COLLINS G.I.D. NO. 1 121,115,048 60,235,655 60,879,393

064 LARIMER COUNTY PEST CONTROL 6,068,866,231 374,421,063 5,694,445,168

068 NORTH COLLEGE AVENUE URBAN RENEWAL AUTHORITY 61,041,178 32,697,354 28,343,824

083 LOVELAND GENERAL IMPROVEMENT DISTRICT 1 34,394,893 9,982,421 24,412,472

088 LOVELAND URBAN RENEWAL AUTHORITY 52,615,109 9,179,749 43,435,360

094 US 34/CROSSROADS CORRIDOR RENEWAL PLAN 158,643,419 157,364,944 1,278,475

095 BOXELDER SANITATION DISTRICT 349,957,548 5,581,910 344,375,638

096 CHERRY HILLS SANITATION DISTRICT 70,372,594 15,094 70,357,500

103 SOUTH FORT COLLINS SANITATION DISTRICT 1,085,113,973 105,670,255 979,443,718

110 EAST LARIMER COUNTY WATER DISTRICT 602,001,713 21,638,399 580,363,314

111 FORT COLLINS - LOVELAND WATER DISTRICT 1,101,343,449 107,895,483 993,447,966

112 POUDRE RIVER PUBLIC LIBRARY DISTRICT 4,050,623,739 229,983,045 3,820,640,694

114 LITTLE THOMPSON WATER DISTRICT 690,726,884 115,446,098 575,280,786

117 NORTHERN COLORADO WATER CONS DISTRICT 6,913,022,871 402,073,740 6,510,949,131

128 VAN DE WATER METRO DISTRICT NO. 2 26,714,694 1,770,686 24,944,008

135 CENTERRA METRO DISTRICT NO. 1 5,827,315 5,710,174 117,141

136 CENTERRA METRO DISTRICT NO. 2 123,256,945 121,946,680 1,310,265

137 CENTERRA METRO DISTRICT NO. 3 48,795 5,330 43,465

138 CENTERRA METRO DISTRICT NO. 4 123,256,945 121,946,680 1,310,265

145 CENTERRA METRO DISTRICT NO. 5 20,304,103 20,158,449 145,654

159 TIMNATH LAKES METROPOLITAN DISTRICT NO. 1 2,566,867 2,521,990 44,877

160 TIMNATH LAKES METROPOLITAN DISTRICT NO. 2 65,488 64,517 971

161 TIMNATH LAKES METROPOLITAN DISTRICT NO. 3 238 234 4

165 SOUTH TIMNATH METRO DISTRICT NO. 1 388,561 380,855 7,706

166 SOUTH TIMNATH METRO DISTRICT NO. 2 24,594,542 23,724,534 870,008

176 TIMNATH RANCH METRO DISTRICT NO. 1 2,890,742 2,826,650 64,092


178 TIMNATH RANCH METRO DISTRICT NO. 3 242,153 237,591 4,562


180 CENTERRA METRO DISTRICT NO. 2 BOND 3,923,919 1,380,345 2,543,574

207 CENTERRA METRO DISTRICT NO. 2 RES DEBT 5,827,131 5,709,743 117,388

218 MIDTOWN URA PROSPECT SOUTH 19,074,363 7,810,085 11,264,278

225 FOOTHILLS METRO DISTRICT 32,583,385 21,034,757 11,548,628

226 MIDTOWN URA FOOTHILLS MALL 32,590,322 21,035,319 11,555,003

250 LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY 58,698,288 8,921,199 49,777,089

269 FOUNDRY LOVELAND METRO DISTRICT 8,561,482 1,505,935 7,055,547

330 CENTERRA 2 FLATS 779,156 718,150 61,006

350 TOWN OF TIMNATH TIMNATH LANDING GID 2,722,971 2,659,870 63,101

368 COLLEGE AND DRAKE URBAN RENEWAL PLAN 3,472,627 16,201 3,456,426

Increment for Certification Letters8/18/2021

Auth # Authority Name Gross Assessed Increment Net Assessed

371 KINSTON METRO DISTRICT NO. 2 21,773 1,888 19,885

372 KINSTON METRO DISTRICT NO. 3 3,445 2,887 558

373 KINSTON METRO DISTRICT NO. 4 1,532 118 1,414

379 KINSTON METRO DISTRICT NO. 10 1,270 1,261 9

381 RWFLATS2019 BOND 5,359,571 5,321,385 38,186




Tif Increment Report 8/18/2021

Auth# EffectiveBase *

EffectiveIncrement *

Authority Name Total

056 3,013,677 108,001,881TIMNATH URBAN RENEWAL AUTHORITY 111,015,558

057 272,744 5,456,178BLK 41 - FINLEYS ADD URP 5,728,922

058 97,998,332 120,844,410FORT COLLINS DOWNTOWN DEV. AUTH 218,842,742

068 28,343,824 32,697,354NORTH COLLEGE AVENUE URBAN RENEWAL AUTHORITY 61,041,178

088 44,179,285 8,435,824LOVELAND URBAN RENEWAL AUTHORITY 52,615,109

094 1,278,475 157,364,944US 34/CROSSROADS CORRIDOR RENEWAL PLAN 158,643,419

218 11,264,278 7,810,085MIDTOWN URA PROSPECT SOUTH 19,074,363

226 11,555,003 21,035,319MIDTOWN URA FOOTHILLS MALL 32,590,322

250 57,864,539 833,749LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY 58,698,288

368 3,456,426 16,201COLLEGE AND DRAKE URP 3,472,627

* Base and increment values certified to taxing entities

Increment By Tax Authority and TIF Area8/18/2021

AuthNo AuthorityName Increment TIMNATH

URBAN RENEWAL

AUTHORITY

BLK 41 - FINLEYS ADD

URP

FORT COLLINS DOWNTOWN DEV. AUTH

NORTH COLLEGE

AVENUE URBAN RENEWAL

AUTHORITY

LOVELAND URBAN

RENEWAL AUTHORITY

US 34/ CROSSROADS

CORRIDOR RENEWAL PLAN

MIDTOWN URA PROSPECT

SOUTH

MIDTOWN URA FOOTHILLS

MALL

LOVELAND DOWNTOWN

DEVELOPMENT AUTHORITY

College and Drake URA

006 POUDRE R-1 SCHOOL DISTRICT 229,983,045 108,001,881 60,422,205 32,697,354 7,810,085 21,035,319 16,201 011 THOMPSON R2-J SCHOOL DISTRICT 172,090,695 5,456,178 8,435,824 157,364,944 833,749 028 LARIMER COUNTY 402,073,740 108,001,881 5,456,178 60,422,205 32,697,354 8,435,824 157,364,944 7,810,085 21,035,319 833,749 16,201 032 CITY OF FORT COLLINS 182,403,369 120,844,410 32,697,354 7,810,085 21,035,319 16,201 033 CITY OF LOVELAND 172,090,695 5,456,178 8,435,824 157,364,944 833,749 034 TOWN OF TIMNATH 108,001,881 108,001,881 044 POUDRE VALLEY FIRE PROTECTION DISTRICT 107,776,176 107,776,176 047 WINDSOR - SEVERANCE FIRE PROTECTION DISTRICT 225,705 225,705 054 HEALTH DISTRICT OF NORTHERN LARIMER CNTY 229,983,045 108,001,881 60,422,205 32,697,354 7,810,085 21,035,319 16,201 055 THOMPSON VALLEY HEALTH SERVICES DISTRICT 172,090,695 5,456,178 8,435,824 157,364,944 833,749 056 TIMNATH URBAN RENEWAL AUTHORITY 108,001,881 108,001,881 057 BLK 41 - FINLEYS ADD URP 5,456,178 5,456,178 058 FORT COLLINS DOWNTOWN DEVELOPMENT AUTH 60,422,205 60,422,205 059 FORT COLLINS G.I.D. NO. 1 60,235,655 60,235,655 064 LARIMER COUNTY PEST CONTROL 374,421,063 105,478,599 5,304,565 50,196,298 30,988,608 7,999,167 147,239,952 7,408,578 19,001,454 788,300 15,542 068 NORTH COLLEGE AVENUE URBAN RENEWAL AUTHORITY 32,697,354 32,697,354 083 LOVELAND GENERAL IMPROVEMENT DISTRICT 1 9,982,421 5,315,270 4,274,338 392,813 088 LOVELAND URBAN RENEWAL AUTHORITY 9,179,749 8,435,824 743,925 094 US 34/CROSSROADS CORRIDOR RENEWAL PLAN 157,364,944 157,364,944 095 BOXELDER SANITATION DISTRICT 5,581,910 2,047,876 3,534,034 096 CHERRY HILLS SANITATION DISTRICT 15,094 15,094 103 SOUTH FORT COLLINS SANITATION DISTRICT 105,670,255 105,670,255 110 EAST LARIMER COUNTY WATER DISTRICT 21,638,399 12,030,994 9,607,405 111 FORT COLLINS - LOVELAND WATER DISTRICT 107,895,483 107,895,483 112 POUDRE RIVER PUBLIC LIBRARY DISTRICT 229,983,045 108,001,881 60,422,205 32,697,354 7,810,085 21,035,319 16,201 114 LITTLE THOMPSON WATER DISTRICT 115,446,098 115,446,098 117 NORTHERN COLORADO WATER CONS DISTRICT 402,073,740 108,001,881 5,456,178 60,422,205 32,697,354 8,435,824 157,364,944 7,810,085 21,035,319 833,749 16,201 128 VAN DE WATER METRO DISTRICT NO. 2 1,770,686 1,770,686 135 CENTERRA METRO DISTRICT NO. 1 5,710,174 5,710,174 136 CENTERRA METRO DISTRICT NO. 2 121,946,680 121,946,680 137 CENTERRA METRO DISTRICT NO. 3 5,330 5,330 138 CENTERRA METRO DISTRICT NO. 4 121,946,680 121,946,680 145 CENTERRA METRO DISTRICT NO. 5 20,158,449 20,158,449 159 TIMNATH LAKES METROPOLITAN DISTRICT NO. 1 2,521,990 2,521,990 160 TIMNATH LAKES METROPOLITAN DISTRICT NO. 2 64,517 64,517 161 TIMNATH LAKES METROPOLITAN DISTRICT NO. 3 234 234 165 SOUTH TIMNATH METRO DISTRICT NO. 1 380,855 380,855 166 SOUTH TIMNATH METRO DISTRICT NO. 2 23,724,534 23,724,534 176 TIMNATH RANCH METRO DISTRICT NO. 1 2,826,650 2,826,650 177 TIMNATH RANCH METRO DISTRICT NO. 2 20,597,940 20,597,940 178 TIMNATH RANCH METRO DISTRICT NO. 3 237,591 237,591 179 TIMNATH RANCH METRO DISTRICT NO. 4 4,571,776 4,571,776 180 CENTERRA METRO DISTRICT NO. 2 BOND 1,380,345 1,380,345 207 CENTERRA METRO DISTRICT NO. 2 RES DEBT 5,709,743 5,709,743 218 MIDTOWN URA PROSPECT SOUTH 7,810,085 7,810,085 225 FOOTHILLS METRO DISTRICT 21,034,757 21,034,757 226 MIDTOWN URA FOOTHILLS MALL 21,035,319 21,035,319 250 LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY 8,921,199 8,087,450 833,749 269 FOUNDRY LOVELAND METRO DISTRICT 1,505,935 1,379,080 126,855 330 CENTERRA 2 FLATS 718,150 718,150 350 TOWN OF TIMNATH TIMNATH LANDING GID 2,659,870 2,659,870 368 COLLEGE AND DRAKE URBAN RENEWAL PLAN 16,201 16,201 371 KINSTON METRO DISTRICT NO. 2 1,888 1,888 372 KINSTON METRO DISTRICT NO. 3 2,887 2,887 373 KINSTON METRO DISTRICT NO. 4 118 118 379 KINSTON METRO DISTRICT NO. 10 1,261 1,261 381 RWFLATS2019 BOND 5,321,385 5,321,385 382 TIMNATH LAKES METROPOLITAN DISTRICT NO. 4 234 234 383 TIMNATH LAKES METROPOLITAN DISTRICT NO. 5 234 234 384 TIMNATH LAKES METROPOLITAN DISTRICT NO. 6 234 234

Base and Increment Amounts for State Abstract Report8/18/2021

AuthTYPE Authorit Name TIF Base Increment

006

School POUDRE R-1 SCHOOL DISTRICT 056 3,013,677 108,001,881





School POUDRE R-1 SCHOOL DISTRICT 368 3,456,426 16,201

Total 216,053,745 229,983,045

011

School THOMPSON R2-J SCHOOL DISTRICT 057 272,744 5,456,178

School THOMPSON R2-J SCHOOL DISTRICT 088 44,179,285 8,435,824

School THOMPSON R2-J SCHOOL DISTRICT 094 1,278,475 157,364,944

School THOMPSON R2-J SCHOOL DISTRICT 250 57,864,539 833,749

Total 103,595,043 172,090,695

032

City or Town CITY OF FORT COLLINS 058 97,998,332 120,844,410




City or Town CITY OF FORT COLLINS 368 3,456,426 16,201

Total 152,617,863 182,403,369

033

City or Town CITY OF LOVELAND 057 272,744 5,456,178

City or Town CITY OF LOVELAND 088 44,179,285 8,435,824

City or Town CITY OF LOVELAND 094 1,278,475 157,364,944

City or Town CITY OF LOVELAND 250 57,864,539 833,749

Total 103,595,043 172,090,695

034

City or Town TOWN OF TIMNATH 056 3,013,677 108,001,881

Total 3,013,677 108,001,881

Tif CalculationsTimnath URA "056"Resolution No. AS2004 Adopted December 15, 2004

Year 17Reappraisal year 20218/18/2021

Prior year base and incrementPrior Year Base 2,789,498 2.9361%

+ Prior Year Increment 92,217,949 97.0639%= Prior Year Total Value 95,007,447 100.0000%

Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusions 0 0 0+ Tax Roll Corrections -52,294 -584 -51,710+ Other Adjustments 0 0 0= Total Adjustments -52,294 -584 -51,710

Corrected Prior Year Base 2,788,914 2.9371%+ Corrected Prior Year Increment 92,166,239 97.0629%= Corrected Prior Year Total Value 94,955,153 100.0000%

Step 2: Current year total valuation for assessment 111,015,558less corrected prior year total value 94,955,153

Step 3: Total value change from prior year 16,060,405

Step 4: Non-reassessment changes

+ New Construction 4,298,482

+ New Personal Property 816

+ Classification Changes 199,841

+ Destroyed/demolished 0

+ Platting/splits/assemblage of land parcels 0

+ Unusual conditions 0

+ Infrastructure/Mitigation/Environmental 0

+ Other 3,908,717

= Total non-reassessment changes 8,407,856

Step 5: Reassessment changes Total value change from prior year 16,060,405

- Value change due to non-reassessment 8,407,856= Value change due to reassessment 7,652,549

Step 6: Reassessment proportionate adjustmentTotal value change due to reassessment 7,652,549

x Prior year Base % 2.9371%= Reassessment change allocated to Base 224,763

Total value change due to reassessment 7,652,549x Prior year Increment % 97.0629%= Reassessment change allocated to Increment 7,427,786

Step 7: Total increment changeNon-Reassessment Changes from Step 4 8,407,856

+ Reassessment change allocated to increment 7,427,786= Total Increment change 15,835,642

Step 8: Current year base and increment valuesBase:Reassessment change allocated in Step 6 224,763

+ Prior Year Base Value 2,788,914= Current Year Total Base Value 3,013,677

Increment:Increment change from Step 7 15,835,642

+ Prior Year Increment Value 92,166,239= Current Year Total Increment Value 108,001,881

Current Year Total Assessed Value 111,015,558

Step 9: Current year base and incrment percentagesCurrent Year Base 3,013,677 2.7146%

+ Current Year Increment 108,001,881 97.2854%= Current Year Total 111,015,558 100.0000%

Tif CalculationsBlock 41 - Finley's Addition URP "057"Resolution # R-33-2005 adopted April 26th, 2005


Prior year base and incrementPrior Year Base 237,089 4.8006%


Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusions 0 0 0+ Tax Roll Corrections 44,892 0 44,892+ Other Adjustments 0 0 0= Total Adjustments 44,892 0 44,892

Corrected Prior Year Base 237,089 4.7574%+ Corrected Prior Year Increment 4,746,529 95.2426%= Corrected Prior Year Total Value 4,983,618 100.0000%


Step 3: Total value change from prior year 745,304


+ New Construction 0

+ New Personal Property -4,162

+ Classification Changes 0





+ Other 0

= Total non-reassessment changes -4,162

Step 5: Reassessment changes Total value change from prior year 745,304

- Value change due to non-reassessment -4,162= Value change due to reassessment 749,466

Step 6: Reassessment proportionate adjustmentTotal value change due to reassessment 749,466


Total value change due to reassessment 749,466x Prior year Increment % 95.2426%= Reassessment change allocated to Increment 713,811

Step 7: Total increment changeNon-Reassessment Changes from Step 4 -4,162

+ Reassessment change allocated to increment 713,811= Total Increment change 709,649


+ Prior Year Base Value 237,089= Current Year Total Base Value 272,744

Increment:Increment change from Step 7 709,649



Step 9: Current year base and incrment percentagesCurrent Year Base 272,744 4.7608%


Tif CalculationsFort Collins DDA "058"Resolution 46-1981 adopted 4/21/1981




Advance base and increment (SB08-170)Prior Year Base 97,183,741 45.0560%


Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusion 0 0 0+ Tax Roll Corrections -6,082 -8,904 2,822+ Other Adjustments 0 0 0= Total Adjustments -6,082 -8,904 2,822







+ Classification Changes -391,989





+ Other -19,816
















Tif CalculationsNorth College Avenue URA "068"Resolution No 2004-152 adopted 12/21/2004




Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusions 0 0 0+ Tax Roll Corrections 30,962 -457 31,419+ Other Adjustments 0 0 0= Total Adjustments 30,962 -457 31,419






+ New Personal Property 169,927






+ Other 895,658





x Prior year Base % 48.8902%= Reassessment change allocated to Base 1,790,025




Step 8: Current year base and increment valuesBase:Reassessment change allocated in Step 6 1,790,025







Tif CalculationsLoveland Downtown URA "088"Resolution No R-74-2002 adopted 7/2/2002




Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusions 0 0 0+ Tax Roll Corrections -977,692 -147,265 -830,427+ Other Adjustments 0 0= Total Adjustments -977,692 -147,265 -830,427





+ New Construction 310,583







+ Other 0





x Prior year Base % 85.8673%= Reassessment change allocated to Base 3,231,693

Total value change due to reassessment 3,763,590x Prior year Increment % 14.1327%= Reassessment change allocated to Increment 531,897


+ Reassessment change allocated to increment 531,897= Total Increment change 1,696,345

Step 8: Current year base and increment valuesBase:Reassessment change allocated in Step 6 3,231,693







Tif CalculationsUS34/Crossroads Corridor Urban Renewal Area "094"Resolution No R-8-2004 adopted 01/20/2004

Year 18Reappraisal year 2021

8/18/2021



Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj- Exlusions -75,835 -75,835 0+ Tax Roll Corrections -34,916 -319 -34,597+ Other Adjustments 0 0 0= Total Adjustments -110,751 -76,154 -34,597







+ Classification Changes 1,739,319


+ Platting/splits/assemblage of land parcels 162,500



+ Other 0
















Tif CalculationsMidtown URA Prospect South "218"Resolution No 2011-081 adopted 09/06/2011




Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusions 0 0 0+ Tax Roll Corrections (19,064) - -19,064+ Other Adjustments 0 0 0= Total Adjustments -19,064 0 -19,064












+ Other 0

= Total non-reassessment changes -47,935


- Value change due to non-reassessment -47,935= Value change due to reassessment 326,864




Step 7: Total increment changeNon-Reassessment Changes from Step 4 -47,935









Tif CalculationsMidtown URA Foothills Mall "226"Resolution No 2013-043 adopted 05/07/2013




Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj+ Inclusions 0 0 0+ Tax Roll Corrections -457,911 -120,032 -337,879+ Other Adjustments 0 0 0= Total Adjustments -457,911 -120,032 -337,879



Step 3: Total value change from prior year -65,895









+ Other 0

= Total non-reassessment changes 114,847

Step 5: Reassessment changes Total value change from prior year -65,895

- Value change due to non-reassessment 114,847= Value change due to reassessment -180,742

Step 6: Reassessment proportionate adjustmentTotal value change due to reassessment -180,742

x Prior year Base % 35.5807%= Reassessment change allocated to Base -64,309

Total value change due to reassessment -180,742x Prior year Increment % 64.4193%= Reassessment change allocated to Increment -116,433

Step 7: Total increment changeNon-Reassessment Changes from Step 4 114,847

+ Reassessment change allocated to increment -116,433= Total Increment change -1,586

Step 8: Current year base and increment valuesBase:Reassessment change allocated in Step 6 -64,309


Increment:Increment change from Step 7 -1,586





Tif CalculationsLoveland Downtown Development Authority "250"Resolution No R-74-2002 adopted 7/2/2002



+ Prior Year Increment 827,884 1.5153%= Prior Year Total Value 54,636,059 100.0000%

Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj- Exclusions 0 0 0+ Tax Roll Corrections -982,912 -982,833 -79+ Other Adjustments 0 0= Total Adjustments -982,912 -982,833 -79

Corrected Prior Year Base 52,825,342 98.4571%+ Corrected Prior Year Increment 827,805 1.5429%= Corrected Prior Year Total Value 53,653,147 100.0000%

Step 2: Current year total valuation for assessment 58,698,288less assessed value in overlapping TIF 52,636,704less prior year assessed value (not overlapping) 5,676,325



+ New Construction 0

+ New Personal Property 0






+ Other 0

= Total non-reassessment changes 0


- Value change due to non-reassessment 0= Value change due to reassessment 385,259




Step 7: Total increment changeNon-Reassessment Changes from Step 4 0


Step 8: Current year base and increment valuesBase:Reassessment change allocated in Step 6 379,315Assess value Chg in Overlapping TIF 4,659,882



+ Prior Year Increment Value 827,805= Current Year Total Increment Value 833,749



+ Current Year Increment 833,749 1.4204%= Current Year Total 58,698,288 100.0000%

Tif Calculations

College and Drake Urban Renewal Plan "368"

Resolution No 2020-013 adopted 01/21/2020

Year 2

Reappraisal year 2021

8/18/2021

Prior year base and increment

Prior Year Base 3,712,226 99.5335%

+ Prior Year Increment 17,400 0.4665%

= Prior Year Total Value 3,729,626 100.0000%

Step 1: Corrections to prior year values Adjustment Base Adj Inc Adj

+ Inclusions 0 0 0

+ Tax Roll Corrections ‐ ‐ 0

+ Other Adjustments 0 0 0

= Total Adjustments 0 0 0

Corrected Prior Year Base 3,712,226 99.5335%

+ Corrected Prior Year Increment 17,400 0.4665%

= Corrected Prior Year Total Value 3,729,626 100.0000%

Step 2: Current year total valuation for assessment 3,472,627

less corrected prior year total value 3,729,626Step 3: Total value change from prior year ‐256,999

Step 4: Non-reassessment changes+ New Construction 0+ New Personal Property 0+ Classification Changes 0+ Destroyed/demolished 0+ Platting/splits/assemblage of land parcels 0+ Unusual conditions 0+ Infrastructure/Mitigation/Environmental 0+ Other 0= Total non-reassessment changes 0

Step 5: Reassessment changes

Total value change from prior year ‐256,999

- Value change due to non-reassessment 0

= Value change due to reassessment ‐256,999

Step 6: Reassessment proportionate adjustment

Total value change due to reassessment ‐256,999

x Prior year Base % 99.5335%

= Reassessment change allocated to Base ‐255,800

Total value change due to reassessment ‐256,999

x Prior year Increment % 0.4665%

= Reassessment change allocated to Increment ‐1,199

Step 7: Total increment change

Non-Reassessment Changes from Step 4 0

+ Reassessment change allocated to increment ‐1,199

= Total Increment change ‐1,199

Step 8: Current year base and increment values

Base:

Reassessment change allocated in Step 6 ‐255,800

+ Prior Year Base Value 3,712,226

= Current Year Total Base Value 3,456,426

Increment:

Increment change from Step 7 ‐1,199

+ Prior Year Increment Value 17,400

= Current Year Total Increment Value 16,201


Step 9: Current year base and incrment percentages

Current Year Base 3,456,426 99.5335%

+ Current Year Increment 16,201 0.4665%

= Current Year Total 3,472,627 100.0000%

Abstract Comparision - Beginning Values as of Ending Values as of12/21/2020 8/18/2021

028 LARIMER COUNTY

Beg Val End Val Val Chg

Real Property Assessed Value


Personal Property Assessed Value


Total Assessed Value

% Chg % Chg % Chg

Exempt 1,406,047,251 1,480,508,768 74,461,517 0 0 0 1,406,047,251 1,480,508,768 74,461,5175.30% N/A 5.30%

Vacant 232,428,207 255,366,300 22,938,093 0 0 0 232,428,207 255,366,300 22,938,0939.87% N/A 9.87%

Residential 3,898,866,824 4,223,438,204 324,571,380 0 0 0 3,898,866,824 4,223,438,204 324,571,3808.32% N/A 8.32%

Commercial 1,812,380,463 1,909,493,767 97,113,304 185,039,344 176,899,909 -8,139,435 1,997,419,807 2,086,393,676 88,973,8695.36% -4.40% 4.45%

Industrial 178,332,194 199,779,202 21,447,008 237,427,593 244,727,515 7,299,922 415,759,787 444,506,717 28,746,93012.03% 3.07% 6.91%

Agricultural 27,681,420 28,048,945 367,525 326,070 327,975 1,905 28,007,490 28,376,920 369,4301.33% 0.58% 1.32%

Natural Resource 2,334,404 2,544,399 209,995 2,070,545 2,278,423 207,878 4,404,949 4,822,822 417,8739.00% 10.04% 9.49%

Oil & Gas 61,060,892 23,490,086 -37,570,806 2,862,289 2,520,700 -341,589 63,923,181 26,010,786 -37,912,395-61.53% -11.93% -59.31%

State Assessed 17,271,700 12,209,400 -5,062,300 123,633,500 133,440,100 9,806,600 140,905,200 145,649,500 4,744,300-29.31% 7.93% 3.37%

7,636,403,355Total 8,134,879,071 498,475,716 551,359,341 560,194,622 8,835,281 8,187,762,696 8,695,073,693 507,310,9976.53% 1.60% 6.20%

Exempt 1,406,047,251 1,480,508,768 74,461,517 0 0 0 1,406,047,251 1,480,508,768 74,461,517Less

Total (Taxable) 6,230,356,104 6,654,370,303 424,014,199 6.81% 551,359,341 560,194,622 8,835,281 1.60% 6,781,715,445 7,214,564,925 432,849,480 6.38%


056 TIMNATH URBAN RENEWAL AUTHORITY







% Chg % Chg % Chg

Exempt 3,162,280 3,309,039 146,759 0 0 0 3,162,280 3,309,039 146,7594.64% N/A 4.64%

Vacant 8,249,488 11,635,770 3,386,282 0 0 0 8,249,488 11,635,770 3,386,28241.05% N/A 41.05%

Residential 67,630,359 75,485,694 7,855,335 0 0 0 67,630,359 75,485,694 7,855,33511.62% N/A 11.62%

Commercial 16,044,888 19,373,363 3,328,475 2,377,341 2,484,675 107,334 18,422,229 21,858,038 3,435,80920.74% 4.51% 18.65%

Industrial 511,879 474,440 -37,439 77,793 76,566 -1,227 589,672 551,006 -38,666-7.31% -1.58% -6.56%

Agricultural 114,859 95,165 -19,694 0 0 0 114,859 95,165 -19,694-17.15% N/A -17.15%

Natural Resource 840 917 77 0 0 0 840 917 779.17% N/A 9.17%

State Assessed 0 17,280 17,280 0 1,371,688 1,371,688 0 1,388,968 1,388,968N/A N/A N/A

95,714,593Total 110,391,668 14,677,075 2,455,134 3,932,929 1,477,795 98,169,727 114,324,597 16,154,87015.33% 60.19% 16.46%

Exempt 3,162,280 3,309,039 146,759 0 0 0 3,162,280 3,309,039 146,759Less

Total (Taxable) 92,552,313 107,082,629 14,530,316 15.70% 2,455,134 3,932,929 1,477,795 60.19% 95,007,447 111,015,558 16,008,111 16.85%


057 BLK 41 - FINLEYS ADD URP







% Chg % Chg % Chg

Exempt 961,350 468,501 -492,849 0 0 0 961,350 468,501 -492,849-51.27% N/A -51.27%

Vacant 0 0 0 0 0 0 0 0 0N/A N/A N/A

Residential 3,689,400 4,353,993 664,593 0 0 0 3,689,400 4,353,993 664,59318.01% N/A 18.01%

Commercial 1,064,358 1,213,795 149,437 184,968 159,136 -25,832 1,249,326 1,372,931 123,60514.04% -13.97% 9.89%

State Assessed 0 12 12 0 1,986 1,986 0 1,998 1,998N/A N/A N/A

5,715,108Total 6,036,301 321,193 184,968 161,122 -23,846 5,900,076 6,197,423 297,3475.62% -12.89% 5.04%

Exempt 961,350 468,501 -492,849 0 0 0 961,350 468,501 -492,849Less

Total (Taxable) 4,753,758 5,567,800 814,042 17.12% 184,968 161,122 -23,846 -12.89% 4,938,726 5,728,922 790,196 16.00%


058 FORT COLLINS DOWNTOWN DEVELOPMENT AUTH







% Chg % Chg % Chg

Exempt 88,484,515 77,656,230 -10,828,285 0 0 0 88,484,515 77,656,230 -10,828,285-12.24% N/A -12.24%

Vacant 3,631,661 3,615,982 -15,679 0 0 0 3,631,661 3,615,982 -15,679-0.43% N/A -0.43%

Residential 21,453,347 24,741,755 3,288,408 0 0 0 21,453,347 24,741,755 3,288,40815.33% N/A 15.33%

Commercial 129,969,347 132,341,650 2,372,303 11,137,340 9,885,776 -1,251,564 141,106,687 142,227,426 1,120,7391.83% -11.24% 0.79%

Industrial 15,515,986 15,544,116 28,130 26,358,608 26,018,282 -340,326 41,874,594 41,562,398 -312,1960.18% -1.29% -0.75%


State Assessed 1,286,765 909,230 -377,535 6,342,113 5,785,833 -556,280 7,628,878 6,695,063 -933,815-29.34% -8.77% -12.24%

260,341,739Total 254,809,081 -5,532,658 43,838,061 41,689,891 -2,148,170 304,179,800 296,498,972 -7,680,828-2.13% -4.90% -2.53%

Exempt 88,484,515 77,656,230 -10,828,285 0 0 0 88,484,515 77,656,230 -10,828,285Less

Total (Taxable) 171,857,224 177,152,851 5,295,627 3.08% 43,838,061 41,689,891 -2,148,170 -4.90% 215,695,285 218,842,742 3,147,457 1.46%


068 NORTH COLLEGE AVENUE URBAN RENEWAL AUTHORITY







% Chg % Chg % Chg

Exempt 9,887,465 8,018,765 -1,868,700 0 0 0 9,887,465 8,018,765 -1,868,700-18.90% N/A -18.90%

Vacant 2,325,044 3,437,935 1,112,891 0 0 0 2,325,044 3,437,935 1,112,89147.87% N/A 47.87%

Residential 17,172,889 18,670,173 1,497,284 0 0 0 17,172,889 18,670,173 1,497,2848.72% N/A 8.72%

Commercial 31,641,146 35,312,198 3,671,052 2,099,175 2,449,774 350,599 33,740,321 37,761,972 4,021,65111.60% 16.70% 11.92%

Industrial 165,880 165,880 0 679,936 725,781 45,845 845,816 891,661 45,8450.00% 6.74% 5.42%

Agricultural 3,127 3,309 182 0 0 0 3,127 3,309 1825.82% N/A 5.82%


State Assessed 24,759 1,623 -23,136 170,066 274,378 104,312 194,825 276,001 81,176-93.44% 61.34% 41.67%

61,220,425Total 65,610,010 4,389,585 2,949,177 3,449,933 500,756 64,169,602 69,059,943 4,890,3417.17% 16.98% 7.62%

Exempt 9,887,465 8,018,765 -1,868,700 0 0 0 9,887,465 8,018,765 -1,868,700Less

Total (Taxable) 51,332,960 57,591,245 6,258,285 12.19% 2,949,177 3,449,933 500,756 16.98% 54,282,137 61,041,178 6,759,041 12.45%


088 LOVELAND URBAN RENEWAL AUTHORITY







% Chg % Chg % Chg

Exempt 13,068,149 11,702,319 -1,365,830 0 0 0 13,068,149 11,702,319 -1,365,830-10.45% N/A -10.45%

Vacant 169,834 190,694 20,860 0 0 0 169,834 190,694 20,86012.28% N/A 12.28%

Residential 8,847,300 10,665,029 1,817,729 0 0 0 8,847,300 10,665,029 1,817,72920.55% N/A 20.55%

Commercial 36,397,059 38,109,437 1,712,378 2,146,668 2,223,685 77,017 38,543,727 40,333,122 1,789,3954.70% 3.59% 4.64%

Industrial 650,441 688,750 38,309 74,381 486,813 412,432 724,822 1,175,563 450,7415.89% 554.49% 62.19%

Agricultural 0 0 0 0 0 0 0 0 0N/A N/A N/A

State Assessed 45,203 8,516 -36,687 333,877 242,185 -91,692 379,080 250,701 -128,379-81.16% -27.46% -33.87%

59,177,986Total 61,364,745 2,186,759 2,554,926 2,952,683 397,757 61,732,912 64,317,428 2,584,5163.70% 15.57% 4.19%

Exempt 13,068,149 11,702,319 -1,365,830 0 0 0 13,068,149 11,702,319 -1,365,830Less

Total (Taxable) 46,109,837 49,662,426 3,552,589 7.70% 2,554,926 2,952,683 397,757 15.57% 48,664,763 52,615,109 3,950,346 8.12%


094 US 34/CROSSROADS CORRIDOR RENEWAL PLAN







% Chg % Chg % Chg

Exempt 79,178,364 83,194,452 4,016,088 0 0 0 79,178,364 83,194,452 4,016,0885.07% N/A 5.07%

Vacant 3,820,462 4,839,642 1,019,180 0 0 0 3,820,462 4,839,642 1,019,18026.68% N/A 26.68%

Residential 8,240,233 13,229,689 4,989,456 0 0 0 8,240,233 13,229,689 4,989,45660.55% N/A 60.55%

Commercial 115,508,044 119,797,521 4,289,477 8,396,620 8,685,699 289,079 123,904,664 128,483,220 4,578,5563.71% 3.44% 3.70%

Industrial 8,068,380 10,197,647 2,129,267 1,669,771 1,658,617 -11,154 9,738,151 11,856,264 2,118,11326.39% -0.67% 21.75%

Agricultural 88,330 85,361 -2,969 0 0 0 88,330 85,361 -2,969-3.36% N/A -3.36%

Oil & Gas 0 0 0 0 0 0 0 0 0N/A N/A N/A

State Assessed 527 884 357 4,378 148,359 143,981 4,905 149,243 144,33867.74% ######## ########

214,904,340Total 231,345,196 16,440,856 10,070,769 10,492,675 421,906 224,975,109 241,837,871 16,862,7627.65% 4.19% 7.50%

Exempt 79,178,364 83,194,452 4,016,088 0 0 0 79,178,364 83,194,452 4,016,088Less

Total (Taxable) 135,725,976 148,150,744 12,424,768 9.15% 10,070,769 10,492,675 421,906 4.19% 145,796,745 158,643,419 12,846,674 8.81%


218 MIDTOWN URA PROSPECT SOUTH







% Chg % Chg % Chg

Exempt 895,736 801,950 -93,786 0 0 0 895,736 801,950 -93,786-10.47% N/A -10.47%

Vacant 193,503 271,905 78,402 0 0 0 193,503 271,905 78,40240.52% N/A 40.52%

Residential 5,766,962 5,859,683 92,721 0 0 0 5,766,962 5,859,683 92,7211.61% N/A 1.61%

Commercial 11,394,709 11,914,708 519,999 1,232,304 860,170 -372,134 12,627,013 12,774,878 147,8654.56% -30.20% 1.17%

Industrial 0 0 0 130,570 117,847 -12,723 130,570 117,847 -12,723N/A -9.74% -9.74%

State Assessed 11,512 1,583 -9,929 84,938 48,467 -36,471 96,450 50,050 -46,400-86.25% -42.94% -48.11%

18,262,422Total 18,849,829 587,407 1,447,812 1,026,484 -421,328 19,710,234 19,876,313 166,0793.22% -29.10% 0.84%

Exempt 895,736 801,950 -93,786 0 0 0 895,736 801,950 -93,786Less

Total (Taxable) 17,366,686 18,047,879 681,193 3.92% 1,447,812 1,026,484 -421,328 -29.10% 18,814,498 19,074,363 259,865 1.38%


226 MIDTOWN URA FOOTHILLS MALL







% Chg % Chg % Chg

Exempt 804,845 8,537,287 7,732,442 0 0 0 804,845 8,537,287 7,732,442960.74% N/A 960.74%

Vacant 2,520 870 -1,650 0 0 0 2,520 870 -1,650-65.48% N/A -65.48%

Residential 6,685,243 7,355,205 669,962 0 0 0 6,685,243 7,355,205 669,96210.02% N/A 10.02%

Commercial 22,436,111 22,036,085 -400,026 3,832,750 3,146,058 -686,692 26,268,861 25,182,143 -1,086,718-1.78% -17.92% -4.14%

State Assessed 18,626 2,373 -16,253 138,878 49,731 -89,147 157,504 52,104 -105,400-87.26% -64.19% -66.92%

29,947,345Total 37,931,820 7,984,475 3,971,628 3,195,789 -775,839 33,918,973 41,127,609 7,208,63626.66% -19.53% 21.25%

Exempt 804,845 8,537,287 7,732,442 0 0 0 804,845 8,537,287 7,732,442Less

Total (Taxable) 29,142,500 29,394,533 252,033 0.86% 3,971,628 3,195,789 -775,839 -19.53% 33,114,128 32,590,322 -523,806 -1.58%


250 LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY







% Chg % Chg % Chg

Exempt 13,037,128 11,681,877 -1,355,251 0 0 0 13,037,128 11,681,877 -1,355,251-10.40% N/A -10.40%

Vacant 141,414 151,254 9,840 0 0 0 141,414 151,254 9,8406.96% N/A 6.96%

Residential 7,030,124 8,638,357 1,608,233 0 0 0 7,030,124 8,638,357 1,608,23322.88% N/A 22.88%

Commercial 41,572,283 43,718,095 2,145,812 2,480,015 2,528,592 48,577 44,052,298 46,246,687 2,194,3895.16% 1.96% 4.98%

Industrial 650,441 688,750 38,309 123,490 538,453 414,963 773,931 1,227,203 453,2725.89% 336.03% 58.57%

State Assessed 546,283 372,061 -174,222 2,092,009 2,062,726 -29,283 2,638,292 2,434,787 -203,505-31.89% -1.40% -7.71%

62,977,673Total 65,250,394 2,272,721 4,695,514 5,129,771 434,257 67,673,187 70,380,165 2,706,9783.61% 9.25% 4.00%

Exempt 13,037,128 11,681,877 -1,355,251 0 0 0 13,037,128 11,681,877 -1,355,251Less

Total (Taxable) 49,940,545 53,568,517 3,627,972 7.26% 4,695,514 5,129,771 434,257 9.25% 54,636,059 58,698,288 4,062,229 7.44%


368 COLLEGE AND DRAKE URBAN RENEWAL PLAN







% Chg % Chg % Chg

Exempt 145 145 0 0 0 0 145 145 00.00% N/A 0.00%

Vacant 6,380 9,280 2,900 0 0 0 6,380 9,280 2,90045.45% N/A 45.45%

Commercial 3,566,275 3,313,917 -252,358 156,971 140,816 -16,155 3,723,246 3,454,733 -268,513-7.08% -10.29% -7.21%

State Assessed 0 34 34 0 8,580 8,580 0 8,614 8,614N/A N/A N/A

3,572,800Total 3,323,376 -249,424 156,971 149,396 -7,575 3,729,771 3,472,772 -256,999-6.98% -4.83% -6.89%

Exempt 145 145 0 0 0 0 145 145 0Less

Total (Taxable) 3,572,655 3,323,231 -249,424 -6.98% 156,971 149,396 -7,575 -4.83% 3,729,626 3,472,627 -256,999 -6.89%

BaseIncrementTotal Assessed

TIMNATH URBAN RENEWAL AUTHORITY 3,013,677

108,001,881

111,015,558056

Auth AuthorityName Area%

TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue

Preliminary TIF Tax Warrant 8/18/2021

Authority #

2021

006 POUDRE R-1 SCHOOL DISTRICT 100.000000% 100% 108,001,881 3,013,677 111,015,558 55 6,105,856 165,753 5,940,103

028 LARIMER COUNTY 100.000000% 100% 108,001,881 3,013,677 111,015,558 22.458 2,493,187 67,681 2,425,506

034 TOWN OF TIMNATH 100.000000% 100% 108,001,881 3,013,677 111,015,558 6.688 742,472 20,155 722,317

044 POUDRE VALLEY FIRE PROTECTION DISTRICT 99.791018% 100% 107,776,176 3,007,379 110,783,555 10.639 1,178,626 31,995 1,146,631

047 WINDSOR - SEVERANCE FIRE PROTECTION DISTRICT 0.208982% 100% 225,705 6,298 232,003 8.058 1,869 50 1,819

054 HEALTH DISTRICT OF NORTHERN LARIMER CNTY 100.000000% 100% 108,001,881 3,013,677 111,015,558 2.167 240,571 6,531 234,040

056 TIMNATH URBAN RENEWAL AUTHORITY 100.000000% 100% 108,001,881 3,013,677 111,015,558 0 0 0 0

064 LARIMER COUNTY PEST CONTROL 97.663668% 100% 105,478,599 2,943,267 108,421,866 0.142 15,396 418 14,978

095 BOXELDER SANITATION DISTRICT 1.896149% 100% 2,047,876 57,144 2,105,020 0 0 0 0

103 SOUTH FORT COLLINS SANITATION DISTRICT 97.841125% 100% 105,670,255 2,948,616 108,618,871 0.5 54,309 1,474 52,835

111 FORT COLLINS - LOVELAND WATER DISTRICT 99.901485% 100% 107,895,483 3,010,708 110,906,191 1.5 166,359 4,516 161,843

112 POUDRE RIVER PUBLIC LIBRARY DISTRICT 100.000000% 100% 108,001,881 3,013,677 111,015,558 3 333,047 9,041 324,006

117 NORTHERN COLORADO WATER CONS DISTRICT 100.000000% 100% 108,001,881 3,013,677 111,015,558 1 111,016 3,014 108,002

159 TIMNATH LAKES METROPOLITAN DISTRICT NO. 1 2.335135% 100% 2,521,990 44,877 2,566,867 50 128,343 2,243 126,100

160 TIMNATH LAKES METROPOLITAN DISTRICT NO. 2 0.059737% 100% 64,517 971 65,488 50 3,274 48 3,226

161 TIMNATH LAKES METROPOLITAN DISTRICT NO. 3 0.000217% 100% 234 4 238 50.349 12 0 12

165 SOUTH TIMNATH METRO DISTRICT NO. 1 0.352637% 100% 380,855 7,706 388,561 16.699 6,489 129 6,360

166 SOUTH TIMNATH METRO DISTRICT NO. 2 21.966778% 100% 23,724,534 662,008 24,386,542 38.965 950,222 25,796 924,426

176 TIMNATH RANCH METRO DISTRICT NO. 1 2.617223% 100% 2,826,650 64,092 2,890,742 50.098 144,820 3,210 141,610

177 TIMNATH RANCH METRO DISTRICT NO. 2 19.071835% 100% 20,597,940 574,764 21,172,704 50.098 1,060,710 28,794 1,031,916

178 TIMNATH RANCH METRO DISTRICT NO. 3 0.219988% 100% 237,591 4,562 242,153 35 8,475 159 8,316

179 TIMNATH RANCH METRO DISTRICT NO. 4 4.233052% 100% 4,571,776 76,457 4,648,233 35 162,688 2,676 160,012

350 TOWN OF TIMNATH TIMNATH LANDING GID 2.462799% 100% 2,659,870 63,101 2,722,971 0 0 0 0

382 TIMNATH LAKES METROPOLITAN DISTRICT NO. 4 0.000217% 100% 234 4 238 0 0 0 0




** Mill Levies used in this worksheet are for illustration and are derived from Larimer County 2020 Certification of Mill levies. For 2021 they will be replaced with 2021 mill levies that will be certified in December 2021.


BLK 41 - FINLEYS ADD URP 272,744

5,456,178

5,728,922057


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

011 THOMPSON R2-J SCHOOL DISTRICT 100.000000% 100% 5,456,178 272,744 5,728,922 44.578 255,384 12,158 243,226

028 LARIMER COUNTY 100.000000% 100% 5,456,178 272,744 5,728,922 22.458 128,660 6,125 122,535

033 CITY OF LOVELAND 100.000000% 100% 5,456,178 272,744 5,728,922 9.564 54,791 2,608 52,183

055 THOMPSON VALLEY HEALTH SERVICES DISTRICT 100.000000% 100% 5,456,178 272,744 5,728,922 1.769 10,134 482 9,652

057 BLK 41 - FINLEYS ADD URP 100.000000% 100% 5,456,178 272,744 5,728,922 0 0 0 0

064 LARIMER COUNTY PEST CONTROL 97.221266% 100% 5,304,565 265,165 5,569,730 0.142 791 38 753

083 LOVELAND GENERAL IMPROVEMENT DISTRICT 1 97.417462% 100% 5,315,270 265,700 5,580,970 2.684 14,979 713 14,266

117 NORTHERN COLORADO WATER CONS DISTRICT 100.000000% 100% 5,456,178 272,744 5,728,922 1 5,729 273 5,456




FORT COLLINS DOWNTOWN DEV. AUTH 97,998,332

120,844,410

218,842,742058


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

006 POUDRE R-1 SCHOOL DISTRICT 100.000000% 50% 60,422,205 158,420,537 218,842,742 55 12,036,351 8,713,130 3,323,221

028 LARIMER COUNTY 100.000000% 50% 60,422,205 158,420,537 218,842,742 22.458 4,914,770 3,557,808 1,356,962

032 CITY OF FORT COLLINS 100.000000% 100% 120,844,410 97,998,332 218,842,742 9.797 2,144,002 960,089 1,183,913


058 FORT COLLINS DOWNTOWN DEVELOPMENT AUTH 100.000000% 50% 60,422,205 158,420,537 218,842,742 5 1,094,214 792,103 302,111

059 FORT COLLINS G.I.D. NO. 1 49.845628% 100% 60,235,655 48,847,884 109,083,539 4.924 537,127 240,527 296,600

064 LARIMER COUNTY PEST CONTROL 83.075913% 50% 50,196,298 131,609,308 181,805,606 0.142 25,816 18,688 7,128

095 BOXELDER SANITATION DISTRICT 5.848899% 50% 3,534,034 9,265,856 12,799,890 0 0 0 0

110 EAST LARIMER COUNTY WATER DISTRICT 19.911545% 50% 12,030,994 31,543,976 43,574,970 0 0 0 0






NORTH COLLEGE AVENUE URBAN RENEWAL AUTHORITY 28,343,824

32,697,354

61,041,178068


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

006 POUDRE R-1 SCHOOL DISTRICT 100.000000% 100% 32,697,354 28,343,824 61,041,178 55 3,357,265 1,558,911 1,798,354

028 LARIMER COUNTY 100.000000% 100% 32,697,354 28,343,824 61,041,178 22.458 1,370,863 636,546 734,317

032 CITY OF FORT COLLINS 100.000000% 100% 32,697,354 28,343,824 61,041,178 9.797 598,020 277,684 320,336



068 NORTH COLLEGE AVENUE URBAN RENEWAL AUTHORIT 100.000000% 100% 32,697,354 28,343,824 61,041,178 0 0 0 0

096 CHERRY HILLS SANITATION DISTRICT 0.046161% 100% 15,094 13,083 28,177 0 0 0 0

110 EAST LARIMER COUNTY WATER DISTRICT 29.382822% 100% 9,607,405 8,328,216 17,935,621 0 0 0 0






LOVELAND URBAN RENEWAL AUTHORITY 44,179,285

8,435,824

52,615,109088


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

011 THOMPSON R2-J SCHOOL DISTRICT 100.000000% 100% 8,435,824 44,179,285 52,615,109 44.578 2,345,476 1,969,424 376,052

028 LARIMER COUNTY 100.000000% 100% 8,435,824 44,179,285 52,615,109 22.458 1,181,630 992,178 189,452

033 CITY OF LOVELAND 100.000000% 100% 8,435,824 44,179,285 52,615,109 9.564 503,211 422,531 80,680

055 THOMPSON VALLEY HEALTH SERVICES DISTRICT 100.000000% 100% 8,435,824 44,179,285 52,615,109 1.769 93,076 78,153 14,923


083 LOVELAND GENERAL IMPROVEMENT DISTRICT 1 50.668888% 100% 4,274,338 22,385,152 26,659,490 2.684 71,554 60,082 11,472

088 LOVELAND URBAN RENEWAL AUTHORITY 100.000000% 100% 8,435,824 44,179,285 52,615,109 0 0 0 0


250 LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY 95.870304% 100% 8,087,450 42,354,815 50,442,265 0 0 0 0

269 FOUNDRY LOVELAND METRO DISTRICT 16.347904% 100% 1,379,080 7,182,402 8,561,482 51.964 444,889 373,226 71,663




US 34/CROSSROADS CORRIDOR RENEWAL PLAN 1,278,475

157,364,944

158,643,419094


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

011 THOMPSON R2-J SCHOOL DISTRICT 100.000000% 100% 157,364,944 1,278,475 158,643,419 44.578 7,072,006 56,992 7,015,014

028 LARIMER COUNTY 100.000000% 100% 157,364,944 1,278,475 158,643,419 22.458 3,562,814 28,712 3,534,102

033 CITY OF LOVELAND 100.000000% 100% 157,364,944 1,278,475 158,643,419 9.564 1,517,266 12,228 1,505,038

055 THOMPSON VALLEY HEALTH SERVICES DISTRICT 100.000000% 100% 157,364,944 1,278,475 158,643,419 1.769 280,640 2,261 278,379

064 LARIMER COUNTY PEST CONTROL 93.565916% 100% 147,239,952 1,196,217 148,436,169 0.142 21,078 170 20,908

094 US 34/CROSSROADS CORRIDOR RENEWAL PLAN 100.000000% 100% 157,364,944 1,278,475 158,643,419 0 0 0 0

114 LITTLE THOMPSON WATER DISTRICT 73.362017% 100% 115,446,098 937,915 116,384,013 0 0 0 0


128 VAN DE WATER METRO DISTRICT NO. 2 1.125210% 100% 1,770,686 14,385 1,785,071 51.092 91,203 735 90,468

135 CENTERRA METRO DISTRICT NO. 1 3.628619% 100% 5,710,174 46,391 5,756,565 0 0 0 0

136 CENTERRA METRO DISTRICT NO. 2 77.492914% 100% 121,946,680 990,728 122,937,408 52.2 6,417,333 51,716 6,365,617

137 CENTERRA METRO DISTRICT NO. 3 0.003387% 100% 5,330 43 5,373 5 27 0 27

138 CENTERRA METRO DISTRICT NO. 4 77.492914% 100% 121,946,680 990,728 122,937,408 0 0 0 0

145 CENTERRA METRO DISTRICT NO. 5 12.810000% 100% 20,158,449 145,654 20,304,103 15 304,562 2,185 302,377

180 CENTERRA METRO DISTRICT NO. 2 BOND 0.877162% 100% 1,380,345 11,214 1,391,559 9.49 13,206 107 13,099

207 CENTERRA METRO DISTRICT NO. 2 RES DEBT 3.628345% 100% 5,709,743 46,387 5,756,130 15.419 88,754 715 88,039

330 CENTERRA 2 FLATS 0.456359% 100% 718,150 5,834 723,984 22.933 16,603 134 16,469

371 KINSTON METRO DISTRICT NO. 2 0.001200% 100% 1,888 16 1,904 77 147 2 145


373 KINSTON METRO DISTRICT NO. 4 0.000075% 100% 118 1 119 77 9 0 9


381 RWFLATS2019 BOND 3.381557% 100% 5,321,385 38,186 5,359,571 35.247 188,909 1,346 187,563




MIDTOWN URA PROSPECT SOUTH 11,264,278

7,810,085

19,074,363218


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

006 POUDRE R-1 SCHOOL DISTRICT 100.000000% 100% 7,810,085 11,264,278 19,074,363 55 1,049,090 619,535 429,555

028 LARIMER COUNTY 100.000000% 100% 7,810,085 11,264,278 19,074,363 22.458 428,372 252,973 175,399






218 MIDTOWN URA PROSPECT SOUTH 100.000000% 100% 7,810,085 11,264,278 19,074,363 0 0 0 0




MIDTOWN URA FOOTHILLS MALL 11,555,003

21,035,319

32,590,322226


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

006 POUDRE R-1 SCHOOL DISTRICT 100.000000% 100% 21,035,319 11,555,003 32,590,322 55 1,792,468 635,525 1,156,943

028 LARIMER COUNTY 100.000000% 100% 21,035,319 11,555,003 32,590,322 22.458 731,913 259,502 472,411






225 FOOTHILLS METRO DISTRICT 99.997326% 100% 21,034,757 11,548,628 32,583,385 91.328 2,975,775 1,054,713 1,921,062

226 MIDTOWN URA FOOTHILLS MALL 100.000000% 100% 21,035,319 11,555,003 32,590,322 0 0 0 0




LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY 57,864,539

833,749

58,698,288250


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

011 THOMPSON R2-J SCHOOL DISTRICT 100.000000% 100% 833,749 57,864,539 58,698,288 44.578 2,616,652 2,579,485 37,167

028 LARIMER COUNTY 100.000000% 100% 833,749 57,864,539 58,698,288 22.458 1,318,246 1,299,522 18,724

033 CITY OF LOVELAND 100.000000% 100% 833,749 57,864,539 58,698,288 9.564 561,390 553,416 7,974

055 THOMPSON VALLEY HEALTH SERVICES DISTRICT 100.000000% 100% 833,749 57,864,539 58,698,288 1.769 103,837 102,362 1,475

064 LARIMER COUNTY PEST CONTROL 94.548784% 100% 788,300 54,710,218 55,498,518 0.142 7,881 7,769 112

083 LOVELAND GENERAL IMPROVEMENT DISTRICT 1 47.114084% 100% 392,813 27,262,348 27,655,161 2.684 74,226 73,172 1,054

088 LOVELAND URBAN RENEWAL AUTHORITY 89.226437% 100% 743,925 51,630,466 52,374,391 0 0 0 0

117 NORTHERN COLORADO WATER CONS DISTRICT 100.000000% 100% 833,749 57,864,539 58,698,288 1 58,698 57,864 834

250 LOVELAND DOWNTOWN DEVELOPMENT AUTHORITY 100.000000% 100% 833,749 57,864,539 58,698,288 0 0 0 0

269 FOUNDRY LOVELAND METRO DISTRICT 15.214985% 100% 126,855 8,434,627 8,561,482 51.964 444,889 438,297 6,592




COLLEGE AND DRAKE URP 3,456,426

16,201

3,472,627368


TIF%


EffectiveBase *

Total Assessed

MillLevy

TotalRevenue

EntityRevenue

TIFRevenue


Authority #

2021

006 POUDRE R-1 SCHOOL DISTRICT 100.000000% 100% 16,201 3,456,426 3,472,627 55 190,994 190,103 891

028 LARIMER COUNTY 100.000000% 100% 16,201 3,456,426 3,472,627 22.458 77,988 77,624 364

032 CITY OF FORT COLLINS 100.000000% 100% 16,201 3,456,426 3,472,627 9.797 34,021 33,862 159

054 HEALTH DISTRICT OF NORTHERN LARIMER CNTY 100.000000% 100% 16,201 3,456,426 3,472,627 2.167 7,525 7,490 35

064 LARIMER COUNTY PEST CONTROL 95.934888% 100% 15,542 3,315,919 3,331,461 0.142 473 471 2

112 POUDRE RIVER PUBLIC LIBRARY DISTRICT 100.000000% 100% 16,201 3,456,426 3,472,627 3 10,418 10,369 49

117 NORTHERN COLORADO WATER CONS DISTRICT 100.000000% 100% 16,201 3,456,426 3,472,627 1 3,473 3,457 16

368 COLLEGE AND DRAKE URBAN RENEWAL PLAN 100.000000% 100% 16,201 3,456,426 3,472,627 0 0 0 0



larimer county tif report

Documents